3. Lease type and length of lease Summary of Expiry of Occupational Leases (assuming exercise of first break option) Year of break option Number of Leases Passing Rent (w) % of total Cumulative % of Passing Rent <strong>2005</strong> 10 1,393,796 10.2% 10.2% 2006 22 1,836,550 13.4% 23.6% 2007 33 2,385,224 17.4% 41.0% 2008 34 3,349,657 24.4% 65.4% 2009 6 857,139 6.3% 71.7% 2010 6 1,564,810 11.4% 83.1% 2011 5 540,751 3.9% 87.0% 2012 0 0 0.0% 87.0% 2013 2 1,220,876 8.9% 96.0% 2014 2 380,378 2.8% 98.7% 2015 0 0 0.0% 98.7% 2016 1 168,633 1.2% 100.0% 2017 0 0 0.0% 100.0% 2018 1 5,488 0.0% 100.0% Total <strong>Proudreed</strong> 122 13,703,301 100% 4. Regional Weightings Region Number of <strong>Properties</strong> Aggregate Property Value (w) % by Aggregate Property Value Lettable Area (Sq.meters) Passing Rent (per Sq. meters) Passing Rent (w) Total Vacant Area (Sq. meters) East Ile-de-France 13 46,900,000 31.4% 77,809 57 4,454,242 4,807 West Ile-de-France 3 13,510,000 9.0% 23,293 61 1,420,407 0 South West Ile-de-France 1 3,320,000 2.2% 4,184 76 315,909 0 North West Ile-de-France 1 1,920,000 1.3% 4,300 47 204,028 0 Provence-Alpes-Côte d’Azur 6 36,590,000 24.5% 67,790 53 3,559,347 0 Centre 3 24,480,000 16.4% 57,785 26 1,500,435 26,890 Picardie 3 12,110,000 8.1% 23,349 50 1,156,049 0 Rhône-Alpes 2 5,690,000 3.8% 12,104 51 620,070 0 Nord-Pas-de-Calais 1 1,830,000 1.2% 19,135 10 191,732 0 Pays de la Loire 1 1,560,000 1.0% 2,100 68 141,753 0 Bretagne 1 1,420,000 1.0% 2,096 66 139,331 0 Total <strong>Proudreed</strong> 35 149,330,000 100% 293,945 51 13,703,301 31,697 5. Property Size From Sq. meters To Sq. meters Number of <strong>Properties</strong> Aggregate Property Value (w) % by Aggregate Property Value Lettable Area (Sq. meters) Passing Rent (per Sq. meters) Passing Rent (w) Total Vacant Area (Sq. meters) 0 2,500 5 7,580,000 5.10% 10,005 58 576,447 2,200 2,500 5,000 13 51,550,000 34.50% 49,978 99 4,972,069 0 5,000 7,500 3 11,480,000 7.70% 19,745 60 1,183,112 1,013 7,500 10,000 4 16,340,000 10.90% 34,241 50 1,718,569 0 10,000 25,000 7 36,970,000 24.80% 94,124 39 3,647,963 1,594 25,000 75,000 3 25,410,000 17.00% 85,852 19 1,605,141 26,890 Total 35 149,330,000 100.00% 293,945 54 13,703,301 31,697 21
6. Sectoral Weightings: (Industrial Warehouse, Retail, Office, etc) Sector Number of <strong>Properties</strong> Aggregate Property Value (w) % by Aggregate Property Value Lettable Area (Sq. meters) Passing Rent (per Sq. meters) Passing Rent (w) Total Vacant Area (Sq. metres) Warehouse/Distribution 21 93,320,000 62.5% 216,518 39 8,513,041 28,484 Office 4 25,460,000 17.0% 21,128 111 2,348,963 1,013 Retail and Shopping Center 2 10,480,000 7.0% 11,012 91 998,007 0 Mixed Use 6 15,020,000 10.1% 22,809 60 1,364,380 2,200 Industrial 2 5,050,000 3.4% 22,478 21 478,909 0 Retail 1 3,970,000 2.7% 7,801 47 362,913 0 Shopping Center 1 6,510,000 4.4% 3,211 198 635,094 0 Total 35 149,330,000 100% 293,945 64 13,703,301 31,697 7. Details of the Top Five <strong>Properties</strong> by Passing Rent Property Number 1 Property Name Valbonne Property Type Office Region Provence-Alpes-Côte d’Azur Year Built 1992 Year Refurbished N/A Total Net Internal Floor Area (Sq.meters) 4,870 Occupancy Rate (%) 100% Market Value (u) 12,870,000 Vacant Possession Value (u) 9,220,000 Current Annual Rent (u) 1,061,082 ERV (u) 803,550 Number of Units 1 Number of Tenants 1 Initial Yield 8.58% Reversionary Yield 6.50% Property Number 2 Property Name Ormes Property Type Warehouse/Distribution Region Centre Year Built 1979 Year Refurbished N/A Total Net Internal Floor Area (Sq.meters) 27,684 Occupancy Rate (%) 100% Market Value (u) 8,890,000 Vacant Possession Value (u) 6,540,000 Current Annual Rent (u) 865,341 ERV (u) 914,900 Number of Units 1 Number of Tenants 1 Initial Yield 9.18% Reversionary Yield 9.18% 22
- Page 1 and 2: FCC Proudreed Properties 2005 a Fre
- Page 3 and 4: (having taken all reasonable care t
- Page 5 and 6: CONTENTS SECTION PAGE PRINCIPAL CHA
- Page 7 and 8: PRINCIPAL CHARACTERISTICS OF THE CO
- Page 9 and 10: LTV Ratio: Security: Insurance: Mor
- Page 11 and 12: DIAGRAMMATIC OVERVIEW OF PARTIES AN
- Page 13 and 14: is one Business Day following such
- Page 15 and 16: SARL Enoville is a French limited l
- Page 17 and 18: Hedging Agreements. For a descripti
- Page 19 and 20: For further details as to the risks
- Page 21: 2. Tenant Concentration (Top 10 Ten
- Page 25 and 26: Paris Properties 1. Summary descrip
- Page 27 and 28: Property Name Property address Type
- Page 29 and 30: 3. Lease type and length of lease S
- Page 31 and 32: 7. Details of the Top Ten Propertie
- Page 33 and 34: Property Number 7 Property Name Cha
- Page 35 and 36: PRINCIPAL FEATURES OF THE NOTES Bel
- Page 37 and 38: ‘‘AA’’ by Fitch and a ratin
- Page 39 and 40: Interest Rate Risks Interest on the
- Page 41 and 42: after among other things, payments
- Page 43 and 44: same criteria as apply to the Secur
- Page 45 and 46: Although any successor manager of a
- Page 47 and 48: within the Property Portfolio relat
- Page 49 and 50: this judicial procedure. The judgme
- Page 51 and 52: Risks relating to Planning - Right
- Page 53 and 54: (a) to obtain an order for, or paym
- Page 55 and 56: Secured Properties The Secured Prop
- Page 57 and 58: described under ‘‘Obligor Secur
- Page 59 and 60: (together with accrued interest). F
- Page 61 and 62: date on which sale proceeds are rec
- Page 63 and 64: Facility Fees Pursuant to the terms
- Page 65 and 66: • details of the Property Manager
- Page 67 and 68: taking into account any rent guaran
- Page 69 and 70: (d) any Obligor or the Borrowers’
- Page 71 and 72: (or u100,000 for Proudreed France S
- Page 73 and 74:
Account and the related Disposal Ex
- Page 75 and 76:
The ‘‘Due Diligence Criteria’
- Page 77 and 78:
(e) a deposit (by way of gage-espè
- Page 79 and 80:
Pursuant to the terms of the Proper
- Page 81 and 82:
negatively affect the credit qualit
- Page 83 and 84:
provided however that no such termi
- Page 85 and 86:
RESOURCES AVAILABLE TO THE BORROWER
- Page 87 and 88:
Reserve. Furthermore, in the event
- Page 89 and 90:
Obligor Post-Enforcement Priorities
- Page 91 and 92:
Account following the occurrence of
- Page 93 and 94:
(e) fifth, in or towards satisfacti
- Page 95 and 96:
On delivery of a Note Enforcement N
- Page 97 and 98:
VALUATION REPORTS 22 septembre 2005
- Page 99 and 100:
We attach schedule of values, divid
- Page 101 and 102:
15 June 2005 Proudreed France Sarl
- Page 103 and 104:
Finally, we would ask that neither
- Page 105 and 106:
We attach schedule of values, divid
- Page 107 and 108:
15 June 2005 Proudreed France Sarl
- Page 109 and 110:
Finally, we would ask that neither
- Page 111 and 112:
We attach schedule of values, divid
- Page 113 and 114:
15 June 2005 Proudreed France Sarl
- Page 115 and 116:
This valuation is provided for the
- Page 117 and 118:
We confirm that we are able to comp
- Page 119 and 120:
15 June 2005 Proudreed France Sarl
- Page 121 and 122:
This valuation is provided for the
- Page 123 and 124:
We confirm that we are able to comp
- Page 125 and 126:
15 June 2005 Proudreed France Sarl
- Page 127 and 128:
This valuation is provided for the
- Page 129 and 130:
For recently completed developments
- Page 131 and 132:
Schedule of Values - Appendix 1 130
- Page 133 and 134:
Appendix 2 - Schedule of Values 132
- Page 135 and 136:
Appendix 4 Net Market Fund Ref Prop
- Page 137 and 138:
We are in the opinion that the valu
- Page 139 and 140:
Assets of the Issuer Receivables an
- Page 141 and 142:
The Custodian will receive a fee, p
- Page 143 and 144:
et seq. of the French Monetary and
- Page 145 and 146:
THE BORROWERS The Paris Properties
- Page 147 and 148:
• borrowing or more generally rai
- Page 149 and 150:
Loan Capital: Commercial Mortgage L
- Page 151 and 152:
− and generally all transactions
- Page 153 and 154:
7 rue d’Amiens S.C.I. Introductio
- Page 155 and 156:
• granting any security interest
- Page 157 and 158:
1 - BALANCE SHEET - ASSETS Corporat
- Page 159 and 160:
3 - INCOME STATEMENT Corporate name
- Page 161 and 162:
NOTES TO THE ACCOUNTS Before repart
- Page 163 and 164:
FIXED ASSETS Corporate name: PARIS
- Page 165 and 166:
RESERVES IN THE BALANCE SHEET Corpo
- Page 167 and 168:
TABLE OF ACCRUED ASSETS AND ACCRUED
- Page 169 and 170:
LEASING Corporate name: PARIS PROVI
- Page 171 and 172:
AFFILIATED COMPANIES AND INVESTMENT
- Page 173 and 174:
P.P.M.P.P. Financial Statements Yea
- Page 175 and 176:
2 - BALANCE SHEET - LIABILITIES AND
- Page 177 and 178:
3 - INCOME STATEMENT (CONTINUED) Co
- Page 179 and 180:
Corporate name: P.P.M.P.P. FIXED AS
- Page 181 and 182:
RESERVES IN THE BALANCE SHEET Corpo
- Page 183 and 184:
TABLE OF ACCRUED ASSETS AND ACCRUED
- Page 185 and 186:
SECURITY INTEREST GUARANTEED DEBTS
- Page 187 and 188:
The Paris Properties Parent Obligor
- Page 189 and 190:
which it is or will be a party (inc
- Page 191 and 192:
Principal Activities The principal
- Page 193 and 194:
PROUDREED FRANCE Financial Statemen
- Page 195 and 196:
2 - BALANCE SHEET - LIABILITIES AND
- Page 197 and 198:
3 - INCOME STATEMENT (CONTINUED) Co
- Page 199 and 200:
The principal schedules of deprecia
- Page 201 and 202:
DEPRECIATION Corporate name: PROUDR
- Page 203 and 204:
TABLE OF RECEIVABLES AND LIABILITIE
- Page 205 and 206:
Corporate Name: PROUDREED France DE
- Page 207 and 208:
Corporate name: PROUDREED France FI
- Page 209 and 210:
AFFILIATED COMPANIES AND INVESTMENT
- Page 211 and 212:
THE HEDGING PROVIDERS HSBC Bank plc
- Page 213 and 214:
TERMS AND CONDITIONS OF THE NOTES T
- Page 215 and 216:
above, on the basis of the offered
- Page 217 and 218:
(k) the Master Definitions and Fram
- Page 219 and 220:
and Paris Properties SARL and, in r
- Page 221 and 222:
(vi) ‘‘repay’’, ‘‘redee
- Page 223 and 224:
(ii) if there are no Class A Notes
- Page 225 and 226:
Priority of Payments Following Enfo
- Page 227 and 228:
Determination of Rates of Interest
- Page 229 and 230:
(although the Issuer will not have
- Page 231 and 232:
Currency of Payment (b) Payments in
- Page 233 and 234:
(f) (i) (ii) agreed that until all
- Page 235 and 236:
Management Company and the relevant
- Page 237 and 238:
Notices by Delivery to Euroclear, E
- Page 239 and 240:
TAXATION French Taxation Pursuant t
- Page 241 and 242:
which it sells Notes during the dis
- Page 243 and 244:
(c) the excerpts of the financial r
- Page 245 and 246:
Borrowers Account Bank means (i) in
- Page 247 and 248:
(b) (B) not confer a direct or indi
- Page 249 and 250:
FCC Servicer means each entity appo
- Page 251 and 252:
La Défense, France respectively (o
- Page 253 and 254:
Interest Period means each period f
- Page 255 and 256:
(i) (j) any dividend payment by tha
- Page 257 and 258:
Mortgage means (i) the mortgages (h
- Page 259 and 260:
(iv) any amounts payable by the Iss
- Page 261 and 262:
Loan Agreement during such Forward-
- Page 263 and 264:
Regulation S means Regulation S und
- Page 265 and 266:
HSBC Bank plc 8 Canada Square Londo