| Id | Name/ | Type/ | Bal | GLA/Units | LTV | WAC |
| | Address | Subtype | % Pool | Occ. % | DSCR | Originator |
| 14 |
Crescent Center |
OF |
$43,000,000 |
338,929 |
68.3 |
5.166000 % |
| | 6075 Poplar Avenue, Memphis TN 38119 | | 1.6% | 97% | 1.96x (UW) | Bank of America |
|  | | Tenant | % | Expires | | Perkins Restaurants | 15.17 | 05/31/13 | | Butler, Snow, O'Mara | 10.21 | 12/31/08 | | Stanford Financial | 7.99 | 04/30/09 |
|
| 34 |
Draper Technology Park |
OF |
$19,500,000 |
221,691 |
63.1 |
5.365000 % |
| Past Due | 11734, 11778, 11814 South Election Rd & 11781 S Loan Peak Pkwy, Draper UT 84020 | | 0.7% | 95% | 1.94x (12 mths) | Bridger |
|  | | Tenant | % | Expires | | Stevedoring Services of America | 6.94 | 05/18/10 | | Evergreen America Corp | 6.47 | 11/30/08 | | Control 4 -Sublease (space subleased from Micro Linear - Landlord consent) | 6.24 | 09/30/06 |
|
| Closing delyaed. Borrower\'s counsel working on gathering all required consents.
|
| 46 |
Westridge Executive Plaza |
OF |
$14,660,000 |
64,303 |
70.5 |
5.147000 % |
| | 26650 The Old Road, Valencia CA 91381 | | 0.5% | 100% | 1.91x (UW) | Bank of America |
|  | | Tenant | % | Expires | | Realty Executives | 33.62 | 04/30/09 | | Pardee Homes | 27.36 | 04/30/14 | | Hacker Braly | 8.35 | 10/31/09 |
|
| 4D – Top 3 tenants Rollover > 30% NRA. The loan is secured by a 64,288 sf office property in Valencia, CA built in 2004. The property was inspected on 10/08/2008 and rated in good condition. Q1 09 NCF DSCR is 1.97x with occupancy of 90%. YE 2008 NCF DSCR is 1.91x with occupancy of 100%. 3Q 9/30/2008 NCF DSCR is 1.69 with occupancy of 100%. 2Q 6/30/2008 DSCR was 1.70 with occupancy of 100%. YE 2007 DSCR was 1.63 with occupancy of 100%. Rollover pertains to the second largest tenant who occupies two spaces 14,330 sf and 7,290 sf (totaling 33.63% NRA), which will expire 4/30/2009. Bank of America contacted the borrower who stated they are in early discussions with the tenant who has indicated they plan on staying at the property. The borrower is unsure if they will keep the full square footage. Bank of America will continue to monitor the loan.
|