| Id | Name/ | Type/ | Bal | GLA/Units | LTV | WAC |
| | Address | Subtype | % Pool | Occ. % | DSCR | Originator |
| 1 |
277 Park Avenue |
OF |
$260,000,000 |
919,117 |
41.7 |
4.494836 % |
| | 277 Park Avenue, New York NY 10172 | | 9.7% | 97% | 2.56x (UW) | Bank of America |
|  | | Tenant | % | Expires | | JP Morgan Chase | 77.04 | 03/31/21 | | Sumitomo Mitsui Banking Corporation | 11.98 | 08/31/10 | | ContiGroup | 2.61 | 02/28/15 |
|
| 8 |
ODS Tower |
OF |
$78,500,000 |
407,263 |
67.1 |
5.625500 % |
| | 601 Southwest Second Avenue, Portland OR 97204 | | 2.9% | 99% | 1.85x (UW) | Bank of America |
|  | | Tenant | % | Expires | | ODS Health Services | 32.80 | 06/30/19 | | Lane Powell Spears | 11.60 | 10/07/09 | | GSA | 10.17 | 07/14/09 |
|
| 9 |
2001 K Street |
OF |
$63,644,048 |
235,309 |
43.9 |
5.380000 % |
| | 2001 K Street, NW, Washington DC 20006 | | 2.4% | 93% | 1.84x (UW) | Bank of America |
|  | | Tenant | % | Expires | | Clifford Chance US LLP | 43.12 | 07/31/15 | | Ross, Dixon & Bell | 20.87 | 12/31/10 | | Corporate Executive Board, Inc. | 17.75 | 07/31/08 |
|
| 13 |
Loop Central |
OF |
$46,000,000 |
574,784 |
69.7 |
5.198500 % |
| | 4828,4848 and 4888 Loop Central Drive, Houston TX 77081 | | 1.7% | 99% | 2.33x (UW) | Bank of America |
|  | | Tenant | % | Expires | | Litton Loan Servicing | 27.13 | 08/31/12 | | Universal Ensco, Inc. | 12.68 | 04/30/15 | | HHS Texas Management | 8.55 | 07/31/12 |
|
| 14 |
Crescent Center |
OF |
$43,000,000 |
338,929 |
68.3 |
5.166000 % |
| | 6075 Poplar Avenue, Memphis TN 38119 | | 1.6% | 97% | 1.96x (UW) | Bank of America |
|  | | Tenant | % | Expires | | Perkins Restaurants | 15.17 | 05/31/13 | | Butler, Snow, O'Mara | 10.21 | 12/31/08 | | Stanford Financial | 7.99 | 04/30/09 |
|
| 17 |
11620 Wilshire |
OF |
$37,796,041 |
189,235 |
66.3 |
5.059000 % |
| | 11620 Wilshire Blvd., Los Angeles CA 90025 | | 1.4% | 95% | 1.74x (UW) | Bear Stearns |
|  | | Tenant | % | Expires | | Tenet Healthcare | 20.97 | 10/31/12 | | La Agencia De Orci & Associados, Inc. | 12.84 | 01/31/10 | | Jamison Properties Executive | 9.26 | 08/31/15 |
|
| 22 |
Park View Medical Office Building |
OF |
$10,220,777 |
187,847 |
61.7 |
5.743300 % |
| | 2410 Patterson Street, Nashville TN 37203 | | 0.4% | 92% | 2.69x (UW) | Bank of America |
|  | | Tenant | % | Expires | | HCA | 56.74 | 06/30/10 | | Neurological Surgeons | 12.07 | 05/31/07 | | Arthritis Specialists | 7.77 | 03/31/08 |
|
| 26 |
Market Square Plaza |
OF |
$27,200,000 |
171,825 |
80.0 |
5.192000 % |
| | 17 North Second Street, Harrisburg PA 17101 | | 1.0% | 94% | 1.86x (9 mths) | Barclays |
|  | | Tenant | % | Expires | | Kirkpartick & Lockhart | 18.31 | 08/31/15 | | PA Dept of Banking | 17.82 | 09/30/15 | | Klett Rooney Lieber & Schorling | 10.28 | 10/31/15 |
|
| 30 |
California Culinary Office |
OF |
$21,872,070 |
125,047 |
57.9 |
5.580000 % |
| | 350 Rhode Island Street, San Francisco CA 94103 | | 0.8% | 94% | 1.88x (9 mths) | Bank of America |
|  | | Tenant | % | Expires | | California Culinary | 83.04 | 11/30/19 | | Starbucks | 1.25 | 09/30/13 | |
|
| 34 |
Draper Technology Park |
OF |
$19,500,000 |
221,691 |
63.1 |
5.365000 % |
| Past Due | 11734, 11778, 11814 South Election Rd & 11781 S Loan Peak Pkwy, Draper UT 84020 | | 0.7% | 95% | 1.94x (12 mths) | Bridger |
|  | | Tenant | % | Expires | | Stevedoring Services of America | 6.94 | 05/18/10 | | Evergreen America Corp | 6.47 | 11/30/08 | | Control 4 -Sublease (space subleased from Micro Linear - Landlord consent) | 6.24 | 09/30/06 |
|
| Closing delyaed. Borrower\'s counsel working on gathering all required consents.
|
| 42 |
3700 Buffalo Speedway |
OF |
$16,500,000 |
144,230 |
75.7 |
5.129000 % |
| | 3700 Buffalo Speedway, Houston TX 77098 | | 0.6% | 98% | 1.29x (UW) | Bank of America |
|  | | Tenant | % | Expires | | Sirius Solutions | 9.29 | 07/31/09 | | Ballard Law Firm | 6.32 | 01/31/08 | | Merrill Lynch | 6.12 | 06/30/09 |
|
| 1E - DSCR < 1.10, 4B EGI< U/W EGI & < 1.10, 1F DSCR <1.40 & <= 75% U/W.3C – Water damage due to Hurricane Ike. The loan is secured by a 144,231 sf office property in Houston, TX built in 1970/2004. The property was inspected on 11/06/2008 and rated in good condition. Q1 09 NCF DSCR is 0.28x with occupancy of 98%. YE 2008 NCF DSCR is 1.29 with occupancy of 98%. 2Q 6/30/2008 NCF DSCR is 1.75 with occupancy of 98%. YE 2007 DSCR was 1.18 with occupancy of 98%. On 09/19/2008, the borrower informed Bank of America that the subject property sustained a significant amount of damage. The roof was blown off due to the winds which caused copious amounts of water to enter the building and flood most of the top five floors. The remaining floors (1-6) were only moderately damaged during the storm and many of the tenants on these floors were able to move back into their spaces within a week of the storm. A temporary roof was in place within a few days and water extraction companies began work immediately. Borrower is working diligently with the tenants to ensure they are temporarily relocated until their spaces are restored. Tenants are relocated on a case by case basis and decisions were based upon the condition of the tenants’ spaces and their ability to continue normal business operations. Borrower\''s goal is to complete the repairs as rapidly as possible so that all of the tenants can return. As of 3/3/08, restoration was more than 80% complete. Bank of America will contact the borrower to inquire about the severe decrease in performance and will continue to monitor the loan.
|
| 53 |
La Plaza Business Center |
OF |
$12,500,000 |
116,713 |
65.1 |
5.654000 % |
| | 4220 South Maryland Parkway, Las Vegas NV 89119 | | 0.5% | 99% | 1.36x (9 mths) | Bank of America |
|  | | Tenant | % | Expires | | EPA | 66.81 | 08/05/07 | | Eastridge Personnel | 13.54 | 04/30/07 | | State of Nevada | 9.05 | 06/30/07 |
|
| 72 |
188 Montague Street |
OF |
$8,514,286 |
53,247 |
75.4 |
5.366000 % |
| | 188 Montague Street, Brooklyn NY 11201 | | 0.3% | 93% | 1.29x (12 mths) | Bank of America |
|  | | Tenant | % | Expires | | The Bank of New York | 35.30 | 08/14/10 | | Allen School, Inc. | 21.97 | 01/31/14 | | Tantleff, Cohen & Tantleff | 8.47 | 05/31/09 |
|
| 77 |
Feldkamp Medical Offices (Rollup) |
OF |
$7,581,048 |
85,008 |
69.6 |
5.523000 % |
| | 164 West Hospitality Lane, San Bernardino CA 92408 |
| | 825 East Hospitality Lane, San Bernardino CA 92408 | | 0.3% | 99% | 1.26x (UW) | Bank of America |
|  | | Tenant | % | Expires | | DPSs Auditing-San Bernardion Co. | 100.00 | 06/30/10 | | |
|
| 98 |
Pacheco Park |
OF |
$5,044,705 |
46,542 |
73.1 |
5.702000 % |
| | 1512 Pacheco Street, Santa Fe NM 87505 | | 0.2% | 95% | 1.40x (12 mths) | Bridger |
|  | | Tenant | % | Expires | | BT Homes, Inc | 18.71 | 10/31/06 | | SF Furniture Co | 17.26 | 11/30/20 | | Tierra Concepts | 7.66 | 11/30/20 |
|
| 113 |
Windermere Office Bldg - Soundview |
OF |
$4,237,753 |
32,043 |
73.4 |
5.207000 % |
| | 5801 Soundview Drive, Gig Harbor WA 98335 | | 0.2% | 90% | 1.57x (9 mths) | Bridger |
|  | | Tenant | % | Expires | | Windermere Real Estate/American Realty, Inc. | 21.59 | 10/31/07 | | Gig Harbour Ortho Surgeons | 15.36 | 12/31/07 | | Salomon Smith Barney | 12.58 | 03/31/07 |
|