| Id | Name/ | Type/ | Bal | GLA/Units | LTV | WAC |
| | Address | Subtype | % Pool | Occ. % | DSCR | Originator |
| 47 |
Big Lots Center |
RT |
$2,910,497 |
25,499 |
62.4 |
4.950000 % |
| | 500 Camino de Estrella, San Clemente CA 92672 | | 0.2% | 100% | 1.03x (12 mths) | Bank of America |
|  | | Tenant | % | Expires | | Big Lots | 100 | 01/31/10 | | |
|
| 4C - Single tenant with lease > 30% NRA expiring in the next 6 months. The loan is secured by a 25,500 sf retail property in San Clemente, CA built in 1971 and renovated in 2000. The property was inspected on 10/17/08; rated in Good condition. The YE 2008 NCF DSCR is 1.03 with an occupancy of 100%. Lease rollover applies to the single tenant at the property, Big Lots, who occupies 25,500 sf with a lease expiring on 01/31/2010. Bwr indicated that it is their understanding that Big Lots plans to renew. Per Bwr, Big Lots has 2 five year options to renew and the rent on the first option according to the lease shall be $26,137.50. Bank of America will continue to monitor the loan.
|
| 75 |
308-312 East Betteravia Road |
RT |
$4,371,379 |
58,881 |
59.1 |
5.172000 % |
| | 308-312 East Betteravia Road, Santa Maria CA 93454 | | 0.3% | 100% | 1.37x (UW) | Bank of America |
|  | | Tenant | % | Expires | | 99 Cents Only Stores | 51 | 12/31/12 | | Ross Stores Incorporation | 50 | 01/31/14 | |
|
| 76 |
Seligman Best Buy |
RT |
$4,640,000 |
46,086 |
80.0 |
5.333000 % |
| | 5153 Elmore Avenue, Davenport IA 52807 | | 0.3% | 100% | 1.78x (12 mths) | Bank of America |
|  | | Tenant | % | Expires | | BEST BUY | 100 | 12/18/18 | | |
|
| 83 |
Hilton Head Plaza |
RT |
$3,895,311 |
21,113 |
77.9 |
5.251000 % |
| | 7 Greenwood Drive, Hilton Head Island SC 29928 | | 0.3% | 100% | 1.54x (12 mths) | Bank of America |
|  | | Tenant | % | Expires | | The Hilton Head Brewing Company | 23 | 05/31/15 | | Reiley's | 18 | 12/31/15 | | Remax Realty | 16 | 06/30/10 |
|
| 99 |
Wal-Mart Pad Sites-Seagoville |
RT |
$1,923,573 |
6,549 |
64.5 |
5.472000 % |
| | 110 North Highway 175, Seagoville TX 75159 | | 0.1% | 100% | 0.87x (12 mths) | Bank of America |
|  | | Tenant | % | Expires | | Blockbuster | 77 | 02/28/14 | | Cash Store | 23 | 06/30/10 | |
|
| 100 |
Wal-Mart Pad Sites-Mansfield |
RT |
$915,987 |
8,500 |
64.5 |
5.472000 % |
| | 2881 & 2891 Matlock Road, Mansfield TX 76063 | | 0.1% | 100% | 2.18x (UW) | Bank of America |
|  | | Tenant | % | Expires | | Blockbuster | 60 | 07/31/14 | | Planet Beach Tan | 23 | 12/31/09 | | Wingstop | 18 | 12/31/09 |
|
| 4D - A combination of top 3 tenants with leases expiring in the next 6 months. The loan is secured by a 8,498 sf rteail property in Mansfield, TX built in 2004. The property was inspected on 09/25/08; rated in Good condition. The YE 2008 NCF DSCR is 2.18 with an occupancy of 100%. The loan is cross collateralized with pros id #100. Lease rollover applies to Planet Beach Tan and Wingstop. Planet Beach Tan occupies 1931 sf or 22.72% NRA with a lease expiring on 12/31/2009, and Wingstop occupies 1491 sf or 17.55% NRA with a lease expiring on 12/31/2009. Borrower indicated that lease renewals with these tenants will be discussed closer to the lease expiration date. The decline in NCF is due to an EGI decline. Annualized 2009 EGI has dropped 27% from YE 2008 due to the non reporting of expense reimbursements. The Q1-2009 rent roll shows expected qtrly expense reimbursements of $16,830.90 or $67,323.60 annually, however, the financial statements provided do not report any expense reimb. Bank of America will contact the Borrower for further updates.
|
| 103 |
CVS - Lake Worth |
RT |
$2,764,660 |
12,739 |
69.1 |
5.417000 % |
| | 7534 Lake Worth Road, Lake Worth FL 33467 | | 0.2% | 100% | 1.30x (UW) | Bank of America |
|  | | Tenant | % | Expires | | Holiday CVS LLC | 100 | 07/31/20 | | |
|
| 23 |
ACV VI Portfolio |
RT |
$15,150,000 |
208,018 |
71.8 |
5.336000 % |
| Gasping for air | 9460 E. Golf Links Rd., Tucson AZ 85730 |
| Gasping for air | 5246 E. Brown Road, Mesa AZ 85205 |
| Gasping for air | 725 W. Baseline Road, Tempe AZ 85283 |
| Gasping for air | 1675 W. Valencia Road, Tucson AZ 85746 |
| Gasping for air | 1988 N. Alma School Road, Chandler AZ 85224 | | 1.0% | 100% | 1.30x (UW) | Bear Stearns |
|  | | Tenant | % | Expires | | Big lots | 100 | 01/31/14 | | |
|
| 2C - Servicing trigger event and 6a - Major tenant < 30% NRA bankruptcy. The loan is secured by five retail properties in Arizona. Alta Mesa Plaza is in Mesa, AZ, Pepperwood Plaza is in Tempe, AZ, Midvale Park Center and Rincon Plaza are in Tucson, AZ, and Warner Plaza is in Chandler, AZ. The properties were inspected in 08/2008; rated in Good condition. The consolidated YE 2008 NCF DSCR is 1.24 with an occ of 100%. The loan has been placed on the watchlist due to the July 2009 annoucement that Basha\''s Supermarket (Basha''s) has filed Ch. 11. Basha''s occupies 100% NRA at Peppewood plaza with a lease expiring on 02/29/2024. The subject property was not on the Basha''s store closing list. Bwr also confirmed on 07/09/09 that to date, they have not received any notification from Basha''s that the store at the subject property will be closing. Additionally, due to the bankruptcy of Basha''s, a servicing trigger event has occurred, and the loan will now become cash managed. Servicer is in process of implementing the cash management of the loan. Bank of America will continue to monitor the loan.
|
| 25 |
Gibraltar Portfolio |
RT |
$14,800,000 |
50,316 |
68.5 |
5.356000 % |
| | 2224 Lincoln Highway, Trevose PA 19053 |
| | 27590 Orchard Lake Road, Farmington Hills MI 48334 |
| | 675 Sunland Park Drive, El Paso TX 79912 |
| | 620 Harvey Road, College Station TX 77840 |
| | 5741 East Virginia Beach Blvd., Norfolk VA 23502 |
| | 775 Vista Ridge Mall Drive, Lewisville TX 75067 |
| | 3624 California Avenue, Bakersfield CA 93309 |
| | 10554 Harrison Avenue, Harrison OH 45030 |
| | 32270 Van Dyke Avenue, Warren MI 48093 |
| | 67556 Main Street, Richmond MI 48062 | | 1.0% | 100% | 1.86x (UW) | Bear Stearns |
|  | | Tenant | % | Expires | | Taco Bell | 100.00 | 12/09/18 | | |
|
| Preparing to return to Master Servicer.
|
| 31 |
Montgomery Towne Square |
RT |
$13,350,595 |
100,124 |
77.1 |
5.148000 % |
| | 99-139 Hawkins Drive, Montgomery NY 12549 | | 0.9% | 100% | 1.39x (12 mths) | Bear Stearns |
|  | | Tenant | % | Expires | | SHOPRITE SUPERMARKET | 99 | 11/09/25 | | |
|
| 32 |
BJ's Wholesale Club |
RT |
$13,315,811 |
69,180 |
70.8 |
5.145000 % |
| | 420 Attucks Lane, Hyannis MA 02601 | | 0.9% | 100% | 1.59x (UW) | Bear Stearns |
|  | | Tenant | % | Expires | | BJ's Wholesale Club | 100 | 02/28/29 | | |
|
| 35 |
Shaw's Plaza - Hillsborough |
RT |
$11,488,000 |
58,229 |
78.7 |
5.077000 % |
| | 276 West Main Street, Hillsborough NH 03244 | | 0.7% | 100% | 1.46x (UW) | Bear Stearns |
|  | | Tenant | % | Expires | | Shaw's | 100 | 02/28/29 | | |
|
| 55 |
Cooper's Plaza |
RT |
$7,534,188 |
176,320 |
69.1 |
5.324000 % |
| | 79 Route 73, Voorhees NJ 08043 | | 0.5% | 100% | 1.40x (12 mths) | Bear Stearns |
|  | | Tenant | % | Expires | | Kohl's | 51 | 01/31/25 | | Raymour & Flanigan | 29 | 04/16/10 | | Marshalls | 20 | 01/31/10 |
|
| 84 |
Eckerd - Stallings |
RT |
$3,784,505 |
13,813 |
74.9 |
5.508000 % |
| | 15100 Idlewild Road, Stallings NC 28104 | | 0.2% | 100% | 1.18x (9 mths) | Bear Stearns |
|  | | Tenant | % | Expires | | Eckerd corporations -8151 | 100 | 01/31/25 | | |
|
| 123 |
University Gateway |
RT |
$1,937,105 |
17,019 |
68.7 |
5.524000 % |
| | 3503-3511 Elgin Street, Houston TX 77004 | | 0.1% | 100% | 2.07x (UW) | Bear Stearns |
|  | | Tenant | % | Expires | | Nebraska Book Company | 61 | 11/30/11 | | WINGS & WINGS | 13 | 12/31/11 | | HOANG SANDWICHES | 12 | 09/30/09 |
|
| 61 |
McDonald Retail Portfolio |
RT |
$5,794,973 |
20,087 |
70.7 |
5.913000 % |
| | 102 & 104 South Samish Way, Bellingham WA 98225 |
| | 2756 NE 45th Street, Seattle WA 98105 |
| | 8014 Lake City Way NE, Seattle WA 98115 | | 0.4% | 100% | 1.35x (9 mths) | Bridger |
|  | | Tenant | % | Expires | | Secret Sun | 22 | 06/30/13 | | ACE CLEANERS | 18 | 04/14/14 | | HIMITSU TERIYAKI | 16 | 04/14/09 |
|
| 85 |
Walgreens - Havana Street |
RT |
$3,779,722 |
15,035 |
73.3 |
5.615000 % |
| | 10601 East Alameda Ave, Aurora CO 80012 | | 0.2% | 100% | 1.25x (12 mths) | Bridger |
|  | | Tenant | % | Expires | | WALGREENS | 100 | 06/30/30 | | |
|
| 90 |
Burlington Retail Center |
RT |
$3,585,497 |
13,935 |
68.3 |
5.227000 % |
| | 1761-1779 South Burlington Blvd., Burlington WA 98233 | | 0.2% | 100% | 1.51x (9 mths) | Bridger |
|  | | Tenant | % | Expires | | ALLIED CASH ADVANCE | 0 | 01/31/10 | | CHARLES FINE JEWELRY | 0 | 02/16/13 | | UPS STORE | 0 | 04/30/15 |
|
| 94 |
CVS - North Sheffield |
RT |
$3,243,518 |
12,016 |
71.1 |
5.703000 % |
| | 1714 North Sheffield, Chicago IL 60614 | | 0.2% | 100% | 1.18x (12 mths) | Bridger |
|  | | Tenant | % | Expires | | CVS INC | 100 | 08/31/14 | | |
|
| 101 |
Southgate Shopping Center (Yakima, WA) |
RT |
$2,881,636 |
42,919 |
69.4 |
5.621000 % |
| | 1006 - 1020 S 3rd Avenue, Yakima WA 98902 | | 0.2% | 100% | 1.45x (12 mths) | Bridger |
|  | | Tenant | % | Expires | | WRAY'S THRIFTWAY | 49 | 11/30/09 | | H & R BLOCK | 11 | 12/31/09 | | STORAGE-RENTWAY | 9
| |
|
| 4D - Combination of top 3 tenants with leases expiring within the next 6 months. The loan is secured by a 42,291 sf retail property in Yakima, WA built in 1957. The property was inspected on 10/21/2008; rated in Good condition. The YE 2008 NCF DSCR is 1.45 with an occupancy of 100%. The lease rollover applies to Wray\''s Thriftway, Storage Rentway, and Rentway. Wray''s Thriftway occupies 20,600 sf or 48.71% NRA with a lease expiring 11/30/2009. Rentway, occupies two units totaling 7,364 sf or 17.16% NRA. For the 3,864 sf space, there is not a lease in place, and tenant pays MTM. For the 3,500 sf space, the lease expires on 12/31/2009. Bwr indicated to primary servicer that Wray''s Thriftway and Rentway plan to renew their leases; however, final renewal terms have not been determined. Bank of America will continue to monitor the loan.
|
| 109 |
Packwood Building J |
RT |
$2,406,424 |
9,411 |
63.3 |
5.500000 % |
| | 4124-4134 Mooney Boulevard, Visalia CA 93277 | | 0.2% | 100% | 1.47x (12 mths) | Bridger |
|  | | Tenant | % | Expires | | EL GORDO TAQUERIA | 27 | 02/28/14 | | PANDA EXPRESS -866 | 22 | 12/01/13 | | QUIZNO'S | 15 | 10/01/13 |
|