Banc of America Commercial Mortgage Inc.
This diskette accompanies the prospectus supplement and prospectus (together,
the "Prospectus") relating to the Commercial Mortgage Pass-Through Certificates
Series 2005-1 (the "Certificates").
The information set forth on this diskette is an electronic copy of certain
information set forth on Annexes A and B to the Prospectus. This diskette should
be reviewed only in conjunction with the entire Prospectus. This diskette does
not contain all relevant information relating to the Certificates, particularly
with respect to the structure of the underlying trust fund and the risks and
special considerations associated with an investment in the Certificates. Such
information is described in the Prospectus.
Information on this diskette is subject to completion. The information on this
diskette should not be viewed as projections, forecasts, predictions or opinions
with respect to value.
Prior to making any investment decision, a prospective investor should carefully
review, and rely solely on, the Prospectus. NOTHING IN THIS DISKETTE SHOULD BE
CONSIDERED AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO BUY THE
CERTIFICATES.
ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Sequence Loan Number Loan Group Loan Seller Property Name
- -------- ----------- ---------- --------------- ---------------------------------------------------
1 58620 1 Bank of America Fashion Show Mall
2 58745 1 Bank of America Southdale Mall
3 58376 1 Bank of America The Mall at Stonecrest
4 42235 1 BSCMI Zurich Towers
5 58455 1 Bank of America Indian River Mall & Commons
6 20040414 1 Barclays Western Asset Plaza
7.1 20040552 1 Barclays Embassy Suites
7.2 20040552 1 Barclays Renaissance Hotel Richardson
7.3 20040552 1 Barclays Courtyard by Marriott
7.4 20040552 1 Barclays Residence Inn Springfield
7 20040552 1 Barclays JQH Hotel Portfolio (Roll Up)
8.1 58611 1 Bank of America Canyon Ranch - Tucson, AZ
8.2 58611 1 Bank of America Canyon Ranch - Lenox, MA
8 58611 1 Bank of America Canyon Ranch (RollUp)
9 20050460 1 Barclays United Plaza
10 58638 1 Bank of America Lenox Marketplace
11.1 41146-1 1 BSCMI Parkway Portfolio - Carmel Crossing
11.2 41146-2 1 BSCMI Parkway Portfolio - Lakewood II Office Building
11.3 41146-3 1 BSCMI Parkway Portfolio - Falls Pointe
11 41146 1 BSCMI Parkway Portfolio (Roll Up)
12 58764 1 Bank of America Bank of America Plaza - Las Vegas, NV
13 20040229 1 Barclays San Jacinto Tower
14.1 20040303 1 Barclays Metro Lithonia
14.2 20040303 1 Barclays Metro Wesley Chapel
14.3 20040303 1 Barclays Metro Seffner
14.4 20040303 1 Barclays Metro Belcher
14.5 20040303 1 Barclays Metro Fletcher
14.6 20040303 1 Barclays Metro Stockbridge
14.7 20040303 1 Barclays Metro Decatur
14.8 20040303 1 Barclays Metro Largo
14.9 20040303 1 Barclays Metro Carrollwood
14.10 20040303 1 Barclays Metro Batavia
14.11 20040303 1 Barclays Metro Stone Mountain
14.12 20040303 1 Barclays Metro Norcross
14.13 20040303 1 Barclays Metro Lithia Springs
14 20040303 1 Barclays Metro Storage Portfolio (Roll Up)
15 58643 2 Bank of America Crowne Apartments
16 58478 1 Bank of America Tri-Star Estates Manufactured Housing Community
17 20050523 1 Barclays 2 Montgomery
18.1 58694 1 Bank of America Courtyard Marriott-Depot
18.2 58694 1 Bank of America Residence Inn-Depot
18.3 58694 1 Bank of America Parking Garage/Rink-Depot
18 58694 1 Bank of America CSM - Depot Properties (Roll Up)
19 42529 1 BSCMI Terminal Tower
20 58628 1 Bank of America American Express Building - 777 American Expressway
21 42283 1 BSCMI Ashford Perimeter
22 20040462 2 Barclays The Berkshires at Brookfield
23 58585 1 Bank of America Davis Building and Metropolitan Garage
24 20050596 1 Barclays Uptown District Shopping Center
25 58621 1 Bank of America American Express Building - 20022 North 31st Avenue
26 58438 1 Bank of America Griffin Gate Resort
27 20040413 1 Barclays Centre at Forestville
28 58471 1 Bank of America 550 Broad Street
29 20040500 1 Barclays Hughes Airport Industrial Center
30 42385 1 BSCMI Gurnee Town Center
31.1 41674-8 1 BSCMI Indiana Retail Portfolio - Geist Station
31.2 41674-11 1 BSCMI Indiana Retail Portfolio - Madison & Edgewood
31.3 41674-7 1 BSCMI Indiana Retail Portfolio - Meridian Parke Shoppes
31.4 41674-1 1 BSCMI Indiana Retail Portfolio - Pine Creek Shoppes
31.5 41674-10 1 BSCMI Indiana Retail Portfolio - Kroger Plaza
31.6 41674-2 1 BSCMI Indiana Retail Portfolio - Lima Road Shoppes
31.7 41674-9 1 BSCMI Indiana Retail Portfolio - Keystone Shoppes
31.8 41674-12 1 BSCMI Indiana Retail Portfolio - 99 E. Carmel Drive
31.9 41674-6 1 BSCMI Indiana Retail Portfolio - Gardenside Shoppes
31.1 41674-5 1 BSCMI Indiana Retail Portfolio - Henderson Plaza
31.11 41674-3 1 BSCMI Indiana Retail Portfolio - Seymour Plaza
31.12 41674-4 1 BSCMI Indiana Retail Portfolio - Vincennes Plaza
31 41674 1 BSCMI Indiana Retail Portfolio (Roll Up)
32 20040408 1 Barclays 8 Sound Shore Drive
33 58660 1 Bank of America 7901 Stoneridge
34 58373 1 Bank of America Universal Music Group Warehouse
35 20040411 1 Barclays Buckeye Parking Garage
36 20040410 1 Barclays Laurel Travel Parking Garage
37 20040412 1 Barclays Long Street Parking Garage
Sub-Total Crossed Loans
38 58646 1 Bank of America Cottonwood Corporate Center Building 9
39 41699 1 BSCMI 1901 Research Boulevard
40 41743 1 BSCMI Grant Plaza
41 11794 2 Bridger Highland Plantation Apartments
42 11740 2 Bridger Century Village Apartments-NV
43 58700 1 Bank of America CSM - Courtyard Marriott - Natick
44 58565 2 Bank of America Waterford Creek Apartments
45 58699 1 Bank of America CSM - Courtyard Marriott - Lloyd Center
46 42384 1 BSCMI Placentia Town Center
47 58741 1 Bank of America Chesapeake II
48 58742 1 Bank of America Chesapeake I
Sub-Total Crossed Loans
49.1 58469 2 Bank of America Masins on Main - Retail
49.2 58469 2 Bank of America Masins on Main - Multifamily
49 58469 2 Bank of America Masins on Main (Roll Up)
50 20040354 1 Barclays 3701 Pender Drive
51 58642 1 Bank of America Bouquet Canyon Plaza II
52 20040406 1 Barclays Residence Inn Convention Center
53 11855 1 Bridger Homewood Suites Alexandria
54 58650 2 Bank of America Tarzana Springs
55 58597 1 Bank of America 149 New Montgomery Office Building
56 58635 2 Bank of America Glenbrooke Apartments
57 12487 1 Bridger Guardian Storage Center
58 12144 2 Bridger Valley York Apartments
59 58640 2 Bank of America Timber Chase at Sarasota Bay
60 58622 1 Bank of America American Express Building - 20002 North 19th Avenue
61 20040443 1 Barclays 3702 Pender Drive
62 10721 1 Bridger Westview Heights
63 11663 1 Bridger Flamingo Self Storage
64 20040405 1 Barclays Hampton Inn Orlando Airport
65 58705 1 Bank of America ASAP Self Storage
66 58651 1 Bank of America Williams Parkway Retail
67 20055066 2 Barclays Poplar Springs Apartments
68 42062 1 BSCMI Irmo Station
69 9418 1 Bridger Burke Center Office
70 9415 1 Bridger Franklin Farms Office
Sub-Total Crossed Loans
71 20050571 1 Barclays Lowe's
72 58681 1 Bank of America Westlake Self Storage
73 10077 1 Bridger Thornton Park Office
74 58511 1 Bank of America Santa Clarita Medical
75 42382 1 BSCMI The Shoppes at Park West
76 58674 1 Bank of America State & La Cumbre Center
77 20050512 1 Barclays Rolling Road Plaza
78 20040511 1 Barclays Hampton Inn Nashville
79 41054 1 BSCMI 3250 North Broad Street
80 11750 2 Bridger Country Club Apartments-Shreveport
81 58683 1 Bank of America Ballpark Self Storage
82 58636 2 Bank of America Marketplace Apartments
83 11737 1 Bridger Stevenson Ranch Shopping Center
84 58662 1 Bank of America Pleasanton Park
85 58609 2 Bank of America Evergreen Ridge Apartments
86 12610 1 Bridger Flamingo Courtyard Office
87 12713 1 Bridger Woodway Office
88 20050572 1 Barclays Holiday Inn Express
89 58704 1 Bank of America Sand Canyon Self Storage
90 58708 1 Bank of America Guardsman Self Storage
91 58648 1 Bank of America Village Square Shopping Center
92 20040367 1 Barclays Charter Business Park
93 9385 2 Bridger Lakeshore Pointe Apartments
94 58568 1 Bank of America CVS - North Attleboro
95 11200 2 Bridger Casa Del Sol
96 20040448 1 Barclays Walgreens
97 20040378 1 Barclays 1501 Green Road
98 12084 1 Bridger Storage One Self Storage
99 58590 1 Bank of America Lake Ronkonkoma Stop & Shop
100.1 5833 1 Bridger Corporate East Office
100.2 5833 1 Bridger Landmark Mall
100 5833 1 Bridger Landmark Mall-Corporate East (Roll Up)
101 20040467 1 Barclays Lane Furniture
102 58680 1 Bank of America Torrance Self Storage
103 11790 1 Bridger Martin Self Storage Kissimmee
104 20040380 1 Barclays 1909 -1931 NW 40th Court
105 8771 2 Bridger Pointe West Apartments
106 11327 2 Bridger Park Place Apartments
107 12159 1 Bridger Richland Commons
108 58595 1 Bank of America Bonneville Building aka Harrison Medical Complex
109 9759 1 Bridger Snoqualmie Ridge
110 20040347 1 Barclays CVS
111 58652 1 Bank of America Eastgate Plaza
112 12019 2 Bridger West Ridge MHC
113 9819 1 Bridger Hampton Inn Collierville
114 58541 1 Bank of America University Mall NM2 and NM3
115 11413 1 Bridger Lake Forest Professional Center
116 11526 1 Bridger Airport Road Industrial
117 11930 1 Bridger High Acres MHC and Fairdale MHC
118 58649 1 Bank of America CVS - New Britain, CT
119 11045 1 Bridger Stor America Self Storage
120 58687 1 Bank of America Walgreens - Sturgis, MI
121 58632 1 Bank of America Plaza Antonio Pad J
122 12165 1 Bridger Commons San Angelo
123 58547 1 Bank of America 675 Yellowstone Avenue
124 12543 1 Bridger Williamstowne Office
125 58707 1 Bank of America Guardian Self Storage - Vero Beach, FL
126 12560 1 Bridger Snoqualmie Key Bank
127 11668 2 Bridger Greenbriar Apartments AL
128 12474 2 Bridger Chastaine Park Apts - AL
129 41350 2 BSCMI 2805 University Avenue
130 11896 1 Bridger Valley View Plaza
131 11165 1 Bridger Salem Food Lion
132 11847 1 Bridger U.S. Storage Centers
133 10569 2 Bridger Ballygar Apartments
134 11933 1 Bridger Stadium Center Retail
135 42295 1 BSCMI CVS - Sylacauga
136 20040379 1 Barclays 1865 S. Powerline Road
137 12040 1 Bridger Wellington Court Apartments
138 11670 2 Bridger Clough Corner Apartments
139 10851 2 Bridger Gilbert Court Apartments
140 12564 1 Bridger Mykawa Business Center
- -------- ----------- ---------- --------------- ---------------------------------------------------
Totals/Weighted Average
Sequence Property Address County
- -------- -------------------------------------------------------------------------- -----------------------
1 3200 Las Vegas Boulevard South Clark
2 6601 France Avenue Hennepin
3 2929 Turner Hill Road DeKalb
4 1400-1450 E. American Lane Cook
5 6200 20th Street Indian River
6 385 E. Colorado Boulevard Los Angeles
7.1 820 Crescent Centre Drive Williamson
7.2 900 East Lookout Drive Dallas
7.3 3527 West Kearney Greene
7.4 1303 Kingsley Street Greene
7 Various Various
8.1 8600 East Rockcliff Road Pima
8.2 165 Kemble Street Berkshire
8 Various Various
9 22 - 34 South 17th Street Philadelphia
10 3535 Peachtree Road, NE Fulton
11.1 6701 Carmel Road & 11301/11440 Carmel Commons Boulevard Mecklenberg
11.2 2233 Lake Park Drive Cobb
11.3 600 Morgan Falls Road Fulton
11 Various Various
12 300 S. 4th Street Clark
13 2121 San Jacinto Street Dallas
14.1 6231 Hillandale Drive Dekalb
14.2 28925 State Road 54 Pasco
14.3 311 West Dr. Martin Luther King Jr. Boulevard Hillsborough
14.4 10501 Belcher Road South Pinellas
14.5 1821 East Fletcher Avenue Hillsborough
14.6 5334 North Henry Boulevard Henry
14.7 5951 Covington Highway Dekalb
14.8 1675 Starkey Road Pinellas
14.9 4216 Gunn Highway Hillsborough
14.10 500 North Kirk Road Kane
14.11 1491 North Hairston Road Dekalb
14.12 5094 Singleton Road NW Gwinnett
14.13 3129 Bankhead Highway Douglas
14 Various Various
15 3900/ 3801/ 3851 Galleria Woods Drive Jefferson
16 43 East 5000 North Road Kankakee
17 2 Montgomery Street Hudson
18.1 225 South 3rd Avenue Hennepin
18.2 425 South 2nd Street Hennepin
18.3 225 South 3rd Avenue Hennepin
18 Various Hennepin
19 50 Public Square Cuyahoga
20 777 American Express Way Broward
21 4151 Ashford Dunwoody Road DeKalb
22 782 East Butler Road Greenville
23 1309 Main Street and 1310 Elm Street Dallas
24 1010 & 1090 University Avenue and 1220 & 1240 Cleveland Avenue San Diego
25 20022 North 31st Avenue Maricopa
26 1800 Newtown Pike Fayette
27 3101 Donnell Drive Prince Georges
28 550 Broad Street Essex
29 6700 Paradise Road; 1111,1151,1181 Grier Drive; 840 & 950 Pilot Road Clark
30 7105 Grand Avenue Lake
31.1 8150 Oaklandon Road Marion
31.2 5855-5905 Madison Avenue Marion
31.3 3115 Meridian Parke Drive Marion
31.4 8958-8974 East 96th Street Hamilton
31.5 1605-1623 E. Michigan Road Shelby
31.6 6403-6423 Lima Road Allen
31.7 6305-6315 N. Keystone Avenue Marion
31.8 99 East Carmel Drive Hamilton
31.9 151 Gardenmile Road Henderson
31.1 1999 US Highway 60 East Henderson
31.11 512 East Tipton Street Jackson
31.12 2017-2019 6th Street Knox
31 Various Various
32 8 Sound Shore Drive Fairfield
33 7901 Stoneridge Drive Alameda
34 9999 East 121st Street Hamilton
35 55 E. Long Street Franklin
36 1025 West Laurel Street San Diego
37 60 E. Long Street Franklin
38 2795 East Cottonwood Parkway Salt Lake
39 1901 Research Boulevard Montgomery
40 1707 Grant Avenue Philadelphia
41 5151 Highland Road East Baton Rouge
42 4801 Spencer Street Clark
43 342 Speen Street Middlesex
44 10510 Waterford Creek Lane Mecklenburg
45 435 NE Wasco Street Multnomah
46 SWC of Yorba Linda and Kraemer Boulevard Orange
47 9444 Farnham Street San Diego
48 9619 Chesapeake Drive San Diego
49.1 10708 Main Street King
49.2 10708 Main Street King
49 10708 Main Street King
50 3701 Pender Drive Fairfax
51 26565-26625 Bouquet Canyon Road Los Angeles
52 8800 Universal Boulevard Orange
53 4850 Leesburg Pike Fairfax
54 5825 Reseda Boulevard Los Angeles
55 149 New Montgomery Street San Francisco
56 701 43rd Ave SE Pierce
57 2960 Main St. Orange
58 6903-6967 York Rd & 10383-10387 Valley Forge Dr. Cuyahoga
59 419 N. Briggs Avenue Sarasota
60 20002 North 19th Avenue Maricopa
61 3702 Pender Drive Fairfax
62 5532-5798 NW 183rd Avenue Washington
63 11800 Miramar Parkway Broward
64 5767 T.G. Lee Boulevard Orange
65 17701 Summerlin Road Lee
66 92-98 Route 10 West Morris
67 6095 W. Lees Mill Road Clayton
68 7467 St. Andrews Road Lexington
69 6035 Burke Centre Parkway Fairfax
70 13350 Franklin Farms Road Fairfax
71 777 West Cumberland Gap Parkway Laurel
72 2550 Willow Lane Ventura
73 622 E. Washington Street Orange
74 23206 Lyons Avenue Los Angeles
75 1109-1125 Park West Boulevard Charleston
76 3905 -3917 State Street Santa Barbara
77 1112 N. Rolling Road Baltimore
78 583 Donelson Pike Davidson
79 3250 North Broad Street Philadelphia
80 4223 Lakeshore Drive Caddo
81 611 Island Avenue San Diego
82 2900 General Anderson Rd. Clark
83 25804, 25810-25824 and 25832-25860 Hemingway Ave Los Angeles
84 6601 Owens Drive Alameda
85 3451 Woburn Street Whatcom
86 3055-3085 East Flamingo Road Clark
87 7660 Woodway Harris
88 818 Charlestown Road Windsor
89 28655 Oak Spring Canyon Road Los Angeles
90 10725 South US Highway 1 St. Lucie
91 3020 College Drive East Baton Rouge Parish
92 3641-3851 Charter Park Drive and 242-276 Hillsdale Avenue Santa Clara
93 109 Latham Drive Houston
94 8 East Washington Street Bristol
95 2750 West Acacia Avenue Riverside
96 406 South Washington Street Bergen
97 1501 Green Road Broward
98 4349 South Jones Blvd. Clark
99 449 Portion Road Suffolk
100.1 2203, 2205 E. Empire McClean
100.2 1540 E College McClean
100 Various McClean
101 621 Mall Ring Circle Clark
102 2515 Maricopa Street Los Angeles
103 1051 Buenaventura Blvd. Osceola
104 1909-1931 NW 40th Court Broward
105 11556 SE Fuller Road Clackamas
106 243 Boardwalk Ave Bullitt
107 6801 Rufe Snow Drive Tarrant
108 1186 East 4600 South Weber
109 35011 SE Ridge Street, 7708-7724 Center Blvd SE, 35016-35022 SE Kinsey St. King
110 5001 West 135th Street Johnson
111 5260-5292 Eastgate Mall San Diego
112 9301 Volcano Road NW Bernalillo
113 1280 West Poplar Avenue Shelby
114 575 East University Parkway Utah
115 23201 Lake Center Drive Orange
116 160 Airport Road Ocean
117 3157 Dutch Hollow Road and 369 Fairmont Avenue Chautauqua
118 177 Columbus Boulevard Hartford
119 14915 La Mesa Road San Bernadino
120 950 South Centerville Road St. Joseph
121 22391 Antonio Parkway Orange
122 3204 and 3222-3298 Sherwood Way Tom Green
123 675 Yellowstone Avenue Bannock
124 375, 383, 385 & 394 Williamstowne Waukesha
125 8485 20th Street Indian River
126 7811-7917 Center Blvd SE King
127 4604 Virginia Loop Road Montgomery
128 265 Chastaine Circle Jefferson
129 2805 University Avenue Bronx
130 890-928 South Valley View Boulevard Clark
131 3960 Salem Lakes Blvd Virginia Beach
132 13201 Ramona Blvd. Los Angeles
133 100-132 Ballygar Street Montgomery
134 3625 Broadway Ave Snohomish
135 2 North Broadway Avenue Talladega
136 1865 S. Powerline Road Broward
137 1200 - 1240 Welsh Avenue Brazos
138 4260 Mount Carmel Tobasco Road Clermont
139 1521 S. Gilbert Street Orange
140 6060 South Loop East Harris
- -------- -------------------------------------------------------------------------- -----------------------
140 Loans
Sequence City State Zip Code Property Type Property Subtype
- -------- ------------------------ ------- --------------- -------------------------------- --------------------------------
1 Las Vegas NV 89109 Retail Anchored
2 Edina MN 55435 Retail Anchored
3 Lithonia GA 30038 Retail Anchored
4 Schaumburg IL 60173 Office Suburban
5 Vero Beach FL 32966 Retail Anchored
6 Pasadena CA 91101 Office Suburban
7.1 Franklin TN 37067 Hotel Full Service
7.2 Richardson TX 75082 Hotel Full Service
7.3 Springfield MO 65803 Hotel Limited Service
7.4 Springfield MO 65804 Hotel Extended Stay
7 Various Various Various Hotel Various
8.1 Tucson AZ 85750 Hotel Health Resort Hotel & Spa
8.2 Lenox MA 01240 Hotel Health Resort Hotel & Spa
8 Various Various Various Hotel Health Resort Hotel & Spa
9 Philadelphia PA 19103 Office CBD
10 Atlanta GA 30326 Retail Anchored
11.1 Charlotte NC 28226 Office Suburban
11.2 Smyrna GA 30080 Office Suburban
11.3 Atlanta GA 30350 Office Suburban
11 Various Various Various Office Suburban
12 Las Vegas NV 89101 Office CBD
13 Dallas TX 75202 Office CBD
14.1 Lithonia GA 30058 Self Storage Self Storage
14.2 Wesley Chapel FL 33543 Self Storage Self Storage
14.3 Seffner FL 33584 Self Storage Self Storage
14.4 Largo FL 33777 Self Storage Self Storage
14.5 Tampa FL 33612 Self Storage Self Storage
14.6 Stockbridge GA 30281 Self Storage Self Storage
14.7 Decatur GA 30035 Self Storage Self Storage
14.8 Largo FL 33612 Self Storage Self Storage
14.9 Tampa FL 33618 Self Storage Self Storage
14.10 Batavia IL 60510 Self Storage Self Storage
14.11 Stone Moutain GA 30083 Self Storage Self Storage
14.12 Norcross GA 30093 Self Storage Self Storage
14.13 Lithia Springs GA 30122 Self Storage Self Storage
14 Various Various Various Self Storage Self Storage
15 Hoover AL 35244 Multifamily Garden Style
16 Bourbonnais IL 60914 Manufactured Housing Communities Manufactured Housing Communities
17 Jersey City NJ 07302 Office CBD
18.1 Minneapolis MN 55401 Hotel Full Service
18.2 Minneapolis MN 55401 Hotel Limited Service
18.3 Minneapolis MN 55401 Other Parking Garage
18 Minneapolis MN 55401 Various Various
19 Cleveland OH 44113 Office Urban
20 Fort Lauderdale FL 33324 Office Single Tenant Credit
21 Atlanta GA 30319 Office Suburban
22 Mauldin SC 29662 Multifamily Garden Style
23 Dallas TX 75202 Multifamily Mixed Use
24 San Diego CA 92103 Retail Anchored
25 Phoenix AZ 85027 Office Single Tenant Credit
26 Lexington KY 40511 Hotel Full Service
27 Forestville MD 20747 Retail Anchored
28 Newark NJ 07102 Office CBD
29 Las Vegas NV 89119 Industrial Flex
30 Gurnee IL 60031 Retail Anchored
31.1 Indianapolis IN 46236 Retail Unanchored
31.2 Indianapolis IN 46227 Retail Unanchored
31.3 Johnson IN 46142 Retail Unanchored
31.4 Fishers IN 46038 Retail Unanchored
31.5 Shelbyville IN 46176 Retail Shadow Anchored
31.6 Fort Wayne IN 46818 Retail Unanchored
31.7 Indianapolis IN 46203 Retail Unanchored
31.8 Carmel IN 46032 Retail Unanchored
31.9 Henderson KY 42420 Retail Unanchored
31.1 Henderson KY 42420 Retail Unanchored
31.11 Seymour IN 47274 Retail Unanchored
31.12 Vincennes IN 47591 Retail Unanchored
31 Various Various Various Retail Various
32 Greenwich CT 06830 Office Suburban
33 Pleasanton CA 94588 Office Suburban
34 Fishers IN 46038 Industrial Warehouse
35 Columbus OH 43215 Other Parking Garage
36 San Diego CA 92101 Other Parking Garage
37 Columbus OH 43215 Other Parking Garage
38 Salt Lake City UT 84121 Office Suburban
39 Rockville MD 20850 Office Suburban
40 Philadelphia PA 19115 Retail Unanchored
41 Baton Rouge LA 70808 Multifamily Student Housing
42 Las Vegas NV 89119 Multifamily Garden Style
43 Natick MA 01760 Hotel Full Service
44 Charlotte NC 28212 Multifamily Garden Style
45 Portland OR 97232 Hotel Full Service
46 Placentia CA 92871 Retail Anchored
47 San Diego CA 92123 Office Suburban
48 San Diego CA 92123 Office Suburban
49.1 Bellevue WA 98004 Retail Unanchored
49.2 Bellevue WA 98004 Multifamily Luxury Apartments
49 Bellevue WA 98004 Various Multifamily/Retail
50 Fairfax VA 22030 Office Suburban
51 Santa Clarita CA 91350 Retail Anchored
52 Orlando FL 32819 Hotel Extended Stay
53 Alexandria VA 22302 Hotel Extended Stay
54 Tarzana CA 91356 Multifamily Garden Style
55 San Francisco CA 94105 Office CBD
56 Puyallup WA 98374 Multifamily Garden Style
57 Irvine CA 92614 Self Storage Self Storage
58 Parma Heights OH 44130 Multifamily Garden Style
59 Sarasota FL 34237 Multifamily Garden Style
60 Phoenix AZ 85027 Office Single Tenant Credit
61 Fairfax VA 22030 Office Suburban
62 Portland OR 97229 Multifamily Garden Style
63 Miramar FL 33025 Self Storage Self Storage
64 Orlando FL 32822 Hotel Limited Service
65 Fort Myers FL 33908 Self Storage Self Storage
66 East Hanover NJ 07936 Retail Unanchored
67 College Park GA 30349 Multifamily Garden Style
68 Irmo SC 29063 Retail Anchored
69 Burke VA 22015 Office Suburban
70 Herndon VA 20171 Office Medical
71 Corbin KY 40701 Retail Unanchored
72 Thousand Oaks CA 91361 Self Storage Self Storage
73 Orlando FL 32801 Office Suburban
74 Santa Clarita CA 91321 Office Medical
75 Mt. Pleasant SC 29466 Retail Anchored
76 Santa Barbara CA 93105 Retail Unanchored
77 Catonsville MD 21228 Retail Unanchored
78 Nashville TN 37214 Hotel Extended Stay
79 Philadelphia PA 19140 Retail Unanchored
80 Shreveport LA 71109 Multifamily Garden Style
81 San Diego CA 92101 Self Storage Self Storage
82 Vancouver WA 98661 Multifamily Garden Style
83 Santa Clarita CA 91381 Retail Unanchored
84 Pleasanton CA 94588 Office Suburban
85 Bellingham WA 98226 Multifamily Garden Style
86 Las Vegas NV 89121 Office Office/Retail
87 Houston TX 77063 Office Suburban
88 Springfield VT 05156 Hotel Full Service
89 Santa Clarita CA 91387 Self Storage Self Storage
90 Port St. Lucie FL 34952 Self Storage Self Storage
91 Baton Rouge LA 70808 Retail Shadow Anchored
92 San Jose CA 95136 Industrial Flex
93 Warner Robins GA 31088 Multifamily Garden Style
94 North Attleboro MA 02760 Retail Single Tenant Credit
95 Hemet CA 92545 Manufactured Housing Communities Manufactured Housing Communities
96 Bergenfield NJ 07621 Retail Free Standing
97 Deerfield Beach FL 33604 Industrial Warehouse
98 Las Vegas NV 89103 Self Storage Self Storage
99 Lake Ronkonkoma NY 11779 Retail Single Tenant Non-Credit
100.1 Bloomington IL 61704 Office Suburban
100.2 Normal IL 61761 Retail Shadow Anchored
100 Various IL Various Various Various
101 Henderson NV 89014 Retail Free Standing
102 Torrance CA 90503 Self Storage Self Storage
103 Kissimmee FL 34743 Self Storage Self Storage
104 Pompano Beach FL 33064 Industrial Warehouse
105 Milwaukie OR 97222 Multifamily Multifamily
106 Shepherdsville KY 40165 Multifamily Garden Style
107 Watauga TX 76148 Retail Unanchored
108 Ogden UT 84403 Office Medical
109 Snoqualmie WA 98065 Retail Unanchored
110 Leawood KS 66224 Retail Unanchored
111 San Diego CA 92121 Industrial Mixed Use
112 Albuquerque NM 87121 Manufactured Housing Communities Manufactured Housing Communities
113 Collierville TN 38017 Hotel Limited Service
114 Orem UT 84097 Retail Shadow Anchored
115 Lake Forest CA 92630 Office Suburban
116 Lakewood NJ 08701 Industrial Office/Warehouse
117 Bemus Point and Lakewood NY 14712 and 14750 Manufactured Housing Communities Manufactured Housing Communities
118 New Britain CT 06051 Retail Single Tenant Credit
119 Victorville CA 92392 Self Storage Self Storage
120 Sturgis MI 49091 Retail Single Tenant Credit
121 Rancho Santa Margarita CA 92688 Retail Unanchored
122 San Angelo TX 76901 Retail Unanchored
123 Pocatello ID 83201 Retail Unanchored
124 Delafield WI 53018 Office Suburban
125 Vero Beach FL 32966 Self Storage Self Storage
126 Snoqualmie WA 98065 Retail Unanchored
127 Montgomery AL 36116 Multifamily Garden Style
128 Homewood AL 35209 Multifamily Garden Style
129 Bronx NY 10468 Multifamily Urban
130 Las Vegas NV 89107 Retail Unanchored
131 Virginia Beach VA 23456 Retail Anchored
132 Irwindale CA 91706 Self Storage Self Storage
133 Clarksville TN 37043 Multifamily Multifamily
134 Everett WA 98201 Retail Unanchored
135 Sylacauga AL 35150 Retail Free Standing
136 Deerfield Beach FL 33442 Industrial Warehouse
137 College Station TX 77840 Multifamily Garden Style
138 Cincinnati OH 45244 Multifamily Garden Style
139 Fullerton CA 92833 Multifamily Garden Style
140 Houston TX 77033 Industrial Office/Warehouse
- -------- ------------------------ ------- --------------- -------------------------------- --------------------------------
Sequence Original Balance Cut-off Date Balance Maturity Date Balance Loan Type Mortgage Rate
- -------- ---------------- -------------------- --------------------- ----------------------- -------------
1 $195,000,000 $193,849,391 $184,222,639 Balloon 3.794%
2 150,000,000 150,000,000 150,000,000 Interest Only 5.184%
3 108,500,000 108,500,000 95,457,650 IO, Balloon 5.603%
4 81,420,000 81,420,000 81,420,000 Interest Only, Hyper Am 4.247%
5 75,000,000 75,000,000 69,487,038 IO, Balloon 5.214%
6 75,000,000 75,000,000 75,000,000 Interest Only 5.160%
7.1 27,096,774 27,058,710 23,024,459
7.2 22,354,839 22,323,435 18,995,178
7.3 12,532,258 12,514,653 10,648,812
7.4 11,516,129 11,499,952 9,785,395
7 73,500,000 73,396,750 62,453,844 Balloon 5.500%
8.1 46,204,054 46,204,054 46,204,054
8.2 26,295,946 26,295,946 26,295,946
8 72,500,000 72,500,000 72,500,000 Interest Only 5.937%
9 70,000,000 70,000,000 58,010,322 Balloon 5.180%
10 56,000,000 56,000,000 56,000,000 Interest Only 5.010%
11.1 31,600,000 31,600,000 30,201,687
11.2 10,200,000 10,200,000 9,748,646
11.3 10,200,000 10,200,000 9,748,646
11 52,000,000 52,000,000 49,698,978 IO, Balloon 4.865%
12 50,000,000 50,000,000 44,354,150 IO, Balloon 5.020%
13 45,000,000 44,845,046 37,391,125 Balloon 5.270%
14.1 5,200,000 5,200,000 4,546,360
14.2 4,400,000 4,400,000 3,846,920
14.3 4,200,000 4,200,000 3,672,060
14.4 3,900,000 3,900,000 3,409,770
14.5 3,700,000 3,700,000 3,234,910
14.6 3,500,000 3,500,000 3,060,050
14.7 3,500,000 3,500,000 3,060,050
14.8 3,000,000 3,000,000 2,622,900
14.9 3,000,000 3,000,000 2,622,900
14.10 3,000,000 3,000,000 2,622,900
14.11 2,700,000 2,700,000 2,360,610
14.12 2,100,000 2,100,000 1,836,030
14.13 1,800,000 1,800,000 1,573,740
14 44,000,000 44,000,000 38,469,202 IO, Balloon 5.340%
15 42,500,000 42,500,000 39,314,285 IO, Balloon 5.108%
16 42,360,000 42,360,000 40,273,142 IO, Balloon 5.176%
17 40,000,000 40,000,000 40,000,000 Interest Only 5.260%
18.1 23,360,450 23,360,450 20,478,178
18.2 12,329,127 12,329,127 10,807,928
18.3 3,539,462 3,539,462 3,102,754
18 39,229,039 39,229,039 34,388,860 IO, Balloon 5.432%
19 38,000,000 38,000,000 35,133,405 IO, Balloon 5.056%
20 37,170,000 37,170,000 37,170,000 Interest Only, Hyper Am 4.268%
21 35,400,000 35,400,000 32,837,415 IO, Balloon 5.020%
22 34,000,000 34,000,000 34,000,000 Interest Only 4.780%
23 32,640,000 32,640,000 32,640,000 Interest Only 5.225%
24 32,000,000 31,967,807 26,574,817 Balloon 5.230%
25 31,860,000 31,860,000 31,860,000 Interest Only, Hyper Am 4.268%
26 31,000,000 30,845,723 27,691,231 Balloon 5.110%
27 30,500,000 30,371,302 25,561,880 Balloon 5.540%
28 30,250,000 30,250,000 26,591,835 IO, Balloon 5.648%
29 27,112,500 27,112,500 25,569,593 IO, Balloon 5.220%
30 24,360,000 24,360,000 24,360,000 Interest Only 4.597%
31.1 3,174,793 3,165,368 2,875,610
31.2 2,992,997 2,984,112 2,710,946
31.3 2,837,804 2,829,380 2,570,378
31.4 2,660,441 2,652,543 2,409,729
31.5 2,616,101 2,608,335 2,369,567
31.6 2,438,738 2,431,498 2,208,918
31.7 2,128,353 2,122,035 1,927,783
31.8 1,507,583 1,503,108 1,365,513
31.9 1,019,836 1,016,809 923,730
31.1 886,814 884,181 803,243
31.11 620,770 618,927 562,270
31.12 620,770 618,927 562,270
31 23,505,000 23,435,224 21,289,957 Balloon 5.300%
32 21,500,000 21,410,023 18,041,582 Balloon 5.581%
33 21,000,000 20,931,410 17,602,591 Balloon 5.553%
34 19,375,000 19,310,171 17,062,867 Balloon 5.424%
35 8,750,000 8,722,565 7,382,519 Balloon 5.770%
36 8,150,000 8,124,446 6,876,289 Balloon 5.770%
37 2,350,000 2,342,632 1,982,734 Balloon 5.770%
19,250,000 19,189,643 16,241,542
38 18,500,000 18,500,000 16,128,511 IO, Balloon 5.231%
39 18,500,000 18,500,000 17,801,786 IO, Balloon 5.252%
40 18,000,000 18,000,000 17,222,344 IO, Balloon 4.956%
41 17,200,000 17,130,450 14,507,483 Balloon 5.751%
42 15,216,000 15,148,565 12,655,667 Balloon 5.294%
43 15,060,000 15,060,000 13,201,859 IO, Balloon 5.432%
44 14,600,000 14,600,000 13,458,620 IO, Balloon 4.871%
45 13,800,000 13,800,000 12,097,321 IO, Balloon 5.432%
46 13,695,000 13,695,000 13,695,000 Interest Only 4.597%
47 6,832,328 6,832,328 5,997,000 IO, Balloon 5.485%
48 6,742,683 6,742,683 5,908,414 IO, Balloon 5.415%
13,575,011 13,575,011 11,905,415
49.1 7,684,680 7,666,404 6,415,210
49.2 5,615,320 5,601,966 4,687,698
49 13,300,000 13,268,369 11,102,909 Balloon 5.423%
50 12,500,000 12,500,000 11,827,949 IO, Balloon 5.520%
51 11,750,000 11,721,208 9,753,188 Balloon 5.240%
52 11,000,000 10,936,364 8,501,938 Balloon 5.850%
53 11,000,000 10,932,431 8,393,382 Balloon 5.475%
54 10,750,000 10,750,000 9,358,817 IO, Balloon 5.176%
55 10,075,000 10,075,000 8,826,602 IO, Balloon 5.437%
56 9,597,959 9,597,959 8,185,535 IO, Balloon 5.267%
57 8,840,000 8,840,000 7,560,305 IO, Balloon 5.336%
58 8,600,000 8,600,000 7,688,082 IO, Balloon 5.382%
59 8,350,000 8,329,236 6,911,301 Balloon 5.150%
60 8,260,000 8,260,000 8,260,000 Interest Only, Hyper Am 4.268%
61 8,250,000 8,250,000 7,820,375 IO, Balloon 5.570%
62 8,100,000 8,073,028 6,768,179 Balloon 5.450%
63 8,000,000 8,000,000 6,877,900 IO, Balloon 5.587%
64 8,000,000 7,953,720 6,183,227 Balloon 5.850%
65 7,800,000 7,781,380 6,506,855 Balloon 5.400%
66 7,800,000 7,774,100 6,520,516 Balloon 5.465%
67 7,450,000 7,450,000 7,450,000 Interest Only 4.980%
68 7,085,000 7,085,000 7,085,000 Interest Only 5.124%
69 3,700,000 3,687,790 3,096,200 Balloon 5.498%
70 3,161,800 3,151,354 2,645,341 Balloon 5.492%
6,861,800 6,839,144 5,741,542
71 6,800,000 6,783,740 5,670,885 Balloon 5.390%
72 6,750,000 6,750,000 5,877,039 IO, Balloon 5.152%
73 6,750,000 6,727,608 5,643,622 Balloon 5.470%
74 6,700,000 6,700,000 5,875,791 IO, Balloon 5.480%
75 6,655,000 6,655,000 6,655,000 Interest Only 4.597%
76 6,550,000 6,550,000 5,593,168 IO, Balloon 5.340%
77 6,500,000 6,484,710 5,437,426 Balloon 5.490%
78 6,500,000 6,478,788 4,967,323 Balloon 5.530%
79 6,400,000 6,400,000 6,400,000 Interest Only 5.448%
80 6,200,000 6,162,247 4,739,853 Balloon 5.530%
81 6,100,000 6,100,000 5,354,970 IO, Balloon 5.513%
82 6,000,000 6,000,000 5,117,047 IO, Balloon 5.267%
83 6,000,000 5,994,529 5,044,891 Balloon 5.629%
84 6,000,000 5,985,886 5,019,163 Balloon 5.490%
85 5,720,000 5,705,664 4,727,219 Balloon 5.102%
86 5,660,000 5,646,891 5,079,264 Balloon 5.585%
87 5,500,000 5,500,000 4,942,295 IO, Balloon 5.637%
88 5,500,000 5,492,925 4,269,355 Balloon 5.960%
89 5,400,000 5,400,000 5,400,000 Interest Only 5.250%
90 5,400,000 5,400,000 4,696,795 IO, Balloon 5.577%
91 5,400,000 5,387,046 4,500,560 Balloon 5.370%
92 5,300,000 5,287,013 4,399,310 Balloon 5.240%
93 5,000,000 4,983,943 4,202,548 Balloon 5.643%
94 5,000,000 4,983,323 4,176,730 Balloon 5.441%
95 4,900,000 4,878,340 4,546,614 Balloon 5.307%
96 4,850,000 4,833,392 4,033,722 Balloon 5.300%
97 4,750,000 4,745,216 3,944,075 Balloon 5.225%
98 4,655,250 4,655,250 4,000,347 IO, Balloon 5.544%
99 4,600,000 4,584,458 3,834,396 Balloon 5.372%
100.1 2,995,588 2,814,682 1,778,103
100.2 1,854,412 1,742,422 1,100,729
100 4,850,000 4,557,104 2,878,832 Balloon 6.073%
101 4,360,000 4,360,000 4,360,000 Interest Only 5.330%
102 4,200,000 4,200,000 3,684,147 IO, Balloon 5.480%
103 4,215,000 4,196,658 3,515,842 Balloon 5.386%
104 4,200,000 4,195,770 3,487,392 Balloon 5.225%
105 4,000,000 3,987,411 3,372,855 Balloon 5.750%
106 4,000,000 3,986,847 3,349,192 Balloon 5.517%
107 4,000,000 3,981,468 3,063,174 Balloon 5.587%
108 3,800,000 3,791,002 3,174,901 Balloon 5.450%
109 3,750,000 3,741,280 3,143,784 Balloon 5.561%
110 3,740,000 3,732,215 2,766,951 Balloon 6.240%
111 3,620,000 3,607,833 3,020,125 Balloon 5.400%
112 3,600,000 3,588,277 3,352,060 Balloon 5.569%
113 3,550,000 3,534,938 3,059,360 Balloon 6.164%
114 3,450,000 3,428,041 2,611,770 Balloon 5.250%
115 3,375,000 3,364,561 2,853,633 Balloon 5.842%
116 3,360,000 3,345,927 2,819,178 Balloon 5.577%
117 3,200,000 3,192,558 2,682,614 Balloon 5.560%
118 3,200,000 3,192,402 2,672,201 Balloon 5.433%
119 3,160,000 3,135,653 2,412,715 Balloon 5.500%
120 3,020,000 3,020,000 2,516,941 Balloon 5.360%
121 3,000,000 2,989,433 2,668,245 Balloon 5.148%
122 3,000,000 2,986,101 2,297,380 Balloon 5.587%
123 2,900,000 2,900,000 2,439,056 Balloon 5.657%
124 2,840,000 2,833,437 2,383,640 Balloon 5.599%
125 2,775,000 2,775,000 2,413,631 IO, Balloon 5.577%
126 2,650,000 2,643,776 2,217,475 Balloon 5.500%
127 2,500,000 2,491,900 2,098,288 Balloon 5.596%
128 2,400,000 2,392,064 2,007,668 Balloon 5.487%
129 2,300,000 2,292,193 2,134,953 Balloon 5.347%
130 2,200,000 2,193,107 1,856,398 Balloon 5.774%
131 2,100,000 2,093,903 1,666,801 Balloon 5.390%
132 2,000,000 1,990,907 1,538,103 Balloon 5.711%
133 2,000,000 1,989,782 1,686,468 Balloon 5.750%
134 1,850,000 1,845,743 1,553,946 Balloon 5.625%
135 1,685,000 1,685,000 1,685,000 Interest Only 5.060%
136 1,600,000 1,598,388 1,328,530 Balloon 5.225%
137 1,525,000 1,519,922 1,274,256 Balloon 5.450%
138 1,320,000 1,314,607 1,111,663 Balloon 5.700%
139 1,310,000 1,304,702 1,104,898 Balloon 5.750%
140 1,150,000 1,147,230 1,067,394 Balloon 5.344%
- -------- ---------------- -------------------- --------------------- ----------------------- -------------
$2,441,742,559 $2,438,263,102 $2,234,148,424 5.121%
Sequence Administrative Fee Rate (i) Sub-Servicing Fee Rate Net Mortgage Rate Note Date First Payment Date
- -------- --------------------------- ---------------------- ----------------- ---------- ------------------
1 0.041% 0.020% 3.753% 11/12/2004 1/1/2005
2 0.041% 0.020% 5.143% 3/7/2005 5/1/2005
3 0.041% 0.020% 5.562% 10/1/2004 11/1/2004
4 0.031% 4.216% 11/23/2004 1/1/2005
5 0.041% 0.020% 5.173% 10/20/2004 12/1/2004
6 0.031% 5.129% 12/27/2004 2/1/2005
7.1
7.2
7.3
7.4
7 0.031% 5.469% 2/18/2005 4/1/2005
8.1
8.2
8 0.041% 0.020% 5.896% 1/18/2005 3/1/2005
9 0.031% 5.149% 3/3/2005 5/1/2005
10 0.041% 0.020% 4.969% 11/23/2004 1/1/2005
11.1
11.2
11.3
11 0.031% 4.834% 12/13/2004 2/1/2005
12 0.121% 0.100% 4.899% 3/16/2005 5/1/2005
13 0.031% 5.239% 12/8/2004 2/1/2005
14.1
14.2
14.3
14.4
14.5
14.6
14.7
14.8
14.9
14.10
14.11
14.12
14.13
14 0.031% 5.309% 11/2/2004 1/1/2005
15 0.121% 0.100% 4.987% 1/5/2005 3/1/2005
16 0.121% 0.100% 5.055% 12/29/2004 2/1/2005
17 0.031% 5.229% 1/18/2005 3/1/2005
18.1
18.2
18.3
18 0.121% 0.100% 5.311% 2/8/2005 4/1/2005
19 0.031% 5.025% 3/3/2005 5/1/2005
20 0.121% 0.100% 4.147% 12/16/2004 2/1/2005
21 0.031% 4.989% 1/6/2005 3/1/2005
22 0.031% 4.749% 12/9/2004 2/1/2005
23 0.121% 0.100% 5.104% 1/28/2005 3/1/2005
24 0.031% 5.199% 2/24/2005 4/1/2005
25 0.121% 0.100% 4.147% 12/16/2004 2/1/2005
26 0.121% 0.100% 4.989% 12/23/2004 2/1/2005
27 0.031% 5.509% 11/5/2004 1/1/2005
28 0.121% 0.100% 5.527% 12/17/2004 2/1/2005
29 0.031% 5.189% 1/12/2005 3/1/2005
30 0.031% 4.566% 12/20/2004 2/1/2005
31.1
31.2
31.3
31.4
31.5
31.6
31.7
31.8
31.9
31.1
31.11
31.12
31 0.031% 5.269% 12/2/2004 2/1/2005
32 0.031% 5.550% 11/29/2004 1/1/2005
33 0.121% 0.100% 5.432% 12/28/2004 2/1/2005
34 0.121% 0.100% 5.303% 12/17/2004 2/1/2005
35 0.031% 5.739% 12/7/2004 2/1/2005
36 0.031% 5.739% 12/7/2004 2/1/2005
37 0.031% 5.739% 12/7/2004 2/1/2005
38 0.121% 0.100% 5.110% 12/30/2004 2/1/2005
39 0.031% 5.221% 10/15/2004 12/1/2004
40 0.031% 4.925% 9/22/2004 11/1/2004
41 0.051% 0.030% 5.700% 11/12/2004 1/1/2005
42 0.071% 0.050% 5.223% 11/17/2004 1/1/2005
43 0.121% 0.100% 5.311% 2/8/2005 4/1/2005
44 0.121% 0.100% 4.750% 12/20/2004 2/1/2005
45 0.121% 0.100% 5.311% 2/8/2005 4/1/2005
46 0.031% 4.566% 12/21/2004 2/1/2005
47 0.121% 0.100% 5.364% 2/4/2005 4/1/2005
48 0.121% 0.100% 5.294% 2/4/2005 4/1/2005
49.1 0.121% 5.302%
49.2 0.121% 5.302%
49 0.121% 0.100% 5.302% 1/21/2005 3/1/2005
50 0.031% 5.489% 1/27/2005 3/1/2005
51 0.121% 0.100% 5.119% 1/5/2005 3/1/2005
52 0.031% 5.819% 11/30/2004 1/1/2005
53 0.071% 0.050% 5.404% 11/22/2004 1/1/2005
54 0.121% 0.100% 5.055% 1/11/2005 3/1/2005
55 0.121% 0.100% 5.316% 1/18/2005 3/1/2005
56 0.121% 0.100% 5.146% 2/9/2005 4/1/2005
57 0.071% 0.050% 5.265% 2/18/2005 4/1/2005
58 0.081% 0.060% 5.301% 12/9/2004 2/1/2005
59 0.121% 0.100% 5.029% 1/27/2005 3/1/2005
60 0.121% 0.100% 4.147% 12/16/2004 2/1/2005
61 0.031% 5.539% 1/7/2005 3/1/2005
62 0.071% 0.050% 5.379% 12/29/2004 2/1/2005
63 0.071% 0.050% 5.516% 12/29/2004 2/1/2005
64 0.031% 5.819% 11/30/2004 1/1/2005
65 0.121% 0.100% 5.279% 1/26/2005 3/1/2005
66 0.121% 0.100% 5.344% 12/15/2004 2/1/2005
67 0.031% 4.949% 2/1/2005 3/1/2005
68 0.031% 5.093% 1/31/2005 3/1/2005
69 0.101% 0.080% 5.397% 12/28/2004 2/1/2005
70 0.101% 0.080% 5.391% 12/28/2004 2/1/2005
71 0.031% 5.359% 1/26/2005 3/1/2005
72 0.121% 0.100% 5.031% 2/9/2005 4/1/2005
73 0.071% 0.050% 5.399% 12/22/2004 2/1/2005
74 0.121% 0.100% 5.359% 1/12/2005 3/1/2005
75 0.031% 4.566% 12/20/2004 2/1/2005
76 0.121% 0.100% 5.219% 1/10/2005 3/1/2005
77 0.031% 5.459% 1/28/2005 3/1/2005
78 0.031% 5.499% 1/26/2005 3/1/2005
79 0.031% 5.417% 9/29/2004 11/1/2004
80 0.071% 0.050% 5.459% 11/29/2004 1/1/2005
81 0.121% 0.100% 5.392% 3/9/2005 5/1/2005
82 0.121% 0.100% 5.146% 2/9/2005 4/1/2005
83 0.071% 0.050% 5.558% 2/7/2005 4/1/2005
84 0.121% 0.100% 5.369% 1/14/2005 3/1/2005
85 0.121% 0.100% 4.981% 2/1/2005 3/1/2005
86 0.081% 0.060% 5.504% 1/27/2005 3/1/2005
87 0.071% 0.050% 5.566% 12/29/2004 2/1/2005
88 0.031% 5.929% 2/4/2005 4/1/2005
89 0.121% 0.100% 5.129% 2/2/2005 4/1/2005
90 0.121% 0.100% 5.456% 1/26/2005 3/1/2005
91 0.121% 0.100% 5.249% 1/10/2005 3/1/2005
92 0.031% 5.209% 1/3/2005 3/1/2005
93 0.071% 0.050% 5.572% 12/29/2004 2/1/2005
94 0.121% 0.100% 5.320% 12/2/2004 2/1/2005
95 0.071% 0.050% 5.236% 11/22/2004 1/1/2005
96 0.031% 5.269% 12/30/2004 2/1/2005
97 0.031% 5.194% 2/11/2005 4/1/2005
98 0.071% 0.050% 5.473% 11/24/2004 1/1/2005
99 0.121% 0.100% 5.251% 12/22/2004 2/1/2005
100.1
100.2
100 0.071% 0.050% 6.002% 4/2/2003 6/1/2003
101 0.031% 5.299% 12/16/2004 2/1/2005
102 0.121% 0.100% 5.359% 3/3/2005 5/1/2005
103 0.101% 0.080% 5.285% 11/23/2004 1/1/2005
104 0.031% 5.194% 2/11/2005 4/1/2005
105 0.071% 0.050% 5.679% 12/14/2004 2/1/2005
106 0.071% 0.050% 5.446% 12/4/2004 2/1/2005
107 0.071% 0.050% 5.516% 12/27/2004 2/1/2005
108 0.121% 0.100% 5.329% 1/7/2005 3/1/2005
109 0.071% 0.050% 5.490% 1/11/2005 3/1/2005
110 0.031% 6.209% 1/20/2005 3/1/2005
111 0.121% 0.100% 5.279% 12/27/2004 2/1/2005
112 0.091% 0.070% 5.478% 12/29/2004 2/1/2005
113 0.071% 0.050% 6.093% 12/10/2004 2/1/2005
114 0.121% 0.100% 5.129% 11/30/2004 1/1/2005
115 0.071% 0.050% 5.771% 12/2/2004 2/1/2005
116 0.071% 0.050% 5.506% 11/23/2004 1/1/2005
117 0.091% 0.070% 5.469% 1/31/2005 3/1/2005
118 0.121% 0.100% 5.312% 1/18/2005 3/1/2005
119 0.071% 0.050% 5.429% 10/28/2004 12/1/2004
120 0.121% 0.100% 5.239% 3/3/2005 5/1/2005
121 0.121% 0.100% 5.027% 12/21/2004 2/1/2005
122 0.071% 0.050% 5.516% 12/27/2004 2/1/2005
123 0.121% 0.100% 5.536% 3/10/2005 5/1/2005
124 0.101% 0.080% 5.498% 1/7/2005 3/1/2005
125 0.121% 0.100% 5.456% 1/26/2005 3/1/2005
126 0.071% 0.050% 5.429% 1/20/2005 3/1/2005
127 0.061% 0.040% 5.535% 12/3/2004 2/1/2005
128 0.101% 0.080% 5.386% 12/30/2004 2/1/2005
129 0.031% 5.316% 12/2/2004 2/1/2005
130 0.101% 0.080% 5.673% 12/30/2004 2/1/2005
131 0.101% 0.080% 5.289% 1/5/2005 3/1/2005
132 0.071% 0.050% 5.640% 12/22/2004 2/1/2005
133 0.071% 0.050% 5.679% 10/11/2004 12/1/2004
134 0.071% 0.050% 5.554% 1/6/2005 3/1/2005
135 0.031% 5.029% 12/17/2004 2/1/2005
136 0.031% 5.194% 2/11/2005 4/1/2005
137 0.071% 0.050% 5.379% 12/20/2004 2/1/2005
138 0.071% 0.050% 5.629% 11/2/2004 1/1/2005
139 0.071% 0.050% 5.679% 11/3/2004 1/1/2005
140 0.071% 0.050% 5.273% 1/21/2005 3/1/2005
- -------- --------------------------- ---------------------- ----------------- ---------- ------------------
0.061% 0.036% 5.061%
Sequence Interest Accrual Method Monthly Payment Original Term to Maturity (months) Original Amortization Term (months) (ii)
- -------- ----------------------- --------------- ---------------------------------- ----------------------------------------
1 ACT/360 $907,895 37 360
2 ACT/360 60
3 ACT/360 623,081 120 360
4 30/360 60
5 ACT/360 412,482 120 360
6 ACT/360 60
7.1
7.2
7.3
7.4
7 ACT/360 451,354 84 300
8.1
8.2
8 ACT/360 120
9 ACT/360 383,513 120 360
10 ACT/360 120
11.1
11.2
11.3
11 ACT/360 274,873 84 360
12 ACT/360 269,022 120 360
13 ACT/360 249,049 120 360
14.1
14.2
14.3
14.4
14.5
14.6
14.7
14.8
14.9
14.10
14.11
14.12
14.13
14 ACT/360 245,428 120 360
15 ACT/360 230,963 84 360
16 ACT/360 231,976 84 360
17 ACT/360 84
18.1
18.2
18.3
18 ACT/360 221,055 120 360
19 ACT/360 205,295 84 360
20 30/360 60
21 ACT/360 196,578 84 360
22 ACT/360 60
23 ACT/360 60
24 ACT/360 176,309 120 360
25 30/360 60
26 ACT/360 183,215 60 300
27 ACT/360 173,942 120 360
28 ACT/360 174,566 120 360
29 ACT/360 149,213 84 360
30 30/360 60
31.1
31.2
31.3
31.4
31.5
31.6
31.7
31.8
31.9
31.1
31.11
31.12
31 ACT/360 126,820 84 360
32 ACT/360 123,170 120 360
33 ACT/360 119,935 120 360
34 ACT/360 109,087 93 360
35 ACT/360 51,174 120 360
36 ACT/360 47,665 120 360
37 ACT/360 13,744 120 360
38 ACT/360 101,940 120 360
39 ACT/360 100,468 60 348
40 ACT/360 96,144 60 360
41 ACT/360 100,385 120 360
42 ACT/360 84,438 120 360
43 ACT/360 84,863 120 360
44 ACT/360 77,229 84 360
45 ACT/360 77,763 120 360
46 30/360 60
47 ACT/360 38,729 120 360
48 ACT/360 37,925 120 360
49.1
49.2
49 ACT/360 74,875 120 360
50 ACT/360 71,131 84 360
51 ACT/360 64,811 120 360
52 ACT/360 69,868 120 300
53 ACT/360 67,385 120 300
54 ACT/360 58,870 120 360
55 ACT/360 56,807 120 360
56 ACT/360 53,101 120 360
57 ACT/360 50,734 120 336
58 ACT/360 48,195 120 360
59 ACT/360 45,593 120 360
60 30/360 60
61 ACT/360 47,206 83 360
62 ACT/360 45,737 120 360
63 ACT/360 45,861 120 360
64 ACT/360 50,813 120 300
65 ACT/360 43,799 120 360
66 ACT/360 44,116 120 360
67 ACT/360 61
68 30/360 60
69 ACT/360 21,004 120 360
70 ACT/360 17,936 120 360
71 ACT/360 38,142 120 360
72 ACT/360 36,865 120 360
73 ACT/360 38,199 120 360
74 ACT/360 37,958 120 360
75 30/360 60
76 ACT/360 36,535 120 360
77 ACT/360 36,866 120 360
78 ACT/360 40,032 120 300
79 ACT/360 60
80 ACT/360 38,185 120 300
81 ACT/360 34,685 120 360
82 ACT/360 33,195 120 360
83 ACT/360 34,555 120 360
84 ACT/360 34,030 120 360
85 ACT/360 31,064 120 360
86 ACT/360 32,439 84 360
87 ACT/360 31,703 120 360
88 ACT/360 35,302 120 300
89 ACT/360 120
90 ACT/360 31,338 120 348
91 ACT/360 30,222 120 360
92 ACT/360 29,234 120 360
93 ACT/360 28,840 120 360
94 ACT/360 28,205 120 360
95 ACT/360 27,231 60 360
96 ACT/360 26,932 120 360
97 ACT/360 26,156 120 360
98 ACT/360 27,311 120 336
99 ACT/360 25,750 120 360
100.1
100.2
100 ACT/360 36,970 120 216
101 ACT/360 60
102 ACT/360 23,794 120 360
103 ACT/360 23,632 120 360
104 ACT/360 23,128 120 360
105 ACT/360 23,343 120 360
106 ACT/360 22,754 120 360
107 ACT/360 24,772 120 300
108 ACT/360 21,457 120 360
109 ACT/360 21,436 120 360
110 ACT/360 23,004 180 360
111 ACT/360 20,327 120 360
112 ACT/360 20,597 60 360
113 ACT/360 23,230 84 300
114 ACT/360 20,674 120 300
115 ACT/360 19,893 120 360
116 ACT/360 19,240 120 360
117 ACT/360 18,290 120 360
118 ACT/360 18,035 120 360
119 ACT/360 19,405 120 300
120 ACT/360 16,883 120 360
121 ACT/360 16,377 84 360
122 ACT/360 18,579 120 300
123 ACT/360 16,753 120 360
124 ACT/360 16,302 120 360
125 ACT/360 16,104 120 348
126 ACT/360 15,046 120 360
127 ACT/360 14,346 120 360
128 ACT/360 13,607 120 360
129 ACT/360 12,839 60 360
130 ACT/360 12,872 120 360
131 ACT/360 12,315 120 324
132 ACT/360 12,535 120 300
133 ACT/360 11,671 120 360
134 ACT/360 10,650 120 360
135 30/360 60
136 ACT/360 8,811 120 360
137 ACT/360 8,611 120 360
138 ACT/360 7,661 120 360
139 ACT/360 7,645 120 360
140 ACT/360 6,417 60 360
- -------- ----------------------- --------------- ---------------------------------- ----------------------------------------
92 252
Sequence Interest Only Period Seasoning (months) Remaining Term to Maturity (months) Maturity Date
- -------- -------------------- ------------------ ----------------------------------- -------------
1 4 33 1/1/2008
2 60 60 4/1/2010
3 24 6 114 10/1/2014
4 60 4 56 12/1/2009
5 60 5 115 11/1/2014
6 60 3 57 1/1/2010
7.1
7.2
7.3
7.4
7 1 83 3/1/2012
8.1
8.2
8 120 2 118 2/1/2015
9 120 4/1/2015
10 120 4 116 12/1/2014
11.1
11.2
11.3
11 48 3 81 1/1/2012
12 36 120 4/1/2015
13 3 117 1/1/2015
14.1
14.2
14.3
14.4
14.5
14.6
14.7
14.8
14.9
14.10
14.11
14.12
14.13
14 24 4 116 12/1/2014
15 24 2 82 2/1/2012
16 42 3 81 1/1/2012
17 84 2 82 2/1/2012
18.1
18.2
18.3
18 24 1 119 3/1/2015
19 24 84 4/1/2012
20 60 3 57 1/1/2010
21 24 2 82 2/1/2012
22 60 3 57 1/1/2010
23 60 2 58 2/1/2010
24 1 119 3/1/2015
25 60 3 57 1/1/2010
26 3 57 1/1/2010
27 4 116 12/1/2014
28 23 3 117 1/1/2015
29 36 2 82 2/1/2012
30 60 3 57 1/1/2010
31.1
31.2
31.3
31.4
31.5
31.6
31.7
31.8
31.9
31.1
31.11
31.12
31 3 81 1/1/2012
32 4 116 12/1/2014
33 3 117 1/1/2015
34 3 90 10/1/2012
35 3 117 1/1/2015
36 3 117 1/1/2015
37 3 117 1/1/2015
38 24 3 117 1/1/2015
39 24 5 55 11/1/2009
40 24 6 54 10/1/2009
41 4 116 12/1/2014
42 4 116 12/1/2014
43 24 1 119 3/1/2015
44 24 3 81 1/1/2012
45 24 1 119 3/1/2015
46 60 3 57 1/1/2010
47 24 1 119 3/1/2015
48 24 1 119 3/1/2015
49.1
49.2
49 2 118 2/1/2015
50 36 2 82 2/1/2012
51 2 118 2/1/2015
52 4 116 12/1/2014
53 4 116 12/1/2014
54 24 2 118 2/1/2015
55 24 2 118 2/1/2015
56 12 1 119 3/1/2015
57 24 1 119 3/1/2015
58 36 3 117 1/1/2015
59 2 118 2/1/2015
60 60 3 57 1/1/2010
61 36 2 81 1/1/2012
62 3 117 1/1/2015
63 12 3 117 1/1/2015
64 4 116 12/1/2014
65 2 118 2/1/2015
66 3 117 1/1/2015
67 61 2 59 3/1/2010
68 60 2 58 2/1/2010
69 3 117 1/1/2015
70 3 117 1/1/2015
71 2 118 2/1/2015
72 24 1 119 3/1/2015
73 3 117 1/1/2015
74 24 2 118 2/1/2015
75 60 3 57 1/1/2010
76 12 2 118 2/1/2015
77 2 118 2/1/2015
78 2 118 2/1/2015
79 60 6 54 10/1/2009
80 4 116 12/1/2014
81 24 120 4/1/2015
82 12 1 119 3/1/2015
83 1 119 3/1/2015
84 2 118 2/1/2015
85 2 118 2/1/2015
86 2 82 2/1/2012
87 36 3 117 1/1/2015
88 1 119 3/1/2015
89 120 1 119 3/1/2015
90 24 2 118 2/1/2015
91 2 118 2/1/2015
92 2 118 2/1/2015
93 3 117 1/1/2015
94 3 117 1/1/2015
95 4 56 12/1/2009
96 3 117 1/1/2015
97 1 119 3/1/2015
98 24 4 116 12/1/2014
99 3 117 1/1/2015
100.1
100.2
100 23 97 5/1/2013
101 60 3 57 1/1/2010
102 24 120 4/1/2015
103 4 116 12/1/2014
104 1 119 3/1/2015
105 3 117 1/1/2015
106 3 117 1/1/2015
107 3 117 1/1/2015
108 2 118 2/1/2015
109 2 118 2/1/2015
110 2 178 2/1/2020
111 3 117 1/1/2015
112 3 57 1/1/2010
113 3 81 1/1/2012
114 4 116 12/1/2014
115 3 117 1/1/2015
116 4 116 12/1/2014
117 2 118 2/1/2015
118 2 118 2/1/2015
119 5 115 11/1/2014
120 120 4/1/2015
121 3 81 1/1/2012
122 3 117 1/1/2015
123 120 4/1/2015
124 2 118 2/1/2015
125 24 2 118 2/1/2015
126 2 118 2/1/2015
127 3 117 1/1/2015
128 3 117 1/1/2015
129 3 57 1/1/2010
130 3 117 1/1/2015
131 2 118 2/1/2015
132 3 117 1/1/2015
133 5 115 11/1/2014
134 2 118 2/1/2015
135 60 3 57 1/1/2010
136 1 119 3/1/2015
137 3 117 1/1/2015
138 4 116 12/1/2014
139 4 116 12/1/2014
140 2 58 2/1/2010
- -------- -------------------- ------------------ ----------------------------------- -------------
3 90
Sequence Cross-Collateralized Loans Related Loans Prepayment Penalty Description (payments) Yield Maintenance Type
- -------- -------------------------- ---------------- -------------------------------------------- ----------------------
1 LO(33)/OPEN(4)/DEFEASANCE
2 LO(53)/OPEN(7)/DEFEASANCE
3 LO(114)/OPEN(6)/DEFEASANCE
4 Yes(BACM 05-1-A) LO(35)/GRTR1%PPMTorYM(23)/OPEN(2)
5 LO(113)/OPEN(7)/DEFEASANCE
6 LO(56)/OPEN(4)/DEFEASANCE
7.1
7.2
7.3
7.4
7 LO(25)/GRTR1%PPMTorYM(57)/OPEN(2)
8.1
8.2
8 LO(26)/GRTR1%PPMTorYM(90)/OPEN(4)/DEFEASANCE
9 Yes(BACM 05-1-I) LO(116)/OPEN(4)/DEFEASANCE
10 LO(24)/GRTR1%PPMTorYM(92)/OPEN(4)/DEFEASANCE
11.1
11.2
11.3
11 LO(83)/OPEN(1)/DEFEASANCE
12 LO(117)/OPEN(3)/DEFEASANCE
13 Yes(BACM 05-1-I) LO(116)/OPEN(4)/DEFEASANCE
14.1
14.2
14.3
14.4
14.5
14.6
14.7
14.8
14.9
14.10
14.11
14.12
14.13
14 LO(117)/OPEN(3)/DEFEASANCE
15 LO(81)/OPEN(3)/DEFEASANCE
16 LO(78)/OPEN(6)/DEFEASANCE
17 LO(24)/GRTR1%PPMTorYM(55)/OPEN(5)
18.1 Yes(BACM 05-1-C)
18.2 Yes(BACM 05-1-C)
18.3 Yes(BACM 05-1-C)
18 Yes(BACM 05-1-C) LO(118)/OPEN(2)/DEFEASANCE
19 LO(80)/OPEN(4)/DEFEASANCE
20 Yes(BACM 05-1-A) LO(23)/GRTR1%PPMTorYM(34)/OPEN(3)
21 LO(80)/OPEN(4)/DEFEASANCE
22 Yes(BACM 05-1-J) LO(58)/OPEN(2)/DEFEASANCE
23 LO(24)/GRTR1%PPMTorYM(29)/OPEN(7)
24 LO(116)/OPEN(4)/DEFEASANCE
25 Yes(BACM 05-1-A) LO(23)/GRTR1%PPMTorYM(34)/OPEN(3)
26 LO(56)/OPEN(4)/DEFEASANCE
27 LO(117)/OPEN(3)/DEFEASANCE
28 LO(118)/OPEN(2)/DEFEASANCE
29 LO(80)/OPEN(4)/DEFEASANCE
30 Yes(BACM 05-1-A) LO(35)/GRTR1%PPMTorYM(23)/OPEN(2)
31.1
31.2
31.3
31.4
31.5
31.6
31.7
31.8
31.9
31.1
31.11
31.12
31 LO(83)/OPEN(1)/DEFEASANCE
32 LO(118)/OPEN(2)/DEFEASANCE
33 Yes(BACM 05-1-D) LO(116)/OPEN(4)/DEFEASANCE
34 LO(89)/OPEN(4)/DEFEASANCE
35 Yes(BACM 05-1-B) Yes(BACM 05-1-K) LO(116)/OPEN(4)/DEFEASANCE
36 Yes(BACM 05-1-B) Yes(BACM 05-1-K) LO(116)/OPEN(4)/DEFEASANCE
37 Yes(BACM 05-1-B) Yes(BACM 05-1-K) LO(116)/OPEN(4)/DEFEASANCE
38 LO(117)/OPEN(3)/DEFEASANCE
39 LO(56)/OPEN(4)/DEFEASANCE
40 LO(59)/OPEN(1)/DEFEASANCE
41 LO(116)/OPEN(4)/DEFEASANCE
42 LO(116)/OPEN(4)/DEFEASANCE
43 Yes(BACM 05-1-C) LO(118)/OPEN(2)/DEFEASANCE
44 LO(80)/OPEN(4)/DEFEASANCE
45 Yes(BACM 05-1-C) LO(118)/OPEN(2)/DEFEASANCE
46 Yes(BACM 05-1-A) LO(35)/GRTR1%PPMTorYM(23)/OPEN(2)
47 Yes(BACM 05-1-A) Yes(BACM 05-1-E) LO(116)/OPEN(4)/DEFEASANCE
48 Yes(BACM 05-1-A) Yes(BACM 05-1-E) LO(116)/OPEN(4)/DEFEASANCE
49.1
49.2
49 LO(116)/OPEN(4)/DEFEASANCE
50 Yes(BACM 05-1-L) LO(81)/OPEN(3)/DEFEASANCE
51 LO(116)/OPEN(4)/DEFEASANCE
52 Yes(BACM 05-1-M) LO(116)/OPEN(4)/DEFEASANCE
53 LO(116)/OPEN(4)/DEFEASANCE
54 LO(115)/OPEN(5)/DEFEASANCE
55 LO(117)/OPEN(3)/DEFEASANCE
56 Yes(BACM 05-1-F) LO(117)/OPEN(3)/DEFEASANCE
57 Yes(BACM 05-1-R) LO(47)/GRTR1%PPMTorYM(68)/OPEN(5)
58 LO(116)/OPEN(4)/DEFEASANCE
59 LO(117)/OPEN(3)/DEFEASANCE
60 Yes(BACM 05-1-A) LO(23)/GRTR1%PPMTorYM(34)/OPEN(3)
61 Yes(BACM 05-1-L) LO(80)/OPEN(3)/DEFEASANCE
62 LO(116)/OPEN(4)/DEFEASANCE
63 LO(116)/OPEN(4)/DEFEASANCE
64 Yes(BACM 05-1-M) LO(116)/OPEN(4)/DEFEASANCE
65 LO(117)/OPEN(3)/DEFEASANCE
66 LO(117)/OPEN(3)/DEFEASANCE
67 Yes(BACM 05-1-J) LO(59)/OPEN(2)/DEFEASANCE
68 Yes(BACM 05-1-A) LO(35)/GRTR1%PPMTorYM(23)/OPEN(2)
69 Yes(BACM 05-1-C) Yes(BACM 05-1-Q) LO(116)/OPEN(4)/DEFEASANCE
70 Yes(BACM 05-1-C) Yes(BACM 05-1-Q) LO(116)/OPEN(4)/DEFEASANCE
71 LO(118)/OPEN(2)/DEFEASANCE
72 Yes(BACM 05-1-B) LO(117)/OPEN(3)/DEFEASANCE
73 LO(116)/OPEN(4)/DEFEASANCE
74 Yes(BACM 05-1-H) LO(116)/OPEN(4)/DEFEASANCE
75 Yes(BACM 05-1-A) LO(35)/GRTR1%PPMTorYM(23)/OPEN(2)
76 LO(116)/OPEN(4)/DEFEASANCE
77 LO(118)/OPEN(2)/DEFEASANCE
78 LO(118)/OPEN(2)/DEFEASANCE
79 LO(58)/OPEN(2)/DEFEASANCE
80 LO(116)/OPEN(4)/DEFEASANCE
81 LO(117)/OPEN(3)/DEFEASANCE
82 Yes(BACM 05-1-F) LO(117)/OPEN(3)/DEFEASANCE
83 LO(0)/GRTR1%PPMTorYM(116)/OPEN(4)
84 Yes(BACM 05-1-D) LO(116)/OPEN(4)/DEFEASANCE
85 Yes(BACM 05-1-F) LO(48)/GRTR1%PPMTorYM(69)/OPEN(3)
86 LO(59)/GRTR1%PPMTorYM(21)/OPEN(4)
87 LO(116)/OPEN(4)/DEFEASANCE
88 LO(118)/OPEN(2)/DEFEASANCE
89 LO(116)/OPEN(4)/DEFEASANCE
90 Yes(BACM 05-1-G) LO(116)/OPEN(4)/DEFEASANCE
91 LO(116)/OPEN(4)/DEFEASANCE
92 LO(116)/OPEN(4)/DEFEASANCE
93 LO(116)/OPEN(4)/DEFEASANCE
94 LO(113)/OPEN(7)/DEFEASANCE
95 LO(0)/GRTR1%PPMTorYM(47)/1%PPMT(9)/OPEN(4)
96 LO(116)/OPEN(4)/DEFEASANCE
97 Yes(BACM 05-1-N) LO(116)/OPEN(4)/DEFEASANCE
98 LO(116)/OPEN(4)/DEFEASANCE
99 LO(117)/OPEN(3)/DEFEASANCE
100.1
100.2
100 LO(116)/OPEN(4)/DEFEASANCE
101 LO(58)/OPEN(2)/DEFEASANCE
102 Yes(BACM 05-1-B) LO(117)/OPEN(3)/DEFEASANCE
103 LO(116)/OPEN(4)/DEFEASANCE
104 Yes(BACM 05-1-N) LO(116)/OPEN(4)/DEFEASANCE
105 LO(116)/OPEN(4)/DEFEASANCE
106 LO(116)/OPEN(4)/DEFEASANCE
107 Yes(BACM 05-1-P) LO(116)/OPEN(4)/DEFEASANCE
108 LO(116)/OPEN(4)/DEFEASANCE
109 Yes(BACM 05-1-O) LO(116)/OPEN(4)/DEFEASANCE
110 LO(178)/OPEN(2)/DEFEASANCE
111 Yes(BACM 05-1-H) LO(116)/OPEN(4)/DEFEASANCE
112 LO(56)/OPEN(4)/DEFEASANCE
113 LO(80)/OPEN(4)/DEFEASANCE
114 LO(116)/OPEN(4)/DEFEASANCE
115 LO(116)/OPEN(4)/DEFEASANCE
116 LO(47)/GRTR1%PPMTorYM(69)/OPEN(4)
117 LO(116)/OPEN(4)/DEFEASANCE
118 LO(117)/OPEN(3)/DEFEASANCE
119 Yes(BACM 05-1-R) LO(35)/GRTR1%PPMTorYM(80)/OPEN(5)
120 LO(117)/OPEN(3)/DEFEASANCE
121 LO(81)/OPEN(3)/DEFEASANCE
122 Yes(BACM 05-1-P) LO(116)/OPEN(4)/DEFEASANCE
123 LO(117)/OPEN(3)/DEFEASANCE
124 LO(116)/OPEN(4)/DEFEASANCE
125 Yes(BACM 05-1-G) LO(116)/OPEN(4)/DEFEASANCE
126 Yes(BACM 05-1-O) LO(116)/OPEN(4)/DEFEASANCE
127 LO(116)/OPEN(4)/DEFEASANCE
128 LO(116)/OPEN(4)/DEFEASANCE
129 LO(35)/GRTR1%PPMTorYM(24)/OPEN(1)
130 LO(35)/GRTR1%PPMTorYM(81)/OPEN(4)
131 Yes(BACM 05-1-Q) LO(116)/OPEN(4)/DEFEASANCE
132 LO(116)/OPEN(4)/DEFEASANCE
133 LO(116)/OPEN(4)/DEFEASANCE
134 LO(116)/OPEN(4)/DEFEASANCE
135 Yes(BACM 05-1-A) LO(35)/GRTR1%PPMTorYM(23)/OPEN(2)
136 Yes(BACM 05-1-N) LO(116)/OPEN(4)/DEFEASANCE
137 LO(116)/OPEN(4)/DEFEASANCE
138 LO(116)/OPEN(4)/DEFEASANCE
139 LO(116)/OPEN(4)/DEFEASANCE
140 LO(23)/GRTR1%PPMTorYM(33)/OPEN(4)
- -------- -------------------------- ---------------- -------------------------------------------- ----------------------
Sequence Loan Seller Property Name Appraisal Value Appraisal Date
- -------- --------------- --------------------------------------------------- --------------- --------------
1 Bank of America Fashion Show Mall $650,000,000 10/28/2004
2 Bank of America Southdale Mall 287,500,000 12/24/2004
3 Bank of America The Mall at Stonecrest 144,500,000 8/10/2004
4 BSCMI Zurich Towers 139,000,000 11/1/2004
5 Bank of America Indian River Mall & Commons 94,700,000 9/24/2004
6 Barclays Western Asset Plaza 112,000,000 10/22/2004
7.1 Barclays Embassy Suites 40,000,000 1/1/2005
7.2 Barclays Renaissance Hotel Richardson 33,000,000 1/1/2005
7.3 Barclays Courtyard by Marriott 18,500,000 1/1/2005
7.4 Barclays Residence Inn Springfield 17,000,000 1/1/2005
7 Barclays JQH Hotel Portfolio 108,500,000 1/1/2005
8.1 Bank of America Canyon Ranch - Tucson, AZ 117,900,000 9/28/2004
8.2 Bank of America Canyon Ranch - Lenox, MA 67,100,000 10/1/2004
8 Bank of America Canyon Ranch (RollUp) 185,000,000 Various
9 Barclays United Plaza 96,500,000 12/1/2004
10 Bank of America Lenox Marketplace 82,600,000 1/1/2005
11.1 BSCMI Parkway Portfolio - Carmel Crossing 42,300,000 11/11/2004
11.2 BSCMI Parkway Portfolio - Lakewood II Office Building 13,550,000 6/3/2004
11.3 BSCMI Parkway Portfolio - Falls Pointe 14,150,000 11/1/2004
11 BSCMI Parkway Portfolio (Roll Up) 70,000,000 Various
12 Bank of America Bank of America Plaza - Las Vegas, NV 72,000,000 2/4/2005
13 Barclays San Jacinto Tower 63,000,000 10/27/2004
14.1 Barclays Metro Lithonia 7,350,000 10/6/2004
14.2 Barclays Metro Wesley Chapel 7,540,000 10/2/2004
14.3 Barclays Metro Seffner 6,140,000 10/2/2004
14.4 Barclays Metro Belcher 6,820,000 10/3/2004
14.5 Barclays Metro Fletcher 7,190,000 10/2/2004
14.6 Barclays Metro Stockbridge 6,300,000 10/6/2004
14.7 Barclays Metro Decatur 4,770,000 10/6/2004
14.8 Barclays Metro Largo 5,800,000 10/3/2004
14.9 Barclays Metro Carrollwood 5,470,000 10/2/2004
14.10 Barclays Metro Batavia 4,670,000 10/12/2004
14.11 Barclays Metro Stone Mountain 4,980,000 10/6/2004
14.12 Barclays Metro Norcross 3,190,000 10/7/2004
14.13 Barclays Metro Lithia Springs 3,230,000 10/7/2004
14 Barclays Metro Storage Portfolio (Roll Up) 73,450,000 Various
15 Bank of America Crowne Apartments 53,500,000 11/8/2004
16 Bank of America Tri-Star Estates Manufactured Housing Community 52,950,000 3/1/2005
17 Barclays 2 Montgomery 54,000,000 1/7/2005
18.1 Bank of America Courtyard Marriott-Depot 39,600,000 1/7/2005
18.2 Bank of America Residence Inn-Depot 20,900,000 1/7/2005
18.3 Bank of America Parking Garage/Rink-Depot 6,000,000 1/14/2005
18 Bank of America CSM - Depot Properties (Roll Up) 66,500,000 Various
19 BSCMI Terminal Tower 51,000,000 1/1/2005
20 Bank of America American Express Building - 777 American Expressway 63,000,000 11/1/2004
21 BSCMI Ashford Perimeter 47,350,000 12/2/2004
22 Barclays The Berkshires at Brookfield 41,500,000 10/12/2004
23 Bank of America Davis Building and Metropolitan Garage 40,880,000 10/18/2004
24 Barclays Uptown District Shopping Center 45,300,000 1/13/2005
25 Bank of America American Express Building - 20022 North 31st Avenue 54,000,000 11/1/2004
26 Bank of America Griffin Gate Resort 51,000,000 9/1/2004
27 Barclays Centre at Forestville 41,500,000 10/7/2004
28 Bank of America 550 Broad Street 44,200,000 8/25/2004
29 Barclays Hughes Airport Industrial Center 38,000,000 11/24/2004
30 BSCMI Gurnee Town Center 44,300,000 9/22/2004
31.1 BSCMI Indiana Retail Portfolio - Geist Station 4,100,000 9/7/2004
31.2 BSCMI Indiana Retail Portfolio - Madison & Edgewood 3,955,000 9/7/2004
31.3 BSCMI Indiana Retail Portfolio - Meridian Parke Shoppes 4,000,000 9/7/2004
31.4 BSCMI Indiana Retail Portfolio - Pine Creek Shoppes 3,500,000 9/9/2004
31.5 BSCMI Indiana Retail Portfolio - Kroger Plaza 3,375,000 9/8/2004
31.6 BSCMI Indiana Retail Portfolio - Lima Road Shoppes 3,200,000 9/9/2004
31.7 BSCMI Indiana Retail Portfolio - Keystone Shoppes 2,800,000 9/9/2004
31.8 BSCMI Indiana Retail Portfolio - 99 E. Carmel Drive 2,250,000 9/9/2004
31.9 BSCMI Indiana Retail Portfolio - Gardenside Shoppes 1,350,000 9/3/2004
31.1 BSCMI Indiana Retail Portfolio - Henderson Plaza 1,250,000 9/3/2004
31.11 BSCMI Indiana Retail Portfolio - Seymour Plaza 805,000 9/8/2004
31.12 BSCMI Indiana Retail Portfolio - Vincennes Plaza 825,000 9/8/2004
31 BSCMI Indiana Retail Portfolio (Roll Up) 31,410,000 Various
32 Barclays 8 Sound Shore Drive 33,100,000 12/1/2004
33 Bank of America 7901 Stoneridge 28,000,000 10/6/2004
34 Bank of America Universal Music Group Warehouse 26,250,000 9/9/2004
35 Barclays Buckeye Parking Garage 12,500,000 10/11/2004
36 Barclays Laurel Travel Parking Garage 11,900,000 10/11/2004
37 Barclays Long Street Parking Garage 4,000,000 10/11/2004
Barclays Sub-Total Crossed Loans 28,400,000
38 Bank of America Cottonwood Corporate Center Building 9 23,400,000 11/22/2004
39 BSCMI 1901 Research Boulevard 26,300,000 8/10/2004
40 BSCMI Grant Plaza 22,600,000 8/4/2004
41 Bridger Highland Plantation Apartments 21,500,000 9/28/2004
42 Bridger Century Village Apartments-NV 19,020,000 10/26/2004
43 Bank of America CSM - Courtyard Marriott - Natick 25,300,000 1/12/2005
44 Bank of America Waterford Creek Apartments 19,400,000 9/29/2004
45 Bank of America CSM - Courtyard Marriott - Lloyd Center 23,000,000 1/13/2005
46 BSCMI Placentia Town Center 26,000,000 10/20/2004
47 Bank of America Chesapeake II 8,550,000 11/24/2004
48 Bank of America Chesapeake I 8,520,000 11/24/2004
Bank of America Sub-Total Crossed Loans 17,070,000
49.1 Bank of America Masins on Main - Retail 10,723,884 8/30/2004
49.2 Bank of America Masins on Main - Multifamily 7,836,116 8/30/2004
49 Bank of America Masins on Main (Roll Up) 18,560,000 8/30/2004
50 Barclays 3701 Pender Drive 17,200,000 9/2/2004
51 Bank of America Bouquet Canyon Plaza II 18,100,000 11/8/2004
52 Barclays Residence Inn Convention Center 16,900,000 10/1/2004
53 Bridger Homewood Suites Alexandria 17,500,000 10/19/2004
54 Bank of America Tarzana Springs 16,960,000 11/23/2004
55 Bank of America 149 New Montgomery Office Building 15,000,000 11/4/2004
56 Bank of America Glenbrooke Apartments 13,200,000 12/1/2004
57 Bridger Guardian Storage Center 11,050,000 12/14/2004
58 Bridger Valley York Apartments 10,800,000 11/5/2004
59 Bank of America Timber Chase at Sarasota Bay 11,600,000 11/5/2004
60 Bank of America American Express Building - 20002 North 19th Avenue 14,000,000 11/1/2004
61 Barclays 3702 Pender Drive 11,300,000 9/2/2004
62 Bridger Westview Heights 11,900,000 9/8/2004
63 Bridger Flamingo Self Storage 12,030,000 12/8/2004
64 Barclays Hampton Inn Orlando Airport 11,500,000 10/1/2004
65 Bank of America ASAP Self Storage 10,400,000 12/16/2004
66 Bank of America Williams Parkway Retail 11,000,000 1/1/2005
67 Barclays Poplar Springs Apartments 10,000,000 12/15/2004
68 BSCMI Irmo Station 13,400,000 10/27/2004
69 Bridger Burke Center Office 4,700,000 10/28/2004
70 Bridger Franklin Farms Office 4,200,000 10/28/2004
Bridger Sub-Total Crossed Loans 8,900,000
71 Barclays Lowe's 10,000,000 12/17/2004
72 Bank of America Westlake Self Storage 9,000,000 12/16/2004
73 Bridger Thornton Park Office 8,900,000 10/25/2004
74 Bank of America Santa Clarita Medical 8,950,000 9/10/2004
75 BSCMI The Shoppes at Park West 11,950,000 10/27/2004
76 Bank of America State & La Cumbre Center 9,800,000 12/3/2004
77 Barclays Rolling Road Plaza 9,700,000 12/10/2004
78 Barclays Hampton Inn Nashville 8,975,000 12/9/2004
79 BSCMI 3250 North Broad Street 8,100,000 7/21/2004
80 Bridger Country Club Apartments-Shreveport 7,900,000 10/5/2004
81 Bank of America Ballpark Self Storage 8,220,000 12/15/2004
82 Bank of America Marketplace Apartments 9,850,000 11/16/2004
83 Bridger Stevenson Ranch Shopping Center 9,000,000 11/9/2004
84 Bank of America Pleasanton Park 7,560,000 12/1/2004
85 Bank of America Evergreen Ridge Apartments 8,800,000 11/23/2004
86 Bridger Flamingo Courtyard Office 7,560,000 12/13/2004
87 Bridger Woodway Office 7,450,000 12/10/2004
88 Barclays Holiday Inn Express 7,400,000 1/1/2005
89 Bank of America Sand Canyon Self Storage 8,300,000 12/20/2004
90 Bank of America Guardsman Self Storage 7,200,000 12/16/2004
91 Bank of America Village Square Shopping Center 7,250,000 11/8/2004
92 Barclays Charter Business Park 12,750,000 10/25/2004
93 Bridger Lakeshore Pointe Apartments 6,450,000 11/11/2004
94 Bank of America CVS - North Attleboro 6,550,000 10/12/2004
95 Bridger Casa Del Sol 7,000,000 10/22/2004
96 Barclays Walgreens 6,200,000 11/13/2004
97 Barclays 1501 Green Road 6,000,000 12/13/2004
98 Bridger Storage One Self Storage 7,200,000 10/25/2004
99 Bank of America Lake Ronkonkoma Stop & Shop 6,600,000 11/2/2004
100.1 Bridger Corporate East Office 4,200,000 1/1/2005
100.2 Bridger Landmark Mall 2,600,000 1/1/2005
100 Bridger Landmark Mall-Corporate East (Roll Up) 6,800,000 1/1/2005
101 Barclays Lane Furniture 5,500,000 11/15/2004
102 Bank of America Torrance Self Storage 5,600,000 12/16/2004
103 Bridger Martin Self Storage Kissimmee 5,620,000 10/5/2004
104 Barclays 1909 -1931 NW 40th Court 5,450,000 12/13/2004
105 Bridger Pointe West Apartments 5,000,000 6/5/2004
106 Bridger Park Place Apartments 5,000,000 10/18/2004
107 Bridger Richland Commons 6,650,000 2/1/2005
108 Bank of America Bonneville Building aka Harrison Medical Complex 4,750,000 12/1/2004
109 Bridger Snoqualmie Ridge 5,100,000 11/8/2004
110 Barclays CVS 4,700,000 11/12/2004
111 Bank of America Eastgate Plaza 5,200,000 11/23/2004
112 Bridger West Ridge MHC 4,700,000 11/10/2004
113 Bridger Hampton Inn Collierville 5,100,000 11/1/2004
114 Bank of America University Mall NM2 and NM3 4,800,000 1/1/2005
115 Bridger Lake Forest Professional Center 4,500,000 11/11/2004
116 Bridger Airport Road Industrial 4,200,000 10/8/2004
117 Bridger High Acres MHC and Fairdale MHC 4,000,000 11/30/2004
118 Bank of America CVS - New Britain, CT 4,000,000 11/17/2004
119 Bridger Stor America Self Storage 3,950,000 5/12/2004
120 Bank of America Walgreens - Sturgis, MI 4,450,000 12/16/2004
121 Bank of America Plaza Antonio Pad J 4,900,000 11/5/2004
122 Bridger Commons San Angelo 3,900,000 11/1/2004
123 Bank of America 675 Yellowstone Avenue 3,700,000 10/1/2004
124 Bridger Williamstowne Office 3,550,000 12/8/2004
125 Bank of America Guardian Self Storage - Vero Beach, FL 4,100,000 12/16/2004
126 Bridger Snoqualmie Key Bank 3,670,000 12/10/2004
127 Bridger Greenbriar Apartments AL 3,250,000 11/8/2004
128 Bridger Chastaine Park Apts - AL 4,250,000 11/15/2004
129 BSCMI 2805 University Avenue 3,100,000 11/4/2004
130 Bridger Valley View Plaza 3,200,000 11/12/2004
131 Bridger Salem Food Lion 2,800,000 10/29/2004
132 Bridger U.S. Storage Centers 3,010,000 10/28/2004
133 Bridger Ballygar Apartments 2,600,000 8/17/2004
134 Bridger Stadium Center Retail 2,540,000 11/20/2004
135 BSCMI CVS - Sylacauga 3,300,000 9/10/2004
136 Barclays 1865 S. Powerline Road 2,000,000 12/13/2004
137 Bridger Wellington Court Apartments 1,950,000 11/5/2004
138 Bridger Clough Corner Apartments 1,650,000 9/22/2004
139 Bridger Gilbert Court Apartments 2,500,000 8/18/2004
140 Bridger Mykawa Business Center 1,555,000 12/3/2004
- -------- --------------- --------------------------------------------------- --------------- --------------
Sequence Cut-off Date LTV Ratio Year Built/ Renovated Total Units/ SF/ Pads/ Rooms Units/ SF/ Pads/ Rooms
- -------- ---------------------- --------------------- ---------------------------- ----------------------
1 52.1% 1979/2002 656,717 SF
2 52.2% 1956 740,326 SF
3 75.1% 2001 396,840 SF
4 58.6% 1986/2004 807,624 SF
5 79.2% 1996 434,577 SF
6 67.0% 2003 256,703 SF
7.1 2001 250 Rooms
7.2 2001 336 Rooms
7.3 2000 142 Rooms
7.4 2001 136 Rooms
7 67.6% Various 864 Rooms
8.1 1979/2004 189 Rooms
8.2 1897/1989 126 Rooms
8 39.2% Various 315 Rooms
9 72.5% 1975/2001 613,513 SF
10 67.8% 1999 429,545 SF
11.1 1990/2001 324,185 SF
11.2 1986 119,150 SF
11.3 1990 106,678 SF
11 74.3% Various 550,013 SF
12 69.4% 1975/2004 255,165 SF
13 71.2% 1982/2002 849,203 SF
14.1 1999/2000 769 Units
14.2 2000 662 Units
14.3 2000 509 Units
14.4 2001 674 Units
14.5 2001 695 Units
14.6 1999/2004 867 Units
14.7 2000/2002 621 Units
14.8 1978/2000 899 Units
14.9 2001 695 Units
14.10 1987/2001 743 Units
14.11 2001/2003 744 Units
14.12 1994 409 Units
14.13 1997/2002 499 Units
14 59.9% Various 8,786 Units
15 79.4% 1995 696 Units
16 80.0% 1965 902 Pads
17 74.1% 1976/1999 164,000 SF
18.1 2001 227 Rooms
18.2 2002 130 Rooms
18.3 2001 641 Spaces
18 59.0% Various Various Various
19 74.5% 1923/1990 576,620 SF
20 59.0% 1975/2004 376,348 SF
21 74.8% 1982/2001 288,175 SF
22 81.9% 1989/1992/1995/1997 702 Units
23 79.8% 1926/2004 183 Units
24 67.8% 1989 142,643 SF
25 59.0% 1985 337,439 SF
26 60.5% 1981/2004 409 Rooms
27 73.2% 1980/2004 188,325 SF
28 68.4% 1965/2000 291,172 SF
29 71.3% 1987/1991 420,811 SF
30 55.0% 179,602 SF
31.1 1989/1996 35,357 SF
31.2 2002 28,069 SF
31.3 1989 31,673 SF
31.4 1999 15,800 SF
31.5 1999 22,490 SF
31.6 2003 15,340 SF
31.7 1986 16,272 SF
31.8 1990 14,429 SF
31.9 1997 10,800 SF
31.1 1998 9,940 SF
31.11 2001 6,240 SF
31.12 2000 5,250 SF
31 74.6% Various 211,660 SF
32 64.7% 1982 71,212 SF
33 74.8% 1985 171,153 SF
34 73.6% 1993/2000 637,531 SF
35 67.6% 1976 275,244 SF
36 67.6% 1986 150,400 SF
37 67.6% 1954 180,645 SF
38 79.1% 1999 130,780 SF
39 70.3% 1989 106,823 SF
40 79.6% 1984 134,107 SF
41 79.7% 1965/2004 422 Units
42 79.6% 1978/2004 258 Units
43 59.5% 2001 181 Rooms
44 75.3% 1997 264 Units
45 60.0% 1999 202 Rooms
46 52.7% 1973/2000 113,866 SF
47 79.5% 1985 45,070 SF
48 79.5% 1983 43,190 SF
49.1 2004 29,973 SF
49.2 2004 48 Units
49 71.5% Various Various Various
50 72.7% 1985 99,162 SF
51 64.8% 1996 89,323 SF
52 64.7% 1999 124 Rooms
53 62.5% 1996/2004 105 Rooms
54 63.4% 1972/1997 137 Units
55 67.2% 1907/1999 67,807 SF
56 72.7% 1998 225 Units
57 80.0% 2000 781 Units
58 79.6% 1963/2004 278 Units
59 71.8% 1989 165 Units
60 59.0% 1983 117,556 SF
61 73.0% 1986 78,419 SF
62 67.8% 2003 66 Units
63 66.5% 2000 874 Units
64 69.2% 1995/2004 123 Rooms
65 74.8% 1997 747 Units
66 70.7% 2004 52,467 SF
67 71.0% 1987 321 Units
68 52.9% 1980/1999 99,619 SF
69 76.8% 1988 26,934 SF
70 76.8% 1988 23,262 SF
71 67.8% 1996 114,734 SF
72 75.0% 1989 517 Units
73 75.6% 2001 36,426 SF
74 74.9% 1988 31,293 SF
75 55.7% 2004 63,916 SF
76 66.8% 1998 14,346 SF
77 66.9% 1971/1994 63,729 SF
78 72.2% 1995 111 Rooms
79 79.0% 2004 26,340 SF
80 78.0% 1969/2004 247 Units
81 74.2% 1929/2004 1,031 Units
82 60.9% 1998 173 Units
83 66.6% 2000 29,817 SF
84 79.2% 1986 44,952 SF
85 64.8% 1995 145 Units
86 74.7% 1985 48,803 SF
87 73.8% 1981 109,818 SF
88 74.2% 1962/2004 88 Rooms
89 65.1% 2002 642 Units
90 75.0% 2002 609 Units
91 74.3% 1976/2004 47,680 SF
92 41.5% 1986 133,782 SF
93 77.3% 2002 102 Units
94 76.1% 1986/2003 15,900 SF
95 69.7% 1975 358 Pads
96 78.0% 2004 13,021 SF
97 79.1% 2002 76,004 SF
98 64.7% 1996 1,045 Units
99 69.5% 2004 74,161 SF
100.1 1989 51,453 SF
100.2 1975/2003 43,115 SF
100 67.0% Various 94,568 SF
101 79.3% 1996/2004 20,250 SF
102 75.0% 1989/1998 480 Units
103 74.7% 2000 615 Units
104 77.0% 1997/2003 76,600 SF
105 79.7% 1989 93 Units
106 79.7% 1998 82 Units
107 59.9% 2004 32,545 SF
108 79.8% 2001 40,008 SF
109 73.4% 2004 16,583 SF
110 79.4% 2004 13,824 SF
111 69.4% 1990 43,900 SF
112 76.3% 1999 177 Pads
113 69.3% 1997 91 Rooms
114 71.4% 1976/2005 20,821 SF
115 74.8% 1988/2004 26,297 SF
116 79.7% 2001 39,130 SF
117 79.8% 1968 187 Pads
118 79.8% 2002 10,880 SF
119 79.4% 1989 411 Units
120 67.9% 2004 14,820 SF
121 61.0% 2004 7,050 SF
122 76.6% 1986 55,312 SF
123 78.4% 1984/2004 50,993 SF
124 79.8% 1985 30,676 SF
125 67.7% 1999 649 Units
126 72.0% 2002 11,112 SF
127 76.7% 1979/2002 96 Units
128 56.3% 1965/1998 123 Units
129 73.9% 1926 47 Units
130 68.5% 1980/2004 21,825 SF
131 74.8% 1989/2002 42,087 SF
132 66.1% 1988/2000 369 Units
133 76.5% 1994/2004 83 Units
134 72.7% 2004 6,224 SF
135 51.1% 2004 10,055 SF
136 79.9% 1997 22,750 SF
137 77.9% 2003 21 Units
138 79.7% 1972/2003 46 Units
139 52.2% 1977 18 Units
140 73.8% 1981 62,100 SF
- -------- ---------------------- --------------------- ---------------------------- ----------------------
66.9%
Sequence Net Rentable Area (SF) Loan Balance Per Unit/SF/ Pad/ Room Occupancy Percent Occupancy As of Date
- -------- ---------------------- ----------------------------------- ----------------- --------------------
1 656,717 $515 74.7% 1/31/2005
2 740,326 203 67.0% 3/6/2005
3 396,840 273 89.2% 11/16/2004
4 807,624 101 100.0% 2/28/2005
5 434,577 173 87.4% 1/10/2005
6 256,703 292 91.2% 10/31/2004
7.1 250,000 70.7% 12/31/2004
7.2 325,881 64.0% 12/31/2004
7.3 27,540 68.5% 12/31/2004
7.4 116,920 82.8% 12/31/2004
7 720,341 84,950 70.2% 12/31/2004
8.1 267,292 82.2% 10/31/2004
8.2 450,000 83.8% 10/31/2004
8 717,292 230,159 82.5% 10/31/2004
9 613,513 114 99.2% 2/28/2005
10 429,545 130 100.0% 1/12/2005
11.1 324,185 82.4% 2/1/2005
11.2 119,150 100.0% 9/30/2004
11.3 106,678 100.0% 9/30/2004
11 550,013 95 89.6%
12 255,165 196 95.0% 2/1/2005
13 849,203 53 64.3% 12/1/2004
14.1 87,675 94.8% 8/31/2004
14.2 76,095 88.2% 8/31/2004
14.3 59,145 91.0% 8/31/2004
14.4 70,880 90.4% 8/31/2004
14.5 72,400 86.5% 8/31/2004
14.6 105,910 57.7% 8/31/2004
14.7 71,161 84.1% 8/31/2004
14.8 75,391 84.7% 8/31/2004
14.9 71,950 80.7% 8/31/2004
14.10 87,050 68.8% 8/31/2004
14.11 75,575 74.5% 8/31/2004
14.12 49,195 91.9% 8/31/2004
14.13 60,610 76.6% 8/31/2004
14 963,037 5,009 81.4% 8/31/2004
15 741,372 61,063 92.0% 1/26/2005
16 46,962 96.3% 12/6/2004
17 164,000 244 100.0% 1/18/2005
18.1 212,797 102,909 75.2% 11/30/2004
18.2 91,600 94,839 78.9% 11/30/2004
18.3 225,120 5,522
18 529,517 76.5% 11/30/2004
19 576,620 66 86.7% 2/15/2005
20 376,348 99 100.0% 12/16/2004
21 288,175 123 84.5% 1/1/2005
22 702 48,433 92.0% 10/11/2004
23 503,267 178,361 94.5% 12/28/2004
24 142,643 224 93.1% 2/1/2005
25 337,439 94 100.0% 12/16/2004
26 350,000 75,417 64.6% 12/3/2004
27 188,325 161 84.9% 10/1/2004
28 291,172 104 84.1% 12/31/2004
29 420,811 64 86.9% 1/2/2005
30 179,602 136 95.9% 2/23/2005
31.1 35,357 88.1% 1/20/2005
31.2 28,069 100.0% 1/20/2005
31.3 31,673 100.0% 1/20/2005
31.4 15,800 65.8% 1/20/2005
31.5 22,490 100.0% 1/20/2005
31.6 15,340 90.9% 1/20/2005
31.7 16,272 100.0% 1/20/2005
31.8 14,429 79.8% 1/20/2005
31.9 10,800 100.0% 1/20/2005
31.1 9,940 100.0% 1/20/2005
31.11 6,240 100.0% 1/20/2005
31.12 5,250 100.0% 1/20/2005
31 211,660 111 93.4% 1/20/2005
32 71,212 301 99.4% 3/1/2005
33 171,153 122 84.7% 11/1/2004
34 637,531 30 100.0% 2/1/2005
35 275,244 32 100.0% 10/18/2004
36 150,400 54 90.0% 3/1/2005
37 180,645 13 80.0% 1/1/2005
38 130,780 141 96.5% 11/1/2004
39 106,823 173 87.1% 2/4/2005
40 134,107 134 97.7% 7/1/2004
41 388,919 40,593 91.5% 11/1/2004
42 215,656 58,715 91.5% 10/31/2004
43 108,487 83,204 67.3% 11/30/2004
44 272,304 55,303 93.6% 12/8/2004
45 147,250 68,317 69.5% 11/30/2004
46 113,866 120 97.1% 3/7/2005
47 45,070 152 100.0% 1/4/2005
48 43,190 156 93.7% 1/4/2005
49.1 29,973 256 95.9% 4/1/2005
49.2 32,283 116,708 79.2% 1/5/2005
49 62,153
50 99,162 126 92.0% 11/30/2004
51 89,323 131 100.0% 1/15/2005
52 93,600 88,196 85.8% 10/30/2004
53 55,992 104,118 83.9% 9/30/2004
54 103,876 78,467 94.9% 1/1/2005
55 67,807 149 100.0% 1/13/2005
56 185,824 42,658 85.3% 11/1/2004
57 89,964 11,319 86.6% 1/19/2005
58 200,630 30,935 96.8% 11/24/2004
59 158,107 50,480 100.0% 1/1/2005
60 117,556 70 100.0% 12/16/2004
61 78,419 105 88.9% 11/30/2004
62 103,660 122,319 93.9% 12/20/2004
63 90,248 9,153 85.9% 1/31/2005
64 65,498 64,664 82.3% 8/31/2004
65 94,420 10,417 89.3% 12/31/2004
66 52,467 148 100.0% 2/1/2005
67 189,696 23,209 92.2% 1/13/2005
68 99,619 71 91.3% 1/19/2005
69 26,934 137 100.0% 1/31/2005
70 23,262 135 88.6% 1/31/2005
71 114,734 59 100.0% 12/8/2004
72 51,262 13,056 94.6% 2/2/2005
73 36,426 185 93.7% 12/20/2004
74 31,293 214 90.9% 12/31/2004
75 63,916 104 94.7% 1/14/2005
76 14,346 457 91.6% 1/7/2005
77 63,729 102 100.0% 1/11/2005
78 72,070 58,367 77.2% 11/30/2004
79 26,340 243 93.1% 12/31/2004
80 240,022 24,948 93.9% 11/30/2004
81 54,386 5,917 83.1% 2/15/2005
82 141,592 34,682 83.8% 11/30/2004
83 29,817 201 100.0% 12/3/2004
84 44,952 133 96.5% 12/1/2004
85 115,306 39,349 75.9% 12/31/2004
86 48,803 116 86.3% 12/14/2004
87 109,818 50 87.2% 1/1/2005
88 51,888 62,420 67.8% 12/31/2004
89 84,075 8,411 86.9% 1/11/2005
90 85,125 8,867 99.8% 1/20/2005
91 47,680 113 100.0% 12/22/2004
92 133,782 40 96.2% 11/30/2004
93 109,902 48,862 85.3% 2/13/2005
94 15,900 313 100.0% 10/20/2004
95 13,627 77.4% 10/31/2004
96 13,021 371 100.0% 12/1/2004
97 76,004 62 100.0% 2/7/2005
98 90,340 4,455 88.0% 11/4/2004
99 74,161 62 100.0% 3/1/2005
100.1 51,453 85.4% 2/15/2005
100.2 43,115 100.0% 2/15/2005
100 94,568 48 92.1% 2/15/2005
101 20,250 215 100.0% 11/17/2004
102 43,005 8,750 90.7% 3/2/2005
103 68,115 6,824 91.7% 1/11/2005
104 76,600 55 100.0% 2/7/2005
105 82,926 42,875 94.6% 12/2/2004
106 91,400 48,620 100.0% 12/1/2004
107 32,545 122 97.3% 12/22/2004
108 40,008 95 87.8% 12/27/2004
109 16,583 226 93.3% 1/11/2005
110 13,824 270 100.0% 1/1/2005
111 43,900 82 93.7% 12/13/2004
112 20,273 85.3% 11/30/2004
113 45,135 38,845 73.2% 10/31/2004
114 20,821 165 100.0% 11/24/2004
115 26,297 128 91.2% 11/3/2004
116 39,130 86 100.0% 11/16/2004
117 17,073 93.0% 12/23/2004
118 10,880 293 100.0% 12/6/2004
119 55,493 7,629 98.1% 10/24/2004
120 14,820 204 100.0% 2/18/2005
121 7,050 424 78.0% 12/1/2004
122 55,312 54 79.8% 11/1/2004
123 50,993 57 100.0% 3/1/2005
124 30,676 92 98.4% 11/20/2004
125 72,113 4,276 98.5% 1/20/2005
126 11,112 238 89.3% 12/2/2004
127 90,536 25,957 95.8% 11/16/2004
128 94,458 19,448 89.4% 12/1/2004
129 45,000 48,770 100.0% 11/15/2004
130 21,825 100 95.9% 12/1/2004
131 42,087 50 100.0% 12/6/2004
132 32,256 5,395 86.5% 12/20/2004
133 65,262 23,973 86.8% 12/1/2004
134 6,224 297 100.0% 10/14/2004
135 10,055 168 100.0% 12/31/2004
136 22,750 70 100.0% 2/7/2005
137 28,194 72,377 100.0% 12/31/2004
138 41,860 28,578 100.0% 9/30/2004
139 16,680 72,483 100.0% 10/22/2004
140 62,100 18 100.0% 1/6/2005
- -------- ---------------------- ----------------------------------- ----------------- --------------------
Sequence U/W Revenues U/W Expenses U/W Cash Flow U/W DSCR U/W Replacement Reserves
- -------- ------------ ------------ ------------- -------- ------------------------
1 $59,192,528 $14,342,231 $43,622,642 2.30x $134,442
2 30,005,674 12,604,836 16,736,419 2.12 185,082
3 17,579,916 6,317,382 10,797,997 1.44 99,210
4 8,883,864 177,677 8,706,187 2.52
5 11,409,470 4,641,257 6,440,566 1.30 63,014
6 9,863,959 3,558,137 6,013,977 1.53 51,341
7.1 11,322,031 8,183,911 2,685,238 452,881
7.2 13,966,386 10,996,386 2,411,344 558,655
7.3 3,716,978 2,220,478 1,347,821 148,679
7.4 3,858,685 2,365,459 1,338,879 154,347
7 32,864,080 23,766,234 7,783,282 1.44 1,314,562
8.1
8.2
8 98,952,349 79,403,798 12,869,268 2.95 3,958,094
9 13,312,446 6,216,151 6,408,425 1.39 122,703
10 7,467,472 2,421,854 4,823,198 1.70 53,247
11.1
11.2
11.3
11 9,354,875 3,737,982 5,021,789 1.52 110,003
12 8,259,533 2,576,934 5,296,679 1.64 40,826
13 11,640,478 6,677,692 4,159,901 1.39 169,028
14.1 831,384 255,575 565,655 10,154
14.2 803,280 266,031 529,639 7,609
14.3 680,924 224,220 450,548 6,156
14.4 740,752 263,668 469,996 7,088
14.5 799,628 297,838 494,061 7,729
14.6 565,324 237,871 316,456 10,997
14.7 534,156 185,605 341,271 7,280
14.8 698,156 279,290 410,957 7,909
14.9 680,328 251,285 421,837 7,206
14.10 631,760 251,624 371,431 8,705
14.11 626,092 258,275 360,548 7,269
14.12 400,564 160,559 235,047 4,958
14.13 384,200 160,972 217,167 6,061
14 8,376,548 3,092,813 5,184,613 1.76 99,121
15 6,472,066 2,738,846 3,559,220 1.28 174,000
16 4,152,635 772,779 3,343,776 1.20 36,080
17 5,992,603 1,949,939 3,819,296 1.79 32,800
18.1
18.2
18.3
18 19,183,361 13,632,385 4,783,641 1.80 767,334
19 11,825,536 7,019,843 3,989,633 1.62 172,986
20 3,987,786 39,878 3,872,638 2.44 75,270
21 5,966,946 2,418,501 3,142,908 1.33 57,635
22 5,116,320 2,175,473 2,765,348 1.68 175,500
23 3,575,878 949,650 2,594,203 1.50 32,025
24 3,847,819 1,106,372 2,613,668 1.29 30,069
25 3,418,092 34,181 3,239,294 2.38 144,617
26 22,492,481 18,099,130 3,177,977 1.45 1,124,624
27 5,538,329 2,009,159 3,210,901 1.54 37,665
28 6,068,095 2,931,034 2,673,866 1.28 43,676
29 3,272,378 747,449 2,279,975 1.27 100,994
30 3,731,859 793,977 2,831,984 2.53 26,940
31.1
31.2
31.3
31.4
31.5
31.6
31.7
31.8
31.9
31.1
31.11
31.12
31 3,315,391 892,459 2,318,428 1.52 33,866
32 2,616,198 766,255 1,612,829 1.09 28,423
33 3,457,418 1,580,315 1,651,553 1.25 34,231
34 2,690,714 793,476 1,706,328 1.30 63,753
35 1,070,261 177,071 865,665 1.35 27,524
36 1,609,364 843,539 750,785 1.35 15,040
37 486,769 255,611 210,377 1.35 20,781
38 2,705,532 876,119 1,612,168 1.32 19,616
39 2,782,718 1,039,692 1,594,757 1.32 21,365
40 2,353,353 613,678 1,652,490 1.43 15,058
41 3,078,922 1,489,719 1,479,483 1.23 109,720
42 1,958,517 677,240 1,216,777 1.20 64,500
43 5,779,491 3,505,236 2,043,076 2.01 231,180
44 2,040,196 831,346 1,149,450 1.24 59,400
45 5,395,318 3,478,893 1,700,612 1.82 215,813
46 2,292,032 649,219 1,595,569 2.53 16,644
47 984,836 355,482 580,934 1.25 10,184
48 977,171 356,625 568,881 1.25 10,798
49.1
49.2
49 1,534,991 398,025 1,112,546 1.24 24,421
50 2,057,563 793,449 1,068,362 1.25 29,749
51 1,524,348 287,474 1,145,417 1.47 14,619
52 3,618,510 2,124,958 1,348,811 1.61 144,740
53 4,261,718 1,913,880 1,275,838 1.58
54 1,522,624 572,131 916,243 1.30 34,250
55 1,488,130 509,800 858,269 1.26 6,781
56 1,686,020 877,131 763,889 1.20 45,000
57 1,379,344 584,359 781,490 1.28 13,495
58 1,675,656 823,711 782,444 1.35 69,500
59 1,531,943 664,881 821,687 1.50 45,375
60 886,172 8,862 813,662 2.31 63,648
61 1,363,906 561,140 699,556 1.23 11,755
62 987,971 311,954 659,516 1.20 16,500
63 1,241,159 524,854 708,560 1.29 7,746
64 2,899,178 1,863,851 919,360 1.51 115,967
65 1,041,675 359,301 670,596 1.28 11,778
66 1,058,665 269,165 766,227 1.45 5,250
67 1,644,388 925,555 638,583 1.78 80,250
68 1,187,935 293,698 854,804 2.35 14,943
69 634,345 255,692 335,964 1.36 6,734
70 566,350 238,483 298,294 1.36 6,048
71 723,547 21,706 684,631 1.50 17,210
72 978,857 355,467 610,982 1.38 12,408
73 965,303 342,178 584,185 1.27 7,275
74 887,428 226,356 603,640 1.33 4,564
75 973,100 201,709 746,886 2.44 9,587
76 752,816 183,036 538,208 1.23 2,080
77 919,270 174,318 692,050 1.56 10,197
78 2,968,643 2,030,175 819,723 1.71 118,746
79 713,566 104,279 598,106 1.69 3,951
80 1,308,547 680,626 557,279 1.22 70,642
81 866,537 355,677 500,241 1.20 10,619
82 1,086,082 572,759 478,723 1.20 34,600
83 825,827 204,865 590,962 1.43 4,473
84 941,438 365,775 514,840 1.26 15,733
85 1,024,312 486,103 509,209 1.37 29,000
86 761,457 179,098 504,176 1.30 13,177
87 1,414,099 753,485 506,475 1.33 32,945
88 2,031,652 1,327,937 622,449 1.47 81,266
89 824,478 330,158 485,912 1.69 8,408
90 832,185 351,121 472,552 1.26 8,513
91 704,259 172,781 495,641 1.37 7,629
92 1,476,021 432,663 919,273 2.62 33,446
93 705,322 272,491 418,754 1.21 14,076
94 528,429 94,155 431,094 1.27 3,180
95 1,127,472 690,681 418,891 1.28 17,900
96 520,336 116,808 401,575 1.24 1,953
97 668,913 203,175 426,634 1.36 11,401
98 813,103 278,391 521,159 1.59 13,554
99 390,450 5,388 385,062 1.25
100.1 556,978 228,570 302,912 7,718
100.2 370,464 135,079 219,107 6,467
100 927,442 363,649 522,019 1.18 14,185
101 457,777 60,350 372,064 1.58 3,038
102 706,722 318,278 379,647 1.33 8,797
103 637,475 213,389 415,476 1.47 8,610
104 656,984 218,264 392,070 1.41 12,256
105 681,244 278,931 369,949 1.32 32,364
106 572,098 181,972 369,626 1.35 20,500
107 587,073 142,776 411,850 1.39 4,882
108 582,792 204,588 328,898 1.28 6,168
109 456,636 108,452 327,473 1.27 2,487
110 342,281 8,557 331,650 1.20 2,074
111 471,001 90,238 348,356 1.43 9,000
112 557,377 236,905 311,623 1.26 8,850
113 1,656,220 735,047 459,573 1.65
114 443,158 68,566 357,008 1.44 3,753
115 569,816 241,709 296,758 1.24 5,259
116 469,701 150,528 288,108 1.25 5,087
117 629,926 345,137 275,439 1.25 9,350
118 276,556 6,619 268,849 1.24 1,088
119 469,614 175,411 288,655 1.24 5,549
120 296,940 6,680 288,778 1.43 1,482
121 370,710 95,419 266,397 1.36 705
122 430,134 86,773 303,858 1.36 9,401
123 476,713 192,646 256,022 1.27 5,864
124 473,300 185,786 250,906 1.28 4,908
125 570,898 309,351 254,335 1.32 7,211
126 323,696 73,858 239,802 1.33 1,667
127 532,400 267,935 236,241 1.37 28,224
128 527,781 286,688 205,053 1.26 36,039
129 393,392 190,623 202,769 1.32 11,750
130 256,953 49,179 194,071 1.26 3,274
131 297,463 85,525 191,052 1.29 7,997
132 447,068 190,573 250,923 1.67 5,572
133 452,692 211,466 218,318 1.56 22,908
134 216,272 44,294 167,077 1.31 934
135 231,164 6,935 222,721 2.61 1,508
136 231,490 69,144 141,632 1.34 6,598
137 224,747 80,001 139,497 1.35 5,250
138 261,354 136,273 111,419 1.21 13,662
139 209,225 91,865 112,151 1.22 5,210
140 233,749 104,864 107,714 1.40 9,936
- -------- ------------ ------------ ------------- -------- ------------------------
1.69x
Sequence U/W Replacement Reserves Per Unit/ SF/ Pad/Room Most Recent Statement Type Most Recent End Date
- -------- ----------------------------------------------- -------------------------- --------------------
1 $0.20 Full Year 12/31/2004
2 0.25 Full Year 12/31/2004
3 0.25 Annualized Most Recent 11/30/2004
4
5 0.15 Annualized Most Recent 11/30/2004
6 0.20
7.1 1,811.52 Full Year 12/31/2004
7.2 1,662.66 Full Year 12/31/2004
7.3 1,047.04 Full Year 12/31/2004
7.4 1,134.90 Full Year 12/31/2004
7 1,521.48 Full Year 12/31/2004
8.1
8.2
8 12,565.38 Trailing 12 Months 10/31/2004
9 0.20
10 0.12
11.1
11.2
11.3
11 0.20 Annualized Most Recent 8/31/2004
12 0.16 Full Year 12/31/2004
13 0.20 Full Year 12/31/2004
14.1 13.20 Annualized Most Recent 12/31/2004
14.2 11.49 Annualized Most Recent 12/31/2004
14.3 12.09 Annualized Most Recent 12/31/2004
14.4 10.52 Annualized Most Recent 12/31/2004
14.5 11.12 Annualized Most Recent 12/31/2004
14.6 12.68 Annualized Most Recent 12/31/2004
14.7 11.72 Annualized Most Recent 12/31/2004
14.8 8.80 Annualized Most Recent 12/31/2004
14.9 10.37 Annualized Most Recent 12/31/2004
14.10 11.72 Annualized Most Recent 12/31/2004
14.11 9.77 Annualized Most Recent 12/31/2004
14.12 12.12 Annualized Most Recent 12/31/2004
14.13 12.15 Annualized Most Recent 12/31/2004
14 11.28 Annualized Most Recent 12/31/2004
15 250.00 Annualized Most Recent 10/31/2004
16 40.00 Annualized Most Recent 9/30/2004
17 0.20 Trailing 12 Months 10/31/2004
18.1
18.2
18.3
18 Annualized Most Recent 11/30/2004
19 0.30 Full Year 12/31/2004
20 0.20
21 0.20 Trailing 12 Months 11/30/2004
22 250.00 Trailing 12 Months 9/30/2004
23 175.00 Annualized Most Recent 11/30/2004
24 0.21 Full Year 12/31/2004
25 0.43
26 2,749.69 Trailing 12 Months 12/3/2004
27 0.20 Trailing 12 Months 6/30/2004
28 0.15 Full Year 12/31/2004
29 0.24
30 0.15 Full Year 12/31/2003
31.1
31.2
31.3
31.4
31.5
31.6
31.7
31.8
31.9
31.1
31.11
31.12
31 0.16 Full Year 12/31/2003
32 0.40
33 0.20 Annualized Most Recent 10/31/2004
34 0.10 Annualized Most Recent 8/31/2004
35 0.10 Trailing 12 Months 10/31/2004
36 0.10 Trailing 12 Months 8/31/2004
37 0.12 Trailing 12 Months 8/31/2004
38 0.15 Annualized Most Recent 10/31/2004
39 0.20 Full Year 12/31/2004
40 0.11 Annualized Most Recent 12/31/2004
41 260.00 Annualized Most Recent 11/30/2004
42 250.00 Annualized Most Recent 10/30/2004
43 1,277.24 Annualized Most Recent 11/30/2004
44 225.00 Annualized Most Recent 8/31/2004
45 1,068.38 Annualized Most Recent 11/30/2004
46 0.15 Full Year 12/31/2004
47 0.23 Annualized Most Recent 11/30/2004
48 0.25 Annualized Most Recent 11/30/2004
49.1
49.2
49 Annualized Most Recent 11/30/2004
50 0.30 Trailing 12 Months 11/30/2004
51 0.16 Annualized Most Recent 10/31/2004
52 1,167.26 Trailing 12 Months 10/31/2004
53 Trailing 12 Months 9/30/2004
54 250.00 Full Year 12/31/2004
55 0.10 Annualized Most Recent 10/31/2004
56 200.00 Annualized Most Recent 10/31/2004
57 17.28 Full Year 12/31/2004
58 250.00 Annualized Most Recent 10/31/2004
59 275.00 Annualized Most Recent 9/30/2004
60 0.54
61 0.15 Annualized Most Recent 10/31/2004
62 250.00 Trailing 12 Months 12/31/2004
63 8.86 Full Year 12/31/2004
64 942.82 Trailing 12 Months 8/31/2004
65 15.77 Full Year 12/31/2004
66 0.10
67 250.00 Full Year 12/31/2004
68 0.15 Full Year 12/31/2003
69 0.25 Full Year 12/31/2004
70 0.26 Full Year 12/31/2004
71 0.15
72 24.00 Trailing 12 Months 12/31/2004
73 0.20 Annualized Most Recent 11/30/2004
74 0.15 Annualized Most Recent 7/31/2004
75 0.15
76 0.15 Annualized Most Recent 9/30/2004
77 0.16 Annualized Most Recent 11/30/2004
78 1,069.78 Annualized Most Recent 11/30/2004
79 0.15 Full Year 12/31/2004
80 286.00 Annualized Most Recent 10/31/2004
81 10.30 Full Year 12/31/2004
82 200.00 Annualized Most Recent 8/31/2004
83 0.15 Full Year 12/31/2004
84 0.35 Annualized Most Recent 11/30/2004
85 200.00 Annualized Most Recent 10/31/2004
86 0.27 Annualized Most Recent 7/31/2004
87 0.30 Annualized Most Recent 10/31/2004
88 923.48 Full Year 12/31/2004
89 13.10 Annualized Most Recent 11/30/2004
90 13.98 Annualized Most Recent 10/31/2004
91 0.16 Annualized Most Recent 11/30/2004
92 0.25 Annualized Most Recent 6/30/2004
93 138.00 Full Year 12/31/2004
94 0.20 Annualized Most Recent 10/31/2004
95 50.00 Annualized Most Recent 8/31/2004
96 0.15
97 0.15 Full Year 12/31/2004
98 12.97 Annualized Most Recent 10/31/2004
99
100.1 0.15 Full Year 12/31/2004
100.2 0.15 Full Year 12/31/2004
100 0.15 Full Year 12/31/2004
101 0.15
102 18.33 Trailing 12 Months
103 14.00 Full Year 12/31/2004
104 0.16 Full Year 12/31/2004
105 348.00 Full Year 11/30/2004
106 250.00 Annualized Most Recent 9/30/2004
107 0.15
108 0.15 Annualized Most Recent 9/30/2004
109 0.15
110 0.15
111 0.21 Annualized Most Recent 10/31/2004
112 50.00 Annualized Most Recent 11/30/2004
113 Trailing 12 Months 10/31/2004
114 0.18
115 0.20 Full Year 9/30/2004
116 0.13 Annualized Most Recent 9/30/2004
117 50.00 Annualized Most Recent 11/30/2004
118 0.10
119 13.50 Annualized Most Recent 9/30/2004
120 0.10
121 0.10
122 0.17 Annualized Most Recent 11/30/2004
123 0.12
124 0.16 Annualized Most Recent 11/30/2004
125 11.11 Annualized Most Recent 10/31/2004
126 0.15 Annualized Most Recent 10/31/2004
127 294.00 Annualized Most Recent 10/31/2004
128 293.00 Annualized Most Recent 11/30/2004
129 250.00 Annualized Most Recent 9/30/2004
130 0.15 Annualized Most Recent 9/30/2004
131 0.19 Annualized Most Recent 10/14/2004
132 15.10 Annualized Most Recent 9/30/2004
133 276.00 Annualized Most Recent 11/30/2004
134 0.15
135 0.15
136 0.29 Full Year 12/31/2004
137 250.00
138 297.00 Annualized Most Recent 9/30/2004
139 289.43 Annualized Most Recent 9/30/2004
140 0.16 Annualized Most Recent 11/30/2004
- -------- ----------------------------------------------- -------------------------- --------------------
Sequence Most Recent NOI Full Year End Date Full Year NOI Largest Tenant
- -------- --------------- ------------------ ------------- ----------------------------------------------
1 $32,898,087 12/31/2003 $20,747,321 Maggianos
2 16,627,700 12/31/2003 16,151,800 American Multi Cinema
3 9,228,093 12/31/2003 10,118,553 AMC Multi-Cinema
4 Zurich American Insurance Company
5 6,680,013 12/31/2003 7,000,235 AMC Theatres
6 Western Asset Management
7.1 3,344,150 12/31/2003 2,323,626
7.2 3,057,567 12/31/2003 2,386,212
7.3 1,505,108 12/31/2003 1,448,311
7.4 1,520,032 12/31/2003 1,253,851
7 9,426,857 12/31/2003 7,412,000
8.1
8.2
8 16,976,126 12/31/2003 14,934,212
9 Duane Morris, LLP
10 12/31/2003 4,280,230 Galyan's
11.1 The Travelers
11.2 Facility Holdings
11.3 Lynk Systems
11 5,465,726 12/31/2003 6,460,409
12 4,477,417 12/31/2003 4,929,887 Bank of America
13 4,347,561 12/31/2003 4,323,522 Ernst & Young
14.1 553,365 12/31/2004 547,113
14.2 482,077 12/31/2004 491,049
14.3 443,524 12/31/2004 440,133
14.4 441,644 12/31/2004 444,414
14.5 363,426 12/31/2004 382,855
14.6 308,857 12/31/2004 346,510
14.7 324,651 12/31/2004 340,026
14.8 375,952 12/31/2004 354,695
14.9 390,912 12/31/2004 338,257
14.10 385,672 12/31/2004 340,101
14.11 351,229 12/31/2004 311,983
14.12 237,218 12/31/2004 219,471
14.13 206,698 12/31/2004 208,428
14 4,865,225 12/31/2004 4,765,035
15 3,441,308 12/31/2003 3,373,956
16 3,333,425 12/31/2003 2,818,458
17 4,234,515 12/31/2003 4,128,882 Metropolitan Life Insurance Company
18.1
18.2
18.3
18 5,580,554 12/31/2003 4,707,484
19 4,423,700 12/31/2003 5,522,333 Forest City Enterprises
20 American Express
21 3,605,008 Verizon Wireless
22 2,874,877 12/31/2003 2,843,191
23 1,555,308 12/31/2003 603,097
24 2,704,106 12/31/2003 2,653,993 Ralph's Grocery Company
25 American Express
26 5,619,433 12/31/2003 5,235,884
27 3,126,887 12/31/2003 3,260,555 Old Town Buffet
28 3,090,339 12/31/2003 2,834,056 Mayflower Estates
29 Iron Mountain
30 2,826,185 12/31/2002 3,196,438 Linens N Things
31.1 Liquors at Geist
31.2 Hallmark
31.3 Dollar General
31.4 Plato's Closet
31.5 Shoe Sensation
31.6 Teriyaki Express
31.7 Bridgestone Firestone, Inc.
31.8 Fifth Third Bank of Indiana
31.9 Blockbuster Video
31.1 Blockbuster Video
31.11 Blockbuster Video
31.12 Blockbuster Video
31 2,192,716
32 Stolt Nielson Transportation Group
33 2,154,853 12/31/2003 3,062,877 University of Phoenix
34 2,021,078 12/31/2003 1,898,201 Universal Music Group
35 929,704 12/31/2003 931,072 Columbus Garage C/O Central Parking Corp.
36 832,512 12/31/2003 783,584 Parking - Monthly
37 230,023 Red Zone, Ltd.
38 2,284,241 12/31/2003 2,301,388 Sonic Innovations
39 1,785,036 12/31/2003 2,251,786 Citizens Bank of PA
40 1,799,570 12/31/2003 1,654,126 United Artists Theatre Circuit, Inc.
41 987,269 12/31/2003 990,843
42 1,394,987 12/31/2003 1,227,520
43 2,420,595 12/31/2003 2,088,738
44 1,321,109 12/31/2003 1,262,675
45 2,065,965 12/31/2003 1,671,677
46 1,565,372 12/31/2003 1,489,247 Ross Dress For Less
47 433,057 12/31/2003 367,472 CA Bank & Trust
48 508,872 12/31/2003 321,404 ScrippsHealth
49.1 Masins Furniture
49.2
49 1,143,101
50 1,300,032 PEC Solutions, Inc.
51 1,295,618 12/31/2003 1,272,577 Orchard Supply Hardware
52 1,551,969 12/31/2003 1,193,099
53 1,844,670 12/31/2003 1,452,858
54 858,201 12/31/2003 905,716
55 564,509 12/31/2003 2,234,701 RedEnvelopes
56 711,642 12/31/2003 657,139
57 886,201 12/31/2003 631,053
58 1,006,207 12/31/2003 686,229
59 1,067,231 12/31/2003 862,243
60 American Express
61 866,916 12/31/2003 788,331 SFA, Inc.
62 538,265
63 586,690 12/31/2003 297,421
64 1,050,774 12/31/2003 862,089
65 602,083 12/31/2003 398,858
66 Babies R Us
67 715,467 12/31/2003 870,737
68 894,312 12/31/2002 917,665 Kroger
69 487,420 12/31/2003 482,015 Enelow & Henochowicz
70 388,916 12/31/2003 364,866 Commonwealth Orthopedics
71 Lowe's Home Improvement
72 666,190 12/31/2003 604,988
73 775,254 12/31/2003 669,289 Morris Architects
74 342,636 12/31/2003 299,242 Saheb
75 Publix Supermarket
76 537,895 12/31/2003 466,343 Tremblay Financial Svcs
77 819,205 Cort Furniture Rental
78 945,488 12/31/2002 876,079
79 187,597 Rite-Aid
80 749,331 12/31/2003 733,951
81 374,523 12/31/2003 416,711
82 477,218 12/31/2003 595,769
83 593,207 12/31/2003 607,529 TT Stevenson dba Tutor Time of Stevenson Ranch
84 386,093 Crown Castle
85 471,952 12/31/2003 582,035
86 547,190 12/31/2003 470,461 State of Nevada, Department of Human Resources
87 526,652 12/31/2003 422,508 CHP and Associates
88 739,025 12/31/2003 759,109
89 291,528 12/31/2003 302,875
90 389,243 12/31/2003 111,146
91 524,977 Office Depot
92 1,166,674 12/31/2003 1,345,798 Wafer Process
93 384,682 12/31/2003 283,802
94 455,141 12/31/2003 572,433 CVS
95 575,472 12/31/2003 540,791
96 Walgreens
97 458,732 Audrey Morris Cosmetics
98 480,364 12/31/2003 450,586
99 Stop and Shop
100.1 317,798 12/31/2003 378,737 1st Advantage Mortgage, LLC
100.2 239,614 12/31/2003 227,337 Prosound and Music Shop
100 557,412 12/31/2003 606,074
101 Lane Furniture
102 388,443 12/31/2003 412,095
103 403,030 12/31/2002 172,527
104 416,067 12/31/2003 315,647 Tape & Disk Services
105 425,498 12/31/2003 304,263
106 482,966 12/31/2003 421,591
107 Fitness 2000 Gym (Huge by Choice)
108 333,283 12/31/2003 -31,335 Bonneville Billing
109 Valley View Medical
110 CVS
111 372,491 12/31/2003 418,102 Abacus America
112 321,261 12/31/2003 285,504
113 521,218 12/31/2003 415,289
114 Trading Zone, Inc.
115 210,426 12/31/2003 229,274 Trinity Property Consultants
116 318,154 12/31/2003 296,987 Entenmanns
117 274,674 12/31/2003 191,772
118 CVS
119 315,608 12/31/2003 269,380
120 Walgreens
121 Washington Mutual
122 319,582 12/31/2003 279,859 Dollar General
123 Dollar Tree Stores, Inc
124 322,638 12/30/2003 317,593 The Tribute Companies
125 250,187 12/31/2003 115,119
126 297,103 12/31/2003 259,221 Key Bank
127 286,033 12/31/2003 296,196
128 206,114 12/31/2003 209,869
129 220,070 12/31/2003 206,764
130 191,848 12/31/2003 180,785 Designs by Jacqueline
131 197,091 12/31/2003 208,347 Food Lion
132 217,233 12/31/2003 211,343
133 248,379 12/31/2003 95,573
134 STARBUCKS CORPORATION
135 CVS
136 178,855 12/31/2003 163,225 Contour Auto Body
137
138 148,113 12/31/2003 131,750
139 127,643 11/30/2003 112,993
140 84,419 12/31/2003 20,722 TILE OUTLET
- -------- --------------- ------------------ ------------- ----------------------------------------------
Sequence Largest Tenant Leased SF Largest Tenant % of Total SF Largest Tenant Lease Expiration
- -------- ------------------------ ---------------------------- -------------------------------
1 16,678 3% 10/31/2014
2 80,000 11% 12/31/2021
3 64,677 16% 4/30/2022
4 807,624 100% 11/30/2016
5 71,665 16% 3/31/2017
6 172,775 67% 4/27/2014
7.1
7.2
7.3
7.4
7
8.1
8.2
8
9 228,899 37% 8/31/2019
10 112,828 26% 12/1/2019
11.1 77,505 24% 6/30/2008
11.2 82,444 69% 12/31/2016
11.3 105,664 99% 12/31/2009
11
12 58,865 23% 10/31/2015
13 244,810 29% 7/31/2009
14.1
14.2
14.3
14.4
14.5
14.6
14.7
14.8
14.9
14.10
14.11
14.12
14.13
14
15
16
17 164,000 100% 4/30/2011
18.1
18.2
18.3
18
19 224,499 39% 7/28/2008
20 376,348 100% 11/30/2014
21 89,470 31% 5/31/2009
22
23
24 43,364 30% 1/1/2010
25 337,439 100% 11/30/2014
26
27 9,057 5% 12/31/2019
28 47,849 16% 11/1/2005
29 87,674 21% 7/31/2007
30 34,000 19% 1/31/2011
31.1 3,200 9% 8/31/2005
31.2 4,800 17% 2/28/2006
31.3 7,663 24% 10/27/2005
31.4 3,000 19% 11/30/2005
31.5 8,050 36% 3/31/2005
31.6 2,800 18% 12/31/2009
31.7 6,622 41% 8/31/2009
31.8 3,720 26% 11/30/2012
31.9 5,180 48% 12/31/2009
31.1 6,080 61% 12/31/2009
31.11 3,640 58% 12/31/2009
31.12 3,500 67% 12/31/2009
31
32 35,339 50% 8/31/2005
33 20,903 12% 1/19/2009
34 637,531 100% 10/31/2012
35 275,244 100% 2/28/2013
36 150,400 100%
37 3,645 2% 12/31/2007
38 39,815 30% 8/31/2009
39 10,950 10% 1/31/2009
40 34,012 25% 12/31/2015
41
42
43
44
45
46 26,400 23% 1/31/2006
47 11,815 26% 1/31/2006
48 15,139 35% 1/31/2006
49.1 23,587 79% 4/30/2016
49.2
49
50 40,826 41% 1/31/2007
51 46,038 52% 9/27/2016
52
53
54
55 28,000 41% 8/31/2009
56
57
58
59
60 117,556 100% 11/30/2014
61 10,889 14% 11/30/2008
62
63
64
65
66 37,500 71% 10/1/2024
67
68 56,942 57% 9/30/2019
69 4,586 17% 6/30/2008
70 19,417 83% 12/31/2013
71 114,734 100% 1/23/2017
72
73 19,561 54% 6/30/2011
74 4,127 13% 6/30/2005
75 44,840 70% 4/30/2024
76 2,997 21% 7/31/2009
77 14,856 23% 3/31/2012
78
79 11,447 43% 8/31/2019
80
81
82
83 10,200 34% 8/31/2017
84 8,792 20% 7/14/2007
85
86 12,638 26% 7/31/2006
87 16,058 15% 11/7/2009
88
89
90
91 25,680 54% 8/31/2009
92 7,886 6% 12/31/2005
93
94 15,900 100% 1/31/2024
95
96 13,021 100% 10/31/2079
97 15,254 20% 2/28/2011
98
99 74,161 100% 4/30/2028
100.1 9,928 19% 1/14/2010
100.2 13,280 31% 6/30/2005
100
101 20,250 100% 1/31/2014
102
103
104 13,500 18% 10/31/2007
105
106
107 8,975 28% 12/31/2009
108 9,639 24% 12/31/2008
109 3,820 23% 7/31/2009
110 13,824 100% 11/30/2024
111 12,550 29% 8/31/2005
112
113
114 7,185 35% 9/30/2014
115 4,740 18% 9/30/2006
116 22,680 58% 11/25/2011
117
118 10,880 100% 9/30/2022
119
120 14,820 100% 1/5/2030
121 5,500 78% 5/31/2012
122 7,052 13% 8/31/2006
123 18,588 36% 4/30/2009
124 5,334 17% 10/31/2005
125
126 3,056 28% 8/31/2012
127
128
129
130 5,200 24% 5/31/2006
131 39,687 94% 2/28/2021
132
133
134 1,520 24% 10/31/2014
135 10,055 100% 1/31/2030
136 9,550 42% 2/28/2007
137
138
139
140 29,900 48% 2/28/2013
- -------- ------------------------ ---------------------------- -------------------------------
Sequence Second Largest Tenant Second Largest Tenant Leased SF
- -------- ----------------------------------------------------------------------------- -------------------------------
1 Express and The Limited 15,632
2 Marshall's 43,533
3 Borders Books & Music 19,921
4
5 Ross Dress for Less 30,187
6 Alexandria Real Estate Equities 25,606
7.1
7.2
7.3
7.4
7
8.1
8.2
8
9 Int'l Business Machines Corp 121,138
10 Filene's Basement 49,341
11.1 United Mortgage & Loan Investment, LLC 39,807
11.2 Colgate-Palmolive 29,521
11.3 Ms Miheui & Mr Yoonho Kang 754
11
12 Lionel, Sawyer & Collins 46,500
13 Clark Bardes Consulting 59,372
14.1
14.2
14.3
14.4
14.5
14.6
14.7
14.8
14.9
14.10
14.11
14.12
14.13
14
15
16
17
18.1
18.2
18.3
18
19 Greater Cleveland Part. 45,111
20
21 Noble Systems Corp. 35,165
22
23
24 Trader Joe's 9,012
25
26
27 Rainbow 6,838
28 SBLI 41,409
29 Get Fresh Sales, Inc. 62,930
30 Old Navy 25,090
31.1 Genesis Hair Design 3,000
31.2 Posie Patch 4,800
31.3 Auto Tire Car Care Center 5,000
31.4 Starbucks 2,400
31.5 Hallmark 4,600
31.6 U.S. Cellular 1,400
31.7 Blockbuster 6,200
31.8 Mark Beckerman, MD & Thomas Moore, MD 3,600
31.9 Premier Wireless 1,620
31.1 Interstate Brands Corporation 2,240
31.11 China Garden 1,597
31.12 Logan's Wet Pet & More 1,750
31
32 Royce & Associates 7,639
33 ReloAction, Inc. 18,273
34
35
36 Golba Architechture, Inc. 2,841
37
38 United Healthcare Services 35,179
39 Samek, McMillian, and Metro, PC 8,848
40 Eckerd Drug Store 10,000
41
42
43
44
45
46 Office Max 24,768
47 Kelly Staff Leasing 11,320
48 Health Care Group 8,435
49.1 The Tan Company 3,853
49.2
49
50 Lockheed Martin 20,778
51 OfficeMax 23,885
52
53
54
55 Nimblefish 11,335
56
57
58
59
60
61 Tickets.com 10,713
62
63
64
65
66 Thomasville Furniture 15,000
67
68 Dollar Tree Store 6,892
69 Dynamic Animation Systems 4,256
70 Dr. Scott Berman 1,200
71
72
73 Colliers Arnold Orlando 6,201
74 Tran 2,330
75 Home Flix 3,756
76 Sushi Teri 2,505
77 Cokesbury Books 6,623
78
79 Wine & Spirits 4,165
80
81
82
83 Nguyen and Canteloupe dba LA Living 2,330
84 Coca-Cola 6,266
85
86 William Rosado d.b.a. Managed Business Services, Inc. (Sute 120 & Suite 114B) 4,924
87 Pinnacle Engineering 14,791
88
89
90
91 Great Wall 10,000
92 Atlas Security 7,014
93
94
95
96
97 GMPCS Personal Communications 15,254
98
99
100.1 Skyward 5,929
100.2 Moriah Foundation 6,560
100
101
102
103
104 Ora International Grafix 8,500
105
106
107 Texas HealthQuest 3,200
108 Workers Compensation Fund 5,142
109 DMW Martial Arts & Fitness, LLC 2,418
110
111 Allstate Cellular 8,250
112
113
114 Goodwood Barbeque 6,858
115 First Horizon Home Loan Corp. 3,560
116 Electronic Connections 7,450
117
118
119
120
121
122 Blockbuster Video 6,000
123 Hancock Fabrics 13,200
124 Enterprise Service 2,613
125
126 Bibo Espresso 1,362
127
128
129
130 Stained Glass Overlay 2,225
131 Long Feng Chen d/b/a Chen's Garden 1,200
132
133
134 TIM CUNNINGHAM & VIOLAINE P.CUNNINGHAM D/B/A TV Q1, INC. (Quizno's) 1,400
135
136 Akzo Nobel Coatings 4,800
137
138
139
140 TRIPLE-D 14,334
- -------- ----------------------------------------------------------------------------- -------------------------------
Sequence Second Largest Tenant % of Total SF Second Largest Tenant Lease Expiration Third Largest Tenant
- -------- ----------------------------------- -------------------------------------- -------------------------------------------
1 2% 1/31/2014 Zara International
2 6% 1/31/2009 Limited
3 5% 1/31/2017 The Gap
4
5 7% 1/31/2012 Best Buy
6 10% 11/30/2012 Saiful Bouquet, Inc.
7.1
7.2
7.3
7.4
7
8.1
8.2
8
9 20% 1/31/2008 eResearch Technology, Inc.
10 11% 6/1/2018 America Signature Home
11.1 12% 3/31/2006 US Government - ATF
11.2 25% 5/31/2014 H&M Title/Michael Law Firm
11.3 1% 5/31/2005 Parkway Realty Services
11
12 18% 12/31/2009 Schreck Brignone
13 7% 4/30/2009 Merrill Lynch, Pierce, Fenner & Smith, Inc.
14.1
14.2
14.3
14.4
14.5
14.6
14.7
14.8
14.9
14.10
14.11
14.12
14.13
14
15
16
17
18.1
18.2
18.3
18
19 8% 10/31/2005 Weston Hurd
20
21 12% 10/31/2011 Coalition America
22
23
24 6% 7/25/2011 Wells Fargo Bank
25
26
27 4% 1/31/2015 Foot Action
28 14% 4/18/2011 Bank of Nova Scotia
29 15% 4/30/2005 MCC-Uniflex
30 14% 1/31/2006 Borders, Inc.
31.1 8% 11/30/2008 Integra Health Center
31.2 17% 1/31/2007 Blockbuster
31.3 16% 12/31/2008 Kid's Kloset
31.4 15% 3/31/2010 Cookie Cutters Haircuts for Kids
31.5 20% 2/28/2006 Blockbuster
31.6 9% 12/31/2008 Big League Barbers
31.7 38% 10/31/2009 A1 Vacuum
31.8 25% 7/31/2007 Pointe 99 Salon
31.9 15% 4/30/2007 Check into Cash
31.1 23% 11/30/2007 Check N Go
31.11 26% 6/30/2014 Cash 2 Go
31.12 33% 7/31/2011
31
32 11% 8/31/2007 Brynwood Partners IV LP
33 11% 5/31/2009 Five9, Inc.
34
35
36 2% 12/31/2009 Kent Holdings
37
38 27% 6/30/2005 Extra Space Storage
39 8% 7/31/2014 Greater Wash Sleep Disorder
40 7% 9/30/2011 Pennsylvania Liquor Store
41
42
43
44
45
46 22% 12/31/2011 Bank of America
47 25% 12/31/2009 MWH
48 20% 11/30/2008 Predicate Logic
49.1 13% 7/30/2014
49.2
49
50 21% 2/28/2009 Richmond American Homes
51 27% 7/31/2011 El Presidente Restaurant
52
53
54
55 17% 9/30/2009 Perpetual Entertainment
56
57
58
59
60
61 14% 11/30/2005 Falmouth Institute, Inc.
62
63
64
65
66 29% 10/1/2014
67
68 7% 1/31/2006 Hemingway's Saloon
69 16% 6/30/2008 Riggs Bank
70 5% 9/21/2008
71
72
73 17% 8/31/2006 Hoar Construction , LLC
74 7% 8/1/2007 Wasserstein
75 6% 6/30/2009 The Salon at Parkwest
76 17% 10/31/2005 Relax the Back
77 10% 5/31/2010 Firestone Tire
78
79 16% 6/30/2014 PNC Bank
80
81
82
83 8% 1/2/2010 Stevenson Ranch Veterinary
84 14% 12/31/2006 Metro City Mortgage
85
86 10% 6/30/2005 In House Home Health (Suite 116)
87 13% 12/1/2009 Utility Choice Electricity
88
89
90
91 21% 12/31/2008 Coffee Call
92 5% 5/31/2005 Dynatech
93
94
95
96
97 20% 9/30/2012 Cafferty Building Products
98
99
100.1 12% 11/30/2005 Central Illinois Risk PO
100.2 15% 12/31/2006 Sherwin Williams
100
101
102
103
104 11% 6/30/2007 AIG Technologies
105
106
107 10% 6/30/2011 Trinity Express Family Medical
108 13% 10/31/2008 New York Life
109 15% 8/31/2007 Snoqualmie Ridge Veterinary Hospital
110
111 19% 8/31/2007 Premiere Bathrooms Cal.
112
113
114 33% 9/30/2024 Washington Mutual Bank
115 14% 3/31/2008 Law Offices of Robert Haugan
116 19% 5/3/2007 21 Plus
117
118
119
120
121
122 11% 8/31/2009 Texas Telecommunications
123 26% 5/31/2014 Tuesday Morning, Inc.
124 9% 12/31/2007 Sun Gro Horticulture
125
126 12% 9/30/2007 Andre's Dry Cleaning
127
128
129
130 10% 12/31/2006 Guys & Dolls
131 3% 9/30/2014 Myle Thi Le d/b/a Lucky Nails
132
133
134 22% 10/31/2014 JOE'S CIGARLAND CORP D/B/A WASABI Teriyaki
135
136 21% 5/31/2008 Best Car Care
137
138
139
140 23% 12/31/2009 BILL EAKES PAINTING
- -------- ----------------------------------- -------------------------------------- -------------------------------------------
Sequence Third Largest Tenant Leased SF Third Largest Tenant % of Total SF Third Largest Tenant Lease Expiration
- -------- ------------------------------ ---------------------------------- -------------------------------------
1 12,205 2% 11/30/2018
2 17,093 2% 1/31/2011
3 9,576 2% 10/31/2011
4
5 29,175 7% 1/31/2014
6 14,829 6% 6/30/2009
7.1
7.2
7.3
7.4
7
8.1
8.2
8
9 39,754 6% 8/30/2008
10 37,102 9% 12/1/2014
11.1 21,384 7% 5/17/2010
11.2 5,308 4% 12/31/2009
11.3 260 0% 10/31/2007
11
12 31,000 12% 12/31/2008
13 47,262 6% 2/29/2012
14.1
14.2
14.3
14.4
14.5
14.6
14.7
14.8
14.9
14.10
14.11
14.12
14.13
14
15
16
17
18.1
18.2
18.3
18
19 38,358 7% 12/31/2005
20
21 23,270 8% 10/31/2006
22
23
24 4,341 3% 4/30/2015
25
26
27 6,235 3% 1/31/2009
28 23,975 8% 10/31/2012
29 41,288 10% 4/30/2006
30 24,878 14% 1/31/2021
31.1 2,858 8% 4/30/2006
31.2 4,069 15% 5/31/2006
31.3 3,240 10% 10/31/2008
31.4 2,200 14% 8/31/2007
31.5 3,200 14% 5/31/2010
31.6 1,400 9% 1/31/2009
31.7 1,950 12% 9/30/2006
31.8 1,895 13% 1/31/2006
31.9 1,600 15% 7/31/2006
31.1 1,620 16% 9/30/2005
31.11 1,003 16% 6/30/2007
31.12
31
32 4,718 7% 5/31/2008
33 16,983 10% 8/31/2007
34
35
36 967 1% MTM
37
38 18,501 14% 7/31/2006
39 8,152 8% 9/30/2013
40 8,116 6% 3/31/2012
41
42
43
44
45
46 11,162 10% 5/31/2014
47 8,939 20% 6/30/2010
48 4,126 10% 1/31/2008
49.1
49.2
49
50 19,803 20% 6/30/2005
51 7,000 8% 9/30/2006
52
53
54
55 11,335 17% 8/31/2006
56
57
58
59
60
61 7,772 10% 1/31/2007
62
63
64
65
66
67
68 5,550 6% 4/30/2005
69 3,300 12% 9/30/2005
70
71
72
73 4,710 13% 9/30/2011
74 2,312 7% 3/1/2009
75 1,875 3% 11/30/2009
76 1,904 13% 8/31/2008
77 6,555 10% 4/30/2007
78
79 2,609 10% 8/31/2019
80
81
82
83 2,330 8% 4/6/2007
84 6,252 14% 11/30/2007
85
86 4,800 10% 6/30/2005
87 14,112 13% 12/31/2016
88
89
90
91 3,600 8% 12/31/2008
92 5,077 4% 4/30/2005
93
94
95
96
97 15,161 20% 5/31/2009
98
99
100.1 5,195 10% 9/30/2007
100.2 6,100 14% 4/30/2007
100
101
102
103
104 7,500 10% 7/31/2009
105
106
107 3,200 10% 9/30/2009
108 5,000 12% 1/31/2009
109 1,720 10% 8/31/2009
110
111 5,400 12% 10/31/2007
112
113
114 5,308 25% 12/31/2010
115 2,325 9% 11/30/2007
116 4,500 12% 9/26/2007
117
118
119
120
121
122 3,795 7% 12/31/2009
123 7,584 15% 7/15/2009
124 2,432 8% 5/31/2006
125
126 1,275 11% 7/31/2007
127
128
129
130 1,800 8% 5/31/2008
131 1,200 3% 10/31/2011
132
133
134 1,156 19% 2/28/2015
135
136 4,200 18% 7/31/2007
137
138
139
140 6,600 11% 10/31/2006
- --------
(i) Administrative Fee Rate includes the Sub-Servicing Fee Rate.
(ii) For Mortgage Loans which accrue interest on the basis of actual days
elapsed each calendar month and a 360-day yr. or a 365-day yr., the
amortization term is the term over which the Mortgage Loans would amortize
if interest accrued and was paid on the basis of a 360-day yr. consisting
of twelve 30-day months. The actual amortization would be longer.
Annex B
Multifamily Schedule
Sequence Loan Number Loan Group Loan Seller Property Name Cut-Off Balance
- -------- ----------- ---------- --------------- -------------------------------------- ---------------
15 58643 2 Bank of America Crowne Apartments $42,500,000
22 20040462 2 Barclays The Berkshires at Brookfield 34,000,000
23 58585 1 Bank of America Davis Building and Metropolitan Garage 32,640,000
41 11794 2 Bridger Highland Plantation Apartments 17,130,450
42 11740 2 Bridger Century Village Apartments-NV 15,148,565
44 58565 2 Bank of America Waterford Creek Apartments 14,600,000
49 58469 2 Bank of America Masins on Main 13,268,369
54 58650 2 Bank of America Tarzana Springs 10,750,000
56 58635 2 Bank of America Glenbrooke Apartments 9,597,959
58 12144 2 Bridger Valley York Apartments 8,600,000
59 58640 2 Bank of America Timber Chase at Sarasota Bay 8,329,236
62 10721 1 Bridger Westview Heights 8,073,028
67 20055066 2 Barclays Poplar Springs Apartments 7,450,000
80 11750 2 Bridger Country Club Apartments-Shreveport 6,162,247
82 58636 2 Bank of America Marketplace Apartments 6,000,000
85 58609 2 Bank of America Evergreen Ridge Apartments 5,705,664
93 9385 2 Bridger Lakeshore Pointe Apartments 4,983,943
105 8771 2 Bridger Pointe West Apartments 3,987,411
106 11327 2 Bridger Park Place Apartments 3,986,847
127 11668 2 Bridger Greenbriar Apartments AL 2,491,900
128 12474 2 Bridger Chastaine Park Apts - AL 2,392,064
129 41350 2 BSCMI 2805 University Avenue 2,292,193
133 10569 2 Bridger Ballygar Apartments 1,989,782
137 12040 1 Bridger Wellington Court Apartments 1,519,922
138 11670 2 Bridger Clough Corner Apartments 1,314,607
139 10851 2 Bridger Gilbert Court Apartments 1,304,702
- -------- ----------- ---------- --------------- -------------------------------------- ---------------
Total Multifamily Loans $252,950,520
Studio 1 Bedroom 2 Bedroom
--------------------- --------------------- ---------------------
Sequence Utilities Tenant Pays/Payment of Utilities # of Units Avg Rent # of Units Avg Rent # of Units Avg Rent
- -------- ------------------------------------------ ---------- -------- ---------- -------- ---------- --------
15 Electric, Gas, Water, Sewer 264 $682 328 $826
22 Electric 256 576 342 690
23 Electric, Water, Sewer 133 1,142 43 1,635
41 Electric 10 $622 77 611 274 699
42 Electric 128 615 116 738
44 Electric, Gas, Water, Sewer 108 681 156 833
49 Electric, Gas, Water 38 1,166 4 1,723 6 2,033
54 Electric, Gas, Water, Sewer 95 860 42 1,116
56 Electric 56 612 134 686
58 Electric, Gas 70 458 190 544
59 Electric, Water 67 708 98 816
62 Electric, Gas, Water, Sewer
67 Electric 305 499 16 650
80 Electric 58 435 167 546
82 Electric, Gas 50 558 92 642
85 Electric 50 570 64 673
93 Electric 6 615 66 695
105 Electric, Gas, Water 93 637
106 Electric, Gas, Water, Sewer 72 606
127 Electric, Gas, Water, Sewer 8 435 88 496
128 Electric 71 430 37 499
129 Electric 1 473 33 703 8 811
133 Electric 17 413 16 434 46 598
137 Electric, Water, Sewer 21 991
138 Electric, Gas 46 549
139 Electric, Gas 18 1,066
- -------- ------------------------------------------ ---------- -------- ---------- -------- ---------- --------
3 Bedroom 4 Bedroom
--------------------- ---------------------
Sequence # of Units Avg Rent # of Units Avg Rent Elevators
- -------- ---------- -------- ---------- -------- ---------
15 104 $1,014 No
22 104 815 No
23 7 1,204 Yes
41 48 897 13 $1,200 No
42 14 1,107 No
44 No
49 Yes
54 Yes
56 35 844 No
58 18 745 Yes
59 No
62 66 1,337 No
67 No
80 22 660 No
82 31 780 No
85 31 804 No
93 30 800 No
105 No
106 10 651 No
127 No
128 15 619 No
129 4 698 1 879 No
133 4 700 No
137 No
138 No
139 No
- -------- ---------- -------- ---------- -------- ---------