|
FREE WRITING PROSPECTUS
|
||
|
FILED PURSUANT TO RULE 433
|
||
|
REGISTRATION FILE NO.: 333-166711-02
|
||
|
IMPORTANT NOTICE REGARDING THE CONDITIONS FOR THIS OFFERING OF ASSET-BACKED SECURITIES
The securities offered by these materials are being offered when, as and if issued. In particular, you are advised that the offered securities, and the asset pool backing them, are subject to modification or revision (including, among other things, the possibility that one or more classes of securities may be split, combined or eliminated), at any time prior to issuance or availability of a final prospectus. As a result, you may commit to purchase securities that have characteristics that may change, and you are advised that all or a portion of the offered securities may not be issued that have the characteristics described in these materials. Our obligation to sell securities to you is conditioned on the offered securities and the underlying transaction having the characteristics described in these materials. If we determine that condition is not satisfied in any material respect, we will notify you, and neither the issuer nor any of the underwriters will have any obligation to you to deliver all or any portion of the securities which you have committed to purchase, and there will be no liability between us as a consequence of the non-delivery.
STATEMENT REGARDING THIS FREE WRITING PROSPECTUS
The depositor has filed a registration statement (including the prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-166711) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Goldman, Sachs & Co., 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 1-877-858-5407.
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 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.
|
||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
General
|
|||||||||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Related Group
|
Crossed Group
|
Address
|
City
|
State
|
Zip Code
|
Property Type
|
|||||||||||
|
1
|
Loan
|
8, 9
|
CGMRC
|
Miami Center
|
NAP
|
NAP
|
201 South Biscayne Boulevard
|
Miami
|
Florida
|
33131
|
Office
|
|||||||||||
|
2
|
Loan
|
10, 11, 12, 13
|
GSMC
|
222 Broadway
|
NAP
|
NAP
|
222 Broadway
|
New York
|
New York
|
10038
|
Office
|
|||||||||||
|
3
|
Loan
|
14, 15, 16, 17, 18, 19, 20, 21, 22
|
Natixis RE
|
17 Battery Place South
|
NAP
|
NAP
|
17 Battery Place South
|
New York
|
New York
|
10004
|
Office
|
|||||||||||
|
4
|
Loan
|
CGMRC
|
Pinnacle at Westchase
|
NAP
|
NAP
|
3010 Briarpark Drive
|
Houston
|
Texas
|
77042
|
Office
|
||||||||||||
|
5
|
Loan
|
10, 23
|
CGMRC
|
Gansevoort Park Avenue
|
NAP
|
NAP
|
420 Park Avenue South
|
New York
|
New York
|
10016
|
Hospitality
|
|||||||||||
|
6
|
Loan
|
10, 24
|
GSMC
|
25 East Oak Street
|
Group 1
|
NAP
|
25 East Oak Street
|
Chicago
|
Illinois
|
60611
|
Retail
|
|||||||||||
|
7
|
Loan
|
10, 25
|
GSMC
|
Sonora Village
|
NAP
|
NAP
|
15448-15704 North Pima Road
|
Scottsdale
|
Arizona
|
85260
|
Retail
|
|||||||||||
|
8
|
Loan
|
26
|
GSMC
|
Cole Family Dollar Portfolio
|
NAP
|
NAP
|
||||||||||||||||
|
8.01
|
Property
|
Family Dollar - Plant City
|
3509 West Baker Street
|
Plant City
|
Florida
|
33563
|
Retail
|
|||||||||||||||
|
8.02
|
Property
|
Family Dollar - Tampa
|
1501 East Martin Luther King Boulevard
|
Tampa
|
Florida
|
33610
|
Retail
|
|||||||||||||||
|
8.03
|
Property
|
Family Dollar - Hernandez
|
19408 US Highway 84/285
|
Hernandez
|
New Mexico
|
87537
|
Retail
|
|||||||||||||||
|
8.04
|
Property
|
Family Dollar - Pembroke Park
|
4100 Hallandale Beach Boulevard
|
Pembroke Park
|
Florida
|
33023
|
Retail
|
|||||||||||||||
|
8.05
|
Property
|
Family Dollar - Deland
|
3101 North Woodland Boulevard
|
Deland
|
Florida
|
32720
|
Retail
|
|||||||||||||||
|
8.06
|
Property
|
Family Dollar - Port Arthur
|
2601 Memorial Boulevard
|
Port Arthur
|
Texas
|
77640
|
Retail
|
|||||||||||||||
|
8.07
|
Property
|
Family Dollar - Phoenix
|
1831 East McDowell Road
|
Phoenix
|
Arizona
|
85006
|
Retail
|
|||||||||||||||
|
8.08
|
Property
|
Family Dollar - Jacksonville I
|
9114 Lem Turner Road
|
Jacksonville
|
Florida
|
32208
|
Retail
|
|||||||||||||||
|
8.09
|
Property
|
Family Dollar - Kansas City I
|
3129 State Avenue
|
Kansas City
|
Kansas
|
66102
|
Retail
|
|||||||||||||||
|
8.10
|
Property
|
Family Dollar - Avondale
|
725 North Dysart Road
|
Avondale
|
Arizona
|
85323
|
Retail
|
|||||||||||||||
|
8.11
|
Property
|
Family Dollar - Fort Myers
|
3477 Martin Luther King Boulevard
|
Fort Myers
|
Florida
|
33916
|
Retail
|
|||||||||||||||
|
8.12
|
Property
|
Family Dollar - Ocala
|
3660 Southeast Maricamp Road
|
Ocala
|
Florida
|
34480
|
Retail
|
|||||||||||||||
|
8.13
|
Property
|
Family Dollar - Fort Lupton
|
130 South Denver Avenue
|
Fort Lupton
|
Colorado
|
80621
|
Retail
|
|||||||||||||||
|
8.14
|
Property
|
Family Dollar - Houston
|
10425 Veterans Memorial Drive
|
Houston
|
Texas
|
77038
|
Retail
|
|||||||||||||||
|
8.15
|
Property
|
Family Dollar - Burton
|
1181 East Bristol Road
|
Burton
|
Michigan
|
48529
|
Retail
|
|||||||||||||||
|
8.16
|
Property
|
Family Dollar - Hudson
|
525 South Meridian Road
|
Hudson
|
Michigan
|
49247
|
Retail
|
|||||||||||||||
|
8.17
|
Property
|
Family Dollar - Jacksonville II
|
5540 Moncrief Road
|
Jacksonville
|
Florida
|
32209
|
Retail
|
|||||||||||||||
|
8.18
|
Property
|
Family Dollar - Dacono
|
1020 8th Street
|
Dacono
|
Colorado
|
80514
|
Retail
|
|||||||||||||||
|
8.19
|
Property
|
Family Dollar - Kentwood
|
5840 Division Avenue South
|
Kentwood
|
Michigan
|
49548
|
Retail
|
|||||||||||||||
|
8.20
|
Property
|
Family Dollar - Lakeland
|
3903 New Tampa Highway
|
Lakeland
|
Florida
|
33815
|
Retail
|
|||||||||||||||
|
8.21
|
Property
|
Family Dollar - San Antonio I
|
8610 South Zarzamora Street
|
San Antonio
|
Texas
|
78224
|
Retail
|
|||||||||||||||
|
8.22
|
Property
|
Family Dollar - Newaygo
|
269 East 82nd Street
|
Newaygo
|
Michigan
|
49337
|
Retail
|
|||||||||||||||
|
8.23
|
Property
|
Family Dollar - Kansas City II
|
10445 Blue Ridge Boulevard
|
Kansas City
|
Missouri
|
64134
|
Retail
|
|||||||||||||||
|
8.24
|
Property
|
Family Dollar - Beaumont
|
6010 Highway 105
|
Beaumont
|
Texas
|
77708
|
Retail
|
|||||||||||||||
|
8.25
|
Property
|
Family Dollar - Milton
|
6380 Highway 87 North
|
Milton
|
Florida
|
32570
|
Retail
|
|||||||||||||||
|
8.26
|
Property
|
Family Dollar - Memphis
|
3685 Lamar Avenue
|
Memphis
|
Tennessee
|
38118
|
Retail
|
|||||||||||||||
|
8.27
|
Property
|
Family Dollar - Noonday
|
17700 Highway 155 South
|
Noonday
|
Texas
|
75762
|
Retail
|
|||||||||||||||
|
8.28
|
Property
|
Family Dollar - Coolidge
|
555 North Arizona Boulevard
|
Coolidge
|
Arizona
|
85128
|
Retail
|
|||||||||||||||
|
8.29
|
Property
|
Family Dollar - Leander
|
600 Crystal Falls Parkway
|
Leander
|
Texas
|
78641
|
Retail
|
|||||||||||||||
|
8.30
|
Property
|
Family Dollar - San Antonio II
|
5120 North Foster Road
|
San Antonio
|
Texas
|
78244
|
Retail
|
|||||||||||||||
|
8.31
|
Property
|
Family Dollar - Little Rock
|
8510 Asher Avenue
|
Little Rock
|
Arkansas
|
72204
|
Retail
|
|||||||||||||||
|
8.32
|
Property
|
Family Dollar - Canton
|
1617 East Tuscarawas Street
|
Canton
|
Ohio
|
44707
|
Retail
|
|||||||||||||||
|
8.33
|
Property
|
Family Dollar - Converse
|
10570 Toepperwein Road
|
Converse
|
Texas
|
78109
|
Retail
|
|||||||||||||||
|
8.34
|
Property
|
Family Dollar - St. Peter
|
220 Grace Street
|
St. Peter
|
Minnesota
|
56082
|
Retail
|
|||||||||||||||
|
8.35
|
Property
|
Family Dollar - Fort Dodge
|
21 South 15th Street
|
Fort Dodge
|
Iowa
|
50501
|
Retail
|
|||||||||||||||
|
9
|
Loan
|
10, 27, 28, 29
|
GSMC
|
Hyatt Regency - Buffalo
|
NAP
|
NAP
|
2 Fountain Plaza
|
Buffalo
|
New York
|
14202
|
Hospitality
|
|||||||||||
|
10
|
Loan
|
30, 31
|
GSMC
|
Plains Capital Towers
|
NAP
|
NAP
|
6000 and 6100 Western Place
|
Fort Worth
|
Texas
|
76107
|
Office
|
|||||||||||
|
11
|
Loan
|
10
|
GSMC
|
West Valley Shopping Center
|
NAP
|
NAP
|
5205 Prospect Road
|
San Jose
|
California
|
95129
|
Retail
|
|||||||||||
|
12
|
Loan
|
CGMRC
|
Wilcox Office Building
|
NAP
|
NAP
|
6900-7000 Calmont Avenue
|
Fort Worth
|
Texas
|
76116
|
Office
|
||||||||||||
|
13
|
Loan
|
CGMRC
|
Waukegan Multifamily Portfolio
|
Group 2
|
NAP
|
|||||||||||||||||
|
13.01
|
Property
|
Briarwood Apartments
|
3060 Kathe Lane
|
Waukegan
|
Illinois
|
60085
|
Multifamily
|
|||||||||||||||
|
13.02
|
Property
|
Heritage Green Apartments
|
336 North Green Bay Road
|
Waukegan
|
Illinois
|
60085
|
Multifamily
|
|||||||||||||||
|
14
|
Loan
|
Natixis RE
|
Sutton Place Apartments
|
NAP
|
NAP
|
23275 Riverside Drive
|
Southfield
|
Michigan
|
48033
|
Multifamily
|
||||||||||||
|
15
|
Loan
|
CGMRC
|
290 Madison
|
NAP
|
NAP
|
290 Madison Avenue
|
New York
|
New York
|
10017
|
Mixed Use
|
||||||||||||
|
16
|
Loan
|
10, 32
|
GSMC
|
SpringHill Suites - Frazer Mills
|
Group 3
|
NAP
|
3015 Pittsburgh Mills Boulevard
|
Tarentum
|
Pennsylvania
|
15084
|
Hospitality
|
|||||||||||
|
17
|
Loan
|
10, 33
|
GSMC
|
SpringHill Suites - Southside Works
|
Group 3
|
NAP
|
2950 South Water Street
|
Pittsburgh
|
Pennsylvania
|
15203
|
Hospitality
|
|||||||||||
|
18
|
Loan
|
CGMRC
|
College Point Self Storage
|
NAP
|
NAP
|
20-29 129th Street
|
College Point
|
New York
|
11356
|
Self Storage
|
||||||||||||
|
19
|
Loan
|
CGMRC
|
Sheraton Augusta
|
NAP
|
NAP
|
1069 Stevens Creek Road
|
Augusta
|
Georgia
|
30907
|
Hospitality
|
||||||||||||
|
20
|
Loan
|
34, 35
|
GSMC
|
University Manors
|
NAP
|
NAP
|
Various
|
Columbus
|
Ohio
|
43201
|
Multifamily
|
|||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
General
|
|||||||||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Related Group
|
Crossed Group
|
Address
|
City
|
State
|
Zip Code
|
Property Type
|
|||||||||||
|
21
|
Loan
|
36
|
GSMC
|
ARCT III Portfolio
|
NAP
|
NAP
|
||||||||||||||||
|
21.01
|
Property
|
Advance Auto - Auburn, IN
|
1001 West 7th Street
|
Auburn
|
Indiana
|
46706
|
Retail
|
|||||||||||||||
|
21.02
|
Property
|
Tire Kingdom - Dublin, OH
|
5360 Tuttle Crossing Boulevard
|
Dublin
|
Ohio
|
43016
|
Retail
|
|||||||||||||||
|
21.03
|
Property
|
Dollar General - Sikeston, MO
|
1355 East Malone Avenue
|
Sikeston
|
Missouri
|
63801
|
Retail
|
|||||||||||||||
|
21.04
|
Property
|
36
|
Family Dollar - Tulsa, OK
|
6701 South Peoria Avenue
|
Tulsa
|
Oklahoma
|
74136
|
Retail
|
||||||||||||||
|
21.05
|
Property
|
Dollar General - Altamont, IL
|
913 South Main Street
|
Altamont
|
Illinois
|
62411
|
Retail
|
|||||||||||||||
|
21.06
|
Property
|
Dollar General - Ozark, MO
|
1501 State Route 14
|
Ozark
|
Missouri
|
65721
|
Retail
|
|||||||||||||||
|
21.07
|
Property
|
Family Dollar - Hawthorne, NV
|
1081 Highway 95
|
Hawthorne
|
Nevada
|
89415
|
Retail
|
|||||||||||||||
|
21.08
|
Property
|
Dollar General - Cadillac, MI
|
800 South Mitchell Street
|
Cadillac
|
Michigan
|
49601
|
Retail
|
|||||||||||||||
|
21.09
|
Property
|
Family Dollar - Lovelock, NV
|
235 Main Street
|
Lovelock
|
Nevada
|
89419
|
Retail
|
|||||||||||||||
|
21.10
|
Property
|
Dollar General - Gardner, LA
|
500 Saint Claire Road
|
Gardner
|
Louisiana
|
71409
|
Retail
|
|||||||||||||||
|
21.11
|
Property
|
Dollar General - Durand, MI
|
8880 East Monroe
|
Durand
|
Michigan
|
48429
|
Retail
|
|||||||||||||||
|
21.12
|
Property
|
Dollar General - Carleton, MI
|
12705 Grafton Road
|
Carleton
|
Michigan
|
48117
|
Retail
|
|||||||||||||||
|
21.13
|
Property
|
Family Dollar - Biloxi, MS
|
1761 Popps Ferry Road
|
Biloxi
|
Mississippi
|
39532
|
Retail
|
|||||||||||||||
|
21.14
|
Property
|
Dollar General - Oran, MO
|
204 State Highway West
|
Oran
|
Missouri
|
63771
|
Retail
|
|||||||||||||||
|
21.15
|
Property
|
Dollar General - Flint, MI
|
2015 West Coldwater Road
|
Flint
|
Michigan
|
48505
|
Retail
|
|||||||||||||||
|
21.16
|
Property
|
Family Dollar - Wells, NV
|
640 Humboldt Avenue
|
Wells
|
Nevada
|
89835
|
Retail
|
|||||||||||||||
|
21.17
|
Property
|
Advance Auto - Greenwood, SC
|
1301 Main Street South
|
Greenwood
|
South Carolina
|
29646
|
Retail
|
|||||||||||||||
|
21.18
|
Property
|
Family Dollar - Gulfport, MS
|
501 Lynn Avenue
|
Gulfport
|
Mississippi
|
39503
|
Retail
|
|||||||||||||||
|
21.19
|
Property
|
Advance Auto - Warren, OH
|
3741 Elm Road Northeast
|
Warren
|
Ohio
|
44483
|
Retail
|
|||||||||||||||
|
21.20
|
Property
|
Family Dollar - Carriere, MS
|
7352 Highway 11
|
Carriere
|
Mississippi
|
39426
|
Retail
|
|||||||||||||||
|
21.21
|
Property
|
Dollar General - Vienna, MO
|
204 US Highway 63 South
|
Vienna
|
Missouri
|
65582
|
Retail
|
|||||||||||||||
|
21.22
|
Property
|
Dollar General - Como, TX
|
2010 East Main Street
|
Como
|
Texas
|
75431
|
Retail
|
|||||||||||||||
|
21.23
|
Property
|
Dollar General - Soso, MS
|
6 Highway 533
|
Soso
|
Mississippi
|
39480
|
Retail
|
|||||||||||||||
|
21.24
|
Property
|
Dollar General - Gordonville, TX
|
31340 U.S. Highway 377
|
Gordonville
|
Texas
|
76245
|
Retail
|
|||||||||||||||
|
21.25
|
Property
|
Family Dollar - Kerens, TX
|
702 NW 2nd Street
|
Kerens
|
Texas
|
75144
|
Retail
|
|||||||||||||||
|
21.26
|
Property
|
Dollar General - Moorhead, MS
|
822 Highway 3
|
Moorhead
|
Mississippi
|
38761
|
Retail
|
|||||||||||||||
|
21.27
|
Property
|
Family Dollar - Rangely, CO
|
600 East Main Street
|
Rangely
|
Colorado
|
81648
|
Retail
|
|||||||||||||||
|
22
|
Loan
|
37, 38
|
GSMC
|
Legacy Tower
|
NAP
|
NAP
|
411 West Chapel Hill Street
|
Durham
|
North Carolina
|
27701
|
Office
|
|||||||||||
|
23
|
Loan
|
CGMRC
|
Walgreens and Sports Authority Portfolio
|
NAP
|
NAP
|
|||||||||||||||||
|
23.01
|
Property
|
Walgreens and Sports Authority Portfolio (Palm Gardens)
|
3350 Northlake Boulevard
|
Palm Beach Gardens
|
Florida
|
33403
|
Retail
|
|||||||||||||||
|
23.02
|
Property
|
Walgreens and Sports Authority Portfolio (Marshall)
|
309 North East End Boulevard
|
Marshall
|
Texas
|
75670
|
Retail
|
|||||||||||||||
|
23.03
|
Property
|
Walgreens and Sports Authority Portfolio (Little Rock)
|
3710 S. University Avenue
|
Little Rock
|
Arkansas
|
72204
|
Retail
|
|||||||||||||||
|
23.04
|
Property
|
Walgreens and Sports Authority Portfolio (Pasadena)
|
2130 Richey Street
|
Pasadena
|
Texas
|
77502
|
Retail
|
|||||||||||||||
|
24
|
Loan
|
CGMRC
|
555 East Main Street
|
NAP
|
NAP
|
555 East Main Street
|
Norfolk
|
Virginia
|
23510
|
Office
|
||||||||||||
|
25
|
Loan
|
CGMRC
|
Amber Ridge and Oakbrook Apartments
|
NAP
|
NAP
|
|||||||||||||||||
|
25.01
|
Property
|
Oakbrook Apartments
|
4140 Fairlake Lane
|
Glen Allen
|
Virginia
|
23060
|
Multifamily
|
|||||||||||||||
|
25.02
|
Property
|
Amber Ridge Apartments
|
5601 Goldthread Lane
|
Richmond
|
Virginia
|
23228
|
Multifamily
|
|||||||||||||||
|
26
|
Loan
|
10, 39
|
GSMC
|
TownePlace Suites - Fayetteville
|
NAP
|
NAP
|
1464 Skibo Road
|
Fayetteville
|
North Carolina
|
28303
|
Hospitality
|
|||||||||||
|
27
|
Loan
|
10
|
CGMRC
|
1026-1044 Market Street
|
Group 1
|
NAP
|
1026-1044 Market Street
|
Philadelphia
|
Pennsylvania
|
19107
|
Mixed Use
|
|||||||||||
|
28
|
Loan
|
CGMRC
|
Crescendo Self-Storage Portfolio
|
NAP
|
NAP
|
|||||||||||||||||
|
28.01
|
Property
|
Green Bay Avenue Self Storage
|
4565 North Green Bay Avenue
|
Milwaukee
|
Wisconsin
|
53209
|
Self Storage
|
|||||||||||||||
|
28.02
|
Property
|
Jordan Landing Self Storage
|
7062 South Airport Road
|
West Jordan
|
Utah
|
84084
|
Self Storage
|
|||||||||||||||
|
28.03
|
Property
|
Storage Kings of South Congress
|
4515 South Congress Avenue
|
Austin
|
Texas
|
78745
|
Self Storage
|
|||||||||||||||
|
29
|
Loan
|
CGMRC
|
Storage Pro Portfolio
|
NAP
|
NAP
|
|||||||||||||||||
|
29.01
|
Property
|
Storage Pro - Kalamazoo
|
1515 South 11th Street
|
Kalamazoo
|
Michigan
|
49009
|
Self Storage
|
|||||||||||||||
|
29.02
|
Property
|
Storage Pro - East Lansing
|
7551 Coleman Road
|
East Lansing
|
Michigan
|
48823
|
Self Storage
|
|||||||||||||||
|
29.03
|
Property
|
Storage Pro - Wyoming
|
4309 Roger B Chaffee Southeast
|
Wyoming
|
Michigan
|
49548
|
Self Storage
|
|||||||||||||||
|
29.04
|
Property
|
Storage Pro - Comstock Park
|
3718 Alpine Avenue Northwest
|
Comstock Park
|
Michigan
|
49321
|
Self Storage
|
|||||||||||||||
|
30
|
Loan
|
CGMRC
|
Memphis Self Storage Portfolio
|
NAP
|
NAP
|
|||||||||||||||||
|
30.01
|
Property
|
Bartlett Self Storage
|
8036 US Highway 70
|
Bartlett
|
Tennessee
|
38133
|
Self Storage
|
|||||||||||||||
|
30.02
|
Property
|
Hacks Cross Self Storage
|
7911 Hacks Cross Road
|
Olive Branch
|
Mississippi
|
38654
|
Self Storage
|
|||||||||||||||
|
30.03
|
Property
|
Commerce Self Storage
|
7097 Commerce Drive
|
Olive Branch
|
Mississippi
|
38654
|
Self Storage
|
|||||||||||||||
|
30.04
|
Property
|
Nesbit Self Storage
|
2274 Highway 51
|
Nesbit
|
Mississippi
|
38651
|
Self Storage
|
|||||||||||||||
|
30.05
|
Property
|
Winchester Self Storage
|
4175 Winchester Road
|
Memphis
|
Tennessee
|
38118
|
Self Storage
|
|||||||||||||||
|
31
|
Loan
|
CGMRC
|
Mountain Marketplace
|
NAP
|
NAP
|
350 Mountain Road
|
Pasadena
|
Maryland
|
21122
|
Retail
|
||||||||||||
|
32
|
Loan
|
CGMRC
|
Countryside Plaza
|
NAP
|
NAP
|
100 Countryside Plaza
|
Mt. Pleasant
|
Pennsylvania
|
15666
|
Retail
|
||||||||||||
|
33
|
Loan
|
10
|
Natixis RE
|
Hilton Garden Inn Odessa
|
NAP
|
NAP
|
5221 JBS Parkway
|
Odessa
|
Texas
|
79762
|
Hospitality
|
|||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
General
|
|||||||||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Related Group
|
Crossed Group
|
Address
|
City
|
State
|
Zip Code
|
Property Type
|
|||||||||||
|
34
|
Loan
|
10
|
CGMRC
|
Dallas & OKC MHC Portfolio (Stonetown Acquisitions)
|
NAP
|
NAP
|
||||||||||||||||
|
34.01
|
Property
|
Redbird MHC
|
5230 West Ledbetter Drive
|
Dallas
|
Texas
|
75236
|
Manufactured Housing
|
|||||||||||||||
|
34.02
|
Property
|
Lakeview Terrace Estates MHC
|
1200 North Lakeview Drive
|
Oklahoma City
|
Oklahoma
|
73127
|
Manufactured Housing
|
|||||||||||||||
|
34.03
|
Property
|
Arrowwood MHC
|
5800 South Foster Road
|
Oklahoma City
|
Oklahoma
|
73129
|
Manufactured Housing
|
|||||||||||||||
|
34.04
|
Property
|
El Reno MHC
|
1501 South Rock Island Avenue
|
El Reno
|
Oklahoma
|
73036
|
Manufactured Housing
|
|||||||||||||||
|
34.05
|
Property
|
Skyview Estates MHC
|
1644 East US 66
|
El Reno
|
Oklahoma
|
73036
|
Manufactured Housing
|
|||||||||||||||
|
34.06
|
Property
|
10
|
Bill’s MHC
|
2145 Southeast 59th Street
|
Oklahoma City
|
Oklahoma
|
73129
|
Manufactured Housing
|
||||||||||||||
|
34.07
|
Property
|
Sunnylane Estates MHC
|
17200 South Sunnylane Road
|
Norman
|
Oklahoma
|
73071
|
Manufactured Housing
|
|||||||||||||||
|
35
|
Loan
|
CGMRC
|
Food Lion Mount Airy
|
NAP
|
NAP
|
1312 South Main Street
|
Mount Airy
|
Maryland
|
21771
|
Retail
|
||||||||||||
|
36
|
Loan
|
10
|
Natixis RE
|
Holiday Inn Express Fayetteville
|
NAP
|
NAP
|
1944 Cedar Creek Road
|
Fayetteville
|
North Carolina
|
28312
|
Hospitality
|
|||||||||||
|
37
|
Loan
|
CGMRC
|
1263 West Pratt Boulevard
|
Group 2
|
NAP
|
1263 West Pratt Boulevard
|
Chicago
|
Illinois
|
60626
|
Multifamily
|
||||||||||||
|
38
|
Loan
|
CGMRC
|
Verizon Wireless & Mattress Firm
|
Group 5
|
Group A
|
3770 East Colonial Drive
|
Orlando
|
Florida
|
32803
|
Retail
|
||||||||||||
|
39
|
Loan
|
CGMRC
|
Pensacola Marketplace
|
Group 5
|
Group A
|
4480 Mobile Highway
|
Pensacola
|
Florida
|
32506
|
Retail
|
||||||||||||
|
40
|
Loan
|
10
|
CGMRC
|
807 Church Street
|
Group 2
|
NAP
|
807 Church Street
|
Evanston
|
Illinois
|
60201
|
Retail
|
|||||||||||
|
41
|
Loan
|
10
|
CGMRC
|
Residence Inn Southern Pines
|
NAP
|
NAP
|
105 Brucewood Road
|
Southern Pines
|
North Carolina
|
28387
|
Hospitality
|
|||||||||||
|
42
|
Loan
|
CGMRC
|
Chicago Multifamily Portfolio
|
Group 2
|
NAP
|
|||||||||||||||||
|
42.01
|
Property
|
6301 North Hermitage
|
6301 North Hermitage Avenue
|
Chicago
|
Illinois
|
60660
|
Multifamily
|
|||||||||||||||
|
42.02
|
Property
|
4650 North Beacon Street
|
4650 North Beacon Street
|
Chicago
|
Illinois
|
60640
|
Multifamily
|
|||||||||||||||
|
42.03
|
Property
|
3657 North Racine
|
3657 North Racine Avenue
|
Chicago
|
Illinois
|
60613
|
Multifamily
|
|||||||||||||||
|
43
|
Loan
|
CGMRC
|
Park City MHC
|
Group 4
|
NAP
|
3200 North Delta Avenue
|
Decatur
|
Illinois
|
62526
|
Manufactured Housing
|
||||||||||||
|
44
|
Loan
|
CGMRC
|
Holiday Inn Express - Long Island East End
|
NAP
|
NAP
|
1707 Old Country Road
|
Riverhead
|
New York
|
11901
|
Hospitality
|
||||||||||||
|
45
|
Loan
|
40
|
GSMC
|
Merrimack Village Center
|
NAP
|
NAP
|
7 Continental Boulevard
|
Merrimack
|
New Hampshire
|
03054
|
Retail
|
|||||||||||
|
46
|
Loan
|
CGMRC
|
Shel Mar Estates MHP
|
NAP
|
NAP
|
407 Wind Chase Lane
|
New Philadelphia
|
Ohio
|
44663
|
Manufactured Housing
|
||||||||||||
|
47
|
Loan
|
CGMRC
|
La Vita on Lovers Lane
|
NAP
|
NAP
|
6603 East Lovers Lane
|
Dallas
|
Texas
|
75214
|
Multifamily
|
||||||||||||
|
48
|
Loan
|
CGMRC
|
University of Phoenix
|
NAP
|
NAP
|
7200 North Lake Drive
|
Columbus
|
Georgia
|
31909
|
Office
|
||||||||||||
|
49
|
Loan
|
CGMRC
|
Briarlane Apartments
|
NAP
|
NAP
|
450 Briar Lane Northeast
|
Grand Rapids
|
Michigan
|
49503
|
Multifamily
|
||||||||||||
|
50
|
Loan
|
CGMRC
|
Walled Lake Mini Storage
|
NAP
|
NAP
|
46550 Pontiac Trail
|
Walled Lake
|
Michigan
|
48390
|
Self Storage
|
||||||||||||
|
51
|
Loan
|
CGMRC
|
Woodcreek MHC
|
NAP
|
NAP
|
501 Woodcreek Boulevard
|
Traverse City
|
Michigan
|
49686
|
Manufactured Housing
|
||||||||||||
|
52
|
Loan
|
10
|
CGMRC
|
Lakes of the Hills Apartments
|
Group 4
|
NAP
|
2101 Lac Du Mont
|
Haslett
|
Michigan
|
48840
|
Multifamily
|
|||||||||||
|
53
|
Loan
|
CGMRC
|
Americana Self Storage (SST)
|
NAP
|
NAP
|
14518 Lee Road
|
Chantilly
|
Virginia
|
20151
|
Self Storage
|
||||||||||||
|
54
|
Loan
|
CGMRC
|
Got Storage
|
NAP
|
NAP
|
153 East 2000 North
|
Layton
|
Utah
|
84041
|
Self Storage
|
||||||||||||
|
55
|
Loan
|
CGMRC
|
Exchange Garage
|
NAP
|
NAP
|
201 South Monroe Street
|
Tallahassee
|
Florida
|
32301
|
Parking
|
||||||||||||
|
56
|
Loan
|
CGMRC
|
Jeffrey Manor Shopping Center
|
NAP
|
NAP
|
1908-2028 East 95th Street
|
Chicago
|
Illinois
|
60617
|
Retail
|
||||||||||||
|
57
|
Loan
|
CGMRC
|
Gas Lite Manor
|
NAP
|
NAP
|
500 North La Mesa Drive
|
Sioux Falls
|
South Dakota
|
57107
|
Manufactured Housing
|
||||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Detailed
|
Units, Pads,
|
Unit
|
Loan Per
|
Ownership
|
Original
|
Cut-off Date
|
|||||||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Property Type
|
Year Built
|
Year Renovated
|
Rooms, Sq Ft
|
Description
|
Unit ($)
|
Interest
|
Balance ($)
|
Balance ($)
|
|||||||||||||
|
1
|
Loan
|
8, 9
|
CGMRC
|
Miami Center
|
CBD
|
1983
|
NAP
|
786,836
|
SF
|
218.79
|
Fee Simple
|
115,000,000
|
114,765,852
|
|||||||||||||
|
2
|
Loan
|
10, 11, 12, 13
|
GSMC
|
222 Broadway
|
CBD
|
1961
|
2008-2011
|
786,552
|
SF
|
171.64
|
Fee Simple
|
100,000,000
|
100,000,000
|
|||||||||||||
|
3
|
Loan
|
14, 15, 16, 17, 18, 19, 20, 21, 22
|
Natixis RE
|
17 Battery Place South
|
CBD
|
1903
|
1998
|
428,450
|
SF
|
212.39
|
Fee Simple
|
91,000,000
|
91,000,000
|
|||||||||||||
|
4
|
Loan
|
CGMRC
|
Pinnacle at Westchase
|
CBD
|
1998
|
2011
|
470,940
|
SF
|
169.51
|
Fee Simple
|
80,000,000
|
79,827,198
|
||||||||||||||
|
5
|
Loan
|
10, 23
|
CGMRC
|
Gansevoort Park Avenue
|
Full Service
|
2010
|
NAP
|
249
|
Rooms
|
562,249.00
|
Fee Simple
|
75,000,000
|
75,000,000
|
|||||||||||||
|
6
|
Loan
|
10, 24
|
GSMC
|
25 East Oak Street
|
Unanchored
|
1989
|
2009
|
38,445
|
SF
|
1,298.96
|
Fee Simple
|
50,000,000
|
49,938,386
|
|||||||||||||
|
7
|
Loan
|
10, 25
|
GSMC
|
Sonora Village
|
Power Center / Big Box
|
1996, 1997, 2002
|
NAP
|
248,322
|
SF
|
135.51
|
Fee Simple
|
33,650,000
|
33,650,000
|
|||||||||||||
|
8
|
Loan
|
26
|
GSMC
|
Cole Family Dollar Portfolio
|
298,858
|
SF
|
92.77
|
27,725,000
|
27,725,000
|
|||||||||||||||||
|
8.01
|
Property
|
Family Dollar - Plant City
|
Single Tenant Retail
|
2005
|
NAP
|
9,223
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
8.02
|
Property
|
Family Dollar - Tampa
|
Single Tenant Retail
|
2011
|
NAP
|
8,390
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
8.03
|
Property
|
Family Dollar - Hernandez
|
Single Tenant Retail
|
2008
|
NAP
|
8,000
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
8.04
|
Property
|
Family Dollar - Pembroke Park
|
Single Tenant Retail
|
2005
|
NAP
|
8,991
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
8.05
|
Property
|
Family Dollar - Deland
|
Single Tenant Retail
|
2011
|
NAP
|
8,099
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
8.06
|
Property
|
Family Dollar - Port Arthur
|
Single Tenant Retail
|
2003
|
2012
|
7,820
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
8.07
|
Property
|
Family Dollar - Phoenix
|
Single Tenant Retail
|
2003
|
NAP
|
10,011
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
8.08
|
Property
|
Family Dollar - Jacksonville I
|
Single Tenant Retail
|
2008
|
NAP
|
9,091
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
8.09
|
Property
|
Family Dollar - Kansas City I
|
Single Tenant Retail
|
2002
|
NAP
|
7,860
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
8.10
|
Property
|
Family Dollar - Avondale
|
Single Tenant Retail
|
2002
|
NAP
|
8,171
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
8.11
|
Property
|
Family Dollar - Fort Myers
|
Single Tenant Retail
|
2002
|
NAP
|
7,798
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
8.12
|
Property
|
Family Dollar - Ocala
|
Single Tenant Retail
|
2011
|
NAP
|
8,432
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
8.13
|
Property
|
Family Dollar - Fort Lupton
|
Single Tenant Retail
|
1961
|
2003
|
9,283
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
8.14
|
Property
|
Family Dollar - Houston
|
Single Tenant Retail
|
2003
|
2012
|
7,654
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
8.15
|
Property
|
Family Dollar - Burton
|
Single Tenant Retail
|
2003
|
NAP
|
8,050
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
8.16
|
Property
|
Family Dollar - Hudson
|
Single Tenant Retail
|
2005
|
NAP
|
9,286
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
8.17
|
Property
|
Family Dollar - Jacksonville II
|
Single Tenant Retail
|
2011
|
NAP
|
9,198
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
8.18
|
Property
|
Family Dollar - Dacono
|
Single Tenant Retail
|
2003
|
NAP
|
7,888
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
8.19
|
Property
|
Family Dollar - Kentwood
|
Single Tenant Retail
|
2001
|
2011
|
10,150
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
8.20
|
Property
|
Family Dollar - Lakeland
|
Single Tenant Retail
|
2003
|
NAP
|
7,842
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
8.21
|
Property
|
Family Dollar - San Antonio I
|
Single Tenant Retail
|
2004
|
2011
|
9,280
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
8.22
|
Property
|
Family Dollar - Newaygo
|
Single Tenant Retail
|
2002
|
2011
|
8,080
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
8.23
|
Property
|
Family Dollar - Kansas City II
|
Single Tenant Retail
|
2003
|
NAP
|
7,843
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
8.24
|
Property
|
Family Dollar - Beaumont
|
Single Tenant Retail
|
2003
|
2012
|
7,745
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
8.25
|
Property
|
Family Dollar - Milton
|
Single Tenant Retail
|
2010
|
NAP
|
8,007
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
8.26
|
Property
|
Family Dollar - Memphis
|
Single Tenant Retail
|
2003
|
NAP
|
9,800
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
8.27
|
Property
|
Family Dollar - Noonday
|
Single Tenant Retail
|
2004
|
NAP
|
9,196
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
8.28
|
Property
|
Family Dollar - Coolidge
|
Single Tenant Retail
|
2000
|
NAP
|
7,857
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
8.29
|
Property
|
Family Dollar - Leander
|
Single Tenant Retail
|
2004
|
NAP
|
9,207
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
8.30
|
Property
|
Family Dollar - San Antonio II
|
Single Tenant Retail
|
2004
|
2012
|
9,235
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
8.31
|
Property
|
Family Dollar - Little Rock
|
Single Tenant Retail
|
2002
|
NAP
|
7,986
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
8.32
|
Property
|
Family Dollar - Canton
|
Single Tenant Retail
|
2004
|
2011
|
9,278
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
8.33
|
Property
|
Family Dollar - Converse
|
Single Tenant Retail
|
2003
|
NAP
|
7,899
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
8.34
|
Property
|
Family Dollar - St. Peter
|
Single Tenant Retail
|
1960
|
2011
|
8,365
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
8.35
|
Property
|
Family Dollar - Fort Dodge
|
Single Tenant Retail
|
2002
|
2011
|
7,843
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
9
|
Loan
|
10, 27, 28, 29
|
GSMC
|
Hyatt Regency - Buffalo
|
Full Service
|
1910, 1984, 1985
|
2008-2010, 2012
|
396
|
Rooms
|
64,296.71
|
Fee Simple / Leasehold
|
25,500,000
|
25,461,498
|
|||||||||||||
|
10
|
Loan
|
30, 31
|
GSMC
|
Plains Capital Towers
|
General Suburban
|
1977, 1980
|
2010, 2011
|
425,040
|
SF
|
56.34
|
Fee Simple
|
24,000,000
|
23,948,280
|
|||||||||||||
|
11
|
Loan
|
10
|
GSMC
|
West Valley Shopping Center
|
Anchored
|
1960, 2002
|
NAP
|
87,200
|
SF
|
268.35
|
Fee Simple
|
23,400,000
|
23,400,000
|
|||||||||||||
|
12
|
Loan
|
CGMRC
|
Wilcox Office Building
|
General Suburban
|
2009
|
NAP
|
187,927
|
SF
|
121.74
|
Fee Simple
|
22,950,000
|
22,877,378
|
||||||||||||||
|
13
|
Loan
|
CGMRC
|
Waukegan Multifamily Portfolio
|
516
|
Units
|
41,608.98
|
21,495,000
|
21,470,233
|
||||||||||||||||||
|
13.01
|
Property
|
Briarwood Apartments
|
Garden
|
1965
|
NAP
|
284
|
Units
|
|
Fee Simple
|
|||||||||||||||||
|
13.02
|
Property
|
Heritage Green Apartments
|
Garden
|
1971
|
NAP
|
232
|
Units
|
|
Fee Simple
|
|||||||||||||||||
|
14
|
Loan
|
Natixis RE
|
Sutton Place Apartments
|
Garden
|
1967-1974
|
NAP
|
516
|
Units
|
36,434.11
|
Fee Simple
|
18,800,000
|
18,800,000
|
||||||||||||||
|
15
|
Loan
|
CGMRC
|
290 Madison
|
Office / Retail
|
1951
|
2012
|
40,519
|
SF
|
368.89
|
Fee Simple
|
15,000,000
|
14,947,118
|
||||||||||||||
|
16
|
Loan
|
10, 32
|
GSMC
|
SpringHill Suites - Frazer Mills
|
Limited Service
|
2007
|
NAP
|
115
|
Rooms
|
129,811.17
|
Fee Simple
|
15,000,000
|
14,928,284
|
|||||||||||||
|
17
|
Loan
|
10, 33
|
GSMC
|
SpringHill Suites - Southside Works
|
Limited Service
|
2010
|
NAP
|
115
|
Rooms
|
125,697.69
|
Fee Simple
|
14,500,000
|
14,455,234
|
|||||||||||||
|
18
|
Loan
|
CGMRC
|
College Point Self Storage
|
Self Storage
|
1944
|
1999
|
105,469
|
SF
|
136.63
|
Fee Simple
|
14,475,000
|
14,410,200
|
||||||||||||||
|
19
|
Loan
|
CGMRC
|
Sheraton Augusta
|
Full Service
|
2009
|
NAP
|
152
|
Rooms
|
89,880.12
|
Fee Simple
|
13,700,000
|
13,661,779
|
||||||||||||||
|
20
|
Loan
|
34, 35
|
GSMC
|
University Manors
|
Student Housing
|
1923, 1930, 1960-1972
|
Various
|
350
|
Units
|
35,556.19
|
Fee Simple
|
12,500,000
|
12,444,665
|
|||||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Detailed
|
Units, Pads,
|
Unit
|
Loan Per
|
Ownership
|
Original
|
Cut-off Date
|
|||||||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Property Type
|
Year Built
|
Year Renovated
|
Rooms, Sq Ft
|
Description
|
Unit ($)
|
Interest
|
Balance ($)
|
Balance ($)
|
|||||||||||||
|
21
|
Loan
|
36
|
GSMC
|
ARCT III Portfolio
|
233,218
|
SF
|
52.61
|
12,270,000
|
12,270,000
|
|||||||||||||||||
|
21.01
|
Property
|
Advance Auto - Auburn, IN
|
Single Tenant Retail
|
2007
|
NAP
|
7,000
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
21.02
|
Property
|
Tire Kingdom - Dublin, OH
|
Single Tenant Retail
|
2003
|
NAP
|
6,656
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
21.03
|
Property
|
Dollar General - Sikeston, MO
|
Single Tenant Retail
|
2011
|
NAP
|
10,566
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
21.04
|
Property
|
36
|
Family Dollar - Tulsa, OK
|
Single Tenant Retail
|
2012
|
NAP
|
8,000
|
SF
|
|
Fee Simple
|
||||||||||||||||
|
21.05
|
Property
|
Dollar General - Altamont, IL
|
Single Tenant Retail
|
2012
|
NAP
|
10,640
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
21.06
|
Property
|
Dollar General - Ozark, MO
|
Single Tenant Retail
|
2012
|
NAP
|
9,100
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
21.07
|
Property
|
Family Dollar - Hawthorne, NV
|
Single Tenant Retail
|
2012
|
NAP
|
8,000
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
21.08
|
Property
|
Dollar General - Cadillac, MI
|
Single Tenant Retail
|
2011
|
NAP
|
9,389
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
21.09
|
Property
|
Family Dollar - Lovelock, NV
|
Single Tenant Retail
|
2011
|
NAP
|
8,000
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
21.10
|
Property
|
Dollar General - Gardner, LA
|
Single Tenant Retail
|
2012
|
NAP
|
9,026
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
21.11
|
Property
|
Dollar General - Durand, MI
|
Single Tenant Retail
|
2011
|
NAP
|
9,100
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
21.12
|
Property
|
Dollar General - Carleton, MI
|
Single Tenant Retail
|
2011
|
NAP
|
9,160
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
21.13
|
Property
|
Family Dollar - Biloxi, MS
|
Single Tenant Retail
|
2012
|
NAP
|
8,000
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
21.14
|
Property
|
Dollar General - Oran, MO
|
Single Tenant Retail
|
2012
|
NAP
|
10,566
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
21.15
|
Property
|
Dollar General - Flint, MI
|
Single Tenant Retail
|
2011
|
NAP
|
9,026
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
21.16
|
Property
|
Family Dollar - Wells, NV
|
Single Tenant Retail
|
2011
|
NAP
|
8,000
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
21.17
|
Property
|
Advance Auto - Greenwood, SC
|
Single Tenant Retail
|
1995
|
NAP
|
8,075
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
21.18
|
Property
|
Family Dollar - Gulfport, MS
|
Single Tenant Retail
|
2012
|
NAP
|
8,320
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
21.19
|
Property
|
Advance Auto - Warren, OH
|
Single Tenant Retail
|
2003
|
NAP
|
7,000
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
21.20
|
Property
|
Family Dollar - Carriere, MS
|
Single Tenant Retail
|
2012
|
NAP
|
8,320
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
21.21
|
Property
|
Dollar General - Vienna, MO
|
Single Tenant Retail
|
2011
|
NAP
|
9,026
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
21.22
|
Property
|
Dollar General - Como, TX
|
Single Tenant Retail
|
2012
|
NAP
|
9,100
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
21.23
|
Property
|
Dollar General - Soso, MS
|
Single Tenant Retail
|
2011
|
NAP
|
9,024
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
21.24
|
Property
|
Dollar General - Gordonville, TX
|
Single Tenant Retail
|
2012
|
NAP
|
9,100
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
21.25
|
Property
|
Family Dollar - Kerens, TX
|
Single Tenant Retail
|
2012
|
NAP
|
8,000
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
21.26
|
Property
|
Dollar General - Moorhead, MS
|
Single Tenant Retail
|
2011
|
NAP
|
9,024
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
21.27
|
Property
|
Family Dollar - Rangely, CO
|
Single Tenant Retail
|
2010
|
NAP
|
8,000
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
22
|
Loan
|
37, 38
|
GSMC
|
Legacy Tower
|
CBD
|
1965
|
2006-2007
|
166,852
|
SF
|
70.11
|
Fee Simple
|
11,750,000
|
11,697,214
|
|||||||||||||
|
23
|
Loan
|
CGMRC
|
Walgreens and Sports Authority Portfolio
|
88,278
|
SF
|
131.86
|
11,700,000
|
11,640,695
|
||||||||||||||||||
|
23.01
|
Property
|
Walgreens and Sports Authority Portfolio (Palm Gardens)
|
Single Tenant Retail
|
1997
|
2002
|
42,968
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
23.02
|
Property
|
Walgreens and Sports Authority Portfolio (Marshall)
|
Single Tenant Retail
|
2001
|
NAP
|
15,120
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
23.03
|
Property
|
Walgreens and Sports Authority Portfolio (Little Rock)
|
Single Tenant Retail
|
2001
|
NAP
|
15,070
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
23.04
|
Property
|
Walgreens and Sports Authority Portfolio (Pasadena)
|
Single Tenant Retail
|
2000
|
NAP
|
15,120
|
SF
|
|
Leasehold
|
|||||||||||||||||
|
24
|
Loan
|
CGMRC
|
555 East Main Street
|
CBD
|
1974
|
1994
|
125,691
|
SF
|
83.23
|
Fee Simple
|
10,500,000
|
10,461,794
|
||||||||||||||
|
25
|
Loan
|
CGMRC
|
Amber Ridge and Oakbrook Apartments
|
272
|
Units
|
37,320.49
|
10,200,000
|
10,151,172
|
||||||||||||||||||
|
25.01
|
Property
|
Oakbrook Apartments
|
Garden
|
1988
|
2004
|
157
|
Units
|
|
Fee Simple
|
|||||||||||||||||
|
25.02
|
Property
|
Amber Ridge Apartments
|
Garden
|
1985
|
2004
|
115
|
Units
|
|
Fee Simple
|
|||||||||||||||||
|
26
|
Loan
|
10, 39
|
GSMC
|
TownePlace Suites - Fayetteville
|
Extended Stay
|
2009
|
NAP
|
93
|
Rooms
|
108,643.97
|
Fee Simple
|
10,150,000
|
10,103,889
|
|||||||||||||
|
27
|
Loan
|
10
|
CGMRC
|
1026-1044 Market Street
|
Retail / Office
|
1960
|
2000, 2012
|
88,660
|
SF
|
112.66
|
Fee Simple
|
10,000,000
|
9,988,738
|
|||||||||||||
|
28
|
Loan
|
CGMRC
|
Crescendo Self-Storage Portfolio
|
235,077
|
SF
|
42.41
|
10,000,000
|
9,969,818
|
||||||||||||||||||
|
28.01
|
Property
|
Green Bay Avenue Self Storage
|
Self Storage
|
1963, 2005
|
NAP
|
86,568
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
28.02
|
Property
|
Jordan Landing Self Storage
|
Self Storage
|
2007
|
NAP
|
86,229
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
28.03
|
Property
|
Storage Kings of South Congress
|
Self Storage
|
1977, 1984
|
NAP
|
62,280
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
29
|
Loan
|
CGMRC
|
Storage Pro Portfolio
|
229,193
|
SF
|
43.25
|
9,925,000
|
9,913,668
|
||||||||||||||||||
|
29.01
|
Property
|
Storage Pro - Kalamazoo
|
Self Storage
|
1983
|
NAP
|
71,853
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
29.02
|
Property
|
Storage Pro - East Lansing
|
Self Storage
|
1987
|
NAP
|
56,640
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
29.03
|
Property
|
Storage Pro - Wyoming
|
Self Storage
|
1976
|
NAP
|
57,600
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
29.04
|
Property
|
Storage Pro - Comstock Park
|
Self Storage
|
1983
|
NAP
|
43,100
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
30
|
Loan
|
CGMRC
|
Memphis Self Storage Portfolio
|
314,178
|
SF
|
31.48
|
9,900,000
|
9,889,105
|
||||||||||||||||||
|
30.01
|
Property
|
Bartlett Self Storage
|
Self Storage
|
1985
|
NAP
|
96,395
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
30.02
|
Property
|
Hacks Cross Self Storage
|
Self Storage
|
1995
|
NAP
|
68,850
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
30.03
|
Property
|
Commerce Self Storage
|
Self Storage
|
2003
|
NAP
|
57,420
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
30.04
|
Property
|
Nesbit Self Storage
|
Self Storage
|
2000
|
NAP
|
55,060
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
30.05
|
Property
|
Winchester Self Storage
|
Self Storage
|
1984
|
NAP
|
36,453
|
SF
|
|
Fee Simple
|
|||||||||||||||||
|
31
|
Loan
|
CGMRC
|
Mountain Marketplace
|
Anchored
|
2001
|
NAP
|
86,896
|
SF
|
103.34
|
Fee Simple
|
9,000,000
|
8,980,103
|
||||||||||||||
|
32
|
Loan
|
CGMRC
|
Countryside Plaza
|
Anchored
|
1983
|
2000
|
197,999
|
SF
|
41.08
|
Fee Simple
|
8,152,500
|
8,133,888
|
||||||||||||||
|
33
|
Loan
|
10
|
Natixis RE
|
Hilton Garden Inn Odessa
|
Limited Service
|
2010
|
NAP
|
100
|
Rooms
|
80,040.80
|
Fee Simple
|
8,027,500
|
8,004,080
|
|||||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Detailed
|
Units, Pads,
|
Unit
|
Loan Per
|
Ownership
|
Original
|
Cut-off Date
|
|||||||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Property Type
|
Year Built
|
Year Renovated
|
Rooms, Sq Ft
|
Description
|
Unit ($)
|
Interest
|
Balance ($)
|
Balance ($)
|
|||||||||||||
|
34
|
Loan
|
10
|
CGMRC
|
Dallas & OKC MHC Portfolio (Stonetown Acquisitions)
|
803
|
Pads
|
9,962.64
|
8,000,000
|
8,000,000
|
|||||||||||||||||
|
34.01
|
Property
|
Redbird MHC
|
Manufactured Housing
|
1975
|
NAP
|
116
|
Pads
|
|
Fee Simple
|
|||||||||||||||||
|
34.02
|
Property
|
Lakeview Terrace Estates MHC
|
Manufactured Housing
|
1972
|
NAP
|
152
|
Pads
|
|
Fee Simple
|
|||||||||||||||||
|
34.03
|
Property
|
Arrowwood MHC
|
Manufactured Housing
|
1975
|
NAP
|
133
|
Pads
|
|
Fee Simple
|
|||||||||||||||||
|
34.04
|
Property
|
El Reno MHC
|
Manufactured Housing
|
1980
|
NAP
|
138
|
Pads
|
|
Fee Simple
|
|||||||||||||||||
|
34.05
|
Property
|
Skyview Estates MHC
|
Manufactured Housing
|
1980
|
NAP
|
88
|
Pads
|
|
Fee Simple
|
|||||||||||||||||
|
34.06
|
Property
|
10
|
Bill’s MHC
|
Manufactured Housing
|
1969
|
NAP
|
83
|
Pads
|
|
Fee Simple
|
||||||||||||||||
|
34.07
|
Property
|
Sunnylane Estates MHC
|
Manufactured Housing
|
1980
|
NAP
|
93
|
Pads
|
|
Fee Simple
|
|||||||||||||||||
|
35
|
Loan
|
CGMRC
|
Food Lion Mount Airy
|
Anchored
|
1962-1997
|
2008
|
96,822
|
SF
|
80.82
|
Fee Simple
|
7,850,000
|
7,825,501
|
||||||||||||||
|
36
|
Loan
|
10
|
Natixis RE
|
Holiday Inn Express Fayetteville
|
Full Service
|
1983
|
2011
|
198
|
Rooms
|
37,760.79
|
Fee Simple
|
7,500,000
|
7,476,636
|
|||||||||||||
|
37
|
Loan
|
CGMRC
|
1263 West Pratt Boulevard
|
High Rise
|
1920
|
NAP
|
104
|
Units
|
60,507.13
|
Fee Simple
|
6,300,000
|
6,292,741
|
||||||||||||||
|
38
|
Loan
|
CGMRC
|
Verizon Wireless & Mattress Firm
|
Unanchored
|
2008
|
NAP
|
10,515
|
SF
|
306.03
|
Fee Simple
|
3,225,000
|
3,217,920
|
||||||||||||||
|
39
|
Loan
|
CGMRC
|
Pensacola Marketplace
|
Anchored
|
2008
|
NAP
|
49,768
|
SF
|
61.65
|
Fee Simple
|
3,075,000
|
3,068,249
|
||||||||||||||
|
40
|
Loan
|
10
|
CGMRC
|
807 Church Street
|
Unanchored
|
1929
|
1987, 2000
|
36,340
|
SF
|
171.80
|
Fee Simple
|
6,250,000
|
6,243,358
|
|||||||||||||
|
41
|
Loan
|
10
|
CGMRC
|
Residence Inn Southern Pines
|
Limited Service
|
1996
|
2007
|
80
|
Rooms
|
77,051.08
|
Fee Simple
|
6,200,000
|
6,164,086
|
|||||||||||||
|
42
|
Loan
|
CGMRC
|
Chicago Multifamily Portfolio
|
83
|
Units
|
72,289.16
|
6,000,000
|
6,000,000
|
||||||||||||||||||
|
42.01
|
Property
|
6301 North Hermitage
|
Mid Rise
|
1926
|
2010
|
41
|
Units
|
|
Fee Simple
|
|||||||||||||||||
|
42.02
|
Property
|
4650 North Beacon Street
|
Mid Rise
|
1916
|
2004
|
22
|
Units
|
|
Fee Simple
|
|||||||||||||||||
|
42.03
|
Property
|
3657 North Racine
|
Mid Rise
|
1921
|
NAP
|
20
|
Units
|
|
Fee Simple
|
|||||||||||||||||
|
43
|
Loan
|
CGMRC
|
Park City MHC
|
Manufactured Housing
|
1970
|
NAP
|
519
|
Pads
|
11,316.73
|
Fee Simple
|
5,900,000
|
5,873,381
|
||||||||||||||
|
44
|
Loan
|
CGMRC
|
Holiday Inn Express - Long Island East End
|
Limited Service
|
2005
|
NAP
|
89
|
Rooms
|
61,523.24
|
Fee Simple
|
5,500,000
|
5,475,568
|
||||||||||||||
|
45
|
Loan
|
40
|
GSMC
|
Merrimack Village Center
|
Anchored
|
2005-2007
|
NAP
|
82,292
|
SF
|
66.17
|
Fee Simple
|
5,445,000
|
5,445,000
|
|||||||||||||
|
46
|
Loan
|
CGMRC
|
Shel Mar Estates MHP
|
Manufactured Housing
|
1970-1979
|
NAP
|
378
|
Pads
|
13,932.23
|
Fee Simple
|
5,287,500
|
5,266,384
|
||||||||||||||
|
47
|
Loan
|
CGMRC
|
La Vita on Lovers Lane
|
Garden
|
1973
|
2009
|
162
|
Units
|
31,253.23
|
Fee Simple
|
5,080,000
|
5,063,024
|
||||||||||||||
|
48
|
Loan
|
CGMRC
|
University of Phoenix
|
General Suburban
|
2012
|
NAP
|
32,000
|
SF
|
147.98
|
Fee Simple
|
4,750,000
|
4,735,467
|
||||||||||||||
|
49
|
Loan
|
CGMRC
|
Briarlane Apartments
|
Garden
|
1970
|
NAP
|
120
|
Units
|
39,038.59
|
Fee Simple
|
4,700,000
|
4,684,631
|
||||||||||||||
|
50
|
Loan
|
CGMRC
|
Walled Lake Mini Storage
|
Self Storage
|
2004
|
NAP
|
148,100
|
SF
|
30.32
|
Fee Simple
|
4,500,000
|
4,490,639
|
||||||||||||||
|
51
|
Loan
|
CGMRC
|
Woodcreek MHC
|
Manufactured Housing
|
1998
|
2005
|
225
|
Pads
|
18,855.40
|
Fee Simple
|
4,250,000
|
4,242,465
|
||||||||||||||
|
52
|
Loan
|
10
|
CGMRC
|
Lakes of the Hills Apartments
|
Garden
|
1973
|
NAP
|
98
|
Units
|
35,603.50
|
Fee Simple
|
3,500,000
|
3,489,143
|
|||||||||||||
|
53
|
Loan
|
CGMRC
|
Americana Self Storage (SST)
|
Self Storage
|
1985
|
NAP
|
72,100
|
SF
|
48.37
|
Fee Simple
|
3,500,000
|
3,487,661
|
||||||||||||||
|
54
|
Loan
|
CGMRC
|
Got Storage
|
Self Storage
|
2008
|
NAP
|
66,761
|
SF
|
46.34
|
Fee Simple
|
3,100,000
|
3,093,490
|
||||||||||||||
|
55
|
Loan
|
CGMRC
|
Exchange Garage
|
Parking
|
1957
|
NAP
|
74,760
|
SF
|
34.64
|
Fee Simple
|
2,595,000
|
2,589,978
|
||||||||||||||
|
56
|
Loan
|
CGMRC
|
Jeffrey Manor Shopping Center
|
Unanchored
|
1987
|
NAP
|
36,172
|
SF
|
68.91
|
Fee Simple
|
2,500,000
|
2,492,625
|
||||||||||||||
|
57
|
Loan
|
CGMRC
|
Gas Lite Manor
|
Manufactured Housing
|
1985
|
NAP
|
80
|
Pads
|
19,716.31
|
Fee Simple
|
1,580,000
|
1,577,305
|
||||||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||||||
|
Allocated Cut-off
|
Monthly
|
Annual
|
||||||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Date Balance
|
% of Initial
|
Balloon
|
Mortgage
|
Administrative
|
Net Mortgage
|
Debt
|
Debt
|
||||||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
(multi-property)
|
Pool Balance
|
Balance ($)
|
Loan Rate (%)
|
Fee Rate (%) (1)
|
Loan Rate (%)
|
Service ($) (2)
|
Service ($)
|
Amortization Type
|
|||||||||||||
|
1
|
Loan
|
8, 9
|
CGMRC
|
Miami Center
|
114,765,852
|
11.0%
|
95,129,785
|
5.19000%
|
0.07275%
|
5.11725%
|
630,767.29
|
7,569,207.48
|
Amortizing
|
|||||||||||||
|
2
|
Loan
|
10, 11, 12, 13
|
GSMC
|
222 Broadway
|
100,000,000
|
9.6%
|
100,000,000
|
4.89900%
|
0.07275%
|
4.82625%
|
413,920.14
|
4,967,041.68
|
Interest Only
|
|||||||||||||
|
3
|
Loan
|
14, 15, 16, 17, 18, 19, 20, 21, 22
|
Natixis RE
|
17 Battery Place South
|
91,000,000
|
8.7%
|
80,339,020
|
4.84615%
|
0.07275%
|
4.77340%
|
475,982.95
|
5,711,795.40
|
Interest Only, Then Amortizing
|
|||||||||||||
|
4
|
Loan
|
CGMRC
|
Pinnacle at Westchase
|
79,827,198
|
7.7%
|
65,642,345
|
4.94000%
|
0.07275%
|
4.86725%
|
426,528.54
|
5,118,342.48
|
Amortizing
|
||||||||||||||
|
5
|
Loan
|
10, 23
|
CGMRC
|
Gansevoort Park Avenue
|
75,000,000
|
7.2%
|
64,930,466
|
5.02000%
|
0.07275%
|
4.94725%
|
403,533.45
|
4,842,401.40
|
Interest Only, Then Amortizing
|
|||||||||||||
|
6
|
Loan
|
10, 24
|
GSMC
|
25 East Oak Street
|
49,938,386
|
4.8%
|
40,211,780
|
4.35000%
|
0.07275%
|
4.27725%
|
248,905.90
|
2,986,870.80
|
Amortizing
|
|||||||||||||
|
7
|
Loan
|
10, 25
|
GSMC
|
Sonora Village
|
33,650,000
|
3.2%
|
29,080,411
|
4.95000%
|
0.07275%
|
4.87725%
|
179,613.60
|
2,155,363.20
|
Interest Only, Then Amortizing
|
|||||||||||||
|
8
|
Loan
|
26
|
GSMC
|
Cole Family Dollar Portfolio
|
27,725,000
|
2.7%
|
27,725,000
|
4.72600%
|
0.07275%
|
4.65325%
|
110,706.82
|
1,328,481.84
|
Interest Only - ARD
|
|||||||||||||
|
8.01
|
Property
|
Family Dollar - Plant City
|
1,173,084
|
|||||||||||||||||||||||
|
8.02
|
Property
|
Family Dollar - Tampa
|
1,168,013
|
|||||||||||||||||||||||
|
8.03
|
Property
|
Family Dollar - Hernandez
|
1,152,447
|
|||||||||||||||||||||||
|
8.04
|
Property
|
Family Dollar - Pembroke Park
|
1,141,099
|
|||||||||||||||||||||||
|
8.05
|
Property
|
Family Dollar - Deland
|
1,056,901
|
|||||||||||||||||||||||
|
8.06
|
Property
|
Family Dollar - Port Arthur
|
1,043,529
|
|||||||||||||||||||||||
|
8.07
|
Property
|
Family Dollar - Phoenix
|
1,040,273
|
|||||||||||||||||||||||
|
8.08
|
Property
|
Family Dollar - Jacksonville I
|
1,028,080
|
|||||||||||||||||||||||
|
8.09
|
Property
|
Family Dollar - Kansas City I
|
981,830
|
|||||||||||||||||||||||
|
8.10
|
Property
|
Family Dollar - Avondale
|
974,264
|
|||||||||||||||||||||||
|
8.11
|
Property
|
Family Dollar - Fort Myers
|
973,351
|
|||||||||||||||||||||||
|
8.12
|
Property
|
Family Dollar - Ocala
|
968,244
|
|||||||||||||||||||||||
|
8.13
|
Property
|
Family Dollar - Fort Lupton
|
915,756
|
|||||||||||||||||||||||
|
8.14
|
Property
|
Family Dollar - Houston
|
911,399
|
|||||||||||||||||||||||
|
8.15
|
Property
|
Family Dollar - Burton
|
866,246
|
|||||||||||||||||||||||
|
8.16
|
Property
|
Family Dollar - Hudson
|
832,650
|
|||||||||||||||||||||||
|
8.17
|
Property
|
Family Dollar - Jacksonville II
|
789,288
|
|||||||||||||||||||||||
|
8.18
|
Property
|
Family Dollar - Dacono
|
756,976
|
|||||||||||||||||||||||
|
8.19
|
Property
|
Family Dollar - Kentwood
|
739,065
|
|||||||||||||||||||||||
|
8.20
|
Property
|
Family Dollar - Lakeland
|
731,542
|
|||||||||||||||||||||||
|
8.21
|
Property
|
Family Dollar - San Antonio I
|
727,666
|
|||||||||||||||||||||||
|
8.22
|
Property
|
Family Dollar - Newaygo
|
689,184
|
|||||||||||||||||||||||
|
8.23
|
Property
|
Family Dollar - Kansas City II
|
683,412
|
|||||||||||||||||||||||
|
8.24
|
Property
|
Family Dollar - Beaumont
|
654,374
|
|||||||||||||||||||||||
|
8.25
|
Property
|
Family Dollar - Milton
|
644,195
|
|||||||||||||||||||||||
|
8.26
|
Property
|
Family Dollar - Memphis
|
637,749
|
|||||||||||||||||||||||
|
8.27
|
Property
|
Family Dollar - Noonday
|
625,478
|
|||||||||||||||||||||||
|
8.28
|
Property
|
Family Dollar - Coolidge
|
602,954
|
|||||||||||||||||||||||
|
8.29
|
Property
|
Family Dollar - Leander
|
556,950
|
|||||||||||||||||||||||
|
8.30
|
Property
|
Family Dollar - San Antonio II
|
506,295
|
|||||||||||||||||||||||
|
8.31
|
Property
|
Family Dollar - Little Rock
|
467,417
|
|||||||||||||||||||||||
|
8.32
|
Property
|
Family Dollar - Canton
|
459,935
|
|||||||||||||||||||||||
|
8.33
|
Property
|
Family Dollar - Converse
|
408,846
|
|||||||||||||||||||||||
|
8.34
|
Property
|
Family Dollar - St. Peter
|
408,698
|
|||||||||||||||||||||||
|
8.35
|
Property
|
Family Dollar - Fort Dodge
|
407,809
|
|||||||||||||||||||||||
|
9
|
Loan
|
10, 27, 28, 29
|
GSMC
|
Hyatt Regency - Buffalo
|
25,461,498
|
2.4%
|
19,140,458
|
5.11000%
|
0.07275%
|
5.03725%
|
150,709.28
|
1,808,511.36
|
Amortizing
|
|||||||||||||
|
10
|
Loan
|
30, 31
|
GSMC
|
Plains Capital Towers
|
23,948,280
|
2.3%
|
22,117,480
|
4.95000%
|
0.07275%
|
4.87725%
|
128,104.80
|
1,537,257.60
|
Amortizing
|
|||||||||||||
|
11
|
Loan
|
10
|
GSMC
|
West Valley Shopping Center
|
23,400,000
|
2.2%
|
20,135,708
|
4.78150%
|
0.07275%
|
4.70875%
|
122,510.16
|
1,470,121.92
|
Interest Only, Then Amortizing
|
|||||||||||||
|
12
|
Loan
|
CGMRC
|
Wilcox Office Building
|
22,877,378
|
2.2%
|
19,019,756
|
5.25000%
|
0.08275%
|
5.16725%
|
126,730.75
|
1,520,769.00
|
Amortizing
|
||||||||||||||
|
13
|
Loan
|
CGMRC
|
Waukegan Multifamily Portfolio
|
21,470,233
|
2.1%
|
17,466,173
|
4.65000%
|
0.07275%
|
4.57725%
|
110,836.13
|
1,330,033.56
|
Amortizing
|
||||||||||||||
|
13.01
|
Property
|
Briarwood Apartments
|
10,817,522
|
|||||||||||||||||||||||
|
13.02
|
Property
|
Heritage Green Apartments
|
10,652,712
|
|||||||||||||||||||||||
|
14
|
Loan
|
Natixis RE
|
Sutton Place Apartments
|
18,800,000
|
1.8%
|
18,103,834
|
5.90000%
|
0.07275%
|
5.82725%
|
111,509.66
|
1,338,115.92
|
Interest Only, Then Amortizing
|
||||||||||||||
|
15
|
Loan
|
CGMRC
|
290 Madison
|
14,947,118
|
1.4%
|
12,229,853
|
4.75000%
|
0.07275%
|
4.67725%
|
78,247.10
|
938,965.20
|
Amortizing
|
||||||||||||||
|
16
|
Loan
|
10, 32
|
GSMC
|
SpringHill Suites - Frazer Mills
|
14,928,284
|
1.4%
|
11,214,487
|
5.00000%
|
0.08275%
|
4.91725%
|
87,688.51
|
1,052,262.12
|
Amortizing
|
|||||||||||||
|
17
|
Loan
|
10, 33
|
GSMC
|
SpringHill Suites - Southside Works
|
14,455,234
|
1.4%
|
10,841,467
|
5.00000%
|
0.08275%
|
4.91725%
|
84,765.56
|
1,017,186.72
|
Amortizing
|
|||||||||||||
|
18
|
Loan
|
CGMRC
|
College Point Self Storage
|
14,410,200
|
1.4%
|
11,877,375
|
4.94000%
|
0.07275%
|
4.86725%
|
77,175.01
|
926,100.12
|
Amortizing
|
||||||||||||||
|
19
|
Loan
|
CGMRC
|
Sheraton Augusta
|
13,661,779
|
1.3%
|
10,446,483
|
5.55000%
|
0.07275%
|
5.47725%
|
84,539.55
|
1,014,474.60
|
Amortizing
|
||||||||||||||
|
20
|
Loan
|
34, 35
|
GSMC
|
University Manors
|
12,444,665
|
1.2%
|
9,497,275
|
5.45000%
|
0.07275%
|
5.37725%
|
76,388.13
|
916,657.56
|
Amortizing
|
|||||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||||||
|
Allocated Cut-off
|
Monthly
|
Annual
|
||||||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Date Balance
|
% of Initial
|
Balloon
|
Mortgage
|
Administrative
|
Net Mortgage
|
Debt
|
Debt
|
||||||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
(multi-property)
|
Pool Balance
|
Balance ($)
|
Loan Rate (%)
|
Fee Rate (%) (1)
|
Loan Rate (%)
|
Service ($) (2)
|
Service ($)
|
Amortization Type
|
|||||||||||||
|
21
|
Loan
|
36
|
GSMC
|
ARCT III Portfolio
|
12,270,000
|
1.2%
|
12,270,000
|
3.70000%
|
0.07275%
|
3.62725%
|
38,357.95
|
460,295.40
|
Interest Only
|
|||||||||||||
|
21.01
|
Property
|
Advance Auto - Auburn, IN
|
801,845
|
|||||||||||||||||||||||
|
21.02
|
Property
|
Tire Kingdom - Dublin, OH
|
717,400
|
|||||||||||||||||||||||
|
21.03
|
Property
|
Dollar General - Sikeston, MO
|
555,119
|
|||||||||||||||||||||||
|
21.04
|
Property
|
36
|
Family Dollar - Tulsa, OK
|
535,969
|
||||||||||||||||||||||
|
21.05
|
Property
|
Dollar General - Altamont, IL
|
531,200
|
|||||||||||||||||||||||
|
21.06
|
Property
|
Dollar General - Ozark, MO
|
474,056
|
|||||||||||||||||||||||
|
21.07
|
Property
|
Family Dollar - Hawthorne, NV
|
470,796
|
|||||||||||||||||||||||
|
21.08
|
Property
|
Dollar General - Cadillac, MI
|
467,465
|
|||||||||||||||||||||||
|
21.09
|
Property
|
Family Dollar - Lovelock, NV
|
456,812
|
|||||||||||||||||||||||
|
21.10
|
Property
|
Dollar General - Gardner, LA
|
456,508
|
|||||||||||||||||||||||
|
21.11
|
Property
|
Dollar General - Durand, MI
|
454,909
|
|||||||||||||||||||||||
|
21.12
|
Property
|
Dollar General - Carleton, MI
|
445,063
|
|||||||||||||||||||||||
|
21.13
|
Property
|
Family Dollar - Biloxi, MS
|
434,136
|
|||||||||||||||||||||||
|
21.14
|
Property
|
Dollar General - Oran, MO
|
419,216
|
|||||||||||||||||||||||
|
21.15
|
Property
|
Dollar General - Flint, MI
|
416,162
|
|||||||||||||||||||||||
|
21.16
|
Property
|
Family Dollar - Wells, NV
|
414,860
|
|||||||||||||||||||||||
|
21.17
|
Property
|
Advance Auto - Greenwood, SC
|
411,457
|
|||||||||||||||||||||||
|
21.18
|
Property
|
Family Dollar - Gulfport, MS
|
410,822
|
|||||||||||||||||||||||
|
21.19
|
Property
|
Advance Auto - Warren, OH
|
404,901
|
|||||||||||||||||||||||
|
21.20
|
Property
|
Family Dollar - Carriere, MS
|
398,936
|
|||||||||||||||||||||||
|
21.21
|
Property
|
Dollar General - Vienna, MO
|
393,914
|
|||||||||||||||||||||||
|
21.22
|
Property
|
Dollar General - Como, TX
|
385,885
|
|||||||||||||||||||||||
|
21.23
|
Property
|
Dollar General - Soso, MS
|
384,769
|
|||||||||||||||||||||||
|
21.24
|
Property
|
Dollar General - Gordonville, TX
|
383,946
|
|||||||||||||||||||||||
|
21.25
|
Property
|
Family Dollar - Kerens, TX
|
364,830
|
|||||||||||||||||||||||
|
21.26
|
Property
|
Dollar General - Moorhead, MS
|
355,700
|
|||||||||||||||||||||||
|
21.27
|
Property
|
Family Dollar - Rangely, CO
|
323,326
|
|||||||||||||||||||||||
|
22
|
Loan
|
37, 38
|
GSMC
|
Legacy Tower
|
11,697,214
|
1.1%
|
10,824,135
|
4.92400%
|
0.10275%
|
4.82125%
|
62,531.90
|
750,382.80
|
Amortizing
|
|||||||||||||
|
23
|
Loan
|
CGMRC
|
Walgreens and Sports Authority Portfolio
|
11,640,695
|
1.1%
|
8,634,922
|
4.65000%
|
0.07275%
|
4.57725%
|
66,032.54
|
792,390.48
|
Amortizing
|
||||||||||||||
|
23.01
|
Property
|
Walgreens and Sports Authority Portfolio (Palm Gardens)
|
4,581,975
|
|||||||||||||||||||||||
|
23.02
|
Property
|
Walgreens and Sports Authority Portfolio (Marshall)
|
2,910,174
|
|||||||||||||||||||||||
|
23.03
|
Property
|
Walgreens and Sports Authority Portfolio (Little Rock)
|
2,662,499
|
|||||||||||||||||||||||
|
23.04
|
Property
|
Walgreens and Sports Authority Portfolio (Pasadena)
|
1,486,046
|
|||||||||||||||||||||||
|
24
|
Loan
|
CGMRC
|
555 East Main Street
|
10,461,794
|
1.0%
|
8,517,651
|
4.60000%
|
0.07275%
|
4.52725%
|
53,827.66
|
645,931.92
|
Amortizing
|
||||||||||||||
|
25
|
Loan
|
CGMRC
|
Amber Ridge and Oakbrook Apartments
|
10,151,172
|
1.0%
|
8,283,307
|
4.63000%
|
0.10275%
|
4.52725%
|
52,472.76
|
629,673.12
|
Amortizing
|
||||||||||||||
|
25.01
|
Property
|
Oakbrook Apartments
|
6,090,703
|
|||||||||||||||||||||||
|
25.02
|
Property
|
Amber Ridge Apartments
|
4,060,469
|
|||||||||||||||||||||||
|
26
|
Loan
|
10, 39
|
GSMC
|
TownePlace Suites - Fayetteville
|
10,103,889
|
1.0%
|
7,670,938
|
5.30000%
|
0.11275%
|
5.18725%
|
61,123.42
|
733,481.04
|
Amortizing
|
|||||||||||||
|
27
|
Loan
|
10
|
CGMRC
|
1026-1044 Market Street
|
9,988,738
|
1.0%
|
8,153,097
|
4.75000%
|
0.07275%
|
4.67725%
|
52,164.73
|
625,976.76
|
Amortizing
|
|||||||||||||
|
28
|
Loan
|
CGMRC
|
Crescendo Self-Storage Portfolio
|
9,969,818
|
1.0%
|
7,510,876
|
5.12500%
|
0.07275%
|
5.05225%
|
59,189.59
|
710,275.08
|
Amortizing
|
||||||||||||||
|
28.01
|
Property
|
Green Bay Avenue Self Storage
|
4,386,720
|
|||||||||||||||||||||||
|
28.02
|
Property
|
Jordan Landing Self Storage
|
3,389,738
|
|||||||||||||||||||||||
|
28.03
|
Property
|
Storage Kings of South Congress
|
2,193,360
|
|||||||||||||||||||||||
|
29
|
Loan
|
CGMRC
|
Storage Pro Portfolio
|
9,913,668
|
1.0%
|
8,075,652
|
4.69000%
|
0.07275%
|
4.61725%
|
51,415.16
|
616,981.92
|
Amortizing
|
||||||||||||||
|
29.01
|
Property
|
Storage Pro - Kalamazoo
|
3,671,729
|
|||||||||||||||||||||||
|
29.02
|
Property
|
Storage Pro - East Lansing
|
2,460,058
|
|||||||||||||||||||||||
|
29.03
|
Property
|
Storage Pro - Wyoming
|
2,203,037
|
|||||||||||||||||||||||
|
29.04
|
Property
|
Storage Pro - Comstock Park
|
1,578,843
|
|||||||||||||||||||||||
|
30
|
Loan
|
CGMRC
|
Memphis Self Storage Portfolio
|
9,889,105
|
1.0%
|
8,098,512
|
4.85000%
|
0.12275%
|
4.72725%
|
52,241.49
|
626,897.88
|
Amortizing
|
||||||||||||||
|
30.01
|
Property
|
Bartlett Self Storage
|
2,746,974
|
|||||||||||||||||||||||
|
30.02
|
Property
|
Hacks Cross Self Storage
|
2,597,139
|
|||||||||||||||||||||||
|
30.03
|
Property
|
Commerce Self Storage
|
1,798,019
|
|||||||||||||||||||||||
|
30.04
|
Property
|
Nesbit Self Storage
|
1,798,019
|
|||||||||||||||||||||||
|
30.05
|
Property
|
Winchester Self Storage
|
948,954
|
|||||||||||||||||||||||
|
31
|
Loan
|
CGMRC
|
Mountain Marketplace
|
8,980,103
|
0.9%
|
7,360,398
|
4.84000%
|
0.07275%
|
4.76725%
|
47,437.73
|
569,252.76
|
Amortizing
|
||||||||||||||
|
32
|
Loan
|
CGMRC
|
Countryside Plaza
|
8,133,888
|
0.8%
|
6,636,137
|
4.70000%
|
0.07275%
|
4.62725%
|
42,281.95
|
507,383.40
|
Amortizing
|
||||||||||||||
|
33
|
Loan
|
10
|
Natixis RE
|
Hilton Garden Inn Odessa
|
8,004,080
|
0.8%
|
6,069,494
|
5.31000%
|
0.07275%
|
5.23725%
|
48,389.19
|
580,670.28
|
Amortizing
|
|||||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||||||
|
Allocated Cut-off
|
Monthly
|
Annual
|
||||||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Date Balance
|
% of Initial
|
Balloon
|
Mortgage
|
Administrative
|
Net Mortgage
|
Debt
|
Debt
|
||||||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
(multi-property)
|
Pool Balance
|
Balance ($)
|
Loan Rate (%)
|
Fee Rate (%) (1)
|
Loan Rate (%)
|
Service ($) (2)
|
Service ($)
|
Amortization Type
|
|||||||||||||
|
34
|
Loan
|
10
|
CGMRC
|
Dallas & OKC MHC Portfolio (Stonetown Acquisitions)
|
8,000,000
|
0.8%
|
6,056,017
|
5.35000%
|
0.07275%
|
5.27725%
|
48,412.96
|
580,955.52
|
Amortizing
|
|||||||||||||
|
34.01
|
Property
|
Redbird MHC
|
2,000,000
|
|||||||||||||||||||||||
|
34.02
|
Property
|
Lakeview Terrace Estates MHC
|
1,680,000
|
|||||||||||||||||||||||
|
34.03
|
Property
|
Arrowwood MHC
|
1,205,000
|
|||||||||||||||||||||||
|
34.04
|
Property
|
El Reno MHC
|
1,250,000
|
|||||||||||||||||||||||
|
34.05
|
Property
|
Skyview Estates MHC
|
1,070,000
|
|||||||||||||||||||||||
|
34.06
|
Property
|
10
|
Bill’s MHC
|
400,000
|
||||||||||||||||||||||
|
34.07
|
Property
|
Sunnylane Estates MHC
|
395,000
|
|||||||||||||||||||||||
|
35
|
Loan
|
CGMRC
|
Food Lion Mount Airy
|
7,825,501
|
0.8%
|
5,856,486
|
4.94000%
|
0.10275%
|
4.83725%
|
45,616.32
|
547,395.84
|
Amortizing
|
||||||||||||||
|
36
|
Loan
|
10
|
Natixis RE
|
Holiday Inn Express Fayetteville
|
7,476,636
|
0.7%
|
5,597,419
|
4.95000%
|
0.07275%
|
4.87725%
|
43,626.05
|
523,512.60
|
Amortizing
|
|||||||||||||
|
37
|
Loan
|
CGMRC
|
1263 West Pratt Boulevard
|
6,292,741
|
0.6%
|
5,119,185
|
4.65000%
|
0.07275%
|
4.57725%
|
32,485.12
|
389,821.44
|
Amortizing
|
||||||||||||||
|
38
|
Loan
|
CGMRC
|
Verizon Wireless & Mattress Firm
|
3,217,920
|
0.3%
|
2,640,101
|
4.87000%
|
0.10275%
|
4.76725%
|
17,057.18
|
204,686.16
|
Amortizing
|
||||||||||||||
|
39
|
Loan
|
CGMRC
|
Pensacola Marketplace
|
3,068,249
|
0.3%
|
2,517,306
|
4.87000%
|
0.10275%
|
4.76725%
|
16,263.82
|
195,165.84
|
Amortizing
|
||||||||||||||
|
40
|
Loan
|
10
|
CGMRC
|
807 Church Street
|
6,243,358
|
0.6%
|
5,137,995
|
5.00000%
|
0.07275%
|
4.92725%
|
33,551.35
|
402,616.20
|
Amortizing
|
|||||||||||||
|
41
|
Loan
|
10
|
CGMRC
|
Residence Inn Southern Pines
|
6,164,086
|
0.6%
|
5,563,845
|
5.52000%
|
0.07275%
|
5.44725%
|
38,147.51
|
457,770.12
|
Amortizing
|
|||||||||||||
|
42
|
Loan
|
CGMRC
|
Chicago Multifamily Portfolio
|
6,000,000
|
0.6%
|
4,899,671
|
4.80000%
|
0.07275%
|
4.72725%
|
31,479.92
|
377,759.04
|
Amortizing
|
||||||||||||||
|
42.01
|
Property
|
6301 North Hermitage
|
2,300,000
|
|||||||||||||||||||||||
|
42.02
|
Property
|
4650 North Beacon Street
|
2,050,000
|
|||||||||||||||||||||||
|
42.03
|
Property
|
3657 North Racine
|
1,650,000
|
|||||||||||||||||||||||
|
43
|
Loan
|
CGMRC
|
Park City MHC
|
5,873,381
|
0.6%
|
4,465,316
|
5.34000%
|
0.07275%
|
5.26725%
|
35,669.58
|
428,034.96
|
Amortizing
|
||||||||||||||
|
44
|
Loan
|
CGMRC
|
Holiday Inn Express - Long Island East End
|
5,475,568
|
0.5%
|
4,928,297
|
5.43000%
|
0.07275%
|
5.35725%
|
33,545.28
|
402,543.36
|
Amortizing
|
||||||||||||||
|
45
|
Loan
|
40
|
GSMC
|
Merrimack Village Center
|
5,445,000
|
0.5%
|
5,445,000
|
4.36000%
|
0.07275%
|
4.28725%
|
20,058.27
|
240,699.24
|
Interest Only
|
|||||||||||||
|
46
|
Loan
|
CGMRC
|
Shel Mar Estates MHP
|
5,266,384
|
0.5%
|
4,410,104
|
5.45000%
|
0.07275%
|
5.37725%
|
29,856.18
|
358,274.16
|
Amortizing
|
||||||||||||||
|
47
|
Loan
|
CGMRC
|
La Vita on Lovers Lane
|
5,063,024
|
0.5%
|
4,176,239
|
5.00000%
|
0.07275%
|
4.92725%
|
27,270.54
|
327,246.48
|
Amortizing
|
||||||||||||||
|
48
|
Loan
|
CGMRC
|
University of Phoenix
|
4,735,467
|
0.5%
|
3,557,985
|
5.05000%
|
0.07275%
|
4.97725%
|
27,906.58
|
334,878.96
|
Amortizing
|
||||||||||||||
|
49
|
Loan
|
CGMRC
|
Briarlane Apartments
|
4,684,631
|
0.5%
|
3,876,418
|
5.10000%
|
0.07275%
|
5.02725%
|
25,518.64
|
306,223.68
|
Amortizing
|
||||||||||||||
|
50
|
Loan
|
CGMRC
|
Walled Lake Mini Storage
|
4,490,639
|
0.4%
|
3,711,699
|
5.10000%
|
0.07275%
|
5.02725%
|
24,432.74
|
293,192.88
|
Amortizing
|
||||||||||||||
|
51
|
Loan
|
CGMRC
|
Woodcreek MHC
|
4,242,465
|
0.4%
|
3,577,503
|
5.75000%
|
0.07275%
|
5.67725%
|
24,801.85
|
297,622.20
|
Amortizing
|
||||||||||||||
|
52
|
Loan
|
10
|
CGMRC
|
Lakes of the Hills Apartments
|
3,489,143
|
0.3%
|
2,908,899
|
5.34000%
|
0.07275%
|
5.26725%
|
19,522.69
|
234,272.28
|
Amortizing
|
|||||||||||||
|
53
|
Loan
|
CGMRC
|
Americana Self Storage (SST)
|
3,487,661
|
0.3%
|
2,853,632
|
4.75000%
|
0.07275%
|
4.67725%
|
18,257.66
|
219,091.92
|
Amortizing
|
||||||||||||||
|
54
|
Loan
|
CGMRC
|
Got Storage
|
3,093,490
|
0.3%
|
2,553,636
|
5.06000%
|
0.13275%
|
4.92725%
|
16,755.33
|
201,063.96
|
Amortizing
|
||||||||||||||
|
55
|
Loan
|
CGMRC
|
Exchange Garage
|
2,589,978
|
0.2%
|
2,160,964
|
5.40000%
|
0.07275%
|
5.32725%
|
14,571.72
|
174,860.64
|
Amortizing
|
||||||||||||||
|
56
|
Loan
|
CGMRC
|
Jeffrey Manor Shopping Center
|
2,492,625
|
0.2%
|
1,886,176
|
5.25000%
|
0.07275%
|
5.17725%
|
14,981.19
|
179,774.28
|
Amortizing
|
||||||||||||||
|
57
|
Loan
|
CGMRC
|
Gas Lite Manor
|
1,577,305
|
0.2%
|
1,335,988
|
5.90000%
|
0.07275%
|
5.82725%
|
9,371.56
|
112,458.72
|
Amortizing
|
||||||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||||||||||
|
Interest
|
Original
|
Remaining
|
Original Term To
|
Remaining
|
Original
|
Remaining
|
||||||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Accrual
|
Interest-Only
|
Interest-Only
|
Maturity
|
Term To
|
Amortization Term
|
Amortization Term
|
Origination
|
Due
|
First
|
||||||||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Method
|
Seasoning
|
Period (Mos.)
|
Period (Mos.)
|
(Mos.)
|
Maturity (Mos.)
|
(Mos.)
|
(Mos.)
|
Date
|
Date
|
Due Date
|
|||||||||||||||
|
1
|
Loan
|
8, 9
|
CGMRC
|
Miami Center
|
Actual/360
|
2
|
0
|
0
|
120
|
118
|
360
|
358
|
6/8/2012
|
6
|
8/6/2012
|
|||||||||||||||
|
2
|
Loan
|
10, 11, 12, 13
|
GSMC
|
222 Broadway
|
Actual/360
|
3
|
60
|
57
|
60
|
57
|
0
|
0
|
5/29/2012
|
6
|
7/6/2012
|
|||||||||||||||
|
3
|
Loan
|
14, 15, 16, 17, 18, 19, 20, 21, 22
|
Natixis RE
|
17 Battery Place South
|
Actual/360
|
2
|
36
|
34
|
120
|
118
|
360
|
360
|
6/15/2012
|
9
|
8/9/2012
|
|||||||||||||||
|
4
|
Loan
|
CGMRC
|
Pinnacle at Westchase
|
Actual/360
|
2
|
0
|
0
|
120
|
118
|
360
|
358
|
6/13/2012
|
6
|
8/6/2012
|
||||||||||||||||
|
5
|
Loan
|
10, 23
|
CGMRC
|
Gansevoort Park Avenue
|
Actual/360
|
3
|
24
|
21
|
120
|
117
|
360
|
360
|
6/1/2012
|
6
|
7/6/2012
|
|||||||||||||||
|
6
|
Loan
|
10, 24
|
GSMC
|
25 East Oak Street
|
Actual/360
|
1
|
0
|
0
|
120
|
119
|
360
|
359
|
7/18/2012
|
6
|
9/6/2012
|
|||||||||||||||
|
7
|
Loan
|
10, 25
|
GSMC
|
Sonora Village
|
Actual/360
|
3
|
24
|
21
|
120
|
117
|
360
|
360
|
5/31/2012
|
6
|
7/6/2012
|
|||||||||||||||
|
8
|
Loan
|
26
|
GSMC
|
Cole Family Dollar Portfolio
|
Actual/360
|
1
|
84
|
83
|
84
|
83
|
0
|
0
|
7/17/2012
|
6
|
9/6/2012
|
|||||||||||||||
|
8.01
|
Property
|
Family Dollar - Plant City
|
||||||||||||||||||||||||||||
|
8.02
|
Property
|
Family Dollar - Tampa
|
||||||||||||||||||||||||||||
|
8.03
|
Property
|
Family Dollar - Hernandez
|
||||||||||||||||||||||||||||
|
8.04
|
Property
|
Family Dollar - Pembroke Park
|
||||||||||||||||||||||||||||
|
8.05
|
Property
|
Family Dollar - Deland
|
||||||||||||||||||||||||||||
|
8.06
|
Property
|
Family Dollar - Port Arthur
|
||||||||||||||||||||||||||||
|
8.07
|
Property
|
Family Dollar - Phoenix
|
||||||||||||||||||||||||||||
|
8.08
|
Property
|
Family Dollar - Jacksonville I
|
||||||||||||||||||||||||||||
|
8.09
|
Property
|
Family Dollar - Kansas City I
|
||||||||||||||||||||||||||||
|
8.10
|
Property
|
Family Dollar - Avondale
|
||||||||||||||||||||||||||||
|
8.11
|
Property
|
Family Dollar - Fort Myers
|
||||||||||||||||||||||||||||
|
8.12
|
Property
|
Family Dollar - Ocala
|
||||||||||||||||||||||||||||
|
8.13
|
Property
|
Family Dollar - Fort Lupton
|
||||||||||||||||||||||||||||
|
8.14
|
Property
|
Family Dollar - Houston
|
||||||||||||||||||||||||||||
|
8.15
|
Property
|
Family Dollar - Burton
|
||||||||||||||||||||||||||||
|
8.16
|
Property
|
Family Dollar - Hudson
|
||||||||||||||||||||||||||||
|
8.17
|
Property
|
Family Dollar - Jacksonville II
|
||||||||||||||||||||||||||||
|
8.18
|
Property
|
Family Dollar - Dacono
|
||||||||||||||||||||||||||||
|
8.19
|
Property
|
Family Dollar - Kentwood
|
||||||||||||||||||||||||||||
|
8.20
|
Property
|
Family Dollar - Lakeland
|
||||||||||||||||||||||||||||
|
8.21
|
Property
|
Family Dollar - San Antonio I
|
||||||||||||||||||||||||||||
|
8.22
|
Property
|
Family Dollar - Newaygo
|
||||||||||||||||||||||||||||
|
8.23
|
Property
|
Family Dollar - Kansas City II
|
||||||||||||||||||||||||||||
|
8.24
|
Property
|
Family Dollar - Beaumont
|
||||||||||||||||||||||||||||
|
8.25
|
Property
|
Family Dollar - Milton
|
||||||||||||||||||||||||||||
|
8.26
|
Property
|
Family Dollar - Memphis
|
||||||||||||||||||||||||||||
|
8.27
|
Property
|
Family Dollar - Noonday
|
||||||||||||||||||||||||||||
|
8.28
|
Property
|
Family Dollar - Coolidge
|
||||||||||||||||||||||||||||
|
8.29
|
Property
|
Family Dollar - Leander
|
||||||||||||||||||||||||||||
|
8.30
|
Property
|
Family Dollar - San Antonio II
|
||||||||||||||||||||||||||||
|
8.31
|
Property
|
Family Dollar - Little Rock
|
||||||||||||||||||||||||||||
|
8.32
|
Property
|
Family Dollar - Canton
|
||||||||||||||||||||||||||||
|
8.33
|
Property
|
Family Dollar - Converse
|
||||||||||||||||||||||||||||
|
8.34
|
Property
|
Family Dollar - St. Peter
|
||||||||||||||||||||||||||||
|
8.35
|
Property
|
Family Dollar - Fort Dodge
|
||||||||||||||||||||||||||||
|
9
|
Loan
|
10, 27, 28, 29
|
GSMC
|
Hyatt Regency - Buffalo
|
Actual/360
|
1
|
0
|
0
|
120
|
119
|
300
|
299
|
8/2/2012
|
6
|
9/6/2012
|
|||||||||||||||
|
10
|
Loan
|
30, 31
|
GSMC
|
Plains Capital Towers
|
Actual/360
|
2
|
0
|
0
|
60
|
58
|
360
|
358
|
6/15/2012
|
6
|
8/6/2012
|
|||||||||||||||
|
11
|
Loan
|
10
|
GSMC
|
West Valley Shopping Center
|
Actual/360
|
2
|
24
|
22
|
120
|
118
|
360
|
360
|
6/13/2012
|
6
|
8/6/2012
|
|||||||||||||||
|
12
|
Loan
|
CGMRC
|
Wilcox Office Building
|
Actual/360
|
3
|
0
|
0
|
120
|
117
|
360
|
357
|
6/5/2012
|
6
|
7/6/2012
|
||||||||||||||||
|
13
|
Loan
|
CGMRC
|
Waukegan Multifamily Portfolio
|
Actual/360
|
1
|
0
|
0
|
120
|
119
|
360
|
359
|
7/19/2012
|
6
|
9/6/2012
|
||||||||||||||||
|
13.01
|
Property
|
Briarwood Apartments
|
||||||||||||||||||||||||||||
|
13.02
|
Property
|
Heritage Green Apartments
|
||||||||||||||||||||||||||||
|
14
|
Loan
|
Natixis RE
|
Sutton Place Apartments
|
Actual/360
|
5
|
24
|
19
|
60
|
55
|
360
|
360
|
3/15/2012
|
5
|
5/5/2012
|
||||||||||||||||
|
15
|
Loan
|
CGMRC
|
290 Madison
|
Actual/360
|
3
|
0
|
0
|
120
|
117
|
360
|
357
|
5/8/2012
|
6
|
7/6/2012
|
||||||||||||||||
|
16
|
Loan
|
10, 32
|
GSMC
|
SpringHill Suites - Frazer Mills
|
Actual/360
|
3
|
0
|
0
|
120
|
117
|
300
|
297
|
6/6/2012
|
6
|
7/6/2012
|
|||||||||||||||
|
17
|
Loan
|
10, 33
|
GSMC
|
SpringHill Suites - Southside Works
|
Actual/360
|
2
|
0
|
0
|
120
|
118
|
300
|
298
|
6/13/2012
|
6
|
8/6/2012
|
|||||||||||||||
|
18
|
Loan
|
CGMRC
|
College Point Self Storage
|
Actual/360
|
4
|
0
|
0
|
120
|
116
|
360
|
356
|
5/1/2012
|
6
|
6/6/2012
|
||||||||||||||||
|
19
|
Loan
|
CGMRC
|
Sheraton Augusta
|
Actual/360
|
2
|
0
|
0
|
120
|
118
|
300
|
298
|
6/13/2012
|
6
|
8/6/2012
|
||||||||||||||||
|
20
|
Loan
|
34, 35
|
GSMC
|
University Manors
|
Actual/360
|
3
|
0
|
0
|
120
|
117
|
300
|
297
|
5/24/2012
|
6
|
7/6/2012
|
|||||||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||||||||||
|
Interest
|
Original
|
Remaining
|
Original Term To
|
Remaining
|
Original
|
Remaining
|
||||||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Accrual
|
Interest-Only
|
Interest-Only
|
Maturity
|
Term To
|
Amortization Term
|
Amortization Term
|
Origination
|
Due
|
First
|
||||||||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Method
|
Seasoning
|
Period (Mos.)
|
Period (Mos.)
|
(Mos.)
|
Maturity (Mos.)
|
(Mos.)
|
(Mos.)
|
Date
|
Date
|
Due Date
|
|||||||||||||||
|
21
|
Loan
|
36
|
GSMC
|
ARCT III Portfolio
|
Actual/360
|
0
|
60
|
60
|
60
|
60
|
0
|
0
|
8/8/2012
|
6
|
10/6/2012
|
|||||||||||||||
|
21.01
|
Property
|
Advance Auto - Auburn, IN
|
||||||||||||||||||||||||||||
|
21.02
|
Property
|
Tire Kingdom - Dublin, OH
|
||||||||||||||||||||||||||||
|
21.03
|
Property
|
Dollar General - Sikeston, MO
|
||||||||||||||||||||||||||||
|
21.04
|
Property
|
36
|
Family Dollar - Tulsa, OK
|
|||||||||||||||||||||||||||
|
21.05
|
Property
|
Dollar General - Altamont, IL
|
||||||||||||||||||||||||||||
|
21.06
|
Property
|
Dollar General - Ozark, MO
|
||||||||||||||||||||||||||||
|
21.07
|
Property
|
Family Dollar - Hawthorne, NV
|
||||||||||||||||||||||||||||
|
21.08
|
Property
|
Dollar General - Cadillac, MI
|
||||||||||||||||||||||||||||
|
21.09
|
Property
|
Family Dollar - Lovelock, NV
|
||||||||||||||||||||||||||||
|
21.10
|
Property
|
Dollar General - Gardner, LA
|
||||||||||||||||||||||||||||
|
21.11
|
Property
|
Dollar General - Durand, MI
|
||||||||||||||||||||||||||||
|
21.12
|
Property
|
Dollar General - Carleton, MI
|
||||||||||||||||||||||||||||
|
21.13
|
Property
|
Family Dollar - Biloxi, MS
|
||||||||||||||||||||||||||||
|
21.14
|
Property
|
Dollar General - Oran, MO
|
||||||||||||||||||||||||||||
|
21.15
|
Property
|
Dollar General - Flint, MI
|
||||||||||||||||||||||||||||
|
21.16
|
Property
|
Family Dollar - Wells, NV
|
||||||||||||||||||||||||||||
|
21.17
|
Property
|
Advance Auto - Greenwood, SC
|
||||||||||||||||||||||||||||
|
21.18
|
Property
|
Family Dollar - Gulfport, MS
|
||||||||||||||||||||||||||||
|
21.19
|
Property
|
Advance Auto - Warren, OH
|
||||||||||||||||||||||||||||
|
21.20
|
Property
|
Family Dollar - Carriere, MS
|
||||||||||||||||||||||||||||
|
21.21
|
Property
|
Dollar General - Vienna, MO
|
||||||||||||||||||||||||||||
|
21.22
|
Property
|
Dollar General - Como, TX
|
||||||||||||||||||||||||||||
|
21.23
|
Property
|
Dollar General - Soso, MS
|
||||||||||||||||||||||||||||
|
21.24
|
Property
|
Dollar General - Gordonville, TX
|
||||||||||||||||||||||||||||
|
21.25
|
Property
|
Family Dollar - Kerens, TX
|
||||||||||||||||||||||||||||
|
21.26
|
Property
|
Dollar General - Moorhead, MS
|
||||||||||||||||||||||||||||
|
21.27
|
Property
|
Family Dollar - Rangely, CO
|
||||||||||||||||||||||||||||
|
22
|
Loan
|
37, 38
|
GSMC
|
Legacy Tower
|
Actual/360
|
4
|
0
|
0
|
60
|
56
|
360
|
356
|
5/1/2012
|
6
|
6/6/2012
|
|||||||||||||||
|
23
|
Loan
|
CGMRC
|
Walgreens and Sports Authority Portfolio
|
Actual/360
|
3
|
0
|
0
|
120
|
117
|
300
|
297
|
6/1/2012
|
6
|
7/6/2012
|
||||||||||||||||
|
23.01
|
Property
|
Walgreens and Sports Authority Portfolio (Palm Gardens)
|
||||||||||||||||||||||||||||
|
23.02
|
Property
|
Walgreens and Sports Authority Portfolio (Marshall)
|
||||||||||||||||||||||||||||
|
23.03
|
Property
|
Walgreens and Sports Authority Portfolio (Little Rock)
|
||||||||||||||||||||||||||||
|
23.04
|
Property
|
Walgreens and Sports Authority Portfolio (Pasadena)
|
||||||||||||||||||||||||||||
|
24
|
Loan
|
CGMRC
|
555 East Main Street
|
Actual/360
|
3
|
0
|
0
|
120
|
117
|
360
|
357
|
5/21/2012
|
6
|
7/6/2012
|
||||||||||||||||
|
25
|
Loan
|
CGMRC
|
Amber Ridge and Oakbrook Apartments
|
Actual/360
|
4
|
0
|
0
|
120
|
116
|
360
|
356
|
4/27/2012
|
6
|
6/6/2012
|
||||||||||||||||
|
25.01
|
Property
|
Oakbrook Apartments
|
||||||||||||||||||||||||||||
|
25.02
|
Property
|
Amber Ridge Apartments
|
||||||||||||||||||||||||||||
|
26
|
Loan
|
10, 39
|
GSMC
|
TownePlace Suites - Fayetteville
|
Actual/360
|
3
|
0
|
0
|
120
|
117
|
300
|
297
|
6/5/2012
|
6
|
7/6/2012
|
|||||||||||||||
|
27
|
Loan
|
10
|
CGMRC
|
1026-1044 Market Street
|
Actual/360
|
1
|
0
|
0
|
120
|
119
|
360
|
359
|
8/1/2012
|
6
|
9/6/2012
|
|||||||||||||||
|
28
|
Loan
|
CGMRC
|
Crescendo Self-Storage Portfolio
|
Actual/360
|
2
|
0
|
0
|
120
|
118
|
300
|
298
|
6/29/2012
|
6
|
8/6/2012
|
||||||||||||||||
|
28.01
|
Property
|
Green Bay Avenue Self Storage
|
||||||||||||||||||||||||||||
|
28.02
|
Property
|
Jordan Landing Self Storage
|
||||||||||||||||||||||||||||
|
28.03
|
Property
|
Storage Kings of South Congress
|
||||||||||||||||||||||||||||
|
29
|
Loan
|
CGMRC
|
Storage Pro Portfolio
|
Actual/360
|
1
|
0
|
0
|
120
|
119
|
360
|
359
|
7/11/2012
|
6
|
9/6/2012
|
||||||||||||||||
|
29.01
|
Property
|
Storage Pro - Kalamazoo
|
||||||||||||||||||||||||||||
|
29.02
|
Property
|
Storage Pro - East Lansing
|
||||||||||||||||||||||||||||
|
29.03
|
Property
|
Storage Pro - Wyoming
|
||||||||||||||||||||||||||||
|
29.04
|
Property
|
Storage Pro - Comstock Park
|
||||||||||||||||||||||||||||
|
30
|
Loan
|
CGMRC
|
Memphis Self Storage Portfolio
|
Actual/360
|
1
|
0
|
0
|
120
|
119
|
360
|
359
|
7/12/2012
|
6
|
9/6/2012
|
||||||||||||||||
|
30.01
|
Property
|
Bartlett Self Storage
|
||||||||||||||||||||||||||||
|
30.02
|
Property
|
Hacks Cross Self Storage
|
||||||||||||||||||||||||||||
|
30.03
|
Property
|
Commerce Self Storage
|
||||||||||||||||||||||||||||
|
30.04
|
Property
|
Nesbit Self Storage
|
||||||||||||||||||||||||||||
|
30.05
|
Property
|
Winchester Self Storage
|
||||||||||||||||||||||||||||
|
31
|
Loan
|
CGMRC
|
Mountain Marketplace
|
Actual/360
|
2
|
0
|
0
|
120
|
118
|
360
|
358
|
6/26/2012
|
6
|
8/6/2012
|
||||||||||||||||
|
32
|
Loan
|
CGMRC
|
Countryside Plaza
|
Actual/360
|
2
|
0
|
0
|
120
|
118
|
360
|
358
|
7/3/2012
|
6
|
8/6/2012
|
||||||||||||||||
|
33
|
Loan
|
10
|
Natixis RE
|
Hilton Garden Inn Odessa
|
Actual/360
|
2
|
0
|
0
|
120
|
118
|
300
|
298
|
6/18/2012
|
5
|
8/5/2012
|
|||||||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||||||||||
|
Interest
|
Original
|
Remaining
|
Original Term To
|
Remaining
|
Original
|
Remaining
|
||||||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Accrual
|
Interest-Only
|
Interest-Only
|
Maturity
|
Term To
|
Amortization Term
|
Amortization Term
|
Origination
|
Due
|
First
|
||||||||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Method
|
Seasoning
|
Period (Mos.)
|
Period (Mos.)
|
(Mos.)
|
Maturity (Mos.)
|
(Mos.)
|
(Mos.)
|
Date
|
Date
|
Due Date
|
|||||||||||||||
|
34
|
Loan
|
10
|
CGMRC
|
Dallas & OKC MHC Portfolio (Stonetown Acquisitions)
|
Actual/360
|
0
|
0
|
0
|
120
|
120
|
300
|
300
|
8/22/2012
|
6
|
10/6/2012
|
|||||||||||||||
|
34.01
|
Property
|
Redbird MHC
|
||||||||||||||||||||||||||||
|
34.02
|
Property
|
Lakeview Terrace Estates MHC
|
||||||||||||||||||||||||||||
|
34.03
|
Property
|
Arrowwood MHC
|
||||||||||||||||||||||||||||
|
34.04
|
Property
|
El Reno MHC
|
||||||||||||||||||||||||||||
|
34.05
|
Property
|
Skyview Estates MHC
|
||||||||||||||||||||||||||||
|
34.06
|
Property
|
10
|
Bill’s MHC
|
|||||||||||||||||||||||||||
|
34.07
|
Property
|
Sunnylane Estates MHC
|
||||||||||||||||||||||||||||
|
35
|
Loan
|
CGMRC
|
Food Lion Mount Airy
|
Actual/360
|
2
|
0
|
0
|
120
|
118
|
300
|
298
|
6/19/2012
|
6
|
8/6/2012
|
||||||||||||||||
|
36
|
Loan
|
10
|
Natixis RE
|
Holiday Inn Express Fayetteville
|
Actual/360
|
2
|
0
|
0
|
120
|
118
|
300
|
298
|
6/27/2012
|
5
|
8/5/2012
|
|||||||||||||||
|
37
|
Loan
|
CGMRC
|
1263 West Pratt Boulevard
|
Actual/360
|
1
|
0
|
0
|
120
|
119
|
360
|
359
|
7/19/2012
|
6
|
9/6/2012
|
||||||||||||||||
|
38
|
Loan
|
CGMRC
|
Verizon Wireless & Mattress Firm
|
Actual/360
|
2
|
0
|
0
|
120
|
118
|
360
|
358
|
6/28/2012
|
6
|
8/6/2012
|
||||||||||||||||
|
39
|
Loan
|
CGMRC
|
Pensacola Marketplace
|
Actual/360
|
2
|
0
|
0
|
120
|
118
|
360
|
358
|
6/28/2012
|
6
|
8/6/2012
|
||||||||||||||||
|
40
|
Loan
|
10
|
CGMRC
|
807 Church Street
|
Actual/360
|
1
|
0
|
0
|
120
|
119
|
360
|
359
|
7/19/2012
|
6
|
9/6/2012
|
|||||||||||||||
|
41
|
Loan
|
10
|
CGMRC
|
Residence Inn Southern Pines
|
Actual/360
|
4
|
0
|
0
|
60
|
56
|
300
|
296
|
4/17/2012
|
6
|
6/6/2012
|
|||||||||||||||
|
42
|
Loan
|
CGMRC
|
Chicago Multifamily Portfolio
|
Actual/360
|
0
|
0
|
0
|
120
|
120
|
360
|
360
|
8/8/2012
|
6
|
10/6/2012
|
||||||||||||||||
|
42.01
|
Property
|
6301 North Hermitage
|
||||||||||||||||||||||||||||
|
42.02
|
Property
|
4650 North Beacon Street
|
||||||||||||||||||||||||||||
|
42.03
|
Property
|
3657 North Racine
|
||||||||||||||||||||||||||||
|
43
|
Loan
|
CGMRC
|
Park City MHC
|
Actual/360
|
3
|
0
|
0
|
120
|
117
|
300
|
297
|
5/31/2012
|
6
|
7/6/2012
|
||||||||||||||||
|
44
|
Loan
|
CGMRC
|
Holiday Inn Express - Long Island East End
|
Actual/360
|
3
|
0
|
0
|
60
|
57
|
300
|
297
|
5/31/2012
|
6
|
7/6/2012
|
||||||||||||||||
|
45
|
Loan
|
40
|
GSMC
|
Merrimack Village Center
|
Actual/360
|
2
|
120
|
118
|
120
|
118
|
0
|
0
|
6/8/2012
|
6
|
8/6/2012
|
|||||||||||||||
|
46
|
Loan
|
CGMRC
|
Shel Mar Estates MHP
|
Actual/360
|
4
|
0
|
0
|
120
|
116
|
360
|
356
|
5/2/2012
|
6
|
6/6/2012
|
||||||||||||||||
|
47
|
Loan
|
CGMRC
|
La Vita on Lovers Lane
|
Actual/360
|
3
|
0
|
0
|
120
|
117
|
360
|
357
|
6/1/2012
|
6
|
7/6/2012
|
||||||||||||||||
|
48
|
Loan
|
CGMRC
|
University of Phoenix
|
Actual/360
|
2
|
0
|
0
|
120
|
118
|
300
|
298
|
6/21/2012
|
6
|
8/6/2012
|
||||||||||||||||
|
49
|
Loan
|
CGMRC
|
Briarlane Apartments
|
Actual/360
|
3
|
0
|
0
|
120
|
117
|
360
|
357
|
5/24/2012
|
6
|
7/6/2012
|
||||||||||||||||
|
50
|
Loan
|
CGMRC
|
Walled Lake Mini Storage
|
Actual/360
|
2
|
0
|
0
|
120
|
118
|
360
|
358
|
6/8/2012
|
6
|
8/6/2012
|
||||||||||||||||
|
51
|
Loan
|
CGMRC
|
Woodcreek MHC
|
Actual/360
|
2
|
0
|
0
|
120
|
118
|
360
|
358
|
6/26/2012
|
6
|
8/6/2012
|
||||||||||||||||
|
52
|
Loan
|
10
|
CGMRC
|
Lakes of the Hills Apartments
|
Actual/360
|
3
|
0
|
0
|
120
|
117
|
360
|
357
|
5/29/2012
|
6
|
7/6/2012
|
|||||||||||||||
|
53
|
Loan
|
CGMRC
|
Americana Self Storage (SST)
|
Actual/360
|
3
|
0
|
0
|
120
|
117
|
360
|
357
|
5/24/2012
|
6
|
7/6/2012
|
||||||||||||||||
|
54
|
Loan
|
CGMRC
|
Got Storage
|
Actual/360
|
2
|
0
|
0
|
120
|
118
|
360
|
358
|
6/29/2012
|
6
|
8/6/2012
|
||||||||||||||||
|
55
|
Loan
|
CGMRC
|
Exchange Garage
|
Actual/360
|
2
|
0
|
0
|
120
|
118
|
360
|
358
|
6/14/2012
|
6
|
8/6/2012
|
||||||||||||||||
|
56
|
Loan
|
CGMRC
|
Jeffrey Manor Shopping Center
|
Actual/360
|
2
|
0
|
0
|
120
|
118
|
300
|
298
|
6/27/2012
|
6
|
8/6/2012
|
||||||||||||||||
|
57
|
Loan
|
CGMRC
|
Gas Lite Manor
|
Actual/360
|
2
|
0
|
0
|
120
|
118
|
360
|
358
|
6/15/2012
|
6
|
8/6/2012
|
||||||||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||
|
Grace
|
Grace
|
|||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Last IO
|
First P&I
|
ARD
|
Final
|
Period-
|
Period-
|
||||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Due Date
|
Due Date
|
Maturity Date
|
(Yes / No)
|
Maturity Date
|
Late Fee
|
Default
|
|||||||||||
|
1
|
Loan
|
8, 9
|
CGMRC
|
Miami Center
|
8/6/2012
|
7/6/2022
|
No
|
0
|
0
|
|||||||||||||
|
2
|
Loan
|
10, 11, 12, 13
|
GSMC
|
222 Broadway
|
6/6/2017
|
6/6/2017
|
No
|
0
|
0
|
|||||||||||||
|
3
|
Loan
|
14, 15, 16, 17, 18, 19, 20, 21, 22
|
Natixis RE
|
17 Battery Place South
|
7/9/2015
|
8/9/2015
|
7/6/2022
|
No
|
0
|
0
|
||||||||||||
|
4
|
Loan
|
CGMRC
|
Pinnacle at Westchase
|
8/6/2012
|
7/6/2022
|
No
|
0
|
0
|
||||||||||||||
|
5
|
Loan
|
10, 23
|
CGMRC
|
Gansevoort Park Avenue
|
6/6/2014
|
7/6/2014
|
6/6/2022
|
No
|
0
|
0
|
||||||||||||
|
6
|
Loan
|
10, 24
|
GSMC
|
25 East Oak Street
|
9/6/2012
|
8/6/2022
|
No
|
0
|
0
|
|||||||||||||
|
7
|
Loan
|
10, 25
|
GSMC
|
Sonora Village
|
6/6/2014
|
7/6/2014
|
6/6/2022
|
No
|
0
|
0
|
||||||||||||
|
8
|
Loan
|
26
|
GSMC
|
Cole Family Dollar Portfolio
|
8/6/2019
|
8/6/2019
|
Yes
|
8/6/2042
|
0
|
0
|
||||||||||||
|
8.01
|
Property
|
Family Dollar - Plant City
|
||||||||||||||||||||
|
8.02
|
Property
|
Family Dollar - Tampa
|
||||||||||||||||||||
|
8.03
|
Property
|
Family Dollar - Hernandez
|
||||||||||||||||||||
|
8.04
|
Property
|
Family Dollar - Pembroke Park
|
||||||||||||||||||||
|
8.05
|
Property
|
Family Dollar - Deland
|
||||||||||||||||||||
|
8.06
|
Property
|
Family Dollar - Port Arthur
|
||||||||||||||||||||
|
8.07
|
Property
|
Family Dollar - Phoenix
|
||||||||||||||||||||
|
8.08
|
Property
|
Family Dollar - Jacksonville I
|
||||||||||||||||||||
|
8.09
|
Property
|
Family Dollar - Kansas City I
|
||||||||||||||||||||
|
8.10
|
Property
|
Family Dollar - Avondale
|
||||||||||||||||||||
|
8.11
|
Property
|
Family Dollar - Fort Myers
|
||||||||||||||||||||
|
8.12
|
Property
|
Family Dollar - Ocala
|
||||||||||||||||||||
|
8.13
|
Property
|
Family Dollar - Fort Lupton
|
||||||||||||||||||||
|
8.14
|
Property
|
Family Dollar - Houston
|
||||||||||||||||||||
|
8.15
|
Property
|
Family Dollar - Burton
|
||||||||||||||||||||
|
8.16
|
Property
|
Family Dollar - Hudson
|
||||||||||||||||||||
|
8.17
|
Property
|
Family Dollar - Jacksonville II
|
||||||||||||||||||||
|
8.18
|
Property
|
Family Dollar - Dacono
|
||||||||||||||||||||
|
8.19
|
Property
|
Family Dollar - Kentwood
|
||||||||||||||||||||
|
8.20
|
Property
|
Family Dollar - Lakeland
|
||||||||||||||||||||
|
8.21
|
Property
|
Family Dollar - San Antonio I
|
||||||||||||||||||||
|
8.22
|
Property
|
Family Dollar - Newaygo
|
||||||||||||||||||||
|
8.23
|
Property
|
Family Dollar - Kansas City II
|
||||||||||||||||||||
|
8.24
|
Property
|
Family Dollar - Beaumont
|
||||||||||||||||||||
|
8.25
|
Property
|
Family Dollar - Milton
|
||||||||||||||||||||
|
8.26
|
Property
|
Family Dollar - Memphis
|
||||||||||||||||||||
|
8.27
|
Property
|
Family Dollar - Noonday
|
||||||||||||||||||||
|
8.28
|
Property
|
Family Dollar - Coolidge
|
||||||||||||||||||||
|
8.29
|
Property
|
Family Dollar - Leander
|
||||||||||||||||||||
|
8.30
|
Property
|
Family Dollar - San Antonio II
|
||||||||||||||||||||
|
8.31
|
Property
|
Family Dollar - Little Rock
|
||||||||||||||||||||
|
8.32
|
Property
|
Family Dollar - Canton
|
||||||||||||||||||||
|
8.33
|
Property
|
Family Dollar - Converse
|
||||||||||||||||||||
|
8.34
|
Property
|
Family Dollar - St. Peter
|
||||||||||||||||||||
|
8.35
|
Property
|
Family Dollar - Fort Dodge
|
||||||||||||||||||||
|
9
|
Loan
|
10, 27, 28, 29
|
GSMC
|
Hyatt Regency - Buffalo
|
9/6/2012
|
8/6/2022
|
No
|
0
|
0
|
|||||||||||||
|
10
|
Loan
|
30, 31
|
GSMC
|
Plains Capital Towers
|
8/6/2012
|
7/6/2017
|
No
|
0
|
0
|
|||||||||||||
|
11
|
Loan
|
10
|
GSMC
|
West Valley Shopping Center
|
7/6/2014
|
8/6/2014
|
7/6/2022
|
No
|
0
|
0
|
||||||||||||
|
12
|
Loan
|
CGMRC
|
Wilcox Office Building
|
7/6/2012
|
6/6/2022
|
No
|
0
|
0
|
||||||||||||||
|
13
|
Loan
|
CGMRC
|
Waukegan Multifamily Portfolio
|
9/6/2012
|
8/6/2022
|
No
|
0
|
0
|
||||||||||||||
|
13.01
|
Property
|
Briarwood Apartments
|
||||||||||||||||||||
|
13.02
|
Property
|
Heritage Green Apartments
|
||||||||||||||||||||
|
14
|
Loan
|
Natixis RE
|
Sutton Place Apartments
|
4/5/2014
|
5/5/2014
|
4/5/2017
|
No
|
0
|
0
|
|||||||||||||
|
15
|
Loan
|
CGMRC
|
290 Madison
|
7/6/2012
|
6/6/2022
|
No
|
0
|
0
|
||||||||||||||
|
16
|
Loan
|
10, 32
|
GSMC
|
SpringHill Suites - Frazer Mills
|
7/6/2012
|
6/6/2022
|
No
|
0
|
0
|
|||||||||||||
|
17
|
Loan
|
10, 33
|
GSMC
|
SpringHill Suites - Southside Works
|
8/6/2012
|
7/6/2022
|
No
|
0
|
0
|
|||||||||||||
|
18
|
Loan
|
CGMRC
|
College Point Self Storage
|
6/6/2012
|
5/6/2022
|
No
|
0
|
0
|
||||||||||||||
|
19
|
Loan
|
CGMRC
|
Sheraton Augusta
|
8/6/2012
|
7/6/2022
|
No
|
0
|
0
|
||||||||||||||
|
20
|
Loan
|
34, 35
|
GSMC
|
University Manors
|
7/6/2012
|
6/6/2022
|
No
|
0
|
0
|
|||||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||
|
Grace
|
Grace
|
|||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Last IO
|
First P&I
|
ARD
|
Final
|
Period-
|
Period-
|
||||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Due Date
|
Due Date
|
Maturity Date
|
(Yes / No)
|
Maturity Date
|
Late Fee
|
Default
|
|||||||||||
|
21
|
Loan
|
36
|
GSMC
|
ARCT III Portfolio
|
9/6/2017
|
9/6/2017
|
No
|
0
|
0
|
|||||||||||||
|
21.01
|
Property
|
Advance Auto - Auburn, IN
|
||||||||||||||||||||
|
21.02
|
Property
|
Tire Kingdom - Dublin, OH
|
||||||||||||||||||||
|
21.03
|
Property
|
Dollar General - Sikeston, MO
|
||||||||||||||||||||
|
21.04
|
Property
|
36
|
Family Dollar - Tulsa, OK
|
|||||||||||||||||||
|
21.05
|
Property
|
Dollar General - Altamont, IL
|
||||||||||||||||||||
|
21.06
|
Property
|
Dollar General - Ozark, MO
|
||||||||||||||||||||
|
21.07
|
Property
|
Family Dollar - Hawthorne, NV
|
||||||||||||||||||||
|
21.08
|
Property
|
Dollar General - Cadillac, MI
|
||||||||||||||||||||
|
21.09
|
Property
|
Family Dollar - Lovelock, NV
|
||||||||||||||||||||
|
21.10
|
Property
|
Dollar General - Gardner, LA
|
||||||||||||||||||||
|
21.11
|
Property
|
Dollar General - Durand, MI
|
||||||||||||||||||||
|
21.12
|
Property
|
Dollar General - Carleton, MI
|
||||||||||||||||||||
|
21.13
|
Property
|
Family Dollar - Biloxi, MS
|
||||||||||||||||||||
|
21.14
|
Property
|
Dollar General - Oran, MO
|
||||||||||||||||||||
|
21.15
|
Property
|
Dollar General - Flint, MI
|
||||||||||||||||||||
|
21.16
|
Property
|
Family Dollar - Wells, NV
|
||||||||||||||||||||
|
21.17
|
Property
|
Advance Auto - Greenwood, SC
|
||||||||||||||||||||
|
21.18
|
Property
|
Family Dollar - Gulfport, MS
|
||||||||||||||||||||
|
21.19
|
Property
|
Advance Auto - Warren, OH
|
||||||||||||||||||||
|
21.20
|
Property
|
Family Dollar - Carriere, MS
|
||||||||||||||||||||
|
21.21
|
Property
|
Dollar General - Vienna, MO
|
||||||||||||||||||||
|
21.22
|
Property
|
Dollar General - Como, TX
|
||||||||||||||||||||
|
21.23
|
Property
|
Dollar General - Soso, MS
|
||||||||||||||||||||
|
21.24
|
Property
|
Dollar General - Gordonville, TX
|
||||||||||||||||||||
|
21.25
|
Property
|
Family Dollar - Kerens, TX
|
||||||||||||||||||||
|
21.26
|
Property
|
Dollar General - Moorhead, MS
|
||||||||||||||||||||
|
21.27
|
Property
|
Family Dollar - Rangely, CO
|
||||||||||||||||||||
|
22
|
Loan
|
37, 38
|
GSMC
|
Legacy Tower
|
6/6/2012
|
5/6/2017
|
No
|
0
|
0
|
|||||||||||||
|
23
|
Loan
|
CGMRC
|
Walgreens and Sports Authority Portfolio
|
7/6/2012
|
6/6/2022
|
No
|
0
|
0
|
||||||||||||||
|
23.01
|
Property
|
Walgreens and Sports Authority Portfolio (Palm Gardens)
|
||||||||||||||||||||
|
23.02
|
Property
|
Walgreens and Sports Authority Portfolio (Marshall)
|
||||||||||||||||||||
|
23.03
|
Property
|
Walgreens and Sports Authority Portfolio (Little Rock)
|
||||||||||||||||||||
|
23.04
|
Property
|
Walgreens and Sports Authority Portfolio (Pasadena)
|
||||||||||||||||||||
|
24
|
Loan
|
CGMRC
|
555 East Main Street
|
7/6/2012
|
6/6/2022
|
No
|
0
|
0
|
||||||||||||||
|
25
|
Loan
|
CGMRC
|
Amber Ridge and Oakbrook Apartments
|
6/6/2012
|
5/6/2022
|
No
|
0
|
0
|
||||||||||||||
|
25.01
|
Property
|
Oakbrook Apartments
|
||||||||||||||||||||
|
25.02
|
Property
|
Amber Ridge Apartments
|
||||||||||||||||||||
|
26
|
Loan
|
10, 39
|
GSMC
|
TownePlace Suites - Fayetteville
|
7/6/2012
|
6/6/2022
|
No
|
15
|
0
|
|||||||||||||
|
27
|
Loan
|
10
|
CGMRC
|
1026-1044 Market Street
|
9/6/2012
|
8/6/2022
|
No
|
0
|
0
|
|||||||||||||
|
28
|
Loan
|
CGMRC
|
Crescendo Self-Storage Portfolio
|
8/6/2012
|
7/6/2022
|
No
|
0
|
0
|
||||||||||||||
|
28.01
|
Property
|
Green Bay Avenue Self Storage
|
||||||||||||||||||||
|
28.02
|
Property
|
Jordan Landing Self Storage
|
||||||||||||||||||||
|
28.03
|
Property
|
Storage Kings of South Congress
|
||||||||||||||||||||
|
29
|
Loan
|
CGMRC
|
Storage Pro Portfolio
|
9/6/2012
|
8/6/2022
|
No
|
0
|
0
|
||||||||||||||
|
29.01
|
Property
|
Storage Pro - Kalamazoo
|
||||||||||||||||||||
|
29.02
|
Property
|
Storage Pro - East Lansing
|
||||||||||||||||||||
|
29.03
|
Property
|
Storage Pro - Wyoming
|
||||||||||||||||||||
|
29.04
|
Property
|
Storage Pro - Comstock Park
|
||||||||||||||||||||
|
30
|
Loan
|
CGMRC
|
Memphis Self Storage Portfolio
|
9/6/2012
|
8/6/2022
|
No
|
0
|
0
|
||||||||||||||
|
30.01
|
Property
|
Bartlett Self Storage
|
||||||||||||||||||||
|
30.02
|
Property
|
Hacks Cross Self Storage
|
||||||||||||||||||||
|
30.03
|
Property
|
Commerce Self Storage
|
||||||||||||||||||||
|
30.04
|
Property
|
Nesbit Self Storage
|
||||||||||||||||||||
|
30.05
|
Property
|
Winchester Self Storage
|
||||||||||||||||||||
|
31
|
Loan
|
CGMRC
|
Mountain Marketplace
|
8/6/2012
|
7/6/2022
|
No
|
0
|
0
|
||||||||||||||
|
32
|
Loan
|
CGMRC
|
Countryside Plaza
|
8/6/2012
|
7/6/2022
|
No
|
0
|
0
|
||||||||||||||
|
33
|
Loan
|
10
|
Natixis RE
|
Hilton Garden Inn Odessa
|
8/5/2012
|
7/5/2022
|
No
|
0
|
0
|
|||||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||
|
Grace
|
Grace
|
|||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Last IO
|
First P&I
|
ARD
|
Final
|
Period-
|
Period-
|
||||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Due Date
|
Due Date
|
Maturity Date
|
(Yes / No)
|
Maturity Date
|
Late Fee
|
Default
|
|||||||||||
|
34
|
Loan
|
10
|
CGMRC
|
Dallas & OKC MHC Portfolio (Stonetown Acquisitions)
|
10/6/2012
|
9/6/2022
|
No
|
0
|
0
|
|||||||||||||
|
34.01
|
Property
|
Redbird MHC
|
||||||||||||||||||||
|
34.02
|
Property
|
Lakeview Terrace Estates MHC
|
||||||||||||||||||||
|
34.03
|
Property
|
Arrowwood MHC
|
||||||||||||||||||||
|
34.04
|
Property
|
El Reno MHC
|
||||||||||||||||||||
|
34.05
|
Property
|
Skyview Estates MHC
|
||||||||||||||||||||
|
34.06
|
Property
|
10
|
Bill’s MHC
|
|||||||||||||||||||
|
34.07
|
Property
|
Sunnylane Estates MHC
|
||||||||||||||||||||
|
35
|
Loan
|
CGMRC
|
Food Lion Mount Airy
|
8/6/2012
|
7/6/2022
|
No
|
0
|
0
|
||||||||||||||
|
36
|
Loan
|
10
|
Natixis RE
|
Holiday Inn Express Fayetteville
|
8/5/2012
|
7/5/2022
|
No
|
15
|
0
|
|||||||||||||
|
37
|
Loan
|
CGMRC
|
1263 West Pratt Boulevard
|
9/6/2012
|
8/6/2022
|
No
|
0
|
0
|
||||||||||||||
|
38
|
Loan
|
CGMRC
|
Verizon Wireless & Mattress Firm
|
8/6/2012
|
7/6/2022
|
No
|
0
|
0
|
||||||||||||||
|
39
|
Loan
|
CGMRC
|
Pensacola Marketplace
|
8/6/2012
|
7/6/2022
|
No
|
0
|
0
|
||||||||||||||
|
40
|
Loan
|
10
|
CGMRC
|
807 Church Street
|
9/6/2012
|
8/6/2022
|
No
|
0
|
0
|
|||||||||||||
|
41
|
Loan
|
10
|
CGMRC
|
Residence Inn Southern Pines
|
6/6/2012
|
5/6/2017
|
No
|
0
|
0
|
|||||||||||||
|
42
|
Loan
|
CGMRC
|
Chicago Multifamily Portfolio
|
10/6/2012
|
9/6/2022
|
No
|
0
|
0
|
||||||||||||||
|
42.01
|
Property
|
6301 North Hermitage
|
||||||||||||||||||||
|
42.02
|
Property
|
4650 North Beacon Street
|
||||||||||||||||||||
|
42.03
|
Property
|
3657 North Racine
|
||||||||||||||||||||
|
43
|
Loan
|
CGMRC
|
Park City MHC
|
7/6/2012
|
6/6/2022
|
No
|
0
|
0
|
||||||||||||||
|
44
|
Loan
|
CGMRC
|
Holiday Inn Express - Long Island East End
|
7/6/2012
|
6/6/2017
|
No
|
0
|
0
|
||||||||||||||
|
45
|
Loan
|
40
|
GSMC
|
Merrimack Village Center
|
7/6/2022
|
7/6/2022
|
No
|
5 days grace, once per calendar year
|
0
|
|||||||||||||
|
46
|
Loan
|
CGMRC
|
Shel Mar Estates MHP
|
6/6/2012
|
5/6/2022
|
No
|
0
|
0
|
||||||||||||||
|
47
|
Loan
|
CGMRC
|
La Vita on Lovers Lane
|
7/6/2012
|
6/6/2022
|
No
|
0
|
0
|
||||||||||||||
|
48
|
Loan
|
CGMRC
|
University of Phoenix
|
8/6/2012
|
7/6/2022
|
No
|
0
|
0
|
||||||||||||||
|
49
|
Loan
|
CGMRC
|
Briarlane Apartments
|
7/6/2012
|
6/6/2022
|
No
|
0
|
0
|
||||||||||||||
|
50
|
Loan
|
CGMRC
|
Walled Lake Mini Storage
|
8/6/2012
|
7/6/2022
|
No
|
0
|
0
|
||||||||||||||
|
51
|
Loan
|
CGMRC
|
Woodcreek MHC
|
8/6/2012
|
7/6/2022
|
No
|
0
|
0
|
||||||||||||||
|
52
|
Loan
|
10
|
CGMRC
|
Lakes of the Hills Apartments
|
7/6/2012
|
6/6/2022
|
No
|
0
|
0
|
|||||||||||||
|
53
|
Loan
|
CGMRC
|
Americana Self Storage (SST)
|
7/6/2012
|
6/6/2022
|
No
|
0
|
0
|
||||||||||||||
|
54
|
Loan
|
CGMRC
|
Got Storage
|
8/6/2012
|
7/6/2022
|
No
|
0
|
0
|
||||||||||||||
|
55
|
Loan
|
CGMRC
|
Exchange Garage
|
8/6/2012
|
7/6/2022
|
No
|
0
|
0
|
||||||||||||||
|
56
|
Loan
|
CGMRC
|
Jeffrey Manor Shopping Center
|
8/6/2012
|
7/6/2022
|
No
|
0
|
0
|
||||||||||||||
|
57
|
Loan
|
CGMRC
|
Gas Lite Manor
|
8/6/2012
|
7/6/2022
|
No
|
0
|
0
|
||||||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||
|
Third
|
Third
|
Second
|
Second
|
|||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Most Recent
|
Most Recent
|
Most Recent
|
Most Recent
|
Most Recent
|
Most Recent
|
||||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Prepayment Provision (3)
|
NOI ($)
|
NOI Date
|
NOI ($)
|
NOI Date
|
EGI (if past 2011) ($)
|
Expenses (if past 2011) ($)
|
|||||||||||
|
1
|
Loan
|
8, 9
|
CGMRC
|
Miami Center
|
Lockout/26_>YM or 1% or Defeasance/90_0%/4
|
12,374,843
|
3/31/2011
|
14,663,005
|
3/31/2012
|
24,551,235
|
9,103,335
|
|||||||||||
|
2
|
Loan
|
10, 11, 12, 13
|
GSMC
|
222 Broadway
|
Lockout/27_Defeasance/29_0%/4
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
|||||||||||
|
3
|
Loan
|
14, 15, 16, 17, 18, 19, 20, 21, 22
|
Natixis RE
|
17 Battery Place South
|
Lockout/26_>YM or 1%/90_0%/4
|
8,533,269
|
12/31/2010
|
8,212,113
|
12/31/2011
|
13,594,963
|
5,442,659
|
|||||||||||
|
4
|
Loan
|
CGMRC
|
Pinnacle at Westchase
|
>YM or 1%/26_>YM or 1% or Defeasance/90_0%/4
|
N/A
|
N/A
|
(1,030,556)
|
12/31/2011
|
3,117,513
|
3,699,476
|
||||||||||||
|
5
|
Loan
|
10, 23
|
CGMRC
|
Gansevoort Park Avenue
|
Lockout/27_Defeasance/89_0%/4
|
N/A
|
N/A
|
14,439,604
|
12/31/2011
|
41,648,339
|
26,679,048
|
|||||||||||
|
6
|
Loan
|
10, 24
|
GSMC
|
25 East Oak Street
|
Lockout/25_Defeasance/91_0%/4
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
|||||||||||
|
7
|
Loan
|
10, 25
|
GSMC
|
Sonora Village
|
Lockout/27_Defeasance/89_0%/4
|
2,626,656
|
12/31/2010
|
2,951,632
|
12/31/2011
|
4,461,114
|
1,463,480
|
|||||||||||
|
8
|
Loan
|
26
|
GSMC
|
Cole Family Dollar Portfolio
|
Lockout/25_>YM or 1%/55_0%/4
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
|||||||||||
|
8.01
|
Property
|
Family Dollar - Plant City
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
8.02
|
Property
|
Family Dollar - Tampa
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
8.03
|
Property
|
Family Dollar - Hernandez
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
8.04
|
Property
|
Family Dollar - Pembroke Park
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
8.05
|
Property
|
Family Dollar - Deland
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
8.06
|
Property
|
Family Dollar - Port Arthur
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
8.07
|
Property
|
Family Dollar - Phoenix
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
8.08
|
Property
|
Family Dollar - Jacksonville I
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
8.09
|
Property
|
Family Dollar - Kansas City I
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
8.10
|
Property
|
Family Dollar - Avondale
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
8.11
|
Property
|
Family Dollar - Fort Myers
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
8.12
|
Property
|
Family Dollar - Ocala
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
8.13
|
Property
|
Family Dollar - Fort Lupton
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
8.14
|
Property
|
Family Dollar - Houston
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
8.15
|
Property
|
Family Dollar - Burton
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
8.16
|
Property
|
Family Dollar - Hudson
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
8.17
|
Property
|
Family Dollar - Jacksonville II
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
8.18
|
Property
|
Family Dollar - Dacono
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
8.19
|
Property
|
Family Dollar - Kentwood
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
8.20
|
Property
|
Family Dollar - Lakeland
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
8.21
|
Property
|
Family Dollar - San Antonio I
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
8.22
|
Property
|
Family Dollar - Newaygo
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
8.23
|
Property
|
Family Dollar - Kansas City II
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
8.24
|
Property
|
Family Dollar - Beaumont
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
8.25
|
Property
|
Family Dollar - Milton
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
8.26
|
Property
|
Family Dollar - Memphis
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
8.27
|
Property
|
Family Dollar - Noonday
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
8.28
|
Property
|
Family Dollar - Coolidge
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
8.29
|
Property
|
Family Dollar - Leander
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
8.30
|
Property
|
Family Dollar - San Antonio II
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
8.31
|
Property
|
Family Dollar - Little Rock
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
8.32
|
Property
|
Family Dollar - Canton
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
8.33
|
Property
|
Family Dollar - Converse
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
8.34
|
Property
|
Family Dollar - St. Peter
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
8.35
|
Property
|
Family Dollar - Fort Dodge
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
9
|
Loan
|
10, 27, 28, 29
|
GSMC
|
Hyatt Regency - Buffalo
|
Lockout/25_Defeasance/92_0%/3
|
2,348,602
|
12/31/2010
|
3,503,594
|
12/31/2011
|
20,452,414
|
16,194,721
|
|||||||||||
|
10
|
Loan
|
30, 31
|
GSMC
|
Plains Capital Towers
|
Lockout/26_Defeasance/30_0%/4
|
3,056,169
|
12/31/2010
|
3,344,179
|
12/31/2011
|
6,945,044
|
3,580,536
|
|||||||||||
|
11
|
Loan
|
10
|
GSMC
|
West Valley Shopping Center
|
Lockout/26_Defeasance/89_0%/5
|
1,267,762
|
12/31/2010
|
1,079,539
|
12/31/2011
|
1,778,516
|
673,523
|
|||||||||||
|
12
|
Loan
|
CGMRC
|
Wilcox Office Building
|
Lockout/27_Defeasance/89_0%/4
|
N/A
|
N/A
|
809,069
|
12/31/2011
|
2,273,378
|
1,465,239
|
||||||||||||
|
13
|
Loan
|
CGMRC
|
Waukegan Multifamily Portfolio
|
Lockout/25_Defeasance/92_0%/3
|
2,360,186
|
12/31/2010
|
2,421,845
|
12/31/2011
|
4,539,417
|
2,072,630
|
||||||||||||
|
13.01
|
Property
|
Briarwood Apartments
|
1,198,677
|
12/31/2010
|
1,333,521
|
12/31/2011
|
2,388,395
|
1,044,380
|
||||||||||||||
|
13.02
|
Property
|
Heritage Green Apartments
|
1,161,509
|
12/31/2010
|
1,088,324
|
12/31/2011
|
2,151,022
|
1,028,250
|
||||||||||||||
|
14
|
Loan
|
Natixis RE
|
Sutton Place Apartments
|
Lockout/29_Defeasance/28_0%/3
|
3,320,110
|
12/31/2010
|
3,623,701
|
12/31/2011
|
7,325,229
|
3,479,486
|
||||||||||||
|
15
|
Loan
|
CGMRC
|
290 Madison
|
Lockout/27_Defeasance/90_0%/3
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||
|
16
|
Loan
|
10, 32
|
GSMC
|
SpringHill Suites - Frazer Mills
|
Lockout/27_Defeasance/89_0%/4
|
2,167,390
|
12/31/2010
|
2,302,548
|
12/31/2011
|
4,914,736
|
2,484,428
|
|||||||||||
|
17
|
Loan
|
10, 33
|
GSMC
|
SpringHill Suites - Southside Works
|
Lockout/26_Defeasance/90_0%/4
|
1,058,982
|
12/31/2010
|
2,174,861
|
12/31/2011
|
4,947,394
|
2,650,640
|
|||||||||||
|
18
|
Loan
|
CGMRC
|
College Point Self Storage
|
Lockout/28_Defeasance/90_0%/2
|
1,548,389
|
12/31/2010
|
1,481,861
|
12/31/2011
|
2,297,813
|
853,818
|
||||||||||||
|
19
|
Loan
|
CGMRC
|
Sheraton Augusta
|
Lockout/26_Defeasance/91_0%/3
|
681,963
|
12/31/2010
|
1,692,942
|
12/31/2011
|
4,324,393
|
2,440,113
|
||||||||||||
|
20
|
Loan
|
34, 35
|
GSMC
|
University Manors
|
Lockout/27_Defeasance/89_0%/4
|
1,420,219
|
12/31/2010
|
1,368,362
|
12/31/2011
|
2,640,704
|
1,209,490
|
|||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||
|
Third
|
Third
|
Second
|
Second
|
|||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Most Recent
|
Most Recent
|
Most Recent
|
Most Recent
|
Most Recent
|
Most Recent
|
||||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Prepayment Provision (3)
|
NOI ($)
|
NOI Date
|
NOI ($)
|
NOI Date
|
EGI (if past 2011) ($)
|
Expenses (if past 2011) ($)
|
|||||||||||
|
21
|
Loan
|
36
|
GSMC
|
ARCT III Portfolio
|
Lockout/24_Defeasance/33_0%/3
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
|||||||||||
|
21.01
|
Property
|
Advance Auto - Auburn, IN
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
21.02
|
Property
|
Tire Kingdom - Dublin, OH
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
21.03
|
Property
|
Dollar General - Sikeston, MO
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
21.04
|
Property
|
36
|
Family Dollar - Tulsa, OK
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
|||||||||||||
|
21.05
|
Property
|
Dollar General - Altamont, IL
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
21.06
|
Property
|
Dollar General - Ozark, MO
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
21.07
|
Property
|
Family Dollar - Hawthorne, NV
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
21.08
|
Property
|
Dollar General - Cadillac, MI
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
21.09
|
Property
|
Family Dollar - Lovelock, NV
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
21.10
|
Property
|
Dollar General - Gardner, LA
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
21.11
|
Property
|
Dollar General - Durand, MI
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
21.12
|
Property
|
Dollar General - Carleton, MI
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
21.13
|
Property
|
Family Dollar - Biloxi, MS
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
21.14
|
Property
|
Dollar General - Oran, MO
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
21.15
|
Property
|
Dollar General - Flint, MI
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
21.16
|
Property
|
Family Dollar - Wells, NV
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
21.17
|
Property
|
Advance Auto - Greenwood, SC
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
21.18
|
Property
|
Family Dollar - Gulfport, MS
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
21.19
|
Property
|
Advance Auto - Warren, OH
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
21.20
|
Property
|
Family Dollar - Carriere, MS
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
21.21
|
Property
|
Dollar General - Vienna, MO
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
21.22
|
Property
|
Dollar General - Como, TX
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
21.23
|
Property
|
Dollar General - Soso, MS
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
21.24
|
Property
|
Dollar General - Gordonville, TX
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
21.25
|
Property
|
Family Dollar - Kerens, TX
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
21.26
|
Property
|
Dollar General - Moorhead, MS
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
21.27
|
Property
|
Family Dollar - Rangely, CO
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
||||||||||||||
|
22
|
Loan
|
37, 38
|
GSMC
|
Legacy Tower
|
Lockout/28_Defeasance/29_0%/3
|
1,166,691
|
12/31/2010
|
1,054,991
|
12/31/2011
|
2,642,916
|
1,367,205
|
|||||||||||
|
23
|
Loan
|
CGMRC
|
Walgreens and Sports Authority Portfolio
|
Lockout/27_Defeasance/89_0%/4
|
1,530,392
|
12/31/2010
|
1,578,002
|
12/31/2011
|
N/A
|
N/A
|
||||||||||||
|
23.01
|
Property
|
Walgreens and Sports Authority Portfolio (Palm Gardens)
|
644,564
|
12/31/2010
|
660,984
|
12/31/2011
|
N/A
|
N/A
|
||||||||||||||
|
23.02
|
Property
|
Walgreens and Sports Authority Portfolio (Marshall)
|
356,921
|
12/31/2010
|
351,897
|
12/31/2011
|
N/A
|
N/A
|
||||||||||||||
|
23.03
|
Property
|
Walgreens and Sports Authority Portfolio (Little Rock)
|
330,828
|
12/31/2010
|
350,157
|
12/31/2011
|
N/A
|
N/A
|
||||||||||||||
|
23.04
|
Property
|
Walgreens and Sports Authority Portfolio (Pasadena)
|
198,078
|
12/31/2010
|
214,964
|
12/31/2011
|
N/A
|
N/A
|
||||||||||||||
|
24
|
Loan
|
CGMRC
|
555 East Main Street
|
Lockout/27_Defeasance/90_0%/3
|
959,146
|
12/31/2010
|
989,355
|
12/31/2011
|
2,179,490
|
1,174,788
|
||||||||||||
|
25
|
Loan
|
CGMRC
|
Amber Ridge and Oakbrook Apartments
|
Lockout/28_Defeasance/88_0%/4
|
1,427,763
|
12/31/2010
|
1,439,603
|
12/31/2011
|
2,131,669
|
692,910
|
||||||||||||
|
25.01
|
Property
|
Oakbrook Apartments
|
878,961
|
12/31/2010
|
865,845
|
12/31/2011
|
1,245,024
|
375,619
|
||||||||||||||
|
25.02
|
Property
|
Amber Ridge Apartments
|
548,802
|
12/31/2010
|
573,758
|
12/31/2011
|
886,645
|
317,291
|
||||||||||||||
|
26
|
Loan
|
10, 39
|
GSMC
|
TownePlace Suites - Fayetteville
|
Lockout/27_Defeasance/89_0%/4
|
1,631,493
|
12/31/2010
|
1,662,683
|
12/31/2011
|
3,152,256
|
1,502,330
|
|||||||||||
|
27
|
Loan
|
10
|
CGMRC
|
1026-1044 Market Street
|
Lockout/25_Defeasance/92_0%/3
|
1,119,921
|
12/31/2010
|
1,303,056
|
12/31/2011
|
N/A
|
N/A
|
|||||||||||
|
28
|
Loan
|
CGMRC
|
Crescendo Self-Storage Portfolio
|
Lockout/26_Defeasance/91_0%/3
|
998,544
|
12/31/2010
|
1,057,172
|
12/31/2011
|
2,012,903
|
857,527
|
||||||||||||
|
28.01
|
Property
|
Green Bay Avenue Self Storage
|
433,685
|
12/31/2010
|
475,072
|
12/31/2011
|
913,341
|
394,390
|
||||||||||||||
|
28.02
|
Property
|
Jordan Landing Self Storage
|
354,222
|
12/31/2010
|
352,605
|
12/31/2011
|
603,632
|
229,101
|
||||||||||||||
|
28.03
|
Property
|
Storage Kings of South Congress
|
210,637
|
12/31/2010
|
229,495
|
12/31/2011
|
495,930
|
234,036
|
||||||||||||||
|
29
|
Loan
|
CGMRC
|
Storage Pro Portfolio
|
Lockout/25_Defeasance/91_0%/4
|
1,071,830
|
12/31/2010
|
1,280,760
|
12/31/2011
|
2,122,455
|
783,887
|
||||||||||||
|
29.01
|
Property
|
Storage Pro - Kalamazoo
|
395,748
|
12/31/2010
|
474,957
|
12/31/2011
|
722,634
|
223,240
|
||||||||||||||
|
29.02
|
Property
|
Storage Pro - East Lansing
|
223,886
|
12/31/2010
|
301,189
|
12/31/2011
|
503,891
|
190,198
|
||||||||||||||
|
29.03
|
Property
|
Storage Pro - Wyoming
|
263,534
|
12/31/2010
|
286,229
|
12/31/2011
|
502,823
|
198,216
|
||||||||||||||
|
29.04
|
Property
|
Storage Pro - Comstock Park
|
188,662
|
12/31/2010
|
218,385
|
12/31/2011
|
393,107
|
172,233
|
||||||||||||||
|
30
|
Loan
|
CGMRC
|
Memphis Self Storage Portfolio
|
Lockout/25_Defeasance/91_0%/4
|
N/A
|
N/A
|
897,190
|
12/31/2011
|
1,728,629
|
561,630
|
||||||||||||
|
30.01
|
Property
|
Bartlett Self Storage
|
N/A
|
N/A
|
49,887
|
12/31/2011
|
441,833
|
139,289
|
||||||||||||||
|
30.02
|
Property
|
Hacks Cross Self Storage
|
274,097
|
12/31/2010
|
299,512
|
12/31/2011
|
412,106
|
104,692
|
||||||||||||||
|
30.03
|
Property
|
Commerce Self Storage
|
194,334
|
12/31/2010
|
227,630
|
12/31/2011
|
331,652
|
117,703
|
||||||||||||||
|
30.04
|
Property
|
Nesbit Self Storage
|
213,263
|
12/31/2010
|
213,637
|
12/31/2011
|
325,160
|
97,812
|
||||||||||||||
|
30.05
|
Property
|
Winchester Self Storage
|
109,052
|
12/31/2010
|
106,524
|
12/31/2011
|
217,878
|
102,134
|
||||||||||||||
|
31
|
Loan
|
CGMRC
|
Mountain Marketplace
|
Lockout/26_Defeasance/91_0%/3
|
1,136,728
|
12/31/2010
|
1,128,412
|
12/31/2011
|
1,534,719
|
367,894
|
||||||||||||
|
32
|
Loan
|
CGMRC
|
Countryside Plaza
|
Lockout/26_Defeasance/91_0%/3
|
1,162,713
|
12/31/2010
|
1,079,233
|
12/31/2011
|
N/A
|
N/A
|
||||||||||||
|
33
|
Loan
|
10
|
Natixis RE
|
Hilton Garden Inn Odessa
|
Lockout/26_Defeasance/91_0%/3
|
N/A
|
N/A
|
1,190,930
|
12/31/2011
|
3,687,919
|
2,194,951
|
|||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||
|
Third
|
Third
|
Second
|
Second
|
|||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Most Recent
|
Most Recent
|
Most Recent
|
Most Recent
|
Most Recent
|
Most Recent
|
||||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Prepayment Provision (3)
|
NOI ($)
|
NOI Date
|
NOI ($)
|
NOI Date
|
EGI (if past 2011) ($)
|
Expenses (if past 2011) ($)
|
|||||||||||
|
34
|
Loan
|
10
|
CGMRC
|
Dallas & OKC MHC Portfolio (Stonetown Acquisitions)
|
Lockout/24_>YM or 1% or Defeasance/93_0%/3
|
993,003
|
12/31/2010
|
1,016,903
|
12/31/2011
|
2,344,860
|
1,331,952
|
|||||||||||
|
34.01
|
Property
|
Redbird MHC
|
219,922
|
12/31/2010
|
221,430
|
12/31/2011
|
630,354
|
404,548
|
||||||||||||||
|
34.02
|
Property
|
Lakeview Terrace Estates MHC
|
195,593
|
12/31/2010
|
230,337
|
12/31/2011
|
419,730
|
198,147
|
||||||||||||||
|
34.03
|
Property
|
Arrowwood MHC
|
183,192
|
12/31/2010
|
179,343
|
12/31/2011
|
273,853
|
92,940
|
||||||||||||||
|
34.04
|
Property
|
El Reno MHC
|
130,591
|
12/31/2010
|
164,867
|
12/31/2011
|
405,279
|
244,904
|
||||||||||||||
|
34.05
|
Property
|
Skyview Estates MHC
|
144,772
|
12/31/2010
|
133,869
|
12/31/2011
|
260,258
|
115,845
|
||||||||||||||
|
34.06
|
Property
|
10
|
Bill’s MHC
|
64,000
|
12/31/2010
|
57,037
|
12/31/2011
|
162,053
|
107,488
|
|||||||||||||
|
34.07
|
Property
|
Sunnylane Estates MHC
|
54,933
|
12/31/2010
|
30,020
|
12/31/2011
|
193,333
|
168,080
|
||||||||||||||
|
35
|
Loan
|
CGMRC
|
Food Lion Mount Airy
|
Lockout/26_Defeasance/91_0%/3
|
810,615
|
12/31/2010
|
790,946
|
12/31/2011
|
1,084,580
|
237,590
|
||||||||||||
|
36
|
Loan
|
10
|
Natixis RE
|
Holiday Inn Express Fayetteville
|
Lockout/26_Defeasance/91_0%/3
|
987,724
|
12/31/2010
|
1,335,000
|
12/31/2011
|
5,157,790
|
3,693,572
|
|||||||||||
|
37
|
Loan
|
CGMRC
|
1263 West Pratt Boulevard
|
Lockout/25_Defeasance/92_0%/3
|
557,963
|
12/31/2010
|
612,992
|
12/31/2011
|
986,914
|
356,452
|
||||||||||||
|
38
|
Loan
|
CGMRC
|
Verizon Wireless & Mattress Firm
|
Lockout/26_Defeasance/90_0%/4
|
462,655
|
12/31/2010
|
463,037
|
12/31/2011
|
N/A
|
N/A
|
||||||||||||
|
39
|
Loan
|
CGMRC
|
Pensacola Marketplace
|
Lockout/26_Defeasance/90_0%/4
|
70,810
|
12/31/2010
|
268,291
|
12/31/2011
|
N/A
|
N/A
|
||||||||||||
|
40
|
Loan
|
10
|
CGMRC
|
807 Church Street
|
Lockout/25_Defeasance/92_0%/3
|
700,418
|
12/31/2010
|
679,390
|
12/31/2011
|
1,023,690
|
324,432
|
|||||||||||
|
41
|
Loan
|
10
|
CGMRC
|
Residence Inn Southern Pines
|
Lockout/28_Defeasance/29_0%/3
|
795,148
|
12/31/2010
|
954,239
|
12/31/2011
|
2,581,730
|
1,591,848
|
|||||||||||
|
42
|
Loan
|
CGMRC
|
Chicago Multifamily Portfolio
|
Lockout/24_Defeasance/93_0%/3
|
504,962
|
12/31/2010
|
560,903
|
12/31/2011
|
819,711
|
274,916
|
||||||||||||
|
42.01
|
Property
|
6301 North Hermitage
|
198,682
|
12/31/2010
|
214,548
|
12/31/2011
|
318,218
|
110,099
|
||||||||||||||
|
42.02
|
Property
|
4650 North Beacon Street
|
171,163
|
12/31/2010
|
188,645
|
12/31/2011
|
280,705
|
91,325
|
||||||||||||||
|
42.03
|
Property
|
3657 North Racine
|
135,117
|
12/31/2010
|
157,710
|
12/31/2011
|
220,788
|
73,492
|
||||||||||||||
|
43
|
Loan
|
CGMRC
|
Park City MHC
|
Lockout/27_Defeasance/90_0%/3
|
539,932
|
12/31/2010
|
619,431
|
12/31/2011
|
1,352,571
|
721,642
|
||||||||||||
|
44
|
Loan
|
CGMRC
|
Holiday Inn Express - Long Island East End
|
Lockout/27_Defeasance/30_0%/3
|
852,922
|
12/31/2010
|
767,613
|
12/31/2011
|
2,997,198
|
2,220,348
|
||||||||||||
|
45
|
Loan
|
40
|
GSMC
|
Merrimack Village Center
|
Lockout/11_>YM or 1%/105_0%/4
|
972,561
|
12/31/2010
|
930,840
|
12/31/2011
|
1,428,842
|
453,414
|
|||||||||||
|
46
|
Loan
|
CGMRC
|
Shel Mar Estates MHP
|
Lockout/28_Defeasance/89_0%/3
|
220,416
|
12/31/2010
|
478,230
|
12/31/2011
|
860,129
|
303,091
|
||||||||||||
|
47
|
Loan
|
CGMRC
|
La Vita on Lovers Lane
|
Lockout/27_>YM or 1%/90_0%/3
|
N/A
|
N/A
|
568,059
|
12/31/2011
|
1,219,781
|
591,336
|
||||||||||||
|
48
|
Loan
|
CGMRC
|
University of Phoenix
|
Lockout/26_Defeasance/91_0%/3
|
N/A
|
N/A
|
N/A
|
N/A
|
568,000
|
8,880
|
||||||||||||
|
49
|
Loan
|
CGMRC
|
Briarlane Apartments
|
Lockout/27_Defeasance/56_0%/37
|
479,230
|
12/31/2010
|
550,809
|
12/31/2011
|
1,232,202
|
656,924
|
||||||||||||
|
50
|
Loan
|
CGMRC
|
Walled Lake Mini Storage
|
Lockout/26_Defeasance/91_0%/3
|
405,346
|
12/31/2010
|
502,772
|
12/31/2011
|
793,148
|
287,028
|
||||||||||||
|
51
|
Loan
|
CGMRC
|
Woodcreek MHC
|
Lockout/26_Defeasance/90_0%/4
|
461,848
|
12/31/2010
|
473,622
|
12/31/2011
|
750,186
|
255,322
|
||||||||||||
|
52
|
Loan
|
10
|
CGMRC
|
Lakes of the Hills Apartments
|
Lockout/27_Defeasance/90_0%/3
|
260,006
|
12/31/2010
|
377,645
|
12/31/2011
|
723,480
|
343,879
|
|||||||||||
|
53
|
Loan
|
CGMRC
|
Americana Self Storage (SST)
|
Lockout/27_Defeasance/90_0%/3
|
461,105
|
12/31/2010
|
537,578
|
12/31/2011
|
901,499
|
324,178
|
||||||||||||
|
54
|
Loan
|
CGMRC
|
Got Storage
|
Lockout/26_Defeasance/90_0%/4
|
305,607
|
12/31/2010
|
338,690
|
12/31/2011
|
522,980
|
181,216
|
||||||||||||
|
55
|
Loan
|
CGMRC
|
Exchange Garage
|
Lockout/26_Defeasance/88_0%/6
|
290,722
|
12/31/2010
|
287,386
|
12/31/2011
|
370,453
|
81,764
|
||||||||||||
|
56
|
Loan
|
CGMRC
|
Jeffrey Manor Shopping Center
|
Lockout/26_Defeasance/91_0%/3
|
330,807
|
12/31/2010
|
341,918
|
12/31/2011
|
N/A
|
N/A
|
||||||||||||
|
57
|
Loan
|
CGMRC
|
Gas Lite Manor
|
Lockout/26_Defeasance/90_0%/4
|
114,505
|
12/31/2010
|
142,756
|
12/31/2011
|
263,532
|
109,708
|
||||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||
|
|
Debt Yield on
|
Underwritten
|
||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Most Recent
|
Most Recent
|
Underwritten
|
Underwritten
|
Underwritten Net
|
Underwritten Net
|
Replacement /
|
|||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
NOI (if past 2011) ($)
|
NOI Date (if past 2011)
|
EGI ($)
|
Expenses ($)
|
Operating Income ($)
|
Operating Income (%)
|
FF&E Reserve ($)
|
|||||||||||
|
1
|
Loan
|
8, 9
|
CGMRC
|
Miami Center
|
15,447,900
|
5/31/2012
|
28,571,950
|
11,100,950
|
17,471,000
|
10.1%
|
199,973
|
|||||||||||
|
2
|
Loan
|
10, 11, 12, 13
|
GSMC
|
222 Broadway
|
N/A
|
N/A
|
34,369,732
|
19,582,521
|
14,787,211
|
11.0%
|
220,235
|
|||||||||||
|
3
|
Loan
|
14, 15, 16, 17, 18, 19, 20, 21, 22
|
Natixis RE
|
17 Battery Place South
|
8,152,304
|
4/30/2012
|
15,835,293
|
5,867,010
|
9,968,283
|
11.0%
|
85,690
|
|||||||||||
|
4
|
Loan
|
CGMRC
|
Pinnacle at Westchase
|
(581,963)
|
3/31/2012
|
13,722,992
|
5,078,830
|
8,644,161
|
10.8%
|
94,188
|
||||||||||||
|
5
|
Loan
|
10, 23
|
CGMRC
|
Gansevoort Park Avenue
|
14,969,291
|
5/31/2012
|
43,419,651
|
25,920,845
|
17,498,806
|
12.5%
|
1,518,966
|
|||||||||||
|
6
|
Loan
|
10, 24
|
GSMC
|
25 East Oak Street
|
N/A
|
N/A
|
4,619,129
|
575,523
|
4,043,606
|
8.1%
|
6,920
|
|||||||||||
|
7
|
Loan
|
10, 25
|
GSMC
|
Sonora Village
|
2,997,634
|
4/30/2012
|
4,593,802
|
1,432,068
|
3,161,734
|
9.4%
|
74,497
|
|||||||||||
|
8
|
Loan
|
26
|
GSMC
|
Cole Family Dollar Portfolio
|
N/A
|
N/A
|
3,128,442
|
46,927
|
3,081,515
|
11.1%
|
59,772
|
|||||||||||
|
8.01
|
Property
|
Family Dollar - Plant City
|
N/A
|
N/A
|
132,369
|
1,986
|
130,383
|
1,845
|
||||||||||||||
|
8.02
|
Property
|
Family Dollar - Tampa
|
N/A
|
N/A
|
131,797
|
1,977
|
129,820
|
1,678
|
||||||||||||||
|
8.03
|
Property
|
Family Dollar - Hernandez
|
N/A
|
N/A
|
130,040
|
1,951
|
128,090
|
1,600
|
||||||||||||||
|
8.04
|
Property
|
Family Dollar - Pembroke Park
|
N/A
|
N/A
|
128,760
|
1,931
|
126,828
|
1,798
|
||||||||||||||
|
8.05
|
Property
|
Family Dollar - Deland
|
N/A
|
N/A
|
119,259
|
1,789
|
117,470
|
1,620
|
||||||||||||||
|
8.06
|
Property
|
Family Dollar - Port Arthur
|
N/A
|
N/A
|
117,750
|
1,766
|
115,984
|
1,564
|
||||||||||||||
|
8.07
|
Property
|
Family Dollar - Phoenix
|
N/A
|
N/A
|
117,383
|
1,761
|
115,622
|
2,002
|
||||||||||||||
|
8.08
|
Property
|
Family Dollar - Jacksonville I
|
N/A
|
N/A
|
116,007
|
1,740
|
114,267
|
1,818
|
||||||||||||||
|
8.09
|
Property
|
Family Dollar - Kansas City I
|
N/A
|
N/A
|
110,788
|
1,662
|
109,126
|
1,572
|
||||||||||||||
|
8.10
|
Property
|
Family Dollar - Avondale
|
N/A
|
N/A
|
109,934
|
1,649
|
108,285
|
1,634
|
||||||||||||||
|
8.11
|
Property
|
Family Dollar - Fort Myers
|
N/A
|
N/A
|
109,831
|
1,647
|
108,184
|
1,560
|
||||||||||||||
|
8.12
|
Property
|
Family Dollar - Ocala
|
N/A
|
N/A
|
109,255
|
1,639
|
107,616
|
1,686
|
||||||||||||||
|
8.13
|
Property
|
Family Dollar - Fort Lupton
|
N/A
|
N/A
|
103,332
|
1,550
|
101,782
|
1,857
|
||||||||||||||
|
8.14
|
Property
|
Family Dollar - Houston
|
N/A
|
N/A
|
102,841
|
1,543
|
101,298
|
1,531
|
||||||||||||||
|
8.15
|
Property
|
Family Dollar - Burton
|
N/A
|
N/A
|
97,746
|
1,466
|
96,280
|
1,610
|
||||||||||||||
|
8.16
|
Property
|
Family Dollar - Hudson
|
N/A
|
N/A
|
93,955
|
1,409
|
92,546
|
1,857
|
||||||||||||||
|
8.17
|
Property
|
Family Dollar - Jacksonville II
|
N/A
|
N/A
|
89,062
|
1,336
|
87,726
|
1,840
|
||||||||||||||
|
8.18
|
Property
|
Family Dollar - Dacono
|
N/A
|
N/A
|
85,416
|
1,281
|
84,135
|
1,578
|
||||||||||||||
|
8.19
|
Property
|
Family Dollar - Kentwood
|
N/A
|
N/A
|
83,395
|
1,251
|
82,144
|
2,030
|
||||||||||||||
|
8.20
|
Property
|
Family Dollar - Lakeland
|
N/A
|
N/A
|
82,546
|
1,238
|
81,308
|
1,568
|
||||||||||||||
|
8.21
|
Property
|
Family Dollar - San Antonio I
|
N/A
|
N/A
|
82,109
|
1,232
|
80,877
|
1,856
|
||||||||||||||
|
8.22
|
Property
|
Family Dollar - Newaygo
|
N/A
|
N/A
|
77,766
|
1,166
|
76,600
|
1,616
|
||||||||||||||
|
8.23
|
Property
|
Family Dollar - Kansas City II
|
N/A
|
N/A
|
77,115
|
1,157
|
75,958
|
1,569
|
||||||||||||||
|
8.24
|
Property
|
Family Dollar - Beaumont
|
N/A
|
N/A
|
73,838
|
1,108
|
72,731
|
1,549
|
||||||||||||||
|
8.25
|
Property
|
Family Dollar - Milton
|
N/A
|
N/A
|
72,690
|
1,090
|
71,599
|
1,601
|
||||||||||||||
|
8.26
|
Property
|
Family Dollar - Memphis
|
N/A
|
N/A
|
71,963
|
1,079
|
70,883
|
1,960
|
||||||||||||||
|
8.27
|
Property
|
Family Dollar - Noonday
|
N/A
|
N/A
|
70,578
|
1,059
|
69,519
|
1,839
|
||||||||||||||
|
8.28
|
Property
|
Family Dollar - Coolidge
|
N/A
|
N/A
|
68,036
|
1,021
|
67,016
|
1,571
|
||||||||||||||
|
8.29
|
Property
|
Family Dollar - Leander
|
N/A
|
N/A
|
62,845
|
943
|
61,903
|
1,841
|
||||||||||||||
|
8.30
|
Property
|
Family Dollar - San Antonio II
|
N/A
|
N/A
|
57,130
|
857
|
56,273
|
1,847
|
||||||||||||||
|
8.31
|
Property
|
Family Dollar - Little Rock
|
N/A
|
N/A
|
52,743
|
791
|
51,951
|
1,597
|
||||||||||||||
|
8.32
|
Property
|
Family Dollar - Canton
|
N/A
|
N/A
|
51,898
|
778
|
51,120
|
1,856
|
||||||||||||||
|
8.33
|
Property
|
Family Dollar - Converse
|
N/A
|
N/A
|
46,133
|
692
|
45,441
|
1,580
|
||||||||||||||
|
8.34
|
Property
|
Family Dollar - St. Peter
|
N/A
|
N/A
|
46,117
|
692
|
45,425
|
1,673
|
||||||||||||||
|
8.35
|
Property
|
Family Dollar - Fort Dodge
|
N/A
|
N/A
|
46,016
|
690
|
45,326
|
1,569
|
||||||||||||||
|
9
|
Loan
|
10, 27, 28, 29
|
GSMC
|
Hyatt Regency - Buffalo
|
4,257,692
|
6/30/2012
|
20,421,528
|
16,399,434
|
4,022,094
|
15.8%
|
816,861
|
|||||||||||
|
10
|
Loan
|
30, 31
|
GSMC
|
Plains Capital Towers
|
3,364,508
|
4/30/2012
|
7,467,349
|
3,782,115
|
3,685,233
|
15.4%
|
187,171
|
|||||||||||
|
11
|
Loan
|
10
|
GSMC
|
West Valley Shopping Center
|
1,104,993
|
6/30/2012
|
3,106,365
|
697,662
|
2,408,702
|
10.3%
|
13,080
|
|||||||||||
|
12
|
Loan
|
CGMRC
|
Wilcox Office Building
|
808,139
|
3/31/2012
|
4,112,152
|
1,734,015
|
2,378,137
|
10.4%
|
28,189
|
||||||||||||
|
13
|
Loan
|
CGMRC
|
Waukegan Multifamily Portfolio
|
2,466,788
|
3/31/2012
|
4,537,303
|
2,394,165
|
2,143,138
|
10.0%
|
129,000
|
||||||||||||
|
13.01
|
Property
|
Briarwood Apartments
|
1,344,016
|
3/31/2012
|
2,386,280
|
1,241,104
|
1,145,177
|
71,000
|
||||||||||||||
|
13.02
|
Property
|
Heritage Green Apartments
|
1,122,772
|
3/31/2012
|
2,151,022
|
1,153,061
|
997,962
|
58,000
|
||||||||||||||
|
14
|
Loan
|
Natixis RE
|
Sutton Place Apartments
|
3,845,743
|
6/30/2012
|
7,227,712
|
3,610,361
|
3,617,351
|
19.2%
|
345,720
|
||||||||||||
|
15
|
Loan
|
CGMRC
|
290 Madison
|
N/A
|
N/A
|
1,943,167
|
604,323
|
1,338,844
|
9.0%
|
7,537
|
||||||||||||
|
16
|
Loan
|
10, 32
|
GSMC
|
SpringHill Suites - Frazer Mills
|
2,430,308
|
6/30/2012
|
4,901,307
|
2,495,790
|
2,405,517
|
16.1%
|
196,052
|
|||||||||||
|
17
|
Loan
|
10, 33
|
GSMC
|
SpringHill Suites - Southside Works
|
2,296,754
|
6/30/2012
|
4,933,894
|
2,873,949
|
2,059,945
|
14.3%
|
197,356
|
|||||||||||
|
18
|
Loan
|
CGMRC
|
College Point Self Storage
|
1,443,995
|
2/29/2012
|
2,297,563
|
933,082
|
1,364,481
|
9.5%
|
28,477
|
||||||||||||
|
19
|
Loan
|
CGMRC
|
Sheraton Augusta
|
1,884,280
|
5/31/2012
|
4,508,053
|
2,599,168
|
1,908,885
|
14.0%
|
180,322
|
||||||||||||
|
20
|
Loan
|
34, 35
|
GSMC
|
University Manors
|
1,431,214
|
6/30/2012
|
2,602,663
|
1,238,397
|
1,364,266
|
11.0%
|
140,000
|
|||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||
|
|
Debt Yield on
|
Underwritten
|
||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Most Recent
|
Most Recent
|
Underwritten
|
Underwritten
|
Underwritten Net
|
Underwritten Net
|
Replacement /
|
|||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
NOI (if past 2011) ($)
|
NOI Date (if past 2011)
|
EGI ($)
|
Expenses ($)
|
Operating Income ($)
|
Operating Income (%)
|
FF&E Reserve ($)
|
|||||||||||
|
21
|
Loan
|
36
|
GSMC
|
ARCT III Portfolio
|
N/A
|
N/A
|
2,366,438
|
35,497
|
2,330,941
|
19.0%
|
46,644
|
|||||||||||
|
21.01
|
Property
|
Advance Auto - Auburn, IN
|
N/A
|
N/A
|
145,603
|
2,184
|
143,419
|
1,400
|
||||||||||||||
|
21.02
|
Property
|
Tire Kingdom - Dublin, OH
|
N/A
|
N/A
|
129,660
|
1,945
|
127,715
|
1,331
|
||||||||||||||
|
21.03
|
Property
|
Dollar General - Sikeston, MO
|
N/A
|
N/A
|
102,568
|
1,539
|
101,029
|
2,113
|
||||||||||||||
|
21.04
|
Property
|
36
|
Family Dollar - Tulsa, OK
|
N/A
|
N/A
|
110,875
|
1,663
|
109,212
|
1,600
|
|||||||||||||
|
21.05
|
Property
|
Dollar General - Altamont, IL
|
N/A
|
N/A
|
100,121
|
1,502
|
98,620
|
2,128
|
||||||||||||||
|
21.06
|
Property
|
Dollar General - Ozark, MO
|
N/A
|
N/A
|
87,590
|
1,314
|
86,276
|
1,820
|
||||||||||||||
|
21.07
|
Property
|
Family Dollar - Hawthorne, NV
|
N/A
|
N/A
|
98,475
|
1,477
|
96,998
|
1,600
|
||||||||||||||
|
21.08
|
Property
|
Dollar General - Cadillac, MI
|
N/A
|
N/A
|
86,372
|
1,296
|
85,077
|
1,878
|
||||||||||||||
|
21.09
|
Property
|
Family Dollar - Lovelock, NV
|
N/A
|
N/A
|
95,550
|
1,433
|
94,117
|
1,600
|
||||||||||||||
|
21.10
|
Property
|
Dollar General - Gardner, LA
|
N/A
|
N/A
|
84,348
|
1,265
|
83,082
|
1,805
|
||||||||||||||
|
21.11
|
Property
|
Dollar General - Durand, MI
|
N/A
|
N/A
|
84,052
|
1,261
|
82,791
|
1,820
|
||||||||||||||
|
21.12
|
Property
|
Dollar General - Carleton, MI
|
N/A
|
N/A
|
82,233
|
1,233
|
80,999
|
1,832
|
||||||||||||||
|
21.13
|
Property
|
Family Dollar - Biloxi, MS
|
N/A
|
N/A
|
90,188
|
1,353
|
88,835
|
1,600
|
||||||||||||||
|
21.14
|
Property
|
Dollar General - Oran, MO
|
N/A
|
N/A
|
77,457
|
1,162
|
76,295
|
2,113
|
||||||||||||||
|
21.15
|
Property
|
Dollar General - Flint, MI
|
N/A
|
N/A
|
76,893
|
1,153
|
75,740
|
1,805
|
||||||||||||||
|
21.16
|
Property
|
Family Dollar - Wells, NV
|
N/A
|
N/A
|
86,775
|
1,302
|
85,473
|
1,600
|
||||||||||||||
|
21.17
|
Property
|
Advance Auto - Greenwood, SC
|
N/A
|
N/A
|
77,944
|
1,169
|
76,775
|
1,615
|
||||||||||||||
|
21.18
|
Property
|
Family Dollar - Gulfport, MS
|
N/A
|
N/A
|
85,313
|
1,280
|
84,033
|
1,664
|
||||||||||||||
|
21.19
|
Property
|
Advance Auto - Warren, OH
|
N/A
|
N/A
|
76,781
|
1,152
|
75,630
|
1,400
|
||||||||||||||
|
21.20
|
Property
|
Family Dollar - Carriere, MS
|
N/A
|
N/A
|
81,900
|
1,229
|
80,672
|
1,664
|
||||||||||||||
|
21.21
|
Property
|
Dollar General - Vienna, MO
|
N/A
|
N/A
|
72,782
|
1,092
|
71,691
|
1,805
|
||||||||||||||
|
21.22
|
Property
|
Dollar General - Como, TX
|
N/A
|
N/A
|
75,620
|
1,134
|
74,486
|
1,820
|
||||||||||||||
|
21.23
|
Property
|
Dollar General - Soso, MS
|
N/A
|
N/A
|
71,524
|
1,073
|
70,451
|
1,805
|
||||||||||||||
|
21.24
|
Property
|
Dollar General - Gordonville, TX
|
N/A
|
N/A
|
75,240
|
1,129
|
74,111
|
1,820
|
||||||||||||||
|
21.25
|
Property
|
Family Dollar - Kerens, TX
|
N/A
|
N/A
|
76,730
|
1,151
|
75,579
|
1,600
|
||||||||||||||
|
21.26
|
Property
|
Dollar General - Moorhead, MS
|
N/A
|
N/A
|
66,120
|
992
|
65,128
|
1,805
|
||||||||||||||
|
21.27
|
Property
|
Family Dollar - Rangely, CO
|
N/A
|
N/A
|
67,725
|
1,016
|
66,709
|
1,600
|
||||||||||||||
|
22
|
Loan
|
37, 38
|
GSMC
|
Legacy Tower
|
1,275,710
|
5/31/2012
|
2,931,434
|
1,361,155
|
1,570,279
|
13.4%
|
78,420
|
|||||||||||
|
23
|
Loan
|
CGMRC
|
Walgreens and Sports Authority Portfolio
|
N/A
|
N/A
|
1,868,661
|
390,185
|
1,478,478
|
12.7%
|
13,242
|
||||||||||||
|
23.01
|
Property
|
Walgreens and Sports Authority Portfolio (Palm Gardens)
|
N/A
|
N/A
|
787,068
|
176,526
|
610,542
|
6,445
|
||||||||||||||
|
23.02
|
Property
|
Walgreens and Sports Authority Portfolio (Marshall)
|
N/A
|
N/A
|
401,794
|
47,722
|
354,073
|
2,268
|
||||||||||||||
|
23.03
|
Property
|
Walgreens and Sports Authority Portfolio (Little Rock)
|
N/A
|
N/A
|
346,234
|
21,601
|
324,634
|
2,261
|
||||||||||||||
|
23.04
|
Property
|
Walgreens and Sports Authority Portfolio (Pasadena)
|
N/A
|
N/A
|
333,565
|
144,336
|
189,229
|
2,268
|
||||||||||||||
|
24
|
Loan
|
CGMRC
|
555 East Main Street
|
1,004,702
|
3/31/2012
|
2,426,408
|
1,195,160
|
1,231,248
|
11.8%
|
25,138
|
||||||||||||
|
25
|
Loan
|
CGMRC
|
Amber Ridge and Oakbrook Apartments
|
1,438,760
|
2/29/2012
|
2,114,605
|
702,032
|
1,412,573
|
13.9%
|
80,700
|
||||||||||||
|
25.01
|
Property
|
Oakbrook Apartments
|
869,405
|
2/29/2012
|
1,245,021
|
382,403
|
862,618
|
46,500
|
||||||||||||||
|
25.02
|
Property
|
Amber Ridge Apartments
|
569,355
|
2/29/2012
|
869,584
|
319,629
|
549,955
|
34,200
|
||||||||||||||
|
26
|
Loan
|
10, 39
|
GSMC
|
TownePlace Suites - Fayetteville
|
1,649,926
|
6/30/2012
|
3,152,256
|
1,664,891
|
1,487,365
|
14.7%
|
157,613
|
|||||||||||
|
27
|
Loan
|
10
|
CGMRC
|
1026-1044 Market Street
|
N/A
|
N/A
|
1,692,172
|
441,310
|
1,250,862
|
12.5%
|
13,374
|
|||||||||||
|
28
|
Loan
|
CGMRC
|
Crescendo Self-Storage Portfolio
|
1,155,376
|
4/30/2012
|
2,010,002
|
943,168
|
1,066,834
|
10.7%
|
35,224
|
||||||||||||
|
28.01
|
Property
|
Green Bay Avenue Self Storage
|
518,951
|
4/30/2012
|
911,172
|
445,769
|
465,404
|
12,948
|
||||||||||||||
|
28.02
|
Property
|
Jordan Landing Self Storage
|
374,531
|
4/30/2012
|
603,632
|
243,418
|
360,214
|
12,934
|
||||||||||||||
|
28.03
|
Property
|
Storage Kings of South Congress
|
261,894
|
4/30/2012
|
495,198
|
253,982
|
241,216
|
9,342
|
||||||||||||||
|
29
|
Loan
|
CGMRC
|
Storage Pro Portfolio
|
1,338,568
|
4/30/2012
|
2,112,324
|
964,737
|
1,147,587
|
11.6%
|
30,241
|
||||||||||||
|
29.01
|
Property
|
Storage Pro - Kalamazoo
|
499,394
|
4/30/2012
|
722,634
|
282,905
|
439,729
|
12,934
|
||||||||||||||
|
29.02
|
Property
|
Storage Pro - East Lansing
|
313,693
|
4/30/2012
|
503,891
|
229,711
|
274,180
|
6,230
|
||||||||||||||
|
29.03
|
Property
|
Storage Pro - Wyoming
|
304,607
|
4/30/2012
|
492,692
|
236,506
|
256,186
|
6,336
|
||||||||||||||
|
29.04
|
Property
|
Storage Pro - Comstock Park
|
220,874
|
4/30/2012
|
393,107
|
215,616
|
177,492
|
4,741
|
||||||||||||||
|
30
|
Loan
|
CGMRC
|
Memphis Self Storage Portfolio
|
1,166,999
|
6/30/2012
|
1,728,629
|
693,730
|
1,034,899
|
10.5%
|
41,883
|
||||||||||||
|
30.01
|
Property
|
Bartlett Self Storage
|
302,544
|
6/30/2012
|
441,833
|
152,633
|
289,200
|
9,854
|
||||||||||||||
|
30.02
|
Property
|
Hacks Cross Self Storage
|
307,414
|
6/30/2012
|
412,106
|
153,953
|
258,153
|
9,878
|
||||||||||||||
|
30.03
|
Property
|
Commerce Self Storage
|
213,949
|
6/30/2012
|
331,652
|
151,816
|
179,836
|
8,557
|
||||||||||||||
|
30.04
|
Property
|
Nesbit Self Storage
|
227,348
|
6/30/2012
|
325,160
|
123,335
|
201,825
|
8,051
|
||||||||||||||
|
30.05
|
Property
|
Winchester Self Storage
|
115,744
|
6/30/2012
|
217,878
|
111,993
|
105,885
|
5,543
|
||||||||||||||
|
31
|
Loan
|
CGMRC
|
Mountain Marketplace
|
1,166,825
|
4/30/2012
|
1,556,087
|
423,337
|
1,132,750
|
12.6%
|
17,379
|
||||||||||||
|
32
|
Loan
|
CGMRC
|
Countryside Plaza
|
N/A
|
N/A
|
1,521,043
|
459,114
|
1,061,929
|
13.1%
|
29,700
|
||||||||||||
|
33
|
Loan
|
10
|
Natixis RE
|
Hilton Garden Inn Odessa
|
1,492,968
|
5/31/2012
|
3,687,919
|
2,249,418
|
1,438,501
|
18.0%
|
147,517
|
|||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||
|
|
Debt Yield on
|
Underwritten
|
||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Most Recent
|
Most Recent
|
Underwritten
|
Underwritten
|
Underwritten Net
|
Underwritten Net
|
Replacement /
|
|||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
NOI (if past 2011) ($)
|
NOI Date (if past 2011)
|
EGI ($)
|
Expenses ($)
|
Operating Income ($)
|
Operating Income (%)
|
FF&E Reserve ($)
|
|||||||||||
|
34
|
Loan
|
10
|
CGMRC
|
Dallas & OKC MHC Portfolio (Stonetown Acquisitions)
|
1,012,908
|
Various
|
2,315,681
|
1,410,876
|
904,804
|
11.3%
|
40,250
|
|||||||||||
|
34.01
|
Property
|
Redbird MHC
|
225,806
|
3/31/2012
|
647,840
|
422,510
|
225,329
|
5,800
|
||||||||||||||
|
34.02
|
Property
|
Lakeview Terrace Estates MHC
|
221,583
|
3/31/2012
|
413,847
|
209,996
|
203,851
|
7,600
|
||||||||||||||
|
34.03
|
Property
|
Arrowwood MHC
|
180,913
|
5/31/2012
|
254,854
|
131,551
|
123,303
|
6,650
|
||||||||||||||
|
34.04
|
Property
|
El Reno MHC
|
160,375
|
3/31/2012
|
393,043
|
252,724
|
140,319
|
6,900
|
||||||||||||||
|
34.05
|
Property
|
Skyview Estates MHC
|
144,413
|
3/31/2012
|
254,364
|
128,687
|
125,677
|
4,400
|
||||||||||||||
|
34.06
|
Property
|
10
|
Bill’s MHC
|
54,565
|
5/31/2012
|
158,400
|
114,871
|
43,529
|
4,150
|
|||||||||||||
|
34.07
|
Property
|
Sunnylane Estates MHC
|
25,253
|
3/31/2012
|
193,333
|
150,537
|
42,796
|
4,750
|
||||||||||||||
|
35
|
Loan
|
CGMRC
|
Food Lion Mount Airy
|
846,990
|
4/30/2012
|
1,204,086
|
275,289
|
928,797
|
11.9%
|
27,110
|
||||||||||||
|
36
|
Loan
|
10
|
Natixis RE
|
Holiday Inn Express Fayetteville
|
1,464,218
|
3/31/2012
|
5,157,790
|
3,696,725
|
1,461,065
|
19.5%
|
232,101
|
|||||||||||
|
37
|
Loan
|
CGMRC
|
1263 West Pratt Boulevard
|
630,462
|
3/31/2012
|
1,000,815
|
398,461
|
602,354
|
9.6%
|
31,200
|
||||||||||||
|
38
|
Loan
|
CGMRC
|
Verizon Wireless & Mattress Firm
|
N/A
|
N/A
|
408,026
|
71,109
|
336,917
|
10.7%
|
1,577
|
||||||||||||
|
39
|
Loan
|
CGMRC
|
Pensacola Marketplace
|
N/A
|
N/A
|
475,192
|
141,437
|
333,755
|
10.7%
|
7,465
|
||||||||||||
|
40
|
Loan
|
10
|
CGMRC
|
807 Church Street
|
699,258
|
3/31/2012
|
1,116,853
|
437,163
|
679,690
|
10.9%
|
5,451
|
|||||||||||
|
41
|
Loan
|
10
|
CGMRC
|
Residence Inn Southern Pines
|
989,882
|
5/31/2012
|
2,488,661
|
1,530,585
|
958,076
|
15.5%
|
87,103
|
|||||||||||
|
42
|
Loan
|
CGMRC
|
Chicago Multifamily Portfolio
|
544,794
|
3/31/2012
|
837,920
|
273,165
|
564,755
|
9.4%
|
20,750
|
||||||||||||
|
42.01
|
Property
|
6301 North Hermitage
|
208,118
|
3/31/2012
|
339,584
|
108,986
|
230,598
|
10,250
|
||||||||||||||
|
42.02
|
Property
|
4650 North Beacon Street
|
189,380
|
3/31/2012
|
277,476
|
90,442
|
187,034
|
5,500
|
||||||||||||||
|
42.03
|
Property
|
3657 North Racine
|
147,296
|
3/31/2012
|
220,860
|
73,737
|
147,123
|
5,000
|
||||||||||||||
|
43
|
Loan
|
CGMRC
|
Park City MHC
|
630,929
|
3/31/2012
|
1,349,743
|
736,259
|
613,485
|
10.4%
|
25,950
|
||||||||||||
|
44
|
Loan
|
CGMRC
|
Holiday Inn Express - Long Island East End
|
776,850
|
3/31/2012
|
2,988,919
|
2,217,804
|
771,115
|
14.1%
|
119,557
|
||||||||||||
|
45
|
Loan
|
40
|
GSMC
|
Merrimack Village Center
|
975,428
|
6/30/2012
|
1,383,434
|
462,794
|
920,640
|
16.9%
|
12,344
|
|||||||||||
|
46
|
Loan
|
CGMRC
|
Shel Mar Estates MHP
|
557,039
|
3/31/2012
|
908,322
|
333,569
|
574,753
|
10.9%
|
18,250
|
||||||||||||
|
47
|
Loan
|
CGMRC
|
La Vita on Lovers Lane
|
628,444
|
3/31/2012
|
1,219,639
|
647,876
|
571,763
|
11.3%
|
40,500
|
||||||||||||
|
48
|
Loan
|
CGMRC
|
University of Phoenix
|
559,120
|
4/30/2012
|
618,811
|
100,985
|
517,826
|
10.9%
|
4,800
|
||||||||||||
|
49
|
Loan
|
CGMRC
|
Briarlane Apartments
|
575,278
|
3/31/2012
|
1,223,691
|
659,011
|
564,680
|
12.1%
|
36,000
|
||||||||||||
|
50
|
Loan
|
CGMRC
|
Walled Lake Mini Storage
|
506,120
|
3/31/2012
|
793,148
|
323,971
|
469,177
|
10.4%
|
16,658
|
||||||||||||
|
51
|
Loan
|
CGMRC
|
Woodcreek MHC
|
494,863
|
4/30/2012
|
750,186
|
264,164
|
486,022
|
11.5%
|
11,250
|
||||||||||||
|
52
|
Loan
|
10
|
CGMRC
|
Lakes of the Hills Apartments
|
379,601
|
3/31/2012
|
723,480
|
378,145
|
345,335
|
9.9%
|
25,250
|
|||||||||||
|
53
|
Loan
|
CGMRC
|
Americana Self Storage (SST)
|
577,321
|
3/31/2012
|
845,405
|
386,803
|
458,602
|
13.1%
|
12,308
|
||||||||||||
|
54
|
Loan
|
CGMRC
|
Got Storage
|
341,765
|
5/31/2012
|
522,980
|
187,758
|
335,222
|
10.8%
|
13,563
|
||||||||||||
|
55
|
Loan
|
CGMRC
|
Exchange Garage
|
288,689
|
3/31/2012
|
387,220
|
99,264
|
287,956
|
11.1%
|
11,214
|
||||||||||||
|
56
|
Loan
|
CGMRC
|
Jeffrey Manor Shopping Center
|
N/A
|
N/A
|
748,364
|
355,758
|
392,606
|
15.8%
|
13,384
|
||||||||||||
|
57
|
Loan
|
CGMRC
|
Gas Lite Manor
|
153,824
|
3/31/2012
|
279,697
|
117,516
|
162,181
|
10.3%
|
4,000
|
||||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||||
|
Debt Yield on
|
||||||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Underwritten
|
Underwritten Net
|
Underwritten NCF
|
Underwritten
|
As Stabilized
|
As Stabilized
|
||||||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
TI / LC ($)
|
Cash Flow ($)
|
DSCR (x) (4)
|
Net Cash Flow (%)
|
Appraised Value ($)
|
Appraisal Date
|
Appraised Value ($)
|
Appraisal Date
|
||||||||||||
|
1
|
Loan
|
8, 9
|
CGMRC
|
Miami Center
|
1,227,546
|
16,043,480
|
1.41
|
9.3%
|
268,000,000
|
3/28/2012
|
NAP
|
NAP
|
||||||||||||
|
2
|
Loan
|
10, 11, 12, 13
|
GSMC
|
222 Broadway
|
411,853
|
14,155,124
|
2.11
|
10.5%
|
230,000,000
|
5/1/2012
|
270,000,000
|
5/1/2015
|
||||||||||||
|
3
|
Loan
|
14, 15, 16, 17, 18, 19, 20, 21, 22
|
Natixis RE
|
17 Battery Place South
|
471,295
|
9,411,298
|
1.65
|
10.3%
|
141,000,000
|
6/1/2012
|
NAP
|
NAP
|
||||||||||||
|
4
|
Loan
|
CGMRC
|
Pinnacle at Westchase
|
532,726
|
8,017,247
|
1.57
|
10.0%
|
117,500,000
|
5/3/2012
|
NAP
|
NAP
|
|||||||||||||
|
5
|
Loan
|
10, 23
|
CGMRC
|
Gansevoort Park Avenue
|
0
|
15,979,840
|
1.77
|
11.4%
|
278,000,000
|
5/4/2012
|
304,000,000
|
5/1/2015
|
||||||||||||
|
6
|
Loan
|
10, 24
|
GSMC
|
25 East Oak Street
|
54,909
|
3,981,777
|
1.33
|
8.0%
|
73,800,000
|
6/7/2012
|
75,600,000
|
7/1/2013
|
||||||||||||
|
7
|
Loan
|
10, 25
|
GSMC
|
Sonora Village
|
105,887
|
2,981,350
|
1.38
|
8.9%
|
47,200,000
|
4/20/2012
|
49,200,000
|
4/20/2013
|
||||||||||||
|
8
|
Loan
|
26
|
GSMC
|
Cole Family Dollar Portfolio
|
59,736
|
2,962,007
|
2.23
|
10.7%
|
45,160,000
|
6/15/2012
|
NAP
|
NAP
|
||||||||||||
|
8.01
|
Property
|
Family Dollar - Plant City
|
1,844
|
126,695
|
1,900,000
|
6/15/2012
|
NAP
|
NAP
|
||||||||||||||||
|
8.02
|
Property
|
Family Dollar - Tampa
|
1,677
|
126,465
|
1,920,000
|
6/15/2012
|
NAP
|
NAP
|
||||||||||||||||
|
8.03
|
Property
|
Family Dollar - Hernandez
|
1,599
|
124,891
|
1,800,000
|
6/15/2012
|
NAP
|
NAP
|
||||||||||||||||
|
8.04
|
Property
|
Family Dollar - Pembroke Park
|
1,797
|
123,233
|
1,900,000
|
6/15/2012
|
NAP
|
NAP
|
||||||||||||||||
|
8.05
|
Property
|
Family Dollar - Deland
|
1,619
|
114,231
|
1,700,000
|
6/15/2012
|
NAP
|
NAP
|
||||||||||||||||
|
8.06
|
Property
|
Family Dollar - Port Arthur
|
1,563
|
112,857
|
1,740,000
|
6/15/2012
|
NAP
|
NAP
|
||||||||||||||||
|
8.07
|
Property
|
Family Dollar - Phoenix
|
2,001
|
111,619
|
1,600,000
|
6/15/2012
|
NAP
|
NAP
|
||||||||||||||||
|
8.08
|
Property
|
Family Dollar - Jacksonville I
|
1,817
|
110,631
|
1,700,000
|
6/15/2012
|
NAP
|
NAP
|
||||||||||||||||
|
8.09
|
Property
|
Family Dollar - Kansas City I
|
1,571
|
105,983
|
1,610,000
|
6/15/2012
|
NAP
|
NAP
|
||||||||||||||||
|
8.10
|
Property
|
Family Dollar - Avondale
|
1,633
|
105,018
|
1,500,000
|
6/15/2012
|
NAP
|
NAP
|
||||||||||||||||
|
8.11
|
Property
|
Family Dollar - Fort Myers
|
1,559
|
105,066
|
1,600,000
|
6/15/2012
|
NAP
|
NAP
|
||||||||||||||||
|
8.12
|
Property
|
Family Dollar - Ocala
|
1,685
|
104,244
|
1,600,000
|
6/15/2012
|
NAP
|
NAP
|
||||||||||||||||
|
8.13
|
Property
|
Family Dollar - Fort Lupton
|
1,856
|
98,070
|
1,500,000
|
6/15/2012
|
NAP
|
NAP
|
||||||||||||||||
|
8.14
|
Property
|
Family Dollar - Houston
|
1,530
|
98,237
|
1,520,000
|
6/15/2012
|
NAP
|
NAP
|
||||||||||||||||
|
8.15
|
Property
|
Family Dollar - Burton
|
1,609
|
93,061
|
1,420,000
|
6/15/2012
|
NAP
|
NAP
|
||||||||||||||||
|
8.16
|
Property
|
Family Dollar - Hudson
|
1,856
|
88,832
|
1,370,000
|
6/15/2012
|
NAP
|
NAP
|
||||||||||||||||
|
8.17
|
Property
|
Family Dollar - Jacksonville II
|
1,839
|
84,048
|
1,300,000
|
6/15/2012
|
NAP
|
NAP
|
||||||||||||||||
|
8.18
|
Property
|
Family Dollar - Dacono
|
1,577
|
80,980
|
1,250,000
|
6/15/2012
|
NAP
|
NAP
|
||||||||||||||||
|
8.19
|
Property
|
Family Dollar - Kentwood
|
2,029
|
78,085
|
1,210,000
|
6/15/2012
|
NAP
|
NAP
|
||||||||||||||||
|
8.20
|
Property
|
Family Dollar - Lakeland
|
1,567
|
78,172
|
1,200,000
|
6/15/2012
|
NAP
|
NAP
|
||||||||||||||||
|
8.21
|
Property
|
Family Dollar - San Antonio I
|
1,855
|
77,166
|
1,200,000
|
6/15/2012
|
NAP
|
NAP
|
||||||||||||||||
|
8.22
|
Property
|
Family Dollar - Newaygo
|
1,615
|
73,369
|
1,130,000
|
6/15/2012
|
NAP
|
NAP
|
||||||||||||||||
|
8.23
|
Property
|
Family Dollar - Kansas City II
|
1,568
|
72,822
|
1,120,000
|
6/15/2012
|
NAP
|
NAP
|
||||||||||||||||
|
8.24
|
Property
|
Family Dollar - Beaumont
|
1,548
|
69,634
|
1,090,000
|
6/15/2012
|
NAP
|
NAP
|
||||||||||||||||
|
8.25
|
Property
|
Family Dollar - Milton
|
1,600
|
68,398
|
1,050,000
|
6/15/2012
|
NAP
|
NAP
|
||||||||||||||||
|
8.26
|
Property
|
Family Dollar - Memphis
|
1,959
|
66,964
|
1,050,000
|
6/15/2012
|
NAP
|
NAP
|
||||||||||||||||
|
8.27
|
Property
|
Family Dollar - Noonday
|
1,838
|
65,842
|
1,030,000
|
6/15/2012
|
NAP
|
NAP
|
||||||||||||||||
|
8.28
|
Property
|
Family Dollar - Coolidge
|
1,570
|
63,874
|
910,000
|
6/15/2012
|
NAP
|
NAP
|
||||||||||||||||
|
8.29
|
Property
|
Family Dollar - Leander
|
1,840
|
58,221
|
930,000
|
6/15/2012
|
NAP
|
NAP
|
||||||||||||||||
|
8.30
|
Property
|
Family Dollar - San Antonio II
|
1,846
|
52,580
|
830,000
|
6/15/2012
|
NAP
|
NAP
|
||||||||||||||||
|
8.31
|
Property
|
Family Dollar - Little Rock
|
1,596
|
48,758
|
780,000
|
6/15/2012
|
NAP
|
NAP
|
||||||||||||||||
|
8.32
|
Property
|
Family Dollar - Canton
|
1,855
|
47,410
|
760,000
|
6/15/2012
|
NAP
|
NAP
|
||||||||||||||||
|
8.33
|
Property
|
Family Dollar - Converse
|
1,579
|
42,283
|
670,000
|
6/15/2012
|
NAP
|
NAP
|
||||||||||||||||
|
8.34
|
Property
|
Family Dollar - St. Peter
|
1,672
|
42,080
|
590,000
|
6/15/2012
|
NAP
|
NAP
|
||||||||||||||||
|
8.35
|
Property
|
Family Dollar - Fort Dodge
|
1,568
|
42,190
|
680,000
|
6/15/2012
|
NAP
|
NAP
|
||||||||||||||||
|
9
|
Loan
|
10, 27, 28, 29
|
GSMC
|
Hyatt Regency - Buffalo
|
0
|
3,205,232
|
1.77
|
12.6%
|
39,000,000
|
7/16/2012
|
43,500,000
|
8/1/2015
|
||||||||||||
|
10
|
Loan
|
30, 31
|
GSMC
|
Plains Capital Towers
|
559,444
|
2,938,618
|
1.91
|
12.3%
|
40,430,000
|
4/11/2012
|
NAP
|
NAP
|
||||||||||||
|
11
|
Loan
|
10
|
GSMC
|
West Valley Shopping Center
|
52,259
|
2,343,363
|
1.59
|
10.0%
|
38,000,000
|
5/1/2012
|
39,000,000
|
5/1/2013
|
||||||||||||
|
12
|
Loan
|
CGMRC
|
Wilcox Office Building
|
230,035
|
2,119,913
|
1.39
|
9.3%
|
35,000,000
|
4/13/2012
|
NAP
|
NAP
|
|||||||||||||
|
13
|
Loan
|
CGMRC
|
Waukegan Multifamily Portfolio
|
0
|
2,014,138
|
1.51
|
9.4%
|
28,660,000
|
5/25/2012
|
NAP
|
NAP
|
|||||||||||||
|
13.01
|
Property
|
Briarwood Apartments
|
0
|
1,074,177
|
14,440,000
|
5/25/2012
|
NAP
|
NAP
|
||||||||||||||||
|
13.02
|
Property
|
Heritage Green Apartments
|
0
|
939,962
|
14,220,000
|
5/25/2012
|
NAP
|
NAP
|
||||||||||||||||
|
14
|
Loan
|
Natixis RE
|
Sutton Place Apartments
|
0
|
3,271,631
|
2.44
|
17.4%
|
33,500,000
|
10/12/2011
|
NAP
|
NAP
|
|||||||||||||
|
15
|
Loan
|
CGMRC
|
290 Madison
|
50,000
|
1,281,308
|
1.36
|
8.6%
|
27,100,000
|
4/1/2012
|
NAP
|
NAP
|
|||||||||||||
|
16
|
Loan
|
10, 32
|
GSMC
|
SpringHill Suites - Frazer Mills
|
0
|
2,209,464
|
2.10
|
14.8%
|
25,000,000
|
5/1/2012
|
28,000,000
|
5/2/2015
|
||||||||||||
|
17
|
Loan
|
10, 33
|
GSMC
|
SpringHill Suites - Southside Works
|
0
|
1,862,589
|
1.83
|
12.9%
|
27,000,000
|
5/1/2012
|
33,500,000
|
5/1/2016
|
||||||||||||
|
18
|
Loan
|
CGMRC
|
College Point Self Storage
|
0
|
1,336,004
|
1.44
|
9.3%
|
19,300,000
|
4/15/2012
|
NAP
|
NAP
|
|||||||||||||
|
19
|
Loan
|
CGMRC
|
Sheraton Augusta
|
0
|
1,728,563
|
1.70
|
12.7%
|
22,100,000
|
3/30/2012
|
NAP
|
NAP
|
|||||||||||||
|
20
|
Loan
|
34, 35
|
GSMC
|
University Manors
|
0
|
1,224,266
|
1.34
|
9.8%
|
18,500,000
|
4/5/2012
|
NAP
|
NAP
|
||||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||||
|
Debt Yield on
|
||||||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Underwritten
|
Underwritten Net
|
Underwritten NCF
|
Underwritten
|
As Stabilized
|
As Stabilized
|
||||||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
TI / LC ($)
|
Cash Flow ($)
|
DSCR (x) (4)
|
Net Cash Flow (%)
|
Appraised Value ($)
|
Appraisal Date
|
Appraised Value ($)
|
Appraisal Date
|
||||||||||||
|
21
|
Loan
|
36
|
GSMC
|
ARCT III Portfolio
|
85,486
|
2,198,812
|
4.78
|
17.9%
|
29,950,000
|
Various
|
NAP
|
NAP
|
||||||||||||
|
21.01
|
Property
|
Advance Auto - Auburn, IN
|
1,631
|
140,388
|
1,930,000
|
4/25/2012
|
NAP
|
NAP
|
||||||||||||||||
|
21.02
|
Property
|
Tire Kingdom - Dublin, OH
|
3,022
|
123,362
|
1,800,000
|
4/25/2012
|
NAP
|
NAP
|
||||||||||||||||
|
21.03
|
Property
|
Dollar General - Sikeston, MO
|
4,797
|
94,119
|
1,350,000
|
4/25/2012
|
NAP
|
NAP
|
||||||||||||||||
|
21.04
|
Property
|
36
|
Family Dollar - Tulsa, OK
|
1,864
|
105,748
|
1,380,000
|
6/1/2012
|
NAP
|
NAP
|
|||||||||||||||
|
21.05
|
Property
|
Dollar General - Altamont, IL
|
4,830
|
91,661
|
1,320,000
|
4/25/2012
|
NAP
|
NAP
|
||||||||||||||||
|
21.06
|
Property
|
Dollar General - Ozark, MO
|
4,131
|
80,325
|
1,120,000
|
4/25/2012
|
NAP
|
NAP
|
||||||||||||||||
|
21.07
|
Property
|
Family Dollar - Hawthorne, NV
|
1,864
|
93,534
|
1,190,000
|
4/25/2012
|
NAP
|
NAP
|
||||||||||||||||
|
21.08
|
Property
|
Dollar General - Cadillac, MI
|
4,263
|
78,936
|
1,140,000
|
4/25/2012
|
NAP
|
NAP
|
||||||||||||||||
|
21.09
|
Property
|
Family Dollar - Lovelock, NV
|
1,864
|
90,653
|
1,150,000
|
4/25/2012
|
NAP
|
NAP
|
||||||||||||||||
|
21.10
|
Property
|
Dollar General - Gardner, LA
|
4,098
|
77,180
|
1,080,000
|
4/25/2012
|
NAP
|
NAP
|
||||||||||||||||
|
21.11
|
Property
|
Dollar General - Durand, MI
|
4,131
|
76,840
|
1,110,000
|
4/25/2012
|
NAP
|
NAP
|
||||||||||||||||
|
21.12
|
Property
|
Dollar General - Carleton, MI
|
4,159
|
75,009
|
1,080,000
|
4/25/2012
|
NAP
|
NAP
|
||||||||||||||||
|
21.13
|
Property
|
Family Dollar - Biloxi, MS
|
1,864
|
85,371
|
1,075,000
|
4/25/2012
|
NAP
|
NAP
|
||||||||||||||||
|
21.14
|
Property
|
Dollar General - Oran, MO
|
4,797
|
69,385
|
990,000
|
4/25/2012
|
NAP
|
NAP
|
||||||||||||||||
|
21.15
|
Property
|
Dollar General - Flint, MI
|
4,098
|
69,837
|
1,010,000
|
4/25/2012
|
NAP
|
NAP
|
||||||||||||||||
|
21.16
|
Property
|
Family Dollar - Wells, NV
|
1,864
|
82,010
|
1,050,000
|
4/25/2012
|
NAP
|
NAP
|
||||||||||||||||
|
21.17
|
Property
|
Advance Auto - Greenwood, SC
|
1,881
|
73,279
|
975,000
|
4/25/2012
|
NAP
|
NAP
|
||||||||||||||||
|
21.18
|
Property
|
Family Dollar - Gulfport, MS
|
1,938
|
80,431
|
1,025,000
|
4/25/2012
|
NAP
|
NAP
|
||||||||||||||||
|
21.19
|
Property
|
Advance Auto - Warren, OH
|
1,631
|
72,599
|
930,000
|
4/25/2012
|
NAP
|
NAP
|
||||||||||||||||
|
21.20
|
Property
|
Family Dollar - Carriere, MS
|
1,938
|
77,069
|
975,000
|
4/25/2012
|
NAP
|
NAP
|
||||||||||||||||
|
21.21
|
Property
|
Dollar General - Vienna, MO
|
4,098
|
65,788
|
960,000
|
4/25/2012
|
NAP
|
NAP
|
||||||||||||||||
|
21.22
|
Property
|
Dollar General - Como, TX
|
4,131
|
68,534
|
940,000
|
4/25/2012
|
NAP
|
NAP
|
||||||||||||||||
|
21.23
|
Property
|
Dollar General - Soso, MS
|
4,097
|
64,549
|
900,000
|
4/25/2012
|
NAP
|
NAP
|
||||||||||||||||
|
21.24
|
Property
|
Dollar General - Gordonville, TX
|
4,131
|
68,160
|
930,000
|
4/25/2012
|
NAP
|
NAP
|
||||||||||||||||
|
21.25
|
Property
|
Family Dollar - Kerens, TX
|
1,864
|
72,115
|
930,000
|
4/25/2012
|
NAP
|
NAP
|
||||||||||||||||
|
21.26
|
Property
|
Dollar General - Moorhead, MS
|
4,097
|
59,227
|
820,000
|
4/25/2012
|
NAP
|
NAP
|
||||||||||||||||
|
21.27
|
Property
|
Family Dollar - Rangely, CO
|
2,404
|
62,705
|
790,000
|
4/25/2012
|
NAP
|
NAP
|
||||||||||||||||
|
22
|
Loan
|
37, 38
|
GSMC
|
Legacy Tower
|
208,141
|
1,283,718
|
1.71
|
11.0%
|
18,525,000
|
4/13/2012
|
NAP
|
NAP
|
||||||||||||
|
23
|
Loan
|
CGMRC
|
Walgreens and Sports Authority Portfolio
|
88,996
|
1,376,240
|
1.74
|
11.8%
|
18,760,000
|
Various
|
NAP
|
NAP
|
|||||||||||||
|
23.01
|
Property
|
Walgreens and Sports Authority Portfolio (Palm Gardens)
|
46,884
|
557,212
|
7,400,000
|
5/2/2012
|
NAP
|
NAP
|
||||||||||||||||
|
23.02
|
Property
|
Walgreens and Sports Authority Portfolio (Marshall)
|
13,524
|
338,281
|
4,700,000
|
3/30/2012
|
NAP
|
NAP
|
||||||||||||||||
|
23.03
|
Property
|
Walgreens and Sports Authority Portfolio (Little Rock)
|
12,615
|
309,759
|
4,260,000
|
4/5/2012
|
NAP
|
NAP
|
||||||||||||||||
|
23.04
|
Property
|
Walgreens and Sports Authority Portfolio (Pasadena)
|
15,973
|
170,988
|
2,400,000
|
4/1/2012
|
NAP
|
NAP
|
||||||||||||||||
|
24
|
Loan
|
CGMRC
|
555 East Main Street
|
151,701
|
1,054,409
|
1.63
|
10.1%
|
14,500,000
|
4/13/2012
|
NAP
|
NAP
|
|||||||||||||
|
25
|
Loan
|
CGMRC
|
Amber Ridge and Oakbrook Apartments
|
0
|
1,331,873
|
2.12
|
13.1%
|
19,000,000
|
4/4/2012
|
NAP
|
NAP
|
|||||||||||||
|
25.01
|
Property
|
Oakbrook Apartments
|
0
|
816,118
|
11,400,000
|
4/4/2012
|
NAP
|
NAP
|
||||||||||||||||
|
25.02
|
Property
|
Amber Ridge Apartments
|
0
|
515,755
|
7,600,000
|
4/4/2012
|
NAP
|
NAP
|
||||||||||||||||
|
26
|
Loan
|
10, 39
|
GSMC
|
TownePlace Suites - Fayetteville
|
0
|
1,329,752
|
1.81
|
13.2%
|
14,500,000
|
4/5/2012
|
15,200,000
|
5/1/2015
|
||||||||||||
|
27
|
Loan
|
10
|
CGMRC
|
1026-1044 Market Street
|
107,458
|
1,130,031
|
1.81
|
11.3%
|
15,275,000
|
2/1/2012
|
18,250,000
|
2/1/2013
|
||||||||||||
|
28
|
Loan
|
CGMRC
|
Crescendo Self-Storage Portfolio
|
0
|
1,031,610
|
1.45
|
10.3%
|
15,550,000
|
Various
|
NAP
|
NAP
|
|||||||||||||
|
28.01
|
Property
|
Green Bay Avenue Self Storage
|
0
|
452,456
|
7,200,000
|
6/4/2012
|
NAP
|
NAP
|
||||||||||||||||
|
28.02
|
Property
|
Jordan Landing Self Storage
|
0
|
347,280
|
4,950,000
|
6/5/2012
|
NAP
|
NAP
|
||||||||||||||||
|
28.03
|
Property
|
Storage Kings of South Congress
|
0
|
231,874
|
3,400,000
|
6/4/2012
|
NAP
|
NAP
|
||||||||||||||||
|
29
|
Loan
|
CGMRC
|
Storage Pro Portfolio
|
0
|
1,117,346
|
1.81
|
11.3%
|
13,500,000
|
Various
|
NAP
|
NAP
|
|||||||||||||
|
29.01
|
Property
|
Storage Pro - Kalamazoo
|
0
|
426,795
|
5,000,000
|
6/19/2012
|
NAP
|
NAP
|
||||||||||||||||
|
29.02
|
Property
|
Storage Pro - East Lansing
|
0
|
267,950
|
3,350,000
|
6/18/2012
|
NAP
|
NAP
|
||||||||||||||||
|
29.03
|
Property
|
Storage Pro - Wyoming
|
0
|
249,850
|
3,000,000
|
6/18/2012
|
NAP
|
NAP
|
||||||||||||||||
|
29.04
|
Property
|
Storage Pro - Comstock Park
|
0
|
172,751
|
2,150,000
|
6/18/2012
|
NAP
|
NAP
|
||||||||||||||||
|
30
|
Loan
|
CGMRC
|
Memphis Self Storage Portfolio
|
0
|
993,016
|
1.58
|
10.0%
|
13,250,000
|
6/15/2012
|
NAP
|
NAP
|
|||||||||||||
|
30.01
|
Property
|
Bartlett Self Storage
|
0
|
279,346
|
3,600,000
|
6/15/2012
|
NAP
|
NAP
|
||||||||||||||||
|
30.02
|
Property
|
Hacks Cross Self Storage
|
0
|
248,276
|
3,550,000
|
6/15/2012
|
NAP
|
NAP
|
||||||||||||||||
|
30.03
|
Property
|
Commerce Self Storage
|
0
|
171,279
|
2,500,000
|
6/15/2012
|
NAP
|
NAP
|
||||||||||||||||
|
30.04
|
Property
|
Nesbit Self Storage
|
0
|
193,774
|
2,400,000
|
6/15/2012
|
NAP
|
NAP
|
||||||||||||||||
|
30.05
|
Property
|
Winchester Self Storage
|
0
|
100,342
|
1,200,000
|
6/15/2012
|
NAP
|
NAP
|
||||||||||||||||
|
31
|
Loan
|
CGMRC
|
Mountain Marketplace
|
78,206
|
1,037,165
|
1.82
|
11.5%
|
14,400,000
|
5/31/2012
|
NAP
|
NAP
|
|||||||||||||
|
32
|
Loan
|
CGMRC
|
Countryside Plaza
|
95,333
|
936,896
|
1.85
|
11.5%
|
11,800,000
|
4/26/2012
|
NAP
|
NAP
|
|||||||||||||
|
33
|
Loan
|
10
|
Natixis RE
|
Hilton Garden Inn Odessa
|
0
|
1,290,984
|
2.22
|
16.1%
|
13,600,000
|
4/17/2012
|
14,500,000
|
5/1/2015
|
||||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||||
|
Debt Yield on
|
||||||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Underwritten
|
Underwritten Net
|
Underwritten NCF
|
Underwritten
|
As Stabilized
|
As Stabilized
|
||||||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
TI / LC ($)
|
Cash Flow ($)
|
DSCR (x) (4)
|
Net Cash Flow (%)
|
Appraised Value ($)
|
Appraisal Date
|
Appraised Value ($)
|
Appraisal Date
|
||||||||||||
|
34
|
Loan
|
10
|
CGMRC
|
Dallas & OKC MHC Portfolio (Stonetown Acquisitions)
|
0
|
864,554
|
1.49
|
10.8%
|
11,850,000
|
Various
|
12,050,000
|
Various
|
||||||||||||
|
34.01
|
Property
|
Redbird MHC
|
0
|
219,529
|
2,700,000
|
4/10/2012
|
NAP
|
NAP
|
||||||||||||||||
|
34.02
|
Property
|
Lakeview Terrace Estates MHC
|
0
|
196,251
|
2,240,000
|
3/23/2012
|
NAP
|
NAP
|
||||||||||||||||
|
34.03
|
Property
|
Arrowwood MHC
|
0
|
116,653
|
1,890,000
|
3/23/2012
|
NAP
|
NAP
|
||||||||||||||||
|
34.04
|
Property
|
El Reno MHC
|
0
|
133,419
|
1,720,000
|
3/23/2012
|
NAP
|
NAP
|
||||||||||||||||
|
34.05
|
Property
|
Skyview Estates MHC
|
0
|
121,277
|
1,450,000
|
3/23/2012
|
NAP
|
NAP
|
||||||||||||||||
|
34.06
|
Property
|
10
|
Bill’s MHC
|
0
|
39,379
|
940,000
|
3/23/2012
|
1,140,000
|
3/23/2014
|
|||||||||||||||
|
34.07
|
Property
|
Sunnylane Estates MHC
|
0
|
38,046
|
910,000
|
3/23/2012
|
NAP
|
NAP
|
||||||||||||||||
|
35
|
Loan
|
CGMRC
|
Food Lion Mount Airy
|
63,178
|
838,509
|
1.53
|
10.7%
|
12,200,000
|
5/5/2012
|
NAP
|
NAP
|
|||||||||||||
|
36
|
Loan
|
10
|
Natixis RE
|
Holiday Inn Express Fayetteville
|
0
|
1,228,964
|
2.35
|
16.4%
|
12,800,000
|
4/17/2012
|
13,700,000
|
5/1/2014
|
||||||||||||
|
37
|
Loan
|
CGMRC
|
1263 West Pratt Boulevard
|
0
|
571,154
|
1.47
|
9.1%
|
8,430,000
|
5/21/2012
|
NAP
|
NAP
|
|||||||||||||
|
38
|
Loan
|
CGMRC
|
Verizon Wireless & Mattress Firm
|
13,024
|
322,316
|
1.57
|
10.0%
|
4,500,000
|
5/1/2012
|
NAP
|
NAP
|
|||||||||||||
|
39
|
Loan
|
CGMRC
|
Pensacola Marketplace
|
18,980
|
307,310
|
1.57
|
10.0%
|
4,100,000
|
4/27/2012
|
NAP
|
NAP
|
|||||||||||||
|
40
|
Loan
|
10
|
CGMRC
|
807 Church Street
|
31,797
|
642,441
|
1.60
|
10.3%
|
11,800,000
|
5/10/2012
|
12,900,000
|
1/1/2014
|
||||||||||||
|
41
|
Loan
|
10
|
CGMRC
|
Residence Inn Southern Pines
|
0
|
870,973
|
1.90
|
14.1%
|
10,500,000
|
12/15/2011
|
10,600,000
|
1/1/2013
|
||||||||||||
|
42
|
Loan
|
CGMRC
|
Chicago Multifamily Portfolio
|
0
|
544,005
|
1.44
|
9.1%
|
8,440,000
|
6/6/2012
|
NAP
|
NAP
|
|||||||||||||
|
42.01
|
Property
|
6301 North Hermitage
|
0
|
220,348
|
3,180,000
|
6/6/2012
|
NAP
|
NAP
|
||||||||||||||||
|
42.02
|
Property
|
4650 North Beacon Street
|
0
|
181,534
|
2,850,000
|
6/6/2012
|
NAP
|
NAP
|
||||||||||||||||
|
42.03
|
Property
|
3657 North Racine
|
0
|
142,123
|
2,410,000
|
6/6/2012
|
NAP
|
NAP
|
||||||||||||||||
|
43
|
Loan
|
CGMRC
|
Park City MHC
|
0
|
587,535
|
1.37
|
10.0%
|
7,900,000
|
3/22/2012
|
NAP
|
NAP
|
|||||||||||||
|
44
|
Loan
|
CGMRC
|
Holiday Inn Express - Long Island East End
|
0
|
651,558
|
1.62
|
11.9%
|
9,500,000
|
4/1/2012
|
NAP
|
NAP
|
|||||||||||||
|
45
|
Loan
|
40
|
GSMC
|
Merrimack Village Center
|
49,841
|
858,455
|
3.57
|
15.8%
|
11,800,000
|
5/8/2012
|
NAP
|
NAP
|
||||||||||||
|
46
|
Loan
|
CGMRC
|
Shel Mar Estates MHP
|
0
|
556,503
|
1.55
|
10.6%
|
7,200,000
|
3/14/2012
|
NAP
|
NAP
|
|||||||||||||
|
47
|
Loan
|
CGMRC
|
La Vita on Lovers Lane
|
0
|
531,263
|
1.62
|
10.5%
|
7,330,000
|
4/25/2012
|
NAP
|
NAP
|
|||||||||||||
|
48
|
Loan
|
CGMRC
|
University of Phoenix
|
32,000
|
481,026
|
1.44
|
10.2%
|
7,500,000
|
4/1/2012
|
NAP
|
NAP
|
|||||||||||||
|
49
|
Loan
|
CGMRC
|
Briarlane Apartments
|
0
|
528,680
|
1.73
|
11.3%
|
6,900,000
|
4/18/2012
|
NAP
|
NAP
|
|||||||||||||
|
50
|
Loan
|
CGMRC
|
Walled Lake Mini Storage
|
0
|
452,519
|
1.54
|
10.1%
|
6,450,000
|
4/18/2012
|
NAP
|
NAP
|
|||||||||||||
|
51
|
Loan
|
CGMRC
|
Woodcreek MHC
|
0
|
474,772
|
1.60
|
11.2%
|
6,700,000
|
4/18/2012
|
NAP
|
NAP
|
|||||||||||||
|
52
|
Loan
|
10
|
CGMRC
|
Lakes of the Hills Apartments
|
0
|
320,085
|
1.37
|
9.2%
|
4,970,000
|
3/23/2012
|
5,460,000
|
5/23/2013
|
||||||||||||
|
53
|
Loan
|
CGMRC
|
Americana Self Storage (SST)
|
0
|
446,294
|
2.04
|
12.8%
|
7,475,000
|
4/27/2012
|
NAP
|
NAP
|
|||||||||||||
|
54
|
Loan
|
CGMRC
|
Got Storage
|
0
|
321,659
|
1.60
|
10.4%
|
4,300,000
|
6/5/2012
|
NAP
|
NAP
|
|||||||||||||
|
55
|
Loan
|
CGMRC
|
Exchange Garage
|
0
|
276,742
|
1.58
|
10.7%
|
3,500,000
|
5/1/2012
|
NAP
|
NAP
|
|||||||||||||
|
56
|
Loan
|
CGMRC
|
Jeffrey Manor Shopping Center
|
48,917
|
330,306
|
1.84
|
13.3%
|
3,700,000
|
4/27/2012
|
NAP
|
NAP
|
|||||||||||||
|
57
|
Loan
|
CGMRC
|
Gas Lite Manor
|
0
|
158,181
|
1.41
|
10.0%
|
2,110,000
|
6/14/2012
|
NAP
|
NAP
|
|||||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Cut-off Date
|
LTV Ratio
|
Largest Tenant
|
|||||||||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
LTV Ratio (%)
|
at Maturity / ARD (%)
|
Occupancy (%) (5)
|
Occupancy Date
|
ADR ($)
|
RevPAR ($)
|
Largest Tenant
|
Sq Ft
|
||||||||||||
|
1
|
Loan
|
8, 9
|
CGMRC
|
Miami Center
|
64.2%
|
53.2%
|
83.7%
|
6/1/2012
|
NAP
|
NAP
|
Citicorp
|
157,553
|
||||||||||||
|
2
|
Loan
|
10, 11, 12, 13
|
GSMC
|
222 Broadway
|
58.7%
|
50.0%
|
79.1%
|
5/29/2012
|
NAP
|
NAP
|
Bank of America
|
595,953
|
||||||||||||
|
3
|
Loan
|
14, 15, 16, 17, 18, 19, 20, 21, 22
|
Natixis RE
|
17 Battery Place South
|
64.5%
|
57.0%
|
99.0%
|
4/30/2012
|
NAP
|
NAP
|
New York Film Academy
|
73,326
|
||||||||||||
|
4
|
Loan
|
CGMRC
|
Pinnacle at Westchase
|
67.9%
|
55.9%
|
97.8%
|
6/30/2012
|
NAP
|
NAP
|
Conoco Phillips
|
210,735
|
|||||||||||||
|
5
|
Loan
|
10, 23
|
CGMRC
|
Gansevoort Park Avenue
|
50.4%
|
39.9%
|
83.6%
|
5/31/2012
|
377.16
|
323.39
|
NAP
|
|||||||||||||
|
6
|
Loan
|
10, 24
|
GSMC
|
25 East Oak Street
|
67.7%
|
53.2%
|
90.2%
|
6/1/2012
|
NAP
|
NAP
|
Giorgio Armani
|
8,767
|
||||||||||||
|
7
|
Loan
|
10, 25
|
GSMC
|
Sonora Village
|
71.3%
|
59.1%
|
82.1%
|
6/30/2012
|
NAP
|
NAP
|
Best Buy
|
62,178
|
||||||||||||
|
8
|
Loan
|
26
|
GSMC
|
Cole Family Dollar Portfolio
|
61.4%
|
61.4%
|
100.0%
|
NAP
|
NAP
|
|||||||||||||||
|
8.01
|
Property
|
Family Dollar - Plant City
|
100.0%
|
4/30/2012
|
NAP
|
NAP
|
Family Dollar
|
9,223
|
||||||||||||||||
|
8.02
|
Property
|
Family Dollar - Tampa
|
100.0%
|
4/30/2012
|
NAP
|
NAP
|
Family Dollar
|
8,390
|
||||||||||||||||
|
8.03
|
Property
|
Family Dollar - Hernandez
|
100.0%
|
4/30/2012
|
NAP
|
NAP
|
Family Dollar
|
8,000
|
||||||||||||||||
|
8.04
|
Property
|
Family Dollar - Pembroke Park
|
100.0%
|
4/30/2012
|
NAP
|
NAP
|
Family Dollar
|
8,991
|
||||||||||||||||
|
8.05
|
Property
|
Family Dollar - Deland
|
100.0%
|
4/30/2012
|
NAP
|
NAP
|
Family Dollar
|
8,099
|
||||||||||||||||
|
8.06
|
Property
|
Family Dollar - Port Arthur
|
100.0%
|
4/30/2012
|
NAP
|
NAP
|
Family Dollar
|
7,820
|
||||||||||||||||
|
8.07
|
Property
|
Family Dollar - Phoenix
|
100.0%
|
4/30/2012
|
NAP
|
NAP
|
Family Dollar
|
10,011
|
||||||||||||||||
|
8.08
|
Property
|
Family Dollar - Jacksonville I
|
100.0%
|
4/30/2012
|
NAP
|
NAP
|
Family Dollar
|
9,091
|
||||||||||||||||
|
8.09
|
Property
|
Family Dollar - Kansas City I
|
100.0%
|
4/30/2012
|
NAP
|
NAP
|
Family Dollar
|
7,860
|
||||||||||||||||
|
8.10
|
Property
|
Family Dollar - Avondale
|
100.0%
|
4/30/2012
|
NAP
|
NAP
|
Family Dollar
|
8,171
|
||||||||||||||||
|
8.11
|
Property
|
Family Dollar - Fort Myers
|
100.0%
|
4/30/2012
|
NAP
|
NAP
|
Family Dollar
|
7,798
|
||||||||||||||||
|
8.12
|
Property
|
Family Dollar - Ocala
|
100.0%
|
4/30/2012
|
NAP
|
NAP
|
Family Dollar
|
8,432
|
||||||||||||||||
|
8.13
|
Property
|
Family Dollar - Fort Lupton
|
100.0%
|
4/30/2012
|
NAP
|
NAP
|
Family Dollar
|
9,283
|
||||||||||||||||
|
8.14
|
Property
|
Family Dollar - Houston
|
100.0%
|
4/30/2012
|
NAP
|
NAP
|
Family Dollar
|
7,654
|
||||||||||||||||
|
8.15
|
Property
|
Family Dollar - Burton
|
100.0%
|
4/30/2012
|
NAP
|
NAP
|
Family Dollar
|
8,050
|
||||||||||||||||
|
8.16
|
Property
|
Family Dollar - Hudson
|
100.0%
|
4/30/2012
|
NAP
|
NAP
|
Family Dollar
|
9,286
|
||||||||||||||||
|
8.17
|
Property
|
Family Dollar - Jacksonville II
|
100.0%
|
4/30/2012
|
NAP
|
NAP
|
Family Dollar
|
9,198
|
||||||||||||||||
|
8.18
|
Property
|
Family Dollar - Dacono
|
100.0%
|
4/30/2012
|
NAP
|
NAP
|
Family Dollar
|
7,888
|
||||||||||||||||
|
8.19
|
Property
|
Family Dollar - Kentwood
|
100.0%
|
4/30/2012
|
NAP
|
NAP
|
Family Dollar
|
10,150
|
||||||||||||||||
|
8.20
|
Property
|
Family Dollar - Lakeland
|
100.0%
|
4/30/2012
|
NAP
|
NAP
|
Family Dollar
|
7,842
|
||||||||||||||||
|
8.21
|
Property
|
Family Dollar - San Antonio I
|
100.0%
|
4/30/2012
|
NAP
|
NAP
|
Family Dollar
|
9,280
|
||||||||||||||||
|
8.22
|
Property
|
Family Dollar - Newaygo
|
100.0%
|
4/30/2012
|
NAP
|
NAP
|
Family Dollar
|
8,080
|
||||||||||||||||
|
8.23
|
Property
|
Family Dollar - Kansas City II
|
100.0%
|
4/30/2012
|
NAP
|
NAP
|
Family Dollar
|
7,843
|
||||||||||||||||
|
8.24
|
Property
|
Family Dollar - Beaumont
|
100.0%
|
4/30/2012
|
NAP
|
NAP
|
Family Dollar
|
7,745
|
||||||||||||||||
|
8.25
|
Property
|
Family Dollar - Milton
|
100.0%
|
4/30/2012
|
NAP
|
NAP
|
Family Dollar
|
8,007
|
||||||||||||||||
|
8.26
|
Property
|
Family Dollar - Memphis
|
100.0%
|
4/30/2012
|
NAP
|
NAP
|
Family Dollar
|
9,800
|
||||||||||||||||
|
8.27
|
Property
|
Family Dollar - Noonday
|
100.0%
|
4/30/2012
|
NAP
|
NAP
|
Family Dollar
|
9,196
|
||||||||||||||||
|
8.28
|
Property
|
Family Dollar - Coolidge
|
100.0%
|
4/30/2012
|
NAP
|
NAP
|
Family Dollar
|
7,857
|
||||||||||||||||
|
8.29
|
Property
|
Family Dollar - Leander
|
100.0%
|
4/30/2012
|
NAP
|
NAP
|
Family Dollar
|
9,207
|
||||||||||||||||
|
8.30
|
Property
|
Family Dollar - San Antonio II
|
100.0%
|
4/30/2012
|
NAP
|
NAP
|
Family Dollar
|
9,235
|
||||||||||||||||
|
8.31
|
Property
|
Family Dollar - Little Rock
|
100.0%
|
4/30/2012
|
NAP
|
NAP
|
Family Dollar
|
7,986
|
||||||||||||||||
|
8.32
|
Property
|
Family Dollar - Canton
|
100.0%
|
4/30/2012
|
NAP
|
NAP
|
Family Dollar
|
9,278
|
||||||||||||||||
|
8.33
|
Property
|
Family Dollar - Converse
|
100.0%
|
4/30/2012
|
NAP
|
NAP
|
Family Dollar
|
7,899
|
||||||||||||||||
|
8.34
|
Property
|
Family Dollar - St. Peter
|
100.0%
|
4/30/2012
|
NAP
|
NAP
|
Family Dollar
|
8,365
|
||||||||||||||||
|
8.35
|
Property
|
Family Dollar - Fort Dodge
|
100.0%
|
4/30/2012
|
NAP
|
NAP
|
Family Dollar
|
7,843
|
||||||||||||||||
|
9
|
Loan
|
10, 27, 28, 29
|
GSMC
|
Hyatt Regency - Buffalo
|
65.3%
|
44.0%
|
71.9%
|
6/30/2012
|
112.67
|
80.96
|
NAP
|
|||||||||||||
|
10
|
Loan
|
30, 31
|
GSMC
|
Plains Capital Towers
|
59.2%
|
54.7%
|
90.2%
|
6/1/2012
|
NAP
|
NAP
|
Lockheed Martin
|
38,214
|
||||||||||||
|
11
|
Loan
|
10
|
GSMC
|
West Valley Shopping Center
|
61.6%
|
51.6%
|
91.8%
|
8/1/2012
|
NAP
|
NAP
|
Sunflower Farmers Market
|
32,952
|
||||||||||||
|
12
|
Loan
|
CGMRC
|
Wilcox Office Building
|
65.4%
|
54.3%
|
96.6%
|
3/31/2012
|
NAP
|
NAP
|
Alcon Laboratories, Inc.
|
87,191
|
|||||||||||||
|
13
|
Loan
|
CGMRC
|
Waukegan Multifamily Portfolio
|
74.9%
|
60.9%
|
96.3%
|
NAP
|
NAP
|
||||||||||||||||
|
13.01
|
Property
|
Briarwood Apartments
|
99.3%
|
5/10/2012
|
NAP
|
NAP
|
NAP
|
|||||||||||||||||
|
13.02
|
Property
|
Heritage Green Apartments
|
92.7%
|
5/10/2012
|
NAP
|
NAP
|
NAP
|
|||||||||||||||||
|
14
|
Loan
|
Natixis RE
|
Sutton Place Apartments
|
56.1%
|
54.0%
|
97.9%
|
6/30/2012
|
NAP
|
NAP
|
NAP
|
||||||||||||||
|
15
|
Loan
|
CGMRC
|
290 Madison
|
55.2%
|
45.1%
|
100.0%
|
3/25/2012
|
NAP
|
NAP
|
NH Computer Learning Center
|
23,736
|
|||||||||||||
|
16
|
Loan
|
10, 32
|
GSMC
|
SpringHill Suites - Frazer Mills
|
59.7%
|
40.1%
|
82.6%
|
6/30/2012
|
138.17
|
114.14
|
NAP
|
|||||||||||||
|
17
|
Loan
|
10, 33
|
GSMC
|
SpringHill Suites - Southside Works
|
53.5%
|
32.4%
|
79.2%
|
6/30/2012
|
139.36
|
110.42
|
NAP
|
|||||||||||||
|
18
|
Loan
|
CGMRC
|
College Point Self Storage
|
74.7%
|
61.5%
|
84.4%
|
2/27/2012
|
NAP
|
NAP
|
NAP
|
||||||||||||||
|
19
|
Loan
|
CGMRC
|
Sheraton Augusta
|
61.8%
|
47.3%
|
61.1%
|
5/31/2012
|
115.00
|
70.81
|
NAP
|
||||||||||||||
|
20
|
Loan
|
34, 35
|
GSMC
|
University Manors
|
67.3%
|
51.3%
|
97.7%
|
7/11/2012
|
NAP
|
NAP
|
NAP
|
|||||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Cut-off Date
|
LTV Ratio
|
Largest Tenant
|
|||||||||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
LTV Ratio (%)
|
at Maturity / ARD (%)
|
Occupancy (%) (5)
|
Occupancy Date
|
ADR ($)
|
RevPAR ($)
|
Largest Tenant
|
Sq Ft
|
||||||||||||
|
21
|
Loan
|
36
|
GSMC
|
ARCT III Portfolio
|
41.0%
|
41.0%
|
100.0%
|
NAP
|
NAP
|
|||||||||||||||
|
21.01
|
Property
|
Advance Auto - Auburn, IN
|
100.0%
|
6/27/2012
|
NAP
|
NAP
|
Advance Auto
|
7,000
|
||||||||||||||||
|
21.02
|
Property
|
Tire Kingdom - Dublin, OH
|
100.0%
|
6/27/2012
|
NAP
|
NAP
|
Tire Kingdom
|
6,656
|
||||||||||||||||
|
21.03
|
Property
|
Dollar General - Sikeston, MO
|
100.0%
|
6/27/2012
|
NAP
|
NAP
|
Dollar General
|
10,566
|
||||||||||||||||
|
21.04
|
Property
|
36
|
Family Dollar - Tulsa, OK
|
100.0%
|
6/27/2012
|
NAP
|
NAP
|
Family Dollar
|
8,000
|
|||||||||||||||
|
21.05
|
Property
|
Dollar General - Altamont, IL
|
100.0%
|
6/27/2012
|
NAP
|
NAP
|
Dollar General
|
10,640
|
||||||||||||||||
|
21.06
|
Property
|
Dollar General - Ozark, MO
|
100.0%
|
6/27/2012
|
NAP
|
NAP
|
Dollar General
|
9,100
|
||||||||||||||||
|
21.07
|
Property
|
Family Dollar - Hawthorne, NV
|
100.0%
|
6/27/2012
|
NAP
|
NAP
|
Family Dollar
|
8,000
|
||||||||||||||||
|
21.08
|
Property
|
Dollar General - Cadillac, MI
|
100.0%
|
6/27/2012
|
NAP
|
NAP
|
Dollar General
|
9,389
|
||||||||||||||||
|
21.09
|
Property
|
Family Dollar - Lovelock, NV
|
100.0%
|
6/27/2012
|
NAP
|
NAP
|
Family Dollar
|
8,000
|
||||||||||||||||
|
21.10
|
Property
|
Dollar General - Gardner, LA
|
100.0%
|
6/27/2012
|
NAP
|
NAP
|
Dollar General
|
9,026
|
||||||||||||||||
|
21.11
|
Property
|
Dollar General - Durand, MI
|
100.0%
|
6/27/2012
|
NAP
|
NAP
|
Dollar General
|
9,100
|
||||||||||||||||
|
21.12
|
Property
|
Dollar General - Carleton, MI
|
100.0%
|
6/27/2012
|
NAP
|
NAP
|
Dollar General
|
9,160
|
||||||||||||||||
|
21.13
|
Property
|
Family Dollar - Biloxi, MS
|
100.0%
|
6/27/2012
|
NAP
|
NAP
|
Family Dollar
|
8,000
|
||||||||||||||||
|
21.14
|
Property
|
Dollar General - Oran, MO
|
100.0%
|
6/27/2012
|
NAP
|
NAP
|
Dollar General
|
10,566
|
||||||||||||||||
|
21.15
|
Property
|
Dollar General - Flint, MI
|
100.0%
|
6/27/2012
|
NAP
|
NAP
|
Dollar General
|
9,026
|
||||||||||||||||
|
21.16
|
Property
|
Family Dollar - Wells, NV
|
100.0%
|
6/27/2012
|
NAP
|
NAP
|
Family Dollar
|
8,000
|
||||||||||||||||
|
21.17
|
Property
|
Advance Auto - Greenwood, SC
|
100.0%
|
6/27/2012
|
NAP
|
NAP
|
Advance Auto
|
8,075
|
||||||||||||||||
|
21.18
|
Property
|
Family Dollar - Gulfport, MS
|
100.0%
|
6/27/2012
|
NAP
|
NAP
|
Family Dollar
|
8,320
|
||||||||||||||||
|
21.19
|
Property
|
Advance Auto - Warren, OH
|
100.0%
|
6/27/2012
|
NAP
|
NAP
|
Advance Auto
|
7,000
|
||||||||||||||||
|
21.20
|
Property
|
Family Dollar - Carriere, MS
|
100.0%
|
6/27/2012
|
NAP
|
NAP
|
Family Dollar
|
8,320
|
||||||||||||||||
|
21.21
|
Property
|
Dollar General - Vienna, MO
|
100.0%
|
6/27/2012
|
NAP
|
NAP
|
Dollar General
|
9,026
|
||||||||||||||||
|
21.22
|
Property
|
Dollar General - Como, TX
|
100.0%
|
6/27/2012
|
NAP
|
NAP
|
Dollar General
|
9,100
|
||||||||||||||||
|
21.23
|
Property
|
Dollar General - Soso, MS
|
100.0%
|
6/27/2012
|
NAP
|
NAP
|
Dollar General
|
9,024
|
||||||||||||||||
|
21.24
|
Property
|
Dollar General - Gordonville, TX
|
100.0%
|
6/27/2012
|
NAP
|
NAP
|
Dollar General
|
9,100
|
||||||||||||||||
|
21.25
|
Property
|
Family Dollar - Kerens, TX
|
100.0%
|
6/27/2012
|
NAP
|
NAP
|
Family Dollar
|
8,000
|
||||||||||||||||
|
21.26
|
Property
|
Dollar General - Moorhead, MS
|
100.0%
|
6/27/2012
|
NAP
|
NAP
|
Dollar General
|
9,024
|
||||||||||||||||
|
21.27
|
Property
|
Family Dollar - Rangely, CO
|
100.0%
|
6/27/2012
|
NAP
|
NAP
|
Family Dollar
|
8,000
|
||||||||||||||||
|
22
|
Loan
|
37, 38
|
GSMC
|
Legacy Tower
|
63.1%
|
58.4%
|
96.2%
|
8/1/2012
|
NAP
|
NAP
|
NC Mutual
|
81,420
|
||||||||||||
|
23
|
Loan
|
CGMRC
|
Walgreens and Sports Authority Portfolio
|
62.1%
|
46.0%
|
100.0%
|
NAP
|
NAP
|
||||||||||||||||
|
23.01
|
Property
|
Walgreens and Sports Authority Portfolio (Palm Gardens)
|
100.0%
|
9/6/2012
|
NAP
|
NAP
|
Sports Authority
|
42,968
|
||||||||||||||||
|
23.02
|
Property
|
Walgreens and Sports Authority Portfolio (Marshall)
|
100.0%
|
9/6/2012
|
NAP
|
NAP
|
Walgreens
|
15,120
|
||||||||||||||||
|
23.03
|
Property
|
Walgreens and Sports Authority Portfolio (Little Rock)
|
100.0%
|
9/6/2012
|
NAP
|
NAP
|
Walgreens
|
15,070
|
||||||||||||||||
|
23.04
|
Property
|
Walgreens and Sports Authority Portfolio (Pasadena)
|
100.0%
|
9/6/2012
|
NAP
|
NAP
|
Walgreens
|
15,120
|
||||||||||||||||
|
24
|
Loan
|
CGMRC
|
555 East Main Street
|
72.2%
|
58.7%
|
90.8%
|
5/16/2012
|
NAP
|
NAP
|
Wall, Einhorn, & Chernitzer
|
30,756
|
|||||||||||||
|
25
|
Loan
|
CGMRC
|
Amber Ridge and Oakbrook Apartments
|
53.4%
|
43.6%
|
97.1%
|
NAP
|
NAP
|
||||||||||||||||
|
25.01
|
Property
|
Oakbrook Apartments
|
96.8%
|
4/10/2012
|
NAP
|
NAP
|
NAP
|
|||||||||||||||||
|
25.02
|
Property
|
Amber Ridge Apartments
|
97.4%
|
4/26/2012
|
NAP
|
NAP
|
NAP
|
|||||||||||||||||
|
26
|
Loan
|
10, 39
|
GSMC
|
TownePlace Suites - Fayetteville
|
69.7%
|
50.5%
|
91.1%
|
6/30/2012
|
99.85
|
90.99
|
NAP
|
|||||||||||||
|
27
|
Loan
|
10
|
CGMRC
|
1026-1044 Market Street
|
65.4%
|
44.7%
|
100.0%
|
7/1/2012
|
NAP
|
NAP
|
Freire Charter School
|
48,080
|
||||||||||||
|
28
|
Loan
|
CGMRC
|
Crescendo Self-Storage Portfolio
|
64.1%
|
48.3%
|
87.4%
|
NAP
|
NAP
|
||||||||||||||||
|
28.01
|
Property
|
Green Bay Avenue Self Storage
|
86.4%
|
5/31/2012
|
NAP
|
NAP
|
NAP
|
|||||||||||||||||
|
28.02
|
Property
|
Jordan Landing Self Storage
|
88.5%
|
5/31/2012
|
NAP
|
NAP
|
NAP
|
|||||||||||||||||
|
28.03
|
Property
|
Storage Kings of South Congress
|
87.3%
|
5/31/2012
|
NAP
|
NAP
|
NAP
|
|||||||||||||||||
|
29
|
Loan
|
CGMRC
|
Storage Pro Portfolio
|
73.4%
|
59.8%
|
94.8%
|
NAP
|
NAP
|
||||||||||||||||
|
29.01
|
Property
|
Storage Pro - Kalamazoo
|
92.0%
|
6/1/2012
|
NAP
|
NAP
|
NAP
|
|||||||||||||||||
|
29.02
|
Property
|
Storage Pro - East Lansing
|
96.6%
|
6/1/2012
|
NAP
|
NAP
|
NAP
|
|||||||||||||||||
|
29.03
|
Property
|
Storage Pro - Wyoming
|
95.5%
|
6/1/2012
|
NAP
|
NAP
|
NAP
|
|||||||||||||||||
|
29.04
|
Property
|
Storage Pro - Comstock Park
|
96.5%
|
6/1/2012
|
NAP
|
NAP
|
NAP
|
|||||||||||||||||
|
30
|
Loan
|
CGMRC
|
Memphis Self Storage Portfolio
|
74.6%
|
61.1%
|
90.2%
|
NAP
|
NAP
|
||||||||||||||||
|
30.01
|
Property
|
Bartlett Self Storage
|
87.6%
|
6/30/2012
|
NAP
|
NAP
|
NAP
|
|||||||||||||||||
|
30.02
|
Property
|
Hacks Cross Self Storage
|
96.7%
|
6/30/2012
|
NAP
|
NAP
|
NAP
|
|||||||||||||||||
|
30.03
|
Property
|
Commerce Self Storage
|
88.0%
|
6/30/2012
|
NAP
|
NAP
|
NAP
|
|||||||||||||||||
|
30.04
|
Property
|
Nesbit Self Storage
|
92.8%
|
6/30/2012
|
NAP
|
NAP
|
NAP
|
|||||||||||||||||
|
30.05
|
Property
|
Winchester Self Storage
|
84.1%
|
6/30/2012
|
NAP
|
NAP
|
NAP
|
|||||||||||||||||
|
31
|
Loan
|
CGMRC
|
Mountain Marketplace
|
62.4%
|
51.1%
|
95.9%
|
6/22/2012
|
NAP
|
NAP
|
Food Lion
|
43,859
|
|||||||||||||
|
32
|
Loan
|
CGMRC
|
Countryside Plaza
|
68.9%
|
56.2%
|
97.3%
|
3/6/2012
|
NAP
|
NAP
|
Country Market
|
56,416
|
|||||||||||||
|
33
|
Loan
|
10
|
Natixis RE
|
Hilton Garden Inn Odessa
|
58.9%
|
41.9%
|
80.4%
|
5/31/2012
|
110.77
|
89.04
|
NAP
|
|||||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Cut-off Date
|
LTV Ratio
|
Largest Tenant
|
|||||||||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
LTV Ratio (%)
|
at Maturity / ARD (%)
|
Occupancy (%) (5)
|
Occupancy Date
|
ADR ($)
|
RevPAR ($)
|
Largest Tenant
|
Sq Ft
|
||||||||||||
|
34
|
Loan
|
10
|
CGMRC
|
Dallas & OKC MHC Portfolio (Stonetown Acquisitions)
|
67.5%
|
50.3%
|
84.2%
|
NAP
|
NAP
|
|||||||||||||||
|
34.01
|
Property
|
Redbird MHC
|
97.4%
|
5/1/2012
|
NAP
|
NAP
|
NAP
|
|||||||||||||||||
|
34.02
|
Property
|
Lakeview Terrace Estates MHC
|
98.7%
|
4/1/2012
|
NAP
|
NAP
|
NAP
|
|||||||||||||||||
|
34.03
|
Property
|
Arrowwood MHC
|
75.2%
|
5/1/2012
|
NAP
|
NAP
|
NAP
|
|||||||||||||||||
|
34.04
|
Property
|
El Reno MHC
|
87.0%
|
4/1/2012
|
NAP
|
NAP
|
NAP
|
|||||||||||||||||
|
34.05
|
Property
|
Skyview Estates MHC
|
89.8%
|
4/1/2012
|
NAP
|
NAP
|
NAP
|
|||||||||||||||||
|
34.06
|
Property
|
10
|
Bill’s MHC
|
68.7%
|
5/1/2012
|
NAP
|
NAP
|
NAP
|
||||||||||||||||
|
34.07
|
Property
|
Sunnylane Estates MHC
|
61.3%
|
4/1/2012
|
NAP
|
NAP
|
NAP
|
|||||||||||||||||
|
35
|
Loan
|
CGMRC
|
Food Lion Mount Airy
|
64.1%
|
48.0%
|
97.8%
|
7/1/2012
|
NAP
|
NAP
|
Food Lion
|
37,260
|
|||||||||||||
|
36
|
Loan
|
10
|
Natixis RE
|
Holiday Inn Express Fayetteville
|
58.4%
|
40.9%
|
67.0%
|
3/31/2012
|
84.33
|
56.47
|
NAP
|
|||||||||||||
|
37
|
Loan
|
CGMRC
|
1263 West Pratt Boulevard
|
74.6%
|
60.7%
|
95.2%
|
5/18/2012
|
NAP
|
NAP
|
NAP
|
||||||||||||||
|
38
|
Loan
|
CGMRC
|
Verizon Wireless & Mattress Firm
|
73.1%
|
60.0%
|
100.0%
|
6/28/2012
|
NAP
|
NAP
|
Verizon
|
5,513
|
|||||||||||||
|
39
|
Loan
|
CGMRC
|
Pensacola Marketplace
|
73.1%
|
60.0%
|
100.0%
|
6/28/2012
|
NAP
|
NAP
|
Ross Dress for Less
|
26,838
|
|||||||||||||
|
40
|
Loan
|
10
|
CGMRC
|
807 Church Street
|
52.9%
|
39.8%
|
62.9%
|
6/1/2012
|
NAP
|
NAP
|
Panera Bread
|
5,312
|
||||||||||||
|
41
|
Loan
|
10
|
CGMRC
|
Residence Inn Southern Pines
|
58.7%
|
52.5%
|
77.6%
|
5/31/2012
|
NAP
|
NAP
|
NAP
|
|||||||||||||
|
42
|
Loan
|
CGMRC
|
Chicago Multifamily Portfolio
|
71.1%
|
58.1%
|
96.4%
|
NAP
|
NAP
|
||||||||||||||||
|
42.01
|
Property
|
6301 North Hermitage
|
92.7%
|
8/2/2012
|
NAP
|
NAP
|
NAP
|
|||||||||||||||||
|
42.02
|
Property
|
4650 North Beacon Street
|
100.0%
|
8/2/2012
|
NAP
|
NAP
|
NAP
|
|||||||||||||||||
|
42.03
|
Property
|
3657 North Racine
|
100.0%
|
8/2/2012
|
NAP
|
NAP
|
NAP
|
|||||||||||||||||
|
43
|
Loan
|
CGMRC
|
Park City MHC
|
74.3%
|
56.5%
|
67.8%
|
1/31/2012
|
NAP
|
NAP
|
NAP
|
||||||||||||||
|
44
|
Loan
|
CGMRC
|
Holiday Inn Express - Long Island East End
|
57.6%
|
51.9%
|
66.7%
|
3/31/2012
|
130.94
|
87.34
|
NAP
|
||||||||||||||
|
45
|
Loan
|
40
|
GSMC
|
Merrimack Village Center
|
46.1%
|
46.1%
|
98.1%
|
6/30/2012
|
NAP
|
NAP
|
Shaw’s Supermarket (Ground Lease)
|
54,000
|
||||||||||||
|
46
|
Loan
|
CGMRC
|
Shel Mar Estates MHP
|
73.1%
|
61.3%
|
88.4%
|
4/10/2012
|
NAP
|
NAP
|
NAP
|
||||||||||||||
|
47
|
Loan
|
CGMRC
|
La Vita on Lovers Lane
|
69.1%
|
57.0%
|
89.5%
|
4/16/2012
|
NAP
|
NAP
|
NAP
|
||||||||||||||
|
48
|
Loan
|
CGMRC
|
University of Phoenix
|
63.1%
|
47.4%
|
100.0%
|
4/10/2012
|
NAP
|
NAP
|
University of Phoenix
|
32,000
|
|||||||||||||
|
49
|
Loan
|
CGMRC
|
Briarlane Apartments
|
67.9%
|
56.2%
|
97.5%
|
4/19/2012
|
NAP
|
NAP
|
NAP
|
||||||||||||||
|
50
|
Loan
|
CGMRC
|
Walled Lake Mini Storage
|
69.6%
|
57.5%
|
89.8%
|
3/30/2012
|
NAP
|
NAP
|
NAP
|
||||||||||||||
|
51
|
Loan
|
CGMRC
|
Woodcreek MHC
|
63.3%
|
53.4%
|
69.8%
|
4/1/2012
|
NAP
|
NAP
|
NAP
|
||||||||||||||
|
52
|
Loan
|
10
|
CGMRC
|
Lakes of the Hills Apartments
|
70.2%
|
53.3%
|
100.0%
|
4/30/2012
|
NAP
|
NAP
|
NAP
|
|||||||||||||
|
53
|
Loan
|
CGMRC
|
Americana Self Storage (SST)
|
46.7%
|
38.2%
|
95.3%
|
5/24/2012
|
NAP
|
NAP
|
NAP
|
||||||||||||||
|
54
|
Loan
|
CGMRC
|
Got Storage
|
71.9%
|
59.4%
|
86.0%
|
6/21/2012
|
NAP
|
NAP
|
NAP
|
||||||||||||||
|
55
|
Loan
|
CGMRC
|
Exchange Garage
|
74.0%
|
61.7%
|
96.0%
|
6/11/2012
|
NAP
|
NAP
|
Exchange Building, Ltd.
|
19,431
|
|||||||||||||
|
56
|
Loan
|
CGMRC
|
Jeffrey Manor Shopping Center
|
67.4%
|
51.0%
|
88.5%
|
6/27/2012
|
NAP
|
NAP
|
City of Chicago
|
6,954
|
|||||||||||||
|
57
|
Loan
|
CGMRC
|
Gas Lite Manor
|
74.8%
|
63.3%
|
91.3%
|
6/14/2012
|
NAP
|
NAP
|
NAP
|
||||||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||
|
Second
|
Second
|
Third
|
Third
|
|||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Largest Tenant
|
Second
|
Largest Tenant
|
Largest Tenant
|
Third
|
Largest Tenant
|
Largest Tenant
|
|||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Lease Expiration (6)
|
Largest Tenant
|
Sq Ft
|
Lease Expiration (6)
|
Largest Tenant
|
Sq Ft
|
Lease Expiration (6)
|
|||||||||||
|
1
|
Loan
|
8, 9
|
CGMRC
|
Miami Center
|
1/31/2020
|
Shook Hardy & Bacon LLP
|
86,151
|
7/31/2022
|
Shutts & Bowen LLP
|
68,727
|
10/31/2015
|
|||||||||||
|
2
|
Loan
|
10, 11, 12, 13
|
GSMC
|
222 Broadway
|
5/31/2022
|
JPMorgan Chase
|
14,961
|
6/30/2021
|
Peltz & Walker
|
9,000
|
3/31/2014
|
|||||||||||
|
3
|
Loan
|
14, 15, 16, 17, 18, 19, 20, 21, 22
|
Natixis RE
|
17 Battery Place South
|
8/31/2027
|
Continental Stock Transfer
|
35,000
|
7/12/2017
|
Securities Training Corp
|
31,000
|
2/28/2015
|
|||||||||||
|
4
|
Loan
|
CGMRC
|
Pinnacle at Westchase
|
7/31/2019
|
Aker Business Services Inc.
|
186,869
|
1/31/2020
|
Quorum Business Solutions
|
63,084
|
2/28/2020
|
||||||||||||
|
5
|
Loan
|
10, 23
|
CGMRC
|
Gansevoort Park Avenue
|
NAP
|
NAP
|
||||||||||||||||
|
6
|
Loan
|
10, 24
|
GSMC
|
25 East Oak Street
|
8/31/2022
|
Hermes
|
7,785
|
1/31/2025
|
Suit Supply
|
5,185
|
10/31/2022
|
|||||||||||
|
7
|
Loan
|
10, 25
|
GSMC
|
Sonora Village
|
8/31/2021
|
Studio Movie Grill
|
40,867
|
11/30/2026
|
Staples
|
24,000
|
6/30/2017
|
|||||||||||
|
8
|
Loan
|
26
|
GSMC
|
Cole Family Dollar Portfolio
|
||||||||||||||||||
|
8.01
|
Property
|
Family Dollar - Plant City
|
4/30/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
8.02
|
Property
|
Family Dollar - Tampa
|
4/30/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
8.03
|
Property
|
Family Dollar - Hernandez
|
4/30/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
8.04
|
Property
|
Family Dollar - Pembroke Park
|
4/30/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
8.05
|
Property
|
Family Dollar - Deland
|
4/30/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
8.06
|
Property
|
Family Dollar - Port Arthur
|
4/30/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
8.07
|
Property
|
Family Dollar - Phoenix
|
4/30/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
8.08
|
Property
|
Family Dollar - Jacksonville I
|
4/30/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
8.09
|
Property
|
Family Dollar - Kansas City I
|
4/30/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
8.10
|
Property
|
Family Dollar - Avondale
|
4/30/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
8.11
|
Property
|
Family Dollar - Fort Myers
|
4/30/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
8.12
|
Property
|
Family Dollar - Ocala
|
4/30/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
8.13
|
Property
|
Family Dollar - Fort Lupton
|
4/30/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
8.14
|
Property
|
Family Dollar - Houston
|
4/30/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
8.15
|
Property
|
Family Dollar - Burton
|
4/30/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
8.16
|
Property
|
Family Dollar - Hudson
|
4/30/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
8.17
|
Property
|
Family Dollar - Jacksonville II
|
4/30/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
8.18
|
Property
|
Family Dollar - Dacono
|
4/30/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
8.19
|
Property
|
Family Dollar - Kentwood
|
4/30/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
8.20
|
Property
|
Family Dollar - Lakeland
|
4/30/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
8.21
|
Property
|
Family Dollar - San Antonio I
|
4/30/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
8.22
|
Property
|
Family Dollar - Newaygo
|
4/30/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
8.23
|
Property
|
Family Dollar - Kansas City II
|
4/30/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
8.24
|
Property
|
Family Dollar - Beaumont
|
4/30/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
8.25
|
Property
|
Family Dollar - Milton
|
4/30/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
8.26
|
Property
|
Family Dollar - Memphis
|
4/30/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
8.27
|
Property
|
Family Dollar - Noonday
|
4/30/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
8.28
|
Property
|
Family Dollar - Coolidge
|
4/30/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
8.29
|
Property
|
Family Dollar - Leander
|
4/30/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
8.30
|
Property
|
Family Dollar - San Antonio II
|
4/30/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
8.31
|
Property
|
Family Dollar - Little Rock
|
4/30/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
8.32
|
Property
|
Family Dollar - Canton
|
4/30/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
8.33
|
Property
|
Family Dollar - Converse
|
4/30/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
8.34
|
Property
|
Family Dollar - St. Peter
|
4/30/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
8.35
|
Property
|
Family Dollar - Fort Dodge
|
4/30/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
9
|
Loan
|
10, 27, 28, 29
|
GSMC
|
Hyatt Regency - Buffalo
|
NAP
|
NAP
|
||||||||||||||||
|
10
|
Loan
|
30, 31
|
GSMC
|
Plains Capital Towers
|
12/31/2013
|
BAE Systems
|
37,511
|
8/31/2017
|
Apex Capital Corp
|
28,844
|
12/31/2021
|
|||||||||||
|
11
|
Loan
|
10
|
GSMC
|
West Valley Shopping Center
|
6/30/2027
|
Pier 1 Imports
|
12,228
|
2/28/2014
|
Beverages and More
|
10,048
|
1/31/2022
|
|||||||||||
|
12
|
Loan
|
CGMRC
|
Wilcox Office Building
|
5/31/2017
|
Lockheed Martin Corporation
|
61,945
|
6/30/2017
|
The Art Institute of Fort Worth
|
20,680
|
7/31/2020
|
||||||||||||
|
13
|
Loan
|
CGMRC
|
Waukegan Multifamily Portfolio
|
|||||||||||||||||||
|
13.01
|
Property
|
Briarwood Apartments
|
NAP
|
NAP
|
||||||||||||||||||
|
13.02
|
Property
|
Heritage Green Apartments
|
NAP
|
NAP
|
||||||||||||||||||
|
14
|
Loan
|
Natixis RE
|
Sutton Place Apartments
|
NAP
|
NAP
|
|||||||||||||||||
|
15
|
Loan
|
CGMRC
|
290 Madison
|
8/31/2020
|
BNP Foods, Inc.
|
11,300
|
5/31/2022
|
Young & Rubicam, Inc.
|
5,483
|
8/31/2015
|
||||||||||||
|
16
|
Loan
|
10, 32
|
GSMC
|
SpringHill Suites - Frazer Mills
|
NAP
|
NAP
|
||||||||||||||||
|
17
|
Loan
|
10, 33
|
GSMC
|
SpringHill Suites - Southside Works
|
NAP
|
NAP
|
||||||||||||||||
|
18
|
Loan
|
CGMRC
|
College Point Self Storage
|
NAP
|
NAP
|
|||||||||||||||||
|
19
|
Loan
|
CGMRC
|
Sheraton Augusta
|
NAP
|
NAP
|
|||||||||||||||||
|
20
|
Loan
|
34, 35
|
GSMC
|
University Manors
|
NAP
|
NAP
|
||||||||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||
|
Second
|
Second
|
Third
|
Third
|
|||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Largest Tenant
|
Second
|
Largest Tenant
|
Largest Tenant
|
Third
|
Largest Tenant
|
Largest Tenant
|
|||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Lease Expiration (6)
|
Largest Tenant
|
Sq Ft
|
Lease Expiration (6)
|
Largest Tenant
|
Sq Ft
|
Lease Expiration (6)
|
|||||||||||
|
21
|
Loan
|
36
|
GSMC
|
ARCT III Portfolio
|
||||||||||||||||||
|
21.01
|
Property
|
Advance Auto - Auburn, IN
|
3/31/2022
|
NAP
|
NAP
|
|||||||||||||||||
|
21.02
|
Property
|
Tire Kingdom - Dublin, OH
|
8/31/2023
|
NAP
|
NAP
|
|||||||||||||||||
|
21.03
|
Property
|
Dollar General - Sikeston, MO
|
11/11/2026
|
NAP
|
NAP
|
|||||||||||||||||
|
21.04
|
Property
|
36
|
Family Dollar - Tulsa, OK
|
4/30/2022
|
NAP
|
NAP
|
||||||||||||||||
|
21.05
|
Property
|
Dollar General - Altamont, IL
|
3/31/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
21.06
|
Property
|
Dollar General - Ozark, MO
|
3/31/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
21.07
|
Property
|
Family Dollar - Hawthorne, NV
|
6/30/2022
|
NAP
|
NAP
|
|||||||||||||||||
|
21.08
|
Property
|
Dollar General - Cadillac, MI
|
12/31/2026
|
NAP
|
NAP
|
|||||||||||||||||
|
21.09
|
Property
|
Family Dollar - Lovelock, NV
|
3/31/2022
|
NAP
|
NAP
|
|||||||||||||||||
|
21.10
|
Property
|
Dollar General - Gardner, LA
|
1/30/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
21.11
|
Property
|
Dollar General - Durand, MI
|
1/31/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
21.12
|
Property
|
Dollar General - Carleton, MI
|
12/31/2026
|
NAP
|
NAP
|
|||||||||||||||||
|
21.13
|
Property
|
Family Dollar - Biloxi, MS
|
3/30/2022
|
NAP
|
NAP
|
|||||||||||||||||
|
21.14
|
Property
|
Dollar General - Oran, MO
|
2/28/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
21.15
|
Property
|
Dollar General - Flint, MI
|
1/31/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
21.16
|
Property
|
Family Dollar - Wells, NV
|
3/31/2022
|
NAP
|
NAP
|
|||||||||||||||||
|
21.17
|
Property
|
Advance Auto - Greenwood, SC
|
12/31/2021
|
NAP
|
NAP
|
|||||||||||||||||
|
21.18
|
Property
|
Family Dollar - Gulfport, MS
|
3/30/2022
|
NAP
|
NAP
|
|||||||||||||||||
|
21.19
|
Property
|
Advance Auto - Warren, OH
|
12/31/2021
|
NAP
|
NAP
|
|||||||||||||||||
|
21.20
|
Property
|
Family Dollar - Carriere, MS
|
3/30/2022
|
NAP
|
NAP
|
|||||||||||||||||
|
21.21
|
Property
|
Dollar General - Vienna, MO
|
7/31/2026
|
NAP
|
NAP
|
|||||||||||||||||
|
21.22
|
Property
|
Dollar General - Como, TX
|
3/31/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
21.23
|
Property
|
Dollar General - Soso, MS
|
2/28/2026
|
NAP
|
NAP
|
|||||||||||||||||
|
21.24
|
Property
|
Dollar General - Gordonville, TX
|
1/31/2027
|
NAP
|
NAP
|
|||||||||||||||||
|
21.25
|
Property
|
Family Dollar - Kerens, TX
|
10/31/2021
|
NAP
|
NAP
|
|||||||||||||||||
|
21.26
|
Property
|
Dollar General - Moorhead, MS
|
4/30/2026
|
NAP
|
NAP
|
|||||||||||||||||
|
21.27
|
Property
|
Family Dollar - Rangely, CO
|
6/30/2019
|
NAP
|
NAP
|
|||||||||||||||||
|
22
|
Loan
|
37, 38
|
GSMC
|
Legacy Tower
|
12/20/2019
|
U.S. Department of Veteran Affairs
|
36,404
|
4/19/2019
|
Duke University (Child & Family Health)
|
18,328
|
10/31/2013
|
|||||||||||
|
23
|
Loan
|
CGMRC
|
Walgreens and Sports Authority Portfolio
|
|||||||||||||||||||
|
23.01
|
Property
|
Walgreens and Sports Authority Portfolio (Palm Gardens)
|
7/25/2022
|
NAP
|
NAP
|
|||||||||||||||||
|
23.02
|
Property
|
Walgreens and Sports Authority Portfolio (Marshall)
|
12/31/2061
|
NAP
|
NAP
|
|||||||||||||||||
|
23.03
|
Property
|
Walgreens and Sports Authority Portfolio (Little Rock)
|
9/30/2060
|
NAP
|
NAP
|
|||||||||||||||||
|
23.04
|
Property
|
Walgreens and Sports Authority Portfolio (Pasadena)
|
3/31/2060
|
NAP
|
NAP
|
|||||||||||||||||
|
24
|
Loan
|
CGMRC
|
555 East Main Street
|
10/31/2017
|
PNC Bank
|
21,948
|
11/30/2014
|
Taylor & Walker
|
12,280
|
12/31/2014
|
||||||||||||
|
25
|
Loan
|
CGMRC
|
Amber Ridge and Oakbrook Apartments
|
|||||||||||||||||||
|
25.01
|
Property
|
Oakbrook Apartments
|
NAP
|
NAP
|
||||||||||||||||||
|
25.02
|
Property
|
Amber Ridge Apartments
|
NAP
|
NAP
|
||||||||||||||||||
|
26
|
Loan
|
10, 39
|
GSMC
|
TownePlace Suites - Fayetteville
|
NAP
|
NAP
|
||||||||||||||||
|
27
|
Loan
|
10
|
CGMRC
|
1026-1044 Market Street
|
8/31/2032
|
TJ Maxx
|
26,000
|
6/30/2022
|
CVS
|
14,580
|
8/14/2020
|
|||||||||||
|
28
|
Loan
|
CGMRC
|
Crescendo Self-Storage Portfolio
|
|||||||||||||||||||
|
28.01
|
Property
|
Green Bay Avenue Self Storage
|
NAP
|
NAP
|
||||||||||||||||||
|
28.02
|
Property
|
Jordan Landing Self Storage
|
NAP
|
NAP
|
||||||||||||||||||
|
28.03
|
Property
|
Storage Kings of South Congress
|
NAP
|
NAP
|
||||||||||||||||||
|
29
|
Loan
|
CGMRC
|
Storage Pro Portfolio
|
|||||||||||||||||||
|
29.01
|
Property
|
Storage Pro - Kalamazoo
|
NAP
|
NAP
|
||||||||||||||||||
|
29.02
|
Property
|
Storage Pro - East Lansing
|
NAP
|
NAP
|
||||||||||||||||||
|
29.03
|
Property
|
Storage Pro - Wyoming
|
NAP
|
NAP
|
||||||||||||||||||
|
29.04
|
Property
|
Storage Pro - Comstock Park
|
NAP
|
NAP
|
||||||||||||||||||
|
30
|
Loan
|
CGMRC
|
Memphis Self Storage Portfolio
|
|||||||||||||||||||
|
30.01
|
Property
|
Bartlett Self Storage
|
NAP
|
NAP
|
||||||||||||||||||
|
30.02
|
Property
|
Hacks Cross Self Storage
|
NAP
|
NAP
|
||||||||||||||||||
|
30.03
|
Property
|
Commerce Self Storage
|
NAP
|
NAP
|
||||||||||||||||||
|
30.04
|
Property
|
Nesbit Self Storage
|
NAP
|
NAP
|
||||||||||||||||||
|
30.05
|
Property
|
Winchester Self Storage
|
NAP
|
NAP
|
||||||||||||||||||
|
31
|
Loan
|
CGMRC
|
Mountain Marketplace
|
10/16/2021
|
Dollar Tree
|
9,000
|
3/31/2022
|
Active Day
|
6,714
|
10/31/2016
|
||||||||||||
|
32
|
Loan
|
CGMRC
|
Countryside Plaza
|
1/31/2017
|
Busy Beaver
|
25,000
|
5/18/2020
|
Peebles Dept Store
|
23,922
|
1/31/2019
|
||||||||||||
|
33
|
Loan
|
10
|
Natixis RE
|
Hilton Garden Inn Odessa
|
NAP
|
NAP
|
||||||||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||
|
Second
|
Second
|
Third
|
Third
|
|||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Largest Tenant
|
Second
|
Largest Tenant
|
Largest Tenant
|
Third
|
Largest Tenant
|
Largest Tenant
|
|||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Lease Expiration (6)
|
Largest Tenant
|
Sq Ft
|
Lease Expiration (6)
|
Largest Tenant
|
Sq Ft
|
Lease Expiration (6)
|
|||||||||||
|
34
|
Loan
|
10
|
CGMRC
|
Dallas & OKC MHC Portfolio (Stonetown Acquisitions)
|
||||||||||||||||||
|
34.01
|
Property
|
Redbird MHC
|
NAP
|
NAP
|
||||||||||||||||||
|
34.02
|
Property
|
Lakeview Terrace Estates MHC
|
NAP
|
NAP
|
||||||||||||||||||
|
34.03
|
Property
|
Arrowwood MHC
|
NAP
|
NAP
|
||||||||||||||||||
|
34.04
|
Property
|
El Reno MHC
|
NAP
|
NAP
|
||||||||||||||||||
|
34.05
|
Property
|
Skyview Estates MHC
|
NAP
|
NAP
|
||||||||||||||||||
|
34.06
|
Property
|
10
|
Bill’s MHC
|
NAP
|
NAP
|
|||||||||||||||||
|
34.07
|
Property
|
Sunnylane Estates MHC
|
NAP
|
NAP
|
||||||||||||||||||
|
35
|
Loan
|
CGMRC
|
Food Lion Mount Airy
|
6/30/2017
|
Ace Hardware
|
20,258
|
4/30/2023
|
Southern States
|
12,800
|
3/31/2017
|
||||||||||||
|
36
|
Loan
|
10
|
Natixis RE
|
Holiday Inn Express Fayetteville
|
NAP
|
NAP
|
||||||||||||||||
|
37
|
Loan
|
CGMRC
|
1263 West Pratt Boulevard
|
NAP
|
NAP
|
|||||||||||||||||
|
38
|
Loan
|
CGMRC
|
Verizon Wireless & Mattress Firm
|
3/31/2016
|
Mattress Firm
|
5,002
|
1/31/2019
|
NAP
|
||||||||||||||
|
39
|
Loan
|
CGMRC
|
Pensacola Marketplace
|
1/31/2021
|
Office Depot
|
20,930
|
2/28/2018
|
T-Mobile
|
2,000
|
10/31/2017
|
||||||||||||
|
40
|
Loan
|
10
|
CGMRC
|
807 Church Street
|
7/31/2015
|
Citibank
|
4,663
|
9/30/2015
|
LePeep Grill of Tahoe, LLC
|
3,920
|
6/30/2022
|
|||||||||||
|
41
|
Loan
|
10
|
CGMRC
|
Residence Inn Southern Pines
|
NAP
|
NAP
|
||||||||||||||||
|
42
|
Loan
|
CGMRC
|
Chicago Multifamily Portfolio
|
|||||||||||||||||||
|
42.01
|
Property
|
6301 North Hermitage
|
NAP
|
NAP
|
||||||||||||||||||
|
42.02
|
Property
|
4650 North Beacon Street
|
NAP
|
NAP
|
||||||||||||||||||
|
42.03
|
Property
|
3657 North Racine
|
NAP
|
NAP
|
||||||||||||||||||
|
43
|
Loan
|
CGMRC
|
Park City MHC
|
NAP
|
NAP
|
|||||||||||||||||
|
44
|
Loan
|
CGMRC
|
Holiday Inn Express - Long Island East End
|
NAP
|
NAP
|
|||||||||||||||||
|
45
|
Loan
|
40
|
GSMC
|
Merrimack Village Center
|
2/28/2027
|
NH Liquor
|
6,392
|
11/2/2014
|
McDonald’s (Ground Lease)
|
3,400
|
10/30/2027
|
|||||||||||
|
46
|
Loan
|
CGMRC
|
Shel Mar Estates MHP
|
NAP
|
NAP
|
|||||||||||||||||
|
47
|
Loan
|
CGMRC
|
La Vita on Lovers Lane
|
NAP
|
NAP
|
|||||||||||||||||
|
48
|
Loan
|
CGMRC
|
University of Phoenix
|
12/31/2023
|
NAP
|
NAP
|
||||||||||||||||
|
49
|
Loan
|
CGMRC
|
Briarlane Apartments
|
NAP
|
NAP
|
|||||||||||||||||
|
50
|
Loan
|
CGMRC
|
Walled Lake Mini Storage
|
NAP
|
NAP
|
|||||||||||||||||
|
51
|
Loan
|
CGMRC
|
Woodcreek MHC
|
NAP
|
NAP
|
|||||||||||||||||
|
52
|
Loan
|
10
|
CGMRC
|
Lakes of the Hills Apartments
|
NAP
|
NAP
|
||||||||||||||||
|
53
|
Loan
|
CGMRC
|
Americana Self Storage (SST)
|
NAP
|
NAP
|
|||||||||||||||||
|
54
|
Loan
|
CGMRC
|
Got Storage
|
NAP
|
NAP
|
|||||||||||||||||
|
55
|
Loan
|
CGMRC
|
Exchange Garage
|
8/9/2036
|
Westcott Station
|
16,467
|
MTM
|
Hopping, Green & Sam
|
8,233
|
6/30/2017
|
||||||||||||
|
56
|
Loan
|
CGMRC
|
Jeffrey Manor Shopping Center
|
6/30/2017
|
Bank One N.A. Chase
|
4,270
|
4/30/2015
|
Rent-A-Center
|
4,200
|
8/31/2013
|
||||||||||||
|
57
|
Loan
|
CGMRC
|
Gas Lite Manor
|
NAP
|
NAP
|
|||||||||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||||
|
Fourth
|
Fourth
|
Fifth
|
Fifth
|
Environmental
|
||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Fourth
|
Largest Tenant
|
Largest Tenant
|
Fifth
|
Largest Tenant
|
Largest Tenant
|
Phase I
|
Environmental
|
||||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Largest Tenant
|
Sq Ft
|
Lease Expiration (6)
|
Largest Tenant
|
Sq Ft
|
Lease Expiration (6)
|
Report Date
|
Phase II
|
||||||||||||
|
1
|
Loan
|
8, 9
|
CGMRC
|
Miami Center
|
Morgan Stanley Smith Barney
|
46,404
|
1/31/2020
|
BNP Paribas
|
28,261
|
4/30/2019
|
4/12/2012
|
No
|
||||||||||||
|
2
|
Loan
|
10, 11, 12, 13
|
GSMC
|
222 Broadway
|
Au Bon Pain
|
1,325
|
MTM
|
Management Office
|
731
|
MTM
|
4/25/2012
|
No
|
||||||||||||
|
3
|
Loan
|
14, 15, 16, 17, 18, 19, 20, 21, 22
|
Natixis RE
|
17 Battery Place South
|
Wall Street Access, Inc.
|
31,000
|
10/31/2018
|
John V Lindsay Wildcat Service
|
23,050
|
10/31/2017
|
6/7/2012
|
No
|
||||||||||||
|
4
|
Loan
|
CGMRC
|
Pinnacle at Westchase
|
NAP
|
NAP
|
5/9/2012
|
No
|
|||||||||||||||||
|
5
|
Loan
|
10, 23
|
CGMRC
|
Gansevoort Park Avenue
|
NAP
|
NAP
|
6/5/2012
|
No
|
||||||||||||||||
|
6
|
Loan
|
10, 24
|
GSMC
|
25 East Oak Street
|
Vera Wang
|
5,000
|
8/31/2021
|
Loro Piana
|
4,282
|
7/30/2025
|
7/16/2012
|
No
|
||||||||||||
|
7
|
Loan
|
10, 25
|
GSMC
|
Sonora Village
|
Party City
|
11,000
|
6/30/2013
|
Peter Piper Pizza
|
10,000
|
4/30/2016
|
5/23/2012
|
No
|
||||||||||||
|
8
|
Loan
|
26
|
GSMC
|
Cole Family Dollar Portfolio
|
||||||||||||||||||||
|
8.01
|
Property
|
Family Dollar - Plant City
|
NAP
|
NAP
|
2/29/2012
|
No
|
||||||||||||||||||
|
8.02
|
Property
|
Family Dollar - Tampa
|
NAP
|
NAP
|
3/30/2012
|
No
|
||||||||||||||||||
|
8.03
|
Property
|
Family Dollar - Hernandez
|
NAP
|
NAP
|
2/14/2012
|
No
|
||||||||||||||||||
|
8.04
|
Property
|
Family Dollar - Pembroke Park
|
NAP
|
NAP
|
2/29/2012
|
No
|
||||||||||||||||||
|
8.05
|
Property
|
Family Dollar - Deland
|
NAP
|
NAP
|
3/30/2012
|
No
|
||||||||||||||||||
|
8.06
|
Property
|
Family Dollar - Port Arthur
|
NAP
|
NAP
|
2/29/2012
|
No
|
||||||||||||||||||
|
8.07
|
Property
|
Family Dollar - Phoenix
|
NAP
|
NAP
|
2/29/2012
|
No
|
||||||||||||||||||
|
8.08
|
Property
|
Family Dollar - Jacksonville I
|
NAP
|
NAP
|
2/29/2012
|
No
|
||||||||||||||||||
|
8.09
|
Property
|
Family Dollar - Kansas City I
|
NAP
|
NAP
|
2/29/2012
|
No
|
||||||||||||||||||
|
8.10
|
Property
|
Family Dollar - Avondale
|
NAP
|
NAP
|
2/29/2012
|
No
|
||||||||||||||||||
|
8.11
|
Property
|
Family Dollar - Fort Myers
|
NAP
|
NAP
|
2/29/2012
|
No
|
||||||||||||||||||
|
8.12
|
Property
|
Family Dollar - Ocala
|
NAP
|
NAP
|
3/30/2012
|
No
|
||||||||||||||||||
|
8.13
|
Property
|
Family Dollar - Fort Lupton
|
NAP
|
NAP
|
2/29/2012
|
No
|
||||||||||||||||||
|
8.14
|
Property
|
Family Dollar - Houston
|
NAP
|
NAP
|
2/29/2012
|
No
|
||||||||||||||||||
|
8.15
|
Property
|
Family Dollar - Burton
|
NAP
|
NAP
|
2/29/2012
|
No
|
||||||||||||||||||
|
8.16
|
Property
|
Family Dollar - Hudson
|
NAP
|
NAP
|
2/29/2012
|
No
|
||||||||||||||||||
|
8.17
|
Property
|
Family Dollar - Jacksonville II
|
NAP
|
NAP
|
3/30/2012
|
No
|
||||||||||||||||||
|
8.18
|
Property
|
Family Dollar - Dacono
|
NAP
|
NAP
|
2/29/2012
|
No
|
||||||||||||||||||
|
8.19
|
Property
|
Family Dollar - Kentwood
|
NAP
|
NAP
|
2/29/2012
|
No
|
||||||||||||||||||
|
8.20
|
Property
|
Family Dollar - Lakeland
|
NAP
|
NAP
|
2/29/2012
|
No
|
||||||||||||||||||
|
8.21
|
Property
|
Family Dollar - San Antonio I
|
NAP
|
NAP
|
2/29/2012
|
No
|
||||||||||||||||||
|
8.22
|
Property
|
Family Dollar - Newaygo
|
NAP
|
NAP
|
2/29/2012
|
No
|
||||||||||||||||||
|
8.23
|
Property
|
Family Dollar - Kansas City II
|
NAP
|
NAP
|
2/29/2012
|
No
|
||||||||||||||||||
|
8.24
|
Property
|
Family Dollar - Beaumont
|
NAP
|
NAP
|
2/29/2012
|
No
|
||||||||||||||||||
|
8.25
|
Property
|
Family Dollar - Milton
|
NAP
|
NAP
|
3/30/2012
|
No
|
||||||||||||||||||
|
8.26
|
Property
|
Family Dollar - Memphis
|
NAP
|
NAP
|
2/29/2012
|
No
|
||||||||||||||||||
|
8.27
|
Property
|
Family Dollar - Noonday
|
NAP
|
NAP
|
2/29/2012
|
No
|
||||||||||||||||||
|
8.28
|
Property
|
Family Dollar - Coolidge
|
NAP
|
NAP
|
2/29/2012
|
No
|
||||||||||||||||||
|
8.29
|
Property
|
Family Dollar - Leander
|
NAP
|
NAP
|
2/29/2012
|
No
|
||||||||||||||||||
|
8.30
|
Property
|
Family Dollar - San Antonio II
|
NAP
|
NAP
|
2/29/2012
|
No
|
||||||||||||||||||
|
8.31
|
Property
|
Family Dollar - Little Rock
|
NAP
|
NAP
|
2/29/2012
|
No
|
||||||||||||||||||
|
8.32
|
Property
|
Family Dollar - Canton
|
NAP
|
NAP
|
2/29/2012
|
No
|
||||||||||||||||||
|
8.33
|
Property
|
Family Dollar - Converse
|
NAP
|
NAP
|
2/29/2012
|
No
|
||||||||||||||||||
|
8.34
|
Property
|
Family Dollar - St. Peter
|
NAP
|
NAP
|
2/29/2012
|
No
|
||||||||||||||||||
|
8.35
|
Property
|
Family Dollar - Fort Dodge
|
NAP
|
NAP
|
2/29/2012
|
No
|
||||||||||||||||||
|
9
|
Loan
|
10, 27, 28, 29
|
GSMC
|
Hyatt Regency - Buffalo
|
NAP
|
NAP
|
5/30/2012
|
No
|
||||||||||||||||
|
10
|
Loan
|
30, 31
|
GSMC
|
Plains Capital Towers
|
Leprechaun, LLC
|
20,360
|
1/31/2020
|
Taylor, Olson, Adkins, Sralla
|
20,080
|
11/30/2014
|
4/13/2012
|
No
|
||||||||||||
|
11
|
Loan
|
10
|
GSMC
|
West Valley Shopping Center
|
Frankie, Johnny & Luigi’s
|
6,736
|
3/31/2013
|
Bank of America
|
4,800
|
8/31/2022
|
4/19/2012
|
No
|
||||||||||||
|
12
|
Loan
|
CGMRC
|
Wilcox Office Building
|
Go Frac, LLC
|
7,093
|
5/31/2017
|
ITTExelis
|
2,880
|
10/31/2015
|
4/6/2012
|
No
|
|||||||||||||
|
13
|
Loan
|
CGMRC
|
Waukegan Multifamily Portfolio
|
|||||||||||||||||||||
|
13.01
|
Property
|
Briarwood Apartments
|
NAP
|
NAP
|
7/2/2012
|
No
|
||||||||||||||||||
|
13.02
|
Property
|
Heritage Green Apartments
|
NAP
|
NAP
|
6/6/2012
|
No
|
||||||||||||||||||
|
14
|
Loan
|
Natixis RE
|
Sutton Place Apartments
|
NAP
|
NAP
|
11/7/2011
|
No
|
|||||||||||||||||
|
15
|
Loan
|
CGMRC
|
290 Madison
|
NAP
|
NAP
|
4/9/2012
|
No
|
|||||||||||||||||
|
16
|
Loan
|
10, 32
|
GSMC
|
SpringHill Suites - Frazer Mills
|
NAP
|
NAP
|
5/29/2012
|
No
|
||||||||||||||||
|
17
|
Loan
|
10, 33
|
GSMC
|
SpringHill Suites - Southside Works
|
NAP
|
NAP
|
5/29/2012
|
No
|
||||||||||||||||
|
18
|
Loan
|
CGMRC
|
College Point Self Storage
|
NAP
|
NAP
|
4/9/2012
|
No
|
|||||||||||||||||
|
19
|
Loan
|
CGMRC
|
Sheraton Augusta
|
NAP
|
NAP
|
4/4/2012
|
No
|
|||||||||||||||||
|
20
|
Loan
|
34, 35
|
GSMC
|
University Manors
|
NAP
|
NAP
|
4/20/2012, 4/23/2012
|
No
|
||||||||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||||
|
Fourth
|
Fourth
|
Fifth
|
Fifth
|
Environmental
|
||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Fourth
|
Largest Tenant
|
Largest Tenant
|
Fifth
|
Largest Tenant
|
Largest Tenant
|
Phase I
|
Environmental
|
||||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Largest Tenant
|
Sq Ft
|
Lease Expiration (6)
|
Largest Tenant
|
Sq Ft
|
Lease Expiration (6)
|
Report Date
|
Phase II
|
||||||||||||
|
21
|
Loan
|
36
|
GSMC
|
ARCT III Portfolio
|
||||||||||||||||||||
|
21.01
|
Property
|
Advance Auto - Auburn, IN
|
NAP
|
NAP
|
3/13/2012
|
No
|
||||||||||||||||||
|
21.02
|
Property
|
Tire Kingdom - Dublin, OH
|
NAP
|
NAP
|
4/16/2012
|
No
|
||||||||||||||||||
|
21.03
|
Property
|
Dollar General - Sikeston, MO
|
NAP
|
NAP
|
1/19/2012
|
No
|
||||||||||||||||||
|
21.04
|
Property
|
36
|
Family Dollar - Tulsa, OK
|
NAP
|
NAP
|
5/7/2012
|
No
|
|||||||||||||||||
|
21.05
|
Property
|
Dollar General - Altamont, IL
|
NAP
|
NAP
|
2/21/2012
|
No
|
||||||||||||||||||
|
21.06
|
Property
|
Dollar General - Ozark, MO
|
NAP
|
NAP
|
1/19/2012
|
No
|
||||||||||||||||||
|
21.07
|
Property
|
Family Dollar - Hawthorne, NV
|
NAP
|
NAP
|
4/13/2012
|
No
|
||||||||||||||||||
|
21.08
|
Property
|
Dollar General - Cadillac, MI
|
NAP
|
NAP
|
12/7/2011
|
No
|
||||||||||||||||||
|
21.09
|
Property
|
Family Dollar - Lovelock, NV
|
NAP
|
NAP
|
4/13/2012
|
No
|
||||||||||||||||||
|
21.10
|
Property
|
Dollar General - Gardner, LA
|
NAP
|
NAP
|
12/22/2011
|
No
|
||||||||||||||||||
|
21.11
|
Property
|
Dollar General - Durand, MI
|
NAP
|
NAP
|
2/2/2012
|
No
|
||||||||||||||||||
|
21.12
|
Property
|
Dollar General - Carleton, MI
|
NAP
|
NAP
|
12/7/2011
|
No
|
||||||||||||||||||
|
21.13
|
Property
|
Family Dollar - Biloxi, MS
|
NAP
|
NAP
|
1/19/2012
|
No
|
||||||||||||||||||
|
21.14
|
Property
|
Dollar General - Oran, MO
|
NAP
|
NAP
|
1/19/2012
|
No
|
||||||||||||||||||
|
21.15
|
Property
|
Dollar General - Flint, MI
|
NAP
|
NAP
|
12/7/2011
|
No
|
||||||||||||||||||
|
21.16
|
Property
|
Family Dollar - Wells, NV
|
NAP
|
NAP
|
4/12/2012
|
No
|
||||||||||||||||||
|
21.17
|
Property
|
Advance Auto - Greenwood, SC
|
NAP
|
NAP
|
3/5/2012
|
No
|
||||||||||||||||||
|
21.18
|
Property
|
Family Dollar - Gulfport, MS
|
NAP
|
NAP
|
1/17/2012
|
No
|
||||||||||||||||||
|
21.19
|
Property
|
Advance Auto - Warren, OH
|
NAP
|
NAP
|
3/22/2012
|
No
|
||||||||||||||||||
|
21.20
|
Property
|
Family Dollar - Carriere, MS
|
NAP
|
NAP
|
1/23/2012
|
No
|
||||||||||||||||||
|
21.21
|
Property
|
Dollar General - Vienna, MO
|
NAP
|
NAP
|
1/19/2012
|
No
|
||||||||||||||||||
|
21.22
|
Property
|
Dollar General - Como, TX
|
NAP
|
NAP
|
12/12/2011
|
No
|
||||||||||||||||||
|
21.23
|
Property
|
Dollar General - Soso, MS
|
NAP
|
NAP
|
3/30/2012
|
No
|
||||||||||||||||||
|
21.24
|
Property
|
Dollar General - Gordonville, TX
|
NAP
|
NAP
|
12/12/2011
|
No
|
||||||||||||||||||
|
21.25
|
Property
|
Family Dollar - Kerens, TX
|
NAP
|
NAP
|
2/2/2012
|
No
|
||||||||||||||||||
|
21.26
|
Property
|
Dollar General - Moorhead, MS
|
NAP
|
NAP
|
4/2/2012
|
No
|
||||||||||||||||||
|
21.27
|
Property
|
Family Dollar - Rangely, CO
|
NAP
|
NAP
|
4/10/2012
|
No
|
||||||||||||||||||
|
22
|
Loan
|
37, 38
|
GSMC
|
Legacy Tower
|
Duke University School of Nursing
|
12,718
|
12/31/2014
|
Duke University
|
8,603
|
1/31/2019
|
4/20/2012
|
No
|
||||||||||||
|
23
|
Loan
|
CGMRC
|
Walgreens and Sports Authority Portfolio
|
|||||||||||||||||||||
|
23.01
|
Property
|
Walgreens and Sports Authority Portfolio (Palm Gardens)
|
NAP
|
NAP
|
4/10/2012
|
No
|
||||||||||||||||||
|
23.02
|
Property
|
Walgreens and Sports Authority Portfolio (Marshall)
|
NAP
|
NAP
|
4/10/2012
|
No
|
||||||||||||||||||
|
23.03
|
Property
|
Walgreens and Sports Authority Portfolio (Little Rock)
|
NAP
|
NAP
|
4/10/2012
|
No
|
||||||||||||||||||
|
23.04
|
Property
|
Walgreens and Sports Authority Portfolio (Pasadena)
|
NAP
|
NAP
|
4/10/2012
|
No
|
||||||||||||||||||
|
24
|
Loan
|
CGMRC
|
555 East Main Street
|
Tavss, Fletcher, Maiden
|
8,120
|
5/31/2022
|
Breeden, Salb, Beasley and DuVall, P.L.C.
|
4,999
|
12/31/2012
|
2/3/2012
|
No
|
|||||||||||||
|
25
|
Loan
|
CGMRC
|
Amber Ridge and Oakbrook Apartments
|
|||||||||||||||||||||
|
25.01
|
Property
|
Oakbrook Apartments
|
NAP
|
NAP
|
4/5/2012
|
No
|
||||||||||||||||||
|
25.02
|
Property
|
Amber Ridge Apartments
|
NAP
|
NAP
|
4/5/2012
|
No
|
||||||||||||||||||
|
26
|
Loan
|
10, 39
|
GSMC
|
TownePlace Suites - Fayetteville
|
NAP
|
NAP
|
4/20/2012
|
No
|
||||||||||||||||
|
27
|
Loan
|
10
|
CGMRC
|
1026-1044 Market Street
|
NAP
|
NAP
|
2/21/2012
|
No
|
||||||||||||||||
|
28
|
Loan
|
CGMRC
|
Crescendo Self-Storage Portfolio
|
|||||||||||||||||||||
|
28.01
|
Property
|
Green Bay Avenue Self Storage
|
NAP
|
NAP
|
6/15/2012
|
No
|
||||||||||||||||||
|
28.02
|
Property
|
Jordan Landing Self Storage
|
NAP
|
NAP
|
6/14/2012
|
No
|
||||||||||||||||||
|
28.03
|
Property
|
Storage Kings of South Congress
|
NAP
|
NAP
|
6/14/2012
|
No
|
||||||||||||||||||
|
29
|
Loan
|
CGMRC
|
Storage Pro Portfolio
|
|||||||||||||||||||||
|
29.01
|
Property
|
Storage Pro - Kalamazoo
|
NAP
|
NAP
|
12/15/2011
|
Yes
|
||||||||||||||||||
|
29.02
|
Property
|
Storage Pro - East Lansing
|
NAP
|
NAP
|
12/15/2011
|
No
|
||||||||||||||||||
|
29.03
|
Property
|
Storage Pro - Wyoming
|
NAP
|
NAP
|
12/15/2011
|
No
|
||||||||||||||||||
|
29.04
|
Property
|
Storage Pro - Comstock Park
|
NAP
|
NAP
|
12/14/2011
|
No
|
||||||||||||||||||
|
30
|
Loan
|
CGMRC
|
Memphis Self Storage Portfolio
|
|||||||||||||||||||||
|
30.01
|
Property
|
Bartlett Self Storage
|
NAP
|
NAP
|
5/30/2012
|
No
|
||||||||||||||||||
|
30.02
|
Property
|
Hacks Cross Self Storage
|
NAP
|
NAP
|
6/4/2012
|
No
|
||||||||||||||||||
|
30.03
|
Property
|
Commerce Self Storage
|
NAP
|
NAP
|
5/30/2012
|
No
|
||||||||||||||||||
|
30.04
|
Property
|
Nesbit Self Storage
|
NAP
|
NAP
|
6/4/2012
|
No
|
||||||||||||||||||
|
30.05
|
Property
|
Winchester Self Storage
|
NAP
|
NAP
|
6/4/2012
|
No
|
||||||||||||||||||
|
31
|
Loan
|
CGMRC
|
Mountain Marketplace
|
Mr. Tire
|
6,624
|
1/31/2017
|
Bella Napoli
|
4,000
|
2/28/2022
|
5/31/2012
|
Yes
|
|||||||||||||
|
32
|
Loan
|
CGMRC
|
Countryside Plaza
|
Goodwill Industries
|
15,698
|
6/15/2014
|
Snap Fitness
|
5,700
|
1/31/2017
|
5/4/2012
|
No
|
|||||||||||||
|
33
|
Loan
|
10
|
Natixis RE
|
Hilton Garden Inn Odessa
|
NAP
|
NAP
|
4/25/2012
|
No
|
||||||||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||||
|
Fourth
|
Fourth
|
Fifth
|
Fifth
|
Environmental
|
||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Fourth
|
Largest Tenant
|
Largest Tenant
|
Fifth
|
Largest Tenant
|
Largest Tenant
|
Phase I
|
Environmental
|
||||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Largest Tenant
|
Sq Ft
|
Lease Expiration (6)
|
Largest Tenant
|
Sq Ft
|
Lease Expiration (6)
|
Report Date
|
Phase II
|
||||||||||||
|
34
|
Loan
|
10
|
CGMRC
|
Dallas & OKC MHC Portfolio (Stonetown Acquisitions)
|
||||||||||||||||||||
|
34.01
|
Property
|
Redbird MHC
|
NAP
|
NAP
|
4/16/2012
|
No
|
||||||||||||||||||
|
34.02
|
Property
|
Lakeview Terrace Estates MHC
|
NAP
|
NAP
|
4/16/2012
|
No
|
||||||||||||||||||
|
34.03
|
Property
|
Arrowwood MHC
|
NAP
|
NAP
|
4/16/2012
|
No
|
||||||||||||||||||
|
34.04
|
Property
|
El Reno MHC
|
NAP
|
NAP
|
4/16/2012
|
No
|
||||||||||||||||||
|
34.05
|
Property
|
Skyview Estates MHC
|
NAP
|
NAP
|
4/16/2012
|
No
|
||||||||||||||||||
|
34.06
|
Property
|
10
|
Bill’s MHC
|
NAP
|
NAP
|
6/8/2012
|
No
|
|||||||||||||||||
|
34.07
|
Property
|
Sunnylane Estates MHC
|
NAP
|
NAP
|
4/16/2012
|
No
|
||||||||||||||||||
|
35
|
Loan
|
CGMRC
|
Food Lion Mount Airy
|
Advance Auto
|
7,316
|
10/31/2021
|
Mr. Tire
|
6,156
|
12/31/2014
|
5/4/2012
|
No
|
|||||||||||||
|
36
|
Loan
|
10
|
Natixis RE
|
Holiday Inn Express Fayetteville
|
NAP
|
NAP
|
5/1/2012
|
No
|
||||||||||||||||
|
37
|
Loan
|
CGMRC
|
1263 West Pratt Boulevard
|
NAP
|
NAP
|
6/6/2012
|
No
|
|||||||||||||||||
|
38
|
Loan
|
CGMRC
|
Verizon Wireless & Mattress Firm
|
NAP
|
NAP
|
5/7/2012
|
No
|
|||||||||||||||||
|
39
|
Loan
|
CGMRC
|
Pensacola Marketplace
|
NAP
|
NAP
|
5/7/2012
|
No
|
|||||||||||||||||
|
40
|
Loan
|
10
|
CGMRC
|
807 Church Street
|
Art & Science
|
3,185
|
10/31/2013
|
Dixie Kitchen & Bait Shop
|
2,213
|
12/31/2017
|
7/24/2012
|
Yes
|
||||||||||||
|
41
|
Loan
|
10
|
CGMRC
|
Residence Inn Southern Pines
|
NAP
|
NAP
|
12/29/2011
|
No
|
||||||||||||||||
|
42
|
Loan
|
CGMRC
|
Chicago Multifamily Portfolio
|
|||||||||||||||||||||
|
42.01
|
Property
|
6301 North Hermitage
|
NAP
|
NAP
|
6/13/2012
|
No
|
||||||||||||||||||
|
42.02
|
Property
|
4650 North Beacon Street
|
NAP
|
NAP
|
6/13/2012
|
No
|
||||||||||||||||||
|
42.03
|
Property
|
3657 North Racine
|
NAP
|
NAP
|
6/13/2012
|
No
|
||||||||||||||||||
|
43
|
Loan
|
CGMRC
|
Park City MHC
|
NAP
|
NAP
|
4/4/2012
|
No
|
|||||||||||||||||
|
44
|
Loan
|
CGMRC
|
Holiday Inn Express - Long Island East End
|
NAP
|
NAP
|
4/5/2012
|
No
|
|||||||||||||||||
|
45
|
Loan
|
40
|
GSMC
|
Merrimack Village Center
|
Pizzico of Merrimack
|
3,200
|
10/31/2019
|
1/2 Off Cards
|
2,900
|
10/31/2014
|
5/31/2012
|
No
|
||||||||||||
|
46
|
Loan
|
CGMRC
|
Shel Mar Estates MHP
|
NAP
|
NAP
|
3/16/2012
|
No
|
|||||||||||||||||
|
47
|
Loan
|
CGMRC
|
La Vita on Lovers Lane
|
NAP
|
NAP
|
4/30/2012
|
No
|
|||||||||||||||||
|
48
|
Loan
|
CGMRC
|
University of Phoenix
|
NAP
|
NAP
|
4/11/2012
|
No
|
|||||||||||||||||
|
49
|
Loan
|
CGMRC
|
Briarlane Apartments
|
NAP
|
NAP
|
5/7/2012
|
No
|
|||||||||||||||||
|
50
|
Loan
|
CGMRC
|
Walled Lake Mini Storage
|
NAP
|
NAP
|
4/20/2012
|
No
|
|||||||||||||||||
|
51
|
Loan
|
CGMRC
|
Woodcreek MHC
|
NAP
|
NAP
|
4/26/2012
|
No
|
|||||||||||||||||
|
52
|
Loan
|
10
|
CGMRC
|
Lakes of the Hills Apartments
|
NAP
|
NAP
|
4/4/2012
|
No
|
||||||||||||||||
|
53
|
Loan
|
CGMRC
|
Americana Self Storage (SST)
|
NAP
|
NAP
|
4/30/2012
|
No
|
|||||||||||||||||
|
54
|
Loan
|
CGMRC
|
Got Storage
|
NAP
|
NAP
|
6/15/2012
|
No
|
|||||||||||||||||
|
55
|
Loan
|
CGMRC
|
Exchange Garage
|
Florida AFL-CIO
|
3,952
|
MTM
|
Diamond at Monroe
|
3,952
|
4/30/2017
|
5/17/2012
|
No
|
|||||||||||||
|
56
|
Loan
|
CGMRC
|
Jeffrey Manor Shopping Center
|
Sprint
|
3,000
|
4/30/2015
|
Star Beauty Supply
|
2,000
|
7/31/2016
|
5/4/2012
|
No
|
|||||||||||||
|
57
|
Loan
|
CGMRC
|
Gas Lite Manor
|
NAP
|
NAP
|
5/4/2012
|
No
|
|||||||||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||||||
|
Environmental
|
Earthquake
|
|||||||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Phase II
|
Engineering
|
Seismic
|
Insurance
|
Upfront RE
|
Ongoing RE
|
Upfront
|
Ongoing
|
||||||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Report Date
|
Report Date
|
Report Date
|
PML or SEL (%)
|
Required
|
Tax Reserve ($)
|
Tax Reserve ($)
|
Insurance Reserve ($)
|
Insurance Reserve ($)
|
|||||||||||||
|
1
|
Loan
|
8, 9
|
CGMRC
|
Miami Center
|
NAP
|
4/23/2012
|
NAP
|
NAP
|
No
|
2,993,565
|
332,618
|
279,650
|
139,825
|
|||||||||||||
|
2
|
Loan
|
10, 11, 12, 13
|
GSMC
|
222 Broadway
|
NAP
|
5/4/2012
|
NAP
|
NAP
|
No
|
2,424,670
|
404,112
|
0
|
0
|
|||||||||||||
|
3
|
Loan
|
14, 15, 16, 17, 18, 19, 20, 21, 22
|
Natixis RE
|
17 Battery Place South
|
NAP
|
6/5/2012
|
NAP
|
NAP
|
No
|
0
|
189,420
|
0
|
12,897
|
|||||||||||||
|
4
|
Loan
|
CGMRC
|
Pinnacle at Westchase
|
NAP
|
5/9/2012
|
NAP
|
NAP
|
No
|
949,516
|
158,253
|
94,564
|
8,597
|
||||||||||||||
|
5
|
Loan
|
10, 23
|
CGMRC
|
Gansevoort Park Avenue
|
NAP
|
5/14/2012
|
NAP
|
NAP
|
No
|
572,300
|
100,775
|
35,444
|
38,101
|
|||||||||||||
|
6
|
Loan
|
10, 24
|
GSMC
|
25 East Oak Street
|
NAP
|
6/25/2012
|
NAP
|
NAP
|
No
|
33,981
|
33,981
|
0
|
0
|
|||||||||||||
|
7
|
Loan
|
10, 25
|
GSMC
|
Sonora Village
|
NAP
|
4/30/2012
|
NAP
|
NAP
|
No
|
132,457
|
66,229
|
9,984
|
4,992
|
|||||||||||||
|
8
|
Loan
|
26
|
GSMC
|
Cole Family Dollar Portfolio
|
No
|
0
|
0
|
0
|
0
|
|||||||||||||||||
|
8.01
|
Property
|
Family Dollar - Plant City
|
NAP
|
2/29/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
8.02
|
Property
|
Family Dollar - Tampa
|
NAP
|
3/23/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
8.03
|
Property
|
Family Dollar - Hernandez
|
NAP
|
2/29/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
8.04
|
Property
|
Family Dollar - Pembroke Park
|
NAP
|
2/29/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
8.05
|
Property
|
Family Dollar - Deland
|
NAP
|
3/23/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
8.06
|
Property
|
Family Dollar - Port Arthur
|
NAP
|
2/29/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
8.07
|
Property
|
Family Dollar - Phoenix
|
NAP
|
2/29/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
8.08
|
Property
|
Family Dollar - Jacksonville I
|
NAP
|
2/29/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
8.09
|
Property
|
Family Dollar - Kansas City I
|
NAP
|
2/29/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
8.10
|
Property
|
Family Dollar - Avondale
|
NAP
|
2/29/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
8.11
|
Property
|
Family Dollar - Fort Myers
|
NAP
|
2/29/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
8.12
|
Property
|
Family Dollar - Ocala
|
NAP
|
3/23/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
8.13
|
Property
|
Family Dollar - Fort Lupton
|
NAP
|
2/29/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
8.14
|
Property
|
Family Dollar - Houston
|
NAP
|
2/29/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
8.15
|
Property
|
Family Dollar - Burton
|
NAP
|
2/29/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
8.16
|
Property
|
Family Dollar - Hudson
|
NAP
|
2/29/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
8.17
|
Property
|
Family Dollar - Jacksonville II
|
NAP
|
3/23/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
8.18
|
Property
|
Family Dollar - Dacono
|
NAP
|
2/29/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
8.19
|
Property
|
Family Dollar - Kentwood
|
NAP
|
2/29/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
8.20
|
Property
|
Family Dollar - Lakeland
|
NAP
|
2/29/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
8.21
|
Property
|
Family Dollar - San Antonio I
|
NAP
|
2/29/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
8.22
|
Property
|
Family Dollar - Newaygo
|
NAP
|
2/29/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
8.23
|
Property
|
Family Dollar - Kansas City II
|
NAP
|
2/29/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
8.24
|
Property
|
Family Dollar - Beaumont
|
NAP
|
2/29/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
8.25
|
Property
|
Family Dollar - Milton
|
NAP
|
3/23/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
8.26
|
Property
|
Family Dollar - Memphis
|
NAP
|
2/29/2012
|
2/29/2012
|
10%
|
No
|
|||||||||||||||||||
|
8.27
|
Property
|
Family Dollar - Noonday
|
NAP
|
2/29/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
8.28
|
Property
|
Family Dollar - Coolidge
|
NAP
|
2/29/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
8.29
|
Property
|
Family Dollar - Leander
|
NAP
|
2/29/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
8.30
|
Property
|
Family Dollar - San Antonio II
|
NAP
|
2/29/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
8.31
|
Property
|
Family Dollar - Little Rock
|
NAP
|
2/29/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
8.32
|
Property
|
Family Dollar - Canton
|
NAP
|
2/29/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
8.33
|
Property
|
Family Dollar - Converse
|
NAP
|
2/29/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
8.34
|
Property
|
Family Dollar - St. Peter
|
NAP
|
2/29/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
8.35
|
Property
|
Family Dollar - Fort Dodge
|
NAP
|
2/29/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
9
|
Loan
|
10, 27, 28, 29
|
GSMC
|
Hyatt Regency - Buffalo
|
NAP
|
5/14/2012
|
NAP
|
NAP
|
No
|
23,935
|
23,935
|
0
|
0
|
|||||||||||||
|
10
|
Loan
|
30, 31
|
GSMC
|
Plains Capital Towers
|
NAP
|
6/6/2012
|
NAP
|
NAP
|
No
|
456,281
|
65,183
|
51,516
|
0
|
|||||||||||||
|
11
|
Loan
|
10
|
GSMC
|
West Valley Shopping Center
|
NAP
|
4/19/2012
|
4/19/2012
|
18%
|
No
|
87,193
|
21,798
|
8,315
|
2,772
|
|||||||||||||
|
12
|
Loan
|
CGMRC
|
Wilcox Office Building
|
NAP
|
4/6/2012
|
NAP
|
NAP
|
No
|
373,034
|
53,291
|
20,420
|
1,702
|
||||||||||||||
|
13
|
Loan
|
CGMRC
|
Waukegan Multifamily Portfolio
|
No
|
0
|
72,741
|
29,036
|
6,050
|
||||||||||||||||||
|
13.01
|
Property
|
Briarwood Apartments
|
NAP
|
6/8/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
13.02
|
Property
|
Heritage Green Apartments
|
NAP
|
6/8/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
14
|
Loan
|
Natixis RE
|
Sutton Place Apartments
|
NAP
|
11/4/2011
|
NAP
|
NAP
|
No
|
452,440
|
75,880
|
23,639
|
11,820
|
||||||||||||||
|
15
|
Loan
|
CGMRC
|
290 Madison
|
NAP
|
4/10/2012
|
NAP
|
NAP
|
No
|
140,364
|
23,394
|
28,859
|
2,405
|
||||||||||||||
|
16
|
Loan
|
10, 32
|
GSMC
|
SpringHill Suites - Frazer Mills
|
NAP
|
5/8/2012
|
NAP
|
NAP
|
No
|
167,632
|
23,947
|
0
|
0
|
|||||||||||||
|
17
|
Loan
|
10, 33
|
GSMC
|
SpringHill Suites - Southside Works
|
NAP
|
5/8/2012
|
NAP
|
NAP
|
No
|
62,467
|
20,822
|
0
|
0
|
|||||||||||||
|
18
|
Loan
|
CGMRC
|
College Point Self Storage
|
NAP
|
4/9/2012
|
NAP
|
NAP
|
No
|
175,850
|
35,170
|
9,945
|
4,973
|
||||||||||||||
|
19
|
Loan
|
CGMRC
|
Sheraton Augusta
|
NAP
|
4/6/2012
|
NAP
|
NAP
|
No
|
76,719
|
9,590
|
25,321
|
3,165
|
||||||||||||||
|
20
|
Loan
|
34, 35
|
GSMC
|
University Manors
|
NAP
|
4/23/2012
|
NAP
|
NAP
|
No
|
32,122
|
32,122
|
53,139
|
4,219
|
|||||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||||||
|
Environmental
|
Earthquake
|
|||||||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Phase II
|
Engineering
|
Seismic
|
Insurance
|
Upfront RE
|
Ongoing RE
|
Upfront
|
Ongoing
|
||||||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Report Date
|
Report Date
|
Report Date
|
PML or SEL (%)
|
Required
|
Tax Reserve ($)
|
Tax Reserve ($)
|
Insurance Reserve ($)
|
Insurance Reserve ($)
|
|||||||||||||
|
21
|
Loan
|
36
|
GSMC
|
ARCT III Portfolio
|
No
|
0
|
0
|
0
|
0
|
|||||||||||||||||
|
21.01
|
Property
|
Advance Auto - Auburn, IN
|
NAP
|
3/12/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
21.02
|
Property
|
Tire Kingdom - Dublin, OH
|
NAP
|
4/16/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
21.03
|
Property
|
Dollar General - Sikeston, MO
|
NAP
|
2/2/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
21.04
|
Property
|
36
|
Family Dollar - Tulsa, OK
|
NAP
|
6/12/2012
|
NAP
|
NAP
|
No
|
||||||||||||||||||
|
21.05
|
Property
|
Dollar General - Altamont, IL
|
NAP
|
2/21/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
21.06
|
Property
|
Dollar General - Ozark, MO
|
NAP
|
4/27/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
21.07
|
Property
|
Family Dollar - Hawthorne, NV
|
NAP
|
4/11/2012
|
4/12/2012
|
7%
|
No
|
|||||||||||||||||||
|
21.08
|
Property
|
Dollar General - Cadillac, MI
|
NAP
|
2/9/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
21.09
|
Property
|
Family Dollar - Lovelock, NV
|
NAP
|
4/11/2012
|
4/12/2012
|
4%
|
No
|
|||||||||||||||||||
|
21.10
|
Property
|
Dollar General - Gardner, LA
|
NAP
|
3/5/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
21.11
|
Property
|
Dollar General - Durand, MI
|
NAP
|
5/14/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
21.12
|
Property
|
Dollar General - Carleton, MI
|
NAP
|
2/9/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
21.13
|
Property
|
Family Dollar - Biloxi, MS
|
NAP
|
3/16/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
21.14
|
Property
|
Dollar General - Oran, MO
|
NAP
|
3/27/2012
|
3/29/2012
|
12%
|
No
|
|||||||||||||||||||
|
21.15
|
Property
|
Dollar General - Flint, MI
|
NAP
|
5/14/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
21.16
|
Property
|
Family Dollar - Wells, NV
|
NAP
|
4/11/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
21.17
|
Property
|
Advance Auto - Greenwood, SC
|
NAP
|
3/5/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
21.18
|
Property
|
Family Dollar - Gulfport, MS
|
NAP
|
5/15/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
21.19
|
Property
|
Advance Auto - Warren, OH
|
NAP
|
3/22/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
21.20
|
Property
|
Family Dollar - Carriere, MS
|
NAP
|
3/22/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
21.21
|
Property
|
Dollar General - Vienna, MO
|
NAP
|
2/2/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
21.22
|
Property
|
Dollar General - Como, TX
|
NAP
|
4/10/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
21.23
|
Property
|
Dollar General - Soso, MS
|
NAP
|
3/30/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
21.24
|
Property
|
Dollar General - Gordonville, TX
|
NAP
|
4/10/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
21.25
|
Property
|
Family Dollar - Kerens, TX
|
NAP
|
2/2/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
21.26
|
Property
|
Dollar General - Moorhead, MS
|
NAP
|
3/30/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
21.27
|
Property
|
Family Dollar - Rangely, CO
|
NAP
|
4/11/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
22
|
Loan
|
37, 38
|
GSMC
|
Legacy Tower
|
NAP
|
4/20/2012
|
NAP
|
NAP
|
No
|
61,610
|
12,322
|
14,961
|
2,494
|
|||||||||||||
|
23
|
Loan
|
CGMRC
|
Walgreens and Sports Authority Portfolio
|
No
|
0
|
0
|
8,247
|
687
|
||||||||||||||||||
|
23.01
|
Property
|
Walgreens and Sports Authority Portfolio (Palm Gardens)
|
NAP
|
4/10/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
23.02
|
Property
|
Walgreens and Sports Authority Portfolio (Marshall)
|
NAP
|
4/10/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
23.03
|
Property
|
Walgreens and Sports Authority Portfolio (Little Rock)
|
NAP
|
4/10/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
23.04
|
Property
|
Walgreens and Sports Authority Portfolio (Pasadena)
|
NAP
|
4/10/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
24
|
Loan
|
CGMRC
|
555 East Main Street
|
NAP
|
4/16/2012
|
NAP
|
NAP
|
No
|
35,959
|
12,586
|
11,645
|
1,522
|
||||||||||||||
|
25
|
Loan
|
CGMRC
|
Amber Ridge and Oakbrook Apartments
|
No
|
11,889
|
11,889
|
6,044
|
3,022
|
||||||||||||||||||
|
25.01
|
Property
|
Oakbrook Apartments
|
NAP
|
4/5/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
25.02
|
Property
|
Amber Ridge Apartments
|
NAP
|
4/5/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
26
|
Loan
|
10, 39
|
GSMC
|
TownePlace Suites - Fayetteville
|
NAP
|
4/20/2012
|
NAP
|
NAP
|
No
|
40,487
|
6,748
|
10,037
|
912
|
|||||||||||||
|
27
|
Loan
|
10
|
CGMRC
|
1026-1044 Market Street
|
NAP
|
2/3/2012
|
NAP
|
NAP
|
No
|
60,431
|
15,108
|
0
|
0
|
|||||||||||||
|
28
|
Loan
|
CGMRC
|
Crescendo Self-Storage Portfolio
|
No
|
147,237
|
22,271
|
0
|
1,181
|
||||||||||||||||||
|
28.01
|
Property
|
Green Bay Avenue Self Storage
|
NAP
|
6/14/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
28.02
|
Property
|
Jordan Landing Self Storage
|
NAP
|
6/14/2012
|
6/14/2012
|
9%
|
No
|
|||||||||||||||||||
|
28.03
|
Property
|
Storage Kings of South Congress
|
NAP
|
6/14/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
29
|
Loan
|
CGMRC
|
Storage Pro Portfolio
|
No
|
132,907
|
17,721
|
5,824
|
1,941
|
||||||||||||||||||
|
29.01
|
Property
|
Storage Pro - Kalamazoo
|
6/7/2012
|
12/15/2011
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
29.02
|
Property
|
Storage Pro - East Lansing
|
NAP
|
12/15/2011
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
29.03
|
Property
|
Storage Pro - Wyoming
|
NAP
|
12/15/2011
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
29.04
|
Property
|
Storage Pro - Comstock Park
|
NAP
|
12/15/2011
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
30
|
Loan
|
CGMRC
|
Memphis Self Storage Portfolio
|
No
|
99,155
|
12,394
|
3,639
|
1,819
|
||||||||||||||||||
|
30.01
|
Property
|
Bartlett Self Storage
|
NAP
|
6/29/2012
|
6/28/2012
|
3%
|
No
|
|||||||||||||||||||
|
30.02
|
Property
|
Hacks Cross Self Storage
|
NAP
|
6/29/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
30.03
|
Property
|
Commerce Self Storage
|
NAP
|
6/29/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
30.04
|
Property
|
Nesbit Self Storage
|
NAP
|
6/29/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
30.05
|
Property
|
Winchester Self Storage
|
NAP
|
6/29/2012
|
6/28/2012
|
7%
|
No
|
|||||||||||||||||||
|
31
|
Loan
|
CGMRC
|
Mountain Marketplace
|
6/14/2012
|
5/31/2012
|
NAP
|
NAP
|
No
|
9,640
|
9,640
|
8,812
|
1,762
|
||||||||||||||
|
32
|
Loan
|
CGMRC
|
Countryside Plaza
|
NAP
|
5/4/2012
|
NAP
|
NAP
|
No
|
83,201
|
16,640
|
3,933
|
3,933
|
||||||||||||||
|
33
|
Loan
|
10
|
Natixis RE
|
Hilton Garden Inn Odessa
|
NAP
|
4/24/2012
|
NAP
|
NAP
|
No
|
102,094
|
14,585
|
6,995
|
3,498
|
|||||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||||||
|
Environmental
|
Earthquake
|
|||||||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Phase II
|
Engineering
|
Seismic
|
Insurance
|
Upfront RE
|
Ongoing RE
|
Upfront
|
Ongoing
|
||||||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Report Date
|
Report Date
|
Report Date
|
PML or SEL (%)
|
Required
|
Tax Reserve ($)
|
Tax Reserve ($)
|
Insurance Reserve ($)
|
Insurance Reserve ($)
|
|||||||||||||
|
34
|
Loan
|
10
|
CGMRC
|
Dallas & OKC MHC Portfolio (Stonetown Acquisitions)
|
No
|
68,621
|
7,625
|
39,619
|
4,841
|
|||||||||||||||||
|
34.01
|
Property
|
Redbird MHC
|
NAP
|
4/16/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
34.02
|
Property
|
Lakeview Terrace Estates MHC
|
NAP
|
4/16/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
34.03
|
Property
|
Arrowwood MHC
|
NAP
|
4/16/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
34.04
|
Property
|
El Reno MHC
|
NAP
|
4/16/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
34.05
|
Property
|
Skyview Estates MHC
|
NAP
|
4/16/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
34.06
|
Property
|
10
|
Bill’s MHC
|
NAP
|
5/2/2012
|
NAP
|
NAP
|
No
|
||||||||||||||||||
|
34.07
|
Property
|
Sunnylane Estates MHC
|
NAP
|
4/16/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
35
|
Loan
|
CGMRC
|
Food Lion Mount Airy
|
NAP
|
5/7/2012
|
NAP
|
NAP
|
No
|
92,951
|
9,295
|
7,787
|
708
|
||||||||||||||
|
36
|
Loan
|
10
|
Natixis RE
|
Holiday Inn Express Fayetteville
|
NAP
|
4/30/2012
|
NAP
|
NAP
|
No
|
76,578
|
6,962
|
79,164
|
7,197
|
|||||||||||||
|
37
|
Loan
|
CGMRC
|
1263 West Pratt Boulevard
|
NAP
|
6/6/2012
|
NAP
|
NAP
|
No
|
47,114
|
6,731
|
17,673
|
1,767
|
||||||||||||||
|
38
|
Loan
|
CGMRC
|
Verizon Wireless & Mattress Firm
|
NAP
|
5/7/2012
|
NAP
|
NAP
|
No
|
26,772
|
2,677
|
1,172
|
586
|
||||||||||||||
|
39
|
Loan
|
CGMRC
|
Pensacola Marketplace
|
NAP
|
5/7/2012
|
NAP
|
NAP
|
No
|
36,140
|
4,016
|
4,529
|
2,264
|
||||||||||||||
|
40
|
Loan
|
10
|
CGMRC
|
807 Church Street
|
6/24/2012
|
5/16/2012
|
NAP
|
NAP
|
No
|
101,024
|
14,432
|
4,485
|
374
|
|||||||||||||
|
41
|
Loan
|
10
|
CGMRC
|
Residence Inn Southern Pines
|
NAP
|
4/2/2012
|
NAP
|
NAP
|
No
|
38,738
|
4,304
|
0
|
0
|
|||||||||||||
|
42
|
Loan
|
CGMRC
|
Chicago Multifamily Portfolio
|
No
|
11,859
|
2,417
|
11,974
|
1,089
|
||||||||||||||||||
|
42.01
|
Property
|
6301 North Hermitage
|
NAP
|
6/13/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
42.02
|
Property
|
4650 North Beacon Street
|
NAP
|
6/13/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
42.03
|
Property
|
3657 North Racine
|
NAP
|
6/13/2012
|
NAP
|
NAP
|
No
|
|||||||||||||||||||
|
43
|
Loan
|
CGMRC
|
Park City MHC
|
NAP
|
4/4/2012
|
NAP
|
NAP
|
No
|
46,994
|
11,749
|
20,020
|
1,668
|
||||||||||||||
|
44
|
Loan
|
CGMRC
|
Holiday Inn Express - Long Island East End
|
NAP
|
4/5/2012
|
NAP
|
NAP
|
No
|
30,235
|
15,118
|
13,237
|
4,412
|
||||||||||||||
|
45
|
Loan
|
40
|
GSMC
|
Merrimack Village Center
|
NAP
|
5/11/2012
|
NAP
|
NAP
|
No
|
0
|
0
|
0
|
0
|
|||||||||||||
|
46
|
Loan
|
CGMRC
|
Shel Mar Estates MHP
|
NAP
|
3/16/2012
|
NAP
|
NAP
|
No
|
0
|
2,925
|
1,089
|
1,089
|
||||||||||||||
|
47
|
Loan
|
CGMRC
|
La Vita on Lovers Lane
|
NAP
|
4/30/2012
|
NAP
|
NAP
|
No
|
69,845
|
7,761
|
9,560
|
3,187
|
||||||||||||||
|
48
|
Loan
|
CGMRC
|
University of Phoenix
|
NAP
|
4/10/2012
|
NAP
|
NAP
|
No
|
58,667
|
5,333
|
0
|
0
|
||||||||||||||
|
49
|
Loan
|
CGMRC
|
Briarlane Apartments
|
NAP
|
5/7/2012
|
NAP
|
NAP
|
No
|
127,848
|
10,654
|
25,081
|
3,135
|
||||||||||||||
|
50
|
Loan
|
CGMRC
|
Walled Lake Mini Storage
|
NAP
|
4/23/2012
|
NAP
|
NAP
|
No
|
83,332
|
7,576
|
12,594
|
969
|
||||||||||||||
|
51
|
Loan
|
CGMRC
|
Woodcreek MHC
|
NAP
|
4/27/2012
|
NAP
|
NAP
|
No
|
0
|
2,897
|
4,505
|
751
|
||||||||||||||
|
52
|
Loan
|
10
|
CGMRC
|
Lakes of the Hills Apartments
|
NAP
|
4/4/2012
|
NAP
|
NAP
|
No
|
28,930
|
7,233
|
7,441
|
2,480
|
|||||||||||||
|
53
|
Loan
|
CGMRC
|
Americana Self Storage (SST)
|
NAP
|
4/30/2012
|
NAP
|
NAP
|
No
|
47,026
|
6,718
|
4,069
|
509
|
||||||||||||||
|
54
|
Loan
|
CGMRC
|
Got Storage
|
NAP
|
6/14/2012
|
6/18/2012
|
10%
|
No
|
43,254
|
4,325
|
1,223
|
306
|
||||||||||||||
|
55
|
Loan
|
CGMRC
|
Exchange Garage
|
NAP
|
5/16/2012
|
NAP
|
NAP
|
No
|
35,133
|
3,904
|
0
|
0
|
||||||||||||||
|
56
|
Loan
|
CGMRC
|
Jeffrey Manor Shopping Center
|
NAP
|
5/4/2012
|
NAP
|
NAP
|
No
|
50,384
|
12,596
|
4,131
|
783
|
||||||||||||||
|
57
|
Loan
|
CGMRC
|
Gas Lite Manor
|
NAP
|
5/4/2012
|
NAP
|
NAP
|
No
|
7,500
|
1,875
|
426
|
213
|
||||||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Upfront
|
Ongoing
|
Replacement
|
Upfront
|
Ongoing
|
Upfront Debt
|
||||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Replacement Reserve ($)
|
Replacement Reserve ($)
|
Reserve Caps ($)
|
TI/LC Reserve ($)
|
TI/LC Reserve ($)
|
TI/LC Caps ($)
|
Service Reserve ($)
|
|||||||||||
|
1
|
Loan
|
8, 9
|
CGMRC
|
Miami Center
|
16,664
|
16,664
|
0
|
0
|
98,355
|
0
|
0
|
|||||||||||
|
2
|
Loan
|
10, 11, 12, 13
|
GSMC
|
222 Broadway
|
0
|
18,353
|
0
|
9,000,000
|
0
|
0
|
0
|
|||||||||||
|
3
|
Loan
|
14, 15, 16, 17, 18, 19, 20, 21, 22
|
Natixis RE
|
17 Battery Place South
|
7,141
|
7,141
|
0
|
4,398,960
|
93,147
|
0
|
0
|
|||||||||||
|
4
|
Loan
|
CGMRC
|
Pinnacle at Westchase
|
0
|
7,849
|
0
|
0
|
52,196
|
0
|
0
|
||||||||||||
|
5
|
Loan
|
10, 23
|
CGMRC
|
Gansevoort Park Avenue
|
0
|
73,134
|
0
|
0
|
0
|
0
|
0
|
|||||||||||
|
6
|
Loan
|
10, 24
|
GSMC
|
25 East Oak Street
|
0
|
641
|
0
|
0
|
0
|
0
|
0
|
|||||||||||
|
7
|
Loan
|
10, 25
|
GSMC
|
Sonora Village
|
0
|
6,195
|
600,000
|
375,000
|
0
|
375,000
|
0
|
|||||||||||
|
8
|
Loan
|
26
|
GSMC
|
Cole Family Dollar Portfolio
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||
|
8.01
|
Property
|
Family Dollar - Plant City
|
||||||||||||||||||||
|
8.02
|
Property
|
Family Dollar - Tampa
|
||||||||||||||||||||
|
8.03
|
Property
|
Family Dollar - Hernandez
|
||||||||||||||||||||
|
8.04
|
Property
|
Family Dollar - Pembroke Park
|
||||||||||||||||||||
|
8.05
|
Property
|
Family Dollar - Deland
|
||||||||||||||||||||
|
8.06
|
Property
|
Family Dollar - Port Arthur
|
||||||||||||||||||||
|
8.07
|
Property
|
Family Dollar - Phoenix
|
||||||||||||||||||||
|
8.08
|
Property
|
Family Dollar - Jacksonville I
|
||||||||||||||||||||
|
8.09
|
Property
|
Family Dollar - Kansas City I
|
||||||||||||||||||||
|
8.10
|
Property
|
Family Dollar - Avondale
|
||||||||||||||||||||
|
8.11
|
Property
|
Family Dollar - Fort Myers
|
||||||||||||||||||||
|
8.12
|
Property
|
Family Dollar - Ocala
|
||||||||||||||||||||
|
8.13
|
Property
|
Family Dollar - Fort Lupton
|
||||||||||||||||||||
|
8.14
|
Property
|
Family Dollar - Houston
|
||||||||||||||||||||
|
8.15
|
Property
|
Family Dollar - Burton
|
||||||||||||||||||||
|
8.16
|
Property
|
Family Dollar - Hudson
|
||||||||||||||||||||
|
8.17
|
Property
|
Family Dollar - Jacksonville II
|
||||||||||||||||||||
|
8.18
|
Property
|
Family Dollar - Dacono
|
||||||||||||||||||||
|
8.19
|
Property
|
Family Dollar - Kentwood
|
||||||||||||||||||||
|
8.20
|
Property
|
Family Dollar - Lakeland
|
||||||||||||||||||||
|
8.21
|
Property
|
Family Dollar - San Antonio I
|
||||||||||||||||||||
|
8.22
|
Property
|
Family Dollar - Newaygo
|
||||||||||||||||||||
|
8.23
|
Property
|
Family Dollar - Kansas City II
|
||||||||||||||||||||
|
8.24
|
Property
|
Family Dollar - Beaumont
|
||||||||||||||||||||
|
8.25
|
Property
|
Family Dollar - Milton
|
||||||||||||||||||||
|
8.26
|
Property
|
Family Dollar - Memphis
|
||||||||||||||||||||
|
8.27
|
Property
|
Family Dollar - Noonday
|
||||||||||||||||||||
|
8.28
|
Property
|
Family Dollar - Coolidge
|
||||||||||||||||||||
|
8.29
|
Property
|
Family Dollar - Leander
|
||||||||||||||||||||
|
8.30
|
Property
|
Family Dollar - San Antonio II
|
||||||||||||||||||||
|
8.31
|
Property
|
Family Dollar - Little Rock
|
||||||||||||||||||||
|
8.32
|
Property
|
Family Dollar - Canton
|
||||||||||||||||||||
|
8.33
|
Property
|
Family Dollar - Converse
|
||||||||||||||||||||
|
8.34
|
Property
|
Family Dollar - St. Peter
|
||||||||||||||||||||
|
8.35
|
Property
|
Family Dollar - Fort Dodge
|
||||||||||||||||||||
|
9
|
Loan
|
10, 27, 28, 29
|
GSMC
|
Hyatt Regency - Buffalo
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||
|
10
|
Loan
|
30, 31
|
GSMC
|
Plains Capital Towers
|
0
|
15,598
|
0
|
0
|
53,130
|
1,000,000
|
0
|
|||||||||||
|
11
|
Loan
|
10
|
GSMC
|
West Valley Shopping Center
|
0
|
1,090
|
39,240
|
0
|
3,333
|
200,000
|
0
|
|||||||||||
|
12
|
Loan
|
CGMRC
|
Wilcox Office Building
|
0
|
2,349
|
0
|
0
|
19,170
|
0
|
0
|
||||||||||||
|
13
|
Loan
|
CGMRC
|
Waukegan Multifamily Portfolio
|
0
|
10,750
|
0
|
0
|
0
|
0
|
0
|
||||||||||||
|
13.01
|
Property
|
Briarwood Apartments
|
||||||||||||||||||||
|
13.02
|
Property
|
Heritage Green Apartments
|
||||||||||||||||||||
|
14
|
Loan
|
Natixis RE
|
Sutton Place Apartments
|
0
|
28,810
|
0
|
0
|
0
|
0
|
0
|
||||||||||||
|
15
|
Loan
|
CGMRC
|
290 Madison
|
0
|
628
|
0
|
0
|
4,167
|
0
|
0
|
||||||||||||
|
16
|
Loan
|
10, 32
|
GSMC
|
SpringHill Suites - Frazer Mills
|
16,500
|
16,500
|
Capped at the product of the then Ongoing Replacement Reserve amount and 36
|
0
|
0
|
0
|
0
|
|||||||||||
|
17
|
Loan
|
10, 33
|
GSMC
|
SpringHill Suites - Southside Works
|
16,000
|
16,000
|
Capped at the product of the then Ongoing Replacement Reserve amount and 36
|
0
|
0
|
0
|
0
|
|||||||||||
|
18
|
Loan
|
CGMRC
|
College Point Self Storage
|
0
|
2,373
|
0
|
0
|
0
|
0
|
0
|
||||||||||||
|
19
|
Loan
|
CGMRC
|
Sheraton Augusta
|
0
|
14,082
|
0
|
0
|
0
|
0
|
0
|
||||||||||||
|
20
|
Loan
|
34, 35
|
GSMC
|
University Manors
|
0
|
11,667
|
0
|
0
|
0
|
0
|
0
|
|||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Upfront
|
Ongoing
|
Replacement
|
Upfront
|
Ongoing
|
Upfront Debt
|
||||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Replacement Reserve ($)
|
Replacement Reserve ($)
|
Reserve Caps ($)
|
TI/LC Reserve ($)
|
TI/LC Reserve ($)
|
TI/LC Caps ($)
|
Service Reserve ($)
|
|||||||||||
|
21
|
Loan
|
36
|
GSMC
|
ARCT III Portfolio
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||
|
21.01
|
Property
|
Advance Auto - Auburn, IN
|
||||||||||||||||||||
|
21.02
|
Property
|
Tire Kingdom - Dublin, OH
|
||||||||||||||||||||
|
21.03
|
Property
|
Dollar General - Sikeston, MO
|
||||||||||||||||||||
|
21.04
|
Property
|
36
|
Family Dollar - Tulsa, OK
|
|||||||||||||||||||
|
21.05
|
Property
|
Dollar General - Altamont, IL
|
||||||||||||||||||||
|
21.06
|
Property
|
Dollar General - Ozark, MO
|
||||||||||||||||||||
|
21.07
|
Property
|
Family Dollar - Hawthorne, NV
|
||||||||||||||||||||
|
21.08
|
Property
|
Dollar General - Cadillac, MI
|
||||||||||||||||||||
|
21.09
|
Property
|
Family Dollar - Lovelock, NV
|
||||||||||||||||||||
|
21.10
|
Property
|
Dollar General - Gardner, LA
|
||||||||||||||||||||
|
21.11
|
Property
|
Dollar General - Durand, MI
|
||||||||||||||||||||
|
21.12
|
Property
|
Dollar General - Carleton, MI
|
||||||||||||||||||||
|
21.13
|
Property
|
Family Dollar - Biloxi, MS
|
||||||||||||||||||||
|
21.14
|
Property
|
Dollar General - Oran, MO
|
||||||||||||||||||||
|
21.15
|
Property
|
Dollar General - Flint, MI
|
||||||||||||||||||||
|
21.16
|
Property
|
Family Dollar - Wells, NV
|
||||||||||||||||||||
|
21.17
|
Property
|
Advance Auto - Greenwood, SC
|
||||||||||||||||||||
|
21.18
|
Property
|
Family Dollar - Gulfport, MS
|
||||||||||||||||||||
|
21.19
|
Property
|
Advance Auto - Warren, OH
|
||||||||||||||||||||
|
21.20
|
Property
|
Family Dollar - Carriere, MS
|
||||||||||||||||||||
|
21.21
|
Property
|
Dollar General - Vienna, MO
|
||||||||||||||||||||
|
21.22
|
Property
|
Dollar General - Como, TX
|
||||||||||||||||||||
|
21.23
|
Property
|
Dollar General - Soso, MS
|
||||||||||||||||||||
|
21.24
|
Property
|
Dollar General - Gordonville, TX
|
||||||||||||||||||||
|
21.25
|
Property
|
Family Dollar - Kerens, TX
|
||||||||||||||||||||
|
21.26
|
Property
|
Dollar General - Moorhead, MS
|
||||||||||||||||||||
|
21.27
|
Property
|
Family Dollar - Rangely, CO
|
||||||||||||||||||||
|
22
|
Loan
|
37, 38
|
GSMC
|
Legacy Tower
|
0
|
6,500
|
0
|
1,000,000
|
0
|
750,000
|
0
|
|||||||||||
|
23
|
Loan
|
CGMRC
|
Walgreens and Sports Authority Portfolio
|
0
|
1,104
|
0
|
0
|
7,416
|
0
|
0
|
||||||||||||
|
23.01
|
Property
|
Walgreens and Sports Authority Portfolio (Palm Gardens)
|
||||||||||||||||||||
|
23.02
|
Property
|
Walgreens and Sports Authority Portfolio (Marshall)
|
||||||||||||||||||||
|
23.03
|
Property
|
Walgreens and Sports Authority Portfolio (Little Rock)
|
||||||||||||||||||||
|
23.04
|
Property
|
Walgreens and Sports Authority Portfolio (Pasadena)
|
||||||||||||||||||||
|
24
|
Loan
|
CGMRC
|
555 East Main Street
|
0
|
2,095
|
0
|
0
|
15,711
|
942,000
|
0
|
||||||||||||
|
25
|
Loan
|
CGMRC
|
Amber Ridge and Oakbrook Apartments
|
0
|
6,725
|
0
|
0
|
0
|
0
|
0
|
||||||||||||
|
25.01
|
Property
|
Oakbrook Apartments
|
||||||||||||||||||||
|
25.02
|
Property
|
Amber Ridge Apartments
|
||||||||||||||||||||
|
26
|
Loan
|
10, 39
|
GSMC
|
TownePlace Suites - Fayetteville
|
0
|
13,272
|
0
|
0
|
0
|
0
|
0
|
|||||||||||
|
27
|
Loan
|
10
|
CGMRC
|
1026-1044 Market Street
|
0
|
1,132
|
0
|
0
|
0
|
0
|
0
|
|||||||||||
|
28
|
Loan
|
CGMRC
|
Crescendo Self-Storage Portfolio
|
0
|
2,940
|
0
|
0
|
0
|
0
|
0
|
||||||||||||
|
28.01
|
Property
|
Green Bay Avenue Self Storage
|
||||||||||||||||||||
|
28.02
|
Property
|
Jordan Landing Self Storage
|
||||||||||||||||||||
|
28.03
|
Property
|
Storage Kings of South Congress
|
||||||||||||||||||||
|
29
|
Loan
|
CGMRC
|
Storage Pro Portfolio
|
250,000
|
3,820
|
45,539
|
0
|
0
|
0
|
0
|
||||||||||||
|
29.01
|
Property
|
Storage Pro - Kalamazoo
|
||||||||||||||||||||
|
29.02
|
Property
|
Storage Pro - East Lansing
|
||||||||||||||||||||
|
29.03
|
Property
|
Storage Pro - Wyoming
|
||||||||||||||||||||
|
29.04
|
Property
|
Storage Pro - Comstock Park
|
||||||||||||||||||||
|
30
|
Loan
|
CGMRC
|
Memphis Self Storage Portfolio
|
460,000
|
3,490
|
0
|
0
|
0
|
0
|
0
|
||||||||||||
|
30.01
|
Property
|
Bartlett Self Storage
|
||||||||||||||||||||
|
30.02
|
Property
|
Hacks Cross Self Storage
|
||||||||||||||||||||
|
30.03
|
Property
|
Commerce Self Storage
|
||||||||||||||||||||
|
30.04
|
Property
|
Nesbit Self Storage
|
||||||||||||||||||||
|
30.05
|
Property
|
Winchester Self Storage
|
||||||||||||||||||||
|
31
|
Loan
|
CGMRC
|
Mountain Marketplace
|
0
|
1,448
|
0
|
0
|
6,517
|
0
|
0
|
||||||||||||
|
32
|
Loan
|
CGMRC
|
Countryside Plaza
|
0
|
2,475
|
0
|
0
|
8,250
|
296,999
|
0
|
||||||||||||
|
33
|
Loan
|
10
|
Natixis RE
|
Hilton Garden Inn Odessa
|
0
|
11,526
|
0
|
0
|
0
|
0
|
0
|
|||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Upfront
|
Ongoing
|
Replacement
|
Upfront
|
Ongoing
|
Upfront Debt
|
||||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Replacement Reserve ($)
|
Replacement Reserve ($)
|
Reserve Caps ($)
|
TI/LC Reserve ($)
|
TI/LC Reserve ($)
|
TI/LC Caps ($)
|
Service Reserve ($)
|
|||||||||||
|
34
|
Loan
|
10
|
CGMRC
|
Dallas & OKC MHC Portfolio (Stonetown Acquisitions)
|
0
|
3,354
|
0
|
0
|
0
|
0
|
0
|
|||||||||||
|
34.01
|
Property
|
Redbird MHC
|
||||||||||||||||||||
|
34.02
|
Property
|
Lakeview Terrace Estates MHC
|
||||||||||||||||||||
|
34.03
|
Property
|
Arrowwood MHC
|
||||||||||||||||||||
|
34.04
|
Property
|
El Reno MHC
|
||||||||||||||||||||
|
34.05
|
Property
|
Skyview Estates MHC
|
||||||||||||||||||||
|
34.06
|
Property
|
10
|
Bill’s MHC
|
|||||||||||||||||||
|
34.07
|
Property
|
Sunnylane Estates MHC
|
||||||||||||||||||||
|
35
|
Loan
|
CGMRC
|
Food Lion Mount Airy
|
0
|
2,259
|
0
|
0
|
5,106
|
280,000
|
0
|
||||||||||||
|
36
|
Loan
|
10
|
Natixis RE
|
Holiday Inn Express Fayetteville
|
0
|
17,193
|
0
|
0
|
0
|
0
|
0
|
|||||||||||
|
37
|
Loan
|
CGMRC
|
1263 West Pratt Boulevard
|
0
|
2,588
|
0
|
0
|
0
|
0
|
0
|
||||||||||||
|
38
|
Loan
|
CGMRC
|
Verizon Wireless & Mattress Firm
|
0
|
131
|
0
|
0
|
438
|
22,135
|
0
|
||||||||||||
|
39
|
Loan
|
CGMRC
|
Pensacola Marketplace
|
0
|
622
|
0
|
0
|
2,074
|
108,032
|
0
|
||||||||||||
|
40
|
Loan
|
10
|
CGMRC
|
807 Church Street
|
0
|
454
|
0
|
0
|
3,785
|
227,125
|
0
|
|||||||||||
|
41
|
Loan
|
10
|
CGMRC
|
Residence Inn Southern Pines
|
0
|
6,924
|
0
|
0
|
0
|
0
|
0
|
|||||||||||
|
42
|
Loan
|
CGMRC
|
Chicago Multifamily Portfolio
|
0
|
1,730
|
0
|
0
|
0
|
0
|
0
|
||||||||||||
|
42.01
|
Property
|
6301 North Hermitage
|
||||||||||||||||||||
|
42.02
|
Property
|
4650 North Beacon Street
|
||||||||||||||||||||
|
42.03
|
Property
|
3657 North Racine
|
||||||||||||||||||||
|
43
|
Loan
|
CGMRC
|
Park City MHC
|
0
|
2,163
|
0
|
0
|
0
|
0
|
0
|
||||||||||||
|
44
|
Loan
|
CGMRC
|
Holiday Inn Express - Long Island East End
|
0
|
9,963
|
0
|
0
|
0
|
0
|
0
|
||||||||||||
|
45
|
Loan
|
40
|
GSMC
|
Merrimack Village Center
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||
|
46
|
Loan
|
CGMRC
|
Shel Mar Estates MHP
|
0
|
1,521
|
0
|
0
|
0
|
0
|
0
|
||||||||||||
|
47
|
Loan
|
CGMRC
|
La Vita on Lovers Lane
|
0
|
3,375
|
0
|
0
|
0
|
0
|
0
|
||||||||||||
|
48
|
Loan
|
CGMRC
|
University of Phoenix
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||
|
49
|
Loan
|
CGMRC
|
Briarlane Apartments
|
0
|
3,000
|
0
|
0
|
0
|
0
|
0
|
||||||||||||
|
50
|
Loan
|
CGMRC
|
Walled Lake Mini Storage
|
0
|
1,388
|
0
|
0
|
0
|
0
|
0
|
||||||||||||
|
51
|
Loan
|
CGMRC
|
Woodcreek MHC
|
0
|
938
|
30,000
|
0
|
0
|
0
|
0
|
||||||||||||
|
52
|
Loan
|
10
|
CGMRC
|
Lakes of the Hills Apartments
|
0
|
2,104
|
0
|
0
|
0
|
0
|
0
|
|||||||||||
|
53
|
Loan
|
CGMRC
|
Americana Self Storage (SST)
|
0
|
1,026
|
0
|
0
|
0
|
0
|
0
|
||||||||||||
|
54
|
Loan
|
CGMRC
|
Got Storage
|
0
|
1,130
|
40,689
|
0
|
0
|
0
|
0
|
||||||||||||
|
55
|
Loan
|
CGMRC
|
Exchange Garage
|
0
|
935
|
0
|
0
|
0
|
0
|
0
|
||||||||||||
|
56
|
Loan
|
CGMRC
|
Jeffrey Manor Shopping Center
|
0
|
1,191
|
0
|
0
|
3,014
|
0
|
0
|
||||||||||||
|
57
|
Loan
|
CGMRC
|
Gas Lite Manor
|
0
|
333
|
0
|
0
|
0
|
0
|
0
|
||||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Ongoing Debt
|
Upfront Deferred
|
Ongoing Deferred
|
Upfront
|
Ongoing
|
Upfront
|
||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Service Reserve ($)
|
Maintenance Reserve ($)
|
Maintenance Reserve ($)
|
Environmental Reserve ($)
|
Environmental Reserve ($)
|
Other Reserve ($)
|
||||||||||
|
1
|
Loan
|
8, 9
|
CGMRC
|
Miami Center
|
0
|
664,495
|
0
|
0
|
0
|
4,506,816
|
||||||||||
|
2
|
Loan
|
10, 11, 12, 13
|
GSMC
|
222 Broadway
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||
|
3
|
Loan
|
14, 15, 16, 17, 18, 19, 20, 21, 22
|
Natixis RE
|
17 Battery Place South
|
0
|
121,875
|
0
|
0
|
0
|
3,119,360
|
||||||||||
|
4
|
Loan
|
CGMRC
|
Pinnacle at Westchase
|
0
|
0
|
0
|
0
|
0
|
8,017,311
|
|||||||||||
|
5
|
Loan
|
10, 23
|
CGMRC
|
Gansevoort Park Avenue
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||
|
6
|
Loan
|
10, 24
|
GSMC
|
25 East Oak Street
|
0
|
0
|
0
|
0
|
0
|
1,401,897
|
||||||||||
|
7
|
Loan
|
10, 25
|
GSMC
|
Sonora Village
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||
|
8
|
Loan
|
26
|
GSMC
|
Cole Family Dollar Portfolio
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||
|
8.01
|
Property
|
Family Dollar - Plant City
|
||||||||||||||||||
|
8.02
|
Property
|
Family Dollar - Tampa
|
||||||||||||||||||
|
8.03
|
Property
|
Family Dollar - Hernandez
|
||||||||||||||||||
|
8.04
|
Property
|
Family Dollar - Pembroke Park
|
||||||||||||||||||
|
8.05
|
Property
|
Family Dollar - Deland
|
||||||||||||||||||
|
8.06
|
Property
|
Family Dollar - Port Arthur
|
||||||||||||||||||
|
8.07
|
Property
|
Family Dollar - Phoenix
|
||||||||||||||||||
|
8.08
|
Property
|
Family Dollar - Jacksonville I
|
||||||||||||||||||
|
8.09
|
Property
|
Family Dollar - Kansas City I
|
||||||||||||||||||
|
8.10
|
Property
|
Family Dollar - Avondale
|
||||||||||||||||||
|
8.11
|
Property
|
Family Dollar - Fort Myers
|
||||||||||||||||||
|
8.12
|
Property
|
Family Dollar - Ocala
|
||||||||||||||||||
|
8.13
|
Property
|
Family Dollar - Fort Lupton
|
||||||||||||||||||
|
8.14
|
Property
|
Family Dollar - Houston
|
||||||||||||||||||
|
8.15
|
Property
|
Family Dollar - Burton
|
||||||||||||||||||
|
8.16
|
Property
|
Family Dollar - Hudson
|
||||||||||||||||||
|
8.17
|
Property
|
Family Dollar - Jacksonville II
|
||||||||||||||||||
|
8.18
|
Property
|
Family Dollar - Dacono
|
||||||||||||||||||
|
8.19
|
Property
|
Family Dollar - Kentwood
|
||||||||||||||||||
|
8.20
|
Property
|
Family Dollar - Lakeland
|
||||||||||||||||||
|
8.21
|
Property
|
Family Dollar - San Antonio I
|
||||||||||||||||||
|
8.22
|
Property
|
Family Dollar - Newaygo
|
||||||||||||||||||
|
8.23
|
Property
|
Family Dollar - Kansas City II
|
||||||||||||||||||
|
8.24
|
Property
|
Family Dollar - Beaumont
|
||||||||||||||||||
|
8.25
|
Property
|
Family Dollar - Milton
|
||||||||||||||||||
|
8.26
|
Property
|
Family Dollar - Memphis
|
||||||||||||||||||
|
8.27
|
Property
|
Family Dollar - Noonday
|
||||||||||||||||||
|
8.28
|
Property
|
Family Dollar - Coolidge
|
||||||||||||||||||
|
8.29
|
Property
|
Family Dollar - Leander
|
||||||||||||||||||
|
8.30
|
Property
|
Family Dollar - San Antonio II
|
||||||||||||||||||
|
8.31
|
Property
|
Family Dollar - Little Rock
|
||||||||||||||||||
|
8.32
|
Property
|
Family Dollar - Canton
|
||||||||||||||||||
|
8.33
|
Property
|
Family Dollar - Converse
|
||||||||||||||||||
|
8.34
|
Property
|
Family Dollar - St. Peter
|
||||||||||||||||||
|
8.35
|
Property
|
Family Dollar - Fort Dodge
|
||||||||||||||||||
|
9
|
Loan
|
10, 27, 28, 29
|
GSMC
|
Hyatt Regency - Buffalo
|
0
|
0
|
0
|
0
|
0
|
200,000
|
||||||||||
|
10
|
Loan
|
30, 31
|
GSMC
|
Plains Capital Towers
|
0
|
900,378
|
0
|
0
|
0
|
1,492,480
|
||||||||||
|
11
|
Loan
|
10
|
GSMC
|
West Valley Shopping Center
|
0
|
0
|
0
|
0
|
0
|
781,587
|
||||||||||
|
12
|
Loan
|
CGMRC
|
Wilcox Office Building
|
0
|
9,375
|
0
|
0
|
0
|
551,971
|
|||||||||||
|
13
|
Loan
|
CGMRC
|
Waukegan Multifamily Portfolio
|
0
|
115,631
|
0
|
0
|
0
|
0
|
|||||||||||
|
13.01
|
Property
|
Briarwood Apartments
|
||||||||||||||||||
|
13.02
|
Property
|
Heritage Green Apartments
|
||||||||||||||||||
|
14
|
Loan
|
Natixis RE
|
Sutton Place Apartments
|
0
|
237,500
|
0
|
0
|
0
|
0
|
|||||||||||
|
15
|
Loan
|
CGMRC
|
290 Madison
|
0
|
14,250
|
0
|
0
|
0
|
0
|
|||||||||||
|
16
|
Loan
|
10, 32
|
GSMC
|
SpringHill Suites - Frazer Mills
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||
|
17
|
Loan
|
10, 33
|
GSMC
|
SpringHill Suites - Southside Works
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||
|
18
|
Loan
|
CGMRC
|
College Point Self Storage
|
0
|
24,000
|
0
|
0
|
0
|
0
|
|||||||||||
|
19
|
Loan
|
CGMRC
|
Sheraton Augusta
|
0
|
750
|
0
|
0
|
0
|
148,275
|
|||||||||||
|
20
|
Loan
|
34, 35
|
GSMC
|
University Manors
|
0
|
63,802
|
0
|
5,400
|
0
|
0
|
||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Ongoing Debt
|
Upfront Deferred
|
Ongoing Deferred
|
Upfront
|
Ongoing
|
Upfront
|
||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Service Reserve ($)
|
Maintenance Reserve ($)
|
Maintenance Reserve ($)
|
Environmental Reserve ($)
|
Environmental Reserve ($)
|
Other Reserve ($)
|
||||||||||
|
21
|
Loan
|
36
|
GSMC
|
ARCT III Portfolio
|
0
|
55,825
|
0
|
2,500
|
0
|
0
|
||||||||||
|
21.01
|
Property
|
Advance Auto - Auburn, IN
|
||||||||||||||||||
|
21.02
|
Property
|
Tire Kingdom - Dublin, OH
|
||||||||||||||||||
|
21.03
|
Property
|
Dollar General - Sikeston, MO
|
||||||||||||||||||
|
21.04
|
Property
|
36
|
Family Dollar - Tulsa, OK
|
|||||||||||||||||
|
21.05
|
Property
|
Dollar General - Altamont, IL
|
||||||||||||||||||
|
21.06
|
Property
|
Dollar General - Ozark, MO
|
||||||||||||||||||
|
21.07
|
Property
|
Family Dollar - Hawthorne, NV
|
||||||||||||||||||
|
21.08
|
Property
|
Dollar General - Cadillac, MI
|
||||||||||||||||||
|
21.09
|
Property
|
Family Dollar - Lovelock, NV
|
||||||||||||||||||
|
21.10
|
Property
|
Dollar General - Gardner, LA
|
||||||||||||||||||
|
21.11
|
Property
|
Dollar General - Durand, MI
|
||||||||||||||||||
|
21.12
|
Property
|
Dollar General - Carleton, MI
|
||||||||||||||||||
|
21.13
|
Property
|
Family Dollar - Biloxi, MS
|
||||||||||||||||||
|
21.14
|
Property
|
Dollar General - Oran, MO
|
||||||||||||||||||
|
21.15
|
Property
|
Dollar General - Flint, MI
|
||||||||||||||||||
|
21.16
|
Property
|
Family Dollar - Wells, NV
|
||||||||||||||||||
|
21.17
|
Property
|
Advance Auto - Greenwood, SC
|
||||||||||||||||||
|
21.18
|
Property
|
Family Dollar - Gulfport, MS
|
||||||||||||||||||
|
21.19
|
Property
|
Advance Auto - Warren, OH
|
||||||||||||||||||
|
21.20
|
Property
|
Family Dollar - Carriere, MS
|
||||||||||||||||||
|
21.21
|
Property
|
Dollar General - Vienna, MO
|
||||||||||||||||||
|
21.22
|
Property
|
Dollar General - Como, TX
|
||||||||||||||||||
|
21.23
|
Property
|
Dollar General - Soso, MS
|
||||||||||||||||||
|
21.24
|
Property
|
Dollar General - Gordonville, TX
|
||||||||||||||||||
|
21.25
|
Property
|
Family Dollar - Kerens, TX
|
||||||||||||||||||
|
21.26
|
Property
|
Dollar General - Moorhead, MS
|
||||||||||||||||||
|
21.27
|
Property
|
Family Dollar - Rangely, CO
|
||||||||||||||||||
|
22
|
Loan
|
37, 38
|
GSMC
|
Legacy Tower
|
0
|
0
|
0
|
0
|
0
|
1,000,000
|
||||||||||
|
23
|
Loan
|
CGMRC
|
Walgreens and Sports Authority Portfolio
|
0
|
15,618
|
0
|
0
|
0
|
0
|
|||||||||||
|
23.01
|
Property
|
Walgreens and Sports Authority Portfolio (Palm Gardens)
|
||||||||||||||||||
|
23.02
|
Property
|
Walgreens and Sports Authority Portfolio (Marshall)
|
||||||||||||||||||
|
23.03
|
Property
|
Walgreens and Sports Authority Portfolio (Little Rock)
|
||||||||||||||||||
|
23.04
|
Property
|
Walgreens and Sports Authority Portfolio (Pasadena)
|
||||||||||||||||||
|
24
|
Loan
|
CGMRC
|
555 East Main Street
|
0
|
0
|
0
|
0
|
0
|
44,157
|
|||||||||||
|
25
|
Loan
|
CGMRC
|
Amber Ridge and Oakbrook Apartments
|
0
|
737,135
|
0
|
0
|
0
|
0
|
|||||||||||
|
25.01
|
Property
|
Oakbrook Apartments
|
||||||||||||||||||
|
25.02
|
Property
|
Amber Ridge Apartments
|
||||||||||||||||||
|
26
|
Loan
|
10, 39
|
GSMC
|
TownePlace Suites - Fayetteville
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||
|
27
|
Loan
|
10
|
CGMRC
|
1026-1044 Market Street
|
0
|
0
|
0
|
0
|
0
|
1,225,130
|
||||||||||
|
28
|
Loan
|
CGMRC
|
Crescendo Self-Storage Portfolio
|
0
|
115,151
|
0
|
0
|
0
|
0
|
|||||||||||
|
28.01
|
Property
|
Green Bay Avenue Self Storage
|
||||||||||||||||||
|
28.02
|
Property
|
Jordan Landing Self Storage
|
||||||||||||||||||
|
28.03
|
Property
|
Storage Kings of South Congress
|
||||||||||||||||||
|
29
|
Loan
|
CGMRC
|
Storage Pro Portfolio
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||
|
29.01
|
Property
|
Storage Pro - Kalamazoo
|
||||||||||||||||||
|
29.02
|
Property
|
Storage Pro - East Lansing
|
||||||||||||||||||
|
29.03
|
Property
|
Storage Pro - Wyoming
|
||||||||||||||||||
|
29.04
|
Property
|
Storage Pro - Comstock Park
|
||||||||||||||||||
|
30
|
Loan
|
CGMRC
|
Memphis Self Storage Portfolio
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||
|
30.01
|
Property
|
Bartlett Self Storage
|
||||||||||||||||||
|
30.02
|
Property
|
Hacks Cross Self Storage
|
||||||||||||||||||
|
30.03
|
Property
|
Commerce Self Storage
|
||||||||||||||||||
|
30.04
|
Property
|
Nesbit Self Storage
|
||||||||||||||||||
|
30.05
|
Property
|
Winchester Self Storage
|
||||||||||||||||||
|
31
|
Loan
|
CGMRC
|
Mountain Marketplace
|
0
|
16,875
|
0
|
0
|
0
|
0
|
|||||||||||
|
32
|
Loan
|
CGMRC
|
Countryside Plaza
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||
|
33
|
Loan
|
10
|
Natixis RE
|
Hilton Garden Inn Odessa
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Ongoing Debt
|
Upfront Deferred
|
Ongoing Deferred
|
Upfront
|
Ongoing
|
Upfront
|
||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Service Reserve ($)
|
Maintenance Reserve ($)
|
Maintenance Reserve ($)
|
Environmental Reserve ($)
|
Environmental Reserve ($)
|
Other Reserve ($)
|
||||||||||
|
34
|
Loan
|
10
|
CGMRC
|
Dallas & OKC MHC Portfolio (Stonetown Acquisitions)
|
0
|
199,125
|
0
|
35,250
|
0
|
101,000
|
||||||||||
|
34.01
|
Property
|
Redbird MHC
|
||||||||||||||||||
|
34.02
|
Property
|
Lakeview Terrace Estates MHC
|
||||||||||||||||||
|
34.03
|
Property
|
Arrowwood MHC
|
||||||||||||||||||
|
34.04
|
Property
|
El Reno MHC
|
||||||||||||||||||
|
34.05
|
Property
|
Skyview Estates MHC
|
||||||||||||||||||
|
34.06
|
Property
|
10
|
Bill’s MHC
|
|||||||||||||||||
|
34.07
|
Property
|
Sunnylane Estates MHC
|
||||||||||||||||||
|
35
|
Loan
|
CGMRC
|
Food Lion Mount Airy
|
0
|
5,275
|
0
|
0
|
0
|
0
|
|||||||||||
|
36
|
Loan
|
10
|
Natixis RE
|
Holiday Inn Express Fayetteville
|
0
|
2,188
|
0
|
0
|
0
|
0
|
||||||||||
|
37
|
Loan
|
CGMRC
|
1263 West Pratt Boulevard
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||
|
38
|
Loan
|
CGMRC
|
Verizon Wireless & Mattress Firm
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||
|
39
|
Loan
|
CGMRC
|
Pensacola Marketplace
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||
|
40
|
Loan
|
10
|
CGMRC
|
807 Church Street
|
0
|
37,572
|
0
|
48,120
|
0
|
0
|
||||||||||
|
41
|
Loan
|
10
|
CGMRC
|
Residence Inn Southern Pines
|
0
|
63,350
|
0
|
0
|
0
|
1,386,650
|
||||||||||
|
42
|
Loan
|
CGMRC
|
Chicago Multifamily Portfolio
|
0
|
5,000
|
0
|
0
|
0
|
0
|
|||||||||||
|
42.01
|
Property
|
6301 North Hermitage
|
||||||||||||||||||
|
42.02
|
Property
|
4650 North Beacon Street
|
||||||||||||||||||
|
42.03
|
Property
|
3657 North Racine
|
||||||||||||||||||
|
43
|
Loan
|
CGMRC
|
Park City MHC
|
0
|
25,625
|
0
|
0
|
0
|
0
|
|||||||||||
|
44
|
Loan
|
CGMRC
|
Holiday Inn Express - Long Island East End
|
0
|
4,313
|
0
|
0
|
0
|
0
|
|||||||||||
|
45
|
Loan
|
40
|
GSMC
|
Merrimack Village Center
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||
|
46
|
Loan
|
CGMRC
|
Shel Mar Estates MHP
|
0
|
6,000
|
0
|
0
|
0
|
0
|
|||||||||||
|
47
|
Loan
|
CGMRC
|
La Vita on Lovers Lane
|
0
|
55,000
|
0
|
0
|
0
|
0
|
|||||||||||
|
48
|
Loan
|
CGMRC
|
University of Phoenix
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||
|
49
|
Loan
|
CGMRC
|
Briarlane Apartments
|
0
|
11,250
|
0
|
0
|
0
|
0
|
|||||||||||
|
50
|
Loan
|
CGMRC
|
Walled Lake Mini Storage
|
0
|
3,750
|
0
|
0
|
0
|
0
|
|||||||||||
|
51
|
Loan
|
CGMRC
|
Woodcreek MHC
|
0
|
1,849
|
0
|
0
|
0
|
0
|
|||||||||||
|
52
|
Loan
|
10
|
CGMRC
|
Lakes of the Hills Apartments
|
0
|
11,250
|
0
|
0
|
0
|
0
|
||||||||||
|
53
|
Loan
|
CGMRC
|
Americana Self Storage (SST)
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||
|
54
|
Loan
|
CGMRC
|
Got Storage
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||
|
55
|
Loan
|
CGMRC
|
Exchange Garage
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||
|
56
|
Loan
|
CGMRC
|
Jeffrey Manor Shopping Center
|
0
|
7,810
|
0
|
0
|
0
|
0
|
|||||||||||
|
57
|
Loan
|
CGMRC
|
Gas Lite Manor
|
0
|
25,000
|
0
|
0
|
0
|
0
|
|||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Ongoing
|
Other Reserve
|
||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Other Reserve ($)
|
Description
|
Borrower Name
|
|||||||
|
1
|
Loan
|
8, 9
|
CGMRC
|
Miami Center
|
0
|
Unfunded Obligations Reserve ($3,264,336.52); Rent Abatement Reserve ($1,242,479)
|
CP MIAMI CENTER LLC (f/k/a SCOA Miami Center LLC and Crescent Miami Center, LLC)
|
|||||||
|
2
|
Loan
|
10, 11, 12, 13
|
GSMC
|
222 Broadway
|
0
|
222 Broadway Owner LLC
|
||||||||
|
3
|
Loan
|
14, 15, 16, 17, 18, 19, 20, 21, 22
|
Natixis RE
|
17 Battery Place South
|
0
|
NY Film Reserve
|
Battery Commercial Associates LLC
|
|||||||
|
4
|
Loan
|
CGMRC
|
Pinnacle at Westchase
|
0
|
Conoco Lease Holdback Reserve ($7,375,235); Conoco Rent Abatement Reserve ($412,662); Quorum Lease Reserve
($229,414.28) |
Pinnacle Owner Corp.
|
||||||||
|
5
|
Loan
|
10, 23
|
CGMRC
|
Gansevoort Park Avenue
|
250,000
|
Seasonality Reserve
|
TGA II, LLC
|
|||||||
|
6
|
Loan
|
10, 24
|
GSMC
|
25 East Oak Street
|
0
|
Unfunded TI/LC ($1,259,493.33) and Rent Abatement Reserve ($142,404)
|
Flagship Chicago LLC
|
|||||||
|
7
|
Loan
|
10, 25
|
GSMC
|
Sonora Village
|
0
|
Sonora Village Investors LLC
|
||||||||
|
8
|
Loan
|
26
|
GSMC
|
Cole Family Dollar Portfolio
|
0
|
Cole FD Portfolio III, LLC
|
||||||||
|
8.01
|
Property
|
Family Dollar - Plant City
|
||||||||||||
|
8.02
|
Property
|
Family Dollar - Tampa
|
||||||||||||
|
8.03
|
Property
|
Family Dollar - Hernandez
|
||||||||||||
|
8.04
|
Property
|
Family Dollar - Pembroke Park
|
||||||||||||
|
8.05
|
Property
|
Family Dollar - Deland
|
||||||||||||
|
8.06
|
Property
|
Family Dollar - Port Arthur
|
||||||||||||
|
8.07
|
Property
|
Family Dollar - Phoenix
|
||||||||||||
|
8.08
|
Property
|
Family Dollar - Jacksonville I
|
||||||||||||
|
8.09
|
Property
|
Family Dollar - Kansas City I
|
||||||||||||
|
8.10
|
Property
|
Family Dollar - Avondale
|
||||||||||||
|
8.11
|
Property
|
Family Dollar - Fort Myers
|
||||||||||||
|
8.12
|
Property
|
Family Dollar - Ocala
|
||||||||||||
|
8.13
|
Property
|
Family Dollar - Fort Lupton
|
||||||||||||
|
8.14
|
Property
|
Family Dollar - Houston
|
||||||||||||
|
8.15
|
Property
|
Family Dollar - Burton
|
||||||||||||
|
8.16
|
Property
|
Family Dollar - Hudson
|
||||||||||||
|
8.17
|
Property
|
Family Dollar - Jacksonville II
|
||||||||||||
|
8.18
|
Property
|
Family Dollar - Dacono
|
||||||||||||
|
8.19
|
Property
|
Family Dollar - Kentwood
|
||||||||||||
|
8.20
|
Property
|
Family Dollar - Lakeland
|
||||||||||||
|
8.21
|
Property
|
Family Dollar - San Antonio I
|
||||||||||||
|
8.22
|
Property
|
Family Dollar - Newaygo
|
||||||||||||
|
8.23
|
Property
|
Family Dollar - Kansas City II
|
||||||||||||
|
8.24
|
Property
|
Family Dollar - Beaumont
|
||||||||||||
|
8.25
|
Property
|
Family Dollar - Milton
|
||||||||||||
|
8.26
|
Property
|
Family Dollar - Memphis
|
||||||||||||
|
8.27
|
Property
|
Family Dollar - Noonday
|
||||||||||||
|
8.28
|
Property
|
Family Dollar - Coolidge
|
||||||||||||
|
8.29
|
Property
|
Family Dollar - Leander
|
||||||||||||
|
8.30
|
Property
|
Family Dollar - San Antonio II
|
||||||||||||
|
8.31
|
Property
|
Family Dollar - Little Rock
|
||||||||||||
|
8.32
|
Property
|
Family Dollar - Canton
|
||||||||||||
|
8.33
|
Property
|
Family Dollar - Converse
|
||||||||||||
|
8.34
|
Property
|
Family Dollar - St. Peter
|
||||||||||||
|
8.35
|
Property
|
Family Dollar - Fort Dodge
|
||||||||||||
|
9
|
Loan
|
10, 27, 28, 29
|
GSMC
|
Hyatt Regency - Buffalo
|
0
|
Upfront Seasonal Reserve ($200,000), Monthly Seasonal Reserve (1/6 of $200,000 minus the amount in the seasonal reserve
account as of June 1 each calendar year, per month collected from June through November, beginning in 2013, capped at $200,000) |
Genesee Hotel Properties, LLC
|
|||||||
|
10
|
Loan
|
30, 31
|
GSMC
|
Plains Capital Towers
|
0
|
Unfunded Obligations ($892,480) and 2013 Rollover Reserve ($600,000)
|
ARPT Western Place Owner, LLC
|
|||||||
|
11
|
Loan
|
10
|
GSMC
|
West Valley Shopping Center
|
0
|
Sunflower Market Reserve ($469,566) and Unfunded TI/LC Reserve ($312,021.15)
|
West Valley Shopping Center, Inc.
|
|||||||
|
12
|
Loan
|
CGMRC
|
Wilcox Office Building
|
0
|
Alcon Reserve ($301,971.48); Vacant Space Reserve ($250,000)
|
WDS Green Oaks, LP
|
||||||||
|
13
|
Loan
|
CGMRC
|
Waukegan Multifamily Portfolio
|
0
|
Briarwood Investments, L.L.C. and Heritage Green Apts, LLC
|
|||||||||
|
13.01
|
Property
|
Briarwood Apartments
|
||||||||||||
|
13.02
|
Property
|
Heritage Green Apartments
|
||||||||||||
|
14
|
Loan
|
Natixis RE
|
Sutton Place Apartments
|
0
|
Sutton Place Property LL, LLC
|
|||||||||
|
15
|
Loan
|
CGMRC
|
290 Madison
|
0
|
290 Mad Fee Owner LLC
|
|||||||||
|
16
|
Loan
|
10, 32
|
GSMC
|
SpringHill Suites - Frazer Mills
|
0
|
Frazer Mills Hospitality Associates, L.P.
|
||||||||
|
17
|
Loan
|
10, 33
|
GSMC
|
SpringHill Suites - Southside Works
|
0
|
Hot Metal Bridge Hospitality Associates, L.P.
|
||||||||
|
18
|
Loan
|
CGMRC
|
College Point Self Storage
|
0
|
FBB College Point LLC
|
|||||||||
|
19
|
Loan
|
CGMRC
|
Sheraton Augusta
|
24,715
|
Seasonality Reserve
|
Palmetto Hospitality, LLC
|
||||||||
|
20
|
Loan
|
34, 35
|
GSMC
|
University Manors
|
0
|
UML I, LLC
|
||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Ongoing
|
Other Reserve
|
||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Other Reserve ($)
|
Description
|
Borrower Name
|
|||||||
|
21
|
Loan
|
36
|
GSMC
|
ARCT III Portfolio
|
0
|
ARC AAGWDSC001, LLC, ARC AAABNIN001, LLC, ARC AAWRNOH001, LLC, ARC
TKDBNOH001, LLC, ARC3 DGVNAMO01, LLC, ARC3 DGSKNMO01, LLC, ARC3 DGAMTIL01, LLC, ARC3 DGCADMI01, LLC, ARC3 DGCTNMI01, LLC, ARC3 DGGDRLA01, LLC, ARC3 DGORNMO01, LLC, ARC3 DGOZKMO01, LLC, ARC3 DGCMOTX001, LLC, ARC3 DGGVLTX001, LLC, ARC DGDRDMI001, LLC, ARC DGFLTMI001, LLC, ARC DGSSOMS001, LLC, ARC DGMHDMS001, LLC, ARC3 FDCRRMS01, LLC, ARC3 FDGPTMS01, LLC, ARC3 FDBLXMS01, LLC, ARC FDRGYCO001, LLC, ARC FDWLSNV001, LLC, ARC FDLLKNV001, LLC, ARC FDHTNNV001, LLC, ARC FDTLSOK001, LLC and ARC3 FDKNSTX01, LLC |
||||||||
|
21.01
|
Property
|
Advance Auto - Auburn, IN
|
||||||||||||
|
21.02
|
Property
|
Tire Kingdom - Dublin, OH
|
||||||||||||
|
21.03
|
Property
|
Dollar General - Sikeston, MO
|
||||||||||||
|
21.04
|
Property
|
36
|
Family Dollar - Tulsa, OK
|
|||||||||||
|
21.05
|
Property
|
Dollar General - Altamont, IL
|
||||||||||||
|
21.06
|
Property
|
Dollar General - Ozark, MO
|
||||||||||||
|
21.07
|
Property
|
Family Dollar - Hawthorne, NV
|
||||||||||||
|
21.08
|
Property
|
Dollar General - Cadillac, MI
|
||||||||||||
|
21.09
|
Property
|
Family Dollar - Lovelock, NV
|
||||||||||||
|
21.10
|
Property
|
Dollar General - Gardner, LA
|
||||||||||||
|
21.11
|
Property
|
Dollar General - Durand, MI
|
||||||||||||
|
21.12
|
Property
|
Dollar General - Carleton, MI
|
||||||||||||
|
21.13
|
Property
|
Family Dollar - Biloxi, MS
|
||||||||||||
|
21.14
|
Property
|
Dollar General - Oran, MO
|
||||||||||||
|
21.15
|
Property
|
Dollar General - Flint, MI
|
||||||||||||
|
21.16
|
Property
|
Family Dollar - Wells, NV
|
||||||||||||
|
21.17
|
Property
|
Advance Auto - Greenwood, SC
|
||||||||||||
|
21.18
|
Property
|
Family Dollar - Gulfport, MS
|
||||||||||||
|
21.19
|
Property
|
Advance Auto - Warren, OH
|
||||||||||||
|
21.20
|
Property
|
Family Dollar - Carriere, MS
|
||||||||||||
|
21.21
|
Property
|
Dollar General - Vienna, MO
|
||||||||||||
|
21.22
|
Property
|
Dollar General - Como, TX
|
||||||||||||
|
21.23
|
Property
|
Dollar General - Soso, MS
|
||||||||||||
|
21.24
|
Property
|
Dollar General - Gordonville, TX
|
||||||||||||
|
21.25
|
Property
|
Family Dollar - Kerens, TX
|
||||||||||||
|
21.26
|
Property
|
Dollar General - Moorhead, MS
|
||||||||||||
|
21.27
|
Property
|
Family Dollar - Rangely, CO
|
||||||||||||
|
22
|
Loan
|
37, 38
|
GSMC
|
Legacy Tower
|
0
|
Miscellaneous Holdback
|
Legacy Tower, LLC
|
|||||||
|
23
|
Loan
|
CGMRC
|
Walgreens and Sports Authority Portfolio
|
0
|
GS LITTLE ROCK LLC, GS PASADENA LLC, GS PALM BEACH LLC and GS MARSHALL LLC
|
|||||||||
|
23.01
|
Property
|
Walgreens and Sports Authority Portfolio (Palm Gardens)
|
||||||||||||
|
23.02
|
Property
|
Walgreens and Sports Authority Portfolio (Marshall)
|
||||||||||||
|
23.03
|
Property
|
Walgreens and Sports Authority Portfolio (Little Rock)
|
||||||||||||
|
23.04
|
Property
|
Walgreens and Sports Authority Portfolio (Pasadena)
|
||||||||||||
|
24
|
Loan
|
CGMRC
|
555 East Main Street
|
0
|
Taylor & Walker Free Rent Funds
|
First Tower Associates, LLC
|
||||||||
|
25
|
Loan
|
CGMRC
|
Amber Ridge and Oakbrook Apartments
|
0
|
Oakbrook Associates Limited Partnership and Amber Ridge Associates Limited Partnership
|
|||||||||
|
25.01
|
Property
|
Oakbrook Apartments
|
||||||||||||
|
25.02
|
Property
|
Amber Ridge Apartments
|
||||||||||||
|
26
|
Loan
|
10, 39
|
GSMC
|
TownePlace Suites - Fayetteville
|
0
|
M.T.W. Hotels, L.L.C.
|
||||||||
|
27
|
Loan
|
10
|
CGMRC
|
1026-1044 Market Street
|
0
|
Tenant Improvement and Free Rent Reserve
|
Market 1044 LLC
|
|||||||
|
28
|
Loan
|
CGMRC
|
Crescendo Self-Storage Portfolio
|
0
|
CPTX 4515 S. Congress Avenue, LLC, CPUT 7062 S. Airport Road, LLC and CPWI 4565 N.
Green Bay Avenue, LLC |
|||||||||
|
28.01
|
Property
|
Green Bay Avenue Self Storage
|
||||||||||||
|
28.02
|
Property
|
Jordan Landing Self Storage
|
||||||||||||
|
28.03
|
Property
|
Storage Kings of South Congress
|
||||||||||||
|
29
|
Loan
|
CGMRC
|
Storage Pro Portfolio
|
0
|
KB - Comstock Park LLC, Storage Pros Comstock Park LLC, KB - Wyoming LLC, Storage Pros
Wyoming-Chaffee LLC, KB - Kalamazoo LLC, Storage Pros Kalamazoo LLC, KB - East Lansing LLC and Storage Pros East Lansing LLC |
|||||||||
|
29.01
|
Property
|
Storage Pro - Kalamazoo
|
||||||||||||
|
29.02
|
Property
|
Storage Pro - East Lansing
|
||||||||||||
|
29.03
|
Property
|
Storage Pro - Wyoming
|
||||||||||||
|
29.04
|
Property
|
Storage Pro - Comstock Park
|
||||||||||||
|
30
|
Loan
|
CGMRC
|
Memphis Self Storage Portfolio
|
0
|
Amsdell Storage Ventures VII, LLC
|
|||||||||
|
30.01
|
Property
|
Bartlett Self Storage
|
||||||||||||
|
30.02
|
Property
|
Hacks Cross Self Storage
|
||||||||||||
|
30.03
|
Property
|
Commerce Self Storage
|
||||||||||||
|
30.04
|
Property
|
Nesbit Self Storage
|
||||||||||||
|
30.05
|
Property
|
Winchester Self Storage
|
||||||||||||
|
31
|
Loan
|
CGMRC
|
Mountain Marketplace
|
0
|
M, LLC
|
|||||||||
|
32
|
Loan
|
CGMRC
|
Countryside Plaza
|
0
|
PDQ Israel Family Countryside, L.P.
|
|||||||||
|
33
|
Loan
|
10
|
Natixis RE
|
Hilton Garden Inn Odessa
|
0
|
Shepperd Hotel Company, L.L.C.
|
||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Ongoing
|
Other Reserve
|
||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Other Reserve ($)
|
Description
|
Borrower Name
|
|||||||
|
34
|
Loan
|
10
|
CGMRC
|
Dallas & OKC MHC Portfolio (Stonetown Acquisitions)
|
0
|
Municipal Sewer Reserve ($85,000); Abandoned Coach Reserve ($16,000)
|
Stonetown Redbird, LLC, Stonetown Lakeview, LLC, Stonetown Arrowwood, LLC, Stonetown
Bill’s, LLC, Stonetown El Reno, LLC, Stonetown Skyview, LLC and Stonetown Sunnylane, LLC |
|||||||
|
34.01
|
Property
|
Redbird MHC
|
||||||||||||
|
34.02
|
Property
|
Lakeview Terrace Estates MHC
|
||||||||||||
|
34.03
|
Property
|
Arrowwood MHC
|
||||||||||||
|
34.04
|
Property
|
El Reno MHC
|
||||||||||||
|
34.05
|
Property
|
Skyview Estates MHC
|
||||||||||||
|
34.06
|
Property
|
10
|
Bill’s MHC
|
|||||||||||
|
34.07
|
Property
|
Sunnylane Estates MHC
|
||||||||||||
|
35
|
Loan
|
CGMRC
|
Food Lion Mount Airy
|
0
|
FLSC, LLC
|
|||||||||
|
36
|
Loan
|
10
|
Natixis RE
|
Holiday Inn Express Fayetteville
|
0
|
Aroma Hotels I95, LLC
|
||||||||
|
37
|
Loan
|
CGMRC
|
1263 West Pratt Boulevard
|
0
|
1263 Pratt, LLC
|
|||||||||
|
38
|
Loan
|
CGMRC
|
Verizon Wireless & Mattress Firm
|
0
|
IRA Orlando LLC
|
|||||||||
|
39
|
Loan
|
CGMRC
|
Pensacola Marketplace
|
0
|
IRA Pensacola LLC
|
|||||||||
|
40
|
Loan
|
10
|
CGMRC
|
807 Church Street
|
0
|
Galleria Venture, LLC
|
||||||||
|
41
|
Loan
|
10
|
CGMRC
|
Residence Inn Southern Pines
|
0
|
PIP Reserve
|
RISP Holding LLC
|
|||||||
|
42
|
Loan
|
CGMRC
|
Chicago Multifamily Portfolio
|
0
|
Hermitage 6301, LLC, Racine 3647, LLC and Beacon 4650, LLC
|
|||||||||
|
42.01
|
Property
|
6301 North Hermitage
|
||||||||||||
|
42.02
|
Property
|
4650 North Beacon Street
|
||||||||||||
|
42.03
|
Property
|
3657 North Racine
|
||||||||||||
|
43
|
Loan
|
CGMRC
|
Park City MHC
|
0
|
Park/Decatur Limited Partnership
|
|||||||||
|
44
|
Loan
|
CGMRC
|
Holiday Inn Express - Long Island East End
|
0
|
Jaral Riverhead Corp.
|
|||||||||
|
45
|
Loan
|
40
|
GSMC
|
Merrimack Village Center
|
0
|
Inland Diversified Merrimack Village, L.L.C.
|
||||||||
|
46
|
Loan
|
CGMRC
|
Shel Mar Estates MHP
|
0
|
SHEL MAR ESTATES II LLC
|
|||||||||
|
47
|
Loan
|
CGMRC
|
La Vita on Lovers Lane
|
0
|
Nessel Development X, LLC
|
|||||||||
|
48
|
Loan
|
CGMRC
|
University of Phoenix
|
0
|
TUP12 Columbus GA LLC
|
|||||||||
|
49
|
Loan
|
CGMRC
|
Briarlane Apartments
|
0
|
Briarlane LLC
|
|||||||||
|
50
|
Loan
|
CGMRC
|
Walled Lake Mini Storage
|
0
|
Mini Storage Depot at Walled Lake LLC
|
|||||||||
|
51
|
Loan
|
CGMRC
|
Woodcreek MHC
|
0
|
Woodcreek Associates, LLC
|
|||||||||
|
52
|
Loan
|
10
|
CGMRC
|
Lakes of the Hills Apartments
|
0
|
Lake of the Hills Limited Partnership
|
||||||||
|
53
|
Loan
|
CGMRC
|
Americana Self Storage (SST)
|
0
|
SSTI 14518 Lee Rd, LLC
|
|||||||||
|
54
|
Loan
|
CGMRC
|
Got Storage
|
0
|
ES Got Storage Utah, LLC
|
|||||||||
|
55
|
Loan
|
CGMRC
|
Exchange Garage
|
0
|
Exchange Garage Equities LLC
|
|||||||||
|
56
|
Loan
|
CGMRC
|
Jeffrey Manor Shopping Center
|
0
|
JM Plaza, LLC
|
|||||||||
|
57
|
Loan
|
CGMRC
|
Gas Lite Manor
|
0
|
Gas Lite Manor Limited Partnership
|
|||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Loan
|
Loan Amount
|
Principal’s New Cash
|
|
||||||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Carve-out Guarantor
|
Purpose
|
(sources)
|
Contribution (7)
|
Debt
|
Other Sources
|
Total Sources
|
|||||||||||
|
1
|
Loan
|
8, 9
|
CGMRC
|
Miami Center
|
Thomas J. Crocker, Crocker Partners V LP
|
Acquisition
|
172,500,000
|
84,132,608
|
0
|
18,288,475
|
274,921,082
|
|||||||||||
|
2
|
Loan
|
10, 11, 12, 13
|
GSMC
|
222 Broadway
|
BCSP VI U.S. Investments, L.P. and L&L Holding Company, LLC
|
Acquisition
|
135,000,000
|
106,827,924
|
0
|
0
|
241,827,924
|
|||||||||||
|
3
|
Loan
|
14, 15, 16, 17, 18, 19, 20, 21, 22
|
Natixis RE
|
17 Battery Place South
|
Joseph Moinian
|
Refinance
|
91,000,000
|
9,785,554
|
14,000,000
|
0
|
114,785,554
|
|||||||||||
|
4
|
Loan
|
CGMRC
|
Pinnacle at Westchase
|
Prism Office Holdings LLC
|
Refinance
|
80,000,000
|
0
|
0
|
50,000
|
80,050,000
|
||||||||||||
|
5
|
Loan
|
10, 23
|
CGMRC
|
Gansevoort Park Avenue
|
William Achenbaum, Saul Tawill
|
Refinance
|
140,000,000
|
0
|
20,000,000
|
100,000
|
160,100,000
|
|||||||||||
|
6
|
Loan
|
10, 24
|
GSMC
|
25 East Oak Street
|
Ben Ashkenazy and Jack Dushey
|
Recapitalization
|
50,000,000
|
0
|
0
|
0
|
50,000,000
|
|||||||||||
|
7
|
Loan
|
10, 25
|
GSMC
|
Sonora Village
|
H. William Kujat
|
Acquisition
|
33,650,000
|
13,881,200
|
0
|
0
|
47,531,200
|
|||||||||||
|
8
|
Loan
|
26
|
GSMC
|
Cole Family Dollar Portfolio
|
Cole Credit Property Trust III, Inc.
|
Acquisition
|
27,725,000
|
19,628,437
|
0
|
0
|
47,353,437
|
|||||||||||
|
8.01
|
Property
|
Family Dollar - Plant City
|
||||||||||||||||||||
|
8.02
|
Property
|
Family Dollar - Tampa
|
||||||||||||||||||||
|
8.03
|
Property
|
Family Dollar - Hernandez
|
||||||||||||||||||||
|
8.04
|
Property
|
Family Dollar - Pembroke Park
|
||||||||||||||||||||
|
8.05
|
Property
|
Family Dollar - Deland
|
||||||||||||||||||||
|
8.06
|
Property
|
Family Dollar - Port Arthur
|
||||||||||||||||||||
|
8.07
|
Property
|
Family Dollar - Phoenix
|
||||||||||||||||||||
|
8.08
|
Property
|
Family Dollar - Jacksonville I
|
||||||||||||||||||||
|
8.09
|
Property
|
Family Dollar - Kansas City I
|
||||||||||||||||||||
|
8.10
|
Property
|
Family Dollar - Avondale
|
||||||||||||||||||||
|
8.11
|
Property
|
Family Dollar - Fort Myers
|
||||||||||||||||||||
|
8.12
|
Property
|
Family Dollar - Ocala
|
||||||||||||||||||||
|
8.13
|
Property
|
Family Dollar - Fort Lupton
|
||||||||||||||||||||
|
8.14
|
Property
|
Family Dollar - Houston
|
||||||||||||||||||||
|
8.15
|
Property
|
Family Dollar - Burton
|
||||||||||||||||||||
|
8.16
|
Property
|
Family Dollar - Hudson
|
||||||||||||||||||||
|
8.17
|
Property
|
Family Dollar - Jacksonville II
|
||||||||||||||||||||
|
8.18
|
Property
|
Family Dollar - Dacono
|
||||||||||||||||||||
|
8.19
|
Property
|
Family Dollar - Kentwood
|
||||||||||||||||||||
|
8.20
|
Property
|
Family Dollar - Lakeland
|
||||||||||||||||||||
|
8.21
|
Property
|
Family Dollar - San Antonio I
|
||||||||||||||||||||
|
8.22
|
Property
|
Family Dollar - Newaygo
|
||||||||||||||||||||
|
8.23
|
Property
|
Family Dollar - Kansas City II
|
||||||||||||||||||||
|
8.24
|
Property
|
Family Dollar - Beaumont
|
||||||||||||||||||||
|
8.25
|
Property
|
Family Dollar - Milton
|
||||||||||||||||||||
|
8.26
|
Property
|
Family Dollar - Memphis
|
||||||||||||||||||||
|
8.27
|
Property
|
Family Dollar - Noonday
|
||||||||||||||||||||
|
8.28
|
Property
|
Family Dollar - Coolidge
|
||||||||||||||||||||
|
8.29
|
Property
|
Family Dollar - Leander
|
||||||||||||||||||||
|
8.30
|
Property
|
Family Dollar - San Antonio II
|
||||||||||||||||||||
|
8.31
|
Property
|
Family Dollar - Little Rock
|
||||||||||||||||||||
|
8.32
|
Property
|
Family Dollar - Canton
|
||||||||||||||||||||
|
8.33
|
Property
|
Family Dollar - Converse
|
||||||||||||||||||||
|
8.34
|
Property
|
Family Dollar - St. Peter
|
||||||||||||||||||||
|
8.35
|
Property
|
Family Dollar - Fort Dodge
|
||||||||||||||||||||
|
9
|
Loan
|
10, 27, 28, 29
|
GSMC
|
Hyatt Regency - Buffalo
|
Paul L. Snyder II
|
Refinance
|
25,500,000
|
0
|
0
|
0
|
25,500,000
|
|||||||||||
|
10
|
Loan
|
30, 31
|
GSMC
|
Plains Capital Towers
|
Steven J. Kassin and American Recovery Property OP, LP
|
Acquisition
|
24,000,000
|
1,740,234
|
0
|
0
|
25,740,234
|
|||||||||||
|
11
|
Loan
|
10
|
GSMC
|
West Valley Shopping Center
|
Joy Belli and Leland P. Belli
|
Refinance
|
23,400,000
|
14,769
|
0
|
0
|
23,414,769
|
|||||||||||
|
12
|
Loan
|
CGMRC
|
Wilcox Office Building
|
William R. Cawley and William R. Cawley as trustee of the Bill Cawley 1997 Revocable Trust
|
Refinance
|
22,950,000
|
292,244
|
0
|
50,000
|
23,292,244
|
||||||||||||
|
13
|
Loan
|
CGMRC
|
Waukegan Multifamily Portfolio
|
Ibrahim Shihadeh
|
Refinance
|
21,495,000
|
0
|
0
|
40,000
|
21,535,000
|
||||||||||||
|
13.01
|
Property
|
Briarwood Apartments
|
||||||||||||||||||||
|
13.02
|
Property
|
Heritage Green Apartments
|
||||||||||||||||||||
|
14
|
Loan
|
Natixis RE
|
Sutton Place Apartments
|
Dennis Doyle
|
Acquisition
|
18,800,000
|
7,552,635
|
0
|
0
|
26,352,635
|
||||||||||||
|
15
|
Loan
|
CGMRC
|
290 Madison
|
Payman Yadidi
|
Refinance
|
15,000,000
|
0
|
0
|
360,000
|
15,360,000
|
||||||||||||
|
16
|
Loan
|
10, 32
|
GSMC
|
SpringHill Suites - Frazer Mills
|
William P. Kratsa, Jr. and James N. Kratsa
|
Refinance
|
15,000,000
|
0
|
0
|
0
|
15,000,000
|
|||||||||||
|
17
|
Loan
|
10, 33
|
GSMC
|
SpringHill Suites - Southside Works
|
William P. Kratsa, Jr. and James N. Kratsa
|
Refinance
|
14,500,000
|
0
|
0
|
0
|
14,500,000
|
|||||||||||
|
18
|
Loan
|
CGMRC
|
College Point Self Storage
|
Jay Furman
|
Refinance
|
14,475,000
|
0
|
0
|
50,000
|
14,525,000
|
||||||||||||
|
19
|
Loan
|
CGMRC
|
Sheraton Augusta
|
Harinderjit Singh
|
Refinance
|
13,700,000
|
675,880
|
0
|
40,000
|
14,415,880
|
||||||||||||
|
20
|
Loan
|
34, 35
|
GSMC
|
University Manors
|
Robert C. Moberger, Brian R. Grim, William A. Moberger and Steven M. Moberger
|
Refinance
|
12,500,000
|
0
|
0
|
0
|
12,500,000
|
|||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Loan
|
Loan Amount
|
Principal’s New Cash
|
|
||||||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Carve-out Guarantor
|
Purpose
|
(sources)
|
Contribution (7)
|
Debt
|
Other Sources
|
Total Sources
|
|||||||||||
|
21
|
Loan
|
36
|
GSMC
|
ARCT III Portfolio
|
American Realty Capital Operating Partnership III, LP
|
Acquisition
|
12,270,000
|
17,189,040
|
0
|
0
|
29,459,040
|
|||||||||||
|
21.01
|
Property
|
Advance Auto - Auburn, IN
|
||||||||||||||||||||
|
21.02
|
Property
|
Tire Kingdom - Dublin, OH
|
||||||||||||||||||||
|
21.03
|
Property
|
Dollar General - Sikeston, MO
|
||||||||||||||||||||
|
21.04
|
Property
|
36
|
Family Dollar - Tulsa, OK
|
|||||||||||||||||||
|
21.05
|
Property
|
Dollar General - Altamont, IL
|
||||||||||||||||||||
|
21.06
|
Property
|
Dollar General - Ozark, MO
|
||||||||||||||||||||
|
21.07
|
Property
|
Family Dollar - Hawthorne, NV
|
||||||||||||||||||||
|
21.08
|
Property
|
Dollar General - Cadillac, MI
|
||||||||||||||||||||
|
21.09
|
Property
|
Family Dollar - Lovelock, NV
|
||||||||||||||||||||
|
21.10
|
Property
|
Dollar General - Gardner, LA
|
||||||||||||||||||||
|
21.11
|
Property
|
Dollar General - Durand, MI
|
||||||||||||||||||||
|
21.12
|
Property
|
Dollar General - Carleton, MI
|
||||||||||||||||||||
|
21.13
|
Property
|
Family Dollar - Biloxi, MS
|
||||||||||||||||||||
|
21.14
|
Property
|
Dollar General - Oran, MO
|
||||||||||||||||||||
|
21.15
|
Property
|
Dollar General - Flint, MI
|
||||||||||||||||||||
|
21.16
|
Property
|
Family Dollar - Wells, NV
|
||||||||||||||||||||
|
21.17
|
Property
|
Advance Auto - Greenwood, SC
|
||||||||||||||||||||
|
21.18
|
Property
|
Family Dollar - Gulfport, MS
|
||||||||||||||||||||
|
21.19
|
Property
|
Advance Auto - Warren, OH
|
||||||||||||||||||||
|
21.20
|
Property
|
Family Dollar - Carriere, MS
|
||||||||||||||||||||
|
21.21
|
Property
|
Dollar General - Vienna, MO
|
||||||||||||||||||||
|
21.22
|
Property
|
Dollar General - Como, TX
|
||||||||||||||||||||
|
21.23
|
Property
|
Dollar General - Soso, MS
|
||||||||||||||||||||
|
21.24
|
Property
|
Dollar General - Gordonville, TX
|
||||||||||||||||||||
|
21.25
|
Property
|
Family Dollar - Kerens, TX
|
||||||||||||||||||||
|
21.26
|
Property
|
Dollar General - Moorhead, MS
|
||||||||||||||||||||
|
21.27
|
Property
|
Family Dollar - Rangely, CO
|
||||||||||||||||||||
|
22
|
Loan
|
37, 38
|
GSMC
|
Legacy Tower
|
Paul Smith, Michael Lemanski and Stephan Mangano
|
Refinance
|
11,750,000
|
0
|
0
|
0
|
11,750,000
|
|||||||||||
|
23
|
Loan
|
CGMRC
|
Walgreens and Sports Authority Portfolio
|
Gary Solomon
|
Refinance
|
11,700,000
|
0
|
0
|
299,000
|
11,999,000
|
||||||||||||
|
23.01
|
Property
|
Walgreens and Sports Authority Portfolio (Palm Gardens)
|
||||||||||||||||||||
|
23.02
|
Property
|
Walgreens and Sports Authority Portfolio (Marshall)
|
||||||||||||||||||||
|
23.03
|
Property
|
Walgreens and Sports Authority Portfolio (Little Rock)
|
||||||||||||||||||||
|
23.04
|
Property
|
Walgreens and Sports Authority Portfolio (Pasadena)
|
||||||||||||||||||||
|
24
|
Loan
|
CGMRC
|
555 East Main Street
|
HGGP Capital, LLC, HGGP Capital II, LLC, HGGP Capital III, LLC, HGGP Capital VII,
LLC, HGGP Capital VIII, LLC |
Refinance
|
10,500,000
|
514,279
|
0
|
60,000
|
11,074,279
|
||||||||||||
|
25
|
Loan
|
CGMRC
|
Amber Ridge and Oakbrook Apartments
|
Michael Doyle and John Newsome
|
Refinance
|
10,200,000
|
0
|
0
|
60,000
|
10,260,000
|
||||||||||||
|
25.01
|
Property
|
Oakbrook Apartments
|
||||||||||||||||||||
|
25.02
|
Property
|
Amber Ridge Apartments
|
||||||||||||||||||||
|
26
|
Loan
|
10, 39
|
GSMC
|
TownePlace Suites - Fayetteville
|
Dewey F. Weaver, Jr.
|
Refinance
|
10,150,000
|
0
|
0
|
0
|
10,150,000
|
|||||||||||
|
27
|
Loan
|
10
|
CGMRC
|
1026-1044 Market Street
|
Jack Dushey
|
Refinance
|
10,000,000
|
0
|
0
|
60,000
|
10,060,000
|
|||||||||||
|
28
|
Loan
|
CGMRC
|
Crescendo Self-Storage Portfolio
|
Storage UPREIT Partners, LP
|
Recapitalization
|
10,000,000
|
0
|
0
|
100,000
|
10,100,000
|
||||||||||||
|
28.01
|
Property
|
Green Bay Avenue Self Storage
|
||||||||||||||||||||
|
28.02
|
Property
|
Jordan Landing Self Storage
|
||||||||||||||||||||
|
28.03
|
Property
|
Storage Kings of South Congress
|
||||||||||||||||||||
|
29
|
Loan
|
CGMRC
|
Storage Pro Portfolio
|
Susan Wagner, Albert Schwartzberg, Jay Felner, David M. Levenfeld and Ian
Burnstein |
Acquisition
|
9,925,000
|
3,732,288
|
0
|
311,159
|
13,968,447
|
||||||||||||
|
29.01
|
Property
|
Storage Pro - Kalamazoo
|
||||||||||||||||||||
|
29.02
|
Property
|
Storage Pro - East Lansing
|
||||||||||||||||||||
|
29.03
|
Property
|
Storage Pro - Wyoming
|
||||||||||||||||||||
|
29.04
|
Property
|
Storage Pro - Comstock Park
|
||||||||||||||||||||
|
30
|
Loan
|
CGMRC
|
Memphis Self Storage Portfolio
|
Robert J. Amsdell and Barry L. Amsdell
|
Acquisition
|
9,900,000
|
3,216,455
|
0
|
353,477
|
13,469,933
|
||||||||||||
|
30.01
|
Property
|
Bartlett Self Storage
|
||||||||||||||||||||
|
30.02
|
Property
|
Hacks Cross Self Storage
|
||||||||||||||||||||
|
30.03
|
Property
|
Commerce Self Storage
|
||||||||||||||||||||
|
30.04
|
Property
|
Nesbit Self Storage
|
||||||||||||||||||||
|
30.05
|
Property
|
Winchester Self Storage
|
||||||||||||||||||||
|
31
|
Loan
|
CGMRC
|
Mountain Marketplace
|
Michael F. Klein and Steven J. Sibel
|
Refinance
|
9,000,000
|
0
|
0
|
50,000
|
9,050,000
|
||||||||||||
|
32
|
Loan
|
CGMRC
|
Countryside Plaza
|
Daniel Abramson
|
Acquisition
|
8,152,500
|
3,015,520
|
0
|
530,322
|
11,698,341
|
||||||||||||
|
33
|
Loan
|
10
|
Natixis RE
|
Hilton Garden Inn Odessa
|
Wedge Hotels Corporation
|
Acquisition
|
8,027,500
|
3,839,576
|
0
|
0
|
11,867,076
|
|||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Loan
|
Loan Amount
|
Principal’s New Cash
|
|
||||||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Carve-out Guarantor
|
Purpose
|
(sources)
|
Contribution (7)
|
Debt
|
Other Sources
|
Total Sources
|
|||||||||||
|
34
|
Loan
|
10
|
CGMRC
|
Dallas & OKC MHC Portfolio (Stonetown Acquisitions)
|
Roy Lapidus
|
Acquisition/Refinance
|
8,000,000
|
0
|
0
|
321,243
|
8,321,243
|
|||||||||||
|
34.01
|
Property
|
Redbird MHC
|
||||||||||||||||||||
|
34.02
|
Property
|
Lakeview Terrace Estates MHC
|
||||||||||||||||||||
|
34.03
|
Property
|
Arrowwood MHC
|
||||||||||||||||||||
|
34.04
|
Property
|
El Reno MHC
|
||||||||||||||||||||
|
34.05
|
Property
|
Skyview Estates MHC
|
||||||||||||||||||||
|
34.06
|
Property
|
10
|
Bill’s MHC
|
|||||||||||||||||||
|
34.07
|
Property
|
Sunnylane Estates MHC
|
||||||||||||||||||||
|
35
|
Loan
|
CGMRC
|
Food Lion Mount Airy
|
Fredric A. Tomarchio and Joseph Tomarchio, Jr.
|
Refinance
|
7,850,000
|
0
|
0
|
50,000
|
7,900,000
|
||||||||||||
|
36
|
Loan
|
10
|
Natixis RE
|
Holiday Inn Express Fayetteville
|
Aroma Hotels Group, LLC
|
Refinance
|
7,500,000
|
0
|
0
|
0
|
7,500,000
|
|||||||||||
|
37
|
Loan
|
CGMRC
|
1263 West Pratt Boulevard
|
Ibrahim Shihadeh
|
Refinance
|
6,300,000
|
0
|
0
|
32,500
|
6,332,500
|
||||||||||||
|
38
|
Loan
|
CGMRC
|
Verizon Wireless & Mattress Firm
|
Mohannad and Rana Malas as Co-Trustees of the Mohannad and Rana Malas Family
Trust DTD 6/7/99; Mohannad Malas |
Acquisition
|
3,225,000
|
1,350,000
|
0
|
112,730
|
4,687,730
|
||||||||||||
|
39
|
Loan
|
CGMRC
|
Pensacola Marketplace
|
Mohannad and Rana Malas as Co-Trustees of the Mohannad and Rana Malas Family
Trust DTD 6/7/99; Mohannad Malas |
Acquisition
|
3,075,000
|
1,300,000
|
0
|
217,420
|
4,592,420
|
||||||||||||
|
40
|
Loan
|
10
|
CGMRC
|
807 Church Street
|
Ibrahim Shihadeh
|
Refinance
|
6,250,000
|
0
|
0
|
50,000
|
6,300,000
|
|||||||||||
|
41
|
Loan
|
10
|
CGMRC
|
Residence Inn Southern Pines
|
Brian Patrick Martin, Ira Mondry and Edward Herrick
|
Refinance
|
6,200,000
|
439,559
|
0
|
32,500
|
6,672,059
|
|||||||||||
|
42
|
Loan
|
CGMRC
|
Chicago Multifamily Portfolio
|
Ibrahim Shihadeh
|
Refinance
|
6,000,000
|
2,704,346
|
0
|
40,000
|
8,744,346
|
||||||||||||
|
42.01
|
Property
|
6301 North Hermitage
|
||||||||||||||||||||
|
42.02
|
Property
|
4650 North Beacon Street
|
||||||||||||||||||||
|
42.03
|
Property
|
3657 North Racine
|
||||||||||||||||||||
|
43
|
Loan
|
CGMRC
|
Park City MHC
|
Kamal H. Shouhayib
|
Refinance
|
5,900,000
|
0
|
0
|
30,000
|
5,930,000
|
||||||||||||
|
44
|
Loan
|
CGMRC
|
Holiday Inn Express - Long Island East End
|
Albert L. Salvatico
|
Refinance
|
5,500,000
|
0
|
0
|
37,500
|
5,537,500
|
||||||||||||
|
45
|
Loan
|
40
|
GSMC
|
Merrimack Village Center
|
Inland Diversified Real Estate Trust, Inc.
|
Refinance
|
5,445,000
|
121,415
|
0
|
0
|
5,566,415
|
|||||||||||
|
46
|
Loan
|
CGMRC
|
Shel Mar Estates MHP
|
Ronald K. Weiss
|
Acquisition
|
5,287,500
|
1,737,335
|
0
|
196,128
|
7,220,963
|
||||||||||||
|
47
|
Loan
|
CGMRC
|
La Vita on Lovers Lane
|
Ariel Nessel and Rebecca Nessel
|
Refinance
|
5,080,000
|
40,920
|
0
|
36,322
|
5,157,242
|
||||||||||||
|
48
|
Loan
|
CGMRC
|
University of Phoenix
|
Gladstone Commercial Corporation
|
Acquisition
|
4,750,000
|
2,733,429
|
0
|
192,642
|
7,676,071
|
||||||||||||
|
49
|
Loan
|
CGMRC
|
Briarlane Apartments
|
Gary Z. Baxter
|
Refinance
|
4,700,000
|
0
|
0
|
50,000
|
4,750,000
|
||||||||||||
|
50
|
Loan
|
CGMRC
|
Walled Lake Mini Storage
|
Larry A. Swank and Lance A. Swank
|
Refinance
|
4,500,000
|
0
|
0
|
26,050
|
4,526,050
|
||||||||||||
|
51
|
Loan
|
CGMRC
|
Woodcreek MHC
|
Richard C. Hermann
|
Refinance
|
4,250,000
|
0
|
0
|
50,000
|
4,300,000
|
||||||||||||
|
52
|
Loan
|
10
|
CGMRC
|
Lakes of the Hills Apartments
|
Kamal H. Shouhayib
|
Refinance
|
3,500,000
|
0
|
0
|
30,000
|
3,530,000
|
|||||||||||
|
53
|
Loan
|
CGMRC
|
Americana Self Storage (SST)
|
Strategic Storage Trust Inc.
|
Acquisition
|
3,500,000
|
4,127,506
|
0
|
176,948
|
7,804,454
|
||||||||||||
|
54
|
Loan
|
CGMRC
|
Got Storage
|
Peter Speek and Ray Tuohy
|
Acquisition
|
3,100,000
|
1,207,300
|
0
|
175,851
|
4,483,151
|
||||||||||||
|
55
|
Loan
|
CGMRC
|
Exchange Garage
|
Bryan Becker and Francis Greenburger
|
Acquisition
|
2,595,000
|
771,143
|
0
|
335,673
|
3,701,816
|
||||||||||||
|
56
|
Loan
|
CGMRC
|
Jeffrey Manor Shopping Center
|
Sam Mark
|
Recapitalization
|
2,500,000
|
0
|
0
|
30,000
|
2,530,000
|
||||||||||||
|
57
|
Loan
|
CGMRC
|
Gas Lite Manor
|
Mark Coleman
|
Refinance
|
1,580,000
|
63,559
|
0
|
45,000
|
1,688,559
|
||||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Principal Equity
|
Cash
|
||||||||||||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Loan Payoff
|
Purchase Price
|
Closing Costs
|
Reserves
|
Distribution
|
Other Uses
|
Total Uses
|
Lockbox
|
Management
|
|||||||||||||
|
1
|
Loan
|
8, 9
|
CGMRC
|
Miami Center
|
0
|
262,500,000
|
3,959,892
|
8,461,190
|
0
|
0
|
274,921,082
|
Hard
|
Springing
|
|||||||||||||
|
2
|
Loan
|
10, 11, 12, 13
|
GSMC
|
222 Broadway
|
0
|
230,000,000
|
231,410
|
11,424,670
|
0
|
171,844
|
241,827,924
|
Hard
|
In Place
|
|||||||||||||
|
3
|
Loan
|
14, 15, 16, 17, 18, 19, 20, 21, 22
|
Natixis RE
|
17 Battery Place South
|
105,004,594
|
0
|
2,133,625
|
7,647,336
|
0
|
0
|
114,785,554
|
Hard
|
Springing
|
|||||||||||||
|
4
|
Loan
|
CGMRC
|
Pinnacle at Westchase
|
45,224,256
|
0
|
2,159,853
|
9,061,391
|
23,340,361
|
264,139
|
80,050,000
|
Hard
|
Springing
|
||||||||||||||
|
5
|
Loan
|
10, 23
|
CGMRC
|
Gansevoort Park Avenue
|
158,319,800
|
0
|
850,626
|
607,744
|
310,181
|
11,650
|
160,100,000
|
Hard
|
Springing
|
|||||||||||||
|
6
|
Loan
|
10, 24
|
GSMC
|
25 East Oak Street
|
0
|
0
|
929,611
|
1,435,878
|
47,634,511
|
0
|
50,000,000
|
Soft
|
Springing
|
|||||||||||||
|
7
|
Loan
|
10, 25
|
GSMC
|
Sonora Village
|
0
|
46,575,000
|
438,759
|
517,441
|
0
|
0
|
47,531,200
|
Hard
|
In Place
|
|||||||||||||
|
8
|
Loan
|
26
|
GSMC
|
Cole Family Dollar Portfolio
|
0
|
46,206,101
|
1,147,336
|
0
|
0
|
0
|
47,353,437
|
Hard
|
In Place
|
|||||||||||||
|
8.01
|
Property
|
Family Dollar - Plant City
|
||||||||||||||||||||||||
|
8.02
|
Property
|
Family Dollar - Tampa
|
||||||||||||||||||||||||
|
8.03
|
Property
|
Family Dollar - Hernandez
|
||||||||||||||||||||||||
|
8.04
|
Property
|
Family Dollar - Pembroke Park
|
||||||||||||||||||||||||
|
8.05
|
Property
|
Family Dollar - Deland
|
||||||||||||||||||||||||
|
8.06
|
Property
|
Family Dollar - Port Arthur
|
||||||||||||||||||||||||
|
8.07
|
Property
|
Family Dollar - Phoenix
|
||||||||||||||||||||||||
|
8.08
|
Property
|
Family Dollar - Jacksonville I
|
||||||||||||||||||||||||
|
8.09
|
Property
|
Family Dollar - Kansas City I
|
||||||||||||||||||||||||
|
8.10
|
Property
|
Family Dollar - Avondale
|
||||||||||||||||||||||||
|
8.11
|
Property
|
Family Dollar - Fort Myers
|
||||||||||||||||||||||||
|
8.12
|
Property
|
Family Dollar - Ocala
|
||||||||||||||||||||||||
|
8.13
|
Property
|
Family Dollar - Fort Lupton
|
||||||||||||||||||||||||
|
8.14
|
Property
|
Family Dollar - Houston
|
||||||||||||||||||||||||
|
8.15
|
Property
|
Family Dollar - Burton
|
||||||||||||||||||||||||
|
8.16
|
Property
|
Family Dollar - Hudson
|
||||||||||||||||||||||||
|
8.17
|
Property
|
Family Dollar - Jacksonville II
|
||||||||||||||||||||||||
|
8.18
|
Property
|
Family Dollar - Dacono
|
||||||||||||||||||||||||
|
8.19
|
Property
|
Family Dollar - Kentwood
|
||||||||||||||||||||||||
|
8.20
|
Property
|
Family Dollar - Lakeland
|
||||||||||||||||||||||||
|
8.21
|
Property
|
Family Dollar - San Antonio I
|
||||||||||||||||||||||||
|
8.22
|
Property
|
Family Dollar - Newaygo
|
||||||||||||||||||||||||
|
8.23
|
Property
|
Family Dollar - Kansas City II
|
||||||||||||||||||||||||
|
8.24
|
Property
|
Family Dollar - Beaumont
|
||||||||||||||||||||||||
|
8.25
|
Property
|
Family Dollar - Milton
|
||||||||||||||||||||||||
|
8.26
|
Property
|
Family Dollar - Memphis
|
||||||||||||||||||||||||
|
8.27
|
Property
|
Family Dollar - Noonday
|
||||||||||||||||||||||||
|
8.28
|
Property
|
Family Dollar - Coolidge
|
||||||||||||||||||||||||
|
8.29
|
Property
|
Family Dollar - Leander
|
||||||||||||||||||||||||
|
8.30
|
Property
|
Family Dollar - San Antonio II
|
||||||||||||||||||||||||
|
8.31
|
Property
|
Family Dollar - Little Rock
|
||||||||||||||||||||||||
|
8.32
|
Property
|
Family Dollar - Canton
|
||||||||||||||||||||||||
|
8.33
|
Property
|
Family Dollar - Converse
|
||||||||||||||||||||||||
|
8.34
|
Property
|
Family Dollar - St. Peter
|
||||||||||||||||||||||||
|
8.35
|
Property
|
Family Dollar - Fort Dodge
|
||||||||||||||||||||||||
|
9
|
Loan
|
10, 27, 28, 29
|
GSMC
|
Hyatt Regency - Buffalo
|
21,123,876
|
0
|
2,600,419
|
223,935
|
1,551,770
|
0
|
25,500,000
|
Springing
|
In Place
|
|||||||||||||
|
10
|
Loan
|
30, 31
|
GSMC
|
Plains Capital Towers
|
0
|
21,995,000
|
844,579
|
2,900,654
|
0
|
0
|
25,740,234
|
Hard
|
Springing
|
|||||||||||||
|
11
|
Loan
|
10
|
GSMC
|
West Valley Shopping Center
|
13,437,323
|
0
|
364,911
|
877,096
|
0
|
8,735,440
|
23,414,769
|
Hard
|
Springing
|
|||||||||||||
|
12
|
Loan
|
CGMRC
|
Wilcox Office Building
|
21,726,890
|
0
|
610,554
|
954,800
|
0
|
0
|
23,292,244
|
Hard
|
Springing
|
||||||||||||||
|
13
|
Loan
|
CGMRC
|
Waukegan Multifamily Portfolio
|
18,707,415
|
0
|
1,984,016
|
144,667
|
698,902
|
0
|
21,535,000
|
Springing
|
Springing
|
||||||||||||||
|
13.01
|
Property
|
Briarwood Apartments
|
||||||||||||||||||||||||
|
13.02
|
Property
|
Heritage Green Apartments
|
||||||||||||||||||||||||
|
14
|
Loan
|
Natixis RE
|
Sutton Place Apartments
|
24,612,744
|
0
|
1,026,312
|
713,579
|
0
|
0
|
26,352,635
|
Soft
|
Springing
|
||||||||||||||
|
15
|
Loan
|
CGMRC
|
290 Madison
|
11,000,000
|
0
|
722,038
|
183,473
|
3,454,489
|
0
|
15,360,000
|
Springing
|
Springing
|
||||||||||||||
|
16
|
Loan
|
10, 32
|
GSMC
|
SpringHill Suites - Frazer Mills
|
10,940,840
|
0
|
191,024
|
184,132
|
3,684,004
|
0
|
15,000,000
|
Springing
|
Springing
|
|||||||||||||
|
17
|
Loan
|
10, 33
|
GSMC
|
SpringHill Suites - Southside Works
|
13,390,139
|
0
|
221,722
|
78,467
|
809,673
|
0
|
14,500,000
|
Springing
|
Springing
|
|||||||||||||
|
18
|
Loan
|
CGMRC
|
College Point Self Storage
|
7,842,212
|
0
|
317,913
|
209,796
|
6,155,079
|
0
|
14,525,000
|
Springing
|
Springing
|
||||||||||||||
|
19
|
Loan
|
CGMRC
|
Sheraton Augusta
|
13,855,810
|
0
|
309,004
|
251,065
|
0
|
0
|
14,415,880
|
Hard
|
Springing
|
||||||||||||||
|
20
|
Loan
|
34, 35
|
GSMC
|
University Manors
|
9,063,338
|
0
|
456,438
|
154,463
|
2,825,760
|
0
|
12,500,000
|
Springing
|
Springing
|
|||||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Principal Equity
|
Cash
|
||||||||||||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Loan Payoff
|
Purchase Price
|
Closing Costs
|
Reserves
|
Distribution
|
Other Uses
|
Total Uses
|
Lockbox
|
Management
|
|||||||||||||
|
21
|
Loan
|
36
|
GSMC
|
ARCT III Portfolio
|
0
|
28,933,216
|
467,499
|
58,325
|
0
|
0
|
29,459,040
|
Hard
|
In Place
|
|||||||||||||
|
21.01
|
Property
|
Advance Auto - Auburn, IN
|
||||||||||||||||||||||||
|
21.02
|
Property
|
Tire Kingdom - Dublin, OH
|
||||||||||||||||||||||||
|
21.03
|
Property
|
Dollar General - Sikeston, MO
|
||||||||||||||||||||||||
|
21.04
|
Property
|
36
|
Family Dollar - Tulsa, OK
|
|||||||||||||||||||||||
|
21.05
|
Property
|
Dollar General - Altamont, IL
|
||||||||||||||||||||||||
|
21.06
|
Property
|
Dollar General - Ozark, MO
|
||||||||||||||||||||||||
|
21.07
|
Property
|
Family Dollar - Hawthorne, NV
|
||||||||||||||||||||||||
|
21.08
|
Property
|
Dollar General - Cadillac, MI
|
||||||||||||||||||||||||
|
21.09
|
Property
|
Family Dollar - Lovelock, NV
|
||||||||||||||||||||||||
|
21.10
|
Property
|
Dollar General - Gardner, LA
|
||||||||||||||||||||||||
|
21.11
|
Property
|
Dollar General - Durand, MI
|
||||||||||||||||||||||||
|
21.12
|
Property
|
Dollar General - Carleton, MI
|
||||||||||||||||||||||||
|
21.13
|
Property
|
Family Dollar - Biloxi, MS
|
||||||||||||||||||||||||
|
21.14
|
Property
|
Dollar General - Oran, MO
|
||||||||||||||||||||||||
|
21.15
|
Property
|
Dollar General - Flint, MI
|
||||||||||||||||||||||||
|
21.16
|
Property
|
Family Dollar - Wells, NV
|
||||||||||||||||||||||||
|
21.17
|
Property
|
Advance Auto - Greenwood, SC
|
||||||||||||||||||||||||
|
21.18
|
Property
|
Family Dollar - Gulfport, MS
|
||||||||||||||||||||||||
|
21.19
|
Property
|
Advance Auto - Warren, OH
|
||||||||||||||||||||||||
|
21.20
|
Property
|
Family Dollar - Carriere, MS
|
||||||||||||||||||||||||
|
21.21
|
Property
|
Dollar General - Vienna, MO
|
||||||||||||||||||||||||
|
21.22
|
Property
|
Dollar General - Como, TX
|
||||||||||||||||||||||||
|
21.23
|
Property
|
Dollar General - Soso, MS
|
||||||||||||||||||||||||
|
21.24
|
Property
|
Dollar General - Gordonville, TX
|
||||||||||||||||||||||||
|
21.25
|
Property
|
Family Dollar - Kerens, TX
|
||||||||||||||||||||||||
|
21.26
|
Property
|
Dollar General - Moorhead, MS
|
||||||||||||||||||||||||
|
21.27
|
Property
|
Family Dollar - Rangely, CO
|
||||||||||||||||||||||||
|
22
|
Loan
|
37, 38
|
GSMC
|
Legacy Tower
|
9,007,292
|
0
|
334,731
|
2,076,571
|
331,406
|
0
|
11,750,000
|
Hard
|
In Place
|
|||||||||||||
|
23
|
Loan
|
CGMRC
|
Walgreens and Sports Authority Portfolio
|
11,447,937
|
0
|
360,696
|
23,865
|
145,703
|
20,800
|
11,999,000
|
Hard
|
Springing
|
||||||||||||||
|
23.01
|
Property
|
Walgreens and Sports Authority Portfolio (Palm Gardens)
|
||||||||||||||||||||||||
|
23.02
|
Property
|
Walgreens and Sports Authority Portfolio (Marshall)
|
||||||||||||||||||||||||
|
23.03
|
Property
|
Walgreens and Sports Authority Portfolio (Little Rock)
|
||||||||||||||||||||||||
|
23.04
|
Property
|
Walgreens and Sports Authority Portfolio (Pasadena)
|
||||||||||||||||||||||||
|
24
|
Loan
|
CGMRC
|
555 East Main Street
|
10,205,500
|
0
|
265,669
|
91,761
|
0
|
511,350
|
11,074,279
|
Hard
|
Springing
|
||||||||||||||
|
25
|
Loan
|
CGMRC
|
Amber Ridge and Oakbrook Apartments
|
8,894,559
|
0
|
311,488
|
755,069
|
276,684
|
22,200
|
10,260,000
|
Springing
|
Springing
|
||||||||||||||
|
25.01
|
Property
|
Oakbrook Apartments
|
||||||||||||||||||||||||
|
25.02
|
Property
|
Amber Ridge Apartments
|
||||||||||||||||||||||||
|
26
|
Loan
|
10, 39
|
GSMC
|
TownePlace Suites - Fayetteville
|
8,590,784
|
0
|
209,312
|
50,524
|
1,299,380
|
0
|
10,150,000
|
Hard
|
In Place
|
|||||||||||||
|
27
|
Loan
|
10
|
CGMRC
|
1026-1044 Market Street
|
7,309,701
|
0
|
195,480
|
1,285,561
|
1,266,808
|
2,450
|
10,060,000
|
Hard
|
Springing
|
|||||||||||||
|
28
|
Loan
|
CGMRC
|
Crescendo Self-Storage Portfolio
|
0
|
0
|
224,926
|
262,388
|
9,612,686
|
0
|
10,100,000
|
Springing
|
Springing
|
||||||||||||||
|
28.01
|
Property
|
Green Bay Avenue Self Storage
|
||||||||||||||||||||||||
|
28.02
|
Property
|
Jordan Landing Self Storage
|
||||||||||||||||||||||||
|
28.03
|
Property
|
Storage Kings of South Congress
|
||||||||||||||||||||||||
|
29
|
Loan
|
CGMRC
|
Storage Pro Portfolio
|
0
|
13,000,000
|
524,549
|
388,730
|
0
|
55,167
|
13,968,447
|
Springing
|
Springing
|
||||||||||||||
|
29.01
|
Property
|
Storage Pro - Kalamazoo
|
||||||||||||||||||||||||
|
29.02
|
Property
|
Storage Pro - East Lansing
|
||||||||||||||||||||||||
|
29.03
|
Property
|
Storage Pro - Wyoming
|
||||||||||||||||||||||||
|
29.04
|
Property
|
Storage Pro - Comstock Park
|
||||||||||||||||||||||||
|
30
|
Loan
|
CGMRC
|
Memphis Self Storage Portfolio
|
0
|
11,608,750
|
1,298,389
|
562,793
|
0
|
0
|
13,469,933
|
Springing
|
Springing
|
||||||||||||||
|
30.01
|
Property
|
Bartlett Self Storage
|
||||||||||||||||||||||||
|
30.02
|
Property
|
Hacks Cross Self Storage
|
||||||||||||||||||||||||
|
30.03
|
Property
|
Commerce Self Storage
|
||||||||||||||||||||||||
|
30.04
|
Property
|
Nesbit Self Storage
|
||||||||||||||||||||||||
|
30.05
|
Property
|
Winchester Self Storage
|
||||||||||||||||||||||||
|
31
|
Loan
|
CGMRC
|
Mountain Marketplace
|
7,679,474
|
0
|
261,083
|
35,327
|
1,074,116
|
0
|
9,050,000
|
Hard
|
Springing
|
||||||||||||||
|
32
|
Loan
|
CGMRC
|
Countryside Plaza
|
0
|
11,000,000
|
611,208
|
87,134
|
0
|
0
|
11,698,341
|
Soft
|
Springing
|
||||||||||||||
|
33
|
Loan
|
10
|
Natixis RE
|
Hilton Garden Inn Odessa
|
0
|
11,875,000
|
(117,013)
|
109,089
|
0
|
0
|
11,867,076
|
Soft
|
Springing
|
|||||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Principal Equity
|
Cash
|
||||||||||||||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Loan Payoff
|
Purchase Price
|
Closing Costs
|
Reserves
|
Distribution
|
Other Uses
|
Total Uses
|
Lockbox
|
Management
|
|||||||||||||
|
34
|
Loan
|
10
|
CGMRC
|
Dallas & OKC MHC Portfolio (Stonetown Acquisitions)
|
0
|
6,775,000
|
716,592
|
443,615
|
386,036
|
0
|
8,321,243
|
Springing
|
Springing
|
|||||||||||||
|
34.01
|
Property
|
Redbird MHC
|
||||||||||||||||||||||||
|
34.02
|
Property
|
Lakeview Terrace Estates MHC
|
||||||||||||||||||||||||
|
34.03
|
Property
|
Arrowwood MHC
|
||||||||||||||||||||||||
|
34.04
|
Property
|
El Reno MHC
|
||||||||||||||||||||||||
|
34.05
|
Property
|
Skyview Estates MHC
|
||||||||||||||||||||||||
|
34.06
|
Property
|
10
|
Bill’s MHC
|
|||||||||||||||||||||||
|
34.07
|
Property
|
Sunnylane Estates MHC
|
||||||||||||||||||||||||
|
35
|
Loan
|
CGMRC
|
Food Lion Mount Airy
|
6,216,213
|
0
|
171,575
|
106,013
|
1,406,199
|
0
|
7,900,000
|
Springing
|
Springing
|
||||||||||||||
|
36
|
Loan
|
10
|
Natixis RE
|
Holiday Inn Express Fayetteville
|
5,303,550
|
0
|
172,323
|
157,930
|
1,866,197
|
0
|
7,500,000
|
Soft
|
Springing
|
|||||||||||||
|
37
|
Loan
|
CGMRC
|
1263 West Pratt Boulevard
|
5,577,171
|
0
|
682,489
|
64,787
|
8,053
|
0
|
6,332,500
|
Springing
|
Springing
|
||||||||||||||
|
38
|
Loan
|
CGMRC
|
Verizon Wireless & Mattress Firm
|
0
|
4,300,000
|
359,786
|
27,944
|
0
|
0
|
4,687,730
|
Hard
|
Springing
|
||||||||||||||
|
39
|
Loan
|
CGMRC
|
Pensacola Marketplace
|
0
|
4,100,000
|
451,751
|
40,669
|
0
|
0
|
4,592,420
|
Hard
|
Springing
|
||||||||||||||
|
40
|
Loan
|
10
|
CGMRC
|
807 Church Street
|
4,469,529
|
0
|
1,597,770
|
191,201
|
41,500
|
0
|
6,300,000
|
Hard
|
Springing
|
|||||||||||||
|
41
|
Loan
|
10
|
CGMRC
|
Residence Inn Southern Pines
|
5,025,468
|
0
|
148,902
|
1,488,738
|
0
|
8,950
|
6,672,059
|
Hard
|
Springing
|
|||||||||||||
|
42
|
Loan
|
CGMRC
|
Chicago Multifamily Portfolio
|
8,536,158
|
0
|
140,005
|
28,834
|
0
|
39,350
|
8,744,346
|
Springing
|
Springing
|
||||||||||||||
|
42.01
|
Property
|
6301 North Hermitage
|
||||||||||||||||||||||||
|
42.02
|
Property
|
4650 North Beacon Street
|
||||||||||||||||||||||||
|
42.03
|
Property
|
3657 North Racine
|
||||||||||||||||||||||||
|
43
|
Loan
|
CGMRC
|
Park City MHC
|
4,488,093
|
0
|
180,337
|
92,639
|
1,168,931
|
0
|
5,930,000
|
Springing
|
Springing
|
||||||||||||||
|
44
|
Loan
|
CGMRC
|
Holiday Inn Express - Long Island East End
|
3,832,732
|
0
|
744,888
|
47,785
|
912,095
|
0
|
5,537,500
|
Hard
|
Springing
|
||||||||||||||
|
45
|
Loan
|
40
|
GSMC
|
Merrimack Village Center
|
5,458,383
|
0
|
108,032
|
0
|
0
|
0
|
5,566,415
|
Springing
|
Springing
|
|||||||||||||
|
46
|
Loan
|
CGMRC
|
Shel Mar Estates MHP
|
0
|
6,920,000
|
282,424
|
7,089
|
0
|
11,450
|
7,220,963
|
Springing
|
Springing
|
||||||||||||||
|
47
|
Loan
|
CGMRC
|
La Vita on Lovers Lane
|
4,899,273
|
0
|
123,563
|
134,405
|
0
|
0
|
5,157,242
|
Springing
|
Springing
|
||||||||||||||
|
48
|
Loan
|
CGMRC
|
University of Phoenix
|
0
|
7,320,000
|
297,404
|
58,667
|
0
|
0
|
7,676,071
|
Hard
|
Springing
|
||||||||||||||
|
49
|
Loan
|
CGMRC
|
Briarlane Apartments
|
4,160,759
|
0
|
123,216
|
164,179
|
301,846
|
0
|
4,750,000
|
Springing
|
Springing
|
||||||||||||||
|
50
|
Loan
|
CGMRC
|
Walled Lake Mini Storage
|
3,993,192
|
0
|
113,133
|
99,676
|
320,049
|
0
|
4,526,050
|
Soft
|
Springing
|
||||||||||||||
|
51
|
Loan
|
CGMRC
|
Woodcreek MHC
|
3,997,939
|
0
|
145,860
|
6,354
|
138,397
|
11,450
|
4,300,000
|
Springing
|
Springing
|
||||||||||||||
|
52
|
Loan
|
10
|
CGMRC
|
Lakes of the Hills Apartments
|
2,363,191
|
0
|
114,488
|
47,621
|
1,004,700
|
0
|
3,530,000
|
Springing
|
Springing
|
|||||||||||||
|
53
|
Loan
|
CGMRC
|
Americana Self Storage (SST)
|
0
|
7,300,000
|
453,359
|
51,095
|
0
|
0
|
7,804,454
|
Springing
|
Springing
|
||||||||||||||
|
54
|
Loan
|
CGMRC
|
Got Storage
|
0
|
4,300,000
|
138,675
|
44,476
|
0
|
0
|
4,483,151
|
Springing
|
Springing
|
||||||||||||||
|
55
|
Loan
|
CGMRC
|
Exchange Garage
|
0
|
3,450,000
|
216,683
|
35,133
|
0
|
0
|
3,701,816
|
Springing
|
Springing
|
||||||||||||||
|
56
|
Loan
|
CGMRC
|
Jeffrey Manor Shopping Center
|
0
|
0
|
79,430
|
62,325
|
2,388,245
|
0
|
2,530,000
|
Hard
|
Springing
|
||||||||||||||
|
57
|
Loan
|
CGMRC
|
Gas Lite Manor
|
1,574,433
|
0
|
69,750
|
32,926
|
0
|
11,450
|
1,688,559
|
Springing
|
Springing
|
||||||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Cash Management
|
Ground
|
Ground Lease
|
Annual Ground
|
Cut-off Date
|
|||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Triggers
|
Lease Y/N
|
Expiration Date
|
Lease Payment ($)
|
B Note Balance ($)
|
|||||||||
|
1
|
Loan
|
8, 9
|
CGMRC
|
Miami Center
|
(i) the occurrence of an Event of Default, (ii) the Debt Service Coverage Ratio being less than 1.15x, and (iii) the
occurrence of a Specified Tenant Trigger Period |
No
|
||||||||||||
|
2
|
Loan
|
10, 11, 12, 13
|
GSMC
|
222 Broadway
|
From and after the 12-month anniversary of the Closing Date (i) NOI is less than the Trigger Level (Prior to any
release of the Retail Unit, $7,500,000 and following the release of the Retail Unit, $6,100,000), (ii) Bank of America exercises Contraction Rights |
No
|
||||||||||||
|
3
|
Loan
|
14, 15, 16, 17, 18, 19, 20, 21, 22
|
Natixis RE
|
17 Battery Place South
|
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.05x
|
No
|
||||||||||||
|
4
|
Loan
|
CGMRC
|
Pinnacle at Westchase
|
(i) occurrence and continuance of an event of default, (ii) the DSCR falling below 1.20, (iii) the occurrence of
Specified Tenant Trigger Period and (iv) the occurrence of a Conoco Credit Rating Trigger Period |
No
|
|||||||||||||
|
5
|
Loan
|
10, 23
|
CGMRC
|
Gansevoort Park Avenue
|
(i) the occurrence of an event of default, (ii) the DSCR falling below 1.10 to 1.00 (inclusive of the mezzanine debt
service), (iii) any default or termination of the Franchise Agreement and/or licensing agreement and (iv) the date that is one (1) year prior to the expiration of the Franchise Agreement and/or licensing agreement (the “Franchise Renewal Cash Sweep”) |
No
|
||||||||||||
|
6
|
Loan
|
10, 24
|
GSMC
|
25 East Oak Street
|
(i) Net Operating Income is less than the Trigger Level ($3,400,000), (ii) failure to deliver financial statements as
required in the Loan Agreement (iii) during the continuance of a Special Leasing Trigger Period |
No
|
||||||||||||
|
7
|
Loan
|
10, 25
|
GSMC
|
Sonora Village
|
(i) Net Operating Income is less than 85% of Closing Date NOI, (ii) failure to deliver financial statements as
required in the Loan Agreement (iii) during the continuance of a Best Buy Trigger Period, (iv) during the continuance of a Studio Movie Grill Trigger Period |
No
|
||||||||||||
|
8
|
Loan
|
26
|
GSMC
|
Cole Family Dollar Portfolio
|
(i) EBITDAR is less than 1.75x, (ii) Any default under the Master Lease, (iii) occurrence of a Deferred
Maintenance Trigger Event, (iv) following ARD |
|||||||||||||
|
8.01
|
Property
|
Family Dollar - Plant City
|
No
|
|||||||||||||||
|
8.02
|
Property
|
Family Dollar - Tampa
|
No
|
|||||||||||||||
|
8.03
|
Property
|
Family Dollar - Hernandez
|
No
|
|||||||||||||||
|
8.04
|
Property
|
Family Dollar - Pembroke Park
|
No
|
|||||||||||||||
|
8.05
|
Property
|
Family Dollar - Deland
|
No
|
|||||||||||||||
|
8.06
|
Property
|
Family Dollar - Port Arthur
|
No
|
|||||||||||||||
|
8.07
|
Property
|
Family Dollar - Phoenix
|
No
|
|||||||||||||||
|
8.08
|
Property
|
Family Dollar - Jacksonville I
|
No
|
|||||||||||||||
|
8.09
|
Property
|
Family Dollar - Kansas City I
|
No
|
|||||||||||||||
|
8.10
|
Property
|
Family Dollar - Avondale
|
No
|
|||||||||||||||
|
8.11
|
Property
|
Family Dollar - Fort Myers
|
No
|
|||||||||||||||
|
8.12
|
Property
|
Family Dollar - Ocala
|
No
|
|||||||||||||||
|
8.13
|
Property
|
Family Dollar - Fort Lupton
|
No
|
|||||||||||||||
|
8.14
|
Property
|
Family Dollar - Houston
|
No
|
|||||||||||||||
|
8.15
|
Property
|
Family Dollar - Burton
|
No
|
|||||||||||||||
|
8.16
|
Property
|
Family Dollar - Hudson
|
No
|
|||||||||||||||
|
8.17
|
Property
|
Family Dollar - Jacksonville II
|
No
|
|||||||||||||||
|
8.18
|
Property
|
Family Dollar - Dacono
|
No
|
|||||||||||||||
|
8.19
|
Property
|
Family Dollar - Kentwood
|
No
|
|||||||||||||||
|
8.20
|
Property
|
Family Dollar - Lakeland
|
No
|
|||||||||||||||
|
8.21
|
Property
|
Family Dollar - San Antonio I
|
No
|
|||||||||||||||
|
8.22
|
Property
|
Family Dollar - Newaygo
|
No
|
|||||||||||||||
|
8.23
|
Property
|
Family Dollar - Kansas City II
|
No
|
|||||||||||||||
|
8.24
|
Property
|
Family Dollar - Beaumont
|
No
|
|||||||||||||||
|
8.25
|
Property
|
Family Dollar - Milton
|
No
|
|||||||||||||||
|
8.26
|
Property
|
Family Dollar - Memphis
|
No
|
|||||||||||||||
|
8.27
|
Property
|
Family Dollar - Noonday
|
No
|
|||||||||||||||
|
8.28
|
Property
|
Family Dollar - Coolidge
|
No
|
|||||||||||||||
|
8.29
|
Property
|
Family Dollar - Leander
|
No
|
|||||||||||||||
|
8.30
|
Property
|
Family Dollar - San Antonio II
|
No
|
|||||||||||||||
|
8.31
|
Property
|
Family Dollar - Little Rock
|
No
|
|||||||||||||||
|
8.32
|
Property
|
Family Dollar - Canton
|
No
|
|||||||||||||||
|
8.33
|
Property
|
Family Dollar - Converse
|
No
|
|||||||||||||||
|
8.34
|
Property
|
Family Dollar - St. Peter
|
No
|
|||||||||||||||
|
8.35
|
Property
|
Family Dollar - Fort Dodge
|
No
|
|||||||||||||||
|
9
|
Loan
|
10, 27, 28, 29
|
GSMC
|
Hyatt Regency - Buffalo
|
(i) Net Operating Income is less than 82% of Closing Date NOI, (ii) failure to deliver financial statements as
required in the Loan Agreement |
No
|
||||||||||||
|
10
|
Loan
|
30, 31
|
GSMC
|
Plains Capital Towers
|
(i) Net Operating Income is less than 80% of Closing Date NOI, (ii) failure to deliver financial statements as
required in the Loan Agreement |
No
|
||||||||||||
|
11
|
Loan
|
10
|
GSMC
|
West Valley Shopping Center
|
(i) Net Operating Income is less than 70% of Closing Date NOI, (ii) failure to deliver financial statements as
required in the Loan Agreement |
No
|
||||||||||||
|
12
|
Loan
|
CGMRC
|
Wilcox Office Building
|
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) occurrence of a Specific Tenant
Trigger Period |
No
|
|||||||||||||
|
13
|
Loan
|
CGMRC
|
Waukegan Multifamily Portfolio
|
(i) the occurrence of an event of default, (ii) the DSCR falling below 1.20 to 1.00
|
||||||||||||||
|
13.01
|
Property
|
Briarwood Apartments
|
No
|
|||||||||||||||
|
13.02
|
Property
|
Heritage Green Apartments
|
No
|
|||||||||||||||
|
14
|
Loan
|
Natixis RE
|
Sutton Place Apartments
|
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x
|
No
|
|||||||||||||
|
15
|
Loan
|
CGMRC
|
290 Madison
|
(i) the occurrence of an event of default, (ii) the DSCR falling below 1.10 to 1.00, (iii) any bankruptcy or similar
insolvency of any Major Tenant (defined below), (iv) any termination or cancellation of any Major Tenant lease (including, without limitation, rejection in any bankruptcy or similar insolvency proceeding) and/or any Major Tenant lease failing to otherwise be in full force and effect, (v) any Major Tenant being in default under its respective lease beyond applicable notice and cure periods, (vi) any Major Tenant failing to be in actual, physical possession of its respective space, failing to be open to the public for business during customary hours and/or “going dark” in its respective space, (vii) any Major Tenant giving notice that it is terminating its respective lease for all or any portion of its respective space, and/or (viii) any Major Tenant’s failure to provide written notice to Borrower of renewal of its lease upon the earlier to occur of (1) one year prior to its current respective lease expiration or (2) the renewal notice period required under its respective lease, for a minimum renewal term of five years (“Renewal Cash Sweep”) |
No
|
|||||||||||||
|
16
|
Loan
|
10, 32
|
GSMC
|
SpringHill Suites - Frazer Mills
|
(i) Net Operating Income is less than 75% of Closing Date NOI, (ii) failure to deliver financial statements as required in the Loan Agreement
|
No
|
||||||||||||
|
17
|
Loan
|
10, 33
|
GSMC
|
SpringHill Suites - Southside Works
|
(i) Net Operating Income is less than 75% of Closing Date NOI, (ii) failure to deliver financial statements as required in the Loan Agreement
|
No
|
||||||||||||
|
18
|
Loan
|
CGMRC
|
College Point Self Storage
|
(i) the occurrence of an Event of Default, (ii) the Debt Service Coverage Ratio being less than 1.10x
|
No
|
|||||||||||||
|
19
|
Loan
|
CGMRC
|
Sheraton Augusta
|
(i) the occurrence of an event of default, (ii) the DSCR falling below 1.30 to 1.00, (iii) any default or termination of the Franchise Agreement and (iv) the date that is one (1) year prior to the expiration of the Franchise Agreement (the “Franchise Renewal Cash Sweep”)
|
No
|
|||||||||||||
|
20
|
Loan
|
34, 35
|
GSMC
|
University Manors
|
(i) Net Operating Income is less than 85% of Closing Date NOI, (ii) failure to deliver financial statements as required in the Loan Agreement
|
No
|
||||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Cash Management
|
Ground
|
Ground Lease
|
Annual Ground
|
Cut-off Date
|
|||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Triggers
|
Lease Y/N
|
Expiration Date
|
Lease Payment ($)
|
B Note Balance ($)
|
|||||||||
|
21
|
Loan
|
36
|
GSMC
|
ARCT III Portfolio
|
(i) Net Operating Income is less than 85% of Closing Date NOI, (ii) failure to deliver financial statements as
required in the Loan Agreement |
|||||||||||||
|
21.01
|
Property
|
Advance Auto - Auburn, IN
|
No
|
|||||||||||||||
|
21.02
|
Property
|
Tire Kingdom - Dublin, OH
|
No
|
|||||||||||||||
|
21.03
|
Property
|
Dollar General - Sikeston, MO
|
No
|
|||||||||||||||
|
21.04
|
Property
|
36
|
Family Dollar - Tulsa, OK
|
No
|
||||||||||||||
|
21.05
|
Property
|
Dollar General - Altamont, IL
|
No
|
|||||||||||||||
|
21.06
|
Property
|
Dollar General - Ozark, MO
|
No
|
|||||||||||||||
|
21.07
|
Property
|
Family Dollar - Hawthorne, NV
|
No
|
|||||||||||||||
|
21.08
|
Property
|
Dollar General - Cadillac, MI
|
No
|
|||||||||||||||
|
21.09
|
Property
|
Family Dollar - Lovelock, NV
|
No
|
|||||||||||||||
|
21.10
|
Property
|
Dollar General - Gardner, LA
|
No
|
|||||||||||||||
|
21.11
|
Property
|
Dollar General - Durand, MI
|
No
|
|||||||||||||||
|
21.12
|
Property
|
Dollar General - Carleton, MI
|
No
|
|||||||||||||||
|
21.13
|
Property
|
Family Dollar - Biloxi, MS
|
No
|
|||||||||||||||
|
21.14
|
Property
|
Dollar General - Oran, MO
|
No
|
|||||||||||||||
|
21.15
|
Property
|
Dollar General - Flint, MI
|
No
|
|||||||||||||||
|
21.16
|
Property
|
Family Dollar - Wells, NV
|
No
|
|||||||||||||||
|
21.17
|
Property
|
Advance Auto - Greenwood, SC
|
No
|
|||||||||||||||
|
21.18
|
Property
|
Family Dollar - Gulfport, MS
|
No
|
|||||||||||||||
|
21.19
|
Property
|
Advance Auto - Warren, OH
|
No
|
|||||||||||||||
|
21.20
|
Property
|
Family Dollar - Carriere, MS
|
No
|
|||||||||||||||
|
21.21
|
Property
|
Dollar General - Vienna, MO
|
No
|
|||||||||||||||
|
21.22
|
Property
|
Dollar General - Como, TX
|
No
|
|||||||||||||||
|
21.23
|
Property
|
Dollar General - Soso, MS
|
No
|
|||||||||||||||
|
21.24
|
Property
|
Dollar General - Gordonville, TX
|
No
|
|||||||||||||||
|
21.25
|
Property
|
Family Dollar - Kerens, TX
|
No
|
|||||||||||||||
|
21.26
|
Property
|
Dollar General - Moorhead, MS
|
No
|
|||||||||||||||
|
21.27
|
Property
|
Family Dollar - Rangely, CO
|
No
|
|||||||||||||||
|
22
|
Loan
|
37, 38
|
GSMC
|
Legacy Tower
|
(i) Net Operating Income is less than 85% of Closing Date NOI, (ii) failure to deliver financial statements as required in the Loan Agreement
|
No
|
||||||||||||
|
23
|
Loan
|
CGMRC
|
Walgreens and Sports Authority Portfolio
|
(i) the occurrence of an event of default, (ii) the DSCR falling below 1.20 to 1.00, (iii) any bankruptcy or similar insolvency of any Major Tenant, (iv) any termination or cancellation of any Major Tenant lease (including, without limitation, rejection in any bankruptcy or similar insolvency proceeding) and/or any Major Tenant lease failing to otherwise be in full force and effect, (v) any material default under any Major Tenant lease beyond applicable notice and cure periods, (vi) Major Tenant failing to be in actual, physical possession of its space, and/or “going dark” in its space, (vii) Major Tenant giving notice that it is terminating its lease for all or any portion of its space, and/or (viii) Major Tenant failing to provide written notice to Borrower of renewal of its lease upon the earlier to occur of (1) twelve (12) months prior to its current lease expiration date and/or any termination option or (2) the renewal notice period required under its lease, for a minimum renewal term of five (5) years (the “Renewal Cash Sweep”)
|
||||||||||||||
|
23.01
|
Property
|
Walgreens and Sports Authority Portfolio (Palm Gardens)
|
No
|
|||||||||||||||
|
23.02
|
Property
|
Walgreens and Sports Authority Portfolio (Marshall)
|
No
|
|||||||||||||||
|
23.03
|
Property
|
Walgreens and Sports Authority Portfolio (Little Rock)
|
No
|
|||||||||||||||
|
23.04
|
Property
|
Walgreens and Sports Authority Portfolio (Pasadena)
|
Yes
|
3/31/2060
|
90,000
|
|||||||||||||
|
24
|
Loan
|
CGMRC
|
555 East Main Street
|
(i) the occurrence of an event of default, (ii) the DSCR falling below 1.20 to 1.00, (iii) any bankruptcy or similar insolvency of any Major Tenant, (iv) any termination or cancellation of any Major Tenant lease (including, without limitation, rejection in any bankruptcy or similar insolvency proceeding) and/or any Major Tenant lease failing to otherwise be in full force and effect, (v) any material default under any Major Tenant lease beyond applicable notice and cure periods, (vi) Major Tenant failing to be in actual, physical possession of its space, and/or “going dark” in its space, (vii) Major Tenant giving notice that it is terminating its lease for all or any portion of its space, and/or (viii) Major Tenant failing to provide written notice to Borrower of renewal of its lease upon the earlier to occur of (1) twelve (12) months prior to its current and/or extension lease expiration date and/or any termination option or (2) the renewal notice period required under its lease, for a minimum renewal term of five (5) years (the “Renewal Cash Sweep”)
|
No
|
|||||||||||||
|
25
|
Loan
|
CGMRC
|
Amber Ridge and Oakbrook Apartments
|
(i) the occurrence of an Event of Default, (ii) the Debt Service Coverage Ratio being less than 1.20x
|
||||||||||||||
|
25.01
|
Property
|
Oakbrook Apartments
|
No
|
|||||||||||||||
|
25.02
|
Property
|
Amber Ridge Apartments
|
No
|
|||||||||||||||
|
26
|
Loan
|
10, 39
|
GSMC
|
TownePlace Suites - Fayetteville
|
(i) Net Operating Income is less than 75% of Closing Date NOI, (ii) failure to deliver financial statements as required in the Loan Agreement
|
No
|
||||||||||||
|
27
|
Loan
|
10
|
CGMRC
|
1026-1044 Market Street
|
(i) the occurrence of an event of default, (ii) the DSCR falling below 1.20 to 1.00, (iii) the occurrence of a Specified Tenant Trigger Period
|
No
|
||||||||||||
|
28
|
Loan
|
CGMRC
|
Crescendo Self-Storage Portfolio
|
(i) the occurrence of an event of default, (ii) the DSCR falling below 1.25 to 1.00
|
||||||||||||||
|
28.01
|
Property
|
Green Bay Avenue Self Storage
|
No
|
|||||||||||||||
|
28.02
|
Property
|
Jordan Landing Self Storage
|
No
|
|||||||||||||||
|
28.03
|
Property
|
Storage Kings of South Congress
|
No
|
|||||||||||||||
|
29
|
Loan
|
CGMRC
|
Storage Pro Portfolio
|
(i) the occurrence of an Event of Default, (ii) the Debt Service Coverage Ratio being less than 1.30x
|
||||||||||||||
|
29.01
|
Property
|
Storage Pro - Kalamazoo
|
No
|
|||||||||||||||
|
29.02
|
Property
|
Storage Pro - East Lansing
|
No
|
|||||||||||||||
|
29.03
|
Property
|
Storage Pro - Wyoming
|
No
|
|||||||||||||||
|
29.04
|
Property
|
Storage Pro - Comstock Park
|
No
|
|||||||||||||||
|
30
|
Loan
|
CGMRC
|
Memphis Self Storage Portfolio
|
(i) the occurrence of an Event of Default, (ii) the Debt Service Coverage Ratio being less than 1.25x, (iii) the Debt Yield falling below 8%
|
||||||||||||||
|
30.01
|
Property
|
Bartlett Self Storage
|
No
|
|||||||||||||||
|
30.02
|
Property
|
Hacks Cross Self Storage
|
No
|
|||||||||||||||
|
30.03
|
Property
|
Commerce Self Storage
|
No
|
|||||||||||||||
|
30.04
|
Property
|
Nesbit Self Storage
|
No
|
|||||||||||||||
|
30.05
|
Property
|
Winchester Self Storage
|
No
|
|||||||||||||||
|
31
|
Loan
|
CGMRC
|
Mountain Marketplace
|
(i) the occurrence and continuance of an event of default, (ii) the DSCR falling below 1.25 to 1.00, (iii) during the continuance of a Specified Tenant Trigger Period
|
No
|
|||||||||||||
|
32
|
Loan
|
CGMRC
|
Countryside Plaza
|
(i) the occurrence of an Event of Default, (ii) the Debt Service Coverage Ratio being less than 1.20x
|
No
|
|||||||||||||
|
33
|
Loan
|
10
|
Natixis RE
|
Hilton Garden Inn Odessa
|
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x
|
No
|
||||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
Cash Management
|
Ground
|
Ground Lease
|
Annual Ground
|
Cut-off Date
|
|||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Triggers
|
Lease Y/N
|
Expiration Date
|
Lease Payment ($)
|
B Note Balance ($)
|
|||||||||
|
34
|
Loan
|
10
|
CGMRC
|
Dallas & OKC MHC Portfolio (Stonetown Acquisitions)
|
(i) the occurrence of an Event of Default, (ii) the Debt Service Coverage Ratio being less than 1.25x
|
|||||||||||||
|
34.01
|
Property
|
Redbird MHC
|
No
|
|||||||||||||||
|
34.02
|
Property
|
Lakeview Terrace Estates MHC
|
No
|
|||||||||||||||
|
34.03
|
Property
|
Arrowwood MHC
|
No
|
|||||||||||||||
|
34.04
|
Property
|
El Reno MHC
|
No
|
|||||||||||||||
|
34.05
|
Property
|
Skyview Estates MHC
|
No
|
|||||||||||||||
|
34.06
|
Property
|
10
|
Bill’s MHC
|
No
|
||||||||||||||
|
34.07
|
Property
|
Sunnylane Estates MHC
|
No
|
|||||||||||||||
|
35
|
Loan
|
CGMRC
|
Food Lion Mount Airy
|
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period
|
No
|
|||||||||||||
|
36
|
Loan
|
10
|
Natixis RE
|
Holiday Inn Express Fayetteville
|
(i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x
|
No
|
||||||||||||
|
37
|
Loan
|
CGMRC
|
1263 West Pratt Boulevard
|
(i) the occurrence of an Event of Default, (ii) the Debt Service Coverage Ratio being less than 1.20x
|
No
|
|||||||||||||
|
38
|
Loan
|
CGMRC
|
Verizon Wireless & Mattress Firm
|
(i) occurrence and continuance of an event of default, (ii) the DSCR falling below 1.20
|
No
|
|||||||||||||
|
39
|
Loan
|
CGMRC
|
Pensacola Marketplace
|
(i) occurrence and continuance of an event of default, (ii) the DSCR falling below 1.20
|
No
|
|||||||||||||
|
40
|
Loan
|
10
|
CGMRC
|
807 Church Street
|
(i) the occurrence and continuance of an event of default, (ii) the DSCR falling below 1.20 to 1.00, (iii) the occurrence of a Specified Tenant Trigger Period
|
No
|
||||||||||||
|
41
|
Loan
|
10
|
CGMRC
|
Residence Inn Southern Pines
|
(i) the occurrence of an Event of Default, (ii) the Debt Service Coverage Ratio being less than 1.25x, and (iii) the occurrence of a Franchise Agreement Tigger Period
|
No
|
||||||||||||
|
42
|
Loan
|
CGMRC
|
Chicago Multifamily Portfolio
|
(i) the occurrence of an event of default, (ii) the DSCR falling below 1.20 to 1.00
|
||||||||||||||
|
42.01
|
Property
|
6301 North Hermitage
|
No
|
|||||||||||||||
|
42.02
|
Property
|
4650 North Beacon Street
|
No
|
|||||||||||||||
|
42.03
|
Property
|
3657 North Racine
|
No
|
|||||||||||||||
|
43
|
Loan
|
CGMRC
|
Park City MHC
|
(i) the occurrence of an Event of Default, (ii) the Debt Service Coverage Ratio being less than 1.20x
|
No
|
|||||||||||||
|
44
|
Loan
|
CGMRC
|
Holiday Inn Express - Long Island East End
|
(i) the occurrence of an event of default, (ii) the DSCR falling below 1.20 to 1.00, (iii) any default or termination of the Franchise Agreement and (iv) upon a Franchise Renewal Cash Sweep Event.
|
No
|
|||||||||||||
|
45
|
Loan
|
40
|
GSMC
|
Merrimack Village Center
|
(i) DSCR is less than 1.70x, subject to a payment guaranty (ii) failure to deliver financial statements as required in the Loan Agreement
|
No
|
||||||||||||
|
46
|
Loan
|
CGMRC
|
Shel Mar Estates MHP
|
(i) the occurrence of an Event of Default, (ii) the Debt Service Coverage Ratio being less than 1.15x
|
No
|
|||||||||||||
|
47
|
Loan
|
CGMRC
|
La Vita on Lovers Lane
|
(i) the occurrence of an Event of Default, (ii) the Debt Service Coverage Ratio being less than 1.25x
|
No
|
|||||||||||||
|
48
|
Loan
|
CGMRC
|
University of Phoenix
|
(i) the occurrence of an event of default, (ii) the DSCR falling below 1.20 to 1.00, (iii) any bankruptcy or similar insolvency of University of Phoenix, (iv) any termination or cancellation of the University of Phoenix lease (including, without limitation, rejection in any bankruptcy or similar insolvency proceeding) and/or the University of Phoenix lease failing to otherwise be in full force and effect, (v) University of Phoenix being in monetary default under the University of Phoenix lease beyond applicable notice and cure periods, (vi) University of Phoenix failing to be in actual, physical possession of the University of Phoenix space and/or “going dark” in any portion of the University of Phoenix space equal to or greater than 50% of one floor, (vii) University of Phoenix giving notice that it is terminating its lease for any portion of the University of Phoenix space equal to or greater than 50% of one floor, and/or (viii) Borrower’s failure to fund the TI/LC Reserve as required
|
No
|
|||||||||||||
|
49
|
Loan
|
CGMRC
|
Briarlane Apartments
|
(i) Event of Default
|
No
|
|||||||||||||
|
50
|
Loan
|
CGMRC
|
Walled Lake Mini Storage
|
(i) the occurrence of an Event of Default, (ii) the Debt Service Coverage Ratio being less than 1.20x
|
No
|
|||||||||||||
|
51
|
Loan
|
CGMRC
|
Woodcreek MHC
|
(i) the occurrence of an event of default, (ii) the DSCR falling below 1.20 to 1.00, (iii) any bankruptcy or similar insolvency of Alcon or Lockheed
|
No
|
|||||||||||||
|
52
|
Loan
|
10
|
CGMRC
|
Lakes of the Hills Apartments
|
Springing cash management is in place at closing, which triggers into hard cash management with cash flow sweep during a “Trigger Period.” Trigger Period means the continuance of an Event of Default or the DSCR is less than 1.20x. Trigger Period ends when Event of Default no longer exists or the DSCR is at least 1.25x for one calendar month. During the Trigger Period, funds are transferred to the cash management account daily. On each payment date, funds are distributed for the purposes in the following order: (i) real estate taxes reserve, (ii) insurance reserve, (iii) default interest and late charges, (iv) debt service, (v) replacement reserve deposits, (vi) any other amounts due Lender and/or Servicer, (vii) approved operating expenses and (viii) excess cash flow reserve.
|
No
|
||||||||||||
|
53
|
Loan
|
CGMRC
|
Americana Self Storage (SST)
|
Springing cash management is in place at closing, which triggers into hard cash management with cash flow sweep during a “Trigger Period.” Trigger Period means the continuance of an Event of Default or the DSCR is less than 1.20x. Trigger Period ends when Event of Default no longer exists or the DSCR is at least 1.25x for one calendar month. During the Trigger Period, funds are transferred to the cash management account daily. On each payment date, funds are distributed for the purposes in the following order: (i) real estate taxes reserve, (ii) insurance reserve, (iii) default interest and late charges, (iv) debt service, (v) replacement reserve deposits, (vi) any other amounts due Lender and/or Servicer, (vii) approved operating expenses and (viii) excess cash flow reserve.
|
No
|
|||||||||||||
|
54
|
Loan
|
CGMRC
|
Got Storage
|
(i) the occurrence of an Event of Default, (ii) the Debt Service Coverage Ratio being less than 1.20x
|
No
|
|||||||||||||
|
55
|
Loan
|
CGMRC
|
Exchange Garage
|
(i) the occurrence of an Event of Default, (ii) the Debt Service Coverage Ratio being less than 1.15x
|
No
|
|||||||||||||
|
56
|
Loan
|
CGMRC
|
Jeffrey Manor Shopping Center
|
(i) the occurrence and continuance of an event of default, (ii) the DSCR falling below 1.20 to 1.00, (iii) the occurrence of a Specified Tenant Trigger Period
|
No
|
|||||||||||||
|
57
|
Loan
|
CGMRC
|
Gas Lite Manor
|
(i) occurrence and continuance of an event of default, (ii) the DSCR falling below 1.20
|
No
|
|||||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||
|
Cut-off Date
|
||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
B Note
|
Mezzanine
|
Mezzanine Debt
|
Terrorism Insurance
|
Control
|
|||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Interest Rate
|
Debt Balance($)
|
Interest Rate
|
Required
|
Number
|
|||||||||
|
1
|
Loan
|
8, 9
|
CGMRC
|
Miami Center
|
Yes
|
1
|
||||||||||||
|
2
|
Loan
|
10, 11, 12, 13
|
GSMC
|
222 Broadway
|
Yes
|
2
|
||||||||||||
|
3
|
Loan
|
14, 15, 16, 17, 18, 19, 20, 21, 22
|
Natixis RE
|
17 Battery Place South
|
14,000,000
|
11.25000%
|
Yes
|
3
|
||||||||||
|
4
|
Loan
|
CGMRC
|
Pinnacle at Westchase
|
Yes
|
4
|
|||||||||||||
|
5
|
Loan
|
10, 23
|
CGMRC
|
Gansevoort Park Avenue
|
20,000,000
|
10.50000%
|
Yes
|
5
|
||||||||||
|
6
|
Loan
|
10, 24
|
GSMC
|
25 East Oak Street
|
Yes
|
6
|
||||||||||||
|
7
|
Loan
|
10, 25
|
GSMC
|
Sonora Village
|
Yes
|
7
|
||||||||||||
|
8
|
Loan
|
26
|
GSMC
|
Cole Family Dollar Portfolio
|
Yes
|
8
|
||||||||||||
|
8.01
|
Property
|
Family Dollar - Plant City
|
Yes
|
8.01
|
||||||||||||||
|
8.02
|
Property
|
Family Dollar - Tampa
|
Yes
|
8.02
|
||||||||||||||
|
8.03
|
Property
|
Family Dollar - Hernandez
|
Yes
|
8.03
|
||||||||||||||
|
8.04
|
Property
|
Family Dollar - Pembroke Park
|
Yes
|
8.04
|
||||||||||||||
|
8.05
|
Property
|
Family Dollar - Deland
|
Yes
|
8.05
|
||||||||||||||
|
8.06
|
Property
|
Family Dollar - Port Arthur
|
Yes
|
8.06
|
||||||||||||||
|
8.07
|
Property
|
Family Dollar - Phoenix
|
Yes
|
8.07
|
||||||||||||||
|
8.08
|
Property
|
Family Dollar - Jacksonville I
|
Yes
|
8.08
|
||||||||||||||
|
8.09
|
Property
|
Family Dollar - Kansas City I
|
Yes
|
8.09
|
||||||||||||||
|
8.10
|
Property
|
Family Dollar - Avondale
|
Yes
|
8.10
|
||||||||||||||
|
8.11
|
Property
|
Family Dollar - Fort Myers
|
Yes
|
8.11
|
||||||||||||||
|
8.12
|
Property
|
Family Dollar - Ocala
|
Yes
|
8.12
|
||||||||||||||
|
8.13
|
Property
|
Family Dollar - Fort Lupton
|
Yes
|
8.13
|
||||||||||||||
|
8.14
|
Property
|
Family Dollar - Houston
|
Yes
|
8.14
|
||||||||||||||
|
8.15
|
Property
|
Family Dollar - Burton
|
Yes
|
8.15
|
||||||||||||||
|
8.16
|
Property
|
Family Dollar - Hudson
|
Yes
|
8.16
|
||||||||||||||
|
8.17
|
Property
|
Family Dollar - Jacksonville II
|
Yes
|
8.17
|
||||||||||||||
|
8.18
|
Property
|
Family Dollar - Dacono
|
Yes
|
8.18
|
||||||||||||||
|
8.19
|
Property
|
Family Dollar - Kentwood
|
Yes
|
8.19
|
||||||||||||||
|
8.20
|
Property
|
Family Dollar - Lakeland
|
Yes
|
8.20
|
||||||||||||||
|
8.21
|
Property
|
Family Dollar - San Antonio I
|
Yes
|
8.21
|
||||||||||||||
|
8.22
|
Property
|
Family Dollar - Newaygo
|
Yes
|
8.22
|
||||||||||||||
|
8.23
|
Property
|
Family Dollar - Kansas City II
|
Yes
|
8.23
|
||||||||||||||
|
8.24
|
Property
|
Family Dollar - Beaumont
|
Yes
|
8.24
|
||||||||||||||
|
8.25
|
Property
|
Family Dollar - Milton
|
Yes
|
8.25
|
||||||||||||||
|
8.26
|
Property
|
Family Dollar - Memphis
|
Yes
|
8.26
|
||||||||||||||
|
8.27
|
Property
|
Family Dollar - Noonday
|
Yes
|
8.27
|
||||||||||||||
|
8.28
|
Property
|
Family Dollar - Coolidge
|
Yes
|
8.28
|
||||||||||||||
|
8.29
|
Property
|
Family Dollar - Leander
|
Yes
|
8.29
|
||||||||||||||
|
8.30
|
Property
|
Family Dollar - San Antonio II
|
Yes
|
8.30
|
||||||||||||||
|
8.31
|
Property
|
Family Dollar - Little Rock
|
Yes
|
8.31
|
||||||||||||||
|
8.32
|
Property
|
Family Dollar - Canton
|
Yes
|
8.32
|
||||||||||||||
|
8.33
|
Property
|
Family Dollar - Converse
|
Yes
|
8.33
|
||||||||||||||
|
8.34
|
Property
|
Family Dollar - St. Peter
|
Yes
|
8.34
|
||||||||||||||
|
8.35
|
Property
|
Family Dollar - Fort Dodge
|
Yes
|
8.35
|
||||||||||||||
|
9
|
Loan
|
10, 27, 28, 29
|
GSMC
|
Hyatt Regency - Buffalo
|
Yes
|
9
|
||||||||||||
|
10
|
Loan
|
30, 31
|
GSMC
|
Plains Capital Towers
|
Yes
|
10
|
||||||||||||
|
11
|
Loan
|
10
|
GSMC
|
West Valley Shopping Center
|
Yes
|
11
|
||||||||||||
|
12
|
Loan
|
CGMRC
|
Wilcox Office Building
|
Yes
|
12
|
|||||||||||||
|
13
|
Loan
|
CGMRC
|
Waukegan Multifamily Portfolio
|
Yes
|
13
|
|||||||||||||
|
13.01
|
Property
|
Briarwood Apartments
|
Yes
|
13.01
|
||||||||||||||
|
13.02
|
Property
|
Heritage Green Apartments
|
Yes
|
13.02
|
||||||||||||||
|
14
|
Loan
|
Natixis RE
|
Sutton Place Apartments
|
Yes
|
14
|
|||||||||||||
|
15
|
Loan
|
CGMRC
|
290 Madison
|
Yes
|
15
|
|||||||||||||
|
16
|
Loan
|
10, 32
|
GSMC
|
SpringHill Suites - Frazer Mills
|
Yes
|
16
|
||||||||||||
|
17
|
Loan
|
10, 33
|
GSMC
|
SpringHill Suites - Southside Works
|
Yes
|
17
|
||||||||||||
|
18
|
Loan
|
CGMRC
|
College Point Self Storage
|
Yes
|
18
|
|||||||||||||
|
19
|
Loan
|
CGMRC
|
Sheraton Augusta
|
Yes
|
19
|
|||||||||||||
|
20
|
Loan
|
34, 35
|
GSMC
|
University Manors
|
Yes
|
20
|
||||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||
|
Cut-off Date
|
||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
B Note
|
Mezzanine
|
Mezzanine Debt
|
Terrorism Insurance
|
Control
|
|||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Interest Rate
|
Debt Balance($)
|
Interest Rate
|
Required
|
Number
|
|||||||||
|
21
|
Loan
|
36
|
GSMC
|
ARCT III Portfolio
|
Yes
|
21
|
||||||||||||
|
21.01
|
Property
|
Advance Auto - Auburn, IN
|
Yes
|
21.01
|
||||||||||||||
|
21.02
|
Property
|
Tire Kingdom - Dublin, OH
|
Yes
|
21.02
|
||||||||||||||
|
21.03
|
Property
|
Dollar General - Sikeston, MO
|
Yes
|
21.03
|
||||||||||||||
|
21.04
|
Property
|
36
|
Family Dollar - Tulsa, OK
|
Yes
|
21.04
|
|||||||||||||
|
21.05
|
Property
|
Dollar General - Altamont, IL
|
Yes
|
21.05
|
||||||||||||||
|
21.06
|
Property
|
Dollar General - Ozark, MO
|
Yes
|
21.06
|
||||||||||||||
|
21.07
|
Property
|
Family Dollar - Hawthorne, NV
|
Yes
|
21.07
|
||||||||||||||
|
21.08
|
Property
|
Dollar General - Cadillac, MI
|
Yes
|
21.08
|
||||||||||||||
|
21.09
|
Property
|
Family Dollar - Lovelock, NV
|
Yes
|
21.09
|
||||||||||||||
|
21.10
|
Property
|
Dollar General - Gardner, LA
|
Yes
|
21.10
|
||||||||||||||
|
21.11
|
Property
|
Dollar General - Durand, MI
|
Yes
|
21.11
|
||||||||||||||
|
21.12
|
Property
|
Dollar General - Carleton, MI
|
Yes
|
21.12
|
||||||||||||||
|
21.13
|
Property
|
Family Dollar - Biloxi, MS
|
Yes
|
21.13
|
||||||||||||||
|
21.14
|
Property
|
Dollar General - Oran, MO
|
Yes
|
21.14
|
||||||||||||||
|
21.15
|
Property
|
Dollar General - Flint, MI
|
Yes
|
21.15
|
||||||||||||||
|
21.16
|
Property
|
Family Dollar - Wells, NV
|
Yes
|
21.16
|
||||||||||||||
|
21.17
|
Property
|
Advance Auto - Greenwood, SC
|
Yes
|
21.17
|
||||||||||||||
|
21.18
|
Property
|
Family Dollar - Gulfport, MS
|
Yes
|
21.18
|
||||||||||||||
|
21.19
|
Property
|
Advance Auto - Warren, OH
|
Yes
|
21.19
|
||||||||||||||
|
21.20
|
Property
|
Family Dollar - Carriere, MS
|
Yes
|
21.20
|
||||||||||||||
|
21.21
|
Property
|
Dollar General - Vienna, MO
|
Yes
|
21.21
|
||||||||||||||
|
21.22
|
Property
|
Dollar General - Como, TX
|
Yes
|
21.22
|
||||||||||||||
|
21.23
|
Property
|
Dollar General - Soso, MS
|
Yes
|
21.23
|
||||||||||||||
|
21.24
|
Property
|
Dollar General - Gordonville, TX
|
Yes
|
21.24
|
||||||||||||||
|
21.25
|
Property
|
Family Dollar - Kerens, TX
|
Yes
|
21.25
|
||||||||||||||
|
21.26
|
Property
|
Dollar General - Moorhead, MS
|
Yes
|
21.26
|
||||||||||||||
|
21.27
|
Property
|
Family Dollar - Rangely, CO
|
Yes
|
21.27
|
||||||||||||||
|
22
|
Loan
|
37, 38
|
GSMC
|
Legacy Tower
|
Yes
|
22
|
||||||||||||
|
23
|
Loan
|
CGMRC
|
Walgreens and Sports Authority Portfolio
|
Yes
|
23
|
|||||||||||||
|
23.01
|
Property
|
Walgreens and Sports Authority Portfolio (Palm Gardens)
|
Yes
|
23.01
|
||||||||||||||
|
23.02
|
Property
|
Walgreens and Sports Authority Portfolio (Marshall)
|
Yes
|
23.02
|
||||||||||||||
|
23.03
|
Property
|
Walgreens and Sports Authority Portfolio (Little Rock)
|
Yes
|
23.03
|
||||||||||||||
|
23.04
|
Property
|
Walgreens and Sports Authority Portfolio (Pasadena)
|
Yes
|
23.04
|
||||||||||||||
|
24
|
Loan
|
CGMRC
|
555 East Main Street
|
Yes
|
24
|
|||||||||||||
|
25
|
Loan
|
CGMRC
|
Amber Ridge and Oakbrook Apartments
|
Yes
|
25
|
|||||||||||||
|
25.01
|
Property
|
Oakbrook Apartments
|
Yes
|
25.01
|
||||||||||||||
|
25.02
|
Property
|
Amber Ridge Apartments
|
Yes
|
25.02
|
||||||||||||||
|
26
|
Loan
|
10, 39
|
GSMC
|
TownePlace Suites - Fayetteville
|
Yes
|
26
|
||||||||||||
|
27
|
Loan
|
10
|
CGMRC
|
1026-1044 Market Street
|
Yes
|
27
|
||||||||||||
|
28
|
Loan
|
CGMRC
|
Crescendo Self-Storage Portfolio
|
Yes
|
28
|
|||||||||||||
|
28.01
|
Property
|
Green Bay Avenue Self Storage
|
Yes
|
28.01
|
||||||||||||||
|
28.02
|
Property
|
Jordan Landing Self Storage
|
Yes
|
28.02
|
||||||||||||||
|
28.03
|
Property
|
Storage Kings of South Congress
|
Yes
|
28.03
|
||||||||||||||
|
29
|
Loan
|
CGMRC
|
Storage Pro Portfolio
|
Yes
|
29
|
|||||||||||||
|
29.01
|
Property
|
Storage Pro - Kalamazoo
|
Yes
|
29.01
|
||||||||||||||
|
29.02
|
Property
|
Storage Pro - East Lansing
|
Yes
|
29.02
|
||||||||||||||
|
29.03
|
Property
|
Storage Pro - Wyoming
|
Yes
|
29.03
|
||||||||||||||
|
29.04
|
Property
|
Storage Pro - Comstock Park
|
Yes
|
29.04
|
||||||||||||||
|
30
|
Loan
|
CGMRC
|
Memphis Self Storage Portfolio
|
Yes
|
30
|
|||||||||||||
|
30.01
|
Property
|
Bartlett Self Storage
|
Yes
|
30.01
|
||||||||||||||
|
30.02
|
Property
|
Hacks Cross Self Storage
|
Yes
|
30.02
|
||||||||||||||
|
30.03
|
Property
|
Commerce Self Storage
|
Yes
|
30.03
|
||||||||||||||
|
30.04
|
Property
|
Nesbit Self Storage
|
Yes
|
30.04
|
||||||||||||||
|
30.05
|
Property
|
Winchester Self Storage
|
Yes
|
30.05
|
||||||||||||||
|
31
|
Loan
|
CGMRC
|
Mountain Marketplace
|
Yes
|
31
|
|||||||||||||
|
32
|
Loan
|
CGMRC
|
Countryside Plaza
|
Yes
|
32
|
|||||||||||||
|
33
|
Loan
|
10
|
Natixis RE
|
Hilton Garden Inn Odessa
|
Yes
|
33
|
||||||||||||
|
CGCMT 2012-GC8 - Annex A
|
||||||||||||||||||
|
Cut-off Date
|
||||||||||||||||||
|
Control
|
Loan /
|
Mortgage
|
B Note
|
Mezzanine
|
Mezzanine Debt
|
Terrorism Insurance
|
Control
|
|||||||||||
|
Number
|
Property Flag
|
Footnotes
|
Loan Seller
|
Property Name
|
Interest Rate
|
Debt Balance($)
|
Interest Rate
|
Required
|
Number
|
|||||||||
|
34
|
Loan
|
10
|
CGMRC
|
Dallas & OKC MHC Portfolio (Stonetown Acquisitions)
|
Yes
|
34
|
||||||||||||
|
34.01
|
Property
|
Redbird MHC
|
Yes
|
34.01
|
||||||||||||||
|
34.02
|
Property
|
Lakeview Terrace Estates MHC
|
Yes
|
34.02
|
||||||||||||||
|
34.03
|
Property
|
Arrowwood MHC
|
Yes
|
34.03
|
||||||||||||||
|
34.04
|
Property
|
El Reno MHC
|
Yes
|
34.04
|
||||||||||||||
|
34.05
|
Property
|
Skyview Estates MHC
|
Yes
|
34.05
|
||||||||||||||
|
34.06
|
Property
|
10
|
Bill’s MHC
|
Yes
|
34.06
|
|||||||||||||
|
34.07
|
Property
|
Sunnylane Estates MHC
|
Yes
|
34.07
|
||||||||||||||
|
35
|
Loan
|
CGMRC
|
Food Lion Mount Airy
|
Yes
|
35
|
|||||||||||||
|
36
|
Loan
|
10
|
Natixis RE
|
Holiday Inn Express Fayetteville
|
Yes
|
36
|
||||||||||||
|
37
|
Loan
|
CGMRC
|
1263 West Pratt Boulevard
|
Yes
|
37
|
|||||||||||||
|
38
|
Loan
|
CGMRC
|
Verizon Wireless & Mattress Firm
|
Yes
|
38
|
|||||||||||||
|
39
|
Loan
|
CGMRC
|
Pensacola Marketplace
|
Yes
|
39
|
|||||||||||||
|
40
|
Loan
|
10
|
CGMRC
|
807 Church Street
|
Yes
|
40
|
||||||||||||
|
41
|
Loan
|
10
|
CGMRC
|
Residence Inn Southern Pines
|
Yes
|
41
|
||||||||||||
|
42
|
Loan
|
CGMRC
|
Chicago Multifamily Portfolio
|
Yes
|
42
|
|||||||||||||
|
42.01
|
Property
|
6301 North Hermitage
|
Yes
|
42.01
|
||||||||||||||
|
42.02
|
Property
|
4650 North Beacon Street
|
Yes
|
42.02
|
||||||||||||||
|
42.03
|
Property
|
3657 North Racine
|
Yes
|
42.03
|
||||||||||||||
|
43
|
Loan
|
CGMRC
|
Park City MHC
|
Yes
|
43
|
|||||||||||||
|
44
|
Loan
|
CGMRC
|
Holiday Inn Express - Long Island East End
|
Yes
|
44
|
|||||||||||||
|
45
|
Loan
|
40
|
GSMC
|
Merrimack Village Center
|
Yes
|
45
|
||||||||||||
|
46
|
Loan
|
CGMRC
|
Shel Mar Estates MHP
|
Yes
|
46
|
|||||||||||||
|
47
|
Loan
|
CGMRC
|
La Vita on Lovers Lane
|
Yes
|
47
|
|||||||||||||
|
48
|
Loan
|
CGMRC
|
University of Phoenix
|
Yes
|
48
|
|||||||||||||
|
49
|
Loan
|
CGMRC
|
Briarlane Apartments
|
Yes
|
49
|
|||||||||||||
|
50
|
Loan
|
CGMRC
|
Walled Lake Mini Storage
|
Yes
|
50
|
|||||||||||||
|
51
|
Loan
|
CGMRC
|
Woodcreek MHC
|
Yes
|
51
|
|||||||||||||
|
52
|
Loan
|
10
|
CGMRC
|
Lakes of the Hills Apartments
|
Yes
|
52
|
||||||||||||
|
53
|
Loan
|
CGMRC
|
Americana Self Storage (SST)
|
Yes
|
53
|
|||||||||||||
|
54
|
Loan
|
CGMRC
|
Got Storage
|
Yes
|
54
|
|||||||||||||
|
55
|
Loan
|
CGMRC
|
Exchange Garage
|
Yes
|
55
|
|||||||||||||
|
56
|
Loan
|
CGMRC
|
Jeffrey Manor Shopping Center
|
Yes
|
56
|
|||||||||||||
|
57
|
Loan
|
CGMRC
|
Gas Lite Manor
|
Yes
|
57
|
|||||||||||||
|
Footnotes to Annex A
|
|
|
(1)
|
The Administrative Fee Rate includes the Servicing Fee Rate, the Operating Advisor Fee Rate and the Trustee/Certificate Administrator Fee Rate applicable to each Mortgage Loan.
|
|
(2)
|
The Monthly Debt Service shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period.
|
|
(3)
|
The open period is inclusive of the Maturity Date or ARD.
|
|
(4)
|
Underwritten NCF DSCR is calculated based on amortizing debt service payments (except for interest-only loans).
|
|
(5)
|
Occupancy reflects tenants that have signed leases, but are not yet in occupancy or may be paying rent.
|
|
(6)
|
The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease.
|
|
(7)
|
If the purpose of the Mortgage Loan is to finance an acquisition of the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition. If the purpose of the Mortgage Loan is to refinance the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated.
|
|
(8)
|
The Miami Center Loan is part of the Miami Center Whole Loan, totaling $172,500,000, which was bifurcated into two pari passu loan components (notes A-1 and A-2). The Miami Center Loan, but not the related pari passu note A-2, will be contributed to the CGCMT 2012-GC8 Trust. Cut-off Date LTV Ratio, Maturity Date LTV Ratio, DSCR Based on Underwritten NOI / NCF, Debt Yield Based on Underwritten NOI / NCF and Cut-off Date Balance per SF calculations are based on the aggregate cut-off date principal balance of $172,148,778.
|
|
(9)
|
The Miami Center Loan is secured by a first mortgage encumbering the office condominium unit, the Miami Center Property, of the Miami Center Condominium. The Miami Center Condominium is comprised of an office building and the adjoining Intercontinental-flagged hotel. The adjoining Intercontinental-flagged hotel is under separate ownership and is not collateral for the Miami Center Whole Loan.
|
|
(10)
|
The Appraised Value presents the “as-is” Appraised Value of the Mortgaged Property. The Cut-off Date LTV Ratio is calculated on the basis of such “as-is” Appraised Value. The LTV Ratio at Maturity / ARD is calculated in whole or in part on the basis of the “as stabilized” Appraised Value.
|
|
(11)
|
The 222 Broadway Loan is part of the 222 Broadway Whole Loan, totaling $135,000,000, which was bifurcated into two pari passu loan components (notes A-1 and A-2). The 222 Broadway Loan, but not the related pari passu note A-2, will be contributed to the CGCMT 2012-GC8 Trust. Cut-off Date LTV Ratio, Maturity Date LTV Ratio, DSCR Based on Underwritten NOI / NCF, Debt Yield Based on Underwritten NOI / NCF and Cut-off Date Balance per SF calculations are based on the aggregate cut-off date principal balance of $135,000,000.
|
|
(12)
|
Monthly Replacement Reserves of $18,352.88, provided that upon the release of the retail unit, the amount will be reduced by an amount equal to the product of $0.28 times the number of square feet comprising the retail unit times (1/12) (684,091 SF will be remaining following the potential release of the retail unit).
|
|
(13)
|
JPMorgan Chase (14,961 SF) has subleased 2,200 SF to Au Bon Pain at a current annual base rent of $280,478 increasing to $332,684 on 11/1/2012. Au Bon Pain has the option to terminate the sublease at any time prior to 11/1/2012 and is expected to exercise that option. Additionally, Au Bon Pain leases 1,325 SF of basement storage space on a MTM basis which is expected to terminate along with the 2,200 SF of sublease space.
|
|
(14)
|
The Original Amortization Term and Remaining Amortization Term are calculated based on the combined amortization schedule for the 17 Battery Place South Loan and the related mezzanine loan. The 17 Battery Place South Loan amortizes based on the schedule set forth on Annex G-1 to this Free Writing Prospectus.
|
|
(15)
|
Monthly Debt Service Payment is calculated based on the average of the first 12 payments after the interest only period.
|
|
(16)
|
As of April 30, 2012, the 17 Battery Place South Property was 99.0% leased and 81.9% occupied, with two floors undergoing renovations in preparation for occupancy by the New York Film Academy on January 1, 2013 and February 1, 2013. The New York Film Academy lease represents 17.1% of the total gross leasable area.
|
|
(17)
|
New York Film Academy intends to commence occupancy on January 1, 2013 and February 1, 2013. In addition, New York Film Academy has one ten-year renewal option to renew its lease by giving notice to landlord by no more than 18 months and no less than 12 months prior to the last day of the initial term on August 31, 2027.
|
|
(18)
|
Continental Stock Transfer has the option to terminate the lease by giving notice of its desire to terminate within 180 days before lease expiration. If Continental Stock Transfer exercises this termination right, Continental Stock Transfer will be required to pay a cancellation fee as follows: $1,200,000 if such option is exercised between July 13, 2012 through July 12, 2013; $1,100,000 if such option is exercised between July 13, 2013 through July 12, 2014; and $1,000,000 if such option is exercised between July 13, 2014 through July 12, 2017.
|
|
(19)
|
Securities Training Corp subleases a portion of its space to one tenant occupying 4,944 SF paying $115,332, or $23.33 per square foot.
|
|
(20)
|
Upfront TI/LC reserve of $4,398,960 represents reserves that will be disbursed to the borrower for approved tenant improvement costs associated with the New York Film Academy lease. Ongoing TI/LC reserve of $39,313 represents monthly rollover reserves. In addition to monthly rollover reserves, ongoing TI/LC reserves of $53,833 will be collected for leases that expire in 2017 and 2018 and that represent more than 2.0% of the gross leasable area. This additional reserve has a cap of $3,223,000.
|
|
(21)
|
Upfront other reserve of $3,119,360 represents the New York Film Academy prepaid rent and free rent in the amount of $1,250,000 and $1,869,360, respectively. The remaining upfront other reserve of $121,875 is for deferred maintenance reserve.
|
|
(22)
|
The complete mortgage loan rate is 4.84615384615385%. The 17 Battery Place South Loan amortizes based on the schedule set forth on Annex G-1 to this Free Writing Prospectus.
|
|
(23)
|
The Gansevoort Park Avenue Loan is part of the Gansevoort Park Avenue Whole Loan, totaling $140,000,000, which was bifurcated into two pari passu loan components (notes A-1 and A-2). The Gansevoort Park Avenue Loan, but not the related pari passu note A-2, will be contributed to the CGCMT 2012-GC8 Trust. Cut-off Date LTV Ratio, Maturity Date LTV Ratio, DSCR Based on Underwritten NOI / NCF, Debt Yield Based on Underwritten NOI / NCF and Cut-off Date Balance per SF calculations are based on the aggregate cut-off date principal balance of $140,000,000.
|
|
(24)
|
Giorgio Armani is currently building out their space, paying rent and is expected to open in September 2012. Suit Supply is currently open and is expected to begin paying rent in October 2012.
|
|
(25)
|
Best Buy (62,178 SF) has subleased 15,000 SF to Golfsmith.
|
|
(26)
|
In the event that the Cole Family Dollar Portfolio Mortgage Loan is not paid off on or before the anticipated repayment date, the Mortgage Loan Rate will automatically increase to the greater of (i) 7.7260%, and (ii) the swap rate as of the anticipated repayment date plus 300 basis points, not to exceed 9.7260%.
|
|
(27)
|
In addition to 396 rooms, collateral for the Hyatt Regency - Buffalo Mortgage Loan includes the Buffalo Conference Center, an approximately 28,058 SF facility.
|
|
(28)
|
The fee interest in the Mortgaged Property is held by the Erie County Industrial Development Agency (“IDA”) with the borrower currently holding a leasehold interest. The lien of the mortgage loan is secured by both the fee interest held by the IDA, which will expire in 2014, and the leasehold interest held by the borrower. This structure was instituted to take advantage of a Payment In Lieu of Taxes program, which will expire in 2013, upon which the fee ownership in the Mortgaged Property will be conveyed to the borrower.
|
|
(29)
|
Hyatt Corporation maintains an FF&E reserve of 4% annual revenue. If at any time Hyatt Corporation does not maintain the reserve, a monthly FF&E reserve will be required totaling one-twelfth of 4% of annual revenue.
|
|
(30)
|
The Appraised Value shown includes $430,000 in excess land value.
|
|
(31)
|
BAE Systems has 31,716 SF (base rent of $17.25/SF) expiring on 8/31/2017 and 5,795 SF (base rent of $16.50/SF) expiring on 6/30/2013. Apex Capital Corp has 28,586 SF expiring on 12/31/2021 and 258 SF of storage space on a MTM basis.
|
|
(32)
|
Ongoing Replacement Reserve will be, until the Due Date in September 2012, $16,500.00, and thereafter adjusting on the Due Date in each December, March, June and September to be an amount equal to 1/3rd of 4% of the gross revenue of the property for the prior three month quarter.
|
|
(33)
|
Ongoing Replacement Reserve will be, until the Due Date in September 2012, $16,000.00, and thereafter adjusting on the Due Date in each December, March, June and September to be an amount equal to 1/3rd of 4% of the gross revenue of the property for the prior three month quarter.
|
|
(34)
|
The University Manors Mortgaged Property is comprised of nineteen student housing apartment buildings located at the following addresses in Columbus, Ohio: 31, 95 Chittenden Avenue; 167 & 173 West 9th Avenue; 42, 115, 120 East 13th Avenue; 49, 80 East 14th Avenue; 98, 162-168, 252-262 East 12th Avenue; 1607, 1611 & 1615 North 4th Street; 60 East Norwich Avenue; 2135 Iuka Avenue; 310 East 18th Avenue; 315 East 19th Avenue; 1662-1666 Summit Street; 299 East 15th Avenue. One appraisal with an Appraisal Date of April 5, 2012 was performed. Eight separate environmental phase I reports were completed of which one is dated April 20, 2012 and seven are dated April 23, 2012. One engineering report with a date of April 23, 2012 was completed.
|
|
(35)
|
Occupancy shown reflects the 2012-2013 school year.
|
|
(36)
|
The Appraised Value presents the “as stabilized” Appraised Value of the Family Dollar - Tulsa, OK Mortgaged Property since the construction of the improvements has been completed and the as stabilized date has been passed. The Cut-off Date LTV Ratio and LTV Ratio at Maturity / ARD are calculated on the basis of such Appraised Value.
|
|
(37)
|
NC Mutual (81,420 SF) has subleased to Duke University 11,504 SF on the second floor until April 30, 2013 with one option to renew until April 30, 2016 at a rate of $13.83/SF (increasing to $14.25/SF on January 1, 2013) and 12,247 SF on the 3rd floor until November 30, 2013 with one option to renew until December 21, 2019 at a rate of $14.18/SF (increasing to $14.89/SF on December 1, 2012).
|
|
(38)
|
Ongoing Replacement Reserve of $6,500, subject to the satisfaction of the requirements as set forth in the loan agreement, the Monthly Replacement Reserve amount may be adjusted to the greater of $0.20/SF/year and the amount noted in the updated engineering report.
|
|
(39)
|
Ongoing Replacement Reserve will be, until the Due Date in December 2012, $13,272.24, and thereafter adjusting on the Due Date in each December, March, June and September to be an amount equal to 1/3rd of 5% of the gross revenue of the property for the prior three month quarter.
|
|
(40)
|
Upon the commencement of a cash management period, the non-recourse carveout guarantor has 5 business days to enter into a payment guaranty, guaranteeing the payment of the remaining indebtedness, in lieu of sweeping the cash flow into the lockbox and cash management accounts, continuing for as long as the cash management period remains outstanding, provided that the non-recourse carveout guarantor maintains a minimum net worth of $100 million. If the guaranty is not entered into, then the lockbox account and cash management account will be established and utilized as long as the cash management period continues.
|