| Id | Name/ | Type/ | Bal | GLA/Units | LTV | WAC |
| | Address | Subtype | % Pool | Occ. % | DSCR | Originator |
| 3 |
200 North LaSalle |
OF |
$92,000,000 |
629,059 |
76.6 |
5.830000 % |
| 90+ | 200 North LaSalle Street, Chicago IL 60601 | | 2.1% | 94% | 1.00x (9 mths) | Countrywide Commercial |
|  | | Tenant | % | Expires | | Travelers Indemnity Company | 15.44 | 04/30/11 | | Focal Communications Group | 15.12 | 06/30/08 | | AMA Services | 8.11 | 10/31/07 |
|
| Discussions with the Borrower regarding potential resolution scenarios are ongoing.
|
| 4 |
Energy Square I & II |
OF |
$47,900,000 |
611,984 |
76.6 |
5.830000 % |
| Past Due | 4849 Greenville Avenue, Dallas TX 75206 |
| Past Due | 4925 Greenville Avenue, Dallas TX 75206 | | 1.1% | 80% | 1.04x (9 mths) | Countrywide Commercial |
|  | | Tenant | % | Expires | | National Energy Group | 10.20 | 12/31/07 | | Meridian Business Center | 8.64 | 12/31/07 | | Five State Energy | 6.05 | 04/30/12 |
|
| Discussions with the Borrower regarding potential resolution scenarios are ongoing.
|
| 6 |
6688 North Central |
OF |
$28,000,000 |
296,610 |
76.6 |
5.830000 % |
| Past Due | 6688 North Central Expressway, Dallas TX 75206 | | 0.6% | 82% | 1.03x (9 mths) | Countrywide Commercial |
|  | | Tenant | % | Expires | | DAVACO | 13.05 | 12/30/11 | | Hartline Dacus Dreyer | 12.98 | 05/31/08 | | Jacobs Engineering | 9.81 | 07/31/13 |
|
| Discussions with the Borrower regarding potential resolution scenarios are ongoing.
|
| 43 |
Colonial Office Park |
OF |
$23,500,000 |
270,332 |
79.9 |
5.810000 % |
| | 100-800 & 2000 Interstate Park Center, Montgomery AL 36109 | | 0.5% | 93% | 1.08x (9 mths) | Countrywide Commercial |
|  | | Tenant | % | Expires | | The Colonial Company | 8.21 | 05/31/09 | | Alabama Housing Finance | 6.15 | 01/31/10 | | Ball, Ball, Mathews & Novak | 5.15 | 02/28/08 |
|
| 67 |
Pentagon Park |
OF |
$18,356,711 |
279,487 |
73.4 |
5.910000 % |
| 90+ | 4510, 4815, 4901 & 4940 West 77th Street;4900-4960 West Viking & 7701 Normandale Road; 7600 Parklawn, Edina MN 55435 | | 0.4% | 67% | 1.00x (UW) | Merrill Lynch |
|  | | Tenant | % | Expires | | Benchmark Computer Learning | 11.29 | 04/30/12 | | Fidelity Bank | 6.57 | 07/31/09 | | All Cities Mortgage and Financial Inc. | 3.18 | 04/30/12 |
|
| Default notice has been sent to Borrower and Mezzanine Lender. Will continue to discuss potential alternatives to foreclosure with Borrower at this time.
|
| 160 |
Medplex I and II |
OF |
$6,473,031 |
47,543 |
74.4 |
6.020000 % |
| | 4515 Southlake Parkway, Hoover AL 35244 |
| | 4517 Southlake Parkway, Hoover AL 35244 | | 0.1% | 93% | 1.03x (UW) | Countrywide Commercial |
|  | | Tenant | % | Expires | | Southlake Orthopaedics Sport | 42.87 | 03/19/09 | | Medplex Brookwood | 21.13 | 08/31/08 | | HealthSouth - PT | 19.62 | 03/31/09 |
|
| 2Q 2009 DSCR dropped to 1.03 or 64% of the UW level
|
| 228 |
Commonwealth Commons |
OF |
$3,096,024 |
18,751 |
76.8 |
6.400000 % |
| | 2881 East Oakland Park Blvd., Fort Lauderdale FL 33306 | | 0.1% | 100% | 1.07x (9 mths) | PNC |
|  | | Tenant | % | Expires | | The Crexent, LLC + Master Lease | 100.00 | 06/30/21 | | |
|