| Tenant | % | Expires | |
|---|---|---|---|
| CVS | 100 | 04/01/17 | |
| Id | Name/ | Type/ | Bal | GLA/Units | LTV | WAC | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Address | Subtype | % Pool | Occ. % | DSCR | Originator | ||||||||||||
| 92 | CVS - Federal Hill | RT | $2,700,000 | 12,400 | 79.9 | 6.349000 % | |||||||||||
| 1000 South Charles Street, Baltimore MD 21230 | 0.1% | 100% | 1.33x (12 mths) | Bank of America | |||||||||||||
| |
| ||||||||||||||||
| 4B - EGI < 80 % U/W EGI. The loan is secured by a 12400 sf retail property in Baltimore, MD built in 1920 and renovated in 1997. The YE 2008 NCF DSCR is .91 with an occupancy of 100%. The loan was U/W at a NCF DSCR of 1.01. The decline in EGI is due to an expense reimbursement decline. U/W estimated expense reimbursements of $75479 since CVS is responsible for taxes, insurance & CAM. Borrower reported annual expense reimbursements of $550. Bank of America will continue to monitor the tloan. | |||||||||||||||||