Banc of America Merrill Lynch Commercial Mortgage
Filed: 10 Jun 05, 12:00am
EXHIBIT 99 BACM 2005-2 BANC OF AMERICA SECURITIES The following loans were extended 12mos in the cash flows appearing on the following two tabs. <TABLE> - ------------------------------------------------------------------------------------------------------------------- Num Name Beg Bal Beg Rt Int Cal Sch Amt - ------------------------------------------------------------------------------------------------------------------- 58868 Asian Garden Mall 50,300,000 5.1100% Act/360 273,412.90 58921 NYU Housing - 80 Lafayette Street 110,000,000 5.5100% Act/360 512,098.38 58611 Canyon Ranch 95,000,000 5.9365% Act/360 476,500.32 58908 589 Fifth Avenue 73,500,000 5.4815% Act/360 340,404.96 58789 Clark Office Building (Clark Enterprises) 50,836,429 5.0370% Act/360 299,241.37 58665 TV Guide Hollywood Center Office Building 46,751,387 5.5775% Act/360 269,150.66 - ------------------------------------------------------------------------------------------------------------------- - ---------------------------------------------------------------------------------------- Num Svc Fee Fee Cal Mat Trm (Orig) Am Trm (Orig) Age Io Trm (Orig) - ---------------------------------------------------------------------------------------- 58868 0.000416 Act/360 121 360 0 1 58921 0.000616 Act/360 120 0 1 120 58611 0.000216 Act/360 120 0 4 120 58908 0.000316 Act/360 120 0 1 120 58789 0.000416 Act/360 120 300 2 0 58665 0.000616 Act/360 120 360 5 0 - ---------------------------------------------------------------------------------------- </TABLE> This Structural Term Sheet, Collateral Term Sheet, or Computational Materials, as appropriate (the 'material'), is for your private information and Banc of America Securities 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. This material is based on information that the Underwriter considers reliable, but the Underwriter does not represent that it is accurate or complete and it should not be relied upon as such. By accepting this material the recipient agrees that it will not distribute or provide the material to any other person. The information contained in this material may pertain to securities that ultimately are not sold. The information contained in this material may be based on assumptions regarding market conditions and other matters as reflected herein. The Underwriter makes no representation regarding the reasonableness of such assumptions or the likelihood that any of such assumptions will coincide with actual market conditions or events, and this material should not be relied upon for such purposes. The Underwriter and its affiliates, officers, directors, partners and employees, including persons involved in the preparation or issuance of this material may, from time to time, have long or short positions in, and buy and sell, the securities mentioned therein or derivatives thereof (including options). This material may be filed with the Securities and Exchange Commission (the 'SEC') and incorporated by reference into an effective registration statement previously filed with the SEC under Rule 415 of the Securities Act of 1933, including all cases where the material does not pertain to securities that are ultimately offered for sale pursuant to such registration statement. Information contained in this material is current as of the date appearing on this material only. Information in this material regarding any assets backing any securities discussed herein supersedes all prior information regarding such assets. Any information in the material, whether regarding the assets backing any securities discussed herein or otherwise, will be superseded by the information contained in any final prospectus for any securities actually sold to you. This material is furnished solely by the Underwriter and not by the issuer of the securities. The issuer of the securities has not prepared, reviewed or participated in the preparation of this material, is not responsible for the accuracy of this material and has not authorized the dissemination of this material. The Underwriter is acting as underwriter and not acting as agent for the issuer in connection with the proposed transaction. BACM 2005-2 BANC OF AMERICA SECURITIES A-M 06/09/05 11:02:23, Oscar v3.19, \\crprdndfs01\ds_dfs\DCR\CMBS\Commercial Deals\Fin1\BACM 2005-2\Trading Requests\BACM 2005-2 Extension Scenarios Top ten.oxd <TABLE> - --------------------------------------------------------------------------------------------------------------- PAYMENT PRINCIPAL INTEREST INTEREST INTEREST PERIOD DATE BEG BALANCE PAYMENT DUE PAYMENT SHORT EXPENSE - --------------------------------------------------------------------------------------------------------------- 1 07/10/2005 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 2 08/10/2005 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 3 09/10/2005 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 4 10/10/2005 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 5 11/10/2005 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 6 12/10/2005 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 7 01/10/2006 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 8 02/10/2006 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 9 03/10/2006 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 10 04/10/2006 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 11 05/10/2006 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 12 06/10/2006 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 13 07/10/2006 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 14 08/10/2006 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 15 09/10/2006 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 16 10/10/2006 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 17 11/10/2006 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 18 12/10/2006 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 19 01/10/2007 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 20 02/10/2007 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 21 03/10/2007 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 22 04/10/2007 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 23 05/10/2007 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 24 06/10/2007 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 25 07/10/2007 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 26 08/10/2007 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 27 09/10/2007 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 28 10/10/2007 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 29 11/10/2007 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 30 12/10/2007 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 31 01/10/2008 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 32 02/10/2008 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 33 03/10/2008 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 34 04/10/2008 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 35 05/10/2008 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 36 06/10/2008 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 37 07/10/2008 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 38 08/10/2008 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 39 09/10/2008 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 40 10/10/2008 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 41 11/10/2008 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 42 12/10/2008 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 43 01/10/2009 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 44 02/10/2009 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 45 03/10/2009 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 46 04/10/2009 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 47 05/10/2009 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 48 06/10/2009 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 49 07/10/2009 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 50 08/10/2009 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 51 09/10/2009 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 52 10/10/2009 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 53 11/10/2009 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 54 12/10/2009 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 55 01/10/2010 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 56 02/10/2010 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 57 03/10/2010 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 58 04/10/2010 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 59 05/10/2010 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 60 06/10/2010 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 61 07/10/2010 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 62 08/10/2010 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 63 09/10/2010 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 64 10/10/2010 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 65 11/10/2010 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 66 12/10/2010 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 67 01/10/2011 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 68 02/10/2011 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 69 03/10/2011 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 70 04/10/2011 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 71 05/10/2011 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 72 06/10/2011 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 73 07/10/2011 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 74 08/10/2011 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 75 09/10/2011 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 76 10/10/2011 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 77 11/10/2011 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 78 12/10/2011 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 79 01/10/2012 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 80 02/10/2012 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 81 03/10/2012 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 82 04/10/2012 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 83 05/10/2012 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 84 06/10/2012 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 85 07/10/2012 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 86 08/10/2012 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 87 09/10/2012 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 88 10/10/2012 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 89 11/10/2012 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 90 12/10/2012 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 91 01/10/2013 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 92 02/10/2013 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 93 03/10/2013 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 94 04/10/2013 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 95 05/10/2013 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 96 06/10/2013 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 97 07/10/2013 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 98 08/10/2013 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 99 09/10/2013 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 100 10/10/2013 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 101 11/10/2013 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 102 12/10/2013 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 103 01/10/2014 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 104 02/10/2014 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 105 03/10/2014 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 106 04/10/2014 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 107 05/10/2014 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 108 06/10/2014 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 109 07/10/2014 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 110 08/10/2014 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 111 09/10/2014 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 112 10/10/2014 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 113 11/10/2014 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 114 12/10/2014 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 115 01/10/2015 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 116 02/10/2015 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 117 03/10/2015 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 118 04/10/2015 164,234,000.00 0.00 636,817.34 636,817.34 0.00 0.00 119 05/10/2015 164,234,000.00 17,910,441.11 636,817.34 636,817.34 0.00 0.00 120 06/10/2015 146,323,558.89 73,698,557.56 567,369.60 567,369.60 0.00 0.00 121 07/10/2015 72,625,001.33 4,493,484.06 281,603.44 281,603.44 0.00 0.00 122 08/10/2015 68,131,517.26 308,871.59 264,179.96 264,179.96 0.00 0.00 123 09/10/2015 67,822,645.67 310,255.48 262,982.31 262,982.31 0.00 0.00 124 10/10/2015 67,512,390.19 328,747.49 261,779.29 261,779.29 0.00 0.00 125 11/10/2015 67,183,642.70 313,119.25 260,504.57 260,504.57 0.00 0.00 126 12/10/2015 66,870,523.45 331,531.33 259,290.45 259,290.45 0.00 0.00 127 01/10/2016 66,538,992.12 38,630,193.41 258,004.94 258,004.94 0.00 0.00 128 02/10/2016 27,908,798.71 27,908,798.71 108,216.37 108,216.37 0.00 0.00 - --------------------------------------------------------------------------------------------------------------- </TABLE> - ------------------------------------------------------------------------------------ CURRENT TOTAL COUPON PREPAY WRITEDOWN PERIOD PAYMENT END BALANCE PAID PENALTIES AMOUNT - ------------------------------------------------------------------------------------ 1 636,817.34 164,234,000.00 4.6530% 0.00 0.00 2 636,817.34 164,234,000.00 4.6530% 0.00 0.00 3 636,817.34 164,234,000.00 4.6530% 0.00 0.00 4 636,817.34 164,234,000.00 4.6530% 0.00 0.00 5 636,817.34 164,234,000.00 4.6530% 0.00 0.00 6 636,817.34 164,234,000.00 4.6530% 0.00 0.00 7 636,817.34 164,234,000.00 4.6530% 0.00 0.00 8 636,817.34 164,234,000.00 4.6530% 0.00 0.00 9 636,817.34 164,234,000.00 4.6530% 0.00 0.00 10 636,817.34 164,234,000.00 4.6530% 0.00 0.00 11 636,817.34 164,234,000.00 4.6530% 0.00 0.00 12 636,817.34 164,234,000.00 4.6530% 0.00 0.00 13 636,817.34 164,234,000.00 4.6530% 0.00 0.00 14 636,817.34 164,234,000.00 4.6530% 0.00 0.00 15 636,817.34 164,234,000.00 4.6530% 0.00 0.00 16 636,817.34 164,234,000.00 4.6530% 0.00 0.00 17 636,817.34 164,234,000.00 4.6530% 0.00 0.00 18 636,817.34 164,234,000.00 4.6530% 0.00 0.00 19 636,817.34 164,234,000.00 4.6530% 0.00 0.00 20 636,817.34 164,234,000.00 4.6530% 0.00 0.00 21 636,817.34 164,234,000.00 4.6530% 0.00 0.00 22 636,817.34 164,234,000.00 4.6530% 0.00 0.00 23 636,817.34 164,234,000.00 4.6530% 0.00 0.00 24 636,817.34 164,234,000.00 4.6530% 0.00 0.00 25 636,817.34 164,234,000.00 4.6530% 0.00 0.00 26 636,817.34 164,234,000.00 4.6530% 0.00 0.00 27 636,817.34 164,234,000.00 4.6530% 0.00 0.00 28 636,817.34 164,234,000.00 4.6530% 0.00 0.00 29 636,817.34 164,234,000.00 4.6530% 0.00 0.00 30 636,817.34 164,234,000.00 4.6530% 0.00 0.00 31 636,817.34 164,234,000.00 4.6530% 0.00 0.00 32 636,817.34 164,234,000.00 4.6530% 0.00 0.00 33 636,817.34 164,234,000.00 4.6530% 0.00 0.00 34 636,817.34 164,234,000.00 4.6530% 0.00 0.00 35 636,817.34 164,234,000.00 4.6530% 0.00 0.00 36 636,817.34 164,234,000.00 4.6530% 0.00 0.00 37 636,817.34 164,234,000.00 4.6530% 0.00 0.00 38 636,817.34 164,234,000.00 4.6530% 0.00 0.00 39 636,817.34 164,234,000.00 4.6530% 0.00 0.00 40 636,817.34 164,234,000.00 4.6530% 0.00 0.00 41 636,817.34 164,234,000.00 4.6530% 0.00 0.00 42 636,817.34 164,234,000.00 4.6530% 0.00 0.00 43 636,817.34 164,234,000.00 4.6530% 0.00 0.00 44 636,817.34 164,234,000.00 4.6530% 0.00 0.00 45 636,817.34 164,234,000.00 4.6530% 0.00 0.00 46 636,817.34 164,234,000.00 4.6530% 0.00 0.00 47 636,817.34 164,234,000.00 4.6530% 0.00 0.00 48 636,817.34 164,234,000.00 4.6530% 0.00 0.00 49 636,817.34 164,234,000.00 4.6530% 0.00 0.00 50 636,817.34 164,234,000.00 4.6530% 0.00 0.00 51 636,817.34 164,234,000.00 4.6530% 0.00 0.00 52 636,817.34 164,234,000.00 4.6530% 0.00 0.00 53 636,817.34 164,234,000.00 4.6530% 0.00 0.00 54 636,817.34 164,234,000.00 4.6530% 0.00 0.00 55 636,817.34 164,234,000.00 4.6530% 0.00 0.00 56 636,817.34 164,234,000.00 4.6530% 0.00 0.00 57 636,817.34 164,234,000.00 4.6530% 0.00 0.00 58 636,817.34 164,234,000.00 4.6530% 0.00 0.00 59 636,817.34 164,234,000.00 4.6530% 0.00 0.00 60 636,817.34 164,234,000.00 4.6530% 0.00 0.00 61 636,817.34 164,234,000.00 4.6530% 0.00 0.00 62 636,817.34 164,234,000.00 4.6530% 0.00 0.00 63 636,817.34 164,234,000.00 4.6530% 0.00 0.00 64 636,817.34 164,234,000.00 4.6530% 0.00 0.00 65 636,817.34 164,234,000.00 4.6530% 0.00 0.00 66 636,817.34 164,234,000.00 4.6530% 0.00 0.00 67 636,817.34 164,234,000.00 4.6530% 0.00 0.00 68 636,817.34 164,234,000.00 4.6530% 0.00 0.00 69 636,817.34 164,234,000.00 4.6530% 0.00 0.00 70 636,817.34 164,234,000.00 4.6530% 0.00 0.00 71 636,817.34 164,234,000.00 4.6530% 0.00 0.00 72 636,817.34 164,234,000.00 4.6530% 0.00 0.00 73 636,817.34 164,234,000.00 4.6530% 0.00 0.00 74 636,817.34 164,234,000.00 4.6530% 0.00 0.00 75 636,817.34 164,234,000.00 4.6530% 0.00 0.00 76 636,817.34 164,234,000.00 4.6530% 0.00 0.00 77 636,817.34 164,234,000.00 4.6530% 0.00 0.00 78 636,817.34 164,234,000.00 4.6530% 0.00 0.00 79 636,817.34 164,234,000.00 4.6530% 0.00 0.00 80 636,817.34 164,234,000.00 4.6530% 0.00 0.00 81 636,817.34 164,234,000.00 4.6530% 0.00 0.00 82 636,817.34 164,234,000.00 4.6530% 0.00 0.00 83 636,817.34 164,234,000.00 4.6530% 0.00 0.00 84 636,817.34 164,234,000.00 4.6530% 0.00 0.00 85 636,817.34 164,234,000.00 4.6530% 0.00 0.00 86 636,817.34 164,234,000.00 4.6530% 0.00 0.00 87 636,817.34 164,234,000.00 4.6530% 0.00 0.00 88 636,817.34 164,234,000.00 4.6530% 0.00 0.00 89 636,817.34 164,234,000.00 4.6530% 0.00 0.00 90 636,817.34 164,234,000.00 4.6530% 0.00 0.00 91 636,817.34 164,234,000.00 4.6530% 0.00 0.00 92 636,817.34 164,234,000.00 4.6530% 0.00 0.00 93 636,817.34 164,234,000.00 4.6530% 0.00 0.00 94 636,817.34 164,234,000.00 4.6530% 0.00 0.00 95 636,817.34 164,234,000.00 4.6530% 0.00 0.00 96 636,817.34 164,234,000.00 4.6530% 0.00 0.00 97 636,817.34 164,234,000.00 4.6530% 0.00 0.00 98 636,817.34 164,234,000.00 4.6530% 0.00 0.00 99 636,817.34 164,234,000.00 4.6530% 0.00 0.00 100 636,817.34 164,234,000.00 4.6530% 0.00 0.00 101 636,817.34 164,234,000.00 4.6530% 0.00 0.00 102 636,817.34 164,234,000.00 4.6530% 0.00 0.00 103 636,817.34 164,234,000.00 4.6530% 0.00 0.00 104 636,817.34 164,234,000.00 4.6530% 0.00 0.00 105 636,817.34 164,234,000.00 4.6530% 0.00 0.00 106 636,817.34 164,234,000.00 4.6530% 0.00 0.00 107 636,817.34 164,234,000.00 4.6530% 0.00 0.00 108 636,817.34 164,234,000.00 4.6530% 0.00 0.00 109 636,817.34 164,234,000.00 4.6530% 0.00 0.00 110 636,817.34 164,234,000.00 4.6530% 0.00 0.00 111 636,817.34 164,234,000.00 4.6530% 0.00 0.00 112 636,817.34 164,234,000.00 4.6530% 0.00 0.00 113 636,817.34 164,234,000.00 4.6530% 0.00 0.00 114 636,817.34 164,234,000.00 4.6530% 0.00 0.00 115 636,817.34 164,234,000.00 4.6530% 0.00 0.00 116 636,817.34 164,234,000.00 4.6530% 0.00 0.00 117 636,817.34 164,234,000.00 4.6530% 0.00 0.00 118 636,817.34 164,234,000.00 4.6530% 0.00 0.00 119 18,547,258.45 146,323,558.89 4.6530% 0.00 0.00 120 74,265,927.16 72,625,001.33 4.6530% 0.00 0.00 121 4,775,087.51 68,131,517.26 4.6530% 0.00 0.00 122 573,051.55 67,822,645.67 4.6530% 0.00 0.00 123 573,237.79 67,512,390.19 4.6530% 0.00 0.00 124 590,526.79 67,183,642.70 4.6530% 0.00 0.00 125 573,623.83 66,870,523.45 4.6530% 0.00 0.00 126 590,821.78 66,538,992.12 4.6530% 0.00 0.00 127 38,888,198.35 27,908,798.71 4.6530% 0.00 0.00 128 28,017,015.07 0.00 4.6530% 0.00 0.00 - ------------------------------------------------------------------------------------ </TABLE> This Structural Term Sheet, Collateral Term Sheet, or Computational Materials, as appropriate (the 'material'), is for your private information and Banc of America Securities 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. This material is based on information that the Underwriter considers reliable, but the Underwriter does not represent that it is accurate or complete and it should not be relied upon as such. By accepting this material the recipient agrees that it will not distribute or provide the material to any other person. The information contained in this material may pertain to securities that ultimately are not sold. The information contained in this material may be based on assumptions regarding market conditions and other matters as reflected herein. The Underwriter makes no representation regarding the reasonableness of such assumptions or the likelihood that any of such assumptions will coincide with actual market conditions or events, and this material should not be relied upon for such purposes. The Underwriter and its affiliates, officers, directors, partners and employees, including persons involved in the preparation or issuance of this material may, from time to time, have long or short positions in, and buy and sell, the securities mentioned therein or derivatives thereof (including options). This material may be filed with the Securities and Exchange Commission (the 'SEC') and incorporated by reference into an effective registration statement previously filed with the SEC under Rule 415 of the Securities Act of 1933, including all cases where the material does not pertain to securities that are ultimately offered for sale pursuant to such registration statement. Information contained in this material is current as of the date appearing on this material only. Information in this material regarding any assets backing any securities discussed herein supersedes all prior information regarding such assets. Any information in the material, whether regarding the assets backing any securities discussed herein or otherwise, will be superseded by the information contained in any final prospectus for any securities actually sold to you. This material is furnished solely by the Underwriter and not by the issuer of the securities. The issuer of the securities has not prepared, reviewed or participated in the preparation of this material, is not responsible for the accuracy of this material and has not authorized the dissemination of this material. The Underwriter is acting as underwriter and not acting as agent for the issuer in connection with the proposed transaction. BACM 2005-2 BANC OF AMERICA SECURITIES A-J 06/09/05 11:02:23, Oscar v3.19, \\crprdndfs01\ds_dfs\DCR\CMBS\Commercial Deals\Fin1\BACM 2005-2\Trading Requests\BACM 2005-2 Extension Scenarios Top ten.oxd <TABLE> - ------------------------------------------------------------------------------------------------ PAYMENT PRINCIPAL INTEREST INTEREST PERIOD DATE BEG BALANCE PAYMENT DUE PAYMENT - ------------------------------------------------------------------------------------------------ 1 07/10/2005 108,805,000.00 0.00 426,424.93 426,424.93 2 08/10/2005 108,805,000.00 0.00 426,424.93 426,424.93 3 09/10/2005 108,805,000.00 0.00 426,424.93 426,424.93 4 10/10/2005 108,805,000.00 0.00 426,424.93 426,424.93 5 11/10/2005 108,805,000.00 0.00 426,424.93 426,424.93 6 12/10/2005 108,805,000.00 0.00 426,424.93 426,424.93 7 01/10/2006 108,805,000.00 0.00 426,424.93 426,424.93 8 02/10/2006 108,805,000.00 0.00 426,424.93 426,424.93 9 03/10/2006 108,805,000.00 0.00 426,424.93 426,424.93 10 04/10/2006 108,805,000.00 0.00 426,424.93 426,424.93 11 05/10/2006 108,805,000.00 0.00 426,424.93 426,424.93 12 06/10/2006 108,805,000.00 0.00 426,424.93 426,424.93 13 07/10/2006 108,805,000.00 0.00 426,424.93 426,424.93 14 08/10/2006 108,805,000.00 0.00 426,424.93 426,424.93 15 09/10/2006 108,805,000.00 0.00 426,424.93 426,424.93 16 10/10/2006 108,805,000.00 0.00 426,424.93 426,424.93 17 11/10/2006 108,805,000.00 0.00 426,424.93 426,424.93 18 12/10/2006 108,805,000.00 0.00 426,424.93 426,424.93 19 01/10/2007 108,805,000.00 0.00 426,424.93 426,424.93 20 02/10/2007 108,805,000.00 0.00 426,424.93 426,424.93 21 03/10/2007 108,805,000.00 0.00 426,424.93 426,424.93 22 04/10/2007 108,805,000.00 0.00 426,424.93 426,424.93 23 05/10/2007 108,805,000.00 0.00 426,424.93 426,424.93 24 06/10/2007 108,805,000.00 0.00 426,424.93 426,424.93 25 07/10/2007 108,805,000.00 0.00 426,424.93 426,424.93 26 08/10/2007 108,805,000.00 0.00 426,424.93 426,424.93 27 09/10/2007 108,805,000.00 0.00 426,424.93 426,424.93 28 10/10/2007 108,805,000.00 0.00 426,424.93 426,424.93 29 11/10/2007 108,805,000.00 0.00 426,424.93 426,424.93 30 12/10/2007 108,805,000.00 0.00 426,424.93 426,424.93 31 01/10/2008 108,805,000.00 0.00 426,424.93 426,424.93 32 02/10/2008 108,805,000.00 0.00 426,424.93 426,424.93 33 03/10/2008 108,805,000.00 0.00 426,424.93 426,424.93 34 04/10/2008 108,805,000.00 0.00 426,424.93 426,424.93 35 05/10/2008 108,805,000.00 0.00 426,424.93 426,424.93 36 06/10/2008 108,805,000.00 0.00 426,424.93 426,424.93 37 07/10/2008 108,805,000.00 0.00 426,424.93 426,424.93 38 08/10/2008 108,805,000.00 0.00 426,424.93 426,424.93 39 09/10/2008 108,805,000.00 0.00 426,424.93 426,424.93 40 10/10/2008 108,805,000.00 0.00 426,424.93 426,424.93 41 11/10/2008 108,805,000.00 0.00 426,424.93 426,424.93 42 12/10/2008 108,805,000.00 0.00 426,424.93 426,424.93 43 01/10/2009 108,805,000.00 0.00 426,424.93 426,424.93 44 02/10/2009 108,805,000.00 0.00 426,424.93 426,424.93 45 03/10/2009 108,805,000.00 0.00 426,424.93 426,424.93 46 04/10/2009 108,805,000.00 0.00 426,424.93 426,424.93 47 05/10/2009 108,805,000.00 0.00 426,424.93 426,424.93 48 06/10/2009 108,805,000.00 0.00 426,424.93 426,424.93 49 07/10/2009 108,805,000.00 0.00 426,424.93 426,424.93 50 08/10/2009 108,805,000.00 0.00 426,424.93 426,424.93 51 09/10/2009 108,805,000.00 0.00 426,424.93 426,424.93 52 10/10/2009 108,805,000.00 0.00 426,424.93 426,424.93 53 11/10/2009 108,805,000.00 0.00 426,424.93 426,424.93 54 12/10/2009 108,805,000.00 0.00 426,424.93 426,424.93 55 01/10/2010 108,805,000.00 0.00 426,424.93 426,424.93 56 02/10/2010 108,805,000.00 0.00 426,424.93 426,424.93 57 03/10/2010 108,805,000.00 0.00 426,424.93 426,424.93 58 04/10/2010 108,805,000.00 0.00 426,424.93 426,424.93 59 05/10/2010 108,805,000.00 0.00 426,424.93 426,424.93 60 06/10/2010 108,805,000.00 0.00 426,424.93 426,424.93 61 07/10/2010 108,805,000.00 0.00 426,424.93 426,424.93 62 08/10/2010 108,805,000.00 0.00 426,424.93 426,424.93 63 09/10/2010 108,805,000.00 0.00 426,424.93 426,424.93 64 10/10/2010 108,805,000.00 0.00 426,424.93 426,424.93 65 11/10/2010 108,805,000.00 0.00 426,424.93 426,424.93 66 12/10/2010 108,805,000.00 0.00 426,424.93 426,424.93 67 01/10/2011 108,805,000.00 0.00 426,424.93 426,424.93 68 02/10/2011 108,805,000.00 0.00 426,424.93 426,424.93 69 03/10/2011 108,805,000.00 0.00 426,424.93 426,424.93 70 04/10/2011 108,805,000.00 0.00 426,424.93 426,424.93 71 05/10/2011 108,805,000.00 0.00 426,424.93 426,424.93 72 06/10/2011 108,805,000.00 0.00 426,424.93 426,424.93 73 07/10/2011 108,805,000.00 0.00 426,424.93 426,424.93 74 08/10/2011 108,805,000.00 0.00 426,424.93 426,424.93 75 09/10/2011 108,805,000.00 0.00 426,424.93 426,424.93 76 10/10/2011 108,805,000.00 0.00 426,424.93 426,424.93 77 11/10/2011 108,805,000.00 0.00 426,424.93 426,424.93 78 12/10/2011 108,805,000.00 0.00 426,424.93 426,424.93 79 01/10/2012 108,805,000.00 0.00 426,424.93 426,424.93 80 02/10/2012 108,805,000.00 0.00 426,424.93 426,424.93 81 03/10/2012 108,805,000.00 0.00 426,424.93 426,424.93 82 04/10/2012 108,805,000.00 0.00 426,424.93 426,424.93 83 05/10/2012 108,805,000.00 0.00 426,424.93 426,424.93 84 06/10/2012 108,805,000.00 0.00 426,424.93 426,424.93 85 07/10/2012 108,805,000.00 0.00 426,424.93 426,424.93 86 08/10/2012 108,805,000.00 0.00 426,424.93 426,424.93 87 09/10/2012 108,805,000.00 0.00 426,424.93 426,424.93 88 10/10/2012 108,805,000.00 0.00 426,424.93 426,424.93 89 11/10/2012 108,805,000.00 0.00 426,424.93 426,424.93 90 12/10/2012 108,805,000.00 0.00 426,424.93 426,424.93 91 01/10/2013 108,805,000.00 0.00 426,424.93 426,424.93 92 02/10/2013 108,805,000.00 0.00 426,424.93 426,424.93 93 03/10/2013 108,805,000.00 0.00 426,424.93 426,424.93 94 04/10/2013 108,805,000.00 0.00 426,424.93 426,424.93 95 05/10/2013 108,805,000.00 0.00 426,424.93 426,424.93 96 06/10/2013 108,805,000.00 0.00 426,424.93 426,424.93 97 07/10/2013 108,805,000.00 0.00 426,424.93 426,424.93 98 08/10/2013 108,805,000.00 0.00 426,424.93 426,424.93 99 09/10/2013 108,805,000.00 0.00 426,424.93 426,424.93 100 10/10/2013 108,805,000.00 0.00 426,424.93 426,424.93 101 11/10/2013 108,805,000.00 0.00 426,424.93 426,424.93 102 12/10/2013 108,805,000.00 0.00 426,424.93 426,424.93 103 01/10/2014 108,805,000.00 0.00 426,424.93 426,424.93 104 02/10/2014 108,805,000.00 0.00 426,424.93 426,424.93 105 03/10/2014 108,805,000.00 0.00 426,424.93 426,424.93 106 04/10/2014 108,805,000.00 0.00 426,424.93 426,424.93 107 05/10/2014 108,805,000.00 0.00 426,424.93 426,424.93 108 06/10/2014 108,805,000.00 0.00 426,424.93 426,424.93 109 07/10/2014 108,805,000.00 0.00 426,424.93 426,424.93 110 08/10/2014 108,805,000.00 0.00 426,424.93 426,424.93 111 09/10/2014 108,805,000.00 0.00 426,424.93 426,424.93 112 10/10/2014 108,805,000.00 0.00 426,424.93 426,424.93 113 11/10/2014 108,805,000.00 0.00 426,424.93 426,424.93 114 12/10/2014 108,805,000.00 0.00 426,424.93 426,424.93 115 01/10/2015 108,805,000.00 0.00 426,424.93 426,424.93 116 02/10/2015 108,805,000.00 0.00 426,424.93 426,424.93 117 03/10/2015 108,805,000.00 0.00 426,424.93 426,424.93 118 04/10/2015 108,805,000.00 0.00 426,424.93 426,424.93 119 05/10/2015 108,805,000.00 0.00 426,424.93 426,424.93 120 06/10/2015 108,805,000.00 0.00 426,424.93 426,424.93 121 07/10/2015 108,805,000.00 0.00 426,424.93 426,424.93 122 08/10/2015 108,805,000.00 0.00 426,424.93 426,424.93 123 09/10/2015 108,805,000.00 0.00 426,424.93 426,424.93 124 10/10/2015 108,805,000.00 0.00 426,424.93 426,424.93 125 11/10/2015 108,805,000.00 0.00 426,424.93 426,424.93 126 12/10/2015 108,805,000.00 0.00 426,424.93 426,424.93 127 01/10/2016 108,805,000.00 0.00 426,424.93 426,424.93 128 02/10/2016 108,805,000.00 67,323,492.13 426,424.93 426,424.93 129 03/10/2016 41,481,507.87 255,197.79 162,572.94 162,572.94 130 04/10/2016 41,226,310.09 36,742,700.01 161,572.78 161,572.78 131 05/10/2016 4,483,610.08 4,483,610.08 17,572.02 17,572.02 - ------------------------------------------------------------------------------------------------ </TABLE> <TABLE> - ----------------------------------------------------------------------------------------------------------- CURRENT INTEREST TOTAL COUPON PREPAY WRITEDOWN PERIOD SHORT EXPENSE PAYMENT END BALANCE PAID PENALTIES AMOUNT - ----------------------------------------------------------------------------------------------------------- 1 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 2 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 3 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 4 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 5 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 6 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 7 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 8 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 9 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 10 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 11 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 12 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 13 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 14 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 15 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 16 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 17 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 18 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 19 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 20 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 21 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 22 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 23 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 24 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 25 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 26 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 27 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 28 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 29 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 30 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 31 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 32 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 33 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 34 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 35 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 36 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 37 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 38 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 39 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 40 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 41 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 42 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 43 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 44 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 45 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 46 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 47 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 48 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 49 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 50 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 51 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 52 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 53 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 54 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 55 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 56 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 57 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 58 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 59 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 60 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 61 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 62 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 63 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 64 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 65 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 66 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 67 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 68 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 69 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 70 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 71 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 72 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 73 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 74 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 75 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 76 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 77 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 78 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 79 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 80 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 81 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 82 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 83 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 84 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 85 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 86 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 87 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 88 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 89 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 90 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 91 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 92 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 93 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 94 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 95 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 96 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 97 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 98 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 99 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 100 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 101 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 102 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 103 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 104 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 105 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 106 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 107 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 108 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 109 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 110 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 111 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 112 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 113 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 114 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 115 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 116 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 117 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 118 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 119 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 120 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 121 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 122 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 123 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 124 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 125 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 126 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 127 0.00 0.00 426,424.93 108,805,000.00 4.7030% 0.00 0.00 128 0.00 0.00 67,749,917.06 41,481,507.87 4.7030% 0.00 0.00 129 0.00 0.00 417,770.73 41,226,310.09 4.7030% 0.00 0.00 130 0.00 0.00 36,904,272.79 4,483,610.08 4.7030% 0.00 0.00 131 0.00 0.00 4,501,182.09 0.00 4.7030% 0.00 0.00 - ----------------------------------------------------------------------------------------------------------- </TABLE> This Structural Term Sheet, Collateral Term Sheet, or Computational Materials, as appropriate (the 'material'), is for your private information and Banc of America Securities 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. This material is based on information that the Underwriter considers reliable, but the Underwriter does not represent that it is accurate or complete and it should not be relied upon as such. By accepting this material the recipient agrees that it will not distribute or provide the material to any other person. The information contained in this material may pertain to securities that ultimately are not sold. The information contained in this material may be based on assumptions regarding market conditions and other matters as reflected herein. The Underwriter makes no representation regarding the reasonableness of such assumptions or the likelihood that any of such assumptions will coincide with actual market conditions or events, and this material should not be relied upon for such purposes. The Underwriter and its affiliates, officers, directors, partners and employees, including persons involved in the preparation or issuance of this material may, from time to time, have long or short positions in, and buy and sell, the securities mentioned therein or derivatives thereof (including options). This material may be filed with the Securities and Exchange Commission (the 'SEC') and incorporated by reference into an effective registration statement previously filed with the SEC under Rule 415 of the Securities Act of 1933, including all cases where the material does not pertain to securities that are ultimately offered for sale pursuant to such registration statement. Information contained in this material is current as of the date appearing on this material only. Information in this material regarding any assets backing any securities discussed herein supersedes all prior information regarding such assets. Any information in the material, whether regarding the assets backing any securities discussed herein or otherwise, will be superseded by the information contained in any final prospectus for any securities actually sold to you. This material is furnished solely by the Underwriter and not by the issuer of the securities. The issuer of the securities has not prepared, reviewed or participated in the preparation of this material, is not responsible for the accuracy of this material and has not authorized the dissemination of this material. The Underwriter is acting as underwriter and not acting as agent for the issuer in connection with the proposed transaction.