Remittance Date: Dec 15, 2009

Remittance Date : Dec 15, 2009
Last Checked: > 3 months BACM 07-1 (CMBX.3) BARCLAYS CAPITAL - CMBS SURVEILLANCE Dec 29, 2009
Deal Type Fusion Deal Pricing Date Feb 15, 2007 Top 5 Contributors Collateral Summary
Underwriter Banc of America Deal Closing Date Feb 27, 2007 Name % of Cutoff Bal % of Cur Bal Cur Bal # of Loans # of Prop WAC WAM
Trustee LaSalle Moody Rating Change Feb 09 2009 Bank of America 57 56 Cut-off 3,145,214,397 157 219 5.780 104
Master Servicer Bank of America Fitch Rating Change Jul 16 2009
Eurohypo 23 23 Current 3,094,791,272 157 219 5.778 69
Special Servicer CWCapital
Bridger 12 12
Bank of
9 9
America/Eurohypo
BOND INFORMATION
Public/ Original Rating Current Rating **** Original Size Current Size Current Coupon Credit Enhancement* Interest Shortfall Losses to Date
Surv. Proj.
ERISA Class** Private Moody’s S&P Fitch Moody’s S&P Fitch ($000’s) ($000’s) % % Description Avg Life*** Original Current 36 Mths Total Mo. ($000’s) Cum. ($000’s) ($000’s)
YES A1 Public Aaa NR AAA Aaa NR AAA 57,000 11,135 0.4 5.259 Fixed 0.618 30.0 30.5 0.0 0.0 0.0 0.0 0
YES AAB Public Aaa NR AAA Aaa NR AAA 68,473 68,473 2.2 5.422 Fixed 3.656 30.0 30.5 29.1 32.9 0.0 0.0 0
YES A1A Public Aaa NR AAA Aaa NR AAA 640,477 635,919 20.5 5.428 Fixed 4.943 30.0 30.5 29.1 32.9 0.0 0.0 0
YES AMFX Public Aaa NR AAA Aaa NR AAA 214,521 214,521 6.9 5.482 NWAC Cap 7.042 20.0 20.3 17.8 18.2 0.0 0.0 0
YES AMFL Private Aaa NR AAA Aaa NR AAA 100,000 100,000 3.2 0.404 Libor+.165 7.042 20.0 20.3 17.8 18.2 0.0 0.0 0
YES AJ Public Aaa NR AAA A2 NR BBB 259,480 259,480 8.4 5.523 NWAC Cap 7.105 11.8 11.9 8.5 6.1 0.0 0.0 0
YES B Public Aa1 NR AA+ A3 NR BBB- 27,521 27,521 0.9 5.543 NWAC Cap 7.125 10.9 11.1 7.5 4.8 0.0 0.0 0
YES C Private Aa2 NR AA Baa1 NR BB 35,383 35,383 1.1 5.562 NWAC Cap 7.125 9.8 9.9 6.2 3.1 0.0 0.0 0
YES D Private Aa3 NR AA- Baa2 NR BB 27,521 27,521 0.9 5.592 NWAC Cap 7.125 8.9 9.0 5.2 1.8 0.0 0.0 0
YES E Private A2 NR A Ba1 NR B 39,315 39,315 1.3 5.631 NWAC Cap 7.125 7.6 7.7 3.8 0.0 0.0 0.0 0
YES F Private A3 NR A- Ba2 NR B 39,315 39,315 1.3 5.671 NWAC Cap 7.125 6.4 6.5 2.4 0.0 0.0 0.0 0
YES G Private Baa1 NR BBB+ Ba3 NR B- 35,384 35,384 1.1 5.744 NWAC 7.125 5.3 5.3 1.1 0.0 0.0 0.0 0
YES H Private Baa2 NR BBB B2 NR B- 35,384 35,384 1.1 5.744 NWAC 7.125 4.1 4.2 0.0 0.0 0.0 0.0 0
YES J Private Baa3 NR BBB- B3 NR B- 39,315 39,315 1.3 5.744 NWAC 7.125 2.9 2.9 0.0 0.0 0.0 0.0 0
- K Private Ba1 NR BB+ Caa1 NR B- 7,863 7,863 0.3 5.192 NWAC Cap 7.125 2.6 2.7 0.0 0.0 0.0 0.0 0
- L Private Ba2 NR BB Caa1 NR B- 11,795 11,795 0.4 5.192 NWAC Cap 7.153 2.3 2.3 0.0 0.0 0.0 0.0 0
- M Private Ba3 NR BB- Caa2 NR B- 7,863 7,863 0.3 5.192 NWAC Cap 7.408 2.0 2.0 0.0 0.0 0.0 0.0 0
- N Private B1 NR B+ Caa2 NR B- 3,931 3,931 0.1 5.192 NWAC Cap 8.949 1.9 1.9 0.0 0.0 0.0 0.0 0
- O Private B2 NR B Caa3 NR B- 7,863 7,863 0.3 5.192 NWAC Cap 8.958 1.6 1.7 0.0 0.0 0.0 0.0 0
- P Private B3 NR B- Caa3 NR CCC (RR6) 11,795 11,795 0.4 5.192 NWAC Cap 9.019 1.3 1.3 0.0 0.0 0.0 0.0 0
- Q Private NR NR NR NR NR NR 39,315 39,315 1.3 5.192 NWAC Cap 11.390 0.0 0.0 0.0 0.0 165.5 1,186.7 0
YES XW Public Aaa NR AAA Aaa NR AAA 3,145,214 3,094,791 N/A 0.287 IO N/A - - - - 0.0 0.0 0
Total: 3,145,214 3,094,791 100 165.5 1,186.7 0
Surv Loss (36 Mths) (000’s) : 133,794 Surv Paydown (36 Mths) (000’s) : 175,474 Surv Loss (Total) (000’s) : 239,846 Surv Paydown (Total) (000’s) : 715,267 Over Collateralization (000’s) : 0
* Projected Credit Enhancement is based only on the 30 loans (52.3 % of this deal) that have been looked at by the Surveillance team and is calculated using defeasance, overcollateralization, projected losses and paydowns. The 36 Mths column includes the
projected losses and resulting paydowns over the next 36 months. The Total column includes all projected losses and resulting paydowns over the life of the securitization.
** IO and X classes have notional balances.
*** Calculated as of remittance date
**** Ratings under review: [w+] = Upgrade, [w-] = Downgrade
DELINQUENT & SPECIALLY-SERVICED SUMMARY Property Type State Distribution Speed History CPR %
Cur. % Appr. Surv. Proj. Delq. Current Cutoff Current Cutoff Group 1 Mo. 3 Mo. 6 Mo. 12 Mo. Life
# of Total 2007
Bal. of Red. Loss ($MM) Last Property Type # Prop $MM % % Bal State # Prop $MM % % Bal 1 0.00 0.00 0.00 1.13 0.40
36
Loans $MM Deal Exp. $MM Total Yr. Mo. Avg Office 40 997.55 32.2 31.99 CA 21 575.73 18.6 18.37 2 0.00 0.00 0.00 0.32 0.11
Mths
Multifamily 31 638.08 20.6 20.44 NY 17 408.71 13.2 13.03 Total 0.00 0.00 0.00 0.96 0.34
REO 1 15.69 0.5 16.53 5.58 7.06 7.06 - - 0.1
Industrial 57 438.34 14.2 14.82 VA 14 402.47 13.0 12.82
BK-Delq 1 6.40 0.2 6.49 - 1.28 1.28 - - 0.5
Retail 36 436.39 14.1 13.99 TX 19 314.46 10.2 10.13
FCL 6 33.99 1.1 36.28 8.22 17.23 17.23 - - 2.2
Mixed Use 1 220.00 7.1 6.99 MD 7 266.42 8.6 8.48
90+ days 2 15.55 0.5 16.73 6.80 5.41 5.41 - - 1.4
Hotel 9 145.75 4.7 4.74 OH 22 253.36 8.2 8.22
60 days 1 11.00 0.4 11.16 - 5.50 5.50 - - 0.9
Retail - Single Tenant 25 104.31 3.4 3.37 IN 14 102.59 3.3 3.63 Active Defeased Loans
30 days 3 271.47 8.8 273.24 - 88.00 88.00 - - 0.6
Self Storage 14 66.07 2.1 2.11 TN 5 77.59 2.5 2.47 Cur Bal % of Total
Total Delq 14 354.09 11.4 360.43 20.59 124.48 124.48 - - 5.5 # of Loans # of Props
Manufactured Housing 3 24.97 0.8 0.80 FL 8 65.26 2.1 2.13 $MM Cur Bal
BK-Cur 0 - - - - - - - - 0.6
Other 3 23.33 0.8 0.76 Other 92 628.19 20.3 20.72 Life 0 0 0.00 0.0
SS-Cur 3 56.79 1.8 57.04 - - - - - 3.8
Mod-Cur 0 - - - - - - - - 0.0 Total 219 3,094.79 100.0 100.00 Total 219 3,094.79 100.0 100.00
Total Delq
17 410.89 13.3 417.47 20.59 124.48 124.48 - - 9.9
+ SS
Maturity Stratifications Amortization U/W DSCR* 2008 YE DSCR*

Cur # of Cur Bal % of # of Cur Bal Cur IO % of % of Cur # of Cur Bal % of Last YE Cur # of Cur Bal % of
Period IO % OP % WAM U/W DSCR (NCF)
Loans $MM Cur Bal Loans $MM Bal % Cur Bal Cutoff Loans $MM Cur Bal DSCR (NCF) Loans $MM Cur Bal
2011 5 136.41 4.4 3.5 10.4 ARD 2 15.89 - 0.5 0.5 84 N/A 0 0.00 0.0 N/A 20 337.58 10.9
2012 5 286.62 9.3 9.1 5.4 Balloon 58 367.35 - 11.9 12.2 82 < 1.00 2 166.90 5.4 < 1.00 12 342.09 11.1
2013 4 610.40 19.7 19.7 14.9 IO 28 1,879.37 100.0 60.7 60.6 61 1.00 - 1.10 1 19.76 0.6 1.00 - 1.10 12 181.56 5.9
2014 3 18.86 0.6 0.5 - IO - ARD 2 14.40 100.0 0.5 0.5 79 1.10 - 1.25 74 1,362.22 44.0 1.10 - 1.25 18 637.00 20.6
2016+ 140 2,042.50 66.0 54.8 66.0 IO - Amort. Balloon 67 817.78 63.6 26.4 26.2 84 1.25 - 1.50 63 1,042.94 33.7 1.25 - 1.50 46 637.83 20.6
Total 157 3,094.79 100.0 87.6 100.0 Total 157 3,094.79 - 100.0 70 1.50 - 2.00 13 330.98 10.7 1.50 - 2.00 39 751.75 24.3
2.00 + 4 171.98 5.6 2.00 + 10 206.98 6.7
Total 157 3,094.79 100.0 Total 157 3,094.79 100.0
NZWA DSCR 1.31 NZWA DSCR 1.45
* N/A includes CTL and Co-op loans.
Top 10 Loans/Crossed Loans Top 10 Tenants

# of Cur Bal Cur Bal U/W DSCR 2008 YE Tenant Bal Property Bal* Loan Bal*
Loan State Tenant
Loans $MM % (NCF) DSCR (NCF) # of Loans # of Prop $MM $MM $MM Tenant %
Skyline Portfolio VA 1 271.20 8.8 1.24 1.18 First American 1 1 85.51 220.00 220.00 38.9
Solana TX 1 220.00 7.1 1.34 1.57 Hotel Solamar 1 1 60.90 60.90 60.90 100.0
StratReal Industrial Portfolio I Various 1 190.00 6.1 1.32 GSA - DISA 1 1 40.32 40.32 271.20 100.0
Hirschfeld Portfolio MD 1 167.00 5.4 1.25 1.11 Informatica Corp. 1 1 39.33 165.88 165.88 23.7
Pacific Shores CA 1 165.88 5.4 1.65 3.58 Target 1 1 39.04 144.00 144.00 27.1
575 Lexington Avenue NY 1 162.50 5.3 0.60 0.63 GS-11B-00118 - SS/OHA 1 1 32.22 53.88 271.20 59.8
Inland - Bradley Portfolio Various 2 156.61 5.1 2.10 1.68 BMW Financial Services 1 1 28.96 28.96 28.96 100.0
Tanforan Shopping Center CA 1 144.00 4.7 1.18 1.26 Hampton Inn 2 2 28.81 28.81 28.81 100.0
Sussex Commons I & II VA 1 102.58 3.3 1.20 1.05 Cornell University 1 1 27.03 162.50 162.50 16.6
1412 Broadway NY 1 102.00 3.3 1.21 0.72 PetSmart 2 2 23.85 31.01 200.00 76.9
Total Top 10 Loans 11 1,681.76 54.3 1.31 1.46
*Total loan balance used which may cause double counting. CTL loans excluded.
Top 5 Borrowers Summary of Paid Off Loans Maturity Date Extensions

# of Cur Bal % of Cur % of Prepay Weighted
Borrower Cutoff Bal Cutoff Bal Cur Bal
Prop $MM Bal Maturity Status # of Cutoff Penalty Realized Loss Mths Prepaid Extension Status # of Loans Avg
$MM $MM $MM
Loans Bal ($000’s) ($000’s) in Advance Extension
CESC Skyline 8 271.20 8.8
Maguire Partners-Solana 1 220.00 7.1 Total 0 - 0.0 0 - - Extended 0 0.00 0.00 0 Months
Magazine Portfolio Holdings 4 167.00 5.4 Ext. In Process 0 0.00 0.00 0 Months
VII Pac Shores Investors 1 165.88 5.4 Add’l In Process 0 0.00 0.00 0 Months
575 Lexington Avenue Acquisition 1 162.50 5.3 Paid Off w/ Ext 0 0.00 0.00 0 Months
Paid Off w/o Ext 0 0.00 0.00 0 Months
Total 0 0.00 0.00 0 Months
Top Loans/Shadow Rated Loans - Details

Loan Name Prosp State Prop # of # of Cutoff Cur Bal % of % % LO/Def Penalty/YM Maturity Cutoff Total Inv -- Original Rating *** -- -- Current Rating *** --
ID Type Loans Prop Bal $MM $MM Deal AM Defeased End End LTV Loan Grade Moody’s S&P Fitch Moody’s S&P Fitch
Skyline Portfolio 1 VA OF 1 8 271.20 271.20 8.8 0.0 0.0 08/16 02/17 77.8 Y
Solana 2 TX MU 1 1 220.00 220.00 7.1 0.0 0.0 08/13 12/13 71.3 Y
StratReal Industrial Portfolio I 3 Various IN 1 12 190.00 190.00 6.1 0.0 0.0 09/16 01/17 82.2
Hirschfeld Portfolio 6 MD MF 1 4 167.00 167.00 5.4 0.0 0.0 03/12 01/13 78.4
Pacific Shores 7 CA OF 1 1 165.88 165.88 5.4 0.0 0.0 12/08 05/11 01/12 55.0 Y
575 Lexington Avenue 8 NY OF 1 1 162.50 162.50 5.3 0.0 0.0 03/13 10/13 74.9 Y
Inland - Bradley Portfolio 4,5 Various Various 2 26 184.81 156.61 5.1 15.3 0.0 Various 09/16 01/17 54.3 Y Baa3 - A - - A
Tanforan Shopping Center 9 CA RT 1 1 144.00 144.00 4.7 0.0 0.0 12/16 02/17 77.2
Sussex Commons I & II 10 VA MF 1 1 102.58 102.58 3.3 0.0 0.0 08/11 01/12 66.6
1412 Broadway 11 NY OF 1 1 102.00 102.00 3.3 0.0 0.0 08/11 12/11 56.8
TOTAL : Top Ten 11 56 1,709.96 1,681.76 54.3 1.6 0.0 70.8
University View 12 MD MS 1 1 80.75 80.75 2.6 0.0 0.0 06/16 01/17 79.2
Hotel Solamar 13 CA LO 1 1 60.90 60.90 2.0 0.0 0.0 04/13 12/13 67.5
PNA Portfolio 17,19,20,14,15,18,16 Various IN 7 18 49.76 47.32 1.5 4.9 0.0 Various Various 10/16 73.4
311 West 50th Street 21 NY MF 1 1 47.00 47.00 1.5 0.0 0.0 06/16 01/17 79.1
Indian Hills Apartments 22 OH MF 1 1 46.50 45.97 1.5 1.1 0.0 08/16 01/17 78.7
Lowe 6th Street Properties 23 CA IN 1 1 39.00 39.00 1.3 0.0 0.0 08/16 01/17 79.6
Marketplace at Hamden 24 CT RT 1 1 32.40 32.40 1.0 0.0 0.0 12/08 08/16 01/17 64.0
Forum IV at Olympia Parkway 25 TX RT 1 1 31.20 31.20 1.0 0.0 0.0 09/16 01/17 78.0
Causeway Plaza 26 LA OF 1 1 30.00 29.64 1.0 1.2 0.0 08/16 12/16 73.7
BMW Financial Services Building 27 OH OF 1 1 28.96 28.96 0.9 0.0 0.0 09/20 02/21 79.1
TOTAL : ALL 27 83 2,156.43 2,124.90 68.7 1.5 0.0 71.7 5.1%
*** Shadow Rating Key: HIG = High Investment Grade, IG = Investment Grade and NI = Non-Investment Grade
Top Loans/Shadow Rated Loans - Financial

Loan Name Delq U/W Recent **** DSCR 2008Y/E 2007Y/E U/W Recent Occ Total --------------------- Largest Tenant --------------------------- Contributor
Status * DSCR [NCF] DSCR [NCF] (%) Date DSCR DSCR Occ Occ Dat Sqft/Unit Tenant Sqft Pct** Lease Exp
Skyline Portfolio C 1.24 1.37 09/09 1.18 1.17 97 95 09/09 2,566,783 GSA - DISA 402,824 15 09/11 Bank of America/Euro
Solana 3 1.34 1.47 03/09 1.57 1.16 95 80 03/09 1,874,975 First American 728,783 39 03/17 Eurohypo
StratReal Industrial Portfolio I C 1.32 95 5,564,074 Ozburn-Hessey Logistics, LLC 716,600 12 10/09 Eurohypo
Hirschfeld Portfolio C 1.25 1.11 12/08 1.11 1.01 87 03/09 1,841 Bank of America
Pacific Shores C 1.65 3.98 09/09 3.58 2.00 66 86 09/09 1,224,326 Informatica Corp. 290,305 24 07/13 Bank of America
575 Lexington Avenue W 0.60 0.62 09/09 0.63 0.62 94 89 09/09 637,685 Cornell University 106,055 17 03/18 Bank of America
Inland - Bradley Portfolio C 2.10 1.77 06/09 1.72 1.98 100 100 12/07 4,425,049 Pearson Education, Inc. 1,091,435 11 10/16 Bank of America
Tanforan Shopping Center C 1.18 1.29 06/09 1.26 0.84 94 95 06/09 560,628 Target 152,000 27 09/17 Eurohypo
Sussex Commons I & II C 1.20 1.26 06/09 1.05 1.08 93 96 06/09 556 Eurohypo
1412 Broadway W 1.21 0.70 09/09 0.72 0.93 86 79 09/09 397,710 One Step Up 40,679 10 12/14 Bank of America
TOTAL : Top Ten 1.31 1.55
University View C 1.22 2.03 03/09 1.40 1.30 100 99 03/09 353 Bank of America
Hotel Solamar C 1.51 1.61 09/09 1.94 2.15 74 91 09/09 235 Hotel Solamar 100 Bank of America
PNA Portfolio C 1.32 1.83 12/08 1.83 1.78 100 100 12/08 2,425,300 Infra-Metals 614,934 31 07/21 Bank of America
311 West 50th Street C 1.20 1.16 12/08 1.16 1.09 100 98 12/08 102 Eurohypo
Indian Hills Apartments 3 1.21 1.99 12/08 1.99 1.92 92 95 12/08 1,574 Bridger
Lowe 6th Street Properties C 1.28 1.61 09/09 1.49 1.29 100 97 09/09 316,632 American Produce 46,996 15 12/10 Bank of America
Marketplace at Hamden C 1.54 1.52 09/09 1.56 1.52 90 93 09/09 237,537 Super Stop & Shop 70,332 30 11/15 Bank of America
Forum IV at Olympia Parkway C 1.16 1.20 09/09 1.24 1.46 98 97 09/09 195,462 Hobby Lobby 55,000 28 04/18 Bank of America
Causeway Plaza C 1.20 1.37 09/09 1.50 1.70 94 95 09/09 336,483 Department of Social Services 46,873 14 11/07 Bank of America
BMW Financial Services Building C 1.14 1.24 12/08 1.24 1.24 100 100 06/08 220,966 BMW Financial Services 220,966 100 02/21 Bank of America
TOTAL : ALL 1.31 1.56
* Delq Status : 3(30 days), 6(60 days),9(90+ days),F(FCL),B(BK-Delq),R(REO),K(BK-Cur),S(SS-Cur),M(Mod-Cur),W(Watchlist), L(Barcap Watchlist), C(Current).
** (Allocated property balance pct * Tenant pct)
*** Shadow Rating Key: HIG = High Investment Grade, IG = Investment Grade and NI = Non-Investment Grade
**** For Multiple Loans the Percentage is based on balance of the reporting loans
DELINQUENCY HISTORY Historical CPR Corrected Specially Serviced Loans

Distribution 30 Days 60 Days 90+ Days FCL BK-Delq REO Total Distribution 1 Mo. Penalty / # of Cur. Bal
Cur Bal $MM Maturity
Date # $MM % # $MM % # $MM % # $MM % # $MM % # $MM % # $MM % Date CPR % Prepay’t (%) Loans $MM
12/09 3,094.79 3 271.47 8.8 1 11.00 0.4 2 15.55 0.5 6 33.99 1.1 1 6.40 0.2 1 15.69 0.5 14 354.09 11.4 12/09 0.00 0.0 11/16 1 16.88
11/09 3,095.68 2 17.27 0.6 1 4.44 0.1 3 26.64 0.9 3 12.24 0.4 - - - 1 15.72 0.5 10 76.31 2.5 11/09 0.00 0.0 Total 1 16.88
10/09 3,096.45 2 13.24 0.4 - - - 3 26.67 0.9 3 12.25 0.4 - - - 1 15.74 0.5 9 67.90 2.2 10/09 0.00 0.0
09/09 3,097.34 1 4.45 0.1 - - - 3 26.70 0.9 3 12.26 0.4 1 6.40 0.2 1 15.77 0.5 9 65.59 2.1 09/09 0.00 0.0
08/09 3,098.10 - - - - - - 3 26.72 0.9 3 12.28 0.4 - - - 1 15.80 0.5 7 54.80 1.8 08/09 0.00 0.0
07/09 3,098.86 - - - - - - 4 30.60 1.0 2 8.43 0.3 - - - 1 15.83 0.5 7 54.86 1.8 07/09 0.00 0.0
06/09 3,099.73 - - - - - - 4 30.64 1.0 3 24.30 0.8 - - - - - - 7 54.94 1.8 06/09 0.00 0.0
05/09 3,100.48 - - - 2 12.07 0.4 3 24.91 0.8 3 24.34 0.8 - - - - - - 8 61.32 2.0 05/09 0.00 0.0
04/09 3,101.34 2 12.09 0.4 2 21.07 0.7 1 3.87 0.1 3 24.38 0.8 - - - - - - 8 61.40 2.0 04/09 0.78 0.0
03/09 3,104.11 2 21.09 0.7 - - - 1 3.87 0.1 3 26.43 0.9 1 6.40 0.2 - - - 7 57.79 1.9 03/09 0.00 0.0
02/09 3,105.17 - - - - - - 1 3.88 0.1 3 26.47 0.9 - - - - - - 4 30.34 1.0 02/09 0.00 0.0
01/09 3,105.89 - - - 1 3.88 0.1 - - - 3 26.49 0.9 - - - - - - 4 30.37 1.0 01/09 10.28 29.5
Prepayment Penalty Stratification *

As Of Total Bal Locked Out Yield Maint Fixed Penalty Open
Date $MM % % % %
12/09 3,095 80 17 3 -
12/10 3,095 79 18 3 -
12/11 2,774 83 14 - 4
12/12 2,505 85 15 - -
12/13 2,044 82 18 - -
12/14 2,043 82 18 - -
12/15 2,043 82 18 - -
12/16 848 25 - - 75
12/17 70 100 - - -
12/18 45 100 - - -
*Projected balances include effect of maturity but not loan amortization.

Delinquent & Specially Serviced Loan Information

Loan Valuation Surv Scenario
Description Loan Status ($MM) Loan Characteristics
($MM) ***
Prosp ID Contributor %
Borrower or Loan / Property Delq Status Cur Total Maturity Orig / MR Pay Est.
of Value Date ARA Type
Location / Type / No. Props / Units / Net Sqft / Yr. Built / Yr. Renov / $ per Unit / $ per Sqft History * Bal** Deal Exp Rate Date DSCR Occ Date Date Loss
Solana 30 days 220.00 7.1 221.16 6.103 12/13 1.34 95 UW 284.30 06/09 - D 12/11 40
2 Eurohypo
Westlake, TX / Mixed Use / 1 / - / 1,874,975 / 1988 / 2007 / $- per unit / $117.33 per sf CCSSSSSSSSS3 1.47 80 03/09
Servicer Delinquency Comment: (12/01/2009) - The subject loan transferred to special servicing for imminent default. The Borrower is requesting relief due to an inability to cover debt service, after the expiration of the Sabre lease and the poor
performance of the hotel. Solana consists of a pari passu split loan structure. Special Servicer approved the modification proposal, subject to certain conditions.
Servicer Watchlist Comment: (12/01/2008) - The Solana is secured by a 1874k sqft Office_Retail_Hotel property located in Westlake, TX. This whole loan consists of 2 A-Note(s) for 360.00mm, 1 Mez note(s) for 35.00mm for a total of 395.00mm. This
loan is currently marked as proforma. 1.35x UW DSCR NCF as compared to 1.16x for YE07 and 1.15x as of 6/08. The occupancy at UW was 95% vs. 95% for YE07 and 96% as of 6/08. A new apprasial of 504.60mm arrvied on 1/00.
Indian Hills Apartments 30 days 45.97 1.5 46.51 5.651 01/17 1.21 92 UW 59.10 11/06 - - - -
22 Bridger
Euclid, OH / Multifamily / 1 / 1,574 / - / 1964 / 2006 / $29,207.33 per unit / $- per sf CCCCCCCCCCC3 1.99 95 12/08
Brooks Landing Apartments SS-Cur 22.73 0.7 22.86 5.470 01/17 1.11 86 UW 36.90 11/06 - - - -
30 Bank of America
Modesto, CA / Multifamily / 1 / 232 / - / 2005 / / $97,970.60 per unit / $- per sf CCCCCCWWWWWS 0.79 90 09/09
Capitol Place Apartments SS-Cur 19.76 0.6 19.88 5.470 01/17 1.06 86 UW 31.90 11/06 - N - -
33 Bank of America
West Sacramento, CA / Multifamily / 1 / 192 / - / 2005 / / $102,940.12 per unit / $- per sf WWWWWWWWWWWS 0.72 91 09/09
Servicer Delinquency Comment: (12/01/2009) - 1E - DSCR < 1.10; 1F - DSCR <1.40 & < or = 75% U/W. Loan is secured by a 192-unit multifamily apartment complex in Sacramento, CA, built in 2005. The 3/9/2009 inspection rated the Property in
Excellent condition. YTD 9/30/2009 NCF DSCR is 0.72x with 91% Occ; YTD 6/30/2009 NCF DSCR was 0.74x with 84% Occ; YE 12/31/2008 NCF DSCR was 0.78x with 89% Occ; U/W was 1.07x with 86.5% Occ. Borrower provided Bank of America
with written notice of their inability to pay on the Loan. Bwr indicated they will no longer be able to fund operating shortfalls at the Property, and requested a modification of the Loan terms. Bwr attributes decline in property performance to the current
economic environment and reduced rental rates in the market. BofA has Transferred the Loan to Special Servicer (CWCapital) effective 12/1/2009; the Loan will be removed from the watchlist as of January 2010 reporting. Loan transferred to special
servicing effective December 1, 2009. Borrower current but seeking relief due to declining performance. Site inspection scheduled for 12/16/09.
Servicer Watchlist Comment: (11/01/2009) - 1E - DSCR < 1.10; 1F - DSCR <1.40 & < or = 75% U/W. Loan is secured by a 192-unit multifamily apartment complex in Sacramento, CA, built in 2005. The 3/9/2009 inspection rated the Property in
Excellent condition. YTD 6/30/2009 NCF DSCR is 0.74x with 84% Occ; YE 12/31/2008 NCF DSCR was 0.78x with 89% Occ; U/W was 1.07x with 86.5% Occ. BofA maintains efforts to obtain Borrower’’s feedback regarding DSCR decline, and will
continue to monitor the Loan.
Marina Bay Apartments REO 15.69 0.5 16.53 5.758 01/17 1.22 96 UW 14.30 11/08 5.58 D 03/11 45
35 Bridger
Las Vegas, NV / Multifamily / 1 / 192 / - / 1973 / 2006 / $81,709.45 per unit / $- per sf FFFFFFRRRRRR 1.32 94 12/07
Servicer Delinquency Comment: (12/01/2009) - The loan transferred into Special Servicing, effective 6/03/2008, for imminent default; the borrower was due for the April and May payments. The Borrower paid all outstanding interest payments and late
fees on 6/10/08. Forbearance Agreement was executed allowing 4 months to pay default interest. The borrower made July, August and September payments on time including the four payments for the outstanding default interest. The receiver, Stout
Management, took control of the property on 11/11/08. The property was foreclosed on 6/19/09. The current occupany is 72% trending to 73% as of December 1, 2009. Pricing has been revised downwards, vacant units are in the process of being upgraded to
improve closing ratio, and property signage has been improved to generate increased property traffic. Management performance is being evaluated for a potential management change, new managers are being considered. An appraisal has been ordered.
Canyon Hills Marketplace Phase I SS-Cur 14.30 0.5 14.30 5.746 01/17 1.14 94 UW 18.62 10/06 - - - -
47 Bank of America
Lake Elsinore, CA / Retail / 1 / - / 52,713 / 2006 / / $- per unit / $271.28 per sf CCCCCCCCCWSS 1.14 - 02/07
* 12 months of Delq History : 3(30 days), 6(60 days),9(90+ days),F(FCL),B(BK-Delq),R(REO),K(BK-Cur),S(SS-Cur),M(Mod-Cur),W(Watchlist), L(Barcap Watchlist), C(Current).
** NR indicates a loan deemed non-recoverable by the special servicer.
*** Surveillance Scenario Types: D = Default, E = Extend, P = Paydown, R = Perform, N = None
**** Barclays Capital Watch includes servicer watchlist loans in the TOP 20, loans with a surveillance scenario greater that $40 million plus other noteworthy loans.

($MM) ***
Hooman Pontiac GMC FCL 11.07 0.4 11.94 5.659 03/17 1.10 100 UW 7.64 05/09 4.89 D 10/11 80
56 Bank of America
Culver City, CA / Other / 1 / - / 39,067 / 1995 / 2006 / $- per unit / $283.25 per sf CC369999999F 0.53 100 12/07
Servicer Delinquency Comment: (12/01/2009) - Auto dealership in Culver City (L.A.), CA lost its tenant and ceased making debt-service. Site inspection revealed property in fair condition. Borrower asking for short sale but 4 sponsors are full-recourse
and apparently of substantial means. Full recovery being pursued, including judicial foreclosure and initiation of suit on guaranty. Meeting with borrower on November 17, 2009 resulted in cash payment for forebearance until 12/18/09. Possible new
franchise with tenant pending, which will allow borrower to bring loan current eventually.
Servicer Watchlist Comment: (03/01/2009) - 1A - Delinquency (> 2 pymts due); 4A - Occ < 80% U/W; 6A - Delinquent financials, and untimely disclosure of material issue. Loan is secured by a 39,067 sf single-story automotive dealership in Culver City,
CA, built in 1995. The 3/26/2008 inspection rated the Property in Good condition. YTD 6/30/2008 NCF DSCR is 0.91x with 100% Occ as of 6/30/2008, which has reportedly declined to 0% as of 7/2008, by verbal notice from the Borrower on 2/24/2009.
Loan was U/W at 1.10x with 100% Occ. Bwr has not reported financials/rent rolls since 2Q 2008. As of 3/10/2009, the Loan is 38 days delinquent with Feb and March 2009 payments outstanding, and NSF fees, late fees, and default interest accruing. The
Property is owner-occupied with a 25-year sub-lease in place to Pontiac GMC Buick, Inc. (a GM entity), from 6/1/2000 - 5/31/2025 at $23.65 psf/NNN, below market. GM is responsible for RET, PINS, CAM, UTL, exterior structure, roof, and HVAC
expenses (i.e., all operating expenses except for Mgmt & structural reserves. There are no Mgmt fees.) The dealership is run by the managing member/majority owner and borrower principal who is one of six borrower principals. Loan is full-recourse to the
six principals. Bwr indicated to BofA on 2/24/2009 that he was waiting to receive funds from GM in order to cover the debt service and expenses. Bwr notified BofA on 3/4/2009 that GM is trying to find a new sub-tenant for the vacant Property. On
3/9/2009, the Bwr informed BofA that an early 3/09 conference call with GM went well; GM indicated that they are working to secure a new dealer to lease the Property; per the Bwr, GM also indicated that they expect to have a firm answer from the
prospective dealer by end of 3/09. In the interim the Bwr is pursuing efforts to lease and/or market the Property for sale, with expressed concern for the now-empty big box next door just vacated by CircuitCity. BofA will continue to monitor the Loan.
Gregory Cove Apartments 60 days 11.00 0.4 11.16 5.790 12/18 1.26 98 UW 15.00 09/06 - D 05/12 50
59 Bridger
Jacksonville, FL / Multifamily / 1 / 288 / - / 2003 / / $38,194.44 per unit / $- per sf CCCCWWWWWS36 0.88 87 06/09
Servicer Delinquency Comment: (12/01/2009) - The loan transferred to special servicing effective October 1, 2009 . The loan is secured by a 90% leased, 288-unit multi-family, low-income tax credit project built in 2003 and located in Jacksonville, FL.
There is subordinated debt from the Florida Housing Finance Corp. Updated financials received. Meeting with Borrower plus site inspection occurred on 10/26/09. Counsel delivered a pre-negotiation and default/demand letter to Borrower.
Servicer Watchlist Comment: (09/01/2009) - 1E - DSCR < 1.10. Loan is secured by a 14-building, 288-unit multifamily property in Jacksonville, FL, built in 2003. The 10/15/2008 inspection rated the Property in Good condition. YTD 3/31/2009 NCF
DSCR is 0.88x with 83.7% Occ; YE 12/31/2008 NCF DSCR was 1.04x with 80% Occ. According to the Primary Servicer, the YE08 DSCR decline is attributed primarily to increased vacancy, concessions, leases below market rent, and vacant unit UTL
expenses when compared to PYE. YE08 A&M expenses such as road banners and newspaper ads increased with Borrower’’s efforts to improve occupancy. YE08 UTL expenses increased due to increased electric and water expenses for vacant units. Bank
of America has requested Primary Svcr’’s update re: further DSCR decline at 1Q09, and to obtain a leasing/marketing update from the Bwr; awaiting a response.
Tulsa Retail Center 90+ days 9.84 0.3 10.50 5.942 11/16 1.25 100 UW 7.40 02/09 3.01 D 03/11 55
64 Bridger
Tulsa, OK / Retail / 1 / - / 123,774 / 1992 / / $- per unit / $79.48 per sf LS3699999999 1.06 100 12/08
Servicer Delinquency Comment: (12/01/2009) - Receiver in place. Circuit City building (31,373 sf) has been leased. Marketing of in-line space continues. Tenant seeking renewal of 2,880 sf. Receiver has been asked to list the property for sale.
Servicer Watchlist Comment: (01/01/2009) - The Tulsa Retail Center is secured by a 123k sqft Retail - Anchored property located in Tulsa, OK. This whole loan consists of 1 A-Note(s) for 10.08mm, 1 Other Note(s) for 1.40mm for a total of 11.48mm.
1.25x UW DSCR NCF as compared to 1.77x for YE07 and 1.24x as of 9/08. The occupancy at UW was 100% vs. 100% for YE07 and 100% as of 9/08. The loan has the following exposures: Linens N Things Liquidation (28.10%),Circuit City (25.40%)

($MM) ***
Sentry Station BK-Delq 6.40 0.2 6.49 6.405 09/16 1.28 100 UW 9.80 06/06 - D 12/11 20
82 Bridger
Fort Oglethorpe, GA / Retail / 1 / - / 67,632 / 2000 / / $- per unit / $94.67 per sf KKBKKKKKBKKB 1.75 - 12/07
Servicer Delinquency Comment: (12/01/2009) - Borrower DBSI, a TIC sponsor, filed for bankruptcy on November 10, 2008. Over 200 properties were tripped into default. On 2/4/09 the property’s master lease was rejected, thus removing the matter from
Bankruptcy jurisdiction and allowing the TIC owners to nominate new master lessees, asset managers and/or property managers for lender consent. The former Asset Manager, DBSI, recently transferred all rental income and operating funds to the newly
designated Asset Manager who receives rental income going forward. Final lease is out for signature and reinstatement documents are being prepared.
Queens Walgreens FCL 6.27 0.2 6.38 5.761 02/17 1.25 100 UW 8.40 12/06 - - - -
80 Bank of America
Flushing, NY / Other / 1 / - / 35,000 / 2006 / / $- per unit / $179.03 per sf CCW36SSSSS3F 1.18 100 12/07
Servicer Delinquency Comment: (12/01/2009) - The loan transferred into Special Servicing, effective 5/11/2009, for imminent default; the Borrower had paid late 14 of the 26 months since the loan was originated. Additionally, the Borrower has refused to
pay late fees and default interest. The subject collateral is a 35,000 SF single tenant property located in Flushing, NY. The Special Servicer inspected the collateral in May, 2009, and found it to be in good condition with no material deferred maintenance.
The Special Servicer had discussed the situation with the Borrower and a Forbearance Agreement had been prepared, which the Borrower failed to sign. The Borrower recently cured its 60-day delinquency. The Special Servicer is pressing the Borrower to
execute the proposed agreement.
Servicer Watchlist Comment: (05/01/2009) - 6A - Other (Late Payments). Loan is secured by a 35,000 sf tract of land and ground lease for a 8752 sf single-story retail building that houses a Walgreen’s pharmacy, located in Flushing, Queens, NY. The
improvements were recently completed. The 8/20/2008 inspection rated the Property in Good condition. YE 12/31/2007 NCF DSCR was 1.18x. As of 3/1/2009, Loan payments were late for 7 of 12 months. Account was formerly on ACH. The Feb 1 loan
payment was received 3/5/2009. Borrower owed for March 1 and April 1 payments. On 4/3/2009, Borrower paid $76,000 for the debt service, which is $37,977.67 per month; however, late fees and default interest continued to accrue through 4/3/2009. Bank
of America is in the process of determining the appropriate application of the $76K received. Effective 5/11/2009, the Loan has Transferred to the Special Servicer (CWCapital) due to chronic delinquency. The Borrower has been late 14 of the 26 months
since the Loan originated and payments commenced. Further, the Borrower commented to Bank of America Client Support and Portfolio Management that they are unwilling to pay late fees and default interest, which totaled $104,881 as of 5/5/2009. Bank
of America will remove the Loan from the Watchlist as of June 2009 reporting.
Auburn Hills and Taylor La-Z-Boy Portfolio 90+ days 5.71 0.2 6.23 5.678 12/16 1.20 100 UW 2.38 04/09 3.79 N - -
90 Bank of America
Various, MI / Retail - Single Tenant / 2 / - / 39,365 / Various / Various / $- per unit / $145.05 per sf CCC369999999 1.39 100 06/08
Servicer Delinquency Comment: (12/01/2009) - The loan transferred into Special Servicing on 3/18/2009 due to an imminent default; the tenant, a franchisee filed Chapter 7 and vacated the properties in March. These are two vacant stand alone retail
properties in Taylor and Auburn Hills, MI totaling 39,365 SF. The borrower has stipulated to the appointment of a receiver. Receiver was appointed 6-9-09 and is in control of the property with the right to lease or sell the properties. Sale and note sale under
consideration. Properties are 100% vacant. Markets are soft for both lease and sale.
Comfort Suites DFW 30 days 5.50 0.2 5.57 6.000 01/17 1.43 71 UW 8.00 09/06 - - - -
93 Bridger
Irving, TX / Hotel / 1 / 108 / - / 2000 / 2005 / $50,889.51 per unit / $- per sf CCCCCCCCCWW3 1.04 58 12/08

($MM) ***
Prosp ID Contributor
Borrower or Loan / Property Delq Status Cur % of Total Maturity Orig / MR Pay Est.
Value Date ARA Type
Expressway Plaza II FCL 5.34 0.2 5.57 6.087 10/16 1.22 100 UW 4.55 11/08 1.42 D 03/11 45
95 Bridger
Killeen, TX / Retail / 1 / - / 58,300 / 2000 / / $- per unit / $91.60 per sf FFFFFFFFFFFF 0.91 40 12/08
Servicer Delinquency Comment: (12/01/2009) - Receiver in place. Transferred to REO in April 2009. No major concerns regarding physical plant. All tenants current with rent. Occupancy is 60% (not including temporary 3-month lease). Property is being
marketed for lease and the leasing agent is working with several prospects. Temporary lease for 35,000 put in place for three months. Currently negotiating a 35,000 for lease and reviewing an ATM lease. Property is covering operating expenses. If
permanent lease for the vacant 35,0000 sf box can be consummated, property will be listed for sale.
Servicer Watchlist Comment: (10/01/2008) - 4E - Bankruptcy (Top 3 tenant who occupies >30% NRA); 4F - Major tenant lease is in default, terminated or is dark; (previously) 1E - DSCR < 1.10. Loan is secured by an anchored 58,300 sf retail strip center
in Killeen, TX, built in 2000. The 7/28/2008 inspection rated the Property in Good condition. YTD 6/30/2008 NCF DSCR is improved to 1.15x with 100% Occupancy, which has subsequently declined to 40%; YE 12/31/2007 NCF DSCR was 1.08x with
100% Occ; U/W NCF DSCR was 1.21x with 100% Occ. According to the Primary Servicer, Goody’’s, the Property’’s largest tenant who occupied unit 1500 (35,000 sf or 60% NRA) with a lease from 5/2000 - 5/2012, has vacated the Property due to filing
for Chapter 11 Bankruptcy protection; the location at the subject Property was included on the list of stores to be closed. Borrower reported to the Primary Servicer on 7/15/2008 that Goody’’s had vacated the Property and rejected the lease, thus no longer
paying rent. Primary further indicated that the Borrower has been marketing the vacant space to prospective tenants. Loan is relieved of 1E only due to NCF DSCR improving to above threshold at 2Q-2008. Bank of America has requested further leasing and
marketing details from the Primary Servicer as well as additional color re: Goody’’s rejection of lease and vacating the Property. Bank of America is also requesting Primary Servicer’’s confirmation of the ’’7/28/2008’’ date on their Property inspection, as it
shows Goody’’s in place at the Property, albeit in the midst of a liquidation sale; awaiting Primary’’s response.
Buckner Medical FCL 4.43 0.1 4.55 5.882 01/17 1.25 100 UW 1.10 10/09 - D 11/11 65
104 Bridger
Dallas, TX / Office / 1 / - / 27,942 / 2004 / / $- per unit / $158.67 per sf WWWWWWWW336F 0.69 42 06/09
Servicer Delinquency Comment: (12/01/2009) - Loan transferred to special servicing effective September 16, 2009 for failure to pay August and September payments. PNA has been sent to borrower, demand letter was sent Property was inspected 9/28, is
35% occupied with asking rents overmarket (asking $19 vs $10-$11 market). Borrower will give property back as soon as manager is determined and third party reports are reviewed and determined to be satisfactory. January foreclosure will be scheduled.
Servicer Watchlist Comment: (09/01/2009) - 1E - DSCR < 1.10; 1F - DSCR < 1.40 & < or = 75% U/W; 4B - EGI < U/W EGI & < 1.10 DSCR; and 4A - Occ < 80% of U/W. Loan is secured by a 27,942 sf medical office bldg in Dallas, TX, built in 2004.
The 10/28/2008 inspection rated the Property in Excellent condition. YE 12/31/2008 NCF DSCR is 0.89x (28.8% decline from U/W), with 76.4% Occ. YE 12/31/2007 NCF DSCR was 1.14x with same Occ. Loan was U/W at 1.25x and 100% Occ. All
tenants have NNN leases and continue to pay an avg annual rate of $19 psf, per the 1/29/2009 rent roll. DSCR remains below threshold at YE08 due to decreased Occ & Base Rents compared to U/W and YE07, combined with increased TOE over PYE.
YE08 Occ is only 0.4% higher than YE07, but YE08 Base Rents and EGI are both 6.2% lower than PYE. YE08 EGI is 23.9% below U/W, when EGI was calculated solely by Base Rents, which appears to be consistent with most recent reporting. YE08 TOE
are 32.7% higher than YE07; this is primarily attributed to a increased R&M of 290% over PYE, and Prof Fees by 305% from YE07. According to the Primary Svcr, the Bwr indicated that their 2nd largest tenant, Tenet Hospitals Limited (1434 sf; 5.1%
NRA), vacated upon their 12/31/2008 lease exp, and the Bwr has not been able to secure a new tenant for the space; current asking rate is $19 psf/NNN. In 2009 lease rollover affects an additional 9463 sf or 33.9% NRA. As the Bwr has failed to report any
2009 financials or rent rolls to date, the current Occ is unconfirmed at this time. The Primary advised Bank of America on 7/30/2009 that the Bwr cited the Property’’s vacancy issue as the reason it is not cash flowing; Bwr also indicated to Primary that the
Property was recently reappraised, with the value dropping from approx $6MM in 2006 to approx $2.5MM. Bwr also had a recent tax reassessment, resulting in lower RET. Primary has asked Bwr to explain their current situation in writing, and provide
past-due financials. Bank of America will continue to monitor the Loan.
Suburban Lodge Atlanta FCL 3.83 0.1 4.38 6.100 12/11 1.42 76 UW 3.30 03/09 1.04 D 03/11 45
113 Bridger
Stockbridge, GA / Hotel / 1 / 150 / - / 1998 / / $25,557.66 per unit / $- per sf 6999999FFFFF 0.69 69 06/08
Servicer Delinquency Comment: (12/01/2009) - This loan transferred into Special Servicing on 1/07/2009 due to a monetary default. The loan is 60 days past due. The collateral is a mortgage on a 150 room lodging property located in Stockbridge, GA. A
receiver was appointed 6/4/09, and the Asset Manager inspected the property on 7/15/09 and found the property to be in poor condition. A notice of default has been received from Choice Hotels and both operating and capital budgets have been approved.
We intend to renovate the property before placing it on the market.
Servicer Watchlist Comment: (12/01/2008) - The Suburban Lodge Atlanta is secured by a 150 unit Hotel - Limited Service property located in Stockbridge, GA. 1.42x UW DSCR NCF as compared to 1.04x for YE07 and 0.69x as of 6/08. The occupancy
at UW was 76% vs. 70% for YE07 and 69% as of 6/08.

Loan Valuation
Description Loan Status ($MM) Loan Characteristics Surv Scenario ***
($MM)
Prosp ID Contributor
Borrower or Loan / Property Delq Status Cur % of Total Maturity Orig / MR Pay Est.
Value Date ARA Type
Madison Village FCL 3.05 0.1 3.45 5.737 01/17 1.20 100 UW 2.10 12/08 0.87 D 02/11 45
130 Bridger
Smyrna, GA / Multifamily / 1 / 58 / - / 1969 / 2006 / $52,537.02 per unit / $- per sf FFFFFFFFFFFF 1.39 98 12/07
Servicer Delinquency Comment: (12/01/2009) - The subject loan transferred into Special Servicing, effective 10/2/2008, for imminent default; the loan was due for the August payment and the borrower was not responsive to the Master Servicer. Borrower
only responded to special servicer after numerous attempts and has stated that there were no funds available to make payments. A Receiver was appointed on 12/4/08 without the Borrower’s cooperation. The property is currently leased to 100% and is being
marketed for sale through the receiver. The offering memorandum was released on 5/28/09.
Servicer Watchlist Comment: (09/01/2008) - 1A - Delinquency (> 2 payments due). Loan is secured by a 58-unit multifamily property in Smyrna, GA, built in 1969/renovated in 2006. YE 12/31/2007 NCF DSCR is 1.39x with 98.3% Occupancy. The
7/18/2007 inspection rated the Property in Good condition. The Loan has been added to the watchlist due to chronically late payments and delinquency; the Loan is 57 days delinquent as of 7/29/2008. The Primary Servicer has made repeated efforts to
collect outstanding payments and make the Borrower aware of the impending transfer to the Special Servicer if the loan is not made current before it lapses into 60 days delinquency. Borrower currently owes a shortage of $1208.33 for the June payment (a
Reserve amount was not paid), and owes the full July 1 Loan payment. The Borrower contact recently indicated to the Primary Servicer that the Property is not cash flowing. YE-2007 reporting did not reflect a cash flow problem; the Primary Svcr again
requested Borrower’’s outstanding 1Q-2008 financials and a rent roll, but has not yet received. The Borrower contact made a cash call to the Borrower, however, the Borrower indicated that he did not want pay on the loan from his own funds. Bank of
America will continue to moitor the loan.
Total No. of Props : 18.0 410.89 13.3 417.47
Barclays Capital Watch Loan Information ****

($MM) ***
Skyline Portfolio Current 271.20 8.8 271.20 5.743 02/17 1.24 97 UW 872.00 01/07 - E 02/19 0
1 Bank of America/Eurohypo
Falls Church, VA / Office / 8 / - / 2,566,783 / Various / / $- per unit / $105.66 per sf CCCCCCCCCCCC 1.37 95 09/09
575 Lexington Avenue W-Cur 162.50 5.3 162.50 5.728 10/13 0.60 94 UW 434.20 09/06 - E 04/16 45
8 Bank of America
New York, NY / Office / 1 / - / 637,685 / 1958 / 1990 / $- per unit / $254.83 per sf WWWWWWWWWWWW 0.62 89 09/09
Servicer Watchlist Comment: (12/01/2009) - 1E - DSCR < 1.10; 1F - DSCR < 1.40 & < or = 75% U/W. Loan is secured by a 639,206 sf office bldg in New York, NY, built 1958/renov 1990. The 2/24/2009 inspection rated the Property in Fair condition. Debt
consists of a $325MM whole loan split btwn a $162.5MM A-1 Note (BACM 2007-1) & a $162.5MM A-2 Note (BACM 2007-2), Pari Passu. YTD 9/30/2009 NCF DSCR is 0.62x with 88.8% Occ; YE 12/31/2008 NCF DSCR was 0.63x with 89.9% Occ; YE
12/31/2007 NCF DSCR was 0.62x with 92% Occ. NCF decline was initially due to lack of loan stabilization as of YE08; stabilized rents per U/W: Floors 2-9, $62.50 psf; Fls 10-20, $67.50 psf; Fls 21-28, $71 psf; Fls 29-35, $75 psf; Garage, $35 per space; Street
Retail, $125 psf; and Ave Retail, $180 psf. Based on Annualized figures, the 3Q09 NCF remains below CMSA threshold and U/W levels due to continuing market challenges in the current economy. Bwr rep’’s update on tenants whose leases expire in 2009: Regent’’s
lease will expire 12/31/2009, however, at last update, Bwr did not yet have a renewal proposal out to this tenant. As per the 9/1/2009 rent roll, the Property has 71,645 vacant sf. At last update, Bwr rep stated that vacant space is actively and aggressively marketed;
asking rates: $70-72 psf for years 1-5; $76-79 psf for years 6-10; per the Bwr rep, rates are comparable to market and most new leases or proposed renewals have rent steps every 5 years. Bwr’’s $10MM Guarantee was required to cover future DS shortfalls/mitigate
below-mkt rents. Bank of America maintains efforts to obtain a marketing/leasing update from the Bwr, and will continue to monitor the Loan.
Sussex Commons I & II Current 102.58 3.3 103.05 5.498 01/12 1.20 93 UW 154.00 12/06 - E 01/14 10
10 Eurohypo
Alexandria, VA / Multifamily / 1 / 556 / - / 1991 / / $184,501.80 per unit / $- per sf WCCCWWWWWWCC 1.26 96 06/09
Servicer Watchlist Comment: (10/01/2009) - Previously 1E - DSCR < 1.10. Loan is secured by a 556-unit multifamily apartment complex built in two phases in 1991 in Alexandria, VA. The 11/3/2008 inspection rated the Property in Good condition. YTD 6/30/2009
NCF DSCR is 1.26x with 96% Occupancy, improved from YE 12/31/2008 NCF DSCR of 1.05x with 91% Occ, and also above U/W levels of 1.20x and 92.6% Occ. The Loan no longer meets CMSA criteria for 1E; Bank of America will remove the Loan from the
Watchlist as of November 2009 reporting.
1412 Broadway W-Cur 102.00 3.3 102.00 5.823 12/11 1.21 86 UW 179.70 10/06 - E 12/13 20
11 Bank of America
New York, NY / Office / 1 / - / 397,710 / 1927 / 2000 / $- per unit / $256.47 per sf WWWWWWWWWWWW 0.70 79 09/09
Servicer Watchlist Comment: (12/01/2009) - 1E - DSCR < 1.10; 1F - DSCR < 1.40 & < or = 75% U/W. This Interest-Only Loan is secured by a 24-story 397,710 sf office property in Midtown Manhattan, New York, NY, built in 1927 and renovated in 2000. The
2/19/2009 inspection rated the Property in Good condition. YTD 9/30/2009 NCF DSCR (A Note only) is 0.70x with 79.2% Occ (77.9% Physical Occ) as of 9/21/2009; YE 12/31/2008 NCF DSCR was 0.78x (A Note) / 0.64x (All-in), with 76.5% Occ. U/W was 1.21x
(A Note), 1.0x (All-in), with 86.3% Occ. Based on Annualized figures, YTD 9/30/2009 NCF DSCR decline is attributed to a drop in EGI of 11.3% from U/W, a result of 12.5% decreased Base Rents and 58.3% decreased Exp Reimb. Also contributing to DSCR
decline are increased TOE of 14.2% from U/W; TOE increased due to 94.7% higher R&M, a 90.1% rise in Prof Fees, and GA increase of 22.3%. The resulting 3Q09 NCF is 42.7% below U/W and 10.9% under PYE. Per the 9/21/2009 rent roll, the Property has nine
vacant spaces totaling 84,592 sf (20.8% NRA), plus 5055 sf leased/unoccupied Suite 2300 (vacated early by Wilk Shirt Corp, prior to 1/31/2012 exp) is considered vacant; the space is dark, but billable. Bwr previously indicated a number of tenants have abated rent in
2009, which contributes to the Rental Income decline; monthly abated rents total approx $122,084, for eight tenants combined. Bank of America requested a leasing update from Bwr, and clarification re: increased TOE; awaiting a response.

($MM) ***
Bally - West Palm Beach L-Cur 6.00 0.2 6.03 5.843 01/17 1.57 100 UW 9.00 11/06 - D 01/12 50
87 Bank of America
West Palm Beach, FL / Other / 1 / - / 36,680 / 1987 / / $- per unit / $163.58 per sf LLLLLLLLLLLL 1.74 100 09/09
Servicer Watchlist Comment: (12/01/2009) - 1A - Delinquency (> or = 2 pymts due); 4E - BK of Tenant >30% NRA. Loan is secured by a 36,680 sf health club in West Palm Beach, FL, built in 1987. The 9/16/2009 inspection rated the Property in Good
condition. Occ is 100% by a single tenant, Bally Total Fitness. YTD 6/30/2009 NCF DSCR is 1.76x. Bally’’s lease term is 7/1/2006 - 6/30/2021 and rate is $18.50 psf/yr NNN (RET, PINS & TOE). Borrower reports Rents only. On 12/3/2008 Bally Total
Fitness Corp (’’Bally’’) filed for voluntarily chapter 11 BK protection, a Trigger Event under Section 15.1(c) of the Loan Agreement, which permits (but does not require) the Bwr to file a $474,436 LOC in order to retain non-recourse status of the Loan.
Bwr proposed posting a CD instead of LOC for the same amount. Following BofA counsel review, a CD for $474,436 was accepted as substitute to the LOC, and posted as additional collateral on 1/9/2009, curing the Trigger. Bwr’’s counsel previously
indicated the subject is fully operational, a very busy location, and the lease has not been rejected. However, Bally recently notified Bwr that they needed a rent reduction. Servicer-approved reduced rents (via a Sixth Amend. to Lease) do not fully cover
monthly mortgage pymts. Bwr recently informed BofA by phone that they are unable & unwilling to cover shortfalls, & verbally requested loan mods & Transfer to the Special Servicer. BofA informed Bwr that the Loan would Transfer as circumstances
warrant. Loan is delinquent, with Sept 1 pymt rec’’d as partial pymt & bal pymt rec’’d 10/5/2009; the Oct 1 pymt was rec’’d 11/3/2009. Nov 1 & Dec 1 pymts are past due. Bwr stated their case in writing for Servicer review. BofA Transferred the Loan to
the Special (CWCapital) on 12/7/2009. BofA will remove the Loan from the watchlist as of Jan 2010 reporting.
Robindale Park MHC W-Cur 4.27 0.1 4.27 5.491 01/17 1.18 89 UW 5.40 09/06 - D 01/11 50
112 Bank of America
Fenton, MO / Manufactured Housing / 1 / 218 / - / 1983 / 1996 / $19,584.17 per unit / $- per sf WWWWWWWWWWWW 0.71 71 06/09
Servicer Watchlist Comment: (12/01/2009) - 1E - DSCR < 1.10; 1F - DSCR < 1.40 & < or = 75% U/W. Loan is secured by a 218-unit mobile home community in Fenton, MO, built in 1983 and renovated in 1996. The 3/5/2009 inspection rated the
Property in Fair condition. YTD 3/31/2009 NCF DSCR is 0.78x with 72% Occ as of 4/27/2009; YE 12/31/2008 NCF DSCR was 0.75x with 72% Occ as of 3/26/2009. Loan was U/W at 1.18x with 88.5% Occ based on 233 units. DSCR decline is attributed
to decreased Occupancy and Income, and certain increased Operating Expenses, specifically, R&M, GA, and P&B. The 2008 inspection report indicated a factor in the reduced property performance: ’’There are no amenities and the community has currently
15 unusable pads or lots due to concrete deterioration.’’ Bank of America is in the process of verifying with Borrower the reasons for Occupancy decline, and if any of the increased expenses were actually non-recurring expenses that might be adjusted from
analysis. Historically, the Borrower had mingled some CapEx road and UTL repairs in general R&M expenses, as well as a one time non-recurring expense of $5,000 for training the property manager; the adjusted analysis resulted in the Loan being
removed from the watchlist last year. Bank of America has again requested Borrower’’s feedback re: efforts to restore the 15 unusable pads to leaseable condition; awaiting a response.

($MM) ***
Galleria Plaza W-Cur 3.16 0.1 3.16 5.850 12/16 1.21 87 UW 4.70 10/06 - D 09/13 30
128 Bank of America
Cocoa Beach, FL / Office / 1 / - / 43,145 / 1986 / 2006 / $- per unit / $73.29 per sf WWWWWWWWWWWW 0.39 - 06/09
Servicer Watchlist Comment: (12/01/2009) - 1E - DSCR < 1.10; 1F - DSCR < 1.40 & < or = 75% U/W; 4A - Occ < 80% U/W; 4B - EGI < 80% U/W & < 1.10 DSCR; and 6A - Other (Inadequate Financial Reporting). Loan is secured by a 39,729 sf mixed
use office and retail property in Cocoa Beach, FL, built in 1986. The 5/22/2008 inspection rated the Property in Excellent condition. YTD 9/30/2008 NCF DSCR is (0.03)x with 67% Occ (a 23% decline from U/W, qualifying the loan again for 4A); YE
12/31/2007 NCF DSCR was (0.83)x with 74.6% Occ. Loan was U/W at 1.21x with 87% Occ. Based on Annualized figures, the 3Q08 Base Rents and EGI have both declined 67.4% from U/W, while also 9.6% above YE07. Total OpExp are well below both
U/W and PYE, however, R&M has notably increased by 55.6% in the last year. The resulting NCF is a 101.7% decline from U/W and 97% below YE07. The DSCR decline is attributed to Occupancy and Base Rents decline, which caused an EGI decline. It
appears the Borrower may be including in their financial reporting certain additional income that is not from strictly property-level operations, and presumably certain expenses that are also not property-level only. Bank of America maintains efforts to
encourage the Borrower to eliminate non-property-level figures in their reporting; Borrower has not yet acknowledged this request. Bank of America maintains efforts to obtain a leasing update and current marketing plan from the Borrower, and will
continue to monitor the Loan.
Total No. of Props : 14.0 651.71 21.1 652.21
Noteworthy Proforma Loan Information

% of DSCR Original Pro Forma Recent Cutoff Pro Forma Maturity
Prosp ID Loan Name Delq Status State Prop Type Curbal Recent DSCR U/W Occ Occ Date
Deal Date DSCR DSCR Occu LTV LTV Date
1 Skyline Portfolio Current VA Office 271.20 8.8 1.37 09/09 1.24 97 95 09/09 77.8 02/17
02/27/2007: $13,747,432 of base rent expiring in 2007
StratReal Industrial
3 Current Various Industrial 190.00 6.1 1.32 02/07 1.32 95 - - 82.2 01/17
Portfolio I
6 Hirschfeld Portfolio Current MD Multifamily 167.00 5.4 1.11 12/08 1.25 87 - - 78.4 01/13
02/27/2007: Eagles Walk was renovated in 2006 and had an occupancy of 82% at UW. Additionally there’s an immediate repair reserve of 8,905,519 escrowed at closing.
8 575 Lexington Avenue W-Cur NY Office 162.50 5.3 0.62 09/09 0.60 1.08 94 89 09/09 74.9 10/13
03/01/2008: This loan is a noteworthy proforma loan because the in-place rents were below market at origination. The rents were marked up and the U/W DSCR was based on stabilized rents rather than in-place rents.
34 Whitefish Bay Townhomes Current WI Multifamily 19.00 0.6 1.44 09/09 1.23 99 95 09/09 85.5 77.9 01/17
02/01/2008: In the case of nine mortgage loans, Loan Nos. 22339, 59789, 3401205, 3402617, 20881, 19059, 19646, 3402028 and 18504, representing 2.5% of the initial pool balance (eight mortgage loans representing 2.3% of the group 1 balance and one
mortgage loan representing 3.0% of the group 2 balance), the loan-to-value ratio was calculated using an as stabilized appraised value. In addition, certain calculations may reflect certain as stabilized or as complete (as applicable) calculations, including rent
payable by a loan sponsor under a master lease or removal of non-recurring expenses.
37 CAE, Inc. Current NJ Office 16.03 0.5 1.64 06/09 1.22 100 100 06/09 87.3 64.8 11/21
40 Putnam Shopping Center Current CT Retail 15.99 0.5 1.28 12/08 1.20 92 - - 101.6 79.3 01/17
105 Paramount Place W-Cur AL Retail 4.38 0.1 1.04 03/09 1.21 86 86 03/09 99.2 77.2 01/17
02/01/2008: New construction built in 2006 with occ at 86%. In the case of nine mortgage loans, Loan Nos. 22339, 59789, 3401205, 3402617, 20881, 19059, 19646, 3402028 and 18504, representing 2.5% of the initial pool balance (eight mortgage loans
representing 2.3% of the group 1 balance and one mortgage loan representing 3.0% of the group 2 balance), the loan-to-value ratio was calculated using an as stabilized appraised value. In addition, certain calculations may reflect certain as stabilized or as
complete (as applicable) calculations, including rent payable by a loan sponsor under a master lease or removal of non-recurring expenses.
Retail - Single
131 Walgreens at Mishawaka Current IN 3.09 0.1 1.26 06/09 1.27 100 100 06/09 92.6 71.8 01/17
Tenant
135 Virginia Office Building Current AZ Office 2.87 0.1 1.50 12/08 1.21 76 100 12/08 73.2 70.7 12/16
138 63 Marginal Way Current ME Office 2.44 0.1 1.95 09/09 1.60 100 100 09/09 51.6 48.7 02/17
02/01/2008: In the case of one mortgage loan, Loan No. 3400454, representing 0.1% of the initial pool balance (0.1% of the group 1 balance), the loan-to-value ratio was calculated using an as complete appraised value. In addition, certain calculations may
reflect certain as stabilized calculations, including rent payable by a loan sponsor under a master lease or removal of non-recurring expenses.
Total Number Properties:32.0 854.50
Pro Forma Loans Summary
DSCR Stratifications Delq Status Property Type Amortization

Cur # of Cur Bal % of # of Cur. Bal. % of Current Cutoff # of Cur Bal % of
DSCR (NCF)
Loans $MM Cur Bal Loans $MM Deal Property Type # Prop $MM % % Bal Loans $MM Cur Bal
N/A 1 190.00 6.1 REO 0 - Office 12 455.03 14.7 14.50 Balloon 5 44.18 1.4
< 1.00 3 172.22 5.6 BK-Delq 0 - Mixed Use 1 220.00 7.1 6.99 IO 5 1,010.70 32.7
1.00 - 1.10 0 0.00 0.0 FCL 1 5.34 Industrial 12 190.00 6.1 6.04 IO - Amort. Balloon 3 24.96 0.8
1.10 - 1.25 2 438.20 14.2 90+ days 0 - Multifamily 5 186.00 6.0 5.91 Total 13 1,079.84 34.9
1.25 - 1.50 2 34.99 1.1 60 days 0 - Retail 3 25.71 0.8 0.84
1.50 - 2.00 5 244.43 7.9 30 days 1 220.00 Retail - Single Tenant 1 3.09 0.1 0.10
2.00 + 0 0.00 0.0 Total Delq 2 225.34 Total 34 1,079.85 34.9 34.39
Total 13 1,079.84 34.9 BK-Cur 0 -
NZWA DSCR 1.18 SS-Cur 0 -
Mod-Cur 0 -
Total Delq + SS 2 225.34
About Proforma:
This table notes proforma loans that were underwritten based on projections of future performance rather than historical financials. The following footnotes summarize our methodology in flagging these loans.
1. When stabilized underwritten numbers were disclosed in the annex instead of the "as-is" or "in-place" numbers, we replaced the stabilized numbers with the footnoted "as-is" or "in-place" numbers if reported in the prospectus. This applied to both DSCR
calculation and LTV calculation.
2. When a holdback/earnout was in place and DSCR was calculated based on netting out the holdback, and DSCR based on the entire loan balance was footnoted, we used the DSCR based on the entire loan.
3. For certain large loans for which more detailed information was available, we noted as proforma the loans secured by properties that either went through substantial renovation or were recently developed, as the underwriting was based on projections of future
performance.
4. For loans that did not have detailed information available but did have recent and/or historical financial information: if we found that underwritten cash flows were significantly higher (more than 20%) than most recent/historical numbers, and/or the property
that secures the loan was developed or renovated recently (within the past 12 months of securitization), we noted these loans as proforma loans without any adjustments to the DSCR/LTV.
Noteworthy Total Loan Detail

Cutoff Bal Curbal Cutoff U/W
Name Deal Prospid Trustee Master Servicer Special Servicer
$MM $MM LTV DSCR
Skyline Portfolio (Workout Control: BACM07-1 )

A1 BACM07-1 1 271.20 271.20 77.75 1.24 LaSalle Bank of America CWCapital
A2 JPMCC07-LDPX 3 203.40 203.40 77.75 1.24 Wells Fargo Midland, Wachovia, Banc of America, Capmark JE Roberts
A3 GECMC07-C1 4 203.40 203.40 77.75 1.24 Wells Fargo KeyCorp, Bank of America, Wachovia, Midland LNR
TOTAL 678.00 678.00 77.75 1.24
Solana (Workout Control: BACM07-1 )

A2 JPMCC07-LDPX 7 140.00 140.00 71.34 1.34 Wells Fargo Midland, Wachovia, Banc of America, Capmark JE Roberts
TOTAL 360.00 360.00 71.34 1.34
Mez - - 35.00 - - - - -
Pacific Shores (Workout Control: BACM07-1 )

A2 GECMC07-C1 9 165.88 165.88 54.98 1.65 Wells Fargo KeyCorp, Bank of America, Wachovia, Midland LNR
TOTAL 331.75 331.75 54.98 1.65
Mez - - 150.80 - - - - -
575 Lexington Avenue (Workout Control: BACM07-1 )

A2 BACM07-2 3 162.50 162.50 74.85 1.08 Wells Fargo Bank of America, Wells Fargo LNR
TOTAL 325.00 325.00 74.85 1.08
Future Mez - - 0.00 - - - - -
Forest Hills Corporate Center (Workout Control: BACM07-1 )

A BACM07-1 71 8.79 8.79 77.12 1.20 LaSalle Bank of America CWCapital
B - - 0.76 - - - - -
TOTAL 9.55 8.79 - -
Richmond Ridge Apartments (Workout Control: BACM07-1 )

A BACM07-1 129 3.20 3.16 80.00 1.20 LaSalle Bank of America CWCapital
B - - 0.20 - - - - -
TOTAL 3.40 3.16 - -
Additional Debt Summary
# of Total # of Split Cutoff Bal % Pool
Debt Type
Loans Loans $MM Bal
Pari Passu (Trust) 4 4 819.57 26.1

Pari Passu
4 5 875.18 -
(Non-Trust)
Total Pari Passu 4 9 1,694.75 -
B Note 2 2 0.96 -
Mezzanine Debt 4 4 207.72 -
2nd Mortgage 4 4 2.01 -
Other Unsecured 3 3 19.33 -
Future Mezzanine
16 16 0.00 -
Debt
Future 2nd Mortgage 13 13 0.00 -
Future Other
7 7 0.00 -
Unsecured
Total Subordinate 44 49 230.02 -
Distressed Paidoff Loans

Prop Cutoff Bal Loss Subsequent Final Loss Prepay Penalty Delq
Prosp ID Loan Name Paidoff Date Loss Severity Reason
Count $000’s $000’s Loss $000’s $000’s $000’s Status
Total 0 0%
Noteworthy Loan Concentrations

# of Current Loan Bal Loan Exposure Exposed Loan Bal Deal Servicer Watchlist Specially-Serviced Delq (30+ Days) Bankruptcy Closing
Concentration
Loans $MM % $MM % % % % List
Maguire 1 220.00 100.00 220.00 7.11 0.00 0.00 100.00 0.00
Circuit City 1 9.84 25.35 2.49 0.08 0.00 0.00 100.00 0.00
Ballys Total Fitness 1 6.00 100.00 6.00 0.19 0.00 0.00 0.00 0.00
Linens N Things Liquidation 1 9.84 28.12 2.77 0.09 0.00 0.00 100.00 100.00
Goody Discount Clothing
2 15.79 28.04 4.43 0.14 0.00 0.00 72.42 0.00
Bankruptcy
Deal Comment
Analyst: Dan Voloshin

Phone: (212) 526-6381
Email: dan.voloshin@barclayscapital.com
BARCLAYS CAPITAL – CMBS
Contacts
CMBS Trading Desk CMBS Surveillance CMBS Research

David Cook (212) 526-0001 Michael Gabriella (212) 526-4419 Aaron Bryson (212) 412-3761
Will Zak (212) 412-2449 Jingying Wu (212) 526 2517 Tee Yong Chew (212) 412-2439
Mike Wassong (212) 412-5146 Dan Voloshin (212) 526-6381
Adam Broman (212) 412-5950 Murali Valluri (212) 526-1983
Matthew Miller (212) 412-7990
Analytics / Barclays Capital Live

Arun Kannambadi (212) 412-2881
Shawn Jiang (212) 526-4922
Jason Peng (212) 526-1570
Jonathan Liang (212) 526-4121
This publication has been prepared by Barclays Capital, Inc., a US registered broker/dealer and member of FINRA. This publication is provided to you for information purposes only. Prices shown in this
publication are indicative and Barclays Capital is not offering to buy or sell or soliciting offers to buy or sell any financial instrument. Other than disclosures relating to Barclays Capital, the information
contained in this publication has been obtained from sources that Barclays Capital knows to be reliable, but we do not represent or warrant that it is accurate or complete. The views in this publication are
those of Barclays Capital and are subject to change, and Barclays Capital has no obligation to update its opinions or the information in this publication. Barclays Capital and its affiliates and their
respective officers, directors, partners and employees, including persons involved in the preparation or issuance of this document, may from time to time act as manager, comanager or underwriter of a
public offering or otherwise, in the capacity of principal or agent, deal in, hold or act as market-makers or advisors, brokers or commercial and/or investment bankers in relation to the securities or related
derivatives which are the subject of this publication. Neither Barclays Capital, nor any affiliate, nor any of their respective officers, directors, partners, or employees accepts any liability whatsoever for
any direct or consequential loss arising from any use of this publication or its contents. The securities discussed in this publication may not be suitable for all investors. Barclays Capital recommends that
investors independently evaluate each issuer, security or instrument discussed in this publication, and consult any independent advisors they believe necessary. The value of and income from any
investment may fluctuate from day to day as a result of changes in relevant economic markets (including changes in market liquidity). The information in this publication is not intended to predict actual
results, which may differ substantially from those reflected. This communication is being made available in the UK and Europe to persons who are investment professionals as that term is defined in
Article 19 of the Financial Services and Markets Act 2000 (Financial Promotion Order) 2005. It is directed at persons who have professional experience in matters relating to investments. The investments
to which it relates are available only to such persons and will be entered into only with such persons. Barclays Capital - the investment banking division of Barclays Bank PLC, authorised and regulated by
the Financial Services Authority (.FSA.) and member of the London Stock Exchange. Subject to the conditions of this publication as set out above, ABSA CAPITAL, the Investment Banking Division of
ABSA Bank Limited, an authorised financial services provider (Registration No.: 1986/004794/06), is distributing this material in South Africa. Any South African person or entity wishing to effect a
transaction in any security discussed herein should do so only by contacting a representative of ABSA Capital in South Africa, ABSA TOWERS NORTH, 180 COMMISSIONER STREET,
JOHANNESBURG, 2001. ABSA CAPITAL IS AN AFFILIATE OF BARCLAYS CAPITAL. Non-U.S. persons should contact and execute transactions through a Barclays Bank PLC branch or affiliate
in their home jurisdiction unless local regulations permit otherwise. Barclays Bank PLC Frankfurt Branch is distributing this material in Germany under the supervision of Bundesanstalt fuer
Finanzdienstleistungsaufsicht. © Copyright Barclays Bank PLC (2008). All rights reserved.
No part of this publication may be reproduced in any manner without the prior written permission of Barclays Capital or any of its affiliates. Barclays Bank PLC is registered in England No. 1026167.
Registered office 1 Churchill Place, London, E14 5HP. Additional information regarding this publication will be furnished upon request.

Remittance Date: Dec 15, 2009

Enviado por

Dados do documento

Descrição original:

Título original

Direitos autorais

Formatos disponíveis

Compartilhar este documento

Compartilhar ou incorporar documento

Opções de compartilhamento

Você considera este documento útil?

Este conteúdo é inapropriado?

Direitos autorais:

Formatos disponíveis

Remittance Date: Dec 15, 2009

Enviado por

Direitos autorais:

Formatos disponíveis

Remittance Date : Dec 15, 2009

Maturity Stratifications Amortization U/W DSCR* 2008 YE DSCR*

* N/A includes CTL and Co-op loans.

Top 10 Loans/Crossed Loans Top 10 Tenants

Top 5 Borrowers Summary of Paid Off Loans Maturity Date Extensions

Top Loans/Shadow Rated Loans - Details

TOTAL : Top Ten 11 56 1,709.96 1,681.76 54.3 1.6 0.0 70.8

TOTAL : ALL 27 83 2,156.43 2,124.90 68.7 1.5 0.0 71.7 5.1%

Top Loans/Shadow Rated Loans - Financial

TOTAL : Top Ten 1.31 1.55

TOTAL : ALL 1.31 1.56

DELINQUENCY HISTORY Historical CPR Corrected Specially Serviced Loans

Prepayment Penalty Stratification *

*Projected balances include effect of maturity but not loan amortization.

Delinquent & Specially Serviced Loan Information

Delinquent & Specially Serviced Loan Information

Delinquent & Specially Serviced Loan Information

Delinquent & Specially Serviced Loan Information

Delinquent & Specially Serviced Loan Information

Total No. of Props : 18.0 410.89 13.3 417.47

Barclays Capital Watch Loan Information ****

Barclays Capital Watch Loan Information ****

Barclays Capital Watch Loan Information ****

Total No. of Props : 14.0 651.71 21.1 652.21

Noteworthy Proforma Loan Information

Pro Forma Loans Summary

DSCR Stratifications Delq Status Property Type Amortization

Noteworthy Total Loan Detail

Skyline Portfolio (Workout Control: BACM07-1 )

Solana (Workout Control: BACM07-1 )

Pacific Shores (Workout Control: BACM07-1 )

575 Lexington Avenue (Workout Control: BACM07-1 )

Forest Hills Corporate Center (Workout Control: BACM07-1 )

Richmond Ridge Apartments (Workout Control: BACM07-1 )

Pari Passu (Trust) 4 4 819.57 26.1

Distressed Paidoff Loans

Noteworthy Loan Concentrations

Analyst: Dan Voloshin

CMBS Trading Desk CMBS Surveillance CMBS Research

Analytics / Barclays Capital Live

Você também pode gostar