FREE WRITING PROSPECTUS
|
||
FILED PURSUANT TO RULE 433
|
||
REGISTRATION FILE NO.: 333-172143-06
|
||
COMM 2012-CCRE3
The depositor has filed a registration statement (including the prospectus) with the SEC (SEC File No. 333-172143) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing trust and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Deutsche Bank Securities Inc., any other underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-503-4611 or by email to the following address: prospectus.cpdg@db.com. The offered certificates referred to in these materials, and the asset pool backing them, are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis. You understand that, when you are considering the purchase of these certificates, a contract of sale will come into being no sooner than the date on which the relevant class has been priced and we have verified the allocation of certificates to be made to you; any “indications of interest” expressed by you, and any “soft circles” generated by us, will not create binding contractual obligations for you or us.
This free writing prospectus does not contain all information that is required to be included in the prospectus and the prospectus supplement.
STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION
This material is for your information, and none of Deutsche Bank Securities Inc., Cantor Fitzgerald & Co. Inc., CastleOak Securities, L.P., and RBS Securities Inc. (the “Underwriters”) are soliciting any action based upon it. This material is not to be construed as an offer to sell or the solicitation of any offer to buy any security in any jurisdiction where such an offer or solicitation would be illegal.
Neither this document nor anything contained herein shall form the basis for any contract or commitment whatsoever. The information contained herein is preliminary as of the date hereof. These materials are subject to change, completion or amendment from time to time. The information contained herein will be superseded by similar information delivered to you as part of the offering document relating to the Commercial Mortgage Pass-Through Certificates, Series COMM 2012-CCRE3 (the “Offering Document”). The information contained herein supersedes any such information previously delivered and should be reviewed only in conjunction with the entire Offering Document. All of the information contained herein is subject to the same limitations and qualifications contained in the Offering Document. The information contained herein does not contain all relevant information relating to the underlying mortgage loans or mortgaged properties. Such information is described elsewhere in the Offering Document. The information contained herein will be more fully described elsewhere in the Offering Document. The information contained herein should not be viewed as projections, forecasts, predictions or opinions with respect to value. Prior to making any investment decision, prospective investors are strongly urged to read the Offering Document its entirety. Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined if this free writing prospectus is truthful or complete. Any representation to the contrary is a criminal offense.
The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of Underwriters or any of their respective affiliates makes any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities.
This document contains forward-looking statements. Those statements are subject to certain risks and uncertainties that could cause the success of collections and the actual cash flow generated to differ materially from the information set forth herein. While such information reflects projections prepared in good faith based upon methods and data that are believed to be reasonable and accurate as of the dates thereof, the issuer undertakes no obligation to revise these forward-looking statements to reflect subsequent events or circumstances. Individuals should not place undue reliance on forward-looking statements and are advised to make their own independent analysis and determination with respect to the forecasted periods, which reflect the issuer’s view only as of the date hereof.
IRS CIRCULAR 230 NOTICE: THIS FREE WRITING PROSPECTUS IS NOT INTENDED OR WRITTEN TO BE USED, AND CANNOT BE USED, FOR THE PURPOSE OF AVOIDING U.S. FEDERAL, STATE OR LOCAL TAX PENALTIES. THIS FREE WRITING PROSPECTUS IS WRITTEN AND PROVIDED IN CONNECTION WITH THE PROMOTION OR MARKETING BY THE DEPOSITOR AND THE UNDERWRITERS OF THE TRANSACTION OR MATTERS ADDRESSED HEREIN. INVESTORS SHOULD SEEK ADVICE BASED ON THEIR PARTICULAR CIRCUMSTANCES FROM AN INDEPENDENT TAX ADVISOR.
IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS
Any legends, disclaimers or other notices that may appear at the bottom of the email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation being made that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.
|
COMM 2012-CCRE3
|
||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||||
% of
|
Mortgage
|
Mortgage
|
Cut-off
|
General
|
Detailed
|
|||||||||||||||||||||
Initial Pool
|
# of
|
Loan
|
Loan
|
Original
|
Date
|
Maturity
|
Property
|
Property
|
Interest
|
Total
|
||||||||||||||||
Property Flag
|
ID
|
Property Name
|
Balance
|
Properties
|
Originator (1)
|
Seller (2)
|
Balance($)(2)(3)
|
Balance($)(2)(3)
|
or ARD Balance($)
|
Type
|
Type
|
Rate
|
Strip
|
|||||||||||||
Loan
|
1
|
260 and 261 Madison Avenue (20)
|
10.1%
|
1
|
CCRE
|
CCRE
|
126,000,000
|
126,000,000
|
126,000,000
|
Office
|
CBD
|
4.9870%
|
0.08328%
|
|||||||||||||
Loan
|
2
|
Crossgates Mall (20)
|
8.6%
|
1
|
GACC
|
GACC/LCF
|
108,000,000
|
107,441,073
|
89,932,273
|
Retail
|
Super Regional Mall
|
5.3980%
|
0.06150%
|
|||||||||||||
Loan
|
3
|
Solano Mall
|
8.4%
|
1
|
CCRE
|
CCRE
|
105,000,000
|
105,000,000
|
105,000,000
|
Retail
|
Super Regional Mall
|
4.4500%
|
0.06328%
|
|||||||||||||
Loan
|
4
|
Midland Park Mall
|
6.8%
|
1
|
GACC
|
GACC
|
85,000,000
|
84,884,985
|
68,355,667
|
Retail
|
Regional Mall
|
4.3500%
|
0.04328%
|
|||||||||||||
Loan
|
5
|
The Prince Building (20)
|
6.0%
|
1
|
CCRE
|
CCRE
|
75,000,000
|
75,000,000
|
75,000,000
|
Mixed Use
|
Retail/Office
|
4.3080%
|
0.14150%
|
|||||||||||||
Loan
|
6
|
Emerald Square Mall (20)
|
6.0%
|
1
|
CCRE
|
CCRE
|
75,000,000
|
74,819,369
|
61,066,177
|
Retail
|
Super Regional Mall
|
4.7100%
|
0.06328%
|
|||||||||||||
Loan
|
7
|
EIP Industrial Portfolio
|
5.8%
|
5
|
CCRE
|
CCRE
|
72,000,000
|
72,000,000
|
67,556,410
|
Industrial
|
Various
|
4.9000%
|
0.06328%
|
|||||||||||||
Property
|
7.01
|
Greenland
|
2.0%
|
1
|
CCRE
|
CCRE
|
24,500,000
|
24,500,000
|
Industrial
|
Warehouse
|
||||||||||||||||
Property
|
7.02
|
Methuen
|
1.8%
|
1
|
CCRE
|
CCRE
|
22,650,000
|
22,650,000
|
Industrial
|
Warehouse
|
||||||||||||||||
Property
|
7.03
|
Rochester
|
0.8%
|
1
|
CCRE
|
CCRE
|
9,400,000
|
9,400,000
|
Industrial
|
Flex
|
||||||||||||||||
Property
|
7.04
|
Gloucester
|
0.7%
|
1
|
CCRE
|
CCRE
|
8,250,000
|
8,250,000
|
Industrial
|
Flex
|
||||||||||||||||
Property
|
7.05
|
Oklahoma City
|
0.6%
|
1
|
CCRE
|
CCRE
|
7,200,000
|
7,200,000
|
Industrial
|
Warehouse
|
||||||||||||||||
Loan
|
8
|
425 7th Street and 800 F Street
|
4.4%
|
2
|
GACC
|
GACC
|
55,000,000
|
54,868,616
|
44,842,032
|
Mixed Use
|
Various
|
4.7500%
|
0.04328%
|
|||||||||||||
Property
|
8.01
|
800 F Street
|
3.3%
|
1
|
GACC
|
GACC
|
41,481,928
|
41,382,836
|
Mixed Use
|
Retail/Office/Multifamily
|
||||||||||||||||
Property
|
8.02
|
425 7th Street
|
1.1%
|
1
|
GACC
|
GACC
|
13,518,072
|
13,485,780
|
Mixed Use
|
Retail/Office
|
||||||||||||||||
Loan
|
9
|
Bishops Gate I & II
|
4.4%
|
1
|
CCRE
|
CCRE
|
54,500,000
|
54,500,000
|
44,583,384
|
Office
|
Suburban
|
4.8510%
|
0.06328%
|
|||||||||||||
Loan
|
10
|
Sheraton Nashville (21)
|
3.6%
|
1
|
GACC
|
GACC
|
45,000,000
|
45,000,000
|
38,777,191
|
Hospitality
|
Full Service
|
5.0277778%
|
0.04328%
|
|||||||||||||
Loan
|
11
|
Hampshire Portfolio
|
3.0%
|
5
|
GACC
|
GACC
|
37,500,000
|
37,377,429
|
30,930,825
|
Industrial
|
Flex
|
5.1000%
|
0.04328%
|
|||||||||||||
Property
|
11.01
|
140 Centennial Avenue
|
1.0%
|
1
|
GACC
|
GACC
|
12,024,000
|
11,984,699
|
Industrial
|
Flex
|
||||||||||||||||
Property
|
11.02
|
675 Central Avenue
|
0.8%
|
1
|
GACC
|
GACC
|
9,648,000
|
9,616,465
|
Industrial
|
Flex
|
||||||||||||||||
Property
|
11.03
|
275 Centennial Avenue
|
0.6%
|
1
|
GACC
|
GACC
|
7,488,000
|
7,463,525
|
Industrial
|
Flex
|
||||||||||||||||
Property
|
11.04
|
20 Kingsbridge Road
|
0.5%
|
1
|
GACC
|
GACC
|
6,480,000
|
6,458,820
|
Industrial
|
Flex
|
||||||||||||||||
Property
|
11.05
|
80 Kingsbridge Road
|
0.1%
|
1
|
GACC
|
GACC
|
1,860,000
|
1,853,920
|
Industrial
|
Flex
|
||||||||||||||||
Loan
|
12
|
Atlantic Housing Portfolio (21)
|
2.5%
|
4
|
CCRE
|
CCRE
|
31,000,000
|
30,934,672
|
25,772,117
|
Multifamily
|
Garden
|
5.3500%
|
0.06328%
|
|||||||||||||
Property
|
12.01
|
Covington Creek
|
0.8%
|
1
|
CCRE
|
CCRE
|
9,600,000
|
9,579,769
|
Multifamily
|
Garden
|
||||||||||||||||
Property
|
12.02
|
Heather Ridge Apartments
|
0.6%
|
1
|
CCRE
|
CCRE
|
7,600,000
|
7,583,984
|
Multifamily
|
Garden
|
||||||||||||||||
Property
|
12.03
|
Hillcrest Apartments
|
0.6%
|
1
|
CCRE
|
CCRE
|
7,200,000
|
7,184,827
|
Multifamily
|
Garden
|
||||||||||||||||
Property
|
12.04
|
Tall Timbers Apartments
|
0.5%
|
1
|
CCRE
|
CCRE
|
6,600,000
|
6,586,091
|
Multifamily
|
Garden
|
||||||||||||||||
Loan
|
13
|
Columbus Industrial Portfolio
|
2.5%
|
8
|
GACC
|
GACC
|
31,000,000
|
30,922,092
|
25,061,121
|
Industrial
|
Various
|
4.5000%
|
0.04328%
|
|||||||||||||
Property
|
13.01
|
Roberts Road Industrial Park
|
0.9%
|
1
|
GACC
|
GACC
|
11,136,400
|
11,108,412
|
Industrial
|
Warehouse
|
||||||||||||||||
Property
|
13.02
|
Ruther Glen Industrial Park
|
0.7%
|
1
|
GACC
|
GACC
|
8,481,364
|
8,460,049
|
Industrial
|
Warehouse
|
||||||||||||||||
Property
|
13.03
|
555 North Yearling Road
|
0.2%
|
1
|
GACC
|
GACC
|
2,833,267
|
2,826,147
|
Industrial
|
Warehouse
|
||||||||||||||||
Property
|
13.04
|
Tuller Ridge Commerce Park
|
0.2%
|
1
|
GACC
|
GACC
|
2,120,341
|
2,115,012
|
Industrial
|
Flex
|
||||||||||||||||
Property
|
13.05
|
Dearborn Park Corporate Center VI & VII
|
0.2%
|
1
|
GACC
|
GACC
|
1,960,547
|
1,955,620
|
Industrial
|
Flex
|
||||||||||||||||
Property
|
13.06
|
Creek Run Commerce Center
|
0.1%
|
1
|
GACC
|
GACC
|
1,757,732
|
1,753,315
|
Industrial
|
Flex
|
||||||||||||||||
Property
|
13.07
|
Lakeview Commerce Center
|
0.1%
|
1
|
GACC
|
GACC
|
1,733,148
|
1,728,792
|
Industrial
|
Flex
|
||||||||||||||||
Property
|
13.08
|
Dearborn Park Corporate Center V
|
0.1%
|
1
|
GACC
|
GACC
|
977,201
|
974,745
|
Industrial
|
Flex
|
||||||||||||||||
Loan
|
14
|
Sherman and Waco Retail Portfolio
|
2.1%
|
2
|
GACC
|
GACC
|
26,000,000
|
26,000,000
|
21,935,142
|
Retail
|
Anchored
|
4.9200%
|
0.04328%
|
|||||||||||||
Property
|
14.01
|
Waco Centre
|
1.2%
|
1
|
GACC
|
GACC
|
14,500,000
|
14,500,000
|
Retail
|
Anchored
|
||||||||||||||||
Property
|
14.02
|
Sherman Centre
|
0.9%
|
1
|
GACC
|
GACC
|
11,500,000
|
11,500,000
|
Retail
|
Anchored
|
||||||||||||||||
Loan
|
15
|
Long Island City Hotel Portfolio
|
2.1%
|
2
|
GACC
|
GACC
|
26,000,000
|
25,942,838
|
24,031,977
|
Hospitality
|
Limited Service
|
5.1500%
|
0.04328%
|
|||||||||||||
Property
|
15.01
|
Best Western Plaza Hotel
|
1.3%
|
1
|
GACC
|
GACC
|
16,900,000
|
16,862,845
|
Hospitality
|
Limited Service
|
||||||||||||||||
Property
|
15.02
|
Howard Johnson Inn Long Island City
|
0.7%
|
1
|
GACC
|
GACC
|
9,100,000
|
9,079,993
|
Hospitality
|
Limited Service
|
||||||||||||||||
Loan
|
16
|
Rushmore Crossing
|
2.0%
|
1
|
CCRE
|
CCRE
|
25,700,000
|
25,641,398
|
21,110,517
|
Retail
|
Anchored
|
4.9755%
|
0.06328%
|
|||||||||||||
Loan
|
17
|
2401 El Segundo
|
1.5%
|
1
|
GACC
|
GACC
|
19,390,000
|
19,390,000
|
17,071,324
|
Office
|
Suburban
|
4.7500%
|
0.04328%
|
|||||||||||||
Loan
|
18
|
Residence Inn Fort Worth
|
1.5%
|
1
|
CCRE
|
CCRE
|
18,300,000
|
18,300,000
|
13,546,239
|
Hospitality
|
Limited Service
|
4.7310%
|
0.06328%
|
|||||||||||||
Loan
|
19
|
Landmark Building
|
1.4%
|
1
|
CCRE
|
CCRE
|
18,000,000
|
18,000,000
|
14,937,458
|
Office
|
CBD
|
5.2935%
|
0.06328%
|
|||||||||||||
Loan
|
20
|
Snowmass Village Mall
|
1.4%
|
1
|
CCRE
|
CCRE
|
17,200,000
|
17,200,000
|
15,809,394
|
Retail
|
Unanchored
|
4.7820%
|
0.06328%
|
|||||||||||||
Loan
|
21
|
7 Central Apartments
|
1.0%
|
1
|
GACC
|
GACC
|
12,975,000
|
12,945,503
|
10,662,992
|
Multifamily
|
Garden
|
4.9900%
|
0.04328%
|
|||||||||||||
Loan
|
22
|
100 Research Drive
|
1.0%
|
1
|
CCRE
|
CCRE
|
12,250,000
|
12,235,007
|
11,279,836
|
Office
|
Suburban
|
4.9000%
|
0.06328%
|
|||||||||||||
Loan
|
23
|
Lincoln Court
|
0.9%
|
1
|
CCRE
|
CCRE
|
10,780,000
|
10,753,490
|
8,746,878
|
Retail
|
Anchored
|
4.6075%
|
0.06328%
|
|||||||||||||
Loan
|
24
|
Embassy Plaza
|
0.8%
|
1
|
CCRE
|
CCRE
|
9,800,000
|
9,777,767
|
8,056,375
|
Office
|
Suburban
|
5.0000%
|
0.06328%
|
|||||||||||||
Loan
|
25
|
Homewood Suites Tukwila
|
0.8%
|
1
|
CCRE
|
CCRE
|
9,700,000
|
9,700,000
|
7,180,248
|
Hospitality
|
Limited Service
|
4.7310%
|
0.06328%
|
|||||||||||||
Loan
|
26
|
Lynn Portfolio
|
0.8%
|
4
|
CCRE
|
CCRE
|
9,600,000
|
9,577,534
|
7,853,102
|
Various
|
Various
|
4.8500%
|
0.06328%
|
|||||||||||||
Property
|
26.01
|
9-30 Surfside Road
|
0.3%
|
1
|
CCRE
|
CCRE
|
3,285,000
|
3,277,312
|
Multifamily
|
Garden
|
||||||||||||||||
Property
|
26.02
|
136-148 Liberty Street
|
0.3%
|
1
|
CCRE
|
CCRE
|
3,180,000
|
3,172,558
|
Mixed Use
|
Multifamily/Retail
|
||||||||||||||||
Property
|
26.03
|
604 Essex Street
|
0.2%
|
1
|
CCRE
|
CCRE
|
2,115,000
|
2,110,050
|
Mixed Use
|
Multifamily/Retail
|
||||||||||||||||
Property
|
26.04
|
36 Surfside Road
|
0.1%
|
1
|
CCRE
|
CCRE
|
1,020,000
|
1,017,613
|
Multifamily
|
Garden
|
||||||||||||||||
Loan
|
27
|
Elk Ridge Apartments
|
0.8%
|
1
|
CCRE
|
CCRE
|
9,500,000
|
9,500,000
|
7,897,737
|
Multifamily
|
Garden
|
5.3500%
|
0.06328%
|
|||||||||||||
Loan
|
28
|
Courtyard Somerset
|
0.7%
|
1
|
CCRE
|
CCRE
|
9,000,000
|
9,000,000
|
6,662,085
|
Hospitality
|
Limited Service
|
4.7310%
|
0.06328%
|
|||||||||||||
Loan
|
29
|
Stonewood Village
|
0.7%
|
1
|
CCRE
|
CCRE
|
8,400,000
|
8,389,237
|
6,825,096
|
Retail
|
Anchored
|
4.6500%
|
0.06328%
|
|||||||||||||
Loan
|
30
|
984 Sheridan Avenue
|
0.7%
|
1
|
CCRE
|
CCRE
|
8,300,000
|
8,300,000
|
7,761,662
|
Multifamily
|
Mid-Rise
|
4.6250%
|
0.06328%
|
|||||||||||||
Loan
|
31
|
Snowmass Center
|
0.6%
|
1
|
CCRE
|
CCRE
|
7,900,000
|
7,900,000
|
7,257,678
|
Retail
|
Unanchored
|
4.7500%
|
0.06328%
|
|||||||||||||
Loan
|
32
|
2085 Valentine Avenue
|
0.6%
|
1
|
CCRE
|
CCRE
|
7,500,000
|
7,500,000
|
7,013,550
|
Multifamily
|
Mid-Rise
|
4.6250%
|
0.06328%
|
|||||||||||||
Loan
|
33
|
691 Central Avenue
|
0.6%
|
1
|
GACC
|
GACC
|
7,250,000
|
7,250,000
|
5,940,434
|
Industrial
|
Flex
|
4.9000%
|
0.04328%
|
|||||||||||||
Loan
|
34
|
Holiday Inn Express Hotel & Suites Omaha
|
0.6%
|
1
|
CCRE
|
CCRE
|
7,200,000
|
7,200,000
|
4,870,620
|
Hospitality
|
Limited Service
|
5.1710%
|
0.06328%
|
|||||||||||||
Loan
|
35
|
Hampton Inn Lincoln
|
0.5%
|
1
|
CCRE
|
CCRE
|
6,900,000
|
6,877,188
|
5,130,266
|
Hospitality
|
Limited Service
|
4.8500%
|
0.06328%
|
|||||||||||||
Loan
|
36
|
2544 Valentine Avenue
|
0.5%
|
1
|
CCRE
|
CCRE
|
6,800,000
|
6,800,000
|
6,358,952
|
Multifamily
|
Mid-Rise
|
4.6250%
|
0.06328%
|
|||||||||||||
Loan
|
37
|
Colonial Plaza
|
0.5%
|
1
|
CCRE
|
CCRE
|
6,443,500
|
6,435,392
|
5,252,886
|
Retail
|
Anchored
|
4.7490%
|
0.06328%
|
|||||||||||||
Loan
|
38
|
Holiday Inn Express Conyers
|
0.5%
|
1
|
CCRE
|
CCRE
|
6,000,000
|
5,990,215
|
4,516,984
|
Hospitality
|
Limited Service
|
5.1950%
|
0.06328%
|
|||||||||||||
Loan
|
39
|
1265 Gerard Avenue
|
0.5%
|
1
|
CCRE
|
CCRE
|
5,750,000
|
5,750,000
|
4,934,400
|
Multifamily
|
Mid-Rise
|
4.6810%
|
0.06328%
|
|||||||||||||
Loan
|
40
|
Village Centre
|
0.4%
|
1
|
CCRE
|
CCRE
|
4,850,000
|
4,826,028
|
3,599,726
|
Retail
|
Anchored
|
4.8000%
|
0.06328%
|
|||||||||||||
Loan
|
41
|
Parke Crescent
|
0.4%
|
1
|
CCRE
|
CCRE
|
4,800,000
|
4,783,792
|
3,939,835
|
Multifamily
|
Garden
|
4.9500%
|
0.06328%
|
|||||||||||||
Loan
|
42
|
Hampton Inn Boerne
|
0.4%
|
1
|
CCRE
|
CCRE
|
4,800,000
|
4,778,575
|
4,299,094
|
Hospitality
|
Limited Service
|
5.4000%
|
0.06328%
|
|||||||||||||
Loan
|
43
|
Holiday Inn Express Murrells Inlet
|
0.4%
|
1
|
CCRE
|
CCRE
|
4,500,000
|
4,492,661
|
3,387,738
|
Hospitality
|
Limited Service
|
5.1950%
|
0.06328%
|
|||||||||||||
Loan
|
44
|
Campus Corner Apartments
|
0.3%
|
1
|
CCRE
|
CCRE
|
4,350,000
|
4,335,619
|
3,234,298
|
Multifamily
|
Student Housing
|
4.8500%
|
0.06328%
|
|||||||||||||
Loan
|
45
|
Palatka Marketplace
|
0.3%
|
1
|
CCRE
|
CCRE
|
4,200,000
|
4,190,069
|
3,430,027
|
Retail
|
Anchored
|
4.8000%
|
0.06328%
|
|||||||||||||
Loan
|
46
|
Aries Court Apartments
|
0.3%
|
1
|
CCRE
|
CCRE
|
3,825,000
|
3,812,181
|
2,835,131
|
Multifamily
|
Garden
|
4.7660%
|
0.06328%
|
|||||||||||||
Loan
|
47
|
Gateway Plaza
|
0.3%
|
1
|
CCRE
|
CCRE
|
3,800,000
|
3,795,175
|
3,092,754
|
Retail
|
Anchored
|
4.7000%
|
0.06328%
|
|||||||||||||
Loan
|
48
|
Shoppes at Coronado Place I
|
0.2%
|
1
|
CCRE
|
CCRE
|
2,000,000
|
2,000,000
|
1,844,485
|
Retail
|
Shadow Anchored
|
5.0000%
|
0.06328%
|
|||||||||||||
Loan
|
49
|
Farr Lofts (20)
|
0.1%
|
1
|
CCRE
|
CCRE
|
1,800,000
|
1,795,700
|
1,467,558
|
Mixed Use
|
Multifamily/Retail
|
4.7500%
|
0.06328%
|
|||||||||||||
Loan
|
50
|
Southern & Unser Shops
|
0.1%
|
1
|
CCRE
|
CCRE
|
1,500,000
|
1,500,000
|
1,383,353
|
Retail
|
Unanchored
|
5.0000%
|
0.06328%
|
COMM 2012-CCRE3
|
||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||||||
% of
|
Interest
|
Original
|
Remaining
|
Original
|
Remaining
|
First
|
||||||||||||||||||||||
Initial Pool
|
CCRE
|
Administrative
|
Accrual
|
Term to
|
Term to
|
Amortization
|
Amortization
|
Payment
|
Maturity
|
ARD Loan
|
Final
|
|||||||||||||||||
Property Flag
|
ID
|
Property Name
|
Balance
|
Strip
|
Fee Rate (4)
|
Basis
|
Maturity or ARD
|
Maturity or ARD
|
Term (5)
|
Term (5)
|
Date
|
or ARD Date
|
(Yes/No)
|
Maturity Date
|
||||||||||||||
Loan
|
1
|
260 and 261 Madison Avenue (20)
|
10.1%
|
0.02000%
|
0.06328%
|
Actual/360
|
120
|
116
|
0
|
0
|
07/11/2012
|
06/11/2022
|
No
|
06/11/2022
|
||||||||||||||
Loan
|
2
|
Crossgates Mall (20)
|
8.6%
|
NAP
|
0.06150%
|
Actual/360
|
120
|
115
|
360
|
355
|
06/06/2012
|
05/06/2022
|
No
|
05/06/2022
|
||||||||||||||
Loan
|
3
|
Solano Mall
|
8.4%
|
0.02000%
|
0.04328%
|
Actual/360
|
120
|
117
|
0
|
0
|
08/11/2012
|
07/11/2022
|
No
|
07/11/2022
|
||||||||||||||
Loan
|
4
|
Midland Park Mall
|
6.8%
|
NAP
|
0.04328%
|
Actual/360
|
120
|
119
|
360
|
359
|
10/06/2012
|
09/06/2022
|
No
|
09/06/2022
|
||||||||||||||
Loan
|
5
|
The Prince Building (20)
|
6.0%
|
0.02000%
|
0.12150%
|
Actual/360
|
120
|
120
|
0
|
0
|
11/06/2012
|
10/06/2022
|
No
|
10/06/2022
|
||||||||||||||
Loan
|
6
|
Emerald Square Mall (20)
|
6.0%
|
0.02000%
|
0.04328%
|
Actual/360
|
120
|
118
|
360
|
358
|
09/11/2012
|
08/11/2022
|
No
|
08/11/2022
|
||||||||||||||
Loan
|
7
|
EIP Industrial Portfolio
|
5.8%
|
0.02000%
|
0.04328%
|
Actual/360
|
60
|
59
|
360
|
360
|
10/06/2012
|
09/06/2017
|
No
|
09/06/2017
|
||||||||||||||
Property
|
7.01
|
Greenland
|
2.0%
|
|||||||||||||||||||||||||
Property
|
7.02
|
Methuen
|
1.8%
|
|||||||||||||||||||||||||
Property
|
7.03
|
Rochester
|
0.8%
|
|||||||||||||||||||||||||
Property
|
7.04
|
Gloucester
|
0.7%
|
|||||||||||||||||||||||||
Property
|
7.05
|
Oklahoma City
|
0.6%
|
|||||||||||||||||||||||||
Loan
|
8
|
425 7th Street and 800 F Street
|
4.4%
|
NAP
|
0.04328%
|
Actual/360
|
120
|
118
|
360
|
358
|
09/06/2012
|
08/06/2022
|
No
|
08/06/2022
|
||||||||||||||
Property
|
8.01
|
800 F Street
|
3.3%
|
|||||||||||||||||||||||||
Property
|
8.02
|
425 7th Street
|
1.1%
|
|||||||||||||||||||||||||
Loan
|
9
|
Bishops Gate I & II
|
4.4%
|
0.02000%
|
0.04328%
|
Actual/360
|
120
|
120
|
360
|
360
|
11/06/2012
|
10/06/2022
|
No
|
10/06/2022
|
||||||||||||||
Loan
|
10
|
Sheraton Nashville (21)
|
3.6%
|
NAP
|
0.04328%
|
Actual/360
|
120
|
119
|
300
|
300
|
10/06/2012
|
09/06/2022
|
No
|
09/06/2022
|
||||||||||||||
Loan
|
11
|
Hampshire Portfolio
|
3.0%
|
NAP
|
0.04328%
|
Actual/360
|
120
|
117
|
360
|
357
|
08/06/2012
|
07/06/2022
|
No
|
07/06/2022
|
||||||||||||||
Property
|
11.01
|
140 Centennial Avenue
|
1.0%
|
|||||||||||||||||||||||||
Property
|
11.02
|
675 Central Avenue
|
0.8%
|
|||||||||||||||||||||||||
Property
|
11.03
|
275 Centennial Avenue
|
0.6%
|
|||||||||||||||||||||||||
Property
|
11.04
|
20 Kingsbridge Road
|
0.5%
|
|||||||||||||||||||||||||
Property
|
11.05
|
80 Kingsbridge Road
|
0.1%
|
|||||||||||||||||||||||||
Loan
|
12
|
Atlantic Housing Portfolio (21)
|
2.5%
|
0.02000%
|
0.04328%
|
Actual/360
|
120
|
118
|
360
|
358
|
09/11/2012
|
08/11/2022
|
No
|
08/11/2022
|
||||||||||||||
Property
|
12.01
|
Covington Creek
|
0.8%
|
|||||||||||||||||||||||||
Property
|
12.02
|
Heather Ridge Apartments
|
0.6%
|
|||||||||||||||||||||||||
Property
|
12.03
|
Hillcrest Apartments
|
0.6%
|
|||||||||||||||||||||||||
Property
|
12.04
|
Tall Timbers Apartments
|
0.5%
|
|||||||||||||||||||||||||
Loan
|
13
|
Columbus Industrial Portfolio
|
2.5%
|
NAP
|
0.04328%
|
Actual/360
|
120
|
118
|
360
|
358
|
09/06/2012
|
08/06/2022
|
No
|
08/06/2022
|
||||||||||||||
Property
|
13.01
|
Roberts Road Industrial Park
|
0.9%
|
|||||||||||||||||||||||||
Property
|
13.02
|
Ruther Glen Industrial Park
|
0.7%
|
|||||||||||||||||||||||||
Property
|
13.03
|
555 North Yearling Road
|
0.2%
|
|||||||||||||||||||||||||
Property
|
13.04
|
Tuller Ridge Commerce Park
|
0.2%
|
|||||||||||||||||||||||||
Property
|
13.05
|
Dearborn Park Corporate Center VI & VII
|
0.2%
|
|||||||||||||||||||||||||
Property
|
13.06
|
Creek Run Commerce Center
|
0.1%
|
|||||||||||||||||||||||||
Property
|
13.07
|
Lakeview Commerce Center
|
0.1%
|
|||||||||||||||||||||||||
Property
|
13.08
|
Dearborn Park Corporate Center V
|
0.1%
|
|||||||||||||||||||||||||
Loan
|
14
|
Sherman and Waco Retail Portfolio
|
2.1%
|
NAP
|
0.04328%
|
Actual/360
|
120
|
119
|
336
|
336
|
10/06/2012
|
09/06/2022
|
No
|
09/06/2022
|
||||||||||||||
Property
|
14.01
|
Waco Centre
|
1.2%
|
|||||||||||||||||||||||||
Property
|
14.02
|
Sherman Centre
|
0.9%
|
|||||||||||||||||||||||||
Loan
|
15
|
Long Island City Hotel Portfolio
|
2.1%
|
NAP
|
0.04328%
|
Actual/360
|
60
|
58
|
360
|
358
|
09/06/2012
|
08/06/2017
|
No
|
08/06/2017
|
||||||||||||||
Property
|
15.01
|
Best Western Plaza Hotel
|
1.3%
|
|||||||||||||||||||||||||
Property
|
15.02
|
Howard Johnson Inn Long Island City
|
0.7%
|
|||||||||||||||||||||||||
Loan
|
16
|
Rushmore Crossing
|
2.0%
|
NAP
|
0.06328%
|
Actual/360
|
120
|
118
|
360
|
358
|
09/11/2012
|
08/11/2022
|
No
|
08/11/2022
|
||||||||||||||
Loan
|
17
|
2401 El Segundo
|
1.5%
|
NAP
|
0.04328%
|
Actual/360
|
120
|
118
|
360
|
360
|
09/06/2012
|
08/06/2022
|
No
|
08/06/2022
|
||||||||||||||
Loan
|
18
|
Residence Inn Fort Worth
|
1.5%
|
0.02000%
|
0.04328%
|
Actual/360
|
120
|
120
|
300
|
300
|
11/06/2012
|
10/06/2022
|
No
|
10/06/2022
|
||||||||||||||
Loan
|
19
|
Landmark Building
|
1.4%
|
0.02000%
|
0.04328%
|
Actual/360
|
120
|
120
|
360
|
360
|
11/06/2012
|
10/06/2022
|
No
|
10/06/2022
|
||||||||||||||
Loan
|
20
|
Snowmass Village Mall
|
1.4%
|
0.02000%
|
0.04328%
|
Actual/360
|
60
|
60
|
360
|
360
|
11/11/2012
|
10/11/2017
|
No
|
10/11/2017
|
||||||||||||||
Loan
|
21
|
7 Central Apartments
|
1.0%
|
NAP
|
0.04328%
|
Actual/360
|
120
|
118
|
360
|
358
|
09/06/2012
|
08/06/2022
|
No
|
08/06/2022
|
||||||||||||||
Loan
|
22
|
100 Research Drive
|
1.0%
|
0.02000%
|
0.04328%
|
Actual/360
|
60
|
59
|
360
|
359
|
10/06/2012
|
09/06/2017
|
No
|
09/06/2017
|
||||||||||||||
Loan
|
23
|
Lincoln Court
|
0.9%
|
0.02000%
|
0.04328%
|
Actual/360
|
120
|
118
|
360
|
358
|
09/11/2012
|
08/11/2022
|
No
|
08/11/2022
|
||||||||||||||
Loan
|
24
|
Embassy Plaza
|
0.8%
|
0.02000%
|
0.04328%
|
Actual/360
|
120
|
118
|
360
|
358
|
09/11/2012
|
08/11/2022
|
No
|
08/11/2022
|
||||||||||||||
Loan
|
25
|
Homewood Suites Tukwila
|
0.8%
|
0.02000%
|
0.04328%
|
Actual/360
|
120
|
120
|
300
|
300
|
11/06/2012
|
10/06/2022
|
No
|
10/06/2022
|
||||||||||||||
Loan
|
26
|
Lynn Portfolio
|
0.8%
|
0.02000%
|
0.04328%
|
Actual/360
|
120
|
118
|
360
|
358
|
09/11/2012
|
08/11/2022
|
No
|
08/11/2022
|
||||||||||||||
Property
|
26.01
|
9-30 Surfside Road
|
0.3%
|
|||||||||||||||||||||||||
Property
|
26.02
|
136-148 Liberty Street
|
0.3%
|
|||||||||||||||||||||||||
Property
|
26.03
|
604 Essex Street
|
0.2%
|
|||||||||||||||||||||||||
Property
|
26.04
|
36 Surfside Road
|
0.1%
|
|||||||||||||||||||||||||
Loan
|
27
|
Elk Ridge Apartments
|
0.8%
|
0.02000%
|
0.04328%
|
Actual/360
|
120
|
120
|
360
|
360
|
11/06/2012
|
10/06/2022
|
No
|
10/06/2022
|
||||||||||||||
Loan
|
28
|
Courtyard Somerset
|
0.7%
|
0.02000%
|
0.04328%
|
Actual/360
|
120
|
120
|
300
|
300
|
11/06/2012
|
10/06/2022
|
No
|
10/06/2022
|
||||||||||||||
Loan
|
29
|
Stonewood Village
|
0.7%
|
0.02000%
|
0.04328%
|
Actual/360
|
120
|
119
|
360
|
359
|
10/11/2012
|
09/11/2022
|
No
|
09/11/2022
|
||||||||||||||
Loan
|
30
|
984 Sheridan Avenue
|
0.7%
|
0.02000%
|
0.04328%
|
Actual/360
|
60
|
58
|
360
|
360
|
09/11/2012
|
08/11/2017
|
No
|
08/11/2017
|
||||||||||||||
Loan
|
31
|
Snowmass Center
|
0.6%
|
0.02000%
|
0.04328%
|
Actual/360
|
60
|
60
|
360
|
360
|
11/11/2012
|
10/11/2017
|
No
|
10/11/2017
|
||||||||||||||
Loan
|
32
|
2085 Valentine Avenue
|
0.6%
|
0.02000%
|
0.04328%
|
Actual/360
|
60
|
58
|
360
|
360
|
09/11/2012
|
08/11/2017
|
No
|
08/11/2017
|
||||||||||||||
Loan
|
33
|
691 Central Avenue
|
0.6%
|
NAP
|
0.04328%
|
Actual/360
|
120
|
120
|
360
|
360
|
11/06/2012
|
10/06/2022
|
No
|
10/06/2022
|
||||||||||||||
Loan
|
34
|
Holiday Inn Express Hotel & Suites Omaha
|
0.6%
|
0.02000%
|
0.04328%
|
Actual/360
|
120
|
120
|
300
|
300
|
11/06/2012
|
10/06/2022
|
No
|
10/06/2022
|
||||||||||||||
Loan
|
35
|
Hampton Inn Lincoln
|
0.5%
|
0.02000%
|
0.04328%
|
Actual/360
|
120
|
118
|
300
|
298
|
09/11/2012
|
08/11/2022
|
No
|
08/11/2022
|
||||||||||||||
Loan
|
36
|
2544 Valentine Avenue
|
0.5%
|
0.02000%
|
0.04328%
|
Actual/360
|
60
|
58
|
360
|
360
|
09/11/2012
|
08/11/2017
|
No
|
08/11/2017
|
||||||||||||||
Loan
|
37
|
Colonial Plaza
|
0.5%
|
0.02000%
|
0.04328%
|
Actual/360
|
120
|
119
|
360
|
359
|
10/06/2012
|
09/06/2022
|
No
|
09/06/2022
|
||||||||||||||
Loan
|
38
|
Holiday Inn Express Conyers
|
0.5%
|
0.02000%
|
0.04328%
|
Actual/360
|
120
|
119
|
300
|
299
|
10/06/2012
|
09/06/2022
|
No
|
09/06/2022
|
||||||||||||||
Loan
|
39
|
1265 Gerard Avenue
|
0.5%
|
0.02000%
|
0.04328%
|
Actual/360
|
120
|
119
|
360
|
360
|
10/06/2012
|
09/06/2022
|
No
|
09/06/2022
|
||||||||||||||
Loan
|
40
|
Village Centre
|
0.4%
|
0.02000%
|
0.04328%
|
Actual/360
|
120
|
117
|
300
|
297
|
08/11/2012
|
07/11/2022
|
No
|
07/11/2022
|
||||||||||||||
Loan
|
41
|
Parke Crescent
|
0.4%
|
0.02000%
|
0.04328%
|
Actual/360
|
120
|
117
|
360
|
357
|
08/11/2012
|
07/11/2022
|
No
|
07/11/2022
|
||||||||||||||
Loan
|
42
|
Hampton Inn Boerne
|
0.4%
|
0.02000%
|
0.04328%
|
Actual/360
|
60
|
57
|
300
|
297
|
08/11/2012
|
07/11/2017
|
No
|
07/11/2017
|
||||||||||||||
Loan
|
43
|
Holiday Inn Express Murrells Inlet
|
0.4%
|
0.02000%
|
0.04328%
|
Actual/360
|
120
|
119
|
300
|
299
|
10/06/2012
|
09/06/2022
|
No
|
09/06/2022
|
||||||||||||||
Loan
|
44
|
Campus Corner Apartments
|
0.3%
|
0.02000%
|
0.04328%
|
Actual/360
|
120
|
118
|
300
|
298
|
09/11/2012
|
08/11/2022
|
No
|
08/11/2022
|
||||||||||||||
Loan
|
45
|
Palatka Marketplace
|
0.3%
|
0.02000%
|
0.04328%
|
Actual/360
|
120
|
118
|
360
|
358
|
09/11/2012
|
08/11/2022
|
No
|
08/11/2022
|
||||||||||||||
Loan
|
46
|
Aries Court Apartments
|
0.3%
|
0.02000%
|
0.04328%
|
Actual/360
|
120
|
118
|
300
|
298
|
09/11/2012
|
08/11/2022
|
No
|
08/11/2022
|
||||||||||||||
Loan
|
47
|
Gateway Plaza
|
0.3%
|
0.02000%
|
0.04328%
|
Actual/360
|
120
|
119
|
360
|
359
|
10/06/2012
|
09/06/2022
|
No
|
09/06/2022
|
||||||||||||||
Loan
|
48
|
Shoppes at Coronado Place I
|
0.2%
|
0.02000%
|
0.04328%
|
Actual/360
|
120
|
118
|
360
|
360
|
09/11/2012
|
08/11/2022
|
No
|
08/11/2022
|
||||||||||||||
Loan
|
49
|
Farr Lofts (20)
|
0.1%
|
0.02000%
|
0.04328%
|
Actual/360
|
120
|
118
|
360
|
358
|
09/11/2012
|
08/11/2022
|
No
|
08/11/2022
|
||||||||||||||
Loan
|
50
|
Southern & Unser Shops
|
0.1%
|
0.02000%
|
0.04328%
|
Actual/360
|
120
|
120
|
360
|
360
|
11/06/2012
|
10/06/2022
|
No
|
10/06/2022
|
COMM 2012-CCRE3
|
||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||||
% of
|
Annual
|
Monthly
|
Remaining
|
Crossed
|
||||||||||||||||||||||
Initial Pool
|
Debt
|
Debt
|
Interest Only
|
Cash
|
With
|
Related
|
Underwritten
|
Underwritten
|
Grace
|
|||||||||||||||||
Property Flag
|
ID
|
Property Name
|
Balance
|
Service($)(6)
|
Service($)(6)
|
Period
|
Lockbox (7)
|
Management (8)
|
Other Loans
|
Borrower
|
NOI DSCR (6)(9)
|
NCF DSCR (6)(9)
|
Period (10)
|
|||||||||||||
Loan
|
1
|
260 and 261 Madison Avenue (20)
|
10.1%
|
6,370,893
|
530,908
|
116
|
Hard
|
In Place
|
No
|
2.03x
|
1.88x
|
0
|
||||||||||||||
Loan
|
2
|
Crossgates Mall (20)
|
8.6%
|
7,275,821
|
606,318
|
Hard
|
In Place
|
No
|
1.41x
|
1.35x
|
0
|
|||||||||||||||
Loan
|
3
|
Solano Mall
|
8.4%
|
4,737,396
|
394,783
|
117
|
Hard
|
Springing
|
No
|
3.08x
|
2.92x
|
0
|
||||||||||||||
Loan
|
4
|
Midland Park Mall
|
6.8%
|
5,077,680
|
423,140
|
Hard
|
In Place
|
No
|
Yes - A
|
1.81x
|
1.74x
|
0
|
||||||||||||||
Loan
|
5
|
The Prince Building (20)
|
6.0%
|
3,275,875
|
272,990
|
120
|
Hard
|
Springing
|
No
|
2.33x
|
2.24x
|
0
|
||||||||||||||
Loan
|
6
|
Emerald Square Mall (20)
|
6.0%
|
4,673,151
|
389,429
|
Hard
|
In Place
|
No
|
Yes - A
|
1.80x
|
1.71x
|
0
|
||||||||||||||
Loan
|
7
|
EIP Industrial Portfolio
|
5.8%
|
4,585,479
|
382,123
|
11
|
Hard
|
In Place
|
No
|
1.47x
|
1.37x
|
0
|
||||||||||||||
Property
|
7.01
|
Greenland
|
2.0%
|
|||||||||||||||||||||||
Property
|
7.02
|
Methuen
|
1.8%
|
|||||||||||||||||||||||
Property
|
7.03
|
Rochester
|
0.8%
|
|||||||||||||||||||||||
Property
|
7.04
|
Gloucester
|
0.7%
|
|||||||||||||||||||||||
Property
|
7.05
|
Oklahoma City
|
0.6%
|
|||||||||||||||||||||||
Loan
|
8
|
425 7th Street and 800 F Street
|
4.4%
|
3,442,872
|
286,906
|
Hard
|
In Place
|
No
|
1.29x
|
1.28x
|
0
|
|||||||||||||||
Property
|
8.01
|
800 F Street
|
3.3%
|
|||||||||||||||||||||||
Property
|
8.02
|
425 7th Street
|
1.1%
|
|||||||||||||||||||||||
Loan
|
9
|
Bishops Gate I & II
|
4.4%
|
3,451,501
|
287,625
|
Hard
|
In Place
|
No
|
1.86x
|
1.66x
|
2 (Not more than once per year)
|
|||||||||||||||
Loan
|
10
|
Sheraton Nashville (21)
|
3.6%
|
3,007,174
|
250,598
|
35
|
Hard
|
In Place
|
No
|
2.59x
|
2.25x
|
0
|
||||||||||||||
Loan
|
11
|
Hampshire Portfolio
|
3.0%
|
2,443,274
|
203,606
|
Hard
|
In Place
|
No
|
Yes - B
|
1.50x
|
1.39x
|
0
|
||||||||||||||
Property
|
11.01
|
140 Centennial Avenue
|
1.0%
|
|||||||||||||||||||||||
Property
|
11.02
|
675 Central Avenue
|
0.8%
|
|||||||||||||||||||||||
Property
|
11.03
|
275 Centennial Avenue
|
0.6%
|
|||||||||||||||||||||||
Property
|
11.04
|
20 Kingsbridge Road
|
0.5%
|
|||||||||||||||||||||||
Property
|
11.05
|
80 Kingsbridge Road
|
0.1%
|
|||||||||||||||||||||||
Loan
|
12
|
Atlantic Housing Portfolio (21)
|
2.5%
|
2,077,299
|
173,108
|
Soft
|
Springing
|
No
|
1.71x
|
1.57x
|
0
|
|||||||||||||||
Property
|
12.01
|
Covington Creek
|
0.8%
|
|||||||||||||||||||||||
Property
|
12.02
|
Heather Ridge Apartments
|
0.6%
|
|||||||||||||||||||||||
Property
|
12.03
|
Hillcrest Apartments
|
0.6%
|
|||||||||||||||||||||||
Property
|
12.04
|
Tall Timbers Apartments
|
0.5%
|
|||||||||||||||||||||||
Loan
|
13
|
Columbus Industrial Portfolio
|
2.5%
|
1,884,869
|
157,072
|
Hard
|
Springing
|
No
|
2.06x
|
1.74x
|
0
|
|||||||||||||||
Property
|
13.01
|
Roberts Road Industrial Park
|
0.9%
|
|||||||||||||||||||||||
Property
|
13.02
|
Ruther Glen Industrial Park
|
0.7%
|
|||||||||||||||||||||||
Property
|
13.03
|
555 North Yearling Road
|
0.2%
|
|||||||||||||||||||||||
Property
|
13.04
|
Tuller Ridge Commerce Park
|
0.2%
|
|||||||||||||||||||||||
Property
|
13.05
|
Dearborn Park Corporate Center VI & VII
|
0.2%
|
|||||||||||||||||||||||
Property
|
13.06
|
Creek Run Commerce Center
|
0.1%
|
|||||||||||||||||||||||
Property
|
13.07
|
Lakeview Commerce Center
|
0.1%
|
|||||||||||||||||||||||
Property
|
13.08
|
Dearborn Park Corporate Center V
|
0.1%
|
|||||||||||||||||||||||
Loan
|
14
|
Sherman and Waco Retail Portfolio
|
2.1%
|
1,712,208
|
142,684
|
23
|
Springing Hard
|
Springing
|
No
|
1.64x
|
1.49x
|
0
|
||||||||||||||
Property
|
14.01
|
Waco Centre
|
1.2%
|
|||||||||||||||||||||||
Property
|
14.02
|
Sherman Centre
|
0.9%
|
|||||||||||||||||||||||
Loan
|
15
|
Long Island City Hotel Portfolio
|
2.1%
|
1,703,602
|
141,967
|
Hard
|
In Place
|
No
|
2.37x
|
2.18x
|
0
|
|||||||||||||||
Property
|
15.01
|
Best Western Plaza Hotel
|
1.3%
|
|||||||||||||||||||||||
Property
|
15.02
|
Howard Johnson Inn Long Island City
|
0.7%
|
|||||||||||||||||||||||
Loan
|
16
|
Rushmore Crossing
|
2.0%
|
1,650,943
|
137,579
|
Soft
|
Springing
|
No
|
1.55x
|
1.45x
|
0
|
|||||||||||||||
Loan
|
17
|
2401 El Segundo
|
1.5%
|
1,213,769
|
101,147
|
34
|
Springing Hard
|
Springing
|
No
|
1.73x
|
1.57x
|
0
|
||||||||||||||
Loan
|
18
|
Residence Inn Fort Worth
|
1.5%
|
1,249,579
|
104,132
|
Hard
|
Springing
|
No
|
Yes - C
|
2.18x
|
1.95x
|
0
|
||||||||||||||
Loan
|
19
|
Landmark Building
|
1.4%
|
1,198,586
|
99,882
|
Hard
|
In Place
|
No
|
1.92x
|
1.59x
|
0
|
|||||||||||||||
Loan
|
20
|
Snowmass Village Mall
|
1.4%
|
1,080,665
|
90,055
|
Hard
|
Springing
|
No
|
Yes - D
|
1.62x
|
1.51x
|
0
|
||||||||||||||
Loan
|
21
|
7 Central Apartments
|
1.0%
|
834,880
|
69,573
|
Springing Hard
|
Springing
|
No
|
1.41x
|
1.30x
|
0
|
|||||||||||||||
Loan
|
22
|
100 Research Drive
|
1.0%
|
780,168
|
65,014
|
Soft
|
Springing
|
No
|
1.59x
|
1.43x
|
0
|
|||||||||||||||
Loan
|
23
|
Lincoln Court
|
0.9%
|
663,737
|
55,311
|
Hard
|
Springing
|
No
|
1.78x
|
1.66x
|
0
|
|||||||||||||||
Loan
|
24
|
Embassy Plaza
|
0.8%
|
631,302
|
52,609
|
Hard
|
Springing
|
No
|
1.86x
|
1.55x
|
0
|
|||||||||||||||
Loan
|
25
|
Homewood Suites Tukwila
|
0.8%
|
662,345
|
55,195
|
Hard
|
Springing
|
No
|
Yes - C
|
2.48x
|
2.23x
|
0
|
||||||||||||||
Loan
|
26
|
Lynn Portfolio
|
0.8%
|
607,901
|
50,658
|
Soft
|
Springing
|
No
|
1.47x
|
1.37x
|
0
|
|||||||||||||||
Property
|
26.01
|
9-30 Surfside Road
|
0.3%
|
|||||||||||||||||||||||
Property
|
26.02
|
136-148 Liberty Street
|
0.3%
|
|||||||||||||||||||||||
Property
|
26.03
|
604 Essex Street
|
0.2%
|
|||||||||||||||||||||||
Property
|
26.04
|
36 Surfside Road
|
0.1%
|
|||||||||||||||||||||||
Loan
|
27
|
Elk Ridge Apartments
|
0.8%
|
636,592
|
53,049
|
Soft
|
Springing
|
No
|
1.30x
|
1.24x
|
0
|
|||||||||||||||
Loan
|
28
|
Courtyard Somerset
|
0.7%
|
614,547
|
51,212
|
Hard
|
Springing
|
No
|
Yes - C
|
2.73x
|
2.30x
|
0
|
||||||||||||||
Loan
|
29
|
Stonewood Village
|
0.7%
|
519,762
|
43,313
|
Springing Hard
|
Springing
|
No
|
1.90x
|
1.77x
|
0
|
|||||||||||||||
Loan
|
30
|
984 Sheridan Avenue
|
0.7%
|
512,083
|
42,674
|
10
|
Springing Hard
|
Springing
|
No
|
Yes - E
|
1.38x
|
1.35x
|
0
|
|||||||||||||
Loan
|
31
|
Snowmass Center
|
0.6%
|
494,522
|
41,210
|
Hard
|
Springing
|
No
|
Yes - D
|
1.70x
|
1.55x
|
0
|
||||||||||||||
Loan
|
32
|
2085 Valentine Avenue
|
0.6%
|
462,726
|
38,560
|
10
|
Springing Hard
|
Springing
|
No
|
Yes - E
|
1.39x
|
1.35x
|
0
|
|||||||||||||
Loan
|
33
|
691 Central Avenue
|
0.6%
|
461,732
|
38,478
|
Hard
|
In Place
|
No
|
Yes - B
|
1.51x
|
1.41x
|
0
|
||||||||||||||
Loan
|
34
|
Holiday Inn Express Hotel & Suites Omaha
|
0.6%
|
513,731
|
42,811
|
Hard
|
Springing
|
No
|
1.88x
|
1.69x
|
0
|
|||||||||||||||
Loan
|
35
|
Hampton Inn Lincoln
|
0.5%
|
476,832
|
39,736
|
Hard
|
Springing
|
No
|
Yes - F
|
2.14x
|
1.93x
|
0
|
||||||||||||||
Loan
|
36
|
2544 Valentine Avenue
|
0.5%
|
419,538
|
34,961
|
10
|
Springing Hard
|
Springing
|
No
|
Yes - E
|
1.41x
|
1.36x
|
0
|
|||||||||||||
Loan
|
37
|
Colonial Plaza
|
0.5%
|
403,302
|
33,608
|
Hard
|
Springing
|
No
|
1.96x
|
1.82x
|
0
|
|||||||||||||||
Loan
|
38
|
Holiday Inn Express Conyers
|
0.5%
|
429,125
|
35,760
|
Soft
|
Springing
|
No
|
Yes - G
|
1.76x
|
1.58x
|
0
|
||||||||||||||
Loan
|
39
|
1265 Gerard Avenue
|
0.5%
|
357,072
|
29,756
|
23
|
Springing Hard
|
Springing
|
No
|
1.31x
|
1.27x
|
0
|
||||||||||||||
Loan
|
40
|
Village Centre
|
0.4%
|
333,484
|
27,790
|
Hard
|
Springing
|
No
|
Yes - F
|
1.96x
|
1.77x
|
0
|
||||||||||||||
Loan
|
41
|
Parke Crescent
|
0.4%
|
307,452
|
25,621
|
Soft
|
Springing
|
No
|
1.84x
|
1.75x
|
0
|
|||||||||||||||
Loan
|
42
|
Hampton Inn Boerne
|
0.4%
|
350,283
|
29,190
|
Hard
|
Springing
|
No
|
1.86x
|
1.63x
|
0
|
|||||||||||||||
Loan
|
43
|
Holiday Inn Express Murrells Inlet
|
0.4%
|
321,844
|
26,820
|
Soft
|
Springing
|
No
|
Yes - G
|
1.73x
|
1.54x
|
0
|
||||||||||||||
Loan
|
44
|
Campus Corner Apartments
|
0.3%
|
300,612
|
25,051
|
Soft
|
In Place
|
No
|
2.00x
|
1.92x
|
0
|
|||||||||||||||
Loan
|
45
|
Palatka Marketplace
|
0.3%
|
264,431
|
22,036
|
Springing Hard
|
Springing
|
No
|
1.93x
|
1.73x
|
0
|
|||||||||||||||
Loan
|
46
|
Aries Court Apartments
|
0.3%
|
262,106
|
21,842
|
Soft
|
Springing
|
No
|
1.69x
|
1.49x
|
0
|
|||||||||||||||
Loan
|
47
|
Gateway Plaza
|
0.3%
|
236,499
|
19,708
|
Hard
|
Springing
|
No
|
3.03x
|
2.80x
|
0
|
|||||||||||||||
Loan
|
48
|
Shoppes at Coronado Place I
|
0.2%
|
128,837
|
10,736
|
58
|
Hard
|
Springing
|
No
|
Yes - H
|
2.36x
|
2.23x
|
0
|
|||||||||||||
Loan
|
49
|
Farr Lofts (20)
|
0.1%
|
112,676
|
9,390
|
Soft
|
Springing
|
No
|
1.66x
|
1.54x
|
0
|
|||||||||||||||
Loan
|
50
|
Southern & Unser Shops
|
0.1%
|
96,628
|
8,052
|
60
|
Hard
|
Springing
|
No
|
Yes - H
|
2.32x
|
2.20x
|
0
|
COMM 2012-CCRE3
|
||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||||
% of
|
Cut-Off
|
|||||||||||||||||||||||||
Initial Pool
|
Payment
|
Appraised
|
Appraisal
|
Date LTV
|
LTV Ratio at
|
|||||||||||||||||||||
Property Flag
|
ID
|
Property Name
|
Balance
|
Date
|
Value ($)
|
As-of Date
|
Ratio (9)(11)
|
Maturity or ARD (9)(11)
|
Address
|
City
|
County
|
State
|
Zip Code
|
|||||||||||||
Loan
|
1
|
260 and 261 Madison Avenue (20)
|
10.1%
|
11
|
460,000,000
|
06/01/2012
|
50.2%
|
50.2%
|
260 and 261 Madison Avenue
|
New York
|
New York
|
NY
|
10016
|
|||||||||||||
Loan
|
2
|
Crossgates Mall (20)
|
8.6%
|
6
|
470,000,000
|
03/08/2012
|
63.5%
|
53.2%
|
1 Crossgates Mall Road
|
Albany
|
Albany
|
NY
|
12203
|
|||||||||||||
Loan
|
3
|
Solano Mall
|
8.4%
|
11
|
190,000,000
|
04/18/2012
|
55.3%
|
55.3%
|
1350 Travis Boulevard
|
Fairfield
|
Solano
|
CA
|
94533
|
|||||||||||||
Loan
|
4
|
Midland Park Mall
|
6.8%
|
6
|
134,000,000
|
07/23/2012
|
63.3%
|
51.0%
|
4511 North Midkiff Drive
|
Midland
|
Midland
|
TX
|
79705
|
|||||||||||||
Loan
|
5
|
The Prince Building (20)
|
6.0%
|
6
|
380,000,000
|
08/08/2012
|
52.6%
|
52.6%
|
568 Broadway
|
New York
|
New York
|
NY
|
10012
|
|||||||||||||
Loan
|
6
|
Emerald Square Mall (20)
|
6.0%
|
11
|
167,000,000
|
07/27/2012
|
68.7%
|
56.1%
|
999 South Washington Street
|
North Attleboro
|
Bristol
|
MA
|
02760
|
|||||||||||||
Loan
|
7
|
EIP Industrial Portfolio
|
5.8%
|
6
|
97,150,000
|
Various
|
74.1%
|
69.5%
|
Various
|
Various
|
Various
|
Various
|
Various
|
|||||||||||||
Property
|
7.01
|
Greenland
|
2.0%
|
33,100,000
|
08/15/2012
|
150 Ocean Road
|
Greenland
|
Rockingham
|
NH
|
03840
|
||||||||||||||||
Property
|
7.02
|
Methuen
|
1.8%
|
30,300,000
|
08/13/2012
|
100 Danton Drive
|
Methuen
|
Essex
|
MA
|
01844
|
||||||||||||||||
Property
|
7.03
|
Rochester
|
0.8%
|
13,100,000
|
08/15/2012
|
7 Amarosa Drive
|
Rochester
|
Strafford
|
NH
|
03868
|
||||||||||||||||
Property
|
7.04
|
Gloucester
|
0.7%
|
11,050,000
|
08/13/2012
|
11 Dory Road
|
Gloucester
|
Essex
|
MA
|
01930
|
||||||||||||||||
Property
|
7.05
|
Oklahoma City
|
0.6%
|
9,600,000
|
08/15/2012
|
5200 Southwest 36th Street
|
Oklahoma City
|
Oklahoma
|
OK
|
73179
|
||||||||||||||||
Loan
|
8
|
425 7th Street and 800 F Street
|
4.4%
|
6
|
83,000,000
|
Various
|
60.3%
|
48.2%
|
Various
|
Washington
|
District of Columbia
|
DC
|
20004
|
|||||||||||||
Property
|
8.01
|
800 F Street
|
3.3%
|
62,600,000
|
06/12/2012
|
800 F Street, NW
|
Washington
|
District of Columbia
|
DC
|
20004
|
||||||||||||||||
Property
|
8.02
|
425 7th Street
|
1.1%
|
20,400,000
|
06/14/2012
|
425 7th Street, NW
|
Washington
|
District of Columbia
|
DC
|
20004
|
||||||||||||||||
Loan
|
9
|
Bishops Gate I & II
|
4.4%
|
6
|
90,000,000
|
08/01/2012
|
60.6%
|
49.5%
|
1 Mortgage Way and 2001 Bishops Gate Boulevard
|
Mount Laurel
|
Burlington
|
NJ
|
08054
|
|||||||||||||
Loan
|
10
|
Sheraton Nashville (21)
|
3.6%
|
6
|
72,200,000
|
07/01/2012
|
62.3%
|
53.7%
|
623 Union Street
|
Nashville
|
Davidson
|
TN
|
37219
|
|||||||||||||
Loan
|
11
|
Hampshire Portfolio
|
3.0%
|
6
|
52,300,000
|
05/08/2012
|
71.5%
|
59.1%
|
Various
|
Various
|
Various
|
NJ
|
Various
|
|||||||||||||
Property
|
11.01
|
140 Centennial Avenue
|
1.0%
|
16,700,000
|
05/08/2012
|
140 Centennial Avenue
|
Piscataway
|
Middlesex
|
NJ
|
08854
|
||||||||||||||||
Property
|
11.02
|
675 Central Avenue
|
0.8%
|
13,400,000
|
05/08/2012
|
675 Central Avenue
|
New Providence
|
Union
|
NJ
|
07974
|
||||||||||||||||
Property
|
11.03
|
275 Centennial Avenue
|
0.6%
|
10,400,000
|
05/08/2012
|
275 Centennial Avenue
|
Piscataway
|
Middlesex
|
NJ
|
08854
|
||||||||||||||||
Property
|
11.04
|
20 Kingsbridge Road
|
0.5%
|
9,000,000
|
05/08/2012
|
20 Kingsbridge Road
|
Piscataway
|
Middlesex
|
NJ
|
08854
|
||||||||||||||||
Property
|
11.05
|
80 Kingsbridge Road
|
0.1%
|
2,800,000
|
05/08/2012
|
80 Kingsbridge Road
|
Piscataway
|
Middlesex
|
NJ
|
08854
|
||||||||||||||||
Loan
|
12
|
Atlantic Housing Portfolio (21)
|
2.5%
|
11
|
53,100,000
|
05/22/2012
|
58.3%
|
48.5%
|
Various
|
Various
|
Various
|
TX
|
Various
|
|||||||||||||
Property
|
12.01
|
Covington Creek
|
0.8%
|
15,400,000
|
05/22/2012
|
4188 West Pioneer Drive
|
Irving
|
Dallas
|
TX
|
75061
|
||||||||||||||||
Property
|
12.02
|
Heather Ridge Apartments
|
0.6%
|
13,500,000
|
05/22/2012
|
4030 Esters Road
|
Irving
|
Dallas
|
TX
|
75038
|
||||||||||||||||
Property
|
12.03
|
Hillcrest Apartments
|
0.6%
|
12,800,000
|
05/22/2012
|
3750 Post Oak Boulevard
|
Euless
|
Tarrant
|
TX
|
76040
|
||||||||||||||||
Property
|
12.04
|
Tall Timbers Apartments
|
0.5%
|
11,400,000
|
05/22/2012
|
13155 Woodforest Boulevard
|
Houston
|
Harris
|
TX
|
77015
|
||||||||||||||||
Loan
|
13
|
Columbus Industrial Portfolio
|
2.5%
|
6
|
50,440,000
|
06/11/2012
|
61.3%
|
49.7%
|
Various
|
Various
|
Various
|
Various
|
Various
|
|||||||||||||
Property
|
13.01
|
Roberts Road Industrial Park
|
0.9%
|
18,120,000
|
06/11/2012
|
4290-4791 Roberts Road and 2111-2405 International Street
|
Columbus
|
Franklin
|
OH
|
43228
|
||||||||||||||||
Property
|
13.02
|
Ruther Glen Industrial Park
|
0.7%
|
13,800,000
|
06/11/2012
|
11266 Enterprise Parkway
|
Ruther Glen
|
Caroline
|
VA
|
22546
|
||||||||||||||||
Property
|
13.03
|
555 North Yearling Road
|
0.2%
|
4,610,000
|
06/11/2012
|
555 North Yearling Road
|
Columbus
|
Franklin
|
OH
|
43213
|
||||||||||||||||
Property
|
13.04
|
Tuller Ridge Commerce Park
|
0.2%
|
3,450,000
|
06/11/2012
|
4333 Tuller Road
|
Dublin
|
Franklin
|
OH
|
43017
|
||||||||||||||||
Property
|
13.05
|
Dearborn Park Corporate Center VI & VII
|
0.2%
|
3,190,000
|
06/11/2012
|
771-777 Dearborn Park Lane
|
Worthington
|
Franklin
|
OH
|
43085
|
||||||||||||||||
Property
|
13.06
|
Creek Run Commerce Center
|
0.1%
|
2,860,000
|
06/11/2012
|
460-480 Schrock Road
|
Columbus
|
Franklin
|
OH
|
43229
|
||||||||||||||||
Property
|
13.07
|
Lakeview Commerce Center
|
0.1%
|
2,820,000
|
06/11/2012
|
640-720 Lakeview Plaza Boulevard
|
Worthington
|
Franklin
|
OH
|
43085
|
||||||||||||||||
Property
|
13.08
|
Dearborn Park Corporate Center V
|
0.1%
|
1,590,000
|
06/11/2012
|
680-700 Dearborn Park Lane
|
Worthington
|
Franklin
|
OH
|
43085
|
||||||||||||||||
Loan
|
14
|
Sherman and Waco Retail Portfolio
|
2.1%
|
6
|
35,000,000
|
07/18/2012
|
74.3%
|
62.7%
|
Various
|
Various
|
Various
|
TX
|
Various
|
|||||||||||||
Property
|
14.01
|
Waco Centre
|
1.2%
|
19,750,000
|
07/18/2012
|
200 North New Road
|
Waco
|
McLennan
|
TX
|
76710
|
||||||||||||||||
Property
|
14.02
|
Sherman Centre
|
0.9%
|
15,250,000
|
07/18/2012
|
2701 North US Highway 75
|
Sherman
|
Grayson
|
TX
|
75090
|
||||||||||||||||
Loan
|
15
|
Long Island City Hotel Portfolio
|
2.1%
|
6
|
40,000,000
|
06/01/2012
|
64.9%
|
60.1%
|
Various
|
Long Island City
|
Queens
|
NY
|
11101
|
|||||||||||||
Property
|
15.01
|
Best Western Plaza Hotel
|
1.3%
|
26,000,000
|
06/01/2012
|
3934 21st Street
|
Long Island City
|
Queens
|
NY
|
11101
|
||||||||||||||||
Property
|
15.02
|
Howard Johnson Inn Long Island City
|
0.7%
|
14,000,000
|
06/01/2012
|
3871 13th Street
|
Long Island City
|
Queens
|
NY
|
11101
|
||||||||||||||||
Loan
|
16
|
Rushmore Crossing
|
2.0%
|
11
|
34,500,000
|
07/16/2012
|
74.3%
|
61.2%
|
1601 Eglin Street
|
Rapid City
|
Pennington
|
SD
|
57701
|
|||||||||||||
Loan
|
17
|
2401 El Segundo
|
1.5%
|
6
|
27,700,000
|
06/08/2012
|
70.0%
|
61.6%
|
2401 East El Segundo Boulevard
|
El Segundo
|
Los Angeles
|
CA
|
90245
|
|||||||||||||
Loan
|
18
|
Residence Inn Fort Worth
|
1.5%
|
6
|
35,100,000
|
08/15/2012
|
52.1%
|
38.6%
|
2500 Museum Way
|
Fort Worth
|
Tarrant
|
TX
|
76107
|
|||||||||||||
Loan
|
19
|
Landmark Building
|
1.4%
|
6
|
35,500,000
|
08/03/2012
|
50.7%
|
42.1%
|
301 North Main Street
|
Greenville
|
Greenville
|
SC
|
29601
|
|||||||||||||
Loan
|
20
|
Snowmass Village Mall
|
1.4%
|
11
|
30,170,000
|
07/26/2012
|
57.0%
|
52.4%
|
105 Daly Lane
|
Snowmass Village
|
Pitkin
|
CO
|
81611
|
|||||||||||||
Loan
|
21
|
7 Central Apartments
|
1.0%
|
6
|
17,300,000
|
05/10/2012
|
74.8%
|
61.6%
|
7000 University Boulevard
|
Winter Park
|
Orange
|
FL
|
32792
|
|||||||||||||
Loan
|
22
|
100 Research Drive
|
1.0%
|
6
|
16,400,000
|
07/05/2012
|
74.6%
|
68.8%
|
100 Research Drive
|
Wilmington
|
Middlesex
|
MA
|
01887
|
|||||||||||||
Loan
|
23
|
Lincoln Court
|
0.9%
|
11
|
14,525,000
|
06/14/2012
|
74.0%
|
60.2%
|
4800 Little Road
|
Arlington
|
Tarrant
|
TX
|
76017
|
|||||||||||||
Loan
|
24
|
Embassy Plaza
|
0.8%
|
11
|
14,800,000
|
06/18/2012
|
66.1%
|
54.4%
|
9110 West Dodge Road
|
Omaha
|
Douglas
|
NE
|
68114
|
|||||||||||||
Loan
|
25
|
Homewood Suites Tukwila
|
0.8%
|
6
|
19,900,000
|
08/15/2012
|
48.7%
|
36.1%
|
6955 Fort Dent Way
|
Tukwila
|
King
|
WA
|
98188
|
|||||||||||||
Loan
|
26
|
Lynn Portfolio
|
0.8%
|
11
|
13,500,000
|
07/03/2012
|
70.9%
|
58.2%
|
Various
|
Lynn
|
Essex
|
MA
|
Various
|
|||||||||||||
Property
|
26.01
|
9-30 Surfside Road
|
0.3%
|
4,650,000
|
07/03/2012
|
9-30 Surfside Road
|
Lynn
|
Essex
|
MA
|
01902
|
||||||||||||||||
Property
|
26.02
|
136-148 Liberty Street
|
0.3%
|
4,450,000
|
07/03/2012
|
136-148 Liberty Street
|
Lynn
|
Essex
|
MA
|
01902
|
||||||||||||||||
Property
|
26.03
|
604 Essex Street
|
0.2%
|
2,950,000
|
07/03/2012
|
604 Essex Street
|
Lynn
|
Essex
|
MA
|
01901
|
||||||||||||||||
Property
|
26.04
|
36 Surfside Road
|
0.1%
|
1,450,000
|
07/03/2012
|
36 Surfside Road
|
Lynn
|
Essex
|
MA
|
01902
|
||||||||||||||||
Loan
|
27
|
Elk Ridge Apartments
|
0.8%
|
6
|
13,300,000
|
06/22/2012
|
71.4%
|
59.4%
|
1901 West Deuce of Clubs
|
Show Low
|
Navajo
|
AZ
|
85901
|
|||||||||||||
Loan
|
28
|
Courtyard Somerset
|
0.7%
|
6
|
24,800,000
|
08/14/2012
|
36.3%
|
26.9%
|
250 Davidson Avenue
|
Somerset
|
Somerset
|
NJ
|
08873
|
|||||||||||||
Loan
|
29
|
Stonewood Village
|
0.7%
|
11
|
11,200,000
|
06/26/2012
|
74.9%
|
60.9%
|
700 North Main Street
|
Alpharetta
|
Fulton
|
GA
|
30009
|
|||||||||||||
Loan
|
30
|
984 Sheridan Avenue
|
0.7%
|
11
|
11,500,000
|
06/14/2012
|
72.2%
|
67.5%
|
984 Sheridan Avenue
|
Bronx
|
Bronx
|
NY
|
10456
|
|||||||||||||
Loan
|
31
|
Snowmass Center
|
0.6%
|
11
|
17,650,000
|
07/26/2012
|
44.8%
|
41.1%
|
16 Kearns Road
|
Snowmass Village
|
Pitkin
|
CO
|
81615
|
|||||||||||||
Loan
|
32
|
2085 Valentine Avenue
|
0.6%
|
11
|
10,200,000
|
06/14/2012
|
73.5%
|
68.8%
|
2085 Valentine Avenue
|
Bronx
|
Bronx
|
NY
|
10457
|
|||||||||||||
Loan
|
33
|
691 Central Avenue
|
0.6%
|
6
|
10,700,000
|
05/08/2012
|
67.8%
|
55.5%
|
691 Central Avenue
|
New Providence
|
Union
|
NJ
|
07974
|
|||||||||||||
Loan
|
34
|
Holiday Inn Express Hotel & Suites Omaha
|
0.6%
|
6
|
11,400,000
|
07/26/2012
|
63.2%
|
42.7%
|
17677 Wright Street
|
Omaha
|
Douglas
|
NE
|
68130
|
|||||||||||||
Loan
|
35
|
Hampton Inn Lincoln
|
0.5%
|
11
|
11,500,000
|
05/24/2012
|
59.8%
|
44.6%
|
7343 Husker Circle
|
Lincoln
|
Lancaster
|
NE
|
68504
|
|||||||||||||
Loan
|
36
|
2544 Valentine Avenue
|
0.5%
|
11
|
9,800,000
|
06/14/2012
|
69.4%
|
64.9%
|
2544 Valentine Avenue
|
Bronx
|
Bronx
|
NY
|
10458
|
|||||||||||||
Loan
|
37
|
Colonial Plaza
|
0.5%
|
6
|
9,300,000
|
07/16/2012
|
69.2%
|
56.5%
|
401, 405 and 525 East Main Street
|
Canfield
|
Mahoning
|
OH
|
44406
|
|||||||||||||
Loan
|
38
|
Holiday Inn Express Conyers
|
0.5%
|
6
|
9,400,000
|
07/05/2012
|
63.7%
|
48.1%
|
1302 Green Street Southeast
|
Conyers
|
Rockdale
|
GA
|
30012
|
|||||||||||||
Loan
|
39
|
1265 Gerard Avenue
|
0.5%
|
6
|
7,600,000
|
07/11/2012
|
75.7%
|
64.9%
|
1265 Gerard Avenue
|
Bronx
|
Bronx
|
NY
|
10452
|
|||||||||||||
Loan
|
40
|
Village Centre
|
0.4%
|
11
|
6,940,000
|
05/30/2012
|
69.5%
|
51.9%
|
202 East 24th Street
|
Columbus
|
Platte
|
NE
|
68601
|
|||||||||||||
Loan
|
41
|
Parke Crescent
|
0.4%
|
11
|
9,700,000
|
05/24/2012
|
49.3%
|
40.6%
|
53 Crescent Road
|
Greenbelt
|
Prince Georges
|
MD
|
20770
|
|||||||||||||
Loan
|
42
|
Hampton Inn Boerne
|
0.4%
|
11
|
7,400,000
|
04/18/2012
|
64.6%
|
58.1%
|
34935 Interstate 10 West
|
Boerne
|
Kendall
|
TX
|
78006
|
|||||||||||||
Loan
|
43
|
Holiday Inn Express Murrells Inlet
|
0.4%
|
6
|
7,100,000
|
07/03/2012
|
63.3%
|
47.7%
|
1303 A Tadlock Drive
|
Murrells Inlet
|
Horry
|
SC
|
29576
|
|||||||||||||
Loan
|
44
|
Campus Corner Apartments
|
0.3%
|
11
|
8,700,000
|
01/18/2012
|
49.8%
|
37.2%
|
1100 Campus Drive
|
Orangeburg
|
Orangeburg
|
SC
|
29115
|
|||||||||||||
Loan
|
45
|
Palatka Marketplace
|
0.3%
|
11
|
5,600,000
|
04/18/2012
|
74.8%
|
61.3%
|
805-901 South State Road 19
|
Palatka
|
Putnam
|
FL
|
32177
|
|||||||||||||
Loan
|
46
|
Aries Court Apartments
|
0.3%
|
11
|
5,420,000
|
07/05/2012
|
70.3%
|
52.3%
|
3783 Aries Brook Drive
|
Columbus
|
Franklin
|
OH
|
43207
|
|||||||||||||
Loan
|
47
|
Gateway Plaza
|
0.3%
|
6
|
9,600,000
|
06/10/2012
|
39.5%
|
32.2%
|
212 Remount Road
|
Front Royal
|
Warren
|
VA
|
22630
|
|||||||||||||
Loan
|
48
|
Shoppes at Coronado Place I
|
0.2%
|
11
|
3,780,000
|
05/18/2012
|
52.9%
|
48.8%
|
605 Northeast Coronado Drive
|
Blue Springs
|
Jackson
|
MO
|
64014
|
|||||||||||||
Loan
|
49
|
Farr Lofts (20)
|
0.1%
|
11
|
2,725,000
|
06/08/2012
|
65.9%
|
53.9%
|
739 West Hamilton Street
|
Allentown
|
Lehigh
|
PA
|
18101
|
|||||||||||||
Loan
|
50
|
Southern & Unser Shops
|
0.1%
|
6
|
3,000,000
|
06/24/2012
|
50.0%
|
46.1%
|
1121 Unser Boulevard Southeast
|
Rio Rancho
|
Sandoval
|
NM
|
87124
|
COMM 2012-CCRE3
|
||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||
Net
|
Loan per Net
|
|||||||||||||||||||||||
% of
|
Rentable Area
|
Units
|
Rentable Area
|
|||||||||||||||||||||
Initial Pool
|
Year
|
Year
|
(SF/Units/
|
of
|
(SF/Units/
|
Prepayment Provisions
|
Trailing 12 Operating
|
Trailing 12
|
Trailing 12
|
|||||||||||||||
Property Flag
|
ID
|
Property Name
|
Balance
|
Built
|
Renovated
|
Rooms/Beds)(12)
|
Measure
|
Rooms/Beds) ($)(12)
|
(# of payments)(13)
|
Statements Date
|
EGI ($)
|
Expenses($)
|
||||||||||||
Loan
|
1
|
260 and 261 Madison Avenue (20)
|
10.1%
|
1951, 1953
|
2009
|
923,277
|
Sq. Ft.
|
250
|
L(28), D(88), O(4)
|
|||||||||||||||
Loan
|
2
|
Crossgates Mall (20)
|
8.6%
|
1984
|
1994, 1997
|
1,298,620
|
Sq. Ft.
|
230
|
L(29), D(86), O(5)
|
T-12 1/31/2012
|
41,584,508
|
14,399,926
|
||||||||||||
Loan
|
3
|
Solano Mall
|
8.4%
|
1981
|
2006, 2011
|
561,015
|
Sq. Ft.
|
187
|
L(23), YM1(90), O(7)
|
T-12 2/29/2012
|
21,842,189
|
6,770,246
|
||||||||||||
Loan
|
4
|
Midland Park Mall
|
6.8%
|
1981
|
2012
|
277,659
|
Sq. Ft.
|
306
|
L(25), D(88), O(7)
|
T-12 6/30/2012
|
12,768,933
|
3,911,861
|
||||||||||||
Loan
|
5
|
The Prince Building (20)
|
6.0%
|
1897
|
2003-2009
|
354,603
|
Sq. Ft.
|
564
|
L(24), D(93), O(3)
|
T-12 5/31/2012
|
24,484,994
|
7,343,075
|
||||||||||||
Loan
|
6
|
Emerald Square Mall (20)
|
6.0%
|
1989
|
1999
|
564,501
|
Sq. Ft.
|
203
|
L(26), D(90), O(4)
|
T-12 6/30/2012
|
22,330,515
|
8,219,854
|
||||||||||||
Loan
|
7
|
EIP Industrial Portfolio
|
5.8%
|
Various
|
Various
|
1,246,125
|
Sq. Ft.
|
58
|
L(25), D(32), O(3)
|
T-12 7/31/2012
|
8,739,107
|
2,179,260
|
||||||||||||
Property
|
7.01
|
Greenland
|
2.0%
|
1980
|
1995
|
367,147
|
Sq. Ft.
|
67
|
T-12 7/31/2012
|
3,131,401
|
952,811
|
|||||||||||||
Property
|
7.02
|
Methuen
|
1.8%
|
1985
|
1991
|
291,400
|
Sq. Ft.
|
78
|
T-12 7/31/2012
|
2,532,248
|
72,423
|
|||||||||||||
Property
|
7.03
|
Rochester
|
0.8%
|
1981
|
1994
|
211,619
|
Sq. Ft.
|
44
|
T-12 7/31/2012
|
1,578,442
|
692,175
|
|||||||||||||
Property
|
7.04
|
Gloucester
|
0.7%
|
1970
|
1973, 1986
|
165,959
|
Sq. Ft.
|
50
|
T-12 7/31/2012
|
805,169
|
236,643
|
|||||||||||||
Property
|
7.05
|
Oklahoma City
|
0.6%
|
1999
|
NAP
|
210,000
|
Sq. Ft.
|
34
|
T-12 7/31/2012
|
691,847
|
225,208
|
|||||||||||||
Loan
|
8
|
425 7th Street and 800 F Street
|
4.4%
|
Various
|
Various
|
138,374
|
Sq. Ft.
|
397
|
L(26), D(89), O(5)
|
T-12 5/31/2012
|
6,909,446
|
2,359,564
|
||||||||||||
Property
|
8.01
|
800 F Street
|
3.3%
|
1875
|
2002
|
103,593
|
Sq. Ft.
|
399
|
||||||||||||||||
Property
|
8.02
|
425 7th Street
|
1.1%
|
2005
|
NAP
|
34,781
|
Sq. Ft.
|
388
|
||||||||||||||||
Loan
|
9
|
Bishops Gate I & II
|
4.4%
|
1999
|
NAP
|
483,896
|
Sq. Ft.
|
113
|
L(24), D(92), O(4)
|
|||||||||||||||
Loan
|
10
|
Sheraton Nashville (21)
|
3.6%
|
1975
|
2007-2011
|
472
|
Rooms
|
95,339
|
L(25), D(91), O(4)
|
T-12 7/31/2012
|
25,367,188
|
18,122,992
|
||||||||||||
Loan
|
11
|
Hampshire Portfolio
|
3.0%
|
Various
|
Various
|
303,192
|
Sq. Ft.
|
123
|
L(27), D(87), O(6)
|
T-12 3/31/2012
|
4,210,844
|
1,494,693
|
||||||||||||
Property
|
11.01
|
140 Centennial Avenue
|
1.0%
|
1996
|
2006
|
86,860
|
Sq. Ft.
|
138
|
||||||||||||||||
Property
|
11.02
|
675 Central Avenue
|
0.8%
|
1956
|
1995, 2004
|
72,736
|
Sq. Ft.
|
132
|
||||||||||||||||
Property
|
11.03
|
275 Centennial Avenue
|
0.6%
|
1973
|
NAP
|
56,150
|
Sq. Ft.
|
133
|
||||||||||||||||
Property
|
11.04
|
20 Kingsbridge Road
|
0.5%
|
1981
|
NAP
|
56,483
|
Sq. Ft.
|
114
|
||||||||||||||||
Property
|
11.05
|
80 Kingsbridge Road
|
0.1%
|
1973
|
NAP
|
30,963
|
Sq. Ft.
|
60
|
||||||||||||||||
Loan
|
12
|
Atlantic Housing Portfolio (21)
|
2.5%
|
Various
|
NAP
|
1,006
|
Units
|
30,750
|
L(26), D(91), O(3)
|
T-12 5/31/2012
|
6,747,414
|
3,220,767
|
||||||||||||
Property
|
12.01
|
Covington Creek
|
0.8%
|
1984
|
NAP
|
248
|
Units
|
38,628
|
T-12 5/31/2012
|
1,885,883
|
840,476
|
|||||||||||||
Property
|
12.02
|
Heather Ridge Apartments
|
0.6%
|
1983
|
NAP
|
204
|
Units
|
37,176
|
T-12 5/31/2012
|
1,549,331
|
682,746
|
|||||||||||||
Property
|
12.03
|
Hillcrest Apartments
|
0.6%
|
1983
|
NAP
|
298
|
Units
|
24,110
|
T-12 5/31/2012
|
1,699,591
|
908,958
|
|||||||||||||
Property
|
12.04
|
Tall Timbers Apartments
|
0.5%
|
1982
|
NAP
|
256
|
Units
|
25,727
|
T-12 5/31/2012
|
1,612,609
|
788,587
|
|||||||||||||
Loan
|
13
|
Columbus Industrial Portfolio
|
2.5%
|
Various
|
Various
|
1,627,008
|
Sq. Ft.
|
19
|
L(26), D(90), O(4)
|
T-12 4/30/2012
|
7,699,603
|
3,464,752
|
||||||||||||
Property
|
13.01
|
Roberts Road Industrial Park
|
0.9%
|
1992-1994
|
NAP
|
596,018
|
Sq. Ft.
|
19
|
T-12 4/30/2012
|
2,437,620
|
1,300,873
|
|||||||||||||
Property
|
13.02
|
Ruther Glen Industrial Park
|
0.7%
|
1999
|
NAP
|
359,605
|
Sq. Ft.
|
24
|
T-12 4/30/2012
|
1,923,215
|
328,518
|
|||||||||||||
Property
|
13.03
|
555 North Yearling Road
|
0.2%
|
1989
|
1998
|
164,450
|
Sq. Ft.
|
17
|
T-12 4/30/2012
|
471,776
|
157,580
|
|||||||||||||
Property
|
13.04
|
Tuller Ridge Commerce Park
|
0.2%
|
1990, 1997
|
NAP
|
72,565
|
Sq. Ft.
|
29
|
T-12 4/30/2012
|
667,166
|
406,517
|
|||||||||||||
Property
|
13.05
|
Dearborn Park Corporate Center VI & VII
|
0.2%
|
1989
|
NAP
|
118,340
|
Sq. Ft.
|
17
|
T-12 4/30/2012
|
757,938
|
413,126
|
|||||||||||||
Property
|
13.06
|
Creek Run Commerce Center
|
0.1%
|
1986
|
NAP
|
108,926
|
Sq. Ft.
|
16
|
T-12 4/30/2012
|
458,140
|
324,519
|
|||||||||||||
Property
|
13.07
|
Lakeview Commerce Center
|
0.1%
|
1992
|
NAP
|
99,104
|
Sq. Ft.
|
17
|
T-12 4/30/2012
|
678,896
|
348,673
|
|||||||||||||
Property
|
13.08
|
Dearborn Park Corporate Center V
|
0.1%
|
1988
|
NAP
|
108,000
|
Sq. Ft.
|
9
|
T-12 4/30/2012
|
304,852
|
184,946
|
|||||||||||||
Loan
|
14
|
Sherman and Waco Retail Portfolio
|
2.1%
|
Various
|
2006
|
389,116
|
Sq. Ft.
|
67
|
L(25), D(91), O(4)
|
T-12 5/31/2012
|
3,310,383
|
1,122,412
|
||||||||||||
Property
|
14.01
|
Waco Centre
|
1.2%
|
1994
|
2006
|
218,597
|
Sq. Ft.
|
66
|
T-12 5/31/2012
|
1,710,786
|
672,765
|
|||||||||||||
Property
|
14.02
|
Sherman Centre
|
0.9%
|
1993
|
2006
|
170,519
|
Sq. Ft.
|
67
|
T-12 5/31/2012
|
1,599,597
|
449,647
|
|||||||||||||
Loan
|
15
|
Long Island City Hotel Portfolio
|
2.1%
|
2009
|
NAP
|
221
|
Rooms
|
117,388
|
L(26), D(30), O(4)
|
T-12 4/30/2012
|
8,055,000
|
3,495,000
|
||||||||||||
Property
|
15.01
|
Best Western Plaza Hotel
|
1.3%
|
2009
|
NAP
|
121
|
Rooms
|
139,362
|
T-12 4/30/2012
|
4,757,000
|
1,947,000
|
|||||||||||||
Property
|
15.02
|
Howard Johnson Inn Long Island City
|
0.7%
|
2009
|
NAP
|
100
|
Rooms
|
90,800
|
T-12 4/30/2012
|
3,298,000
|
1,548,000
|
|||||||||||||
Loan
|
16
|
Rushmore Crossing
|
2.0%
|
2008
|
2010, 2012
|
277,391
|
Sq. Ft.
|
92
|
L(26), D(90), O(4)
|
T-12 5/31/2012
|
3,447,665
|
1,263,689
|
||||||||||||
Loan
|
17
|
2401 El Segundo
|
1.5%
|
1982
|
1996, 2002, 2005, 2008
|
106,597
|
Sq. Ft.
|
182
|
L(26), D(90), O(4)
|
|||||||||||||||
Loan
|
18
|
Residence Inn Fort Worth
|
1.5%
|
2005
|
NAP
|
149
|
Rooms
|
122,819
|
L(24), D(92), O(4)
|
T-12 6/30/2012
|
5,963,000
|
3,084,000
|
||||||||||||
Loan
|
19
|
Landmark Building
|
1.4%
|
1973
|
2000, 2006
|
331,361
|
Sq. Ft.
|
54
|
L(24), D(91), O(5)
|
T-12 7/31/2012
|
4,284,598
|
2,018,233
|
||||||||||||
Loan
|
20
|
Snowmass Village Mall
|
1.4%
|
1968
|
1988
|
78,426
|
Sq. Ft.
|
219
|
L(49), D(8), O(3)
|
T-12 6/30/2012
|
2,718,653
|
890,640
|
||||||||||||
Loan
|
21
|
7 Central Apartments
|
1.0%
|
1974
|
NAP
|
304
|
Units
|
42,584
|
L(26), D(87), O(7)
|
T-12 5/31/2012
|
2,595,485
|
1,438,237
|
||||||||||||
Loan
|
22
|
100 Research Drive
|
1.0%
|
1985
|
2008
|
103,370
|
Sq. Ft.
|
118
|
L(25), YM1(32), O(3)
|
|||||||||||||||
Loan
|
23
|
Lincoln Court
|
0.9%
|
1984
|
2011
|
118,559
|
Sq. Ft.
|
91
|
L(26), D(90), O(4)
|
|||||||||||||||
Loan
|
24
|
Embassy Plaza
|
0.8%
|
1978
|
2008
|
131,882
|
Sq. Ft.
|
74
|
L(26), D(91), O(3)
|
T-12 5/31/2012
|
2,293,138
|
981,300
|
||||||||||||
Loan
|
25
|
Homewood Suites Tukwila
|
0.8%
|
1992
|
NAP
|
106
|
Rooms
|
91,509
|
L(24), D(92), O(4)
|
T-12 6/30/2012
|
4,257,000
|
2,573,000
|
||||||||||||
Loan
|
26
|
Lynn Portfolio
|
0.8%
|
Various
|
Various
|
199
|
Units
|
48,128
|
L(26), D(91), O(3)
|
T-12 6/30/2012
|
1,806,862
|
899,698
|
||||||||||||
Property
|
26.01
|
9-30 Surfside Road
|
0.3%
|
1893
|
Various
|
68
|
Units
|
48,196
|
T-12 6/30/2012
|
637,226
|
317,801
|
|||||||||||||
Property
|
26.02
|
136-148 Liberty Street
|
0.3%
|
1920
|
Various
|
64
|
Units
|
49,571
|
T-12 6/30/2012
|
565,031
|
270,549
|
|||||||||||||
Property
|
26.03
|
604 Essex Street
|
0.2%
|
1904
|
Various
|
55
|
Units
|
38,365
|
T-12 6/30/2012
|
470,580
|
267,835
|
|||||||||||||
Property
|
26.04
|
36 Surfside Road
|
0.1%
|
1929
|
2007
|
12
|
Units
|
84,801
|
T-12 6/30/2012
|
134,025
|
43,513
|
|||||||||||||
Loan
|
27
|
Elk Ridge Apartments
|
0.8%
|
2006
|
NAP
|
152
|
Units
|
62,500
|
L(49), D(67), O(4)
|
T-12 8/31/2012
|
1,227,573
|
367,883
|
||||||||||||
Loan
|
28
|
Courtyard Somerset
|
0.7%
|
2002
|
2010
|
162
|
Rooms
|
55,556
|
L(24), D(92), O(4)
|
T-12 6/30/2012
|
5,319,000
|
3,645,000
|
||||||||||||
Loan
|
29
|
Stonewood Village
|
0.7%
|
1987
|
2008
|
106,485
|
Sq. Ft.
|
79
|
L(25), D(92), O(3)
|
T-12 6/30/2012
|
1,099,195
|
303,148
|
||||||||||||
Loan
|
30
|
984 Sheridan Avenue
|
0.7%
|
1928
|
NAP
|
77
|
Units
|
107,792
|
L(26), YM1(30), O(4)
|
T-12 6/30/2012
|
986,712
|
314,054
|
||||||||||||
Loan
|
31
|
Snowmass Center
|
0.6%
|
1978
|
NAP
|
43,751
|
Sq. Ft.
|
181
|
L(49), D(8), O(3)
|
T-12 6/30/2012
|
1,357,294
|
456,289
|
||||||||||||
Loan
|
32
|
2085 Valentine Avenue
|
0.6%
|
1929
|
NAP
|
80
|
Units
|
93,750
|
L(26), YM1(30), O(4)
|
T-12 6/30/2012
|
952,874
|
343,539
|
||||||||||||
Loan
|
33
|
691 Central Avenue
|
0.6%
|
1956
|
1995, 2007
|
47,782
|
Sq. Ft.
|
152
|
L(24), D(91), O(5)
|
T-12 3/31/2012
|
1,290,329
|
505,826
|
||||||||||||
Loan
|
34
|
Holiday Inn Express Hotel & Suites Omaha
|
0.6%
|
2005
|
NAP
|
80
|
Rooms
|
90,000
|
L(24), YM1(92), O(4)
|
T-12 6/30/2012
|
2,395,294
|
1,427,959
|
||||||||||||
Loan
|
35
|
Hampton Inn Lincoln
|
0.5%
|
2009
|
NAP
|
83
|
Rooms
|
82,858
|
L(26), D(90), O(4)
|
T-12 7/31/2012
|
2,634,770
|
1,517,524
|
||||||||||||
Loan
|
36
|
2544 Valentine Avenue
|
0.5%
|
1920
|
NAP
|
74
|
Units
|
91,892
|
L(26), YM1(30), O(4)
|
T-12 6/30/2012
|
970,729
|
404,739
|
||||||||||||
Loan
|
37
|
Colonial Plaza
|
0.5%
|
1961, 1966, 1999
|
NAP
|
100,958
|
Sq. Ft.
|
64
|
L(49), D(68), O(3)
|
T-12 6/30/2012
|
1,132,234
|
335,973
|
||||||||||||
Loan
|
38
|
Holiday Inn Express Conyers
|
0.5%
|
2008
|
NAP
|
99
|
Rooms
|
60,507
|
L(25), YM1(91), O(4)
|
T-12 6/30/2012
|
1,998,571
|
1,211,981
|
||||||||||||
Loan
|
39
|
1265 Gerard Avenue
|
0.5%
|
1927
|
NAP
|
58
|
Units
|
99,138
|
L(25), YM1(91), O(4)
|
T-12 7/31/2012
|
699,427
|
284,120
|
||||||||||||
Loan
|
40
|
Village Centre
|
0.4%
|
2002
|
NAP
|
90,630
|
Sq. Ft.
|
53
|
L(27), D(89), O(4)
|
T-12 4/30/2012
|
840,714
|
295,430
|
||||||||||||
Loan
|
41
|
Parke Crescent
|
0.4%
|
1960
|
2012
|
84
|
Units
|
56,950
|
L(27), D(90), O(3)
|
T-12 7/31/2012
|
991,504
|
484,473
|
||||||||||||
Loan
|
42
|
Hampton Inn Boerne
|
0.4%
|
2008
|
NAP
|
78
|
Rooms
|
61,264
|
L(47), D(10), O(3)
|
T-12 5/31/2012
|
1,968,372
|
1,257,406
|
||||||||||||
Loan
|
43
|
Holiday Inn Express Murrells Inlet
|
0.4%
|
1998
|
2008
|
71
|
Rooms
|
63,277
|
L(25), YM1(91), O(4)
|
T-12 6/30/2012
|
1,502,234
|
934,436
|
||||||||||||
Loan
|
44
|
Campus Corner Apartments
|
0.3%
|
2011
|
NAP
|
240
|
Beds
|
18,065
|
L(26), D(90), O(4)
|
T-12 6/30/2012
|
1,264,823
|
679,228
|
||||||||||||
Loan
|
45
|
Palatka Marketplace
|
0.3%
|
1988
|
1997
|
77,756
|
Sq. Ft.
|
54
|
L(49), D(68), O(3)
|
T-12 3/31/2012
|
734,245
|
229,377
|
||||||||||||
Loan
|
46
|
Aries Court Apartments
|
0.3%
|
1995
|
NAP
|
153
|
Units
|
24,916
|
L(49), D(68), O(3)
|
T-12 6/30/2012
|
861,947
|
384,873
|
||||||||||||
Loan
|
47
|
Gateway Plaza
|
0.3%
|
1985
|
NAP
|
116,465
|
Sq. Ft.
|
33
|
L(25), D(92), O(3)
|
T-12 5/31/2012
|
1,050,571
|
309,960
|
||||||||||||
Loan
|
48
|
Shoppes at Coronado Place I
|
0.2%
|
2008
|
NAP
|
14,534
|
Sq. Ft.
|
138
|
L(26), D(91), O(3)
|
|||||||||||||||
Loan
|
49
|
Farr Lofts (20)
|
0.1%
|
1920
|
2006
|
21
|
Units
|
85,510
|
L(26), YM1(90), O(4)
|
T-12 5/31/2012
|
338,977
|
128,685
|
||||||||||||
Loan
|
50
|
Southern & Unser Shops
|
0.1%
|
2011
|
NAP
|
9,135
|
Sq. Ft.
|
164
|
L(24), D(93), O(3)
|
T-12 5/31/2012
|
281,620
|
62,558
|
COMM 2012-CCRE3
|
||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||||
% of
|
||||||||||||||||||||||||||
Initial Pool
|
Trailing 12
|
2011 Operating
|
2011
|
2011
|
2011
|
2010 Operating
|
2010
|
2010
|
2010
|
Underwritten NOI
|
||||||||||||||||
Property Flag
|
ID
|
Property Name
|
Balance
|
NOI($)
|
Statements Date
|
EGI($)
|
Expenses($)
|
NOI($)
|
Statements Date
|
EGI($)
|
Expenses($)
|
NOI($)
|
Debt Yield (9)(11)
|
|||||||||||||
Loan
|
1
|
260 and 261 Madison Avenue (20)
|
10.1%
|
12/31/2011
|
39,455,475
|
19,740,709
|
19,714,765
|
12/31/2010
|
41,710,160
|
19,066,485
|
22,643,675
|
10.2%
|
||||||||||||||
Loan
|
2
|
Crossgates Mall (20)
|
8.6%
|
27,184,582
|
12/31/2011
|
41,592,688
|
14,208,241
|
27,384,447
|
12/31/2010
|
42,744,482
|
14,358,849
|
28,385,633
|
9.6%
|
|||||||||||||
Loan
|
3
|
Solano Mall
|
8.4%
|
15,071,943
|
12/31/2011
|
21,329,348
|
6,606,226
|
14,723,122
|
12/31/2010
|
20,566,552
|
5,887,859
|
14,678,693
|
13.9%
|
|||||||||||||
Loan
|
4
|
Midland Park Mall
|
6.8%
|
8,857,072
|
12/31/2011
|
12,378,101
|
3,736,654
|
8,641,447
|
12/31/2010
|
11,125,481
|
3,606,461
|
7,519,020
|
10.8%
|
|||||||||||||
Loan
|
5
|
The Prince Building (20)
|
6.0%
|
17,141,919
|
12/31/2011
|
22,649,348
|
7,204,205
|
15,445,143
|
12/31/2010
|
21,751,975
|
6,802,433
|
14,949,542
|
10.2%
|
|||||||||||||
Loan
|
6
|
Emerald Square Mall (20)
|
6.0%
|
14,110,661
|
12/31/2011
|
22,983,203
|
8,596,870
|
14,386,333
|
12/31/2010
|
23,644,338
|
8,852,758
|
14,791,580
|
11.2%
|
|||||||||||||
Loan
|
7
|
EIP Industrial Portfolio
|
5.8%
|
6,559,847
|
12/31/2011
|
8,672,998
|
2,113,188
|
6,559,810
|
12/31/2010
|
8,846,367
|
1,890,299
|
6,956,067
|
9.3%
|
|||||||||||||
Property
|
7.01
|
Greenland
|
2.0%
|
2,178,590
|
12/31/2011
|
3,193,001
|
947,309
|
2,245,692
|
12/31/2010
|
3,079,426
|
861,216
|
2,218,210
|
||||||||||||||
Property
|
7.02
|
Methuen
|
1.8%
|
2,459,825
|
12/31/2011
|
2,529,607
|
66,967
|
2,462,640
|
12/31/2010
|
2,513,124
|
42,133
|
2,470,991
|
||||||||||||||
Property
|
7.03
|
Rochester
|
0.8%
|
886,267
|
12/31/2011
|
1,510,612
|
685,346
|
825,266
|
12/31/2010
|
1,386,026
|
585,203
|
800,823
|
||||||||||||||
Property
|
7.04
|
Gloucester
|
0.7%
|
568,526
|
12/31/2011
|
704,838
|
192,154
|
512,684
|
12/31/2010
|
756,801
|
140,793
|
616,008
|
||||||||||||||
Property
|
7.05
|
Oklahoma City
|
0.6%
|
466,639
|
12/31/2011
|
734,940
|
221,412
|
513,528
|
12/31/2010
|
1,110,990
|
260,955
|
850,035
|
||||||||||||||
Loan
|
8
|
425 7th Street and 800 F Street
|
4.4%
|
4,549,882
|
12/31/2011
|
6,755,257
|
2,348,817
|
4,406,440
|
12/31/2010
|
5,913,870
|
2,182,470
|
3,731,400
|
8.9%
|
|||||||||||||
Property
|
8.01
|
800 F Street
|
3.3%
|
|||||||||||||||||||||||
Property
|
8.02
|
425 7th Street
|
1.1%
|
|||||||||||||||||||||||
Loan
|
9
|
Bishops Gate I & II
|
4.4%
|
12/31/2011
|
9,373,248
|
2,357,625
|
7,015,623
|
12/31/2010
|
9,416,030
|
2,401,284
|
7,014,746
|
11.8%
|
||||||||||||||
Loan
|
10
|
Sheraton Nashville (21)
|
3.6%
|
7,244,196
|
12/31/2011
|
23,150,610
|
17,364,409
|
5,786,201
|
12/31/2010
|
19,289,792
|
15,068,783
|
4,221,009
|
17.3%
|
|||||||||||||
Loan
|
11
|
Hampshire Portfolio
|
3.0%
|
2,716,151
|
12/31/2011
|
4,158,240
|
1,485,365
|
2,672,874
|
12/31/2010
|
3,983,892
|
1,487,579
|
2,496,313
|
9.8%
|
|||||||||||||
Property
|
11.01
|
140 Centennial Avenue
|
1.0%
|
|||||||||||||||||||||||
Property
|
11.02
|
675 Central Avenue
|
0.8%
|
|||||||||||||||||||||||
Property
|
11.03
|
275 Centennial Avenue
|
0.6%
|
|||||||||||||||||||||||
Property
|
11.04
|
20 Kingsbridge Road
|
0.5%
|
|||||||||||||||||||||||
Property
|
11.05
|
80 Kingsbridge Road
|
0.1%
|
|||||||||||||||||||||||
Loan
|
12
|
Atlantic Housing Portfolio (21)
|
2.5%
|
3,526,648
|
12/31/2011
|
6,620,433
|
3,199,112
|
3,421,321
|
12/31/2010
|
6,523,735
|
3,140,549
|
3,383,186
|
11.5%
|
|||||||||||||
Property
|
12.01
|
Covington Creek
|
0.8%
|
1,045,408
|
12/31/2011
|
1,839,222
|
838,275
|
1,000,947
|
12/31/2010
|
1,828,725
|
837,094
|
991,631
|
||||||||||||||
Property
|
12.02
|
Heather Ridge Apartments
|
0.6%
|
866,585
|
12/31/2011
|
1,544,476
|
675,546
|
868,930
|
12/31/2010
|
1,502,289
|
647,385
|
854,904
|
||||||||||||||
Property
|
12.03
|
Hillcrest Apartments
|
0.6%
|
790,633
|
12/31/2011
|
1,668,438
|
901,274
|
767,164
|
12/31/2010
|
1,619,902
|
855,017
|
764,885
|
||||||||||||||
Property
|
12.04
|
Tall Timbers Apartments
|
0.5%
|
824,022
|
12/31/2011
|
1,568,297
|
784,017
|
784,280
|
12/31/2010
|
1,572,819
|
801,053
|
771,766
|
||||||||||||||
Loan
|
13
|
Columbus Industrial Portfolio
|
2.5%
|
4,234,851
|
12/31/2011
|
7,920,442
|
3,596,289
|
4,324,153
|
12/31/2010
|
7,937,950
|
3,183,536
|
4,754,414
|
12.6%
|
|||||||||||||
Property
|
13.01
|
Roberts Road Industrial Park
|
0.9%
|
1,136,747
|
12/31/2011
|
2,571,203
|
1,320,100
|
1,251,103
|
12/31/2010
|
2,634,300
|
1,156,450
|
1,477,850
|
||||||||||||||
Property
|
13.02
|
Ruther Glen Industrial Park
|
0.7%
|
1,594,697
|
12/31/2011
|
1,921,499
|
341,996
|
1,579,503
|
12/31/2010
|
1,899,098
|
232,016
|
1,667,082
|
||||||||||||||
Property
|
13.03
|
555 North Yearling Road
|
0.2%
|
314,196
|
12/31/2011
|
468,178
|
159,952
|
308,226
|
12/31/2010
|
463,189
|
164,862
|
298,327
|
||||||||||||||
Property
|
13.04
|
Tuller Ridge Commerce Park
|
0.2%
|
260,649
|
12/31/2011
|
680,624
|
434,780
|
245,844
|
12/31/2010
|
652,389
|
357,407
|
294,982
|
||||||||||||||
Property
|
13.05
|
Dearborn Park Corporate Center VI & VII
|
0.2%
|
344,812
|
12/31/2011
|
760,790
|
438,233
|
322,557
|
12/31/2010
|
747,296
|
383,573
|
363,723
|
||||||||||||||
Property
|
13.06
|
Creek Run Commerce Center
|
0.1%
|
133,621
|
12/31/2011
|
503,680
|
334,443
|
169,237
|
12/31/2010
|
531,222
|
298,390
|
232,832
|
||||||||||||||
Property
|
13.07
|
Lakeview Commerce Center
|
0.1%
|
330,223
|
12/31/2011
|
679,995
|
365,553
|
314,442
|
12/31/2010
|
668,029
|
383,314
|
284,715
|
||||||||||||||
Property
|
13.08
|
Dearborn Park Corporate Center V
|
0.1%
|
119,906
|
12/31/2011
|
334,473
|
201,232
|
133,241
|
12/31/2010
|
342,427
|
207,524
|
134,903
|
||||||||||||||
Loan
|
14
|
Sherman and Waco Retail Portfolio
|
2.1%
|
2,187,971
|
12/31/2011
|
3,375,319
|
1,208,670
|
2,166,649
|
12/31/2010
|
3,789,819
|
1,298,645
|
2,491,174
|
10.8%
|
|||||||||||||
Property
|
14.01
|
Waco Centre
|
1.2%
|
1,038,021
|
12/31/2011
|
1,667,550
|
659,014
|
1,008,536
|
12/31/2010
|
1,976,982
|
685,551
|
1,291,431
|
||||||||||||||
Property
|
14.02
|
Sherman Centre
|
0.9%
|
1,149,950
|
12/31/2011
|
1,707,769
|
549,656
|
1,158,113
|
12/31/2010
|
1,812,837
|
613,094
|
1,199,743
|
||||||||||||||
Loan
|
15
|
Long Island City Hotel Portfolio
|
2.1%
|
4,560,000
|
12/31/2011
|
7,921,000
|
3,206,000
|
4,715,000
|
12/31/2010
|
7,330,000
|
2,441,000
|
4,889,000
|
15.5%
|
|||||||||||||
Property
|
15.01
|
Best Western Plaza Hotel
|
1.3%
|
2,810,000
|
12/31/2011
|
4,706,000
|
1,819,000
|
2,887,000
|
12/31/2010
|
4,368,000
|
1,385,000
|
2,983,000
|
||||||||||||||
Property
|
15.02
|
Howard Johnson Inn Long Island City
|
0.7%
|
1,750,000
|
12/31/2011
|
3,215,000
|
1,387,000
|
1,828,000
|
12/31/2010
|
2,962,000
|
1,056,000
|
1,906,000
|
||||||||||||||
Loan
|
16
|
Rushmore Crossing
|
2.0%
|
2,183,976
|
12/31/2011
|
3,425,835
|
1,414,798
|
2,011,037
|
12/31/2010
|
2,694,411
|
1,353,492
|
1,340,919
|
10.0%
|
|||||||||||||
Loan
|
17
|
2401 El Segundo
|
1.5%
|
12/31/2011
|
2,738,247
|
1,024,019
|
1,714,229
|
12/31/2010
|
2,574,040
|
1,082,737
|
1,491,302
|
10.8%
|
||||||||||||||
Loan
|
18
|
Residence Inn Fort Worth
|
1.5%
|
2,879,000
|
12/31/2011
|
5,843,199
|
2,857,503
|
2,985,696
|
12/31/2010
|
5,300,997
|
2,739,895
|
2,561,102
|
14.9%
|
|||||||||||||
Loan
|
19
|
Landmark Building
|
1.4%
|
2,266,366
|
12/31/2011
|
4,251,954
|
1,938,504
|
2,313,450
|
12/31/2010
|
4,427,400
|
2,220,995
|
2,206,405
|
12.8%
|
|||||||||||||
Loan
|
20
|
Snowmass Village Mall
|
1.4%
|
1,828,013
|
12/31/2011
|
2,659,773
|
948,672
|
1,711,101
|
10.2%
|
|||||||||||||||||
Loan
|
21
|
7 Central Apartments
|
1.0%
|
1,157,248
|
12/31/2011
|
2,316,244
|
1,475,396
|
840,848
|
12/31/2010
|
2,165,358
|
1,533,558
|
631,800
|
9.1%
|
|||||||||||||
Loan
|
22
|
100 Research Drive
|
1.0%
|
12/31/2011
|
1,731,256
|
518,741
|
1,212,515
|
12/31/2010
|
1,847,977
|
531,884
|
1,316,093
|
10.1%
|
||||||||||||||
Loan
|
23
|
Lincoln Court
|
0.9%
|
12/31/2011
|
1,464,729
|
503,263
|
961,466
|
12/31/2010
|
1,375,019
|
569,202
|
805,817
|
11.0%
|
||||||||||||||
Loan
|
24
|
Embassy Plaza
|
0.8%
|
1,311,838
|
12/31/2011
|
2,248,374
|
1,035,676
|
1,212,697
|
12/31/2010
|
2,222,965
|
1,041,923
|
1,181,042
|
12.0%
|
|||||||||||||
Loan
|
25
|
Homewood Suites Tukwila
|
0.8%
|
1,684,000
|
12/31/2011
|
4,119,776
|
2,497,069
|
1,622,707
|
12/31/2010
|
3,920,047
|
2,502,402
|
1,417,645
|
16.9%
|
|||||||||||||
Loan
|
26
|
Lynn Portfolio
|
0.8%
|
907,164
|
12/31/2011
|
1,792,891
|
952,059
|
840,832
|
12/31/2010
|
1,718,235
|
969,901
|
748,333
|
9.3%
|
|||||||||||||
Property
|
26.01
|
9-30 Surfside Road
|
0.3%
|
319,425
|
12/31/2011
|
638,522
|
349,093
|
289,429
|
12/31/2010
|
634,645
|
349,145
|
285,500
|
||||||||||||||
Property
|
26.02
|
136-148 Liberty Street
|
0.3%
|
294,482
|
12/31/2011
|
563,930
|
283,553
|
280,377
|
12/31/2010
|
511,885
|
299,660
|
212,224
|
||||||||||||||
Property
|
26.03
|
604 Essex Street
|
0.2%
|
202,745
|
12/31/2011
|
463,554
|
280,591
|
182,963
|
12/31/2010
|
432,478
|
263,122
|
169,356
|
||||||||||||||
Property
|
26.04
|
36 Surfside Road
|
0.1%
|
90,512
|
12/31/2011
|
126,885
|
38,822
|
88,063
|
12/31/2010
|
139,227
|
57,974
|
81,253
|
||||||||||||||
Loan
|
27
|
Elk Ridge Apartments
|
0.8%
|
859,690
|
12/31/2011
|
1,158,861
|
335,935
|
822,926
|
12/31/2010
|
967,891
|
368,828
|
599,063
|
8.7%
|
|||||||||||||
Loan
|
28
|
Courtyard Somerset
|
0.7%
|
1,674,000
|
12/31/2011
|
5,208,036
|
3,724,969
|
1,483,067
|
12/31/2010
|
4,769,138
|
3,660,248
|
1,108,889
|
18.6%
|
|||||||||||||
Loan
|
29
|
Stonewood Village
|
0.7%
|
796,047
|
12/31/2011
|
1,113,169
|
300,729
|
812,440
|
12/31/2010
|
789,900
|
324,893
|
465,007
|
11.8%
|
|||||||||||||
Loan
|
30
|
984 Sheridan Avenue
|
0.7%
|
672,658
|
12/31/2011
|
945,023
|
302,222
|
642,801
|
12/31/2010
|
919,594
|
331,563
|
588,031
|
8.5%
|
|||||||||||||
Loan
|
31
|
Snowmass Center
|
0.6%
|
901,005
|
12/31/2011
|
1,337,253
|
480,611
|
856,642
|
12/31/2010
|
1,277,821
|
548,508
|
729,313
|
10.6%
|
|||||||||||||
Loan
|
32
|
2085 Valentine Avenue
|
0.6%
|
609,335
|
12/31/2011
|
920,650
|
338,382
|
582,268
|
12/31/2010
|
874,440
|
348,768
|
525,672
|
8.6%
|
|||||||||||||
Loan
|
33
|
691 Central Avenue
|
0.6%
|
784,504
|
12/31/2011
|
1,277,277
|
539,360
|
737,917
|
12/31/2010
|
1,234,483
|
555,110
|
679,373
|
9.6%
|
|||||||||||||
Loan
|
34
|
Holiday Inn Express Hotel & Suites Omaha
|
0.6%
|
967,335
|
12/31/2011
|
2,249,584
|
1,405,881
|
843,703
|
12/31/2010
|
2,178,044
|
1,357,803
|
820,241
|
13.4%
|
|||||||||||||
Loan
|
35
|
Hampton Inn Lincoln
|
0.5%
|
1,117,246
|
12/31/2011
|
2,329,969
|
1,423,837
|
906,132
|
12/31/2010
|
1,750,504
|
1,158,224
|
592,280
|
14.8%
|
|||||||||||||
Loan
|
36
|
2544 Valentine Avenue
|
0.5%
|
565,990
|
12/31/2011
|
931,640
|
398,824
|
532,816
|
12/31/2010
|
917,627
|
399,534
|
518,093
|
8.7%
|
|||||||||||||
Loan
|
37
|
Colonial Plaza
|
0.5%
|
796,261
|
12/31/2011
|
1,154,436
|
362,460
|
791,977
|
12/31/2010
|
1,213,714
|
381,217
|
832,497
|
12.3%
|
|||||||||||||
Loan
|
38
|
Holiday Inn Express Conyers
|
0.5%
|
786,590
|
12/31/2011
|
1,980,021
|
1,218,900
|
761,121
|
12/31/2010
|
1,903,351
|
1,183,507
|
719,844
|
12.6%
|
|||||||||||||
Loan
|
39
|
1265 Gerard Avenue
|
0.5%
|
415,307
|
8.1%
|
|||||||||||||||||||||
Loan
|
40
|
Village Centre
|
0.4%
|
545,284
|
12/31/2011
|
865,420
|
287,122
|
578,298
|
12/31/2010
|
857,339
|
340,685
|
516,654
|
13.5%
|
|||||||||||||
Loan
|
41
|
Parke Crescent
|
0.4%
|
507,031
|
12/31/2011
|
656,464
|
444,905
|
211,559
|
12/31/2010
|
433,214
|
447,100
|
-13,886
|
11.8%
|
|||||||||||||
Loan
|
42
|
Hampton Inn Boerne
|
0.4%
|
710,966
|
12/31/2011
|
1,891,577
|
1,146,324
|
745,253
|
12/31/2010
|
1,744,468
|
1,094,945
|
649,523
|
13.6%
|
|||||||||||||
Loan
|
43
|
Holiday Inn Express Murrells Inlet
|
0.4%
|
567,798
|
12/31/2011
|
1,571,026
|
1,016,652
|
554,374
|
12/31/2010
|
1,332,678
|
919,734
|
412,944
|
12.4%
|
|||||||||||||
Loan
|
44
|
Campus Corner Apartments
|
0.3%
|
585,595
|
13.9%
|
|||||||||||||||||||||
Loan
|
45
|
Palatka Marketplace
|
0.3%
|
504,867
|
12/31/2011
|
799,676
|
231,433
|
568,243
|
12/31/2010
|
704,987
|
230,858
|
474,129
|
12.2%
|
|||||||||||||
Loan
|
46
|
Aries Court Apartments
|
0.3%
|
477,075
|
12/31/2011
|
857,374
|
393,129
|
464,244
|
12/31/2010
|
812,222
|
392,248
|
419,974
|
11.6%
|
|||||||||||||
Loan
|
47
|
Gateway Plaza
|
0.3%
|
740,611
|
12/31/2011
|
1,046,542
|
324,102
|
722,440
|
12/31/2010
|
1,097,196
|
297,809
|
799,387
|
18.9%
|
|||||||||||||
Loan
|
48
|
Shoppes at Coronado Place I
|
0.2%
|
12/31/2011
|
462,395
|
120,655
|
341,740
|
12/31/2010
|
425,096
|
116,139
|
308,957
|
15.2%
|
||||||||||||||
Loan
|
49
|
Farr Lofts (20)
|
0.1%
|
210,292
|
12/31/2011
|
314,241
|
129,783
|
184,458
|
12/31/2010
|
277,747
|
117,349
|
160,398
|
10.4%
|
|||||||||||||
Loan
|
50
|
Southern & Unser Shops
|
0.1%
|
219,063
|
14.9%
|
COMM 2012-CCRE3
|
||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||||||
% of
|
||||||||||||||||||||||||||||
Initial Pool
|
Underwritten NCF
|
Underwritten
|
Underwritten
|
Underwritten
|
Underwritten
|
Underwritten
|
Underwritten
|
Underwritten
|
Ownership
|
Ground Lease
|
Ground Lease
|
|||||||||||||||||
Property Flag
|
ID
|
Property Name
|
Balance
|
Debt Yield (9)(11)
|
Revenue($)
|
EGI($)
|
Expenses($)
|
NOI ($)
|
Reserves($)
|
TI/LC($)
|
NCF ($)
|
Interest
|
Expiration (14)
|
Extension Terms (14)
|
||||||||||||||
Loan
|
1
|
260 and 261 Madison Avenue (20)
|
10.1%
|
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
|
2
|
Crossgates Mall (20)
|
8.6%
|
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
|
3
|
Solano Mall
|
8.4%
|
13.2%
|
14,528,509
|
22,330,489
|
7,762,516
|
14,567,973
|
151,474
|
561,015
|
13,855,484
|
Fee Simple
|
||||||||||||||||
Loan
|
4
|
Midland Park Mall
|
6.8%
|
10.4%
|
8,629,723
|
13,406,812
|
4,217,607
|
9,189,205
|
55,532
|
277,987
|
8,855,686
|
Fee Simple
|
||||||||||||||||
Loan
|
5
|
The Prince Building (20)
|
6.0%
|
9.8%
|
25,812,620
|
28,309,618
|
7,973,492
|
20,336,126
|
70,921
|
709,206
|
19,556,000
|
Fee Simple
|
||||||||||||||||
Loan
|
6
|
Emerald Square Mall (20)
|
6.0%
|
10.7%
|
13,798,768
|
20,972,944
|
8,077,292
|
12,895,652
|
112,900
|
563,531
|
12,219,222
|
Fee Simple
|
||||||||||||||||
Loan
|
7
|
EIP Industrial Portfolio
|
5.8%
|
8.7%
|
7,296,260
|
8,904,746
|
2,181,479
|
6,723,266
|
143,561
|
300,000
|
6,279,705
|
Fee Simple
|
||||||||||||||||
Property
|
7.01
|
Greenland
|
2.0%
|
2,360,241
|
3,138,263
|
952,811
|
2,185,452
|
5,157
|
88,390
|
2,091,905
|
Fee Simple
|
|||||||||||||||||
Property
|
7.02
|
Methuen
|
1.8%
|
2,176,921
|
2,120,653
|
69,273
|
2,051,380
|
31,037
|
70,154
|
1,950,189
|
Fee Simple
|
|||||||||||||||||
Property
|
7.03
|
Rochester
|
0.8%
|
986,235
|
1,534,682
|
693,842
|
840,840
|
30,499
|
50,946
|
759,395
|
Fee Simple
|
|||||||||||||||||
Property
|
7.04
|
Gloucester
|
0.7%
|
879,583
|
1,026,597
|
248,095
|
778,502
|
33,286
|
39,954
|
705,262
|
Fee Simple
|
|||||||||||||||||
Property
|
7.05
|
Oklahoma City
|
0.6%
|
893,280
|
1,084,551
|
217,458
|
867,092
|
43,582
|
50,556
|
772,954
|
Fee Simple
|
|||||||||||||||||
Loan
|
8
|
425 7th Street and 800 F Street
|
4.4%
|
8.8%
|
6,784,919
|
6,808,590
|
2,368,202
|
4,440,387
|
38,364
|
-14,917
|
4,416,941
|
Fee Simple
|
||||||||||||||||
Property
|
8.01
|
800 F Street
|
3.3%
|
Fee Simple
|
||||||||||||||||||||||||
Property
|
8.02
|
425 7th Street
|
1.1%
|
Fee Simple
|
||||||||||||||||||||||||
Loan
|
9
|
Bishops Gate I & II
|
4.4%
|
10.5%
|
7,372,500
|
8,917,463
|
2,486,857
|
6,430,607
|
120,974
|
574,169
|
5,735,464
|
Fee Simple
|
||||||||||||||||
Loan
|
10
|
Sheraton Nashville (21)
|
3.6%
|
15.0%
|
17,358,004
|
25,367,188
|
17,590,873
|
7,776,315
|
1,014,688
|
6,761,627
|
Fee Simple
|
|||||||||||||||||
Loan
|
11
|
Hampshire Portfolio
|
3.0%
|
9.1%
|
4,323,101
|
5,266,628
|
1,609,638
|
3,656,990
|
60,638
|
188,543
|
3,407,809
|
Fee Simple
|
||||||||||||||||
Property
|
11.01
|
140 Centennial Avenue
|
1.0%
|
Fee Simple
|
||||||||||||||||||||||||
Property
|
11.02
|
675 Central Avenue
|
0.8%
|
Fee Simple
|
||||||||||||||||||||||||
Property
|
11.03
|
275 Centennial Avenue
|
0.6%
|
Fee Simple
|
||||||||||||||||||||||||
Property
|
11.04
|
20 Kingsbridge Road
|
0.5%
|
Fee Simple
|
||||||||||||||||||||||||
Property
|
11.05
|
80 Kingsbridge Road
|
0.1%
|
Fee Simple
|
||||||||||||||||||||||||
Loan
|
12
|
Atlantic Housing Portfolio (21)
|
2.5%
|
10.6%
|
6,807,080
|
6,747,414
|
3,187,521
|
3,559,893
|
290,986
|
3,268,907
|
Fee Simple
|
|||||||||||||||||
Property
|
12.01
|
Covington Creek
|
0.8%
|
1,866,151
|
1,885,883
|
834,157
|
1,051,726
|
68,200
|
983,526
|
Fee Simple
|
||||||||||||||||||
Property
|
12.02
|
Heather Ridge Apartments
|
0.6%
|
1,500,903
|
1,549,331
|
672,245
|
877,086
|
56,100
|
820,986
|
Fee Simple
|
||||||||||||||||||
Property
|
12.03
|
Hillcrest Apartments
|
0.6%
|
1,801,201
|
1,699,591
|
900,680
|
798,911
|
81,950
|
716,961
|
Fee Simple
|
||||||||||||||||||
Property
|
12.04
|
Tall Timbers Apartments
|
0.5%
|
1,638,825
|
1,612,609
|
780,439
|
832,170
|
84,736
|
747,434
|
Fee Simple
|
||||||||||||||||||
Loan
|
13
|
Columbus Industrial Portfolio
|
2.5%
|
10.6%
|
6,813,557
|
7,027,896
|
3,137,227
|
3,890,669
|
207,544
|
406,752
|
3,276,373
|
Fee Simple
|
||||||||||||||||
Property
|
13.01
|
Roberts Road Industrial Park
|
0.9%
|
2,093,048
|
2,250,008
|
1,215,974
|
1,034,034
|
71,522
|
149,005
|
813,507
|
Fee Simple
|
|||||||||||||||||
Property
|
13.02
|
Ruther Glen Industrial Park
|
0.7%
|
1,168,716
|
1,272,664
|
207,449
|
1,065,216
|
61,133
|
89,901
|
914,182
|
Fee Simple
|
|||||||||||||||||
Property
|
13.03
|
555 North Yearling Road
|
0.2%
|
370,013
|
471,746
|
145,499
|
326,246
|
21,379
|
41,113
|
263,755
|
Fee Simple
|
|||||||||||||||||
Property
|
13.04
|
Tuller Ridge Commerce Park
|
0.2%
|
568,826
|
727,123
|
347,639
|
379,484
|
8,708
|
18,141
|
352,635
|
Fee Simple
|
|||||||||||||||||
Property
|
13.05
|
Dearborn Park Corporate Center VI & VII
|
0.2%
|
801,670
|
727,314
|
396,806
|
330,509
|
11,834
|
29,585
|
289,090
|
Fee Simple
|
|||||||||||||||||
Property
|
13.06
|
Creek Run Commerce Center
|
0.1%
|
636,839
|
542,983
|
304,389
|
238,594
|
13,071
|
27,232
|
198,292
|
Fee Simple
|
|||||||||||||||||
Property
|
13.07
|
Lakeview Commerce Center
|
0.1%
|
717,605
|
682,725
|
335,726
|
346,999
|
6,937
|
24,776
|
315,286
|
Fee Simple
|
|||||||||||||||||
Property
|
13.08
|
Dearborn Park Corporate Center V
|
0.1%
|
456,840
|
353,332
|
183,745
|
169,587
|
12,960
|
27,000
|
129,627
|
Fee Simple
|
|||||||||||||||||
Loan
|
14
|
Sherman and Waco Retail Portfolio
|
2.1%
|
9.8%
|
3,257,140
|
4,041,258
|
1,229,029
|
2,812,229
|
39,521
|
224,216
|
2,548,492
|
Fee Simple
|
||||||||||||||||
Property
|
14.01
|
Waco Centre
|
1.2%
|
1,981,601
|
2,281,337
|
677,916
|
1,603,421
|
22,202
|
125,960
|
1,455,260
|
Fee Simple
|
|||||||||||||||||
Property
|
14.02
|
Sherman Centre
|
0.9%
|
1,275,539
|
1,759,921
|
551,113
|
1,208,807
|
17,319
|
98,256
|
1,093,233
|
Fee Simple
|
|||||||||||||||||
Loan
|
15
|
Long Island City Hotel Portfolio
|
2.1%
|
14.3%
|
8,055,000
|
8,055,000
|
4,023,665
|
4,031,335
|
322,200
|
3,709,135
|
Fee Simple
|
|||||||||||||||||
Property
|
15.01
|
Best Western Plaza Hotel
|
1.3%
|
4,757,000
|
4,757,000
|
2,231,719
|
2,525,281
|
190,280
|
2,335,001
|
Fee Simple
|
||||||||||||||||||
Property
|
15.02
|
Howard Johnson Inn Long Island City
|
0.7%
|
3,298,000
|
3,298,000
|
1,791,946
|
1,506,054
|
131,920
|
1,374,134
|
Fee Simple
|
||||||||||||||||||
Loan
|
16
|
Rushmore Crossing
|
2.0%
|
9.3%
|
3,044,848
|
3,925,988
|
1,358,993
|
2,566,996
|
34,109
|
138,696
|
2,394,191
|
Fee Simple
|
||||||||||||||||
Loan
|
17
|
2401 El Segundo
|
1.5%
|
9.8%
|
3,428,716
|
3,291,173
|
1,191,143
|
2,100,030
|
26,649
|
170,555
|
1,902,825
|
Fee Simple
|
||||||||||||||||
Loan
|
18
|
Residence Inn Fort Worth
|
1.5%
|
13.3%
|
5,620,025
|
5,721,737
|
3,000,251
|
2,721,486
|
286,087
|
2,435,399
|
Fee Simple
|
|||||||||||||||||
Loan
|
19
|
Landmark Building
|
1.4%
|
10.6%
|
4,943,572
|
4,429,340
|
2,125,315
|
2,304,025
|
66,243
|
331,167
|
1,906,616
|
Fee Simple
|
||||||||||||||||
Loan
|
20
|
Snowmass Village Mall
|
1.4%
|
9.5%
|
2,045,225
|
2,618,541
|
872,431
|
1,746,110
|
19,607
|
98,385
|
1,628,119
|
Fee Simple
|
||||||||||||||||
Loan
|
21
|
7 Central Apartments
|
1.0%
|
8.4%
|
2,672,280
|
2,663,170
|
1,485,368
|
1,177,803
|
91,200
|
1,086,603
|
Fee Simple
|
|||||||||||||||||
Loan
|
22
|
100 Research Drive
|
1.0%
|
9.1%
|
1,512,868
|
1,731,189
|
493,890
|
1,237,298
|
20,674
|
103,242
|
1,113,382
|
Fee Simple
|
||||||||||||||||
Loan
|
23
|
Lincoln Court
|
0.9%
|
10.2%
|
1,467,062
|
1,702,339
|
522,873
|
1,179,466
|
11,856
|
68,671
|
1,098,939
|
Fee Simple
|
||||||||||||||||
Loan
|
24
|
Embassy Plaza
|
0.8%
|
10.0%
|
2,542,019
|
2,216,985
|
1,039,688
|
1,177,297
|
32,971
|
164,231
|
980,096
|
Fee Simple
|
||||||||||||||||
Loan
|
25
|
Homewood Suites Tukwila
|
0.8%
|
15.2%
|
4,081,556
|
4,162,718
|
2,522,141
|
1,640,576
|
166,509
|
1,474,068
|
Fee Simple
|
|||||||||||||||||
Loan
|
26
|
Lynn Portfolio
|
0.8%
|
8.7%
|
1,737,060
|
1,791,908
|
897,363
|
894,545
|
59,700
|
834,845
|
Fee Simple
|
|||||||||||||||||
Property
|
26.01
|
9-30 Surfside Road
|
0.3%
|
681,900
|
637,226
|
330,239
|
306,987
|
20,400
|
286,587
|
Fee Simple
|
||||||||||||||||||
Property
|
26.02
|
136-148 Liberty Street
|
0.3%
|
515,700
|
560,304
|
264,971
|
295,333
|
19,200
|
276,133
|
Fee Simple
|
||||||||||||||||||
Property
|
26.03
|
604 Essex Street
|
0.2%
|
392,760
|
460,353
|
260,691
|
199,662
|
16,500
|
183,162
|
Fee Simple
|
||||||||||||||||||
Property
|
26.04
|
36 Surfside Road
|
0.1%
|
146,700
|
134,025
|
41,462
|
92,563
|
3,600
|
88,963
|
Fee Simple
|
||||||||||||||||||
Loan
|
27
|
Elk Ridge Apartments
|
0.8%
|
8.3%
|
1,297,133
|
1,223,613
|
394,538
|
829,075
|
38,000
|
791,075
|
Fee Simple
|
|||||||||||||||||
Loan
|
28
|
Courtyard Somerset
|
0.7%
|
15.7%
|
4,895,000
|
5,319,000
|
3,641,570
|
1,677,430
|
265,950
|
1,411,480
|
Leasehold
|
4/30/2039
|
10, 5 year options
|
|||||||||||||||
Loan
|
29
|
Stonewood Village
|
0.7%
|
11.0%
|
1,105,153
|
1,298,207
|
312,015
|
986,192
|
21,297
|
44,084
|
920,811
|
Fee Simple
|
||||||||||||||||
Loan
|
30
|
984 Sheridan Avenue
|
0.7%
|
8.3%
|
1,056,436
|
1,026,543
|
317,381
|
709,162
|
19,250
|
689,912
|
Fee Simple
|
|||||||||||||||||
Loan
|
31
|
Snowmass Center
|
0.6%
|
9.7%
|
943,456
|
1,340,684
|
502,397
|
838,287
|
10,938
|
60,009
|
767,340
|
Fee Simple
|
||||||||||||||||
Loan
|
32
|
2085 Valentine Avenue
|
0.6%
|
8.3%
|
991,890
|
998,134
|
353,562
|
644,572
|
20,000
|
624,572
|
Fee Simple
|
|||||||||||||||||
Loan
|
33
|
691 Central Avenue
|
0.6%
|
9.0%
|
1,075,095
|
1,237,007
|
538,310
|
698,697
|
9,556
|
37,265
|
651,875
|
Fee Simple
|
||||||||||||||||
Loan
|
34
|
Holiday Inn Express Hotel & Suites Omaha
|
0.6%
|
12.1%
|
2,340,530
|
2,388,749
|
1,423,109
|
965,640
|
95,550
|
870,090
|
Fee Simple
|
|||||||||||||||||
Loan
|
35
|
Hampton Inn Lincoln
|
0.5%
|
13.4%
|
2,435,210
|
2,476,130
|
1,455,326
|
1,020,803
|
99,045
|
921,758
|
Fee Simple
|
|||||||||||||||||
Loan
|
36
|
2544 Valentine Avenue
|
0.5%
|
8.4%
|
983,733
|
1,017,138
|
426,286
|
590,852
|
18,500
|
572,352
|
Fee Simple
|
|||||||||||||||||
Loan
|
37
|
Colonial Plaza
|
0.5%
|
11.4%
|
1,079,622
|
1,159,774
|
370,435
|
789,339
|
20,192
|
33,413
|
735,734
|
Fee Simple
|
||||||||||||||||
Loan
|
38
|
Holiday Inn Express Conyers
|
0.5%
|
11.3%
|
1,884,712
|
1,966,016
|
1,208,932
|
757,084
|
78,641
|
678,444
|
Fee Simple
|
|||||||||||||||||
Loan
|
39
|
1265 Gerard Avenue
|
0.5%
|
7.9%
|
681,853
|
725,567
|
257,790
|
467,778
|
14,500
|
453,278
|
Fee Simple
|
|||||||||||||||||
Loan
|
40
|
Village Centre
|
0.4%
|
12.2%
|
896,335
|
955,998
|
302,461
|
653,537
|
18,126
|
46,800
|
588,611
|
Fee Simple
|
||||||||||||||||
Loan
|
41
|
Parke Crescent
|
0.4%
|
11.3%
|
1,208,592
|
1,132,639
|
565,923
|
566,716
|
27,302
|
539,415
|
Fee Simple
|
|||||||||||||||||
Loan
|
42
|
Hampton Inn Boerne
|
0.4%
|
12.0%
|
1,934,698
|
1,968,372
|
1,317,045
|
651,327
|
78,735
|
572,592
|
Fee Simple
|
|||||||||||||||||
Loan
|
43
|
Holiday Inn Express Murrells Inlet
|
0.4%
|
11.0%
|
1,478,346
|
1,502,234
|
946,890
|
555,344
|
60,089
|
495,254
|
Fee Simple
|
|||||||||||||||||
Loan
|
44
|
Campus Corner Apartments
|
0.3%
|
13.3%
|
1,440,000
|
1,248,191
|
646,848
|
601,343
|
24,000
|
577,343
|
Fee Simple
|
|||||||||||||||||
Loan
|
45
|
Palatka Marketplace
|
0.3%
|
10.9%
|
575,482
|
739,325
|
228,771
|
510,554
|
13,996
|
39,772
|
456,786
|
Fee Simple
|
||||||||||||||||
Loan
|
46
|
Aries Court Apartments
|
0.3%
|
10.2%
|
831,575
|
861,948
|
417,904
|
444,044
|
53,703
|
390,341
|
Fee Simple
|
|||||||||||||||||
Loan
|
47
|
Gateway Plaza
|
0.3%
|
17.4%
|
885,979
|
1,042,344
|
325,650
|
716,693
|
23,839
|
31,230
|
661,624
|
Fee Simple
|
||||||||||||||||
Loan
|
48
|
Shoppes at Coronado Place I
|
0.2%
|
14.4%
|
323,122
|
435,351
|
131,021
|
304,331
|
2,907
|
14,325
|
287,098
|
Fee Simple
|
||||||||||||||||
Loan
|
49
|
Farr Lofts (20)
|
0.1%
|
9.7%
|
227,400
|
324,597
|
137,649
|
186,948
|
6,391
|
6,955
|
173,602
|
Fee Simple
|
||||||||||||||||
Loan
|
50
|
Southern & Unser Shops
|
0.1%
|
14.2%
|
255,537
|
300,584
|
76,687
|
223,897
|
1,827
|
9,701
|
212,370
|
Fee Simple
|
COMM 2012-CCRE3
|
||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||
% of
|
||||||||||||||||||||||||
Initial Pool
|
Lease
|
Lease
|
Lease
|
|||||||||||||||||||||
Property Flag
|
ID
|
Property Name
|
Balance
|
Largest Tenant (16)(17)
|
SF
|
Expiration (16)
|
2nd Largest Tenant (15)(16)(17)
|
SF
|
Expiration (16)
|
3rd Largest Tenant
|
SF
|
Expiration
|
||||||||||||
Loan
|
1
|
260 and 261 Madison Avenue (20)
|
10.1%
|
McLaughlin & Stern
|
108,977
|
12/31/2021
|
Primedia, Inc.
|
71,000
|
11/30/2017
|
Hanesbrands, Inc.
|
54,659
|
04/30/2013
|
||||||||||||
Loan
|
2
|
Crossgates Mall (20)
|
8.6%
|
JCPenney
|
179,964
|
03/31/2014
|
Regal Crossgates 18
|
100,000
|
07/31/2022
|
Dick's Sporting Goods
|
80,000
|
01/31/2025
|
||||||||||||
Loan
|
3
|
Solano Mall
|
8.4%
|
Edwards Cinema
|
62,871
|
12/31/2024
|
Best Buy
|
46,500
|
01/31/2015
|
Forever 21
|
45,480
|
12/31/2020
|
||||||||||||
Loan
|
4
|
Midland Park Mall
|
6.8%
|
Ross Dress For Less
|
30,787
|
01/31/2016
|
Beall's
|
22,561
|
09/30/2021
|
Old Navy
|
15,222
|
01/31/2014
|
||||||||||||
Loan
|
5
|
The Prince Building (20)
|
6.0%
|
Scholastic, Inc.
|
72,594
|
04/30/2013
|
Scholastic, Inc.
|
57,661
|
04/30/2018
|
Equinox
|
38,668
|
11/15/2020
|
||||||||||||
Loan
|
6
|
Emerald Square Mall (20)
|
6.0%
|
JCPenney
|
188,950
|
08/31/2019
|
Shoe Dept.
|
16,796
|
07/31/2021
|
Forever 21
|
11,102
|
07/31/2015
|
||||||||||||
Loan
|
7
|
EIP Industrial Portfolio
|
5.8%
|
|||||||||||||||||||||
Property
|
7.01
|
Greenland
|
2.0%
|
Cole Haan (Warehouse)
|
313,675
|
05/31/2014
|
Bauer Nike
|
29,573
|
05/31/2014
|
Cole Haan (Office)
|
15,876
|
05/31/2014
|
||||||||||||
Property
|
7.02
|
Methuen
|
1.8%
|
Shaw's
|
291,400
|
10/31/2022
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
7.03
|
Rochester
|
0.8%
|
Stonewall Kitchens
|
125,502
|
06/30/2020
|
Northeast Nonwovens
|
69,090
|
09/30/2016
|
Journey Baptist Church
|
12,751
|
12/31/2013
|
||||||||||||
Property
|
7.04
|
Gloucester
|
0.7%
|
Gloucester Engineering
|
165,959
|
12/31/2017
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
7.05
|
Oklahoma City
|
0.6%
|
International Paper Company
|
90,000
|
02/28/2018
|
Fed Ex Ground
|
60,000
|
09/30/2014
|
Schweppes
|
40,000
|
02/28/2018
|
||||||||||||
Loan
|
8
|
425 7th Street and 800 F Street
|
4.4%
|
|||||||||||||||||||||
Property
|
8.01
|
800 F Street
|
3.3%
|
The Spy Museum
|
57,475
|
07/31/2017
|
Bajaj Restaurant
|
8,320
|
07/31/2022
|
Washington Media Group
|
6,601
|
11/30/2014
|
||||||||||||
Property
|
8.02
|
425 7th Street
|
1.1%
|
Carmine's DC, LLC
|
18,600
|
08/31/2025
|
Rasika, LLC
|
4,183
|
04/30/2016
|
Summit Realty Management, LLC
|
2,800
|
03/31/2015
|
||||||||||||
Loan
|
9
|
Bishops Gate I & II
|
4.4%
|
PHH Mortgage Corporation
|
483,896
|
12/31/2022
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
10
|
Sheraton Nashville (21)
|
3.6%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
11
|
Hampshire Portfolio
|
3.0%
|
|||||||||||||||||||||
Property
|
11.01
|
140 Centennial Avenue
|
1.0%
|
Thales USA, Inc.
|
61,224
|
09/30/2023
|
Aromatic Technologies Inc
|
25,636
|
06/22/2023
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
11.02
|
675 Central Avenue
|
0.8%
|
Oakite Products, Inc.
|
39,274
|
01/14/2019
|
Graver Water Systems LLC
|
18,110
|
03/28/2020
|
Svelte Medical Systems, Inc.
|
10,595
|
04/30/2016
|
||||||||||||
Property
|
11.03
|
275 Centennial Avenue
|
0.6%
|
Cablevision
|
56,150
|
11/30/2018
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
11.04
|
20 Kingsbridge Road
|
0.5%
|
Enzon, Inc.
|
56,483
|
07/31/2021
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
11.05
|
80 Kingsbridge Road
|
0.1%
|
Retro Fitness
|
16,745
|
11/14/2018
|
Cablevision
|
14,218
|
11/30/2018
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
12
|
Atlantic Housing Portfolio (21)
|
2.5%
|
|||||||||||||||||||||
Property
|
12.01
|
Covington Creek
|
0.8%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
12.02
|
Heather Ridge Apartments
|
0.6%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
12.03
|
Hillcrest Apartments
|
0.6%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
12.04
|
Tall Timbers Apartments
|
0.5%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
13
|
Columbus Industrial Portfolio
|
2.5%
|
|||||||||||||||||||||
Property
|
13.01
|
Roberts Road Industrial Park
|
0.9%
|
Austin Foam Plastics
|
55,400
|
04/30/2014
|
Wilmar Industries
|
51,964
|
05/31/2013
|
Supply Network
|
51,184
|
04/30/2017
|
||||||||||||
Property
|
13.02
|
Ruther Glen Industrial Park
|
0.7%
|
Value City Furniture
|
359,605
|
12/01/2021
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
13.03
|
555 North Yearling Road
|
0.2%
|
Ryerson
|
164,450
|
12/31/2014
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
13.04
|
Tuller Ridge Commerce Park
|
0.2%
|
Microman
|
23,873
|
02/28/2013
|
Salient Systems Inc.
|
15,225
|
10/31/2015
|
Good Bodies
|
6,280
|
08/31/2018
|
||||||||||||
Property
|
13.05
|
Dearborn Park Corporate Center VI & VII
|
0.2%
|
Delta Metrics
|
16,943
|
12/31/2017
|
Ohio Bath Solutions
|
9,920
|
03/31/2015
|
MSC Industrial Supply
|
8,880
|
09/30/2016
|
||||||||||||
Property
|
13.06
|
Creek Run Commerce Center
|
0.1%
|
AAA Motor Club
|
18,300
|
12/31/2014
|
Piedmont Plastics
|
16,000
|
02/28/2013
|
Capital City Restoration
|
12,000
|
06/30/2017
|
||||||||||||
Property
|
13.07
|
Lakeview Commerce Center
|
0.1%
|
PharMerica
|
10,125
|
02/28/2014
|
A Supreme Limousine Service
|
8,050
|
11/30/2014
|
National Contracting Group, LLC
|
6,125
|
06/30/2013
|
||||||||||||
Property
|
13.08
|
Dearborn Park Corporate Center V
|
0.1%
|
Associated Materials
|
54,000
|
10/31/2014
|
Solar Plant
|
28,200
|
01/31/2013
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
14
|
Sherman and Waco Retail Portfolio
|
2.1%
|
|||||||||||||||||||||
Property
|
14.01
|
Waco Centre
|
1.2%
|
Academy
|
77,170
|
07/31/2021
|
Conn's Appliances, Inc.
|
51,055
|
12/31/2022
|
Gold's Texas
|
40,000
|
12/31/2016
|
||||||||||||
Property
|
14.02
|
Sherman Centre
|
0.9%
|
Gander Mountain Company
|
58,266
|
10/31/2015
|
West Asset Management, Inc. fka Attention, LLC
|
55,000
|
06/30/2015
|
Ultimate Family Fitness
|
37,151
|
03/31/2019
|
||||||||||||
Loan
|
15
|
Long Island City Hotel Portfolio
|
2.1%
|
|||||||||||||||||||||
Property
|
15.01
|
Best Western Plaza Hotel
|
1.3%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
15.02
|
Howard Johnson Inn Long Island City
|
0.7%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
16
|
Rushmore Crossing
|
2.0%
|
Gordman's
|
50,435
|
08/31/2018
|
Scheel's Sporting Goods
|
50,000
|
12/31/2020
|
TJ Maxx
|
26,000
|
01/31/2019
|
||||||||||||
Loan
|
17
|
2401 El Segundo
|
1.5%
|
The Aerospace Corporation
|
36,476
|
03/31/2019
|
Lockheed Martin Corporation
|
18,466
|
07/31/2017
|
Sparta Inc
|
11,703
|
03/31/2016
|
||||||||||||
Loan
|
18
|
Residence Inn Fort Worth
|
1.5%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
19
|
Landmark Building
|
1.4%
|
Windstream
|
87,048
|
12/31/2022
|
South Carolina Vocational Rehabilitation Department
|
35,671
|
12/31/2013
|
GSA - US Probation
|
14,265
|
08/31/2020
|
||||||||||||
Loan
|
20
|
Snowmass Village Mall
|
1.4%
|
D&E Snowboards
|
9,963
|
10/31/2012
|
Christy Sports
|
6,055
|
10/31/2017
|
Gorsuch
|
3,952
|
10/31/2014
|
||||||||||||
Loan
|
21
|
7 Central Apartments
|
1.0%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
22
|
100 Research Drive
|
1.0%
|
Warner Babcock Institute for Green Chemistry, LLC
|
38,615
|
08/31/2020
|
Bausch & Lomb Inc.
|
32,816
|
12/31/2015
|
Trexel, Inc.
|
16,739
|
11/30/2016
|
||||||||||||
Loan
|
23
|
Lincoln Court
|
0.9%
|
LA Fitness
|
44,854
|
07/01/2021
|
No Frills Grill
|
7,716
|
12/31/2021
|
Armstrong McCall
|
7,651
|
06/30/2016
|
||||||||||||
Loan
|
24
|
Embassy Plaza
|
0.8%
|
Telvent DTN, Inc.
|
88,723
|
05/31/2017
|
The Lincoln National Life Insurance Company
|
24,960
|
09/30/2019
|
The Coney Stop, LLC
|
743
|
12/31/2012
|
||||||||||||
Loan
|
25
|
Homewood Suites Tukwila
|
0.8%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
26
|
Lynn Portfolio
|
0.8%
|
|||||||||||||||||||||
Property
|
26.01
|
9-30 Surfside Road
|
0.3%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
26.02
|
136-148 Liberty Street
|
0.3%
|
Contreras Grocery
|
1,800
|
03/30/2025
|
Billy's Pizza
|
550
|
08/31/2014
|
Ramon Peralta
|
500
|
06/30/2014
|
||||||||||||
Property
|
26.03
|
604 Essex Street
|
0.2%
|
Marcelo Real
|
1,500
|
04/30/2015
|
Canon's Place Barber Shop
|
750
|
05/31/2015
|
J & M Lifestyles
|
700
|
MTM
|
||||||||||||
Property
|
26.04
|
36 Surfside Road
|
0.1%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
27
|
Elk Ridge Apartments
|
0.8%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
28
|
Courtyard Somerset
|
0.7%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
29
|
Stonewood Village
|
0.7%
|
Queen of Hearts/Antique Mall
|
33,509
|
12/31/2017
|
Big Lots
|
29,354
|
01/31/2016
|
Natural Food Warehouse
|
11,172
|
01/31/2021
|
||||||||||||
Loan
|
30
|
984 Sheridan Avenue
|
0.7%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
31
|
Snowmass Center
|
0.6%
|
Village Market
|
10,085
|
04/30/2014
|
Romeo Whiskey
|
5,089
|
08/31/2017
|
Sundance Drug
|
4,225
|
07/31/2014
|
||||||||||||
Loan
|
32
|
2085 Valentine Avenue
|
0.6%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
33
|
691 Central Avenue
|
0.6%
|
New Jersey Organ & Tissue Sharing Network
|
47,782
|
06/30/2024
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
34
|
Holiday Inn Express Hotel & Suites Omaha
|
0.6%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
35
|
Hampton Inn Lincoln
|
0.5%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
36
|
2544 Valentine Avenue
|
0.5%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
37
|
Colonial Plaza
|
0.5%
|
Giant Eagle
|
58,449
|
06/30/2019
|
Dollar Tree
|
10,074
|
03/31/2015
|
Farmer's National Bank
|
6,051
|
10/31/2014
|
||||||||||||
Loan
|
38
|
Holiday Inn Express Conyers
|
0.5%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
39
|
1265 Gerard Avenue
|
0.5%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
40
|
Village Centre
|
0.4%
|
JCPenney
|
22,500
|
10/31/2017
|
Dollar Tree
|
9,000
|
01/31/2017
|
Famous Footwear
|
6,000
|
04/30/2017
|
||||||||||||
Loan
|
41
|
Parke Crescent
|
0.4%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
42
|
Hampton Inn Boerne
|
0.4%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
43
|
Holiday Inn Express Murrells Inlet
|
0.4%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
44
|
Campus Corner Apartments
|
0.3%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
45
|
Palatka Marketplace
|
0.3%
|
Winn-Dixie
|
57,260
|
08/07/2017
|
Beauty Shop
|
2,560
|
06/30/2013
|
A & B Coin Laundromat
|
2,208
|
09/30/2015
|
||||||||||||
Loan
|
46
|
Aries Court Apartments
|
0.3%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
47
|
Gateway Plaza
|
0.3%
|
Food Lion
|
45,663
|
11/16/2015
|
Big Lots
|
26,752
|
01/31/2017
|
CVS
|
9,100
|
12/31/2015
|
||||||||||||
Loan
|
48
|
Shoppes at Coronado Place I
|
0.2%
|
Adams Dairy Bank
|
4,550
|
04/30/2018
|
Panera Bread
|
3,769
|
03/31/2019
|
Vintage Stock
|
3,719
|
06/30/2013
|
||||||||||||
Loan
|
49
|
Farr Lofts (20)
|
0.1%
|
Sneaker Villa, Inc.
|
6,955
|
12/31/2016
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
50
|
Southern & Unser Shops
|
0.1%
|
Five Guys
|
2,800
|
08/31/2016
|
Cold Stone
|
1,400
|
08/31/2021
|
Sushi King
|
1,335
|
11/30/2016
|
COMM 2012-CCRE3
|
||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||
% of
|
Upfront
|
|||||||||||||||||||||||
Initial Pool
|
Lease
|
Lease
|
Occupancy
|
Replacement
|
||||||||||||||||||||
Property Flag
|
ID
|
Property Name
|
Balance
|
4th Largest Tenant (16)
|
SF
|
Expiration (16)
|
5th Largest Tenant (16)
|
SF
|
Expiration (16)
|
Occupancy
|
As-of Date
|
Reserves ($)(18)
|
||||||||||||
Loan
|
1
|
260 and 261 Madison Avenue (20)
|
10.1%
|
Coca-Cola Company
|
50,462
|
10/31/2022
|
The Solomon-Page Group
|
50,334
|
10/31/2018
|
89.6%
|
07/01/2012
|
|||||||||||||
Loan
|
2
|
Crossgates Mall (20)
|
8.6%
|
Burlington Coat Factory
|
64,582
|
09/30/2014
|
Forever 21
|
62,858
|
01/31/2021
|
90.3%
|
03/26/2012
|
|||||||||||||
Loan
|
3
|
Solano Mall
|
8.4%
|
The Sports Authority
|
41,021
|
01/31/2022
|
24 Hour Fitness
|
30,000
|
06/30/2022
|
89.5%
|
06/30/2012
|
|||||||||||||
Loan
|
4
|
Midland Park Mall
|
6.8%
|
Kirkland's
|
12,160
|
01/31/2021
|
Ulta Beauty
|
10,044
|
08/31/2019
|
95.9%
|
08/10/2012
|
|||||||||||||
Loan
|
5
|
The Prince Building (20)
|
6.0%
|
mMetro.com
|
22,121
|
02/28/2013
|
Forever 21
|
18,543
|
08/31/2016
|
97.9%
|
08/01/2012
|
|||||||||||||
Loan
|
6
|
Emerald Square Mall (20)
|
6.0%
|
Victoria's Secret
|
9,710
|
01/31/2019
|
H & M
|
9,188
|
01/31/2018
|
90.5%
|
08/17/2012
|
|||||||||||||
Loan
|
7
|
EIP Industrial Portfolio
|
5.8%
|
99.8%
|
08/31/2012
|
|||||||||||||||||||
Property
|
7.01
|
Greenland
|
2.0%
|
Nike
|
8,023
|
05/31/2014
|
NAP
|
NAP
|
NAP
|
100.0%
|
08/31/2012
|
|||||||||||||
Property
|
7.02
|
Methuen
|
1.8%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
08/31/2012
|
|||||||||||||
Property
|
7.03
|
Rochester
|
0.8%
|
Irving Oil (Office)
|
1,316
|
MTM
|
Irving Oil (Barn)
|
960
|
MTM
|
99.1%
|
08/31/2012
|
|||||||||||||
Property
|
7.04
|
Gloucester
|
0.7%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
08/31/2012
|
|||||||||||||
Property
|
7.05
|
Oklahoma City
|
0.6%
|
Summers Group
|
20,000
|
04/30/2015
|
NAP
|
NAP
|
NAP
|
100.0%
|
08/31/2012
|
|||||||||||||
Loan
|
8
|
425 7th Street and 800 F Street
|
4.4%
|
80.4%
|
07/31/2012
|
|||||||||||||||||||
Property
|
8.01
|
800 F Street
|
3.3%
|
Shake Shack
|
3,205
|
09/30/2022
|
Ziemba Waid Public Affairs LLC
|
2,009
|
11/30/2012
|
75.9%
|
07/31/2012
|
|||||||||||||
Property
|
8.02
|
425 7th Street
|
1.1%
|
Kloe, Inc.
|
1,832
|
08/31/2015
|
Starbucks Corporation
|
1,745
|
09/30/2014
|
93.9%
|
07/31/2012
|
|||||||||||||
Loan
|
9
|
Bishops Gate I & II
|
4.4%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
10/06/2012
|
|||||||||||||
Loan
|
10
|
Sheraton Nashville (21)
|
3.6%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
70.8%
|
07/31/2012
|
|||||||||||||
Loan
|
11
|
Hampshire Portfolio
|
3.0%
|
98.4%
|
05/01/2012
|
|||||||||||||||||||
Property
|
11.01
|
140 Centennial Avenue
|
1.0%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
05/01/2012
|
|||||||||||||
Property
|
11.02
|
675 Central Avenue
|
0.8%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
93.5%
|
05/01/2012
|
|||||||||||||
Property
|
11.03
|
275 Centennial Avenue
|
0.6%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
05/01/2012
|
|||||||||||||
Property
|
11.04
|
20 Kingsbridge Road
|
0.5%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
05/01/2012
|
|||||||||||||
Property
|
11.05
|
80 Kingsbridge Road
|
0.1%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
05/01/2012
|
|||||||||||||
Loan
|
12
|
Atlantic Housing Portfolio (21)
|
2.5%
|
97.5%
|
06/25/2012
|
|||||||||||||||||||
Property
|
12.01
|
Covington Creek
|
0.8%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
99.2%
|
06/25/2012
|
|||||||||||||
Property
|
12.02
|
Heather Ridge Apartments
|
0.6%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
98.0%
|
06/25/2012
|
|||||||||||||
Property
|
12.03
|
Hillcrest Apartments
|
0.6%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
96.0%
|
06/25/2012
|
|||||||||||||
Property
|
12.04
|
Tall Timbers Apartments
|
0.5%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
97.3%
|
06/25/2012
|
|||||||||||||
Loan
|
13
|
Columbus Industrial Portfolio
|
2.5%
|
87.4%
|
07/11/2012
|
617,123
|
||||||||||||||||||
Property
|
13.01
|
Roberts Road Industrial Park
|
0.9%
|
Lear Furukawa Corporation
|
39,600
|
07/01/2017
|
Sports Images
|
36,600
|
04/30/2014
|
79.1%
|
07/11/2012
|
|||||||||||||
Property
|
13.02
|
Ruther Glen Industrial Park
|
0.7%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
07/11/2012
|
|||||||||||||
Property
|
13.03
|
555 North Yearling Road
|
0.2%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
07/11/2012
|
|||||||||||||
Property
|
13.04
|
Tuller Ridge Commerce Park
|
0.2%
|
Benco Dental
|
5,250
|
05/31/2013
|
CompuCorp
|
3,650
|
12/31/2012
|
92.9%
|
07/11/2012
|
|||||||||||||
Property
|
13.05
|
Dearborn Park Corporate Center VI & VII
|
0.2%
|
Towne Properties and Asset Management
|
8,800
|
05/31/2014
|
PPG Industries
|
7,546
|
02/28/2015
|
82.6%
|
07/11/2012
|
|||||||||||||
Property
|
13.06
|
Creek Run Commerce Center
|
0.1%
|
First Choice Communications
|
7,200
|
05/31/2013
|
Exclusively Floors & Cabinets
|
7,004
|
12/31/2015
|
82.2%
|
07/11/2012
|
|||||||||||||
Property
|
13.07
|
Lakeview Commerce Center
|
0.1%
|
Moochie & Company
|
5,960
|
01/31/2017
|
MOSSL
|
5,600
|
04/30/2014
|
91.0%
|
07/11/2012
|
|||||||||||||
Property
|
13.08
|
Dearborn Park Corporate Center V
|
0.1%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
76.1%
|
07/11/2012
|
|||||||||||||
Loan
|
14
|
Sherman and Waco Retail Portfolio
|
2.1%
|
96.3%
|
Various
|
|||||||||||||||||||
Property
|
14.01
|
Waco Centre
|
1.2%
|
Baskins Acquisition
|
15,030
|
11/30/2015
|
Bosque County Bank
|
3,490
|
10/31/2016
|
93.4%
|
08/06/2012
|
|||||||||||||
Property
|
14.02
|
Sherman Centre
|
0.9%
|
Tuesday Morning
|
13,170
|
01/31/2017
|
Texas Roadhouse
|
6,932
|
06/30/2016
|
100.0%
|
08/14/2012
|
|||||||||||||
Loan
|
15
|
Long Island City Hotel Portfolio
|
2.1%
|
85.2%
|
07/31/2012
|
26,850
|
||||||||||||||||||
Property
|
15.01
|
Best Western Plaza Hotel
|
1.3%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
83.4%
|
07/31/2012
|
|||||||||||||
Property
|
15.02
|
Howard Johnson Inn Long Island City
|
0.7%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
87.3%
|
07/31/2012
|
|||||||||||||
Loan
|
16
|
Rushmore Crossing
|
2.0%
|
Bed Bath & Beyond
|
23,400
|
01/31/2022
|
Michael's
|
21,449
|
02/28/2019
|
97.7%
|
08/07/2012
|
|||||||||||||
Loan
|
17
|
2401 El Segundo
|
1.5%
|
The Mitre Corporation
|
11,080
|
01/31/2015
|
Big 5 Corp.
|
9,409
|
02/29/2016
|
99.9%
|
07/18/2012
|
|||||||||||||
Loan
|
18
|
Residence Inn Fort Worth
|
1.5%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
81.1%
|
06/30/2012
|
|||||||||||||
Loan
|
19
|
Landmark Building
|
1.4%
|
Dow Lohnes Price Tax Consulting Group, LLC
|
11,209
|
02/28/2016
|
Windstream
|
11,209
|
12/31/2012
|
68.1%
|
08/16/2012
|
|||||||||||||
Loan
|
20
|
Snowmass Village Mall
|
1.4%
|
Mountain Dragon
|
3,675
|
09/30/2013
|
Challenge Aspen
|
3,300
|
04/30/2015
|
80.3%
|
08/31/2012
|
|||||||||||||
Loan
|
21
|
7 Central Apartments
|
1.0%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
94.4%
|
07/18/2012
|
73,700
|
||||||||||||
Loan
|
22
|
100 Research Drive
|
1.0%
|
Aerial Acoustics Corporation
|
9,537
|
04/30/2017
|
NAP
|
NAP
|
NAP
|
94.5%
|
09/01/2012
|
|||||||||||||
Loan
|
23
|
Lincoln Court
|
0.9%
|
Chinese Buffet
|
7,340
|
04/30/2023
|
Dance Workshop
|
6,956
|
12/31/2018
|
91.6%
|
07/24/2012
|
|||||||||||||
Loan
|
24
|
Embassy Plaza
|
0.8%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
86.8%
|
07/17/2012
|
|||||||||||||
Loan
|
25
|
Homewood Suites Tukwila
|
0.8%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
84.9%
|
06/30/2012
|
|||||||||||||
Loan
|
26
|
Lynn Portfolio
|
0.8%
|
97.0%
|
06/30/2012
|
|||||||||||||||||||
Property
|
26.01
|
9-30 Surfside Road
|
0.3%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
06/30/2012
|
|||||||||||||
Property
|
26.02
|
136-148 Liberty Street
|
0.3%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
96.9%
|
06/30/2012
|
|||||||||||||
Property
|
26.03
|
604 Essex Street
|
0.2%
|
Tropical Enterprises
|
600
|
05/31/2015
|
Juprey Salon
|
600
|
12/31/2014
|
94.5%
|
06/30/2012
|
|||||||||||||
Property
|
26.04
|
36 Surfside Road
|
0.1%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
91.7%
|
06/30/2012
|
|||||||||||||
Loan
|
27
|
Elk Ridge Apartments
|
0.8%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
92.1%
|
06/01/2012
|
|||||||||||||
Loan
|
28
|
Courtyard Somerset
|
0.7%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
70.0%
|
06/30/2012
|
|||||||||||||
Loan
|
29
|
Stonewood Village
|
0.7%
|
Dover Saddlery
|
10,000
|
01/31/2020
|
Anytime Fitness
|
8,580
|
02/28/2019
|
97.5%
|
06/13/2012
|
250,000
|
||||||||||||
Loan
|
30
|
984 Sheridan Avenue
|
0.7%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
98.7%
|
06/11/2012
|
|||||||||||||
Loan
|
31
|
Snowmass Center
|
0.6%
|
Aspen Sports
|
2,667
|
04/30/2013
|
US Post Office
|
2,530
|
01/31/2013
|
93.0%
|
07/01/2012
|
|||||||||||||
Loan
|
32
|
2085 Valentine Avenue
|
0.6%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
95.0%
|
06/11/2012
|
|||||||||||||
Loan
|
33
|
691 Central Avenue
|
0.6%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
05/01/2012
|
|||||||||||||
Loan
|
34
|
Holiday Inn Express Hotel & Suites Omaha
|
0.6%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
71.2%
|
06/30/2012
|
|||||||||||||
Loan
|
35
|
Hampton Inn Lincoln
|
0.5%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
81.2%
|
07/31/2012
|
|||||||||||||
Loan
|
36
|
2544 Valentine Avenue
|
0.5%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
98.6%
|
06/11/2012
|
|||||||||||||
Loan
|
37
|
Colonial Plaza
|
0.5%
|
RadioShack
|
2,565
|
01/31/2014
|
Bella Napoli Pizza & Pasta
|
1,905
|
09/30/2013
|
84.6%
|
08/30/2012
|
|||||||||||||
Loan
|
38
|
Holiday Inn Express Conyers
|
0.5%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
57.1%
|
06/30/2012
|
|||||||||||||
Loan
|
39
|
1265 Gerard Avenue
|
0.5%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
06/06/2012
|
|||||||||||||
Loan
|
40
|
Village Centre
|
0.4%
|
Hibbett Sporting Goods
|
5,000
|
11/30/2013
|
Maurice's
|
5,000
|
01/31/2017
|
83.4%
|
05/25/2012
|
|||||||||||||
Loan
|
41
|
Parke Crescent
|
0.4%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
92.9%
|
05/14/2012
|
|||||||||||||
Loan
|
42
|
Hampton Inn Boerne
|
0.4%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
69.3%
|
05/31/2012
|
|||||||||||||
Loan
|
43
|
Holiday Inn Express Murrells Inlet
|
0.4%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
55.3%
|
06/30/2012
|
|||||||||||||
Loan
|
44
|
Campus Corner Apartments
|
0.3%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
93.3%
|
08/14/2012
|
|||||||||||||
Loan
|
45
|
Palatka Marketplace
|
0.3%
|
Palatka Internet Café
|
1,920
|
11/30/2014
|
Jackson Hewitt Tax Service
|
1,920
|
04/30/2013
|
96.6%
|
04/20/2012
|
|||||||||||||
Loan
|
46
|
Aries Court Apartments
|
0.3%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
96.7%
|
06/11/2012
|
|||||||||||||
Loan
|
47
|
Gateway Plaza
|
0.3%
|
Family Dollar
|
7,725
|
12/31/2012
|
Horizon Goodwill Industries
|
7,200
|
04/30/2013
|
94.3%
|
06/14/2012
|
|||||||||||||
Loan
|
48
|
Shoppes at Coronado Place I
|
0.2%
|
AT&T Wireless
|
1,273
|
09/30/2013
|
Sport Clips
|
1,223
|
03/31/2016
|
100.0%
|
07/20/2012
|
|||||||||||||
Loan
|
49
|
Farr Lofts (20)
|
0.1%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
95.2%
|
05/01/2012
|
|||||||||||||
Loan
|
50
|
Southern & Unser Shops
|
0.1%
|
Supercuts
|
1,200
|
08/30/2016
|
Papa Murphys
|
1,200
|
01/31/2017
|
100.0%
|
08/22/2012
|
COMM 2012-CCRE3
|
||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||
% of
|
Monthly
|
Upfront
|
Monthly
|
Upfront
|
Monthly
|
Upfront
|
Monthly
|
Upfront
|
||||||||||||||
Initial Pool
|
Replacement
|
TI/LC
|
TI/LC
|
Tax
|
Tax
|
Insurance
|
Insurance
|
Engineering
|
||||||||||||||
Property Flag
|
ID
|
Property Name
|
Balance
|
Reserves ($)(19)
|
Reserves ($)(18)
|
Reserves ($)(19)
|
Reserves ($)(18)
|
Reserves ($)(19)
|
Reserves ($)(18)
|
Reserves ($)(19)
|
Reserves ($)(18)
|
|||||||||||
Loan
|
1
|
260 and 261 Madison Avenue (20)
|
10.1%
|
22,491
|
2,000,000
|
153,880
|
764,725
|
Springing
|
34,100
|
|||||||||||||
Loan
|
2
|
Crossgates Mall (20)
|
8.6%
|
23,666
|
1,863,853
|
86,871
|
3,850,000
|
550,000
|
Springing
|
212,000
|
||||||||||||
Loan
|
3
|
Solano Mall
|
8.4%
|
Springing
|
634,040
|
Springing
|
Springing
|
Springing
|
291,000
|
|||||||||||||
Loan
|
4
|
Midland Park Mall
|
6.8%
|
Springing
|
Springing
|
Springing
|
Springing
|
|||||||||||||||
Loan
|
5
|
The Prince Building (20)
|
6.0%
|
5,910
|
36,938
|
1,175,000
|
391,667
|
97,639
|
9,764
|
|||||||||||||
Loan
|
6
|
Emerald Square Mall (20)
|
6.0%
|
Springing
|
Springing
|
Springing
|
Springing
|
|||||||||||||||
Loan
|
7
|
EIP Industrial Portfolio
|
5.8%
|
11,963
|
1,000,000
|
25,000
|
277,333
|
46,625
|
45,992
|
11,498
|
181,863
|
|||||||||||
Property
|
7.01
|
Greenland
|
2.0%
|
|||||||||||||||||||
Property
|
7.02
|
Methuen
|
1.8%
|
|||||||||||||||||||
Property
|
7.03
|
Rochester
|
0.8%
|
|||||||||||||||||||
Property
|
7.04
|
Gloucester
|
0.7%
|
|||||||||||||||||||
Property
|
7.05
|
Oklahoma City
|
0.6%
|
|||||||||||||||||||
Loan
|
8
|
425 7th Street and 800 F Street
|
4.4%
|
3,197
|
2,225,000
|
8,648
|
616,745
|
99,456
|
8,188
|
1,594
|
||||||||||||
Property
|
8.01
|
800 F Street
|
3.3%
|
|||||||||||||||||||
Property
|
8.02
|
425 7th Street
|
1.1%
|
|||||||||||||||||||
Loan
|
9
|
Bishops Gate I & II
|
4.4%
|
Springing
|
48,390
|
48,390
|
811,809
|
162,500
|
24,740
|
2,474
|
||||||||||||
Loan
|
10
|
Sheraton Nashville (21)
|
3.6%
|
4.0% of prior month's Gross Revenues
|
499,062
|
62,383
|
14,750
|
14,750
|
2,600,000
|
|||||||||||||
Loan
|
11
|
Hampshire Portfolio
|
3.0%
|
810
|
11,139
|
166,708
|
55,569
|
Springing
|
18,125
|
|||||||||||||
Property
|
11.01
|
140 Centennial Avenue
|
1.0%
|
|||||||||||||||||||
Property
|
11.02
|
675 Central Avenue
|
0.8%
|
|||||||||||||||||||
Property
|
11.03
|
275 Centennial Avenue
|
0.6%
|
|||||||||||||||||||
Property
|
11.04
|
20 Kingsbridge Road
|
0.5%
|
|||||||||||||||||||
Property
|
11.05
|
80 Kingsbridge Road
|
0.1%
|
|||||||||||||||||||
Loan
|
12
|
Atlantic Housing Portfolio (21)
|
2.5%
|
25,150
|
111,736
|
22,065
|
1,159,000
|
|||||||||||||||
Property
|
12.01
|
Covington Creek
|
0.8%
|
|||||||||||||||||||
Property
|
12.02
|
Heather Ridge Apartments
|
0.6%
|
|||||||||||||||||||
Property
|
12.03
|
Hillcrest Apartments
|
0.6%
|
|||||||||||||||||||
Property
|
12.04
|
Tall Timbers Apartments
|
0.5%
|
|||||||||||||||||||
Loan
|
13
|
Columbus Industrial Portfolio
|
2.5%
|
21,509
|
33,896
|
129,464
|
112,774
|
124,894
|
10,408
|
43,175
|
||||||||||||
Property
|
13.01
|
Roberts Road Industrial Park
|
0.9%
|
|||||||||||||||||||
Property
|
13.02
|
Ruther Glen Industrial Park
|
0.7%
|
|||||||||||||||||||
Property
|
13.03
|
555 North Yearling Road
|
0.2%
|
|||||||||||||||||||
Property
|
13.04
|
Tuller Ridge Commerce Park
|
0.2%
|
|||||||||||||||||||
Property
|
13.05
|
Dearborn Park Corporate Center VI & VII
|
0.2%
|
|||||||||||||||||||
Property
|
13.06
|
Creek Run Commerce Center
|
0.1%
|
|||||||||||||||||||
Property
|
13.07
|
Lakeview Commerce Center
|
0.1%
|
|||||||||||||||||||
Property
|
13.08
|
Dearborn Park Corporate Center V
|
0.1%
|
|||||||||||||||||||
Loan
|
14
|
Sherman and Waco Retail Portfolio
|
2.1%
|
3,293
|
1,117,419
|
21,077
|
421,476
|
52,685
|
Springing
|
2,500
|
||||||||||||
Property
|
14.01
|
Waco Centre
|
1.2%
|
|||||||||||||||||||
Property
|
14.02
|
Sherman Centre
|
0.9%
|
|||||||||||||||||||
Loan
|
15
|
Long Island City Hotel Portfolio
|
2.1%
|
4.0% of prior month's Gross Revenues
|
37,997
|
18,998
|
4,955
|
4,955
|
29,563
|
|||||||||||||
Property
|
15.01
|
Best Western Plaza Hotel
|
1.3%
|
|||||||||||||||||||
Property
|
15.02
|
Howard Johnson Inn Long Island City
|
0.7%
|
|||||||||||||||||||
Loan
|
16
|
Rushmore Crossing
|
2.0%
|
2,842
|
11,558
|
54,750
|
30,877
|
3,431
|
25,875
|
|||||||||||||
Loan
|
17
|
2401 El Segundo
|
1.5%
|
2,221
|
14,213
|
83,498
|
27,833
|
8,826
|
Springing
|
|||||||||||||
Loan
|
18
|
Residence Inn Fort Worth
|
1.5%
|
Springing
|
254,167
|
25,417
|
Springing
|
|||||||||||||||
Loan
|
19
|
Landmark Building
|
1.4%
|
5,520
|
27,601
|
133,333
|
13,333
|
16,863
|
2,811
|
|||||||||||||
Loan
|
20
|
Snowmass Village Mall
|
1.4%
|
1,634
|
200,000
|
8,169
|
107,500
|
21,500
|
4,767
|
433
|
||||||||||||
Loan
|
21
|
7 Central Apartments
|
1.0%
|
7,600
|
160,163
|
15,254
|
93,250
|
8,477
|
176,300
|
|||||||||||||
Loan
|
22
|
100 Research Drive
|
1.0%
|
1,723
|
Springing
|
46,000
|
23,000
|
Springing
|
813
|
|||||||||||||
Loan
|
23
|
Lincoln Court
|
0.9%
|
1,976
|
4,940
|
164,667
|
20,583
|
16,295
|
3,259
|
21,710
|
||||||||||||
Loan
|
24
|
Embassy Plaza
|
0.8%
|
2,758
|
1,431,390
|
13,738
|
45,833
|
22,917
|
8,557
|
2,139
|
3,438
|
|||||||||||
Loan
|
25
|
Homewood Suites Tukwila
|
0.8%
|
Springing
|
60,667
|
8,667
|
Springing
|
|||||||||||||||
Loan
|
26
|
Lynn Portfolio
|
0.8%
|
4,975
|
18,757
|
18,757
|
35,583
|
5,083
|
5,000
|
|||||||||||||
Property
|
26.01
|
9-30 Surfside Road
|
0.3%
|
|||||||||||||||||||
Property
|
26.02
|
136-148 Liberty Street
|
0.3%
|
|||||||||||||||||||
Property
|
26.03
|
604 Essex Street
|
0.2%
|
|||||||||||||||||||
Property
|
26.04
|
36 Surfside Road
|
0.1%
|
|||||||||||||||||||
Loan
|
27
|
Elk Ridge Apartments
|
0.8%
|
3,167
|
36,000
|
6,000
|
18,271
|
2,284
|
||||||||||||||
Loan
|
28
|
Courtyard Somerset
|
0.7%
|
Springing
|
73,467
|
24,489
|
Springing
|
14,375
|
||||||||||||||
Loan
|
29
|
Stonewood Village
|
0.7%
|
1,777
|
400,000
|
7,108
|
134,333
|
11,508
|
3,834
|
1,917
|
||||||||||||
Loan
|
30
|
984 Sheridan Avenue
|
0.7%
|
1,604
|
5,301
|
2,563
|
13,506
|
|||||||||||||||
Loan
|
31
|
Snowmass Center
|
0.6%
|
911
|
50,000
|
4,557
|
70,000
|
14,000
|
70,819
|
1,846
|
12,188
|
|||||||||||
Loan
|
32
|
2085 Valentine Avenue
|
0.6%
|
1,667
|
13,833
|
6,917
|
5,007
|
2,430
|
15,975
|
|||||||||||||
Loan
|
33
|
691 Central Avenue
|
0.6%
|
995
|
1,991
|
56,756
|
18,919
|
Springing
|
21,000
|
|||||||||||||
Loan
|
34
|
Holiday Inn Express Hotel & Suites Omaha
|
0.6%
|
1/12 of 4.0% of Gross Revenues based on previous calendar year
|
28,000
|
7,000
|
3,918
|
2,251
|
||||||||||||||
Loan
|
35
|
Hampton Inn Lincoln
|
0.5%
|
1/12 of 4.0% of Gross Revenues based on previous calendar year
|
7,000
|
7,000
|
8,225
|
2,056
|
||||||||||||||
Loan
|
36
|
2544 Valentine Avenue
|
0.5%
|
1,542
|
25,500
|
12,750
|
5,411
|
2,626
|
13,950
|
|||||||||||||
Loan
|
37
|
Colonial Plaza
|
0.5%
|
1,683
|
5,000
|
29,167
|
14,583
|
1,742
|
871
|
|||||||||||||
Loan
|
38
|
Holiday Inn Express Conyers
|
0.5%
|
1/12 of 4.0% of Gross Revenues based on previous calendar year
|
96,250
|
8,750
|
37,500
|
2,073
|
||||||||||||||
Loan
|
39
|
1265 Gerard Avenue
|
0.5%
|
1,208
|
18,250
|
6,083
|
3,541
|
1,154
|
3,531
|
|||||||||||||
Loan
|
40
|
Village Centre
|
0.4%
|
1,511
|
100,000
|
3,776
|
58,958
|
11,792
|
13,038
|
1,185
|
8,175
|
|||||||||||
Loan
|
41
|
Parke Crescent
|
0.4%
|
2,275
|
62,333
|
5,667
|
27,453
|
2,496
|
8,125
|
|||||||||||||
Loan
|
42
|
Hampton Inn Boerne
|
0.4%
|
1/12 of 4.0% of Gross Revenues based on previous calendar year
|
57,458
|
8,208
|
8,278
|
1,656
|
||||||||||||||
Loan
|
43
|
Holiday Inn Express Murrells Inlet
|
0.4%
|
1/12 of 4.0% of Gross Revenues based on previous calendar year
|
51,825
|
5,758
|
40,000
|
3,758
|
||||||||||||||
Loan
|
44
|
Campus Corner Apartments
|
0.3%
|
2,000
|
100,667
|
12,583
|
23,204
|
2,109
|
||||||||||||||
Loan
|
45
|
Palatka Marketplace
|
0.3%
|
1,166
|
3,240
|
79,167
|
7,917
|
16,101
|
1,342
|
70,455
|
||||||||||||
Loan
|
46
|
Aries Court Apartments
|
0.3%
|
4,475
|
30,750
|
10,250
|
14,112
|
1,764
|
||||||||||||||
Loan
|
47
|
Gateway Plaza
|
0.3%
|
1,941
|
2,912
|
8,333
|
4,167
|
19,866
|
3,311
|
2,750
|
||||||||||||
Loan
|
48
|
Shoppes at Coronado Place I
|
0.2%
|
242
|
1,211
|
46,125
|
5,125
|
940
|
235
|
7,750
|
||||||||||||
Loan
|
49
|
Farr Lofts (20)
|
0.1%
|
533
|
50,000
|
580
|
30,320
|
3,322
|
11,599
|
1,054
|
||||||||||||
Loan
|
50
|
Southern & Unser Shops
|
0.1%
|
152
|
761
|
8,000
|
1,333
|
932
|
155
|
1,000
|
COMM 2012-CCRE3
|
||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||
% of
|
Other
|
Environmental
|
||||||||||
Initial Pool
|
Other
|
Reserves
|
Report
|
|||||||||
Property Flag
|
ID
|
Property Name
|
Balance
|
Reserves ($)(18)(19)
|
Description
|
Date
|
||||||
Loan
|
1
|
260 and 261 Madison Avenue (20)
|
10.1%
|
21,144,226
|
Free Rent and TI/LC Reserves (Upfront: 19,985,744); Lobby Renovation Reserve (Upfront: 1,158,482); Major Tenant Sweep Reserve (Monthly: Springing)
|
06/08/2012
|
||||||
Loan
|
2
|
Crossgates Mall (20)
|
8.6%
|
03/14/2012
|
||||||||
Loan
|
3
|
Solano Mall
|
8.4%
|
06/08/2012
|
||||||||
Loan
|
4
|
Midland Park Mall
|
6.8%
|
08/01/2012
|
||||||||
Loan
|
5
|
The Prince Building (20)
|
6.0%
|
3,639,200
|
Scholastic 2013 Rolling Space Reserve (Upfront: 3,639,200)
|
09/10/2012
|
||||||
Loan
|
6
|
Emerald Square Mall (20)
|
6.0%
|
Springing
|
JCPenney Reserve (Monthly: Springing)
|
08/08/2012
|
||||||
Loan
|
7
|
EIP Industrial Portfolio
|
5.8%
|
673,500
|
Shaw's TI Reserve (Upfront: 513,750); Rent Concessions Reserve (Upfront: 159,750); Occupancy Reserve (Monthly: Springing)
|
|||||||
Property
|
7.01
|
Greenland
|
2.0%
|
08/22/2012
|
||||||||
Property
|
7.02
|
Methuen
|
1.8%
|
08/22/2012
|
||||||||
Property
|
7.03
|
Rochester
|
0.8%
|
08/22/2012
|
||||||||
Property
|
7.04
|
Gloucester
|
0.7%
|
08/22/2012
|
||||||||
Property
|
7.05
|
Oklahoma City
|
0.6%
|
08/22/2012
|
||||||||
Loan
|
8
|
425 7th Street and 800 F Street
|
4.4%
|
11,149,000
|
Shake Shack Holdback (Upfront: 5,000,000); Earnout Reserve (Upfront: 4,800,000); Rent Reimbursement Reserves (Upfront: 1,349,000); Spy Museum Reserve (Monthly: Springing)
|
|||||||
Property
|
8.01
|
800 F Street
|
3.3%
|
06/18/2012
|
||||||||
Property
|
8.02
|
425 7th Street
|
1.1%
|
06/18/2012
|
||||||||
Loan
|
9
|
Bishops Gate I & II
|
4.4%
|
08/17/2012
|
||||||||
Loan
|
10
|
Sheraton Nashville (21)
|
3.6%
|
12,526,699
|
Accretive CapEx Reserve (Upfront: 7,612,899); PIP Reserve (Upfront: 4,913,800)
|
07/17/2012
|
||||||
Loan
|
11
|
Hampshire Portfolio
|
3.0%
|
4,302,982
|
Thales Rollover Reserve (Upfront: 3,244,872); Thales Free Rent Reserve (Upfront: 860,053); Thales Punch List Reserve (Upfront: 198,057)
|
|||||||
Property
|
11.01
|
140 Centennial Avenue
|
1.0%
|
06/01/2012
|
||||||||
Property
|
11.02
|
675 Central Avenue
|
0.8%
|
06/01/2012
|
||||||||
Property
|
11.03
|
275 Centennial Avenue
|
0.6%
|
06/01/2012
|
||||||||
Property
|
11.04
|
20 Kingsbridge Road
|
0.5%
|
06/01/2012
|
||||||||
Property
|
11.05
|
80 Kingsbridge Road
|
0.1%
|
06/01/2012
|
||||||||
Loan
|
12
|
Atlantic Housing Portfolio (21)
|
2.5%
|
|||||||||
Property
|
12.01
|
Covington Creek
|
0.8%
|
07/30/2012
|
||||||||
Property
|
12.02
|
Heather Ridge Apartments
|
0.6%
|
07/30/2012
|
||||||||
Property
|
12.03
|
Hillcrest Apartments
|
0.6%
|
07/30/2012
|
||||||||
Property
|
12.04
|
Tall Timbers Apartments
|
0.5%
|
07/30/2012
|
||||||||
Loan
|
13
|
Columbus Industrial Portfolio
|
2.5%
|
|||||||||
Property
|
13.01
|
Roberts Road Industrial Park
|
0.9%
|
07/03/2012
|
||||||||
Property
|
13.02
|
Ruther Glen Industrial Park
|
0.7%
|
07/03/2012
|
||||||||
Property
|
13.03
|
555 North Yearling Road
|
0.2%
|
07/03/2012
|
||||||||
Property
|
13.04
|
Tuller Ridge Commerce Park
|
0.2%
|
07/03/2012
|
||||||||
Property
|
13.05
|
Dearborn Park Corporate Center VI & VII
|
0.2%
|
07/03/2012
|
||||||||
Property
|
13.06
|
Creek Run Commerce Center
|
0.1%
|
07/03/2012
|
||||||||
Property
|
13.07
|
Lakeview Commerce Center
|
0.1%
|
07/03/2012
|
||||||||
Property
|
13.08
|
Dearborn Park Corporate Center V
|
0.1%
|
07/03/2012
|
||||||||
Loan
|
14
|
Sherman and Waco Retail Portfolio
|
2.1%
|
13,044
|
Tenant Sweep Reserves (Monthly: Springing); Gander Mountain Company Tenant Reimbursement Reserve (Upfront: 13,043.77)
|
|||||||
Property
|
14.01
|
Waco Centre
|
1.2%
|
07/20/2012
|
||||||||
Property
|
14.02
|
Sherman Centre
|
0.9%
|
07/20/2012
|
||||||||
Loan
|
15
|
Long Island City Hotel Portfolio
|
2.1%
|
|||||||||
Property
|
15.01
|
Best Western Plaza Hotel
|
1.3%
|
06/07/2012
|
||||||||
Property
|
15.02
|
Howard Johnson Inn Long Island City
|
0.7%
|
06/07/2012
|
||||||||
Loan
|
16
|
Rushmore Crossing
|
2.0%
|
140,000
|
Fuji TI Reserve (Upfront: 140,000)
|
07/20/2012
|
||||||
Loan
|
17
|
2401 El Segundo
|
1.5%
|
9,216
|
Free Rent Reserve (Upfront: 9,216); Primary Tenant Sweep Reserve (Monthly: Springing)
|
06/13/2012
|
||||||
Loan
|
18
|
Residence Inn Fort Worth
|
1.5%
|
09/10/2012
|
||||||||
Loan
|
19
|
Landmark Building
|
1.4%
|
6,351,000
|
Windstream Reserve (Upfront: 3,351,000); Renovation Reserve (Upfront: 1,500,000); Earnout Reserve (Upfront: 1,500,000)
|
09/17/2012
|
||||||
Loan
|
20
|
Snowmass Village Mall
|
1.4%
|
75,000
|
Seasonality Reserve (Upfront: 75,000; Monthly: the difference between the amount then held in the Seasonality Reserve and $75,000)
|
08/07/2012
|
||||||
Loan
|
21
|
7 Central Apartments
|
1.0%
|
07/20/2012
|
||||||||
Loan
|
22
|
100 Research Drive
|
1.0%
|
853,963
|
Warner Babcock Rollover Reserve Deposit (Upfront: 800,000); Aerial Acoustics Rollover Reserve (Upfront: 53,963); Occupancy Reserve (Monthly: Springing)
|
07/11/2012
|
||||||
Loan
|
23
|
Lincoln Court
|
0.9%
|
808,701
|
Future Tenant Rent Reserve (Upfront: 808,701)
|
07/17/2012
|
||||||
Loan
|
24
|
Embassy Plaza
|
0.8%
|
1,559,390
|
Telvent/Lincoln TI Reserves (Upfront: 1,131,390); Telvent Common Area Renovation Reserve (Upfront: 428,000); Telvent/Lincoln Rollover Reserve (Monthly: Springing)
|
08/14/2012
|
||||||
Loan
|
25
|
Homewood Suites Tukwila
|
0.8%
|
09/10/2012
|
||||||||
Loan
|
26
|
Lynn Portfolio
|
0.8%
|
|||||||||
Property
|
26.01
|
9-30 Surfside Road
|
0.3%
|
07/20/2012
|
||||||||
Property
|
26.02
|
136-148 Liberty Street
|
0.3%
|
07/20/2012
|
||||||||
Property
|
26.03
|
604 Essex Street
|
0.2%
|
07/20/2012
|
||||||||
Property
|
26.04
|
36 Surfside Road
|
0.1%
|
07/20/2012
|
||||||||
Loan
|
27
|
Elk Ridge Apartments
|
0.8%
|
09/18/2012
|
||||||||
Loan
|
28
|
Courtyard Somerset
|
0.7%
|
09/12/2012
|
||||||||
Loan
|
29
|
Stonewood Village
|
0.7%
|
07/06/2012
|
||||||||
Loan
|
30
|
984 Sheridan Avenue
|
0.7%
|
06/12/2012
|
||||||||
Loan
|
31
|
Snowmass Center
|
0.6%
|
25,000
|
Seasonality Reserve (Upfront: 25,000; Monthly: the difference between the amount then held in the Seasonality Reserve and $25,000)
|
08/07/2012
|
||||||
Loan
|
32
|
2085 Valentine Avenue
|
0.6%
|
06/12/2012
|
||||||||
Loan
|
33
|
691 Central Avenue
|
0.6%
|
Springing
|
Refurbishment Reserve (Monthly: Springing)
|
06/04/2012
|
||||||
Loan
|
34
|
Holiday Inn Express Hotel & Suites Omaha
|
0.6%
|
50,000
|
Seasonality Reserve (Upfront: 50,000, Monthly: Springing); PIP Reserve (Monthly: Springing)
|
08/07/2012
|
||||||
Loan
|
35
|
Hampton Inn Lincoln
|
0.5%
|
07/09/2012
|
||||||||
Loan
|
36
|
2544 Valentine Avenue
|
0.5%
|
06/12/2012
|
||||||||
Loan
|
37
|
Colonial Plaza
|
0.5%
|
40,000
|
Giant Eagle Reserve (Upfront: 40,000)
|
07/23/2012
|
||||||
Loan
|
38
|
Holiday Inn Express Conyers
|
0.5%
|
Springing
|
PIP Reserve (Monthly: Springing)
|
07/18/2012
|
||||||
Loan
|
39
|
1265 Gerard Avenue
|
0.5%
|
250,000
|
Performance Holdback Reserve (Upfront: 250,000)
|
07/10/2012
|
||||||
Loan
|
40
|
Village Centre
|
0.4%
|
129,421
|
PetSense Reserve (Upfront: 129,421)
|
07/09/2012
|
||||||
Loan
|
41
|
Parke Crescent
|
0.4%
|
333,568
|
Litigation Reserve (Upfront: 250,000); Renovation Repair Reserve (Upfront: 83,568)
|
07/05/2012
|
||||||
Loan
|
42
|
Hampton Inn Boerne
|
0.4%
|
110,000
|
PIP Reserve (Upfront: 110,000)
|
05/04/2012
|
||||||
Loan
|
43
|
Holiday Inn Express Murrells Inlet
|
0.4%
|
75,000
|
Seasonality Reserve (Upfront: 75,000, Monthly: Springing); PIP Reserve (Monthly: Springing)
|
07/18/2012
|
||||||
Loan
|
44
|
Campus Corner Apartments
|
0.3%
|
277,586
|
Earnout Reserve (Upfront:268,385.70); Rent Reserve (Upfront: 9,200)
|
01/24/2012
|
||||||
Loan
|
45
|
Palatka Marketplace
|
0.3%
|
Springing
|
Winn Dixie Occupancy Reserve (Monthly: Springing)
|
08/16/2012
|
||||||
Loan
|
46
|
Aries Court Apartments
|
0.3%
|
06/27/2012
|
||||||||
Loan
|
47
|
Gateway Plaza
|
0.3%
|
Springing
|
Food Lion Reserve Funds (Monthly: Springing)
|
06/15/2012
|
||||||
Loan
|
48
|
Shoppes at Coronado Place I
|
0.2%
|
06/25/2012
|
||||||||
Loan
|
49
|
Farr Lofts (20)
|
0.1%
|
06/25/2012
|
||||||||
Loan
|
50
|
Southern & Unser Shops
|
0.1%
|
06/26/2012
|
COMM 2012-CCRE3
|
||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||
% of
|
||||||||||||||
Initial Pool
|
Engineering
|
Loan
|
||||||||||||
Property Flag
|
ID
|
Property Name
|
Balance
|
Report Date
|
Purpose
|
Sponsor
|
Guarantor
|
|||||||
Loan
|
1
|
260 and 261 Madison Avenue (20)
|
10.1%
|
03/16/2012
|
Refinance
|
Alex Sapir; Rotem Rosen
|
Alex Sapir; Rotem Rosen
|
|||||||
Loan
|
2
|
Crossgates Mall (20)
|
8.6%
|
03/13/2012
|
Refinance
|
Pyramid Crossgates Company
|
Pyramid Crossgates Company
|
|||||||
Loan
|
3
|
Solano Mall
|
8.4%
|
05/01/2012
|
Acquisition
|
Star-West JV, LLC
|
Star-West JV, LLC
|
|||||||
Loan
|
4
|
Midland Park Mall
|
6.8%
|
08/01/2012
|
Refinance
|
Simon Property Group, L.P.
|
Simon Property Group, L.P.
|
|||||||
Loan
|
5
|
The Prince Building (20)
|
6.0%
|
08/16/2012
|
Refinance
|
Eric Hadar; Stanley Cayre
|
Eric Hadar; Stanley Cayre
|
|||||||
Loan
|
6
|
Emerald Square Mall (20)
|
6.0%
|
07/23/2012
|
Refinance
|
Mayflower Realty LLC
|
Mayflower Realty LLC
|
|||||||
Loan
|
7
|
EIP Industrial Portfolio
|
5.8%
|
Refinance
|
Lewis Heafitz; Neal S. Shalom; Donald A. Levine
|
Lewis Heafitz; Neal S. Shalom; Donald A. Levine
|
||||||||
Property
|
7.01
|
Greenland
|
2.0%
|
08/21/2012
|
||||||||||
Property
|
7.02
|
Methuen
|
1.8%
|
08/22/2012
|
||||||||||
Property
|
7.03
|
Rochester
|
0.8%
|
08/21/2012
|
||||||||||
Property
|
7.04
|
Gloucester
|
0.7%
|
08/21/2012
|
||||||||||
Property
|
7.05
|
Oklahoma City
|
0.6%
|
08/21/2012
|
||||||||||
Loan
|
8
|
425 7th Street and 800 F Street
|
4.4%
|
Refinance
|
Douglas Jemal; Norman D. Jemal
|
Douglas Jemal; Norman D. Jemal
|
||||||||
Property
|
8.01
|
800 F Street
|
3.3%
|
06/18/2012
|
||||||||||
Property
|
8.02
|
425 7th Street
|
1.1%
|
06/15/2012
|
||||||||||
Loan
|
9
|
Bishops Gate I & II
|
4.4%
|
08/13/2012
|
Refinance
|
iStar Financial Inc.
|
iStar Financial Inc.
|
|||||||
Loan
|
10
|
Sheraton Nashville (21)
|
3.6%
|
07/17/2012
|
Acquisition
|
JRK-Holdings, Limited Partnership; James M. Lippman
|
JRK-Holdings, Limited Partnership; James M. Lippman
|
|||||||
Loan
|
11
|
Hampshire Portfolio
|
3.0%
|
Refinance
|
Hampshire Partners Fund VI, L.P.
|
Hampshire Partners Fund VI, L.P.
|
||||||||
Property
|
11.01
|
140 Centennial Avenue
|
1.0%
|
06/01/2012
|
||||||||||
Property
|
11.02
|
675 Central Avenue
|
0.8%
|
06/04/2012
|
||||||||||
Property
|
11.03
|
275 Centennial Avenue
|
0.6%
|
06/01/2012
|
||||||||||
Property
|
11.04
|
20 Kingsbridge Road
|
0.5%
|
06/01/2012
|
||||||||||
Property
|
11.05
|
80 Kingsbridge Road
|
0.1%
|
06/01/2012
|
||||||||||
Loan
|
12
|
Atlantic Housing Portfolio (21)
|
2.5%
|
Refinance
|
Atlantic Housing Foundation, Inc.; Nghia Trong Nguyen
|
Atlantic Housing Foundation, Inc.; Nghia Trong Nguyen
|
||||||||
Property
|
12.01
|
Covington Creek
|
0.8%
|
05/28/2012
|
||||||||||
Property
|
12.02
|
Heather Ridge Apartments
|
0.6%
|
05/28/2012
|
||||||||||
Property
|
12.03
|
Hillcrest Apartments
|
0.6%
|
05/28/2012
|
||||||||||
Property
|
12.04
|
Tall Timbers Apartments
|
0.5%
|
05/29/2012
|
||||||||||
Loan
|
13
|
Columbus Industrial Portfolio
|
2.5%
|
Acquisition
|
Hackman Capital Partners, LLC; Michael D. Hackman
|
Hackman Capital Partners, LLC; Michael D. Hackman
|
||||||||
Property
|
13.01
|
Roberts Road Industrial Park
|
0.9%
|
06/15/2012
|
||||||||||
Property
|
13.02
|
Ruther Glen Industrial Park
|
0.7%
|
06/15/2012
|
||||||||||
Property
|
13.03
|
555 North Yearling Road
|
0.2%
|
06/15/2012
|
||||||||||
Property
|
13.04
|
Tuller Ridge Commerce Park
|
0.2%
|
06/15/2012
|
||||||||||
Property
|
13.05
|
Dearborn Park Corporate Center VI & VII
|
0.2%
|
06/15/2012
|
||||||||||
Property
|
13.06
|
Creek Run Commerce Center
|
0.1%
|
06/15/2012
|
||||||||||
Property
|
13.07
|
Lakeview Commerce Center
|
0.1%
|
06/15/2012
|
||||||||||
Property
|
13.08
|
Dearborn Park Corporate Center V
|
0.1%
|
06/15/2012
|
||||||||||
Loan
|
14
|
Sherman and Waco Retail Portfolio
|
2.1%
|
Refinance
|
Herbert L. Levine; Elliott Aintabi
|
Herbert L. Levine; Elliott Aintabi
|
||||||||
Property
|
14.01
|
Waco Centre
|
1.2%
|
07/19/2012
|
||||||||||
Property
|
14.02
|
Sherman Centre
|
0.9%
|
07/18/2012
|
||||||||||
Loan
|
15
|
Long Island City Hotel Portfolio
|
2.1%
|
Refinance
|
Chandrakant B. Patel
|
Chandrakant B. Patel
|
||||||||
Property
|
15.01
|
Best Western Plaza Hotel
|
1.3%
|
06/12/2012
|
||||||||||
Property
|
15.02
|
Howard Johnson Inn Long Island City
|
0.7%
|
06/12/2012
|
||||||||||
Loan
|
16
|
Rushmore Crossing
|
2.0%
|
07/20/2012
|
Acquisition
|
Brian Shirken; Richard Margolis
|
Brian Shirken; Richard Margolis
|
|||||||
Loan
|
17
|
2401 El Segundo
|
1.5%
|
06/12/2012
|
Acquisition
|
G. Ryan Smith; Bradley E. Lofgren; Stephen M. Zotovich
|
G. Ryan Smith; Bradley E. Lofgren; Stephen M. Zotovich
|
|||||||
Loan
|
18
|
Residence Inn Fort Worth
|
1.5%
|
08/24/2012
|
Refinance
|
Apple REIT Six, Inc.
|
Apple REIT Six, Inc.
|
|||||||
Loan
|
19
|
Landmark Building
|
1.4%
|
08/15/2012
|
Refinance
|
Alan B. Kahn
|
Alan B. Kahn
|
|||||||
Loan
|
20
|
Snowmass Village Mall
|
1.4%
|
08/07/2012
|
Refinance
|
The Related Companies, LP
|
The Related Companies, LP
|
|||||||
Loan
|
21
|
7 Central Apartments
|
1.0%
|
05/23/2012
|
Refinance
|
Lawrence B. Uchin
|
Lawrence B. Uchin
|
|||||||
Loan
|
22
|
100 Research Drive
|
1.0%
|
07/10/2012
|
Refinance
|
Howard A. Goldenfarb
|
Howard A. Goldenfarb
|
|||||||
Loan
|
23
|
Lincoln Court
|
0.9%
|
06/22/2012
|
Acquisition
|
Steve Hardee
|
Steve Hardee
|
|||||||
Loan
|
24
|
Embassy Plaza
|
0.8%
|
06/25/2012
|
Refinance
|
Phil Jemmett; Samuel Brenner; Steven A. Goren
|
Phil Jemmett; Samuel Brenner; Steven A. Goren
|
|||||||
Loan
|
25
|
Homewood Suites Tukwila
|
0.8%
|
08/24/2012
|
Refinance
|
Apple REIT Eight, Inc.
|
Apple REIT Eight, Inc.
|
|||||||
Loan
|
26
|
Lynn Portfolio
|
0.8%
|
Refinance
|
William A. Hearn
|
William A. Hearn
|
||||||||
Property
|
26.01
|
9-30 Surfside Road
|
0.3%
|
07/18/2012
|
||||||||||
Property
|
26.02
|
136-148 Liberty Street
|
0.3%
|
07/18/2012
|
||||||||||
Property
|
26.03
|
604 Essex Street
|
0.2%
|
07/18/2012
|
||||||||||
Property
|
26.04
|
36 Surfside Road
|
0.1%
|
07/18/2012
|
||||||||||
Loan
|
27
|
Elk Ridge Apartments
|
0.8%
|
06/27/2012
|
Refinance
|
Jeffrey Levine
|
Jeffrey Levine
|
|||||||
Loan
|
28
|
Courtyard Somerset
|
0.7%
|
08/24/2012
|
Refinance
|
Apple REIT Eight, Inc.
|
Apple REIT Eight, Inc.
|
|||||||
Loan
|
29
|
Stonewood Village
|
0.7%
|
07/06/2012
|
Acquisition
|
Elchonon Schwartz; Simon Singer
|
Elchonon Schwartz; Simon Singer
|
|||||||
Loan
|
30
|
984 Sheridan Avenue
|
0.7%
|
06/11/2012
|
Refinance
|
Marilyn Finkelstein
|
Marilyn Finkelstein
|
|||||||
Loan
|
31
|
Snowmass Center
|
0.6%
|
08/07/2012
|
Refinance
|
The Related Companies, LP
|
The Related Companies, LP
|
|||||||
Loan
|
32
|
2085 Valentine Avenue
|
0.6%
|
06/08/2012
|
Refinance
|
Marilyn Finkelstein
|
Marilyn Finkelstein
|
|||||||
Loan
|
33
|
691 Central Avenue
|
0.6%
|
06/05/2012
|
Refinance
|
Hampshire Partners Fund VII, L.P.
|
Hampshire Partners Fund VII, L.P.
|
|||||||
Loan
|
34
|
Holiday Inn Express Hotel & Suites Omaha
|
0.6%
|
08/07/2012
|
Refinance
|
Kevin K. Johnson
|
Kevin K. Johnson
|
|||||||
Loan
|
35
|
Hampton Inn Lincoln
|
0.5%
|
06/04/2012
|
Refinance
|
Jeannine DeVetter
|
Jeannine DeVetter
|
|||||||
Loan
|
36
|
2544 Valentine Avenue
|
0.5%
|
06/08/2012
|
Refinance
|
Marilyn Finkelstein
|
Marilyn Finkelstein
|
|||||||
Loan
|
37
|
Colonial Plaza
|
0.5%
|
07/23/2012
|
Acquisition
|
Clarke H. Narins
|
Clarke H. Narins
|
|||||||
Loan
|
38
|
Holiday Inn Express Conyers
|
0.5%
|
07/18/2012
|
Refinance
|
Rupa K. Gupta; Hemant Thaker
|
Rupa K. Gupta; Hemant Thaker
|
|||||||
Loan
|
39
|
1265 Gerard Avenue
|
0.5%
|
07/09/2012
|
Refinance
|
Stuart Morgan
|
Stuart Morgan
|
|||||||
Loan
|
40
|
Village Centre
|
0.4%
|
06/04/2012
|
Refinance
|
Jeannine DeVetter
|
Jeannine DeVetter
|
|||||||
Loan
|
41
|
Parke Crescent
|
0.4%
|
05/29/2012
|
Refinance
|
Merrill E. Feldman; James K. Feldman
|
Merrill E. Feldman; James K. Feldman
|
|||||||
Loan
|
42
|
Hampton Inn Boerne
|
0.4%
|
05/04/2012
|
Acquisition
|
Leonardo Simpser; Luis Maizel
|
Leonardo Simpser; Luis Maizel
|
|||||||
Loan
|
43
|
Holiday Inn Express Murrells Inlet
|
0.4%
|
07/18/2012
|
Refinance
|
Rupa K. Gupta; Hemant Thaker; Avinash D. Shah
|
Rupa K. Gupta; Hemant Thaker; Avinash D. Shah
|
|||||||
Loan
|
44
|
Campus Corner Apartments
|
0.3%
|
01/24/2012
|
Refinance
|
Joe E. Bostic, Jr.
|
Joe E. Bostic, Jr.
|
|||||||
Loan
|
45
|
Palatka Marketplace
|
0.3%
|
04/27/2012
|
Refinance
|
Thomas J. Cannon III
|
Thomas J. Cannon III
|
|||||||
Loan
|
46
|
Aries Court Apartments
|
0.3%
|
06/27/2012
|
Refinance
|
Bill E. Mitchell
|
Bill E. Mitchell
|
|||||||
Loan
|
47
|
Gateway Plaza
|
0.3%
|
06/15/2012
|
Refinance
|
G. Steele Dewey, III
|
G. Steele Dewey, III
|
|||||||
Loan
|
48
|
Shoppes at Coronado Place I
|
0.2%
|
06/22/2012
|
Acquisition
|
William O. Passo; PASSCO Companies, LLC
|
William O. Passo; PASSCO Companies, LLC
|
|||||||
Loan
|
49
|
Farr Lofts (20)
|
0.1%
|
06/22/2012
|
Refinance
|
Gary Ickowicz; Michael J. Leahy, Sr.
|
Gary Ickowicz; Michael J. Leahy, Sr.
|
|||||||
Loan
|
50
|
Southern & Unser Shops
|
0.1%
|
06/25/2012
|
Acquisition
|
William O. Passo; PASSCO Companies, LLC
|
William O. Passo; PASSCO Companies, LLC
|
COMM 2012-CCRE3
|
FOOTNOTES TO ANNEX A-1
|
(1)
|
GACC—German American Capital Corporation or one of its affiliates; CCRE— Cantor Commercial Real Estate Lending, L.P. 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.
|
|
Loan No. 1 – 260 and 261 Madison Avenue – The Original Balance and Cut-off Date Balance of $126.0 million represent the A-1 Note of a $231.0 million whole loan evidenced by two pari passu notes. The pari passu companion loan is the A-2 Note in the original principal amount of $105.0 million. The A-2 Note was included in the COMM 2012-CCRE2 securitization.
|
||
Loan No. 2 – Crossgates Mall – The Original Balance of $108.0 million represents the Note A-1A2 and Note A-1B2 of a $300.0 million whole loan evidenced by five pari passu notes. The pari passu companion loans are comprised of Note A-1A1, Note A-1B1 and Note A-2 and have a combined original principal balance of $192,000,000. Note A-2, with an original principal balance of $120.0 million was included in the COMM 2012-CCRE1 securitization. The A-1A1 and A-1B1 notes with an aggregate original principal balance of $72.0 million represent the controlling interest in the Crossgates Mall Loan Combination and were included in the COMM 2012-CCRE2 securitization. GACC is the loan seller of the A-1A2 note which has a Cut-off Date balance of $77,596,331 and LCF is the loan seller of the A-1B2 note which has a Cut-off Date balance of $29,844,743.
|
||
Loan No. 5 – The Prince Building – The Original Balance and Cut-off Date Balance of $75.0 million represent the A-2 Note of a $200.0 million whole loan evidenced by two pari passu notes. The pari passu companion loan is the A-1 Note in the original principal amount of $125.0 million and will be held as of the Closing Date by CCRE or an affiliate.
|
||
Loan No. 6 – Emerald Square Mall – The Original Balance and Cut-off Date Balance of $75.0 million and $74,819,369, respectively, represent the A-1 Note of a $115.0 million whole loan evidenced by two pari passu notes. The pari passu companion loan is the A-2 Note in the original principal amount of $40.0 million and will be held as of the Closing Date by CCRE or an affiliate.
|
||
(3)
|
With respect to any Mortgaged Property securing a multi-property Mortgage Loan, the amounts listed under the headings “Original Balance” and “Cut-off Date Balance” reflect the Allocated Loan Amount related to such Mortgaged Property.
|
|
(4)
|
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, and with respect to any Non-Serviced Mortgage Loan, the related Pari Passu Loan Primary Servicing Fee Rate.
|
|
(5)
|
Loan No. 10 – Sheraton Nashville – The Mortgage Loan is structured with a fixed amortization schedule based on a 300 month amortization period following a 36 month interest only period for the Mortgage Loan, together with the related mezzanine loan. See “Annex H” of the Free Writing Prospectus.
|
|
Loan No. 34 – Holiday Inn Express Hotel & Suites Omaha – The Mortgage Loan is structured with a constant monthly debt service payment of $42,810.92 during the period commencing on November 6, 2012 through and including October 6, 2015, and a constant monthly debt service payment of $48,199.58 during the period commencing on November 6, 2015 up to and including its maturity date.
|
||
(6)
|
Annual Debt Service, Monthly Debt Service, Underwritten NOI DSCR and Underwritten NCF DSCR for Mortgage Loans (i) with partial interest-only periods are shown based on the monthly debt service payment immediately following the expiration of the interest-only period and (ii) that are interest-only until the related maturity date are shown based on the interest-only payments during the 12-month period following the Cut-off Date (or, in the case of Monthly Debt Service, the average of such interest-only payments).
|
|
Loan No. 10 – Sheraton Nashville - Annual Debt Service, Monthly Debt Service, Underwritten NOI DSCR and Underwritten NCF DSCR are shown based on the monthly principal and interest payments during the 12-month period following the 36 month interest only period (or, in the case of Monthly Debt Service, the average of such principal and interest payments).
|
(7)
|
“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.
|
|
(8)
|
“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).
|
|
(9)
|
Loan No. 1 – 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.
|
|
Loan No. 2 – Crossgates Mall – 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.
|
||
Loan No. 5 – The Prince Building – 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.
|
||
Loan No. 6 – Emerald Square Mall – 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.
|
||
(10)
|
The grace periods noted under “Grace Period” reflect the number of days of grace before a payment default is an event of default. Certain jurisdictions impose a statutorily longer grace period. Certain of the Mortgage Loans may additionally be subject to grace periods with respect to the occurrence of an event of default (other than a payment default) and/or commencement of late charges which are not addressed in Annex A-1 to this free writing prospectus.
|
|
(11)
|
Loan No. 8 – 425 7th Street and 800 F Street – The Cut-Off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield and Underwritten NCF Debt Yield are calculated using the Cut-off Date Balance net of the Earnout Reserve of $4,800,000.
|
|
(12)
|
Loan No. 2 – 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.
|
|
“L(x)” means lock-out for x payments.
|
||
“D(x)” means may be defeased for x payments.
|
||
“YM1(x)” means may be prepaid for x payments with payment of greater of yield maintenance charge and 1% of the amount prepaid.
|
||
“YM(x)” means may be prepaid for x payments with payment of a yield maintenance charge
|
||
“O(x)” means freely prepayable for x payments, including the final maturity date or ARD payment.
|
Loan No. 2 – Crossgates Mall – The Crossgates Mall Mortgage Loan documents permit that, at any time after May 7, 2013 and prior to the first day of the defeasance lockout expiration period, if (i) the borrower elects to sell the Crossgates Mall Mortgaged Property and have the buyer assume the borrower’s obligations under the Crossgates Mall Mortgage Loan and (ii) the proposed buyer is not approved by lender, then if no event of default then exists the borrower may prepay the entire loan, subject to the payment of the greater of (i) the yield maintenance charge or (ii) prepayment premium (equal to 3%) of the unpaid principle balance at the time of prepayment.
|
||
Loan No. 6 – Emerald Square Mall – The Emerald Square Mall Mortgage Loan documents permit the borrower, without lender consent, to obtain the release of any non-material or non-income producing portion of the Emerald Square Mall Mortgaged Property, provided, among other things, that the borrower delivers to the lender (i) an officer’s certificate stating that such release and transfer will not result in a material adverse effect on the Emerald Square Mall Mortgaged Property, (ii) evidence that (a) the Emerald Square Mall Mortgaged Property continues to comply with all applicable legal and zoning requirements and (b) the existing title insurance policy continues in full force and effect and (iii) the Emerald Square Mall Mortgaged Property is in compliance with REMIC requirements.
|
||
Loan No. 7 – EIP Industrial Portfolio – EIP Industrial Portfolio – The EIP Industrial Portfolio Mortgage Loan documents permit the borrower to obtain the release of a vacant, non-income producing parcel associated with the Gloucester Mortgaged Property subject to, among other things, (i) the LTV for the remaining parcels is not more than 75% and (ii) and the DSCR on the remaining parcels is at least 1.35x.
|
||
Loan No. 13 – Columbus Industrial Portfolio – The Columbus Industrial Portfolio Mortgage Loan documents permit the release of the Roberts Road Industrial Park parcel, provided, among other things, (i) there is no event of default and (ii) payment of $3,640,000 plus the amount, if any, after taking into account the prepayment principal, will make the value of the remaining property subject to the loan, have a LTV equal to or less than 125%.
|
||
Loan No. 16 – Rushmore Crossing – The Rushmore Crossing Mortgage Loan documents permit the release of vacant non-income producing parcels provided, among other things, that the LTV of the remaining parcels is less than 125%, the DSCR of the remaining parcels is at least 1.25x (except for parcels 60 and 80), and there is no event of default ongoing.
|
||
Loan No. 22 – 100 Research Drive – The 100 Research Drive Mortgage Loan documents permit that on any date at least 60 days after the securitization closing date, the borrower may obtain the release of a vacant, non-income producing parcel, provided, among other things, (i) the DSCR for the remaining property is no less than 1.15x, and (ii) the LTV for the remaining property is no more than 125%.
|
||
(14)
|
The following Mortgaged Properties consist, in whole or in part, of the respective borrower’s interest in one or more ground leases:
|
|
Loan No. 28 – Courtyard Somerset – The Courtyard Somerset Mortgaged Property is subject to a ground lease. The lease has an initial expiration of April 30, 2039, with ten five-year extension options. The ground lease carries a base rent of $244,885 for the 2012/2013 lease year, with 2.5% annual increases throughout the term.
|
||
(15)
|
The following tenants that occupy 5% or greater of the net rentable area at the property are borrower affiliates:
|
|
Loan No. 31 – Snowmass Center – The 2nd Largest Tenant at the Mortgaged Property, Romeo Whiskey, an affiliate of the borrower, leases 11.6% of the NRA.
|
||
(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:
|
Loan No. 1 – 260 and 261 Madison Avenue – The Largest Tenant, McLaughlin & Stern, has a rolling termination option to terminate its lease with respect to its entire premises, or any number of full floors of its premises, at any time from January 1, 2018 through December 31, 2020 with 12 months prior notice and a termination penalty consisting of payment of unamortized tenant improvement allowance and leasing commissions plus (i) in the event that the termination is for less than the entire premises, one full year of base rent for the terminated space or (ii) in the event that the termination is for the entire premises, one half of the remaining rent for the term of the lease as if no previous floors have been terminated less any termination payments already paid.
|
||
Loan No. 1 – 260 and 261 Madison Avenue – The 4th Largest Tenant, Coca-Cola Company, is not yet in occupancy and has not commenced rent payments. The loan is structured with a free rent reserve to cover free rent periods associated with the Coca-Cola Company lease. In the event that the borrower is unable to deliver the space to the tenant on or before January 19, 2013, the tenant has the right to terminate the lease. The loan is structured with (i) a guaranty of payment for $24.6 million by the Sponsor in the event that Coca-Cola Company exercises its termination right due to borrower’s failure to deliver the space and (ii) a cash flow sweep associated with the termination.
|
||
Loan No. 1 – 260 and 261 Madison Avenue – Coca-Cola Company has a termination option effective on the 7th anniversary of rent commencement (estimated to be July 1, 2020) with 12 months prior notice and a termination payment equal to the unamortized free rent, tenant improvement allowance and leasing commissions paid in connection with the Coca-Cola lease.
|
||
Loan No. 2 – Crossgates Mall – The Largest Tenant, JCPenney, has the right to terminate its lease in September 2013 with three months prior notice. JCPenney has been at the Crossgates Mall Mortgaged Property since 1984 and has seven 5-year extension options remaining. The 5th Largest Tenant, Forever 21, has the right to terminate its lease with at least two months prior notice if sales during the period of May 2014 to April 2015 do not exceed $5,000,000. In addition, Forever 21 has one 5-year extension option remaining.
|
||
Loan No. 8 – 425 7th Street and 800 F Street – Underwritten EGI, Underwritten NOI Underwritten NCF and Occupancy includes Bajaj Restaurant (8,320 sq. ft.), which has signed its lease and is expected to begin paying full rent on the earlier to occur of the restaurant opening and September 2013 and Shake Shack (3,205 sq. ft.), which has signed its lease and is expected to take occupancy in spring 2013, and begin paying full rent in August 2014. Reimbursement reserves for free rent and concessions were established at closing in connection with both tenants. In addition, a $5,000,000 holdback was established at closing with respect to the Shake Shack lease and will be released to the borrower so long as (i) Shake Shack is in physical possession and occupancy of its leased premises and is open for business paying full unabated rent with all tenant improvements and leasing commissions paid in full, and (ii) after giving effect to the disbursement of funds from the Shake Shack holdback reserve, but only taking into account increases to net operating income resulting from the rent under the Shake Shack lease, (a) the DSCR is no less than 1.35x and (b) the debt yield is no less than 8.8%. Such disbursement will only be made one time during the term of the loan. If Shake Shack terminates, or defaults under, its lease, or if the borrower fails to qualify for the receipt of all of the Shake Shack holdback reserve funds, all amounts remaining on deposit within the reserve will be distributed to the lender.
|
||
Loan No. 11 – Hampshire Portfolio – The 2nd Largest Tenant of the 140 Centennial Avenue Mortgaged Property, Aromatic Technologies Inc, has the right to terminate its lease on June 21, 2018 with one year prior notice and a termination fee of $1,209,653.85. The 2nd Largest Tenant of the 675 Central Avenue Mortgaged Property, Graver Water Systems LLC, has the right to terminate its lease on September 30, 2017 with one year prior notice and a termination fee of $624,423.70.
|
||
Loan No. 11 – Hampshire Portfolio – Underwritten EGI, Underwritten NOI Underwritten NCF and Occupancy includes Thales USA, Inc., which has signed its lease and is expected to take occupancy in October 2012. Under the terms of the lease, Thales USA, Inc. has one year rent abatement and a free rent reserve in the amount of $860,053 was established at closing to cover the Thales USA, Inc. rent through October 2013.
|
||
Loan No. 13 – Columbus Industrial Portfolio – The 4th Largest Tenant of the Roberts Road Industrial Park Mortgaged Property, Lear Furukawa Corporation, has the right to terminate its lease on July 31, 2015 with at least six months prior notice and a termination fee of $12,000.
|
||
Loan No. 14 – Sherman and Waco Retail Portfolio – The 5th Largest Tenant of the Sherman Centre Mortgaged Property, Texas Roadhouse, has the right to terminate its lease on or after June 30, 2016 with six months prior notice and a termination fee equal to 12 times the monthly rent then in effect.
|
Loan No. 17 – 2401 El Segundo – The Largest Tenant, The Aerospace Corporation, has the one-time right to terminate its lease on March 31, 2016 with no less than 180 days prior notice and a termination fee of $233,277 plus unamortized costs. The 2nd Largest Tenant, Lockheed Martin Corporation, has the one-time right to terminate its lease on July 31, 2015 with nine months notice and a termination fee of $48,976 plus unamortized costs. The 3rd Largest Tenant, Sparta Inc, has the one-time right to terminate its lease on April 30, 2014 with nine months notice and a termination fee of $31,364 plus unamortized costs.
|
||
Loan No. 19 – Landmark Building – The Largest Tenant, Windstream, has the right to terminate its lease if the borrower fails to deliver its expansion space with 45 days of January 1, 2013. The 2nd Largest Tenant, South Carolina Vocational Rehabilitation Department, has the right to terminate its lease with 30 days notice if, among other things, (i) its funding is reduced or the entity is dissolved, (ii) the state budget and control board determines the square footage of the premises insufficient or (iii) with 120 days notice of tenant intends to move to a building owned or controlled by the state. The 3rd Largest Tenant, GSA – US Probation, may terminate its lease in whole or in part at any time on or after April 12, 2017 with 60 days written notice.
|
||
Loan No. 19 – Landmark Building – The Largest Tenant, Windstream, currently occupies 98,257 sq. ft. under various leases and has executed a lease for an additional 44,836 sq. ft. effective January 1, 2013. The expansion space has been underwritten as occupied and is included with underwritten base rent.
|
||
Loan No. 20 – Snowmass Village Mall – The Largest Tenant, D&E Snowboards, has the right to terminate its lease within six months notice of Aspen Skiing Company publicly announcing that it will prohibit snowboarding on 75% or more of the skiable terrain at Snowmass Mountain.
|
||
Loan No. 24 – Embassy Plaza – The 2nd Largest Tenant, The Lincoln National Life Insurance Company, has the right to terminate its lease effective May 31, 2017 by providing written notice to the landlord, paying the unamortized portion of its tenant improvement allowance and leasing fees and expenses amortized over the lease renewal term with simple interest at 7% per year from and after June 1, 2011 through May 31, 2017. Both written notice and the payment must be received by landlord no later than 5:00 pm on November 30, 2016. The 3rd Largest Tenant, The Coney Stop, LLC, has the right to terminate its lease on June 30, 2012 and before the end of the first year of the lease, with 120 days written notice.
|
||
Loan No. 31 – Snowmass Center – The 2nd Largest Tenant, Romeo Whiskey, an affiliate of the borrower, has the right to terminate its lease with 30 days notice. The 5th Largest Tenant, US Post Office, may terminate its lease with 180 days written notice.
|
||
Loan No. 40 – Village Centre – The 4th Largest Tenant, Hibbett Sporting Goods, has the right to terminate its lease with 60 days notice if a “big box” competitor such as Academy Sports, Sports Authority, MC Sports, Big 5 or Dick’s Sporting Goods opens a store within three miles of the Village Centre Mortgaged Property.
|
||
(17)
|
The following major tenants (listed on Annex A-1) are currently subleasing all or a significant portion of its leased space:
|
|
Loan No. 1 – 260 and 261 Madison Avenue – The Second Largest Tenant, Primedia, Inc., is subleasing its space to USI (47,700 sq. ft.) and Simplicity Pattern (23,300 sq. ft.).
|
||
Loan No. 5 – The Prince Building - The Largest Tenant, Scholastic, Inc., is subleasing portions of its space to Foursquare (55,306 sq. ft.), ZocDoc (27,388 sq. ft.), 10-Gen Inc. (12,849 sq. ft.), Real Estate Online (8,416 sq. ft.), Colin Cowle (5,307 sq. ft.), and Dune Reading Group (2,274 sq. ft.).
|
||
Loan No. 9 – Bishops Gate I & II – The Largest Tenant, PHH Mortgage Corporation, which leases 100.0% of the NRA, is subleasingthe following space to affiliates: PHH Home Loans, LLC (35,136 sq. ft.) and Speedy Title & Appraisal Review Services, LLC (27,300 sq. ft.).
|
||
(18)
|
All upfront reserve balances reflect the upfront reserve amount at loan origination. The current balance may be less than the amount shown.
|
|
Loan No. 8 – 425 7th Street and 800 F Street – The 425 7th Street and 800 F Street Mortgage Loan was structured with a $4.8 million earnout reserve. Provided there is no event of default, funds from the earnout reserve will be released to the borrower within 10 days of request by the borrower (and no more than once per calendar quarter), so long as (i) such disbursements are made on or prior to August 3, 2014, (ii) after giving effect to the disbursement of funds from the earnout reserve, but only taking into account increases to net operating income resulting from the leases entered into and that are in full force and effect on or prior to August 3, 2014, (a) the DSCR is no less than 1.35x and (b) the debt yield is no less than 8.8%, and (iii) total occupancy, not inclusive of dark or rent abated tenants, is greater than 80.0%, as determined by lender. In addition, if the lockout period has expired and the defeasance period has begun, if the borrower does not satisfy the disbursement conditions of the earnout reserve, the borrower may effect a partial defeasance with respect to the entire amount then on deposit in the earnout reserve.
|
||
(19)
|
Monthly reserves required to be deposited in such account may be capped pursuant to the related Mortgage Loan Documents.
|
|
(20)
|
Summary of Existing Secured Debt
|
Loan
|
Loan
|
Loan
|
Loan
|
|||||||||||||||||||||
Mortgage
|
Companion
|
Combination
|
Combination
|
Combination
|
Combination Cut-
|
|||||||||||||||||||
Loan
|
Mortgage Loan
|
Loan Cut-off
|
Loan Cut-off
|
Cut-off Date
|
U/W NCF
|
Cut-off Date
|
off Date U/W NOI
|
|||||||||||||||||
No.
|
Name
|
Date Balance
|
Date Balance
|
Balance
|
DSCR
|
LTV Ratio
|
Debt Yield
|
|||||||||||||||||
1
|
260 and 261
|
$ | 126,000,000 | $ | 105,000,000 | $ | 231,000,000 | 1.88 | x | 50.2 | % | 10.2 | % | |||||||||||
Madison Avenue
|
||||||||||||||||||||||||
2
|
Crossgates Mall
|
$ | 107,441,073 | $ | 191,006,353 | $ | 298,447,426 | 1.35 | x | 63.5 | % | 9.6 | % | |||||||||||
5
|
The Prince Building
|
$ | 75,000,000 | $ | 125,000,000 | $ | 200,000,000 | 2.24 | x | 52.6 | % | 10.2 | % | |||||||||||
6
|
Emerald Square Mall
|
$ | 74,819,369 | $ | 39,903,664 | $ | 114,723,033 | 1.71 | x | 68.7 | % | 11.2 | % | |||||||||||
49
|
Farr Lofts
|
$ | 1,795,700 | $ | 500,000 | $ | 2,295,700 | 1.11 | x | 84.4 | % | 8.1 | % |
(21)
|
Summary of Existing Mezzanine Debt
|
Mortgage
|
Annual
|
Total
|
Total
|
|||||||||||||||||||||||||||||||
Loan
|
% of Initial
|
Mezzanine
|
Interest
|
Mezzanine
|
Total
|
Debt
|
Debt
|
|||||||||||||||||||||||||||
Cut-off
|
Outstanding
|
Debt Cut-off
|
Rate on
|
Loan
|
Debt Cut-
|
U/W |
U/W NOI
|
|||||||||||||||||||||||||||
Loan
|
Date
|
Pool
|
Date
|
Mezzanine
|
Maturity
|
Intercreditor
|
Off Date
|
NCF
|
Debt
|
|||||||||||||||||||||||||
No.
|
Mortgage Loan
|
Balance
|
Balance
|
Balance
|
Loan
|
Date
|
Agreement
|
LTV
|
DSCR
|
Yield
|
||||||||||||||||||||||||
10
|
Sheraton
|
$ | 45,000,000 | 3.6% | $ | 10,000,000 | 11.75% |
9/6/2022
|
Yes
|
76.2% | 1.55x | 14.1% | ||||||||||||||||||||||
Nashville
|
||||||||||||||||||||||||||||||||||
12
|
Atlantic Housing
|
$ | 30,934,672 | 2.5% | $ | 6,100,000 | 14.00% |
8/11/2022
|
Yes
|
69.7% | 1.11x | 9.6% | ||||||||||||||||||||||
Portfolio
|