| Id | Name/ | Type/ | Bal | GLA/Units | LTV | WAC |
| | Address | Subtype | % Pool | Occ. % | DSCR | Originator |
| 133 |
Eagles Landing |
RT |
$3,460,000 |
31,601 |
64.4 |
5.443000 % |
| Past Due | 900-970 Eagles Landing Parkway, Stockbridge GA 30281 | | 0.1% | 49% | 0.98x (6 mths) | Bridger |
|  | | Tenant | % | Expires | | EL, LLC No. 4 dba The Italian Oven Restaurant | 15.19 | 10/31/11 | | PTC Beef's LLC | 10.13 | 02/28/09 | | Crescent Paint & Decorating | 7.59 | 03/31/07 |
|
| Still negotiating with borrower. Loan still current.
|
| 138 |
Meadow Park Plaza |
RT |
$2,997,135 |
34,842 |
69.7 |
5.400000 % |
| | 7304 Lakewood Drive West, Lakewood WA 98499 | | 0.1% | 66% | 0.99x (12 mths) | Bridger |
|  | | Tenant | % | Expires | | Buns Master Bakery | 16.61 | 12/31/07 | | Celt Investments, Inc. (Oh Gallagher's Pub) | 13.49 | 10/31/09 | | Casa Mia at Lakewood | 7.53 | 07/31/08 |
|
| 4A - Occupancy < 80 U/W, 1E - DSCR < 1.10. The loan is secured by a 34,842 sf unanchored retail property located in Lakewood, WA built in 1986. The property was inspected 9/08 and rated in Good condition. YE 08 NCF DSCR is 0.99x with occupancy of 66%. 2Q 6/30/2008 NCF DSCR is 1.20 with occupancy of 63% as of 10/01/08. YE 2007 DSCR was 1.02 with occupancy of 62%. YE 2006 DSCR was 1.29 with occupancy of 87%. DSCR has lowered due to the occupancy decreasing. Tenant improvement allowances are being offered to new tenants. Per 1/1/09 rent roll the occupancy has increased to 66% and the average annual rental rate is $14.26/sf. Casa Mia expanded and they have renewed for 10 years. Johnny\''s Seafood Co. (2,520 SF, 7% NRA) expired on 2/28/2009 and may be renewing the lease. Kiros Diamond (1,200 SF/ 3.5% NRA) has renewed lease for 3.5 years. Per latest inspection a major renovation of the exterior façade has made the property more appealing and appears in better condition. Bank of America will continue to monitor the loan.
|
| 159 |
6900 Camp Bowie |
RT |
$1,868,525 |
45,485 |
71.9 |
5.443000 % |
| | 6900 Camp Bowie, Fort Worth TX 76116 | | 0.1% | 87% | 0.95x (UW) | Bank of America |
|  | | Tenant | % | Expires | | Big Lots | 51.22 | 01/31/08 | | Hancock Fabrics | 28.58 | 02/28/08 | | Dancer's Choice | 3.06 | 11/30/08 |
|
| 1E - DSCR < 1.10, 4D: Top 3 tenants Rollover > 30% NRA. The loan is secured by a 45,490 sf retail property in Fort Worth, TX built in 1964. The property was inspected on 10/23/2008 and received a rating of Good. Q1 09 NCF DSCR was 0.93 with 87% occupancy. YE 2008 NCF DSCR is 0.95 with 87% occupancy. The Big Lots lease (51% NRA) expires 1/31/2010. Bank of America will contact the borrower to inquire about the extension of Big Lots and will continue to monitor the loan.
|