| Id | Name/ | Type/ | Bal | GLA/Units | LTV | WAC |
| | Address | Subtype | % Pool | Occ. % | DSCR | Originator |
| 18 |
Northgate Mall |
RT |
$44,819,543 |
822,829 |
76.7 |
5.884500 % |
| Past Due | 5000 Hixson Pike, Chattanooga TN 37415 | | 1.0% | 94% | 1.12x (9 mths) | Merrill Lynch |
|  | | Tenant | % | Expires | | Sears | 21.76 | 02/28/70 | | J.C. Penney | 21.04 | 02/28/70 | | Belk | 11.00 | 02/28/70 |
|
| 8/6/09- Borrower sponsor is General Growth (GGP), and the SPE borrower is in bankruptcy. Cash collateral order approved by the Court provides that the Borrower will make monthly adequate protection payments equal to interest only at the non-default rate, and Borrower may up-stream excess cash flow to upper-tier GGP entities. At a hearing on July 28th, the Court granted GGP\'s request to extend exclusivity for 6 months, to February, 2010.
|
| 40 |
Castleton Commons |
RT |
$25,400,000 |
257,163 |
77.0 |
6.120200 % |
| | 8310-8450 Castleton Corner Drive, Indianapolis IN 46250 | | 0.6% | 92% | 1.13x (9 mths) | Merrill Lynch |
|  | | Tenant | % | Expires | | Haverty's Furniture | 18.18 | 10/31/20 | | Linens 'N Things | 15.49 | 01/31/11 | | CompUSA | 13.61 | 01/31/12 |
|
| 81 |
Charleston Festival |
RT |
$16,000,000 |
55,503 |
74.4 |
6.408000 % |
| | 6310 West Charleston Boulevard, Las Vegas NV 89146 | | 0.4% | 90% | 1.17x (UW) | Merrill Lynch |
|  | | Tenant | % | Expires | | Susie's Deals | 10.98 | 01/08/14 | | Denny's Restaurant | 9.95 | 08/31/26 | | Rainbow Apparel | 8.50 | 01/31/10 |
|
| 83 |
McGregor Shopping Center |
RT |
$15,300,000 |
161,767 |
76.9 |
5.750000 % |
| | 3930-3940 Airport Boulevard, Mobile AL 36608 | | 0.3% | 84% | 1.17x (6 mths) | Countrywide Commercial |
|  | | Tenant | % | Expires | | Pro Fit | 30.91 | 04/30/16 | | T.J. Maxx | 19.55 | 09/30/13 | | Fresh Market | 13.68 | 06/30/13 |
|
| 87 |
Martin's Plaza - Dunkirk |
RT |
$14,367,540 |
100,045 |
75.7 |
5.963000 % |
| | 3955 Vineyard Drive, Dunkirk NY 14048 | | 0.3% | 97% | 1.19x (6 mths) | Countrywide Commercial |
|  | | Tenant | % | Expires | | Martin's | 65.21 | 08/31/25 | | Fashion Bug | 6.60 | 10/31/10 | | Benderson 85-1 Trust | 5.40 | 09/30/18 |
|
| 89 |
Sonic Automotive II |
RT |
$14,419,900 |
105,787 |
65.8 |
6.841000 % |
| | 15865 Katy Freeway, Houston TX 77094 |
| | 2150 Gulf Freeway, League City TX 77573 | | 0.3% | 100% | 1.12x (UW) | Merrill Lynch |
|  | | Tenant | % | Expires | | Sonic Clear Lake N, L.P. dba Clear Lake Nissan | 100.00 | 11/30/19 | | |
|
| 119 |
Walk at John's Creek |
RT |
$10,606,382 |
43,111 |
76.0 |
6.130000 % |
| REO | 11030 & 11035 Bell Road, Duluth GA 30097 | | 0.2% | 93% | 1.17x (UW) | Countrywide Commercial |
|  | | Tenant | % | Expires | | Village Market | 12.76 | 10/31/16 | | Prudential Realty | 11.60 | 02/29/12 | | Kaysons | 8.29 | 01/31/17 |
|
| Foreclosure sale set for November 4th
|
| 149 |
Anchor Square Shopping Center |
RT |
$7,538,774 |
67,412 |
71.2 |
6.090000 % |
| | 6500 Eastern Avenue, Baltimore MD 21224 | | 0.2% | 98% | 1.19x (6 mths) | Countrywide Commercial |
|  | | Tenant | % | Expires | | Supervalu, Inc | 84.99 | 03/30/26 | | Son Minh Nguyen t/a Sonny Nails | 2.40 | 12/31/15 | | Subway Real Estate Corp | 2.40 | 08/31/16 |
|
| 158 |
Regency Point Shopping Center |
RT |
$6,800,000 |
54,843 |
78.6 |
6.305000 % |
| | 1025-69 East 9th Street, Lockport IL 60441 | | 0.2% | 95% | 1.19x (9 mths) | Merrill Lynch |
|  | | Tenant | % | Expires | | Ace Hardware | 28.27 | 10/31/08 | | 9th Street Fitness | 23.70 | 12/31/13 | | JC Flicks | 9.60 | 11/30/08 |
|
| 200 |
Milford Center |
RT |
$4,215,000 |
26,549 |
79.9 |
5.844000 % |
| | 575-591 North Dual Highway, Seaford DE 19973 | | 0.1% | 100% | 1.19x (6 mths) | Merrill Lynch |
|  | | Tenant | % | Expires | | Happy Harry's | 45.20 | 07/31/21 | | East Coast Fitness | 25.69 | | | Rentway, Inc. | 20.45 | 07/31/10 |
|
| 207 |
Linkside Center |
RT |
$3,810,000 |
33,479 |
64.6 |
5.844000 % |
| | 52 West Birdie Lane, Magnolia DE 19962 | | 0.1% | 93% | 1.10x (9 mths) | Merrill Lynch |
|  | | Tenant | % | Expires | | Happy Harry's | 35.84 | 03/31/23 | | Dollar General | 22.22 | 05/31/11 | | Coliseum Pizza, Inc. | 9.68 | 10/31/18 |
|
| 215 |
Santa Monica Place |
RT |
$3,484,915 |
7,506 |
64.6 |
6.000000 % |
| | 2461 Santa Monica Boulevard, Santa Monica CA 90404 | | 0.1% | 100% | 1.18x (6 mths) | Countrywide Commercial |
|  | | Tenant | % | Expires | | Starbucks | 22.26 | 09/01/16 | | San Sai Japanese Grill | 19.88 | 07/31/16 | | Ayassian Bros Dry Cleaners | 17.36 | 12/31/08 |
|
| 232 |
Pines Road Marketplace |
RT |
$3,000,000 |
20,999 |
77.9 |
6.080000 % |
| | 6730 Pines Road, Shreveport LA 71129 | | 0.1% | 100% | 1.17x (9 mths) | Countrywide Commercial |
|  | | Tenant | % | Expires | | Dollar Tree | 57.14 | 05/31/16 | | Perfect Pizza (Ci-Ci's) | 20.00 | 08/31/16 | | Starbucks | 8.57 | 08/31/16 |
|
| 1Q 2009 occupancy dropped to 93% from the 2008 level of 100% Previous comments: Borrower temporarily lost a tenant but have found a replacement tenant. DSCR will be low until the income from the new tenant is fully reflected.
|
| 257 |
Centerpointe Plaza |
RT |
$2,005,595 |
10,216 |
74.8 |
5.930000 % |
| | 2668 South 31st Street, Temple TX 76504 | | 0.0% | 88% | 1.12x (UW) | Countrywide Commercial |
|  | | Tenant | % | Expires | | Schlotsky's | 40.30 | 12/31/20 | | Papa Murphy's | 15.17 | 06/30/12 | | L.A. Nails | 11.75 | 03/31/10 |
|
| 264 |
Sabino Plaza |
RT |
$1,669,688 |
4,999 |
72.6 |
5.750000 % |
| | 604 North Guadalupe Street, Santa Fe NM 87501 | | 0.0% | 100% | 1.17x (9 mths) | PNC |
|  | | Tenant | % | Expires | | Unity Fashion | 25.00 | 08/31/12 | | Wireless Express | 25.00 | 08/31/11 | | Express Locations | 25.00 | 08/31/11 |
|