| Id | Name/ | Type/ | Bal | GLA/Units | LTV | WAC |
| | Address | Subtype | % Pool | Occ. % | DSCR | Originator |
| 51 |
Holiday Inn Express - Buckhead, GA |
HT |
$9,310,985 |
87 |
73.4 |
6.960000 % |
| 90+ | 505 Pharr Road, Atlanta GA 30305 | | 0.4% | 68% | 0.96x (12 mths) | Citigroup Global Markets |
|  |
| Loan is due for the July payment. Negotiations for a forbearance are in process. Foreclosure is being prepared.
|
| 58 |
Holiday Inn Express Hotel & Suites - Deerfield |
HT |
$8,202,443 |
115 |
77.4 |
6.370000 % |
| | 2600 Lake Cook Road, Riverwoods IL 60015 | | 0.4% | 63% | 0.97x (12 mths) | GACC |
|  |
| 08/11/09: 1st qr financials have been received and are currently under review. 2nd qtr financials have been requested. DSCR NCF 1.10x vs 1.34x UW. Revenue variance from UW is -4% as a result of lower occupancy. There was a variance of expenses 5%, showing expenses of 1,208M vs 1,145M UW.
|