Banc of America Merrill Lynch Commercial Mortgage
Filed: 4 Oct 05, 12:00am
From: CHRIS SPRINGER, BANC OF AMERICA SECU At: 9/30 14:42 Banc of America Commercial Mortgage Inc., Commercial Mortgage Pass-Through Certificates, Series 2005-5 $1.962B** NEW ISSUE CMBS Bookrunner/Co-LD: Banc of America Securities LLC Co-Lead Mgr: Barclays Capital Inc Co-Managers: Deutsche Bank Securities Inc./Morgan Stanley Rating Agencies: S&P and Moody's Expected Timing Settlement - October 13, 2005 Dated Date - October 1, 2005 Legal Final - October 10, 2045 1st Coupon Pay Date - November 10, 2005 Class Size($mm) (S&P/M) Wal Sprd Yld Cpn Mod Dur Px Cusip A-1 65.5 AAA/Aaa 3.10 S+12 4.7193 4.7160 2.777 100.002097 05947U2M9 A-2 245.0 AAA/Aaa 4.90 S+26 4.9068 5.0010 4.255 100.500231 05947U2N7 A-3A 115.0 AAA/Aaa 6.50 S+37 5.0582 5.1200 5.410 100.505321 05947U2P2 A-3B 50.0 AAA/Aaa 6.70 S+39 5.0825 5.4015* 5.520 101.390749 05947U3Y2 A-SB 99.1 AAA/Aaa 7.33 S+29 4.9992 5.0510 5.966 100.503029 05947U2Q0 A-4 799.1 AAA/Aaa 9.80 S+31 5.0860 5.1150 7.540 100.505795 05947U2R8 A-M 196.2 AAA/Aaa 9.91 S+37 5.1489 5.1760 7.582 100.502727 05947U2S6 A-J 120.2 AAA/Aaa 9.91 S+42 5.1989 5.3315* 7.562 100.503883 05947U2T4 B 41.7 AA/Aa2 9.91 S+49 5.2689 5.4015* 7.536 100.511726 05947U2V9 C 19.6 AA-/Aa3 9.91 S+52 5.2989 5.4015* 7.532 100.284394 05947U2W7 D 36.8 A/A2 9.99 S+58 5.3611 5.4015* 7.570 99.815231 05947U2X5 XP 1909.8 AAA/Aaa T+67 4.8737 0.2400 0.622319 05947U2U1 XP is Notional Balance ** 3 loans were dropped and class sizes were adjusted #58957 Oak Tree Village - $7,210,000 #59216 Country Club Shopping Ctr - $5,850,000 #59170 Brookshire Brothers - $1,897,926 * WAC or WAC-Strip This message is for information purposes only, and we are not soliciting any action based upon it. The information herein is believed to be reliable but it should not be relied upon as such and is subject to change without notice. Banc of America Securities LLC,and Barclay Capital Inc. and their affiliates may acquire, hold or sell positions in these securities or in related derivatives and may have an investment banking or banking relationship with the issuer. Information herein will be superseded by information in the final prospectus, copies of which may be obtained from Steve Hogue/Peter Cookson at Bank of America Securities LLC, 214 North Tryon Street, Charlotte, NC 28255 or Craig Leonard/Brian Dixon at Barclay Capital Inc., 200 Park Avenue, 5th Floor, New York, NY 10166. The securities may not be sold, and offers to buy may not be accepted, until a final Prospectus Supplement can be delivered. Such securities may not be suitable for all investors. This message is for information purposes only and we are not soliciting any action based upon it. The information herein is believed reliable but it should not be relied upon as such and is subject to change without notice. BAS and its affiliates may acquire, hold or sell positions in the securities or instruments mentioned herein or in related derivatives and may have an investment banking or banking relationship with issuers of securities or instruments mentioned herein. You are encouraged to review the disclaimers contained in our research and other reports. 144A securities are for QIBS only. Further information may be available upon request. Derivatives may not be suitable for all investors.