| Id | Name/ | Type/ | Bal | GLA/Units | LTV | WAC |
| | Address | Subtype | % Pool | Occ. % | DSCR | Originator |
| 6 |
Paramus Park Mall |
RT |
$103,478,601 |
312,199 |
55.3 |
4.864000 % |
| 30 | 700 Paramus Park, Paramus NJ 07652 | | 3.9% | 96% | 1.80x (UW) | Bank of America |
|  | | Tenant | % | Expires | | Foot Locker | 6.32 | 01/31/09 | | Old Navy | 5.12 | 07/31/10 | | Gap/Gap Kids/Baby Gap | 4.59 | 05/31/09 |
|
| Sponsor is GGP, but this entity is not in Bankruptcy. Loan is performing.
|
| 19 |
Flagstaff Mall |
RT |
$37,000,000 |
216,843 |
61.7 |
4.966000 % |
| | 4650 N US Highway 89, Flagstaff AZ 86004 | | 1.4% | 97% | 1.93x (UW) | Bank of America |
|  | | Tenant | % | Expires | | JC Penney | 30.81 | 04/30/15 | | K-MOMO | 3.61 | 12/31/09 | | Charlotte Russe | 3.48 | 12/31/12 |
|
| 49 |
Campus Plaza |
RT |
$14,300,000 |
146,802 |
63.7 |
4.897000 % |
| | 428-454 Russell Street, Hadley MA 01035 | | 0.5% | 97% | 1.84x (UW) | Bank of America |
|  | | Tenant | % | Expires | | Super Stop & Shop | 48.70 | 06/30/12 | | TJ Maxx | 17.08 | 04/30/10 | | Liquors 44 | 8.94 | 12/31/10 |
|
| 57 |
Island Walk Shopping Center |
RT |
$11,520,000 |
205,567 |
80.0 |
5.248000 % |
| | 1421 Sadler Road, Fernandina Beach FL 32034 | | 0.4% | 99% | 1.41x (UW) | Bank of America |
|  | | Tenant | % | Expires | | KMart | 42.07 | 04/01/12 | | Publix | 26.76 | 04/01/07 | | Beall's | 16.86 | 04/01/11 |
|
| 58 |
Tri-State Crossing |
RT |
$10,436,210 |
159,355 |
74.8 |
5.519000 % |
| | 294 County Road 120 South, Burlington OH 45680 | | 0.4% | 99% | 1.26x (12 mths) | Bear Stearns |
|  | | Tenant | % | Expires | | Lowe's Home Centers, Inc. | 78.66 | 02/08/15 | | Fashion Bug | 5.27 | 01/31/08 | | K.B. Associates Mattress Warehouse | 2.64 | 07/31/10 |
|
| 71 |
Smyrna Crossing |
RT |
$9,018,435 |
69,388 |
77.4 |
5.682000 % |
| | 2870 - 2890 Highway 212 SW, Conyers GA 30094 | | 0.3% | 96% | 1.00x (UW) | Bank of America |
|  | | Tenant | % | Expires | | Publix | 64.62 | 03/02/24 | | Dollar Perk$ | 4.34 | 04/09/10 | | Shanes Rib Shack | 4.32 | 03/31/10 |
|
| 1E - DSCR < 1.10. The loan is secured by a 69,390 NRSF retail property in Conyers, GA. The property was built in 2004 and last inspected in 3/08, receiving a rating of Good. YTD Q1 09 NCF DSCR is 1.29x. The YE 2008 NCF DSCR is 1.00x with occupancy of 96%. Q3 2008 NCF DSCR is 1.08x with 96% occupancy. YE 2007 NCF DSCR was 1.14 with 92% occupancy. The loan is above the WL threshold and will be removed with Q2 09 reporting. Bank of America will continue to monitor the loan.
|
| 107 |
Jasmine Plaza & 65 Flagship Road (Rollup) |
RT |
$4,440,813 |
38,757 |
75.3 |
5.133000 % |
| | 733 Turnpike & 65 Flagship, North Andover MA 01845 |
| | 65 Flagship Drive, North Andover MA 01845 | | 0.2% | 97% | 1.24x (9 mths) | Bear Stearns |
|  | | Tenant | % | Expires | | Schreiber & Assoc. PC | 75.00 | 08/31/07 | | Yangs | 25.00 | 12/31/05 | |
|
| 114 |
Southside Shopping Center |
RT |
$4,200,594 |
66,496 |
73.7 |
5.596000 % |
| | 930 South Washington Ave, Scranton PA 18505 | | 0.2% | 91% | 1.78x (UW) | Bank of America |
|  | | Tenant | % | Expires | | Rite-Aid | 22.41 | 03/31/25 | | Dollar's Worth | 18.05 | 04/01/07 | | Super China Buffet | 10.74 | 05/31/15 |
|
| 117 |
Euclid Plaza |
RT |
$4,355,145 |
28,374 |
79.2 |
5.186000 % |
| | 212 Euclid Avenue, San Diego CA 92114 | | 0.2% | 95% | 1.54x (UW) | Bank of America |
|  | | Tenant | % | Expires | | American Red Cross | 15.40 | 09/30/06 | | Karen Hosseinzadeh (Beauty Supply Warehouse) | 13.02 | 04/15/10 | | Planned Parenthood | 11.25 | 08/31/10 |
|
| 1E - DSCR < 1.10; The loan is secured by a 28,368 sf retail property in San Diego, CA. The property was built in 1988, and last inspected in 11/2008, receiving a rating of Good. The Q1 2009 NCF dscr was 1.09 with an occupancy of 75%. YE 2008 NDF DSCR was 1.54 with an occupancy of 95%. The drop in performance/occupancy is primarily due to the exit of the Red Cross (15% tenant). Bank of America will contact the borrower regarding leasing efforts and will continue to monitor the loan.
|