Banc of America Merrill Lynch Commercial Mortgage
Filed: 23 Dec 05, 12:00am
FREE WRITING PROSPECTUS FILED PURSUANT TO RULE 433 REGISTRATION STATEMENT NO.: 333-127779-03 BACM05-6 - INTOWN SUITES PORTFOLIO - PROPERTY HISTORICALS - ------------------------------------------------------------------------------------------------------------- PROPERTY NAME 2004 NOI TTM 10/05 NOI U/W REVENUE U/W EXPENSES U/W NOI U/W FF&E U/W NCF - ------------------------------------------------------------------------------------------------------------- Perdue Springs 871,244 863,642 1,288,893 456,536 832,357 64,445 767,913 - ------------------------------------------------------------------------------------------------------------- Roosevelt Blvd 689,164 730,301 1,133,380 546,690 586,690 56,669 530,021 - ------------------------------------------------------------------------------------------------------------- Beach Road 700,791 736,647 1,199,364 509,142 690,222 59,968 630,254 - ------------------------------------------------------------------------------------------------------------- Highway 17 720,112 687,218 1,147,752 532,068 615,684 57,388 558,296 - ------------------------------------------------------------------------------------------------------------- Chandler Blvd 548,212 654,066 1,027,551 468,091 559,460 51,378 508,083 - ------------------------------------------------------------------------------------------------------------- Coon Rapids 620,434 668,161 1,296,746 610,608 686,138 64,837 621,301 - ------------------------------------------------------------------------------------------------------------- Salt Lake South 621,970 676,386 1,089,589 487,998 601,590 54,479 547,111 - ------------------------------------------------------------------------------------------------------------- Sheridan 575,377 607,232 1,161,006 541,338 619,668 58,050 561,618 - ------------------------------------------------------------------------------------------------------------- Two Notch 523,873 589,944 989,758 479,481 510,277 49,488 460,789 - ------------------------------------------------------------------------------------------------------------- Indianapolis North 575,841 576,824 1,011,559 446,402 565,157 50,578 514,579 - ------------------------------------------------------------------------------------------------------------- Highway 2252 545,250 611,909 1,025,377 464,443 560,934 51,269 509,665 - ------------------------------------------------------------------------------------------------------------- Ina Road 559,580 617,678 1,051,987 533,120 518,867 52,599 466,267 - ------------------------------------------------------------------------------------------------------------- Orlando North 519,616 591,308 1,235,353 723,007 512,346 61,768 450,578 - ------------------------------------------------------------------------------------------------------------- Albuquerque 482,359 560,621 993,209 497,072 496,137 49,660 446,476 - ------------------------------------------------------------------------------------------------------------- Culebra Rd 505,498 566,624 986,356 465,639 520,717 49,318 471,399 - ------------------------------------------------------------------------------------------------------------- Brook Hollow 424,030 548,219 1,084,010 569,630 514,379 54,200 460,179 - ------------------------------------------------------------------------------------------------------------- O'Hare 436,646 532,158 1,273,523 680,524 592,999 63,676 529,323 - ------------------------------------------------------------------------------------------------------------- Nashville North 410,973 510,022 1,047,253 473,946 573,308 52,363 520,945 - ------------------------------------------------------------------------------------------------------------- Bell Road 485,229 534,333 1,038,514 477,556 560,958 51,926 509,032 - ------------------------------------------------------------------------------------------------------------- Highway 121 490,156 491,061 932,260 496,424 435,836 46,613 389,223 - ------------------------------------------------------------------------------------------------------------- Birmingham North 564,404 483,660 1,194,905 678,410 516,496 59,745 456,750 - ------------------------------------------------------------------------------------------------------------- Hurstbourne 448,796 514,569 924,596 414,210 510,386 46,230 464,156 - ------------------------------------------------------------------------------------------------------------- Dublin 536,203 487,503 1,033,886 532,956 500,930 51,694 449,236 - ------------------------------------------------------------------------------------------------------------- Rolling Creek 495,815 521,076 1,065,469 625,312 440,156 53,273 386,883 - ------------------------------------------------------------------------------------------------------------- Kieth Harrow 462,326 471,028 901,317 505,118 396,199 45,066 351,133 - ------------------------------------------------------------------------------------------------------------- Bandera Road 435,615 502,800 955,171 467,964 487,208 47,759 439,449 - ------------------------------------------------------------------------------------------------------------- Perrin Beitel 535,913 496,905 1,080,431 553,364 527,067 54,022 473,046 - ------------------------------------------------------------------------------------------------------------- Oak Village 502,471 458,745 1,037,197 602,143 435,054 51,860 383,194 - ------------------------------------------------------------------------------------------------------------- Woods Cross 424,475 452,898 772,431 382,430 390,001 38,622 351,379 - ------------------------------------------------------------------------------------------------------------- Highway 290 419,382 531,387 1,040,324 614,071 426,253 52,016 374,237 - ------------------------------------------------------------------------------------------------------------- Jana Lane 300,549 491,214 920,091 509,737 410,353 46,005 364,349 - ------------------------------------------------------------------------------------------------------------- North Dallas 358,115 485,914 937,491 508,462 429,029 46,875 382,155 - ------------------------------------------------------------------------------------------------------------- Albermarle Road 263,460 480,888 870,815 406,003 464,812 43,541 421,272 - ------------------------------------------------------------------------------------------------------------- Highway 6 384,051 443,284 904,721 554,981 349,740 45,236 304,504 - ------------------------------------------------------------------------------------------------------------- Knoxville 404,417 404,772 957,594 497,396 460,197 47,880 412,318 - ------------------------------------------------------------------------------------------------------------- Carrollton 409,764 424,651 911,859 529,917 381,943 45,593 336,350 - ------------------------------------------------------------------------------------------------------------- Webster 339,056 424,782 883,454 552,864 330,590 44,173 86,417 - ------------------------------------------------------------------------------------------------------------- Six Flags 376,125 84,969 921,786 583,479 338,307 46,089 292,218 - ------------------------------------------------------------------------------------------------------------- El Paso 368,669 439,696 896,367 538,460 357,906 44,818 313,088 - ------------------------------------------------------------------------------------------------------------- Arlington 280,232 412,577 830,138 484,618 345,521 41,507 304,014 - ------------------------------------------------------------------------------------------------------------- TOTAL 19,616,192 21,667,672 41,053,483 21,001,612 20,051,871 2,052,674 17,999,197 - ------------------------------------------------------------------------------------------------------------- The issuer 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 that registration statement and other documents the issuer has filed with the SEC for more complete information about the issuer and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov (outbind://516/www.sec.gov.) Alternatively, the issuer, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-294-1322 or you e-mail a request to dg.prospectus_distribution@bofasecurities.com (mailto:dg.prospectus_distribution@bofasecurities.com). The securities may not be suitable for all investors. Banc of America Securities LLC and its affiliates may acquire, hold or sell positions in these securities, or in related derivatives, and may have an investment or commercial banking relationship with the issuer. IRS CIRCULAR 230 NOTICE THIS FREE WRITING PROSPECTUS IS NOT INTENDED OR WRITTEN TO BE USED, AND CANNOT BE USED, FOR THE PURPOSE OF AVOIDING U.S. FEDERAL, STATE OR LOCAL TAX PENALTIES. THIS FREE WRITING PROSPECTUS IS WRITTEN AND PROVIDED BY THE UNDERWRITERS IN CONNECTION WITH THE PROMOTION OR MARKETING OF THE TRANSACTIONS OR MATTERS ADDRESSED HEREIN. INVESTORS SHOULD SEEK ADVICE BASED ON THEIR PARTICULAR CIRCUMSTANCES FROM AN INDEPENDENT TAX ADVISOR. ANY DISCLAIMERS OR OTHER NOTICES THAT MAY APPEAR BELOW ARE NOT APPLICABLE TO THIS COMMUNICATION AND SHOULD BE DISREGARDED. SUCH DISCLAIMERS OR OTHER NOTICES WERE AUTOMATICALLY GENERATED AS A RESULT OF THIS COMMUNICATION BEING SENT VIA BLOOMBERG OR ANOTHER EMAIL SYSTEM.