FWP 1 wb600455.htm FORM FWP

Filed Pursuant to Rule 433
Registration No. 333-131262

This material is for your private information, and Wachovia Capital Markets, LLC ( the “Underwriter”) is not soliciting any action based upon it. This material is not to be construed as an offer to sell or the solicitation of any offer to buy any security in any jurisdiction where such an offer or solicitation would be illegal. The depositor has filed a registration statement (including a prospectus) with the SEC for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC (SEC File No. 333-131262) for more complete information about the depositor, the issuing trust and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any Underwriter or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-800-745-2063 (8am-5pm EST). The certificates referred to in these materials, and the asset pools backing them, are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a ‘‘when, as and if issued’’ basis. You understand that, when you are considering the purchase of these offered certificates, a contract of sale will come into being no sooner than the date on which the relevant class has been priced and we have confirmed the allocation of certificates to be made to you; any ‘‘indications of interest’’ expressed by you, and any ‘‘soft circles’’ generated by us, will not create binding contractual obligations for you or us. As a result of the foregoing, you may commit to purchase offered certificates that have characteristics that may change, and you are advised that all or a portion of the offered certificates may not be issued that have the characteristics described in these materials. Our obligation to sell offered certificates to you is conditioned on the offered certificates that are actually issued having the characteristics described in these materials. If we determine that condition is not satisfied in any material respect, we will notify you, and neither the depositor nor any Underwriter will have any obligation to you to deliver any portion of the certificates which you have committed to purchase, and there will be no liability between us as a consequence of the non-delivery. You have requested that the Underwriter provide to you information in connection with your consideration of the purchase of certain certificates described in this information. This information is being provided to you for informative purposes only in response to your specific request. The Underwriter described in this information may from time to time perform investment banking services for, or solicit investment banking business from, any company named in this information. The Underwriter and/or their employees may from time to time have a long or short position in any contract or certificate discussed in this information. The information contained herein supersedes any previous such information delivered to you and may be superseded by information delivered to you prior to the time of sale. Notwithstanding anything herein to the contrary, you (and each of your employees, representatives or other agents) may disclose to any and all persons, without limitation of any kind, the United States federal, state and local income ‘‘tax treatment’’ and ‘‘tax structure’’ (in each case, within the meaning of Treasury Regulation Section 1.6011-4) and all materials of any kind (including opinions or other tax analyses) of the transaction contemplated hereby that are provided to you (or your representatives) relating to such tax treatment and tax structure, other than the name of the issuer or information that would permit identification of the issuer, and except that with respect to any document or similar item that in either case contains information concerning the tax treatment or tax structure of the transaction as well as other information, this sentence shall only apply to such portions of the document or similar item that relate to the United States federal, state and local income tax treatment or tax structure of the transaction.


WBCMT 2006 C26 Multifamily Data

Expected Deal Size - Approx. $2b current tape is $1,992M
Expected Pricing Date - 6/20/06 with 6/29/06 settle
Marketing 6/7/06-6/19/06 (around CMSA)
Current Multi-Family Tape - $275.8MM

Loan Issuer

 

Property Name

 

Property Address

 

Property City

 

Property
State

 

Property
Zip Code

 

County


 


 


 


 


 


 


Wachovia

 

Lantern Colonial Pool

 

Various

 

Lincolnton

 

NC

 

28092

 

Lincoln

 

 

Lantern Ridge Apartments

 

202 Lantern Ridge Drive

 

Lincolnton

 

NC

 

28092

 

Lincoln

 

 

Colonial Village Apartments

 

324 Colonial Village Drive

 

Lincolnton

 

NC

 

28092

 

Lincoln

Wachovia

 

North Hampton Mobile Home Park & Self Storage Facility (1)

 

203 Lafayette Road

 

North Hampton

 

NH

 

03862

 

Rockingham

Wachovia

 

AMLI at Killian Creek

 

2300 Country Walk

 

Snellville

 

GA

 

30039

 

Gwinnet

Wachovia

 

Pinnacle View Apartments

 

7600 Montgomery Boulevard NE

 

Albuquerque

 

NM

 

87109

 

Bernalillo

Wachovia

 

The Cottages of Monroe

 

1633 Breedlove Drive

 

Monroe

 

GA

 

30655

 

Walton

Wachovia

 

Reserve at Charles Place Apartments

 

4701 Charles Place

 

Plano

 

TX

 

75093

 

Collin

Wachovia

 

La Ventana Apartment Homes

 

2901 N. Rainbow Boulevard

 

Las Vegas

 

NV

 

89108

 

Clark

Wachovia

 

Silver Shadow Apartments

 

8301 W. Charleston Boulevard

 

Las Vegas

 

NV

 

89117

 

Clark

Wachovia

 

Sunrise Springs Apartment Homes

 

4455 E. Twain Avenue

 

Las Vegas

 

NV

 

89121

 

Clark

Wachovia

 

The Towers of Dadeland

 

8390 South Dixie Highway

 

Miami

 

FL

 

33143

 

Miami-Dade

Wachovia

 

Hermitage Apartments

 

2130 Westmead Drive

 

Decatur

 

AL

 

35603

 

Morgan

Wachovia

 

Cedar Point Apartments

 

3154 Berry Lane

 

Roanoke

 

VA

 

24018

 

Roanoke

Wachovia

 

The Falls at Quail Lake Apartments

 

884 Quail Lake Circle

 

Colorado Springs

 

CO

 

80906

 

El Paso

Wachovia

 

Hickory Creek

 

2344 Hickory Creek Drive

 

Richmond

 

VA

 

23294

 

Henrico

Wachovia

 

Chatham Wood Apts.

 

808 Lakecrest Ave

 

High Point

 

NC

 

27265

 

Guilford

Wachovia

 

Madison at Adams Farm Apartments

 

5202 Fox Hunt Dr.

 

Greensboro

 

NC

 

27407

 

Guilford

Wachovia

 

Saddle Club Apartments

 

3730 S. Mill Avenue

 

Tempe

 

AZ

 

85282

 

Maricopa

Wachovia

 

Pines Point Apartments

 

3102 Oradell Lane

 

Dallas

 

TX

 

75220

 

Dallas

Wachovia

 

Tree Tops at Post Oak

 

4510 & 4530 Briar Hollow Place

 

Houston

 

TX

 

77027

 

Harris

Wachovia

 

Westfield Apartments

 

14405 Rio Bonito

 

Houston

 

TX

 

77083

 

Harris

AMCC

 

Ashford Manor Apartments

 

2320 Tucumcari Drive & 6153, 6157, 6161, 6201, 6205, 6209 & 6212 Camino De Rosa Drive

 

Las Vegas

 

NV

 

89108

 

Clark

AMCC

 

Casa Del Verde Apartments

 

5328 Montgomery Boulevard NE

 

Albuquerque

 

NM

 

87109

 

Bernalillo

AMCC

 

Greenbriar Apartments

 

2406 West Frank Avenue

 

Lufkin

 

TX

 

75904

 

Angelina

AMCC

 

Spanish Trace

 

1919-1939 East Grauwyler Road

 

Irving

 

TX

 

75061

 

Dallas

AMCC

 

Morgan Pointe Apartments

 

300 Morgan Pointe

 

Morgantown

 

WV

 

26505

 

Monongalia

AMCC

 

Embassy Apartments

 

1415 West Airport Freeway

 

Irving

 

TX

 

75062

 

Dallas


Loan Issuer

 

Property Name

 

General Property
Type

 

Specific Property Type

 

Current Loan Amount

 

Elevator Buildings

 

Utilities Tenant
Pays

 

Number of
Studio Units


 


 


 


 


 


 


 


Wachovia

 

Lantern Colonial Pool

 

Multifamily

 

Conventional

 

$7,426,175

 

N

 

E

 

0

 

 

Lantern Ridge Apartments

 

Multifamily

 

Conventional

 

$0

 

N

 

E

 

0

 

 

Colonial Village Apartments

 

Multifamily

 

Conventional

 

$0

 

N

 

E

 

0

Wachovia

 

North Hampton Mobile Home Park & Self Storage Facility (1)

 

Mobile Home Park

 

Mobile Home Park

 

$3,760,000

 

N

 

E,G

 

123 (2)

Wachovia

 

AMLI at Killian Creek

 

Multifamily

 

Conventional

 

$21,000,000

 

N

 

E,W

 

0

Wachovia

 

Pinnacle View Apartments

 

Multifamily

 

Conventional

 

$8,700,000

 

N

 

E,G

 

0

Wachovia

 

The Cottages of Monroe

 

Multifamily

 

Conventional

 

$6,600,000

 

N

 

None

 

0

Wachovia

 

Reserve at Charles Place Apartments

 

Multifamily

 

Conventional

 

$20,475,000

 

N

 

None

 

0

Wachovia

 

La Ventana Apartment Homes

 

Multifamily

 

Conventional

 

$18,200,000

 

N

 

E,W,S,T

 

0

Wachovia

 

Silver Shadow Apartments

 

Multifamily

 

Conventional

 

$14,950,000

 

N

 

E,W,S,T

 

0

Wachovia

 

Sunrise Springs Apartment Homes

 

Multifamily

 

Conventional

 

$13,250,000

 

N

 

E

 

0

Wachovia

 

The Towers of Dadeland

 

Multifamily

 

Conventional

 

$21,100,000

 

Y

 

E

 

0

Wachovia

 

Hermitage Apartments

 

Multifamily

 

Conventional

 

$1,648,876

 

N

 

E

 

0

Wachovia

 

Cedar Point Apartments

 

Multifamily

 

Conventional

 

$4,795,668

 

N

 

E,G

 

0

Wachovia

 

The Falls at Quail Lake Apartments

 

Multifamily

 

Conventional

 

$9,200,000

 

N

 

E

 

0

Wachovia

 

Hickory Creek

 

Multifamily

 

Conventional

 

$18,500,000

 

N

 

E,G,W,S

 

0

Wachovia

 

Chatham Wood Apts.

 

Multifamily

 

Conventional

 

$7,350,000

 

N

 

E,G

 

0

Wachovia

 

Madison at Adams Farm Apartments

 

Multifamily

 

Conventional

 

$20,250,000

 

N

 

E,G

 

0

Wachovia

 

Saddle Club Apartments

 

Multifamily

 

Conventional

 

$25,000,000

 

N

 

E

 

63

Wachovia

 

Pines Point Apartments

 

Multifamily

 

Section 42

 

$6,000,000

 

N

 

E,W,S,T

 

4

Wachovia

 

Tree Tops at Post Oak

 

Multifamily

 

Conventional

 

$6,670,000

 

Y

 

W,E,T,C

 

0

Wachovia

 

Westfield Apartments

 

Multifamily

 

Conventional

 

$13,950,000

 

N

 

E,W,S

 

0

AMCC

 

Ashford Manor Apartments

 

Multifamily

 

Conventional

 

$11,490,742

 

N

 

E,G

 

120

AMCC

 

Casa Del Verde Apartments

 

Multifamily

 

Conventional

 

$4,800,000

 

Y

 

NAV

 

0

AMCC

 

Greenbriar Apartments

 

Multifamily

 

Conventional

 

$4,000,000

 

N

 

E,G,W

 

0

AMCC

 

Spanish Trace

 

Multifamily

 

Conventional

 

$2,500,000

 

N

 

NAV

 

0

AMCC

 

Morgan Pointe Apartments

 

Multifamily

 

Student Housing

 

$2,198,399

 

N

 

E,W,S

 

0

AMCC

 

Embassy Apartments

 

Multifamily

 

Conventional

 

$2,000,000

 

N

 

E

 

5


Loan Issuer

 

Property Name

 

Number of 1
BR Units

 

Number of 2
BR Units

 

Number of 3
BR Units

 

Number of 4+
BR Units

 

Average Rent;
Rent Ranges -
Studio Units

 

Average Rent;
Rent Ranges - 1
BR Units

 

Average Rent;
Rent Ranges - 2
BR Units


 


 


 


 


 


 


 


 


Wachovia

 

Lantern Colonial Pool

 

Various

 

Various

 

Various

 

0

 

0

 

0

 

0

 

 

Lantern Ridge Apartments

 

48

 

0

 

0

 

0

 

0;0-0

 

419;400-495

 

0;0-0

 

 

Colonial Village Apartments

 

51

 

114

 

6

 

0

 

0;0-0

 

375;375-375

 

481;450-495

Wachovia

 

North Hampton Mobile Home Park & Self Storage Facility (1)

 

0

 

0

 

0

 

0

 

345;345-345

 

0;0-0

 

0;0-0

Wachovia

 

AMLI at Killian Creek

 

106

 

118

 

32

 

0

 

0;0-0

 

824;765-955

 

1068;939-1188

Wachovia

 

Pinnacle View Apartments

 

64

 

128

 

24

 

0

 

0;0-0

 

533;520-545

 

645;620-670

Wachovia

 

The Cottages of Monroe

 

12

 

32

 

0

 

0

 

0;0-0

 

1465;1465-1465

 

1639;1545-1645

Wachovia

 

Reserve at Charles Place Apartments

 

16

 

102

 

138

 

8

 

0;0-0

 

895;895-895

 

1123;1080-1228

Wachovia

 

La Ventana Apartment Homes

 

106

 

152

 

0

 

 

 

0;0-0

 

760;760-760

 

873;805-905

Wachovia

 

Silver Shadow Apartments

 

34

 

104

 

64

 

0

 

0;0-0

 

785;785-785

 

905;905-905

Wachovia

 

Sunrise Springs Apartment Homes

 

66

 

88

 

40

 

0

 

0;0-0

 

730;730-730

 

860;860-860

Wachovia

 

The Towers of Dadeland

 

54

 

66

 

0

 

0

 

0;0-0

 

1672;1483-2135

 

1952;1830-2177

Wachovia

 

Hermitage Apartments

 

40

 

44

 

16

 

0

 

0;0-0

 

350;350-350

 

425;425-425

Wachovia

 

Cedar Point Apartments

 

0

 

108

 

42

 

0

 

0;0-0

 

0;0-0

 

685;675-735

Wachovia

 

The Falls at Quail Lake Apartments

 

32

 

112

 

12

 

0

 

0;0-0

 

650;650-650

 

781;749-799

Wachovia

 

Hickory Creek

 

124

 

170

 

0

 

0

 

0;0-0

 

725;695-755

 

785;685-885

Wachovia

 

Chatham Wood Apts.

 

112

 

96

 

0

 

0

 

0;0-0

 

500;432-568

 

652;532-772

Wachovia

 

Madison at Adams Farm Apartments

 

140

 

256

 

104

 

0

 

0;0-0

 

613;540-685

 

747;594-900

Wachovia

 

Saddle Club Apartments

 

243

 

208

 

0

 

0

 

537;537-537

 

648;648-648

 

753;753-753

Wachovia

 

Pines Point Apartments

 

260

 

54

 

0

 

0

 

200;200-200

 

422;375-450

 

614;585-640

Wachovia

 

Tree Tops at Post Oak

 

89

 

23

 

0

 

0

 

0;0-0

 

802;715-875

 

1118;976-1195

Wachovia

 

Westfield Apartments

 

296

 

128

 

0

 

0

 

0;0-0

 

556;520-620

 

699;665-815

AMCC

 

Ashford Manor Apartments

 

80

 

62

 

0

 

0

 

560;560-560

 

675;675-675

 

756;750-775

AMCC

 

Casa Del Verde Apartments

 

72

 

65

 

0

 

0

 

0

 

620;620-620

 

733;710-805

AMCC

 

Greenbriar Apartments

 

128

 

56

 

0

 

0

 

0

 

408;345-445

 

526;515-535

AMCC

 

Spanish Trace

 

80

 

56

 

0

 

0

 

0

 

549;549-549

 

682;679-700

AMCC

 

Morgan Pointe Apartments

 

22

 

26

 

0

 

0

 

0

 

525;525-525

 

725;725-725

AMCC

 

Embassy Apartments

 

60

 

43

 

2

 

0

 

390;390-390

 

440;440-440

 

563;542-596


Loan Issuer

 

Property Name

 

Average Rent;
Rent Ranges - 3
BR Units

 

Average Rent;
Rent Ranges - 4+
BR Units

 

DSCR

 

LTV

 

Remaining
Amort

 

Remaining
IO

 

Remaining
Term


 


 


 


 


 


 


 


 


Wachovia

 

Lantern Colonial Pool

 

0

 

0

 

1.21

 

80.0%

 

358

 

0

 

118

 

 

Lantern Ridge Apartments

 

0;0-0

 

0;0-0

 

NA

 

NA

 

NA

 

NA

 

NA

 

 

Colonial Village Apartments

 

575;575-575

 

0;0-0

 

NA

 

NA

 

NA

 

NA

 

NA

Wachovia

 

North Hampton Mobile Home Park & Self Storage Facility (1)

 

0;0-0

 

0;0-0

 

1.23

 

80.0%

 

360

 

11

 

119

Wachovia

 

AMLI at Killian Creek

 

1097;995-1269

 

0;0-0

 

1.36

 

78.2%

 

IO

 

119

 

119

Wachovia

 

Pinnacle View Apartments

 

815;810-820

 

0;0-0

 

1.21

 

78.4%

 

360

 

59

 

119

Wachovia

 

The Cottages of Monroe

 

0;0-0

 

0;0-0

 

1.24

 

76.7%

 

360

 

17

 

119

Wachovia

 

Reserve at Charles Place Apartments

 

1313;1135-1555

 

1675;1645-1705

 

1.57

 

65.0%

 

IO

 

120

 

120

Wachovia

 

La Ventana Apartment Homes

 

0;0-0

 

0;0-0

 

1.20

 

71.9%

 

360

 

59

 

119

Wachovia

 

Silver Shadow Apartments

 

1005;1005-1005

 

0;0-0

 

1.20

 

69.9%

 

360

 

59

 

119

Wachovia

 

Sunrise Springs Apartment Homes

 

975;975-975

 

0;0-0

 

1.20

 

69.4%

 

360

 

59

 

119

Wachovia

 

The Towers of Dadeland

 

0;0-0

 

0;0-0

 

1.21

 

57.2%

 

360

 

62

 

122

Wachovia

 

Hermitage Apartments

 

525;525-525

 

0;0-0

 

1.41

 

64.7%

 

359

 

0

 

119

Wachovia

 

Cedar Point Apartments

 

925;925-925

 

0;0-0

 

1.38

 

77.4%

 

359

 

0

 

119

Wachovia

 

The Falls at Quail Lake Apartments

 

1050;1050-1050

 

0;0-0

 

1.24

 

80.0%

 

360

 

58

 

118

Wachovia

 

Hickory Creek

 

0;0-0

 

0;0-0

 

1.22

 

70.6%

 

360

 

72

 

120

Wachovia

 

Chatham Wood Apts.

 

0;0-0

 

0;0-0

 

1.25

 

74.9%

 

360

 

72

 

120

Wachovia

 

Madison at Adams Farm Apartments

 

840;680-1000

 

0;0-0

 

1.32

 

73.9%

 

360

 

72

 

120

Wachovia

 

Saddle Club Apartments

 

0;0-0

 

0;0-0

 

1.25

 

79.1%

 

IO

 

60

 

60

Wachovia

 

Pines Point Apartments

 

0;0-0

 

0;0-0

 

1.21

 

75.0%

 

300

 

23

 

119

Wachovia

 

Tree Tops at Post Oak

 

0;0-0

 

0;0-0

 

1.39

 

78.5%

 

IO

 

60

 

60

Wachovia

 

Westfield Apartments

 

0;0-0

 

0;0-0

 

1.20

 

79.7%

 

360

 

21

 

117

AMCC

 

Ashford Manor Apartments

 

0

 

0

 

1.29

 

73.3%

 

359

 

0

 

119

AMCC

 

Casa Del Verde Apartments

 

0

 

0

 

1.26

 

73.8%

 

360

 

0

 

120

AMCC

 

Greenbriar Apartments

 

0

 

0

 

1.24

 

65.6%

 

240

 

0

 

240

AMCC

 

Spanish Trace

 

0

 

0

 

1.30

 

75.8%

 

360

 

24

 

120

AMCC

 

Morgan Pointe Apartments

 

0

 

0

 

1.31

 

73.3%

 

359

 

0

 

119

AMCC

 

Embassy Apartments

 

750;750-750

 

0

 

1.30

 

71.9%

 

360

 

23

 

119


 

 

 

 

Average Rents and Range of Rents Breakout

 

 

 

 


Loan Issuer

 

Property Name

 

Average
Rent -
Studio
Units

 

Rent
Ranges -
Studio
Units

 

Average
Rent - 1
BR Units

 

Rent
Ranges -
1 BR
Units

 

Average
Rent - 2
BR Units

 

Rent
Ranges -
2 BR
Units

 

Average
Rent - 3
BR Units

 

Rent
Ranges -
3 BR
Units

 

Average
Rent - 4+
BR Units

 

Rent
Ranges -
4+ BR
Units


 


 


 


 


 


 


 


 


 


 


 


Wachovia

 

Lantern Colonial Pool

 

0

 

0-0

 

0

 

0-0

 

0

 

0-0

 

0

 

0-0

 

0

 

0-0

 

 

Lantern Ridge Apartments

 

0

 

0-0

 

419

 

400-495

 

0

 

0-0

 

0

 

0-0

 

0

 

0-0

 

 

Colonial Village Apartments

 

0

 

0-0

 

375

 

375-375

 

481

 

450-495

 

575

 

575-575

 

0

 

0-0

Wachovia

 

North Hampton Mobile Home Park & Self Storage Facility (1)

 

345

 

345-345

 

0

 

0-0

 

0

 

0-0

 

0

 

0-0

 

0

 

0-0

Wachovia

 

AMLI at Killian Creek

 

0

 

0-0

 

824

 

765-955

 

1068

 

939-1188

 

1097

 

995-1269

 

0

 

0-0

Wachovia

 

Pinnacle View Apartments

 

0

 

0-0

 

533

 

520-545

 

645

 

620-670

 

815

 

810-820

 

0

 

0-0

Wachovia

 

The Cottages of Monroe

 

0

 

0-0

 

1465

 

1465-1465

 

1639

 

1545-1645

 

0

 

0-0

 

0

 

0-0

Wachovia

 

Reserve at Charles Place Apartments

 

0

 

0-0

 

895

 

895-895

 

1123

 

1080-1228

 

1313

 

1135-1555

 

1675

 

1645-1705

Wachovia

 

La Ventana Apartment Homes

 

0

 

0-0

 

760

 

760-760

 

873

 

805-905

 

0

 

0-0

 

0

 

0-0

Wachovia

 

Silver Shadow Apartments

 

0

 

0-0

 

785

 

785-785

 

905

 

905-905

 

1005

 

1005-1005

 

0

 

0-0

Wachovia

 

Sunrise Springs Apartment Homes

 

0

 

0-0

 

730

 

730-730

 

860

 

860-860

 

975

 

975-975

 

0

 

0-0

Wachovia

 

The Towers of Dadeland

 

0

 

0-0

 

1672

 

1483-2135

 

1952

 

1830-2177

 

0

 

0-0

 

0

 

0-0

Wachovia

 

Hermitage Apartments

 

0

 

0-0

 

350

 

350-350

 

425

 

425-425

 

525

 

525-525

 

0

 

0-0

Wachovia

 

Cedar Point Apartments

 

0

 

0-0

 

0

 

0-0

 

685

 

675-735

 

925

 

925-925

 

0

 

0-0

Wachovia

 

The Falls at Quail Lake Apartments

 

0

 

0-0

 

650

 

650-650

 

781

 

749-799

 

1050

 

1050-1050

 

0

 

0-0

Wachovia

 

Hickory Creek

 

0

 

0-0

 

725

 

695-755

 

785

 

685-885

 

0

 

0-0

 

0

 

0-0

Wachovia

 

Chatham Wood Apts.

 

0

 

0-0

 

500

 

432-568

 

652

 

532-772

 

0

 

0-0

 

0

 

0-0

Wachovia

 

Madison at Adams Farm Apartments

 

0

 

0-0

 

613

 

540-685

 

747

 

594-900

 

840

 

680-1000

 

0

 

0-0

Wachovia

 

Saddle Club Apartments

 

537

 

537-537

 

648

 

648-648

 

753

 

753-753

 

0

 

0-0

 

0

 

0-0

Wachovia

 

Pines Point Apartments

 

200

 

200-200

 

422

 

375-450

 

614

 

585-640

 

0

 

0-0

 

0

 

0-0

Wachovia

 

Tree Tops at Post Oak

 

0

 

0-0

 

802

 

715-875

 

1118

 

976-1195

 

0

 

0-0

 

0

 

0-0

Wachovia

 

Westfield Apartments

 

0

 

0-0

 

556

 

520-620

 

699

 

665-815

 

0

 

0-0

 

0

 

0-0

AMCC

 

Ashford Manor Apartments

 

560

 

560-560

 

675

 

675-675

 

756

 

750-775

 

0

 

0-0

 

0

 

0-0

AMCC

 

Casa Del Verde Apartments

 

0

 

0-0

 

620

 

620-620

 

733

 

710-805

 

0

 

0-0

 

0

 

0-0

AMCC

 

Greenbriar Apartments

 

0

 

0-0

 

408

 

345-445

 

526

 

515-535

 

0

 

0-0

 

0

 

0-0

AMCC

 

Spanish Trace

 

0

 

0-0

 

549

 

549-549

 

682

 

679-700

 

0

 

0-0

 

0

 

0-0

AMCC

 

Morgan Pointe Apartments

 

0

 

0-0

 

525

 

525-525

 

725

 

725-725

 

0

 

0-0

 

0

 

0-0

AMCC

 

Embassy Apartments

 

390

 

390-390

 

440

 

440-440

 

563

 

542-596

 

750

 

750-750

 

0

 

0-0


Loan Issuer

 

Property Name

 

Principals (Individuals)


 


 


Wachovia

 

Lantern Colonial Pool

 

James Tarlton, Jr. and Llyod Trotter

 

 

Lantern Ridge Apartments

 

Llyod Trotter

 

 

Colonial Village Apartments

 

Llyod Trotter

Wachovia

 

North Hampton Mobile Home Park & Self Storage Facility (1)

 

Joseph Roy

Wachovia

 

AMLI at Killian Creek

 

Scott Knauer

Wachovia

 

Pinnacle View Apartments

 

Mark Hamilton and Anthony Zanze

Wachovia

 

The Cottages of Monroe

 

A. Wayne Johnson

Wachovia

 

Reserve at Charles Place Apartments

 

Robert Robotti

Wachovia

 

La Ventana Apartment Homes

 

Myron Lieberman

Wachovia

 

Silver Shadow Apartments

 

Myron Lieberman

Wachovia

 

Sunrise Springs Apartment Homes

 

Myron Lieberman

Wachovia

 

The Towers of Dadeland

 

The Green Companies

Wachovia

 

Hermitage Apartments

 

William R. Collins

Wachovia

 

Cedar Point Apartments

 

Allen J. Brock

Wachovia

 

The Falls at Quail Lake Apartments

 

Mark Hamilton and Anthony Zanze

Wachovia

 

Hickory Creek

 

John Saunders

Wachovia

 

Chatham Wood Apts.

 

John Saunders

Wachovia

 

Madison at Adams Farm Apartments

 

John Saunders

Wachovia

 

Saddle Club Apartments

 

ENZO Investments

Wachovia

 

Pines Point Apartments

 

William E. Baldridge

Wachovia

 

Tree Tops at Post Oak

 

Walter J. Ruloff

Wachovia

 

Westfield Apartments

 

William E. Baldridge

AMCC

 

Ashford Manor Apartments

 

Ernest A. Becker, IV

AMCC

 

Casa Del Verde Apartments

 

Karl Neiders

AMCC

 

Greenbriar Apartments

 

Richard P. Ainsworth, Rufus H. Duncan, Jr. & Harriet D. Tamminga

AMCC

 

Spanish Trace

 

Brian Schwartz

AMCC

 

Morgan Pointe Apartments

 

Joseph E. Moser II, Joseph E. Moser & Joe H. Weiss

AMCC

 

Embassy Apartments

 

Vinodbhai T. Patel



(1)

With respect to North Hampton Mobile Home Park & Self Storage, the subject property also includes 13,800 square feet (109 units) of self storage that accounted for $119,160 of the $628,380 underwritten base rent.  As of 3/31/2006 the self storage portion of the collateral was 94.11% occupied.

 

 

(2)

With respect to North Hampton Mobile Home Park & Self Storage, the # studio units represents the number of single-wide pads available for rent to coach owners.