| Id | Name/ | Type/ | Bal | GLA/Units | LTV | WAC |
| | Address | Subtype | % Pool | Occ. % | DSCR | Originator |
| 51 |
Carmax - Duarte |
RT |
$21,375,000 |
74,059 |
69.9 |
5.900000 % |
| | 1131 Central Avenue, Duarte CA 91010 | | 0.5% | 100% | 1.26x (UW) | Merrill Lynch |
|  | | Tenant | % | Expires | | Carmax Auto Superstores, Inc. | 100.00 | 08/09/16 | | |
|
| 54 |
Carmax - Florida |
RT |
$20,900,000 |
63,996 |
69.7 |
5.900000 % |
| | 2550 Roosevelt Boulevard, Clearwater FL 33760 |
| | 901 Towne Center Boulevard, Sanford FL 32771 | | 0.5% | 100% | 1.26x (UW) | Merrill Lynch |
|  | | Tenant | % | Expires | | Carmax Auto Superstores, Inc. | 100.00 | 08/09/16 | | |
|
| 63 |
Washington Plaza |
RT |
$18,680,525 |
140,921 |
73.3 |
5.626000 % |
| | 408-530 East Washington Boulevard, Los Angeles CA 90015 | | 0.4% | 99% | 1.20x (6 mths) | Merrill Lynch |
|  | | Tenant | % | Expires | | Rite Aid | 14.34 | 05/31/15 | | 99 Cents Only Store | 14.04 | 01/31/07 | | Ku Bin Park | 7.17 | 07/31/12 |
|
| 70 |
Poughkeepsie Center |
RT |
$17,184,852 |
66,947 |
78.1 |
5.695000 % |
| | 2016-2024 South Road, Poughkeepsie NY 12601 | | 0.4% | 100% | 1.24x (UW) | Countrywide Commercial |
|  | | Tenant | % | Expires | | Bed, Bath & Beyond | 37.60 | 11/30/20 | | Walgreens | 21.75 | 12/31/30 | | Men's Wearhouse | 8.96 | 02/28/16 |
|
| 95 |
Bryant Ranch |
RT |
$14,200,000 |
89,691 |
71.5 |
5.990000 % |
| | 23621 - 23741 La Palma Avenue, Yorba Linda CA 92887 | | 0.3% | 94% | 1.28x (UW) | Merrill Lynch |
|  | | Tenant | % | Expires | | Ralph's Store (Ice Palace) | 50.17 | 11/30/13 | | Mulberry Childcare Centers | 8.25 | 08/31/08 | | LA Boxing | 5.15 | 01/31/11 |
|
| 97 |
Olympia West Center |
RT |
$14,000,000 |
69,210 |
77.8 |
5.445500 % |
| | 1530 Black Lake Blvd., SW, Olympia WA 98502 | | 0.3% | 73% | 1.24x (UW) | Merrill Lynch |
|  | | Tenant | % | Expires | | Barnes and Noble | 30.02 | 04/30/10 | | Petco Animal Supplies | 23.78 | 09/30/13 | | Boater's World Discount Marine | 11.09 | 06/30/07 |
|
| 125 |
Martin's Plaza Derby |
RT |
$9,099,442 |
76,254 |
75.9 |
5.963000 % |
| | 6914 North Erie Road, Evans NY 14047 | | 0.2% | 100% | 1.26x (6 mths) | Countrywide Commercial |
|  | | Tenant | % | Expires | | Martin's | 85.53 | 10/31/25 | | Radio Shack | 2.66 | 10/31/09 | | Key Bank | 2.62 | 12/31/10 |
|
| 126 |
Victorville Shopping Center |
RT |
$9,400,000 |
83,274 |
76.4 |
6.202000 % |
| | 12400 Amargosa Road, Victorville CA 92392 | | 0.2% | 89% | 1.24x (9 mths) | Merrill Lynch |
|  | | Tenant | % | Expires | | Bed, Bath & Beyond | 39.03 | 01/31/21 | | Warehouse Furniture | 24.27 | 09/30/16 | | Cost Plus | 21.99 | 09/30/16 |
|
| 129 |
Bloomington Center |
RT |
$8,773,096 |
22,514 |
77.1 |
5.600000 % |
| | 7940 Penn Avenue South, Bloomington MN 55431 | | 0.2% | 100% | 1.21x (6 mths) | Countrywide Commercial |
|  | | Tenant | % | Expires | | Walgreen Co. | 63.43 | 10/31/31 | | T-Mobile | 18.21 | 09/30/13 | | Caribou Coffee | 11.17 | 09/30/16 |
|
| 150 |
Kabuki Theatre |
RT |
$7,338,894 |
64,802 |
64.1 |
6.300000 % |
| | 1881 Post Street, San Francisco CA 94115 | | 0.2% | 100% | 1.21x (UW) | Countrywide Commercial |
|  | | Tenant | % | Expires | | Sundance Theater, LLC | 84.57 | 05/31/31 | | Spa Base | 15.43 | 12/31/13 | |
|
| 154 |
College Park Plaza |
RT |
$7,100,000 |
68,098 |
79.8 |
5.980000 % |
| | 3131 SW College Road, Ocala FL 34474 | | 0.2% | 93% | 1.22x (6 mths) | Merrill Lynch |
|  | | Tenant | % | Expires | | Aaron's Rents | 12.09 | 03/31/11 | | Coral Casual | 9.99 | 07/31/09 | | Tailor Bilt Golf Shop | 7.49 | 12/31/09 |
|
| 192 |
Flamingo Plaza |
RT |
$4,500,000 |
18,189 |
70.3 |
5.944000 % |
| | 5900, 5920 and 5940 West Flamingo Road, Las Vegas NV 89103 | | 0.1% | 81% | 1.23x (6 mths) | Merrill Lynch |
|  | | Tenant | % | Expires | | Ferraro's Restaurant | 25.93 | 02/28/20 | | US Bank | 22.79 | 02/28/13 | | Cafe Derby | 11.65 | 07/01/10 |
|
| 202 |
Westsound Plaza |
RT |
$3,965,529 |
28,254 |
67.2 |
6.010000 % |
| | 9960 Silverdale Way, Silverdale WA 98383 | | 0.1% | 73% | 1.21x (UW) | Countrywide Commercial |
|  | | Tenant | % | Expires | | Westsound Bank | 21.35 | 10/01/11 | | Kings Wok | 21.14 | 01/01/09 | | Heads Up Brewing | 10.62 | 07/31/08 |
|
| 224 |
Vegas Mountain Shopping Center |
RT |
$3,165,281 |
31,770 |
77.2 |
6.090000 % |
| | 2506 Seventh Street, Las Vegas NM 87701 | | 0.1% | 95% | 1.27x (9 mths) | Countrywide Commercial |
|  | | Tenant | % | Expires | | Dollar Tree Store | 25.18 | 05/31/11 | | CSK Auto | 22.03 | 08/31/21 | | The Shoe Show | 14.64 | 06/30/11 |
|
| 226 |
Rib Mountain Shopping Center |
RT |
$2,277,727 |
21,930 |
68.5 |
6.360000 % |
| REO | 4500 Rib Mountain Drive, Wasau WI 54401 | | 0.1% | 100% | 1.20x (UW) | Countrywide Commercial |
|  | | Tenant | % | Expires | | Hong Kong Buffet | 19.93 | 09/01/09 | | El Tapito | 19.61 | 11/01/11 | | Sylvan Learning Center | 12.31 | 09/14/09 |
|
| Property became REO 5/15/09. The three-yr disposition date is 12/31/2012. Ogden Company is the management company and leasing agent. Property is 74.1% leased.
|
| 262 |
Oakbrooke Centre |
RT |
$1,812,458 |
14,000 |
68.4 |
6.530000 % |
| | 337 Oakbrooke Drive, Mount Washington KY 40047 | | 0.0% | 100% | 1.27x (6 mths) | Countrywide Commercial |
|  | | Tenant | % | Expires | | Blockbuster | 32.14 | 08/31/12 | | James Jewel Box | 12.86 | 04/30/11 | | Quiznos | 11.43 | 03/03/10 |
|
| 268 |
Cypress Center |
RT |
$1,451,918 |
15,840 |
46.5 |
6.300000 % |
| | 229 North Del Prado Boulevard, Cape Coral FL 33909 | | 0.0% | 100% | 1.25x (UW) | Countrywide Commercial |
|  | | Tenant | % | Expires | | Allegiance Title | 12.63 | 08/01/09 | | Rei's Bakery | 9.47 | 04/01/11 | | Dick's Philly Cheese Steaks | 9.47 | 03/01/09 |
|
| In 2Q 2009 the property\'s occupancy dipped to 87% and that resulted in lower EGI, which was 57% of the UW level. DSCR dropped to 0.59 or 30% of UW.
|