|
|
|
|
|
|
|
|
|
|
|
|
|
<TABLE>
<CAPTION>
Anticipated
Repayment
Cut-Off Date Hyper Date (ARD)
Principal Amortization or Maturity
Tab No. Property Name Balance Indicator Date
------- ------------- ------- --------- ----
<S> <C> <C> <C> <C>
1 Campus Apartments $27,208,269 Yes 7/01/2008
2 17 John Street $23,370,205 Yes 2/01/2010
3 San Croix Apartments $19,578,662 No 4/01/2008
4 4343 Commerce Court (A)(I) $12,854,405 Yes 5/01/2008
5 1051 North Kirk Road (A)(I) $3,347,051 Yes 5/01/2008
6 Narco River Business Center (A) $2,785,970 No 12/01/2009
7 Ryder Integrated Logistics $18,163,497 No 12/01/2009
8 Holiday Inn Rochester $17,664,749 Yes 3/01/2010
9 Nevada Street Apartments $15,383,326 No 4/01/2010
10 Camelot Apartments $14,856,703 No 1/01/2010
11 Neurocrine Biosciences $14,520,520 No 10/01/2008
12 CSC Office Building $13,062,719 No 1/01/2010
13 Kinetic Systems Building (B) $6,365,380 No 12/01/2009
14 Globix Corporation Building (B) $6,067,002 No 12/01/2009
15 Summit Square $12,219,619 Yes 9/01/2009
16 Bed, Bath & Beyond $11,435,153 Yes 9/01/2009
17 The Quidel Building $11,221,258 No 1/01/2010
18 Candletree Apartments $10,963,810 No 12/01/2009
19 Latham Crossing & Crossroads Plaza $10,794,070 Yes 3/01/2009
20 Hampton Inn & Suites (II) $7,798,542 Yes 4/01/2010
21 Big Bowl/Wildfire (II) $2,885,760 Yes 4/01/2010
22 Backlick Center South $10,416,515 No 10/01/2008
23 Willow Run Business Center II $10,014,899 Yes 7/01/2009
24 East Side Plaza $10,014,960 Yes 8/01/2008
25 Ritchie Highway Shopping Center $9,990,201 No 4/01/2010
26 Lincoln Park (C) $5,493,907 Yes 3/01/2010
27 Pompano Merchandise Mart (C) $4,345,129 Yes 3/01/2010
28 Big Kmart Shopping Center $9,612,479 No 11/01/2009
29 Marston Park Plaza $9,336,233 Yes 2/01/2007
30 Union Center $9,276,303 Yes 1/01/2010
31 La Jolla Corporate Center $7,925,305 No 12/01/2009
32 Southlake Festival Shopping Center $7,682,150 Yes 1/01/2010
33 HomeBase-Phoenix, AZ $6,935,000 Yes 3/01/2010
34 Hyatt Suites Hotel $6,574,857 No 1/01/2010
35 Holiday Square Shopping Center $6,492,608 No 1/01/2010
36 Stagecoach Plaza $6,497,497 No 5/01/2010
37 Today's Man Oxford Valley $6,484,711 No 4/01/2010
38 Parkway Corporate Plaza 138 $6,268,274 Yes 8/01/2009
39 Lexington Commons Apartments $6,049,765 No 10/01/2008
40 Regal Cinema $5,922,685 No 7/01/2006
41 One Airport Center Office Building $5,910,081 No 5/01/2008
42 San Pablo Apartments $5,882,435 No 5/01/2008
43 Oaks of Ashford Point Apartments $5,686,604 No 2/01/2010
44 Comfort Inn - Philadelphia Airport $5,676,471 Yes 1/01/2010
45 Grouse Run Apartments $5,585,140 No 7/01/2008
46 Avanex Building $5,585,443 No 4/01/2010
47 The Regents Cove Apartments $5,525,023 No 10/01/2009
<PAGE>
<CAPTION>
(table continued)
Anticipated
Repayment
Cut-Off Date Hyper Date (ARD)
Principal Amortization or Maturity
Tab No. Property Name Balance Indicator Date
------- ------------- ------- --------- ----
<S> <C> <C> <C> <C>
48 156 10-40 Cross Bay Boulevard $5,488,622 Yes 3/01/2010
49 Freehold Executive Center $5,467,565 No 3/01/2010
50 K-Mart (D) $2,736,790 No 3/01/2020
51 K-Mart (D) $2,623,255 No 3/01/2020
52 Seton Chase Apartments $5,331,967 No 12/01/2009
53 Tel Huron Shopping Center $5,319,224 Yes 5/01/2008
54 Quality Inn Sports Complex $5,283,445 No 10/01/2013
55 Ramada Limited $5,040,957 No 10/01/2008
56 Walker's Station Apartments $5,000,985 No 11/01/2008
57 Saturn Electronics & Engineering $4,984,950 No 3/01/2010
58 Plaza Pointe $4,811,953 No 7/01/2008
59 GAI-Tronics Corporation $4,547,562 Yes 1/01/2010
60 2600 Building $4,506,950 No 12/01/2009
61 Hoyt's Cinemas $4,431,514 No 3/01/2010
62 Advance Auto Parts - York, PA (III) $555,407 Yes 8/01/2009
63 Advance Auto Parts - Harrisburg, PA (Swatara) (III) $495,899 Yes 8/01/2009
64 Advance Auto Parts - Steelton, PA (III) $485,981 Yes 8/01/2009
65 Advance Auto Parts - Celina, OH (III) $391,760 Yes 8/01/2009
66 Advance Auto Parts - Youngstown, OH (III) $471,104 Yes 8/01/2009
67 Advance Auto Parts - Warren, OH (III) $446,309 Yes 8/01/2009
68 Advance Auto Parts - Atlanta, GA (III) $525,653 Yes 8/01/2009
69 Advance Auto Parts - Penn Hills, PA (III) $555,407 Yes 8/01/2009
70 Advance Auto Parts - Pontotoc, MS (III) $357,047 Yes 8/01/2009
71 Hampton Inn Maple Grove $4,248,346 No 10/01/2013
72 Maple Tree Mall $4,139,648 No 1/01/2010
73 The Sterling Falls Apartments $4,133,080 No 10/01/2008
74 Stelton Shopping Center $3,764,341 No 6/01/2009
75 Parkview Towers $3,747,122 No 1/01/2010
76 Unilab Building $3,635,317 No 1/01/2010
77 Cambridge Apartments $3,617,070 No 11/01/2008
78 Tempe Plaza $3,485,695 No 1/01/2010
79 Byram Self-Storage $3,473,450 No 3/01/2015
80 Sixth Street Building $3,448,523 No 10/01/2008
81 Lake Pine Apartments $3,440,000 No 9/01/2008
82 Las Lomas Apartments $3,389,203 No 12/01/2014
83 Pinellas Industrial Center $3,288,639 No 2/01/2010
84 Mount Joy Square $3,283,886 No 9/01/2009
85 Town & Country Apartments (Phase II) $3,209,401 No 8/01/2008
86 Bartles Corner Business Park $3,203,077 No 1/01/2010
87 Jeffery Manor Shopping Center $3,193,979 No 3/01/2010
88 Eckerd's Drug Store $2,796,280 No 10/01/2009
89 Clayton Apartments and Duplexes $3,143,270 No 8/01/2008
90 Regal Cinemas 12-Screen Movie Theatre $3,077,552 No 3/01/2011
91 1506 N. Lee Trevino $3,073,332 No 2/01/2020
92 Eckerd Pharmacy $2,985,353 No 10/01/2009
93 Kroger Grocery Store $2,979,610 No 11/01/2008
94 Datatec Warehouse $2,949,806 No 10/01/2009
95 Legacy Business Park Medical Office 8 (E) $2,039,329 No 7/01/2008
96 Legacy Business Park Medical Office - 4 (E) $855,044 No 7/01/2008
97 East Los Angeles Retail Center $2,874,542 No 9/01/2008
98 Acadia Park Apartments $2,820,383 No 8/01/2008
99 Eckerd's Drug Store $3,184,416 No 10/01/2009
<PAGE>
<CAPTION>
(table continued)
Anticipated
Repayment
Cut-Off Date Hyper Date (ARD)
Principal Amortization or Maturity
Tab No. Property Name Balance Indicator Date
------- ------------- ------- --------- ----
<S> <C> <C> <C> <C>
100 Dana Innovations $2,792,343 No 1/01/2010
101 Eckerd's Drug Store $2,736,573 No 10/01/2009
102 Oregon Court (F) $1,630,967 No 1/01/2015
103 Oregon Arms (F) $1,095,277 No 1/01/2015
104 Eckerd Drugs $2,718,412 No 10/01/2009
105 Dicks Clothing and Sporting Goods $2,714,149 No 11/01/2009
106 Sugarland Shopping Center $2,676,417 No 8/01/2009
107 Eckerd Drug Store $2,597,151 No 1/01/2010
108 Bassett Furniture Store $2,584,215 No 3/01/2010
109 Oak Leaf West $2,535,207 No 7/01/2009
110 2000 White Elks Springs Court $2,510,004 No 2/01/2010
111 Triangle Shopping Center $2,461,015 No 1/01/2010
112 Northern Medical Offices $2,443,468 No 7/01/2009
113 Bronco Apartments $2,433,712 No 9/01/2008
114 K-Mart $2,425,217 No 1/01/2020
115 Villa Eleni $2,402,515 No 4/01/2010
116 Perkins Place & Fox Ridge (IV) $728,963 No 3/01/2010
117 Barrington Hills Apartments (IV) $898,722 No 3/01/2010
118 McDuffee Brook Place (IV) $447,364 No 3/01/2010
119 Kearsarge Apartments (IV) $321,543 No 3/01/2010
120 Agawam Industrial Building $2,394,726 No 3/01/2010
121 Tampa Multifamily Portfolio $2,370,253 No 1/01/2010
122 Park Place II Office Building $2,345,210 No 2/01/2010
123 The Sequoia Institute $2,279,038 No 1/01/2010
124 Staples $2,278,520 No 12/01/2009
125 Brookwood Townhomes $2,269,912 No 2/01/2008
126 Staples Office Supply Store $2,255,516 No 9/01/2009
127 Jefferson Pilot Financial Center $2,224,644 No 1/01/2010
128 Eckerd Drug Store $2,195,027 No 12/01/2009
129 Staples Property $2,186,865 No 9/01/2009
130 CVS Drugstore $2,126,840 No 11/01/2019
131 Maple Building $2,110,728 No 10/01/2009
132 Woodward Avenue Office Building $2,098,129 No 4/01/2010
133 Alameda Towne Centre $2,091,710 No 3/01/2020
134 Park Place Apartments $2,069,270 No 9/01/2009
135 244-48 East 117th Street $2,064,956 No 7/01/2009
136 Prudential Office Building $2,009,043 No 1/01/2010
137 1/2 Price Store $1,991,473 No 10/01/2009
138 Sunshine Square Shopping Center $1,968,278 Yes 10/01/2008
139 Westfair Center $1,967,864 No 3/01/2010
140 Bell Gardens Shopping Center $1,934,328 No 9/01/2009
141 Staples $1,915,562 No 11/01/2009
142 Morgan Garden Apartments $1,896,290 No 2/01/2010
143 Colonial Garden Apartments $1,894,490 No 1/01/2010
144 170 West Road $1,893,983 No 12/01/2009
145 Lamar Industrial Center $1,890,834 No 2/01/2010
146 Columbus Plaza Shopping Center $1,884,871 No 11/01/2009
147 Lakeshore Village Office Complex $1,856,359 No 1/01/2010
148 The Lucent Technologies Building $1,854,105 No 2/01/2010
149 Leonard Professional Building $1,847,236 No 1/01/2010
150 Cross River Mill $1,756,517 No 9/01/2009
151 Steele's Market $1,729,258 No 1/01/2010
<PAGE>
<CAPTION>
(table continued)
Anticipated
Repayment
Cut-Off Date Hyper Date (ARD)
Principal Amortization or Maturity
Tab No. Property Name Balance Indicator Date
------- ------------- ------- --------- ----
<S> <C> <C> <C> <C>
152 The Commonwealth Building $1,725,631 No 9/01/2009
153 Gateway 2000 - Hobart $1,711,870 No 7/01/2009
154 Frolics Plaza $1,666,521 No 3/01/2010
155 Lorain Apartments $1,635,607 No 1/01/2010
156 Opdyke Investments $1,623,090 No 3/01/2010
157 Sungard Financial Systems Office Property $1,609,337 No 9/01/2009
158 420 Clinton Avenue $1,588,049 No 10/01/2008
159 Village Shoppes of Paradise Beach $1,584,650 No 7/01/2009
160 Tiscor Corporate Office Building $1,573,238 No 11/01/2008
161 Omnicare Building $1,562,307 No 11/01/2009
162 Best Western $1,544,684 No 3/01/2010
163 Ironwood Apartments $1,540,801 No 11/01/2009
164 Crossroads South Shopping Center $1,528,044 No 3/01/2010
165 West Wind Apartments Phase IV $1,527,768 No 11/01/2009
166 Chastain Pines Apartments $1,492,322 No 9/01/2009
167 166 South River Road $1,485,341 No 11/01/2008
168 Grayco Apartments $1,485,978 No 1/01/2010
169 Mill Road Warehouse $1,459,134 No 2/01/2010
170 Reseda Retail Building $1,423,377 No 9/01/2008
171 Mesa Engineering Systems, Inc. $1,415,841 No 11/01/2008
172 Concord Garden Apartments $1,388,887 No 2/01/2010
173 233 Jamaica Avenue $1,368,165 No 10/01/2008
174 Goffstown Village Apartments (V) $778,373 No 8/01/2008
175 Maple Leaf Apartments (V) $583,780 No 8/01/2008
176 Gateway 2000 - Columbia $1,356,970 No 7/01/2009
177 Kenworthy Medical Building $1,346,780 No 3/01/2020
178 Lakes Mini Storage $1,318,252 No 12/01/2009
179 Town & Country Apartments Phase I $1,312,937 No 8/01/2008
180 Tucson East Apartments $1,307,710 No 11/01/2008
181 Pal Ex, Inc. $1,299,362 No 2/01/2010
182 312-332 East Rosecrans Avenue $1,294,051 No 1/01/2010
183 Building 35 - Corporate Woods $1,282,706 No 9/01/2009
184 Art Museum Apartments $1,258,814 No 4/01/2010
185 Gateway 2000 - Henderson $1,256,564 No 7/01/2009
186 Helicomb International Plant $1,250,633 Yes 11/01/2008
187 Gateway 2000 - Chattanooga $1,252,587 No 7/01/2009
188 U-Stor Facility $1,231,185 No 9/01/2018
189 17-33 Elm Street $1,226,230 No 3/01/2010
190 Montwood Village Shopping Center $1,225,296 No 3/01/2020
191 D Boys Office Building $1,213,096 No 4/01/2010
192 U-Stor Facility $1,210,553 No 9/01/2018
193 43 North Road $1,161,581 No 11/01/2008
194 Park Apartments $1,152,228 No 2/01/2010
195 The Champion Gardens Apartments $1,148,461 No 12/01/2014
196 168 South River Road $1,143,321 No 11/01/2008
197 The Pines Business Park $1,111,528 No 1/01/2010
198 U-Stor Winchester II $1,104,516 No 9/01/2018
199 Knowledge Beginnings (VI) $466,898 No 3/01/2010
200 Knowledge Beginnings (VI) $593,870 No 3/01/2010
201 233, 235, 237 East 111th Street $1,049,810 No 7/01/2009
202 Sunset Shopping Center $1,047,954 No 3/01/2010
203 Lauderhill Plaza $1,015,164 No 11/01/2008
<PAGE>
<CAPTION>
(table continued)
Anticipated
Repayment
Cut-Off Date Hyper Date (ARD)
Principal Amortization or Maturity
Tab No. Property Name Balance Indicator Date
------- ------------- ------- --------- ----
<S> <C> <C> <C> <C>
204 14401 South San Pedro Street $995,424 No 1/01/2010
205 Woods Cross Self Storage $977,900 No 3/01/2010
206 Fresno Self Storage $974,131 No 10/01/2008
207 Crosstown Square Shopping Center $967,406 No 9/01/2009
208 112-116 East 103rd Street $965,627 No 7/01/2009
209 Leon Trace Apartments $924,810 No 9/01/2008
210 Southern Oaks Apartments $919,618 No 3/01/2013
211 Middletown Industrial $908,534 No 3/01/2010
212 401-611 Braker Lane $878,472 No 5/01/2010
213 Mandell Place $873,795 No 4/01/2010
214 The Allendale Village Apartments $866,830 No 11/01/2018
215 Roswell Point Shopping Center $854,148 No 3/01/2010
216 Royal Apartments $841,712 No 7/01/2009
217 402 - 406 Albee Square $807,059 No 10/01/2008
218 Mansfield Retail Center $723,560 No 2/01/2010
219 224 South 3rd Brooklyn $707,879 No 10/01/2009
220 Circuit City Land $494,522 No 11/01/2009
221 Charles Garden Apartments $489,427 No 7/01/2009
222 Blockbuster Video $458,153 No 3/01/2010
223 16-10 Caffrey Avenue $422,177 No 10/01/2008
224 650 E 182 St $407,537 No 5/01/2018
225 Temple Apartments $281,659 No 4/01/2013
$802,558,638
</TABLE>
|
|