| Id | Name/ | Type/ | Bal | GLA/Units | LTV | WAC |
| | Address | Subtype | % Pool | Occ. % | DSCR | Originator |
| 3 |
InTown Suites Portfolio (Rollup) |
HT |
$116,393,058 |
5,073 |
54.7 |
5.335700 % |
| | 3650 West 86th Street, Indianapolis IN 46268 |
| | 101Valley View Drive, Lewisville TX 75067 |
| | 14041 Norhwest Freeway, Houston TX 77040 |
| | 2601 South Cooper Street, Arlington TX 76015 |
| | 15424 South 50th Street, Phoenix AZ 85044 |
| | 420 Coon Rapids Boulevard NW, Coon Rapids MN 55433 |
| | 48 West 3300 South, Salt Lake City UT 84115 |
| | 2900 West Hampden Avenue, Sheridan CO 80110 |
| | 8310 Two Notch Road, Columbia SC 29223 |
| | 13220 Nacogdoches Road, San Antonio TX 78217 |
| | 4314 West Ina Road, Tucson AZ 85741 |
| | 736 Lee Road, Orlando FL 32810 |
| | 4676 Commerce Avenue, NE, Albuquerque NM 87107 |
| | 7490 Culebra Road, San Antonio TX 78251 |
| | 8201 Brookriver Hollow, Dallas TX 75247 |
| | 2411 Landmeier Road, Elk Grove IL 60007 |
| | 1017 West Main Street, Hendersonville TN 37075 |
| | 1621 Bell Road, Nashville TN 37211 |
| | 1100 Huffman Road, Birmingham AL 35215 |
| | 4604 Wattbourne Lane, Louisville KY 40299 |
| | 2797 Bethel Road, Columbus OH 43220 |
| | 16909 Rolling Creek Drive, Houston TX 77090 |
| | 5055 Highway 6 North, Houston TX 77084 |
| | 6625 Bandera Road, Leon Valley TX 78238 |
| | 9530 Perrin Beitel Road, San Antonio TX 78217 |
| | 1727 Oak Village Boulevard, Arlington TX 76017 |
| | 635 South 700 West, Woods Cross UT 84087 |
| | 6330 Fairmount Parkway, Pasadena TX 77505 |
| | 19059 Preston Road, North Dallas TX 75252 |
| | 7135 Albemare Road, Charlotte NC 28227 |
| | 9155 Highway 6 North, Houston TX 77095 |
| | 109 South Gallaher View Road, Knoxville TN 37919 |
| | 2661 Westgrove Drive, Carrollton TX 75006 |
| | 480 West Bay Area Boulevard, Webster TX 77598 |
| | 2211 North Collins Street, Arlington TX 76011 |
| | 7984 Gateway Boulevard East, El Paso TX 79907 | | 4.4% | 88% | 2.53x (UW) | Bear Stearns |
|  |
| 6A - Other. The loan is secured by 40 Extended Stay Hotel properties located in various states including: TX, IL, FL, VA, UT, CO, SC, NC, NM, TN, AL, AZ, OH, IN and KY. The properties, built in various years, total 5,089 rooms. The properties were inspected in 10/2008 and rated in good condition. Consolidated 5/31/08 NCF DSCR is 2.37 with combined 9/30/08 occupancy of 82%. Consolidated YE 2007 NCF DSCR is 2.53 with combined occupancy of 88%. YE 2006 DSCR is 2.37 with occupancy of 89%. One of the subject properties located in Pasadena, TX, sustained moderate damage due to Hurricane Ike. An initial report from the borrower indicated approximately $1MM in damages. Additionally, there are eight other properties in the subject portfolio (also located in TX) that sustained minor damages. Overall, the borrower is anticipating approximately $1.9MM in damages to cover all nine properties that were affected. The borrower anticipates significant business interruption at the Pasadena property, but stated that business at the other affected properties had actually picked up business as there was no place else to go. Repairs are already underway. Bank of America will request additional information from the sub and will continue to monitor the loan.
|
| 68 |
Comfort Inn-Long Island City |
HT |
$8,510,741 |
80 |
61.2 |
5.737000 % |
| | 42-24 Crescent Street, Long Island City NY 11101 | | 0.3% | 81% | 2.32x (12 mths) | Bank of America |
|  |
| 82 |
Hampton Inn Bossier City |
HT |
$6,660,598 |
123 |
59.7 |
5.623000 % |
| | 1005 Gould Drive, Bossier City LA 71111 | | 0.2% | 86% | 3.41x (6 mths) | Bridger |
|  |