EXHIBIT 99.1 Notice to Recipient This material is for your private information and Banc of America Securities LLC ("BAS") is not soliciting any action based upon it. By accepting this material, the recipient agrees that it will not distribute or provide the material to any other person. This material is not to be construed as an offer to sell or the solicitation of any offer to buy any security in any jurisdiction where such an offer or solicitation would be illegal. The information contained in this material may pertain to securities that ultimately are not sold. BAS and its affiliates, officers, directors, partners and employees, including persons involved in the preparation or issuance of this material may, from time to time, have long or short positions in, and buy and sell, the securities mentioned therein or derivatives thereof (including options). This material is based on information that BAS considers reliable, but BAS does not represent that it is accurate or complete and it should not be relied upon as such. The information contained in this material may be based on assumptions regarding market conditions and other matters as reflected herein. BAS makes no representation regarding the reasonableness of such assumptions or the likelihood that any of such assumptions will coincide with actual market conditions or events, and this material should not be relied upon for such purposes. Information contained in this material is current as of the date appearing on this material only. Information in this material regarding any assets backing any securities discussed herein supersedes all prior information regarding such assets. Any information in the material, whether regarding the assets backing any securities discussed herein or otherwise, will be superseded by the information contained in any final prospectus, or private placement memorandum or similar offering document for any securities actually sold to you. Notwithstanding anything herein to the contrary, except as reasonably necessary to comply with applicable securities laws, each party (and each employee, representative or other agent of each party) hereto may disclose to any and all persons, without limitation of any kind, any information with respect to the United States federal income "tax treatment" and "tax structure" (in each case, within the meaning of Treasury Regulation Section 1.6011-4) of the transactions contemplated hereby and all materials of any kind (including opinions or other tax analyses) that are provided to such parties (or their representatives) relating to such tax treatment and tax structure; provided that with respect to any document or similar item that in either case contains information concerning the tax treatment or tax structure of the transaction as well as other information, this sentence shall only apply to such portions of the document or similar item that relate to United States federal income tax treatment or tax structure of the transactions contemplated hereby. This material is furnished solely by BAS and not by the issuer of the securities. The issuer of the securities has not prepared, reviewed or participated in the preparation of this material, is not responsible for the accuracy of this material and has not authorized this material, is not responsible for the accuracy of this material and has not authorized the dissemination of this material. ANNEX A CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS Loan Loan Loan Number Group Originator ------ ----- ---------- 58851 1 Bank of America 43613 1 BSCMI 59039 1 Bank of America 59001 1 Bank of America 58676 1 Bank of America 58992 1 Bank of America 58923 1 Bank of America 43641 2 BSCMI 42182 2 BSCMI 58893 1 Bank of America 43593 1 BSCMI 58825 1 Bank of America 58972 1 Bank of America 58974 1 Bank of America 59042 1 Bank of America 14943 1 Bridger 58895 2 Bank of America 58990 2 Bank of America 13161 2 Bridger 58767 2 Bank of America 59038 2 Bank of America 43536 1 BSCMI 43352-1 1 BSCMI 43352-2 1 BSCMI 43352-3 1 BSCMI 43352-4 1 BSCMI 43352-5 1 BSCMI 43352 1 BSCMI 59068 1 Bank of America 43556-1 1 BSCMI 43556-2 1 BSCMI 43556-3 1 BSCMI 43556-4 1 BSCMI 43556-5 1 BSCMI 43556-6 1 BSCMI 43556-7 1 BSCMI 43556-8 1 BSCMI 43556-9 1 BSCMI 43556-10 1 BSCMI 43556 1 BSCMI 58829 1 Bank of America 43627 1 BSCMI 43116 1 BSCMI 58986 1 Bank of America 58823 1 Bank of America 43550 1 BSCMI 42556 1 BSCMI 44098 1 BSCMI 13071 1 Bridger 43589 1 BSCMI 59099 1 Bank of America 58975 1 Bank of America 13828 1 Bridger 14024 1 Bridger 59027 1 Bank of America 59073 1 Bank of America 58865 1 Bank of America 58874 1 Bank of America 59104 1 Bank of America 59104 1 Bank of America 59104 1 Bank of America 59104 1 Bank of America 43764 1 BSCMI 59114 1 Bank of America 59112 1 Bank of America 59113 1 Bank of America 1 14192 2 Bridger 13396 1 Bridger 59072 1 Bank of America 13069 1 Bridger 59030 1 Bank of America 58909 1 Bank of America 43403 1 BSCMI 11179 1 Bridger 58991 2 Bank of America 58959 1 Bank of America 14398 1 Bridger 14286 1 Bridger 13695 1 Bridger 13695 1 Bridger 13695 1 Bridger 13695 1 Bridger 13401 1 Bridger 11386 1 Bridger 58841 1 Bank of America 14205 1 Bridger 59020 2 Bank of America 14328 2 Bridger 14014 1 Bridger 58843 1 Bank of America 13277 1 Bridger 59026 1 Bank of America 59067 1 Bank of America 58867 1 Bank of America 59004 1 Bank of America 59057 1 Bank of America 58910 1 Bank of America 13983 1 Bridger 14457 1 Bridger 59012 2 Bank of America 14203 1 Bridger 14334 2 Bridger 58863 1 Bank of America 59093 1 Bank of America 43529 1 BSCMI 11977 1 Bridger 12710 1 Bridger 12710 1 Bridger 12710 1 Bridger 12710 1 Bridger 59060 2 Bank of America 58799 1 Bank of America 14151 1 Bridger 14151 1 Bridger 14151 1 Bridger 14151 1 Bridger 13014 1 Bridger 8233 1 Bridger 14613 1 Bridger 13857 2 Bridger 13761 1 Bridger 13135 1 Bridger 14332 2 Bridger 12049 2 Bridger 59046 1 Bank of America 58929 1 Bank of America 58860 1 Bank of America 1 14220 1 Bridger 13154 1 Bridger 59107 1 Bank of America 43870 1 BSCMI 12949 2 Bridger 13906 1 Bridger 14057 1 Bridger 13753 1 Bridger 13897 1 Bridger 59013 1 Bank of America 13911 1 Bridger 13127 1 Bridger 14412 2 Bridger 12881 1 Bridger 13667 1 Bridger 12761 2 Bridger 14592 1 Bridger 13317 1 Bridger 59092 1 Bank of America 13194 2 Bridger 13671 1 Bridger 14120 1 Bridger 41748 1 BSCMI 59058 1 Bank of America 13455 1 Bridger 13144 1 Bridger 13148 1 Bridger 13639 1 Bridger - ---------------------------------------- ======================================== Loan Property Number Name ------ ---- 58851 Pacific Arts Plaza 43613 Renaissance Baltimore Harborplace 59039 Sotheby's Building 59001 Peachtree Mall 58676 One Liberty Center 58992 The Terrace Apartments 58923 NYU Housing - 201 East 14th Street 43641 The Crossings 42182 Colonade Apartments 58893 Barceloneta Outlet Center 43593 Coach - Jacksonville 58825 Capistrano I Office Buildings 58972 Town Center 58974 Beltway Plaza I & II 59042 Old Mill Corporate Center III 14943 Park Place Shopping Center 58895 The Club at Copperleaf 58990 Skyline Terrace Apartments 13161 Newport Cove Apartments 58767 Steeplechase Apartments 59038 Fontenelle Hills Apartments 43536 East Norriton Shopping Center 43352-1 ACV VI Portfolio - Rincon Plaza 43352-2 ACV VI Portfolio - Alta Mesa Plaza 43352-3 ACV VI Portfolio - Pepperwood Plaza 43352-4 ACV VI Portfolio - Midvale Park Center 43352-5 ACV VI Portfolio - Warner Plaza 43352 ACV VI Portfolio (Roll Up) 59068 Palm Valley Office Park 43556-1 Steak & Ale - Trevose 43556-2 Steak & Ale - Farmington Hills 43556-3 Carino's - El Paso 43556-4 Carino's - College Station 43556-5 Bennigan's - Norfolk 43556-6 Simply Fondue - Lewisville 43556-7 Del Taco - Bakersfield 43556-8 Taco Bell - Harrison 43556-9 Taco Bell - Warren 43556-10 Taco Bell - Richmond 43556 Gibraltar Portfolio (Roll Up) 58829 Valley View Commerce Center 43627 Powder Mill Square 43116 105-113 Wooster Street 58986 Prairie Stone Commons 58823 Anaheim Hills Business Center 43550 Montgomery Towne Square 42556 BJ's Wholesale Club 44098 Ballard Plaza 13071 Highpoint Center 43589 Shaw's Plaza - Hillsborough 59099 Shops at Metropolis 58975 Northpark Plaza I & II 13828 Friar's Branch Crossing 14024 Mission Lake Center 59027 25 Lindsley Drive 59073 Hot Rod Hill 58865 Woodmeade South Apartments 58874 Pinebrook I & II 59104 I-40 West Amarillo Self Storage Portfolio - I-40 Bell 59104 I-40 West Amarillo Self Storage Portfolio - Britain/Virginia 59104 I-40 West Amarillo Self Storage Portfolio - I-40 Bell Annex 59104 I-40 West Amarillo Self Storage Portfolio (Roll Up) 43764 Shaw's - Hanson 59114 Big Lots Center-In Line Shops 59112 Big Lots Center 59113 Big Lots- Kragen Pad Sub-Total Crossed Loans 14192 Meadows of Livonia (2005) 13396 Puyallup Executive Park 59072 Westchase Technology Center 13069 Magnolia Centre I & Park Centre 59030 Wedgewood IV 58909 Sioux Falls Corporate Centre I & II 43403 Cooper's Plaza 11179 Arcadia Plaza 58991 Park Place 58959 Federal Express-Torrance 14398 Northgate Center - Orlando 14286 Wingate Tampa 13695 The Village on Samish 13695 University Village 13695 Lake City Way 13695 McDonald Retail Portfolio (Roll Up) 13401 Gladiolus Self Storage 11386 Flamingo Commerce Center 58841 Fleur De Lis Apartments 14205 IGC Park - Phase II 59020 Margate on Cone Apartments 14328 Condor Garden Apartments 14014 Port Orange Self Storage 58843 Piccadilly Apartments 13277 Midtown Office 59026 Redbud Commons 59067 Orangethorpe Promenade 58867 Fullerton Self Storage 59004 Olivenhain Self Storage 59057 308-312 East Betteravia Road 58910 Seligman Best Buy 13983 Holiday Inn Exp - Concord 14457 Lincoln Park 10 Building 59012 Park Row East Apartments 14203 IGC Park - Phase I 14334 Evergreen Village Apartments 58863 Heritage Place Apartments 59093 Hilton Head Plaza 43529 Eckerd - Stallings 11977 Walgreens - Havana Street 12710 545 W Germantown Pike 12710 342 Germantown 12710 649 W Germantown 12710 Philomeno & Salamone Portfolio (Roll Up) 59060 Villa West Apartment 58799 Premiere Self Storage 14151 Maxi Space Storage 2205 70th 14151 Maxi Space Storage 109th 14151 Maxi Space Storage 2415 70th 14151 Maxi Space Storage Portfolio (Roll Up) 13014 Burlington Retail Center 8233 Lake Canyada MHC 14613 Lake Stevens Station 3 13857 Premier Club Apts 13761 CVS - North Sheffield 13135 Financial Plaza 14332 Lakeshore Colonial Apartments 12049 Woodcrest Apartments in Burien 59046 AAAA Self Storage Facility 58929 Wal-Mart Pad Sites-Seagoville 58860 Wal-Mart Pad Sites-Mansfield Sub-Total Crossed Loans 14220 Southgate Shopping Center (Yakima, WA) 13154 SUSA Alpharetta 59107 CVS - Lake Worth 43870 Linden Court 12949 Parkway Commons - Horizon 13906 South 75 Center 14057 Bridge Pointe Plaza 13753 Cromwell Bridge Road Bldg 13897 Packwood Building J 59013 Virginia Center Self Storage 13911 AAA Storage City 13127 South Gravers Office 14412 Parkwood Lane MHC 12881 Parkview Apts 13667 Fort Mohave Storage 12761 Mountain View Estates MHC 14592 Thedacare Medical Office Building 13317 Camas Mini Storage 59092 1633 Chicago Avenue 13194 Parkview Manor Apartments 13671 Platinum Storage 14120 Quinault Professional Center 41748 University Gateway 59058 1912 N. Broadway 13455 Des Moines Way Self Storage 13144 Tyler Street Self Storage 13148 Addison Lockers 13639 Coit Medical Bldg - ------------------------------------------------------------------------- Totals/Weighted Average ========================================================================= Loan Property Number Address ------ ------- 58851 675 Anton Boulevard 43613 202 East Pratt Street 59039 1334 York Avenue 59001 3131 Manchester Expressway 58676 875 North Randolph Street 58992 21311 Alder Drive 58923 201 East 14th Street 43641 7831 Northwest Roanridge Road 42182 100 Old York Road 58893 1 Prime Outlets Boulevard KM 54.8 43593 1 Coach Way 58825 27122-27136 Paseo Espada 58972 29 South Main Street 58974 9302-9340 S. Eastern Avenue 59042 6350 South 3000 East 14943 5500 Milan Road 58895 14811 West Road 58990 930 Figueroa Terrace 13161 5272 Tamarus Street 58767 6790 River Downs Drive 59038 200 Martin Drive 43536 23 West Germantown Pike 43352-1 9460 E. Golf Links Rd. 43352-2 5246 E. Brown Road 43352-3 725 W. Baseline Road 43352-4 1675 W. Valencia Road 43352-5 1988 N. Alma School Road 43352 Various 59068 1616 and 1646 North Litchfield Road 43556-1 2224 Lincoln Highway 43556-2 27590 Orchard Lake Road 43556-3 675 Sunland Park Drive 43556-4 620 Harvey Road 43556-5 5741 East Virginia Beach Blvd. 43556-6 775 Vista Ridge Mall Drive 43556-7 3624 California Avenue 43556-8 10554 Harrison Avenue 43556-9 32270 Van Dyke Avenue 43556-10 67556 Main Street 43556 Various 58829 14515-14565 Valley View Avenue 43627 3826 Kennett Pike 43116 105-113 Wooster Street 58986 5401 and 5407 Trillium Blvd 58823 5100-5150 E. La Palma Avenue 43550 99-139 Hawkins Drive 42556 420 Attucks Lane 44098 8930 Greenwood Avenue 13071 106 E. College Avenue 43589 276 West Main Street 59099 933 Peachtree Street 58975 10335-10355 Federal Blvd 13828 6020 Shallowford Road 14024 3600 Lime Street 59027 25 Lindsley Drive 59073 1231-1251 American Pacific Drive 58865 200 Lowwood Drive 58874 2550 & 2650 Eisenhower Avenue 59104 6015 Plains Boulevard 59104 2501 Britain Drive 59104 6101 Lawrence Boulevard 59104 Various 43764 430 Liberty Street 59114 404-530 Camino de Estrella 59112 500 Camino de Estrella 59113 400 Camino de Estrella 14192 28811 Jamison Street 13396 929 & 1011 East Main Street 59072 11300 Richmond Avenue 13069 1203 Governors Square Boulevard and 124 Marriott Drive 59030 7114 Geoffrey Way 58909 4201 N. Hainje Avenue & 2500-2516 E. 52nd Street; 4301 N. Hainje Avenue & 2501-2521 E. 54th Street 43403 79 Route 73 11179 2808, 2824, 2830 & 2836 East Indian School Road 58991 101 Bridewell Street 58959 19601 Hamilton Ave. 14398 5011-5287 Edgewater Drive and 5235 Satel Drive 14286 17301 Dona Michelle Drive 13695 102 & 104 South Samish Way 13695 2756 NE 45th Street 13695 8014 Lake City Way NE 13695 Various 13401 11200 Gladiolus Drive 11386 11822 and 11900 Miramar Parkway 58841 1825 N. Whitley Avenue 14205 10102 E. Knox Avenue 59020 900 A East Cone Blvd. 14328 1930-1960 Fowl Road 14014 4061 Nova Road 58843 682 Irolo Street 13277 1300 Baxter Street 59026 2609 S. New Hope Road 59067 2350 -2384 Orangethorpe Avenue & 1631 Placentia Avenue 58867 7989 Rossville Boulevard 59004 1605 Olivenhain Road 59057 308-312 East Betteravia Road 58910 5153 Elmore Avenue 13983 7772 Gateway Lane NW 14457 15810 Park Ten Place 59012 3201 East Park Row Drive 14203 10020 E. Knox Avenue 14334 1100 Oakwood Drive 58863 700 Westminster Drive 59093 7 Greenwood Drive 43529 15100 Idlewild Road 11977 10601 East Alameda Ave 12710 545 West Germantown Pike 12710 342 West Germantown Pike 12710 649 W Germantown Pike 12710 Various 59060 3500 Finfeather 58799 11260 Coloma Road 14151 2205-2221 70th Ave W. 14151 2200 109th Street S. 14151 2415 70th Ave W. 14151 Various 13014 1761-1779 South Burlington Blvd. 8233 14260 113th Avenue 14613 25 95th Drive NE 13857 5100 Highpoint Road 13761 1714 North Sheffield 13135 9050 Executive Park Drive 14332 3910 West Erie Avenue 12049 15800 4th Avenue South 59046 7533 Sewells Point Road 58929 110 North Highway 175 58860 2881 & 2891 Matlock Road 14220 1006 - 1020 S 3rd Avenue 13154 855 North Main Street 59107 7534 Lake Worth Road 43870 9181 Academy Road 12949 875 West Meadowbrook Expressway 13906 200-250 Business Center Drive 14057 3725 Sixes Road 13753 1000-1018 Cromwell Bridge Road 13897 4124-4134 Mooney Boulevard 59013 10361 Kings Acres Road 13911 3715 Argent Blvd 13127 450 South Gravers Road 14412 2611 South 288th Street 12881 210 N. Easterling St. 13667 4144 Arcadia Lane 12761 1320 San Bernardino Road 14592 640 Deerwood Avenue 13317 2327 NE Third Loop 59092 1633 Chicago Avenue 13194 19740 & 19756 Lorain Road 13671 16990 Ceres Avenue 14120 8121 West Quinault Aveneue / Bldg A & F 41748 3503-3511 Elgin Street 59058 1912 North Broadway 13455 14460 Des Moines Memorial Drive 13144 3636 South Tyler Street 13148 4485 Glenn Curtiss Drive 13639 1212 Coit Road - -------------------------------------------------------------------------------------------------------------- 128 Loans/149 Properties ============================================================================================================== Loan Zip Property Number County City State Code Type ------ ------ ---- ----- ----- -------- 58851 Orange Costa Mesa CA 92626 Office 43613 Baltimore Baltimore MD 21202 Hotel 59039 New York New York NY 10021 Office 59001 Muscogee Columbus GA 31909 Retail 58676 Arlington Arlington VA 22203 Office 58992 Los Angeles Santa Clarita CA 91321 Multifamily 58923 New York New York NY 10003 Multifamily 43641 Platte Kansas City MO 64151 Multifamily 42182 Montgomery Jenkintown PA 19046 Multifamily 58893 Barceloneta Barceloneta PR 00617 Retail 43593 Duval Jacksonville FL 32218 Industrial 58825 Orange San Juan Capistrano CA 92675 Office 58972 Hartford West Hartford CT 06107 Office 58974 Clark Hendersen NV 89052 Retail 59042 Salt Lake Cottonwood Heights UT 84121 Office 14943 Erie Sandusky OH 44870 Retail 58895 Harris Houston TX 77095 Multifamily 58990 Los Angeles Los Angeles CA 90012 Multifamily 13161 Clark Las Vegas NV 89119 Multifamily 58767 Montgomery Centerville OH 45459 Multifamily 59038 Sarpy Bellevue NE 68005 Multifamily 43536 Montgomery East Norriton PA 19401 Retail 43352-1 Pima Tucson AZ 85730 Retail 43352-2 Maricopa Mesa AZ 85205 Retail 43352-3 Maricopa Tempe AZ 85283 Retail 43352-4 Pima Tucson AZ 85746 Retail 43352-5 Maricopa Chandler AZ 85224 Retail 43352 Various Various AZ Various Retail 59068 Maricopa Goodyear AZ 85338 Office 43556-1 Bucks Trevose PA 19053 Retail 43556-2 Oakland Farmington Hills MI 48334 Retail 43556-3 El Paso El Paso TX 79912 Retail 43556-4 Brazos College Station TX 77840 Retail 43556-5 Norfolk Norfolk VA 23502 Retail 43556-6 Denton Lewisville TX 75067 Retail 43556-7 Kern Bakersfield CA 93309 Retail 43556-8 Hamilton Harrison OH 45030 Retail 43556-9 Macomb Warren MI 48093 Retail 43556-10 Macomb Richmond MI 48062 Retail 43556 Various Various Various Various Retail 58829 Los Angeles Santa Fe Springs CA 90670 Office 43627 New Castle Wilmington DE 19807 Mixed Use 43116 New York New York NY 10012 Mixed Use 58986 Cook Hoffman Estates IL 60192 Office 58823 Orange Anaheim Hills CA 92807 Office 43550 Orange Montgomery NY 12549 Retail 42556 Barnstable Hyannis MA 02601 Retail 44098 Cook Niles IL 60714 Retail 13071 Leon Tallahassee FL 32301 Office 43589 Hillsborough Hillsborough NH 03244 Retail 59099 Fulton Atlanta GA 30309 Retail 58975 Adams Westminster CO 80260 Retail 13828 Hamilton Chattanooga TN 37421 Office 14024 Riverside Riverside CA 92501 Office 59027 Morris Morristown NJ 07960 Office 59073 Clark Henderson NV 89074 Industrial 58865 Knox Knoxville TN 37920 Multifamily 58874 Montgomery Norristown PA 19403 Office 59104 Potter Amarillo TX 79106 Self Storage 59104 Randall Amarillo TX 79109 Self Storage 59104 Potter Amarillo TX 79106 Self Storage 59104 Various Amarillo TX Various Self Storage 43764 Plymouth Hanson MA 02341 Retail 59114 Orange San Clemente CA 92672 Retail 59112 Orange San Clemente CA 92672 Retail 59113 Orange San Clemente CA 92672 Retail 14192 Wayne Livonia MI 48154 Multifamily 13396 Pierce Puyallup WA 98372 Office 59072 Harris Houston TX 77082 Office 13069 Leon Tallahassee FL 32301 Office 59030 Frederick Frederick MD 21704 Industrial 58909 Minnehaha Sioux Falls SD 57104 Office 43403 Camden Voorhees NJ 08043 Retail 11179 Maricopa Phoenix AZ 85016 Retail 58991 Los Angeles Los Angeles CA 90042 Multifamily 58959 Los Angeles Torrance CA 90502 Industrial 14398 Orange Orlando FL 32810 Retail 14286 Hillsborough Tampa FL 33647 Hotel 13695 Whatcom Bellingham WA 98225 Retail 13695 King Seattle WA 98105 Retail 13695 King Seattle WA 98115 Retail 13695 Various Various WA Various Retail 13401 Lee Fort Myers FL 33908 Self Storage 11386 Broward Miramar FL 33025 Industrial 58841 Los Angeles Hollywood CA 90028 Multifamily 14205 Spokane Spokane Valley WA 99206 Industrial 59020 Guilford Greensboro NC 27405 Multifamily 14328 Lorain Elyria OH 44035 Multifamily 14014 Volusia Port Orange FL 32127 Self Storage 58843 Los Angeles Los Angeles CA 90005 Multifamily 13277 Mecklenburg Charlotte NC 28204 Office 59026 Gaston Gastonia NC 28056 Retail 59067 Orange Anaheim CA 92806 Industrial 58867 Baltimore Baltimore MD 21236 Self Storage 59004 San Diego Encinitas CA 92024 Self Storage 59057 Santa Barbara Santa Maria CA 93454 Retail 58910 Scott Davenport IA 52807 Retail 13983 Cabarrus Concord NC 28027 Hotel 14457 Harris Houston TX 77084 Office 59012 Tarrant Arlington TX 76010 Multifamily 14203 Spokane Spokane Valley WA 99206 Industrial 14334 Lorain Elyria OH 44035 Multifamily 58863 Williamson Franklin TN 37067 Multifamily 59093 Beaufort Hilton Head Island SC 29928 Retail 43529 Union Stallings NC 28104 Retail 11977 Arapahoe Aurora CO 80012 Retail 12710 Montgomery Plymouth Meeting PA 19462 Office 12710 Montgomery East Norriton PA 19403 Office 12710 Montgomery Plymouth Meeting PA 19462 Office 12710 Montgomery Various PA Various Office 59060 Brazos Bryan TX 77801 Multifamily 58799 Sacaramento Rancho Cordova CA 95670 Self Storage 14151 Pierce University Place WA 98466 Self Storage 14151 Pierce Tacoma WA 98444 Self Storage 14151 Pierce University Place WA 98466 Self Storage 14151 Pierce Various WA Various Self Storage 13014 Skagit Burlington WA 98233 Retail 8233 Scott Davenport IA 52804 Manufactured Housing Communities 14613 Snohomish Lake Stevens WA 98258 Retail 13857 Fulton Union City GA 30291 Multifamily 13761 Cook County Chicago IL 60614 Retail 13135 Knox County Knoxville TN 37923 Office 14332 Lorain Lorain OH 44052 Multifamily 12049 King Burien WA 98148 Multifamily 59046 Norfolk city Norfolk VA 23513 Self Storage 58929 Dallas Seagoville TX 75159 Retail 58860 Tarrant Mansfield TX 76063 Retail 14220 Yakima Yakima WA 98902 Retail 13154 Fulton Alpharetta GA 30004 Self Storage 59107 Palm Beach Lake Worth FL 33467 Retail 43870 Philadelphia Philadelphia PA 19114 Multifamily 12949 Salt Lake Salt Lake City UT 84123 Multifamily 13906 Henry Stockbridge GA 30281 Industrial 14057 Cherokee Canton GA 30114 Retail 13753 Baltimore Towson MD 21286 Office 13897 Tulare Visalia CA 93277 Retail 59013 Hanover Ashland VA 23005 Self Storage 13911 Jasper Ridgeland SC 29936 Self Storage 13127 Montgomery Plymouth Meeting PA 19462 Office 14412 King Federal Way WA 98003 Manufactured Housing Communities 12881 Whitfield Dalton GA 30721 Multifamily 13667 Mohave Fort Mohave AZ 86426 Self Storage 12761 San Bernardino Upland CA 91786 Manufactured Housing Communities 14592 Winnebago Menasha WI 54956 Office 13317 Clark Camas WA 98607 Self Storage 59092 Cook Evanston IL 60201 Office 13194 Cuyahoga Fairview Park OH 44126 Multifamily 13671 San Bernardino Fontana CA 92335 Self Storage 14120 Benton Kennewick WA 99336 Office 41748 Harris Houston TX 77004 Retail 59058 Orange Santa Ana CA 92706 Office 13455 King SeaTac WA 98168 Self Storage 13144 Dallas Dallas TX 75224 Self Storage 13148 Dallas Addison TX 75001 Self Storage 13639 Collin Plano TX 75075 Office - ------------------------------------------------------------------------------------------------------- ======================================================================================================= Cut-off Maturity Loan Property Original Date Date Loan Number Subtype Balance Balance Balance Type ------ ------- ------- ------- ------- ---- 58851 Suburban $110,000,000 $110,000,000 $110,000,000 Interest Only 43613 Full Service 110,000,000 110,000,000 87,727,778 IO, Balloon 59039 Single Tenant 110,000,000 110,000,000 102,327,796 Partial IO, Hyper Am 59001 Anchored 95,000,000 94,687,985 87,849,528 Balloon 58676 Single Tenant 80,000,000 80,000,000 80,000,000 Interest Only 58992 Garden Style 55,200,000 55,200,000 55,200,000 Interest Only 58923 Student 52,500,000 52,500,000 52,500,000 Interest Only 43641 Garden Style 44,800,000 44,800,000 43,616,638 IO, Balloon 42182 Multifamily/Office 39,500,000 39,500,000 35,215,357 IO, Balloon 58893 Unanchored 35,250,000 35,250,000 35,250,000 Interest Only 43593 Warehouse/Distribution 32,500,000 32,466,670 26,906,667 Balloon 58825 Suburban 26,720,000 26,720,000 26,720,000 Interest Only 58972 Suburban 24,000,000 24,000,000 24,000,000 Interest Only 58974 Anchored 18,600,000 18,600,000 17,838,300 IO, Balloon 59042 Suburban 18,500,000 18,471,452 13,874,739 Balloon 14943 Anchored 18,000,000 17,982,022 16,051,008 Balloon 58895 Garden Style 17,484,796 17,484,796 16,190,502 IO, Balloon 58990 Mid-Rise 17,400,000 17,400,000 17,400,000 Interest Only 13161 Garden Style 17,000,000 17,000,000 14,930,739 IO, Balloon 58767 Garden Style 17,000,000 16,964,493 15,723,729 Balloon 59038 Garden Style 15,200,000 15,200,000 13,219,666 IO, Balloon 43536 Anchored 15,200,000 15,200,000 13,248,723 IO, Balloon 43352-1 Anchored 3,800,000 3,800,000 3,485,734 43352-2 Anchored 3,600,000 3,600,000 3,302,275 43352-3 Anchored 3,100,000 3,100,000 2,843,625 43352-4 Anchored 2,400,000 2,400,000 2,201,516 43352-5 Anchored 2,250,000 2,250,000 2,063,922 43352 Anchored 15,150,000 15,150,000 13,897,072 Hyper Am 59068 Suburban 15,000,000 14,984,964 13,371,645 Balloon 43556-1 Specialty 2,450,000 2,450,000 2,450,000 43556-2 Specialty 2,110,000 2,110,000 2,110,000 43556-3 Specialty 1,770,000 1,770,000 1,770,000 43556-4 Specialty 1,690,000 1,690,000 1,690,000 43556-5 Specialty 1,630,000 1,630,000 1,630,000 43556-6 Specialty 1,310,000 1,310,000 1,310,000 43556-7 Specialty 1,260,000 1,260,000 1,260,000 43556-8 Specialty 1,160,000 1,160,000 1,160,000 43556-9 Specialty 710,000 710,000 710,000 43556-10 Specialty 710,000 710,000 710,000 43556 Specialty 14,800,000 14,800,000 14,800,000 IO, Hyper Am 58829 Suburban 14,720,000 14,720,000 14,720,000 Interest Only 43627 Retail/Office 14,700,000 14,700,000 12,550,140 IO, Balloon 43116 Retail/Multifamily 14,175,000 14,146,442 11,769,442 Balloon 58986 Suburban 14,100,000 14,100,000 13,289,172 IO, Balloon 58823 Suburban 13,936,000 13,936,000 13,936,000 Interest Only 43550 Anchored 13,550,000 13,550,000 12,054,815 IO, Balloon 42556 Anchored 13,500,000 13,500,000 12,007,258 Hyper Am 44098 Anchored 12,700,000 12,700,000 11,514,167 IO, Balloon ----------------------------- ------------ 13071 CBD 11,750,000 11,750,000 10,046,958 IO, Balloon 43589 Anchored 11,500,000 11,500,000 10,431,100 IO, Balloon 59099 Unanchored 10,800,000 10,777,523 9,991,397 Balloon 58975 Shadow Anchored 10,400,000 10,400,000 9,974,103 IO, Balloon 13828 Suburban 10,036,000 10,036,000 9,131,265 IO, Balloon ----------------------------- ------------ 14024 Suburban 9,925,000 9,925,000 8,876,377 IO, Balloon 59027 Suburban 9,680,000 9,660,007 8,010,739 Balloon 59073 Mixed Use 9,550,000 9,550,000 8,475,437 IO, Balloon 58865 Garden Style 9,440,000 9,440,000 8,783,145 IO, Balloon 58874 Suburban 9,400,000 9,400,000 8,220,169 IO, Balloon 59104 Self Storage 6,631,726 6,624,636 5,459,434 59104 Self Storage 1,788,491 1,786,579 1,472,339 59104 Self Storage 779,782 778,949 641,940 59104 Self Storage 9,200,000 9,190,164 7,573,713 Balloon 43764 Anchored 9,000,000 8,981,278 7,440,854 Balloon 59114 Shadow Anchored 4,200,000 4,195,484 3,454,872 Balloon 59112 Anchored 3,100,000 3,096,667 2,550,025 Balloon 59113 Shadow Anchored 1,350,000 1,348,548 1,110,495 Balloon ----------------------------- ------------ 8,650,000 8,640,700 7,115,393 14192 Senior Housing 8,520,000 8,511,695 7,100,485 Balloon 13396 Suburban 8,346,325 8,321,681 6,998,913 Balloon 59072 Suburban 8,200,000 8,200,000 7,138,594 IO, Balloon 13069 Suburban 8,150,000 8,150,000 6,969,890 IO, Balloon 59030 Warehouse 8,120,000 8,120,000 7,051,217 IO, Balloon 58909 Suburban 8,050,000 8,050,000 7,209,149 IO, Balloon 43403 Anchored 8,000,000 7,984,229 6,661,203 Balloon 11179 Anchored 7,520,026 7,480,714 6,325,403 Balloon 58991 Garden Style 7,400,000 7,400,000 7,400,000 Interest Only 58959 Single Tenant 7,100,000 7,100,000 6,302,135 IO, Balloon 14398 Unanchored 7,000,000 6,993,663 5,887,293 Balloon 14286 Limited Service 6,300,000 6,282,720 4,835,623 Balloon 13695 Unanchored 2,161,738 2,158,062 1,832,470 13695 Shadow Anchored 2,087,195 2,083,646 1,769,282 13695 Unanchored 1,863,567 1,860,399 1,579,716 13695 Various 6,112,500 6,102,108 5,181,468 Balloon 13401 Self Storage 6,100,000 6,081,648 5,102,236 Balloon 11386 Flex 6,000,000 5,982,697 5,394,691 Balloon 58841 Garden Style 5,938,205 5,938,205 5,938,205 Interest Only 14205 Office/Warehouse 5,920,000 5,908,684 4,948,655 Balloon 59020 Garden Style 5,800,000 5,800,000 5,040,546 IO, Balloon 14328 Garden Style 5,750,000 5,750,000 5,114,805 IO, Balloon 14014 Self Storage 5,400,000 5,400,000 4,686,609 IO, Balloon 58843 Garden Style 5,325,199 5,325,199 5,325,199 Interest Only 13277 Suburban 5,200,000 5,195,335 4,378,165 Balloon 59026 Anchored 5,060,000 5,060,000 5,060,000 Interest Only 59067 Distribution 4,950,000 4,950,000 4,404,501 IO, Balloon 58867 Self Storage 4,700,000 4,700,000 4,062,038 IO, Balloon 59004 Self Storage 4,700,000 4,700,000 4,700,000 Interest Only 59057 Unanchored 4,650,000 4,640,491 3,853,291 Balloon 58910 Anchored 4,640,000 4,640,000 4,640,000 Interest Only 13983 Limited Service 4,600,000 4,586,686 3,495,706 Hyper Am 14457 Suburban 4,560,000 4,560,000 4,154,384 IO, Balloon 59012 Garden Style 4,400,000 4,400,000 3,911,323 IO, Balloon 14203 Flex 4,320,000 4,311,742 3,611,180 Balloon 14334 Garden Style 4,300,000 4,300,000 3,824,985 IO, Balloon 58863 Garden Style 4,035,000 4,035,000 3,754,236 IO, Balloon 59093 Unanchored 4,000,000 4,000,000 3,489,140 IO, Balloon 43529 Anchored 4,000,000 4,000,000 3,348,532 Balloon 11977 Anchored 4,000,000 3,992,661 3,360,638 Balloon 12710 Suburban 1,736,170 1,732,814 1,449,235 12710 Suburban 1,634,043 1,630,884 1,363,986 12710 Suburban 629,787 628,570 525,703 12710 Suburban 4,000,000 3,992,267 3,338,923 Balloon 59060 Garden Style 3,920,000 3,915,804 3,226,537 Balloon 58799 Self Storage 3,900,000 3,900,000 3,200,024 IO, Balloon 14151 Self Storage 1,522,071 1,518,022 1,174,686 14151 Self Storage 1,311,535 1,308,046 1,012,201 14151 Self Storage 966,394 963,823 745,832 14151 Self Storage 3,800,000 3,789,891 2,932,719 Balloon 13014 Shadow Anchored 3,700,000 3,700,000 3,430,032 IO, Balloon 8233 Manufactured Housing Communities 3,690,635 3,643,209 3,140,156 Balloon 14613 Unanchored 3,600,000 3,600,000 3,139,458 IO, Balloon 13857 Garden Style 3,442,000 3,435,258 2,868,314 Balloon 13761 Anchored 3,434,000 3,424,185 2,892,120 Balloon 13135 Suburban 3,412,500 3,412,500 2,945,031 IO, Balloon 14332 Garden Style 3,350,000 3,350,000 2,979,930 IO, Balloon 12049 Garden Style 3,345,000 3,345,000 2,951,293 IO, Balloon 59046 Self Storage 3,100,000 3,100,000 2,704,083 IO, Balloon 58929 Shadow Anchored 2,100,000 2,090,739 1,602,150 Balloon 58860 Shadow Anchored 1,000,000 995,590 762,929 Balloon ----------------------------- ------------ 3,100,000 3,086,329 2,365,079 14220 Anchored 3,042,000 3,042,000 2,834,605 Balloon 13154 Self Storage 3,000,000 2,987,953 2,505,953 Balloon 59107 Anchored 2,925,000 2,925,000 2,441,763 Balloon 43870 Low-Rise 2,850,000 2,847,180 2,370,566 Balloon 12949 Garden Style 2,850,000 2,839,424 2,616,066 Balloon 13906 Office/Industrial Flex 2,730,000 2,730,000 2,384,849 IO, Balloon 14057 Unanchored 2,700,000 2,700,000 2,299,951 IO, Balloon 13753 Suburban 2,640,000 2,633,634 2,102,115 Balloon 13897 Power Center 2,550,000 2,545,186 2,134,888 Balloon 59013 Self Storage 2,480,000 2,475,250 2,072,572 Balloon 13911 Self Storage 2,475,000 2,470,362 2,074,007 Balloon 13127 Suburban 2,460,000 2,455,244 2,053,438 Balloon 14412 Manufactured Housing Communities 2,400,000 2,397,509 1,983,786 Balloon 12881 Garden Style 2,400,000 2,391,031 2,023,810 Balloon 13667 Self Storage 2,325,000 2,325,000 1,911,570 IO, Balloon 12761 Manufactured Housing Communities 2,300,000 2,291,435 1,940,356 Balloon 14592 Medical 2,236,000 2,232,700 1,691,730 Hyper Am 13317 Self Storage 2,240,000 2,229,681 1,898,894 Balloon 59092 Single Tenant 2,175,500 2,170,854 1,792,195 Balloon 13194 Multifamily 2,050,000 2,050,000 1,808,318 IO, Balloon 13671 Self Storage 2,050,000 2,050,000 1,801,539 IO, Balloon 14120 Suburban 2,050,000 2,045,893 1,703,342 Balloon 41748 Shadow Anchored 2,000,000 2,000,000 1,737,353 IO, Balloon 59058 Suburban 2,000,000 1,997,997 1,660,995 Balloon 13455 Self Storage 2,000,000 1,992,185 1,676,772 Balloon 13144 Self Storage 1,200,000 1,196,547 1,009,729 Balloon 13148 Self Storage 1,050,000 1,046,143 887,351 Balloon 13639 Medical 1,000,000 996,488 849,795 Balloon - ----------------------------------------------------------------------------------------------------------------- $1,586,656,687 $1,585,679,793 $1,451,074,161 ================================================================================================================= Administrative Sub- Fee Servicing Net Loan Mortgage Rate Fee Mortgage Number Rate (i) Rate Rate ------ -------- -------------- --------- -------- 58851 4.924% 0.061% 0.050% 4.862% 43613 5.130% 0.031% 0.010% 5.099% 59039 5.234% 0.061% 0.050% 5.173% 59001 5.080% 0.021% 0.010% 5.059% 58676 5.075% 0.061% 0.050% 5.014% 58992 5.067% 0.021% 0.010% 5.046% 58923 5.510% 0.061% 0.050% 5.449% 43641 5.176% 0.031% 0.010% 5.145% 42182 5.253% 0.031% 0.010% 5.222% 58893 4.694% 0.061% 0.050% 4.633% 43593 5.150% 0.031% 0.010% 5.119% 58825 5.237% 0.061% 0.050% 5.176% 58972 5.130% 0.061% 0.050% 5.069% 58974 5.250% 0.061% 0.050% 5.189% 59042 4.990% 0.061% 0.050% 4.929% 14943 5.260% 0.041% 0.030% 5.219% 58895 5.174% 0.061% 0.050% 5.049% 58990 4.857% 0.061% 0.050% 4.796% 13161 5.533% 0.061% 0.050% 5.472% 58767 5.083% 0.061% 0.050% 5.022% 59038 5.120% 0.061% 0.050% 5.059% 43536 5.220% 0.031% 0.010% 5.189% 43352-1 43352-2 43352-3 43352-4 43352-5 43352 5.336% 0.031% 0.010% 5.305% 59068 5.245% 0.061% 0.050% 5.184% 43556-1 43556-2 43556-3 43556-4 43556-5 43556-6 43556-7 43556-8 43556-9 43556-10 43556 5.356% 0.031% 0.010% 5.325% 58829 5.230% 0.061% 0.050% 5.169% 43627 5.317% 0.031% 0.010% 5.286% 43116 5.234% 0.031% 0.010% 5.203% 58986 5.162% 0.061% 0.050% 5.101% 58823 5.314% 0.061% 0.050% 5.253% 43550 5.148% 0.081% 0.060% 5.067% 42556 5.145% 0.031% 0.010% 5.114% 44098 5.051% 0.071% 0.050% 4.980% 13071 5.380% 0.061% 0.050% 5.319% 43589 5.077% 0.031% 0.010% 5.046% 59099 5.098% 0.061% 0.050% 5.037% 58975 5.250% 0.061% 0.050% 5.189% 13828 5.250% 0.061% 0.050% 5.189% 14024 5.400% 0.061% 0.050% 5.339% 59027 5.130% 0.061% 0.050% 5.069% 59073 5.042% 0.111% 0.100% 4.931% 58865 5.507% 0.061% 0.050% 5.446% 58874 5.352% 0.061% 0.050% 5.291% 59104 59104 59104 59104 4.974% 0.061% 0.050% 4.913% 43764 5.100% 0.031% 0.010% 5.069% 59114 4.950% 0.061% 0.050% 4.889% 59112 4.950% 0.061% 0.050% 4.889% 59113 4.950% 0.061% 0.050% 4.889% 14192 5.360% 0.061% 0.050% 5.299% 13396 5.560% 0.061% 0.050% 5.499% 59072 5.170% 0.061% 0.050% 5.109% 13069 5.386% 0.061% 0.050% 5.325% 59030 5.058% 0.061% 0.050% 4.997% 58909 5.475% 0.061% 0.050% 5.414% 43403 5.324% 0.031% 0.010% 5.293% 11179 5.530% 0.061% 0.050% 5.469% 58991 4.857% 0.061% 0.050% 4.796% 58959 5.549% 0.061% 0.050% 5.488% 14398 5.658% 0.071% 0.060% 5.587% 14286 5.640% 0.081% 0.070% 5.559% 13695 13695 13695 13695 5.913% 0.061% 0.050% 5.852% 13401 5.477% 0.081% 0.070% 5.396% 11386 5.664% 0.061% 0.050% 5.603% 58841 5.212% 0.061% 0.050% 5.151% 14205 5.450% 0.061% 0.050% 5.389% 59020 5.100% 0.061% 0.050% 5.039% 14328 5.150% 0.071% 0.060% 5.079% 14014 5.956% 0.071% 0.060% 5.885% 58843 5.355% 0.061% 0.050% 5.294% 13277 5.694% 0.071% 0.060% 5.623% 59026 4.600% 0.061% 0.050% 4.539% 59067 5.147% 0.061% 0.050% 5.086% 58867 5.778% 0.061% 0.050% 5.717% 59004 5.099% 0.061% 0.050% 5.038% 59057 5.172% 0.061% 0.050% 5.111% 58910 5.333% 0.071% 0.060% 5.262% 13983 5.353% 0.061% 0.050% 5.292% 14457 5.325% 0.061% 0.050% 5.264% 59012 5.110% 0.111% 0.100% 4.999% 14203 5.450% 0.061% 0.050% 5.389% 14334 5.150% 0.071% 0.060% 5.079% 58863 5.507% 0.061% 0.050% 5.446% 59093 5.251% 0.061% 0.050% 5.190% 43529 5.508% 0.031% 0.010% 5.477% 11977 5.615% 0.061% 0.050% 5.554% 12710 12710 12710 12710 5.404% 0.061% 0.050% 5.343% 59060 4.969% 0.061% 0.050% 4.908% 58799 5.405% 0.061% 0.050% 5.344% 14151 14151 14151 14151 5.800% 0.061% 0.050% 5.739% 13014 5.227% 0.061% 0.050% 5.166% 8233 5.977% 0.081% 0.070% 5.896% 14613 5.230% 0.061% 0.050% 5.169% 13857 5.350% 0.061% 0.050% 5.289% 13761 5.703% 0.061% 0.050% 5.642% 13135 5.714% 0.061% 0.050% 5.653% 14332 5.150% 0.071% 0.060% 5.079% 12049 5.736% 0.061% 0.050% 5.675% 59046 5.240% 0.061% 0.050% 5.179% 58929 5.472% 0.061% 0.050% 5.411% 58860 5.472% 0.061% 0.050% 5.411% 14220 5.621% 0.061% 0.050% 5.560% 13154 5.426% 0.061% 0.050% 5.365% 59107 5.417% 0.061% 0.050% 5.356% 43870 5.298% 0.031% 0.010% 5.267% 12949 5.766% 0.091% 0.080% 5.675% 13906 5.300% 0.061% 0.050% 5.239% 14057 5.692% 0.091% 0.080% 5.601% 13753 5.470% 0.061% 0.050% 5.409% 13897 5.500% 0.091% 0.080% 5.409% 59013 5.442% 0.061% 0.050% 5.381% 13911 5.530% 0.091% 0.080% 5.439% 13127 5.404% 0.061% 0.050% 5.343% 14412 5.100% 0.061% 0.050% 5.039% 12881 5.736% 0.051% 0.040% 5.685% 13667 5.480% 0.061% 0.050% 5.419% 12761 5.751% 0.061% 0.050% 5.690% 14592 5.235% 0.091% 0.080% 5.144% 13317 5.922% 0.061% 0.050% 5.861% 59092 4.989% 0.061% 0.050% 4.928% 13194 5.710% 0.071% 0.060% 5.639% 13671 5.550% 0.061% 0.050% 5.489% 14120 5.257% 0.061% 0.050% 5.196% 41748 5.524% 0.031% 0.010% 5.493% 59058 5.249% 0.061% 0.050% 5.188% 13455 5.545% 0.091% 0.080% 5.454% 13144 5.673% 0.061% 0.050% 5.612% 13148 5.809% 0.061% 0.050% 5.748% 13639 5.997% 0.061% 0.050% 5.936% - ----------------------------------------------------------------- 5.204% 0.047% 0.033% 5.157% ================================================================= Original Original Term Amortization First Interest to Term Loan Note Payment Accrual Monthly Maturity (months) Number Date Date Method Payment (months) (ii) ------ ---- ---- ------ --------- -------- ------------- 58851 3/15/2005 5/1/2005 Actual/360 $457,608 84 43613 6/23/2005 8/1/2005 Actual/360 651,408 127 300 59039 6/22/2005 8/1/2005 Actual/360 600,420 120 360 59001 5/9/2005 7/1/2005 Actual/360 514,635 60 360 58676 1/28/2005 3/1/2005 Actual/360 343,032 120 58992 6/6/2005 8/1/2005 Actual/360 236,319 60 58923 4/28/2005 6/1/2005 Actual/360 244,411 120 43641 6/20/2005 8/1/2005 Actual/360 245,338 84 360 42182 1/24/2005 3/1/2005 Actual/360 218,194 120 360 58893 6/1/2005 7/1/2005 Actual/360 139,801 60 43593 7/28/2005 9/1/2005 Actual/360 177,459 120 360 58825 4/8/2005 6/1/2005 Actual/360 118,230 120 58972 7/6/2005 9/1/2005 Actual/360 104,025 120 58974 6/29/2005 8/1/2005 Actual/360 102,710 120 360 59042 7/20/2005 9/1/2005 Actual/360 108,041 120 300 14943 7/26/2005 9/10/2005 Actual/360 99,508 84 360 58895 TBD 10/1/2005 Actual/360 95,730 120 360 58990 6/1/2005 7/1/2005 Actual/360 71,405 60 13161 3/4/2005 5/1/2005 Actual/360 96,876 120 360 58767 6/29/2005 8/1/2005 Actual/360 92,124 60 360 59038 6/30/2005 8/1/2005 Actual/360 82,715 120 360 43536 8/4/2005 10/1/2005 Actual/360 83,653 120 360 43352-1 43352-2 43352-3 43352-4 43352-5 43352 6/20/2005 8/1/2005 Actual/360 86,948 120 336 59068 7/29/2005 9/1/2005 Actual/360 82,784 84 360 43556-1 43556-2 43556-3 43556-4 43556-5 43556-6 43556-7 43556-8 43556-9 43556-10 43556 6/2/2005 8/1/2005 Actual/360 66,975 60 58829 4/8/2005 6/1/2005 Actual/360 65,046 120 43627 6/30/2005 8/1/2005 Actual/360 81,785 120 360 43116 6/27/2005 8/1/2005 Actual/360 78,134 120 360 58986 8/15/2005 10/1/2005 Actual/360 77,094 60 360 58823 4/8/2005 6/1/2005 Actual/360 62,570 120 43550 6/9/2005 8/1/2005 Actual/360 73,970 120 360 42556 7/29/2005 9/1/2005 Actual/360 73,672 120 360 44098 TBD 8/1/2005 Actual/360 68,573 120 360 13071 5/17/2005 7/1/2005 Actual/360 65,833 120 360 43589 6/30/2005 8/1/2005 Actual/360 62,277 120 360 59099 6/27/2005 8/1/2005 Actual/360 58,625 60 360 58975 6/29/2005 8/1/2005 Actual/360 57,429 120 360 13828 6/8/2005 8/1/2005 Actual/360 55,419 120 360 14024 6/3/2005 8/1/2005 Actual/360 55,732 120 360 59027 6/23/2005 8/1/2005 Actual/360 52,736 120 360 59073 7/15/2005 9/1/2005 Actual/360 51,512 120 360 58865 3/23/2005 5/1/2005 Actual/360 53,641 120 360 58874 5/5/2005 7/1/2005 Actual/360 52,503 120 360 59104 59104 59104 59104 7/28/2005 9/1/2005 Actual/360 49,242 120 360 43764 6/28/2005 8/1/2005 Actual/360 48,865 120 360 59114 7/13/2005 9/1/2005 Actual/360 22,418 120 360 59112 7/13/2005 9/1/2005 Actual/360 16,547 120 360 59113 7/13/2005 9/1/2005 Actual/360 7,206 120 360 14192 7/22/2005 9/1/2005 Actual/360 47,630 120 360 13396 5/20/2005 7/1/2005 Actual/360 47,704 120 360 59072 8/8/2005 10/1/2005 Actual/360 44,875 120 360 13069 5/5/2005 7/1/2005 Actual/360 45,694 120 360 59030 6/14/2005 8/1/2005 Actual/360 43,878 120 360 58909 5/31/2005 7/1/2005 Actual/360 45,581 120 360 43403 6/20/2005 8/1/2005 Actual/360 44,544 120 360 11179 11/23/2004 5/1/2005 Actual/360 43,028 116 356 58991 6/1/2005 7/1/2005 Actual/360 30,367 60 58959 7/21/2005 9/1/2005 Actual/360 40,532 120 360 14398 7/28/2005 9/1/2005 Actual/360 40,442 120 360 14286 6/16/2005 8/1/2005 Actual/360 39,216 120 300 13695 13695 13695 13695 6/3/2005 8/1/2005 Actual/360 36,306 120 360 13401 5/11/2005 7/1/2005 Actual/360 34,547 120 360 11386 5/20/2005 7/1/2005 Actual/360 34,687 84 360 58841 4/14/2005 6/1/2005 Actual/360 26,150 120 14205 6/17/2005 8/1/2005 Actual/360 33,428 120 360 59020 8/2/2005 10/1/2005 Actual/360 31,491 120 360 14328 5/13/2005 7/1/2005 Actual/360 31,397 120 360 14014 5/20/2005 7/1/2005 Actual/360 33,067 120 336 58843 4/14/2005 6/1/2005 Actual/360 24,094 120 13277 7/8/2005 9/1/2005 Actual/360 30,161 120 360 59026 6/30/2005 8/1/2005 30/360 19,397 84 59067 6/9/2005 8/1/2005 Actual/360 27,019 96 360 58867 5/4/2005 7/1/2005 Actual/360 27,512 120 360 59004 6/20/2005 8/1/2005 Actual/360 20,248 120 59057 6/23/2005 8/1/2005 Actual/360 25,453 120 360 58910 5/9/2005 7/1/2005 Actual/360 20,907 120 13983 6/21/2005 8/1/2005 Actual/360 27,846 120 300 14457 6/21/2005 8/1/2005 Actual/360 25,393 120 360 59012 6/30/2005 8/1/2005 Actual/360 23,917 120 360 14203 6/17/2005 8/1/2005 Actual/360 24,393 120 360 14334 5/13/2005 7/1/2005 Actual/360 23,479 120 360 58863 3/23/2005 5/1/2005 Actual/360 22,928 120 360 59093 8/18/2005 10/1/2005 Actual/360 22,091 120 360 43529 8/2/2005 10/1/2005 Actual/360 22,732 120 360 11977 6/6/2005 8/1/2005 Actual/360 23,001 120 360 12710 12710 12710 12710 6/20/2005 8/1/2005 Actual/360 22,471 120 360 59060 7/13/2005 9/1/2005 Actual/360 20,969 120 360 58799 6/3/2005 8/1/2005 Actual/360 23,729 120 300 14151 14151 14151 14151 6/27/2005 8/1/2005 Actual/360 24,021 120 300 13014 4/12/2005 6/1/2005 Actual/360 20,379 84 360 8233 4/23/2004 9/1/2004 Actual/360 22,139 117 357 14613 6/13/2005 8/1/2005 Actual/360 19,835 120 360 13857 6/6/2005 8/1/2005 Actual/360 19,221 120 360 13761 5/31/2005 7/1/2005 Actual/360 19,937 120 360 13135 4/12/2005 6/1/2005 Actual/360 19,836 120 360 14332 5/13/2005 7/1/2005 Actual/360 18,292 120 360 12049 12/29/2004 7/1/2005 Actual/360 19,491 115 360 59046 7/1/2005 8/1/2005 Actual/360 17,099 120 360 58929 5/25/2005 7/1/2005 Actual/360 12,861 120 300 58860 5/23/2005 7/1/2005 Actual/360 6,124 120 300 14220 8/2/2005 10/1/2005 Actual/360 17,504 60 360 13154 4/29/2005 6/1/2005 Actual/360 16,895 120 360 59107 8/3/2005 10/1/2005 Actual/360 16,456 120 360 43870 7/13/2005 9/1/2005 Actual/360 15,823 120 360 12949 4/5/2005 6/1/2005 Actual/360 16,661 72 360 13906 4/26/2005 6/1/2005 Actual/360 15,160 120 360 14057 6/21/2005 8/1/2005 Actual/360 15,863 120 348 13753 6/14/2005 8/1/2005 Actual/360 15,611 120 324 13897 6/23/2005 8/1/2005 Actual/360 14,479 120 360 59013 6/17/2005 8/1/2005 Actual/360 13,991 120 360 13911 6/29/2005 8/1/2005 Actual/360 14,099 120 360 13127 6/20/2005 8/1/2005 Actual/360 13,820 120 360 14412 7/13/2005 9/1/2005 Actual/360 13,031 120 360 12881 4/19/2005 6/1/2005 Actual/360 13,984 120 360 13667 6/20/2005 8/1/2005 Actual/360 14,250 120 300 12761 4/4/2005 6/1/2005 Actual/360 13,424 120 360 14592 7/14/2005 9/1/2005 Actual/360 13,379 120 300 13317 3/9/2005 5/1/2005 Actual/360 13,318 120 360 59092 7/1/2005 8/1/2005 Actual/360 11,664 120 360 13194 4/20/2005 6/1/2005 Actual/360 11,911 120 360 13671 6/9/2005 8/1/2005 Actual/360 11,704 120 360 14120 6/22/2005 8/1/2005 Actual/360 11,329 120 360 41748 8/15/2005 10/1/2005 Actual/360 11,386 120 360 59058 7/15/2005 9/1/2005 Actual/360 11,043 120 360 13455 4/25/2005 6/1/2005 Actual/360 11,412 120 360 13144 5/13/2005 7/1/2005 Actual/360 6,944 120 360 13148 4/22/2005 6/1/2005 Actual/360 6,167 120 360 13639 4/25/2005 6/1/2005 Actual/360 5,994 120 360 - ------------------------------------------------------------------------------------- 105 245 ===================================================================================== Remaining Term Interest to Loan Only Seasoning Maturity Maturity Cross-Collateralized Related Number Period (months) (months) Date Loans Loans ------ ------ --------- -------- -------- -------------------- ------- 58851 84 5 79 4/1/2012 43613 24 2 125 2/1/2016 59039 60 2 118 7/1/2015 59001 3 57 6/1/2010 58676 120 7 113 2/1/2015 58992 60 2 58 7/1/2010 Yes(BACM 05-4-D) 58923 120 4 116 5/1/2015 43641 60 2 82 7/1/2012 42182 36 7 113 2/1/2015 58893 60 3 57 6/1/2010 43593 1 119 8/1/2015 58825 120 4 116 5/1/2015 Yes(BACM 05-4-C) 58972 120 1 119 8/1/2015 58974 84 2 118 7/1/2015 Yes(BACM 05-4-E) 59042 1 119 8/1/2015 14943 1 83 8/1/2012 58895 60 120 9/1/2015 58990 60 3 57 6/1/2010 Yes(BACM 05-4-D) 13161 24 5 115 4/1/2015 58767 2 58 7/1/2010 59038 24 2 118 7/1/2015 43536 24 120 9/1/2015 43352-1 43352-2 43352-3 43352-4 43352-5 43352 60 2 118 7/1/2015 59068 1 83 8/1/2012 43556-1 43556-2 43556-3 43556-4 43556-5 43556-6 43556-7 43556-8 43556-9 43556-10 43556 60 2 58 7/1/2010 58829 120 4 116 5/1/2015 Yes(BACM 05-4-C) 43627 12 2 118 7/1/2015 43116 2 118 7/1/2015 58986 12 60 9/1/2010 58823 120 4 116 5/1/2015 Yes(BACM 05-4-C) 43550 36 2 118 7/1/2015 42556 36 1 119 8/1/2015 44098 48 2 118 7/1/2015 13071 12 3 117 6/1/2015 Yes(BACM 05-4-L) 43589 48 2 118 7/1/2015 59099 2 58 7/1/2010 58975 84 2 118 7/1/2015 Yes(BACM 05-4-E) 13828 48 2 118 7/1/2015 Yes(BACM 05-4-J) 14024 36 2 118 7/1/2015 59027 2 118 7/1/2015 59073 36 1 119 8/1/2015 58865 60 5 115 4/1/2015 Yes(BACM 05-4-F) 58874 24 3 117 6/1/2015 59104 59104 59104 59104 1 119 8/1/2015 43764 2 118 7/1/2015 59114 1 119 8/1/2015 Yes(BACM 05-4-A) Yes(BACM 05-4-A) 59112 1 119 8/1/2015 Yes(BACM 05-4-A) Yes(BACM 05-4-A) 59113 1 119 8/1/2015 Yes(BACM 05-4-A) Yes(BACM 05-4-A) 14192 1 119 8/1/2015 13396 3 117 6/1/2015 59072 24 120 9/1/2015 13069 12 3 117 6/1/2015 Yes(BACM 05-4-L) 59030 24 2 118 7/1/2015 58909 36 3 117 6/1/2015 43403 2 118 7/1/2015 11179 5 111 12/1/2014 58991 60 3 57 6/1/2010 Yes(BACM 05-4-D) 58959 30 1 119 8/1/2015 14398 1 119 8/1/2015 14286 2 118 7/1/2015 13695 13695 13695 13695 2 118 7/1/2015 13401 3 117 6/1/2015 11386 3 81 6/1/2012 58841 120 4 116 5/1/2015 Yes(BACM 05-4-C) 14205 2 118 7/1/2015 Yes(BACM 05-4-M) 59020 24 120 9/1/2015 14328 36 3 117 6/1/2015 Yes(BACM 05-4-I) 14014 24 3 117 6/1/2015 58843 120 4 116 5/1/2015 Yes(BACM 05-4-C) 13277 1 119 8/1/2015 59026 84 2 82 7/1/2012 59067 12 2 94 7/1/2013 58867 12 3 117 6/1/2015 59004 120 2 118 7/1/2015 59057 2 118 7/1/2015 58910 120 3 117 6/1/2015 Yes(BACM 05-4-C) 13983 2 118 7/1/2015 14457 48 2 118 7/1/2015 Yes(BACM 05-4-J) 59012 36 2 118 7/1/2015 14203 2 118 7/1/2015 Yes(BACM 05-4-M) 14334 36 3 117 6/1/2015 Yes(BACM 05-4-I) 58863 60 5 115 4/1/2015 Yes(BACM 05-4-F) 59093 24 120 9/1/2015 43529 0 120 9/1/2015 11977 2 118 7/1/2015 12710 12710 12710 12710 2 118 7/1/2015 Yes(BACM 05-4-N) 59060 1 119 8/1/2015 Yes(BACM 05-4-G) 58799 24 2 118 7/1/2015 14151 14151 14151 14151 2 118 7/1/2015 13014 24 4 80 5/1/2012 8233 13 104 5/1/2014 14613 24 2 118 7/1/2015 13857 2 118 7/1/2015 13761 3 117 6/1/2015 13135 12 4 116 5/1/2015 Yes(BACM 05-4-J) 14332 36 3 117 6/1/2015 Yes(BACM 05-4-I) 12049 19 3 112 1/1/2015 59046 24 2 118 7/1/2015 58929 3 117 6/1/2015 Yes(BACM 05-4-B) Yes(BACM 05-4-B) 58860 3 117 6/1/2015 Yes(BACM 05-4-B) Yes(BACM 05-4-B) 14220 60 9/1/2010 13154 4 116 5/1/2015 59107 120 9/1/2015 43870 1 119 8/1/2015 12949 4 68 5/1/2011 13906 24 4 116 5/1/2015 Yes(BACM 05-4-J) 14057 12 2 118 7/1/2015 13753 2 118 7/1/2015 13897 2 118 7/1/2015 59013 2 118 7/1/2015 13911 2 118 7/1/2015 13127 2 118 7/1/2015 Yes(BACM 05-4-N) 14412 1 119 8/1/2015 12881 4 116 5/1/2015 13667 24 2 118 7/1/2015 Yes(BACM 05-4-K) 12761 4 116 5/1/2015 14592 1 119 8/1/2015 13317 5 115 4/1/2015 59092 2 118 7/1/2015 13194 24 4 116 5/1/2015 13671 24 2 118 7/1/2015 Yes(BACM 05-4-K) 14120 2 118 7/1/2015 41748 18 0 120 9/1/2015 59058 1 119 8/1/2015 Yes(BACM 05-4-G) 13455 4 116 5/1/2015 13144 3 117 6/1/2015 Yes(BACM 05-4-H) 13148 4 116 5/1/2015 Yes(BACM 05-4-H) 13639 4 116 5/1/2015 - ------------------------------------------------------------------------------------------------------------ 2 103 ============================================================================================================ Prepayment Penalty Yield Loan Description Maintenance Loan Loan Number (payments) Type Sequence Number Group ------ ---------- ----------- -------- ------ ----- 58851 LO(78)/OPEN(6)/DEFEASANCE 58851 1 43613 LO(124)/OPEN(3)/DEFEASANCE 43613 1 59039 LO(117)/OPEN(3)/DEFEASANCE 59039 1 59001 LO(55)/OPEN(5)/DEFEASANCE 59001 1 58676 LO(117)/OPEN(3)/DEFEASANCE 58676 1 58992 LO(57)/OPEN(3)/DEFEASANCE 58992 1 58923 LO(117)/OPEN(3)/DEFEASANCE 58923 1 43641 LO(80)/OPEN(4)/DEFEASANCE 43641 2 42182 LO(119)/OPEN(1)/DEFEASANCE 42182 2 58893 LO(56)/OPEN(4)/DEFEASANCE 58893 1 43593 LO(119)/OPEN(1)/DEFEASANCE 43593 1 58825 LO(116)/OPEN(4)/DEFEASANCE 58825 1 58972 LO(116)/OPEN(4)/DEFEASANCE 58972 1 58974 LO(36)/GRTR1%PPMTorYM(81)/OPEN(3) 58974 1 59042 LO(117)/OPEN(3)/DEFEASANCE 59042 1 14943 LO(80)/OPEN(4)DEFEASANCE 14943 1 58895 LO(117)/OPEN(3)/DEFEASANCE 58895 2 58990 LO(57)/OPEN(3)/DEFEASANCE 58990 2 13161 LO(116)/OPEN(4)/DEFEASANCE 13161 2 58767 LO(57)/OPEN(3)/DEFEASANCE 58767 2 59038 LO(48)/GRTR1%PPMTorYM(65)/OPEN(7) 59038 2 43536 LO(117)/OPEN(3)/DEFEASANCE 43536 1 43352-1 43352-1 1 43352-2 43352-2 1 43352-3 43352-3 1 43352-4 43352-4 1 43352-5 43352-5 1 43352 GRTR1%PPMTorYM(25)/DEFEASANCEorGRTR1%PPMTorYM(94)/OPEN(1) 43352 1 59068 LO(81)/OPEN(3)/DEFEASANCE 59068 1 43556-1 43556-1 1 43556-2 43556-2 1 43556-3 43556-3 1 43556-4 43556-4 1 43556-5 43556-5 1 43556-6 43556-6 1 43556-7 43556-7 1 43556-8 43556-8 1 43556-9 43556-9 1 43556-10 43556-10 1 43556 LO(59)/OPEN(1)/DEFEASANCE 43556 1 58829 LO(116)/OPEN(4)/DEFEASANCE 58829 1 43627 LO(118)/OPEN(2)/DEFEASANCE 43627 1 43116 LO(119)/OPEN(1)/DEFEASANCE 43116 1 58986 LO(56)/OPEN(4)/DEFEASANCE 58986 1 58823 LO(116)/OPEN(4)/DEFEASANCE 58823 1 43550 LO(119)/OPEN(1)/DEFEASANCE 43550 1 42556 LO(119)/OPEN(1)/DEFEASANCE 42556 1 44098 LO(23),GRTR3%PPMT OR YM(96),OPEN(1) 44098 1 13071 LO(116)/OPEN(4)/DEFEASANCE 13071 1 43589 LO(119)/OPEN(1)/DEFEASANCE 43589 1 59099 LO(56)/OPEN(4)/DEFEASANCE 59099 1 58975 LO(36)/GRTR1%PPMTorYM(81)/OPEN(3) 58975 1 13828 LO(116)/OPEN(4)/DEFEASANCE 13828 1 14024 LO(116)/OPEN(4)/DEFEASANCE 14024 1 59027 LO(117)/OPEN(3)/DEFEASANCE 59027 1 59073 LO(117)/OPEN(3)/DEFEASANCE 59073 1 58865 LO(36)/GRTR1%PPMTorYM(79)/OPEN(5) 58865 1 58874 LO(116)/OPEN(4)/DEFEASANCE 58874 1 59104 59104 1 59104 59104 1 59104 59104 1 59104 LO(117)/OPEN(3)/DEFEASANCE 59104 1 43764 LO(118)/OPEN(2)/DEFEASANCE 43764 1 59114 LO(116)/OPEN(4)/DEFEASANCE 59114 1 59112 LO(116)/OPEN(4)/DEFEASANCE 59112 1 59113 LO(116)/OPEN(4)/DEFEASANCE 59113 1 1 14192 LO(116)/OPEN(4)/DEFEASANCE 14192 2 13396 LO(116)/OPEN(4)/DEFEASANCE 13396 1 59072 LO(116)/OPEN(4)/DEFEASANCE 59072 1 13069 LO(116)/OPEN(4)/DEFEASANCE 13069 1 59030 GRTR1%PPMTorYM(26)/DEFEASANCE(90)/OPEN(4) 59030 1 58909 LO(115)/OPEN(5)/DEFEASANCE 58909 1 43403 LO(119)/OPEN(1)/DEFEASANCE 43403 1 11179 LO(112)/OPEN(4)/DEFEASANCE 11179 1 58991 LO(57)/OPEN(3)/DEFEASANCE 58991 2 58959 LO(115)/OPEN(5)/DEFEASANCE 58959 1 14398 LO(116)/OPEN(4)/DEFEASANCE 14398 1 14286 LO(116)/OPEN(4)/DEFEASANCE 14286 1 13695 13695 1 13695 13695 1 13695 13695 1 13695 LO(116)/OPEN(4)/DEFEASANCE 13695 1 13401 LO(116)/OPEN(4)/ DEFEASANCE 13401 1 11386 LO(80)/OPEN(4)/DEFEASANCE 11386 1 58841 LO(116)/OPEN(4)/DEFEASANCE 58841 1 14205 LO(47)/GRTR1%PPMTorYM(69)/OPEN(4) 14205 1 59020 LO(117)/OPEN(3)/DEFEASANCE 59020 2 14328 LO(116)/OPEN(4)/ DEFEASANCE 14328 2 14014 LO(116)/OPEN(4)/DEFEASANCE 14014 1 58843 LO(116)/OPEN(4)/DEFEASANCE 58843 1 13277 LO(116)/OPEN(4)/DEFEASANCE 13277 1 59026 LO(23)/GRTR1%PPMTorYM(58)/OPEN(3) 59026 1 59067 LO(93)/OPEN(3)/DEFEASANCE 59067 1 58867 LO(116)/OPEN(4)/DEFEASANCE 58867 1 59004 LO(47)/GRTR1%PPMTorYM(69)/OPEN(4) 59004 1 59057 LO(117)/OPEN(3)/DEFEASANCE 59057 1 58910 LO(116)/OPEN(4)/DEFEASANCE 58910 1 13983 LO(35)/GRTR1%PPMTorYM(81)/OPEN(4) 13983 1 14457 LO(113)/OPEN(7)/DEFEASANCE 14457 1 59012 LO(117)/OPEN(3)/DEFEASANCE 59012 2 14203 LO(47)/GRTR1%PPMTorYM(69)/OPEN(4) 14203 1 14334 LO(116)/OPEN(4)/DEFEASANCE 14334 2 58863 LO(36)/GRTR1%PPMTorYM(79)/OPEN(5) 58863 1 59093 LO(117)/OPEN(3)/DEFEASANCE 59093 1 43529 LO(119)/OPEN(1)/DEFEASANCE 43529 1 11977 LO(116)/OPEN(4)/DEFEASANCE 11977 1 12710 12710 1 12710 12710 1 12710 12710 1 12710 LO(35)/GRTR1%PPMTorYM(81)/OPEN(4) 12710 1 59060 LO(113)/OPEN(7)/DEFEASANCE 59060 2 58799 LO(117)/OPEN(3)/DEFEASANCE 58799 1 14151 14151 1 14151 14151 1 14151 14151 1 14151 LO(116)/OPEN(4)/DEFEASANCE 14151 1 13014 LO(80)/OPEN(4)/DEFEASANCE 13014 1 8233 LO(113)/OPEN(4)/DEFEASANCE 8233 1 14613 LO(116)/OPEN(4)/DEFEASANCE 14613 1 13857 LO(116)/OPEN(4)/DEFEASANCE 13857 2 13761 LO(35)/GRTR1%PPMTorYM(81)/OPEN(4) 13761 1 13135 LO(116)/OPEN(4)/DEFEASANCE 13135 1 14332 LO(116)/OPEN(4)/ DEFEASANCE 14332 2 12049 LO(111)/OPEN(4)/DEFEASANCE 12049 2 59046 LO(118)/OPEN(2)/DEFEASANCE 59046 1 58929 LO(47)/GRTR1%PPMTorYM(66)/OPEN(7) 58929 1 58860 LO(47)/GRTR1%PPMTorYM(66)/OPEN(7) 58860 1 1 14220 LO(56)OPEN(4)/DEFEASANCE 14220 1 13154 LO(35)/GRTR1%PPMTorYM(81)/OPEN(4) 13154 1 59107 LO(116)/OPEN(4)/DEFEASANCE 59107 1 43870 LO(119)/OPEN(1)/DEFEASANCE 43870 1 12949 LO(0)/GRTR1%PPMTorYM(59)/1%PPMT(9)/OPEN(4) 12949 2 13906 LO(116)/OPEN(4)/DEFEASANCE 13906 1 14057 LO(116)/OPEN(4)/DEFEASANCE 14057 1 13753 LO(116)/OPEN(4)/DEFEASANCE 13753 1 13897 LO(35)/GRTR1%PPMTorYM(81)/OPEN(4) 13897 1 59013 LO(117)/OPEN(3)/DEFEASANCE 59013 1 13911 LO(116)/OPEN(4)/DEFEASANCE 13911 1 13127 LO(35)/GRTR1%PPMTorYM(81)/OPEN(4) 13127 1 14412 LO(116)/OPEN(4)/DEFEASANCE 14412 2 12881 LO(116)/OPEN(4)/DEFEASANCE 12881 1 13667 LO(116)/OPEN(4)/DEFEASANCE 13667 1 12761 LO(116)/OPEN(4)/DEFEASANCE 12761 2 14592 LO(116)/OPEN(4)/DEFEASANCE 14592 1 13317 LO(116)/OPEN(4)/DEFEASANCE 13317 1 59092 LO(113)/OPEN(7)/DEFEASANCE 59092 1 13194 LO(116)/OPEN(4)/DEFEASANCE 13194 2 13671 LO(116)/OPEN(4)/DEFEASANCE 13671 1 14120 LO(116)/OPEN(4)/DEFEASANCE 14120 1 41748 LO(119)/OPEN(1)/DEFEASANCE 41748 1 59058 LO(113)/OPEN(7)/DEFEASANCE 59058 1 13455 LO(116)/OPEN(4)/DEFEASANCE 13455 1 13144 LO(116)/OPEN(4)/DEFEASANCE 13144 1 13148 LO(116)/OPEN(4)/DEFEASANCE 13148 1 13639 LO(47)/GRTR1%PPMTorYM(69)/OPEN(4) 13639 1 - -------------------------------------------------------------------------------------------------------------------- ==================================================================================================================== Loan Loan Property Appraisal Appraisal Number Originator Name Value Date ------ ---------- ---- --------- --------- 58851 Bank of America Pacific Arts Plaza $339,000,000 2/24/2005 43613 BSCMI Renaissance Baltimore Harborplace 157,000,000 5/3/2005 59039 Bank of America Sotheby's Building 326,000,000 5/6/2005 59001 Bank of America Peachtree Mall 124,500,000 4/29/2005 58676 Bank of America One Liberty Center 141,000,000 7/1/2005 58992 Bank of America The Terrace Apartments 98,800,000 4/21/2005 58923 Bank of America NYU Housing - 201 East 14th Street 74,200,000 3/21/2005 43641 BSCMI The Crossings 56,500,000 5/27/2005 42182 BSCMI Colonade Apartments 54,600,000 11/15/2004 58893 Bank of America Barceloneta Outlet Center 55,000,000 4/10/2005 43593 BSCMI Coach - Jacksonville 42,900,000 6/15/2005 58825 Bank of America Capistrano I Office Buildings 33,400,000 3/7/2005 58972 Bank of America Town Center 38,000,000 4/20/2005 58974 Bank of America Beltway Plaza I & II 25,000,000 4/22/2005 59042 Bank of America Old Mill Corporate Center III 28,900,000 7/1/2005 14943 Bridger Park Place Shopping Center 23,500,000 6/3/2005 58895 Bank of America The Club at Copperleaf 22,000,000 3/21/2005 58990 Bank of America Skyline Terrace Apartments 36,000,000 4/25/2005 13161 Bridger Newport Cove Apartments 21,480,000 2/1/2005 58767 Bank of America Steeplechase Apartments 21,400,000 4/11/2005 59038 Bank of America Fontenelle Hills Apartments 19,100,000 5/12/2005 43536 BSCMI East Norriton Shopping Center 19,600,000 4/15/2005 43352-1 BSCMI ACV VI Portfolio - Rincon Plaza 5,400,000 5/16/2005 43352-2 BSCMI ACV VI Portfolio - Alta Mesa Plaza 5,000,000 5/16/2005 43352-3 BSCMI ACV VI Portfolio - Pepperwood Plaza 4,200,000 5/16/2005 43352-4 BSCMI ACV VI Portfolio - Midvale Park Center 3,300,000 5/16/2005 43352-5 BSCMI ACV VI Portfolio - Warner Plaza 3,200,000 5/16/2005 43352 BSCMI ACV VI Portfolio (Roll Up) 21,100,000 5/16/2005 59068 Bank of America Palm Valley Office Park 19,100,000 6/6/2005 43556-1 BSCMI Steak & Ale - Trevose 3,700,000 3/1/2005 43556-2 BSCMI Steak & Ale - Farmington Hills 3,200,000 3/1/2005 43556-3 BSCMI Carino's - El Paso 2,400,000 3/1/2005 43556-4 BSCMI Carino's - College Station 2,500,000 3/1/2005 43556-5 BSCMI Bennigan's - Norfolk 2,460,000 3/6/2005 43556-6 BSCMI Simply Fondue - Lewisville 1,900,000 3/1/2005 43556-7 BSCMI Del Taco - Bakersfield 2,000,000 3/1/2005 43556-8 BSCMI Taco Bell - Harrison 1,500,000 3/1/2005 43556-9 BSCMI Taco Bell - Warren 975,000 3/1/2005 43556-10 BSCMI Taco Bell - Richmond 975,000 3/1/2005 43556 BSCMI Gibraltar Portfolio (Roll Up) 21,610,000 Various 58829 Bank of America Valley View Commerce Center 18,500,000 3/4/2005 43627 BSCMI Powder Mill Square 20,000,000 6/3/2005 43116 BSCMI 105-113 Wooster Street 17,900,000 4/1/2005 58986 Bank of America Prairie Stone Commons 17,800,000 5/3/2005 58823 Bank of America Anaheim Hills Business Center 17,420,000 3/8/2005 43550 BSCMI Montgomery Towne Square 17,300,000 4/18/2005 42556 BSCMI BJ's Wholesale Club 18,800,000 2/25/2005 44098 BSCMI Ballard Plaza 15,875,000 7/13/2005 13071 Bridger Highpoint Center 15,500,000 2/9/2005 43589 BSCMI Shaw's Plaza - Hillsborough 14,600,000 4/27/2005 59099 Bank of America Shops at Metropolis 13,750,000 6/8/2005 58975 Bank of America Northpark Plaza I & II 14,000,000 5/3/2005 13828 Bridger Friar's Branch Crossing 15,500,000 4/7/2005 14024 Bridger Mission Lake Center 14,000,000 4/28/2005 59027 Bank of America 25 Lindsley Drive 12,100,000 5/6/2005 59073 Bank of America Hot Rod Hill 13,600,000 5/19/2005 58865 Bank of America Woodmeade South Apartments 11,800,000 2/11/2005 58874 Bank of America Pinebrook I & II 11,750,000 4/1/2006 59104 Bank of America I-40 West Amarillo Self Storage Portfolio - I-40 Bell 8,361,742 6/2/2005 59104 Bank of America I-40 West Amarillo Self Storage Portfolio - Britain/Virginia 2,255,054 6/2/2005 59104 Bank of America I-40 West Amarillo Self Storage Portfolio - I-40 Bell Annex 983,204 6/2/2005 59104 Bank of America I-40 West Amarillo Self Storage Portfolio (Roll Up) 11,600,000 6/2/2005 43764 BSCMI Shaw's - Hanson 11,950,000 5/18/2005 59114 Bank of America Big Lots Center-In Line Shops 5,870,000 6/14/2005 59112 Bank of America Big Lots Center 4,480,000 6/14/2005 59113 Bank of America Big Lots- Kragen Pad 2,660,000 6/14/2005 ------------ Sub-Total Crossed Loans 13,010,000 14192 Bridger Meadows of Livonia (2005) 11,400,000 5/19/2005 13396 Bridger Puyallup Executive Park 11,200,000 3/4/2005 59072 Bank of America Westchase Technology Center 11,175,000 5/9/2005 13069 Bridger Magnolia Centre I & Park Centre 10,800,000 2/9/2005 59030 Bank of America Wedgewood IV 10,200,000 5/17/2005 58909 Bank of America Sioux Falls Corporate Centre I & II 12,300,000 3/31/2005 43403 BSCMI Cooper's Plaza 10,900,000 4/24/2005 11179 Bridger Arcadia Plaza 9,480,000 10/11/2004 58991 Bank of America Park Place 17,000,000 4/21/2005 58959 Bank of America Federal Express-Torrance 11,980,000 9/1/2005 14398 Bridger Northgate Center - Orlando 9,000,000 5/29/2005 14286 Bridger Wingate Tampa 8,500,000 5/20/2005 13695 Bridger The Village on Samish 2,900,000 9/1/2005 13695 Bridger University Village 2,800,000 3/24/2005 13695 Bridger Lake City Way 2,500,000 3/30/2005 13695 Bridger McDonald Retail Portfolio (Roll Up) 8,200,000 Various 13401 Bridger Gladiolus Self Storage 7,750,000 4/1/2005 11386 Bridger Flamingo Commerce Center 7,500,000 1/1/2006 58841 Bank of America Fleur De Lis Apartments 7,500,000 3/4/2005 14205 Bridger IGC Park - Phase II 7,800,000 4/22/2005 59020 Bank of America Margate on Cone Apartments 7,300,000 5/2/2005 14328 Bridger Condor Garden Apartments 7,300,000 4/21/2005 14014 Bridger Port Orange Self Storage 6,800,000 4/4/2005 58843 Bank of America Piccadilly Apartments 8,360,000 3/3/2005 13277 Bridger Midtown Office 6,630,000 6/9/2005 59026 Bank of America Redbud Commons 9,300,000 5/16/2005 59067 Bank of America Orangethorpe Promenade 6,665,000 5/24/2005 58867 Bank of America Fullerton Self Storage 6,300,000 3/28/2005 59004 Bank of America Olivenhain Self Storage 10,550,000 5/5/2005 59057 Bank of America 308-312 East Betteravia Road 7,400,000 5/15/2005 58910 Bank of America Seligman Best Buy 5,800,000 4/1/2005 13983 Bridger Holiday Inn Exp - Concord 6,550,000 5/13/2005 14457 Bridger Lincoln Park 10 Building 7,700,000 5/24/2005 59012 Bank of America Park Row East Apartments 5,540,000 5/10/2005 14203 Bridger IGC Park - Phase I 5,450,000 4/22/2005 14334 Bridger Evergreen Village Apartments 5,700,000 4/21/2005 58863 Bank of America Heritage Place Apartments 5,070,000 2/11/2005 59093 Bank of America Hilton Head Plaza 5,000,000 6/5/2005 43529 BSCMI Eckerd - Stallings 5,050,000 6/24/2005 11977 Bridger Walgreens - Havana Street 5,160,000 2/1/2005 12710 Bridger 545 W Germantown Pike 2,550,000 3/14/2005 12710 Bridger 342 Germantown 2,400,000 3/14/2005 12710 Bridger 649 W Germantown 925,000 3/14/2005 12710 Bridger Philomeno & Salamone Portfolio (Roll Up) 5,875,000 3/14/2005 59060 Bank of America Villa West Apartment 4,900,000 5/19/2005 58799 Bank of America Premiere Self Storage 6,570,000 2/24/2005 14151 Bridger Maxi Space Storage 2205 70th 2,205,000 4/12/2005 14151 Bridger Maxi Space Storage 109th 1,900,000 4/12/2005 14151 Bridger Maxi Space Storage 2415 70th 1,400,000 4/12/2005 14151 Bridger Maxi Space Storage Portfolio (Roll Up) 5,505,000 4/12/2005 13014 Bridger Burlington Retail Center 5,250,000 2/24/2005 8233 Bridger Lake Canyada MHC 4,650,000 3/17/2004 14613 Bridger Lake Stevens Station 3 4,575,000 5/16/2005 13857 Bridger Premier Club Apts 4,350,000 4/14/2005 13761 Bridger CVS - North Sheffield 4,560,000 4/5/2005 13135 Bridger Financial Plaza 5,650,000 12/21/2004 14332 Bridger Lakeshore Colonial Apartments 4,200,000 4/21/2005 12049 Bridger Woodcrest Apartments in Burien 4,300,000 11/23/2004 59046 Bank of America AAAA Self Storage Facility 3,900,000 5/16/2005 58929 Bank of America Wal-Mart Pad Sites-Seagoville 2,100,000 5/10/2005 58860 Bank of America Wal-Mart Pad Sites-Mansfield 2,300,000 3/10/2005 ------------ Sub-Total Crossed Loans 4,400,000 14220 Bridger Southgate Shopping Center (Yakima, WA) 4,150,000 4/30/2005 13154 Bridger SUSA Alpharetta 3,950,000 3/21/2005 59107 Bank of America CVS - Lake Worth 4,000,000 5/31/2005 43870 BSCMI Linden Court 3,800,000 5/24/2005 12949 Bridger Parkway Commons - Horizon 3,650,000 1/26/2005 13906 Bridger South 75 Center 4,100,000 4/7/2005 14057 Bridger Bridge Pointe Plaza 3,600,000 4/1/2005 13753 Bridger Cromwell Bridge Road Bldg 3,400,000 4/12/2005 13897 Bridger Packwood Building J 3,800,000 5/18/2005 59013 Bank of America Virginia Center Self Storage 3,200,000 5/13/2005 13911 Bridger AAA Storage City 3,400,000 5/10/2005 13127 Bridger South Gravers Office 3,800,000 3/14/2005 14412 Bridger Parkwood Lane MHC 3,650,000 5/19/2005 12881 Bridger Parkview Apts 3,000,000 3/1/2005 13667 Bridger Fort Mohave Storage 3,100,000 4/14/2005 12761 Bridger Mountain View Estates MHC 4,400,000 2/9/2005 14592 Bridger Thedacare Medical Office Building 3,320,000 6/1/2005 13317 Bridger Camas Mini Storage 2,900,000 2/10/2005 59092 Bank of America 1633 Chicago Avenue 2,780,000 6/16/2005 13194 Bridger Parkview Manor Apartments 2,640,000 2/22/2005 13671 Bridger Platinum Storage 3,100,000 4/8/2005 14120 Bridger Quinault Professional Center 2,730,000 5/17/2005 41748 BSCMI University Gateway 2,820,000 6/23/2005 59058 Bank of America 1912 N. Broadway 2,500,000 5/18/2005 13455 Bridger Des Moines Way Self Storage 4,100,000 3/9/2005 13144 Bridger Tyler Street Self Storage 1,600,000 2/1/2005 13148 Bridger Addison Lockers 1,700,000 3/1/2005 13639 Bridger Coit Medical Bldg 2,100,000 3/23/2005 - --------------------------------------------------------------------------------------------------------------------- 71.2% ===================================================================================================================== Total Cut-off Units/ Units/ Date Balloon Year SF/ SF/ Loan LTV LTV Built/ Pads/ Pads/ Number Ratio Ratio Renovated Keys Keys ------ ------- ------- --------- ---- ---- 58851 71.4% 71.4% 1979/2004 825,061 SF 43613 70.1% 55.9% 1988/2004 622 Keys 59039 64.4% 59.9% 1921/2001 406,110 SF 59001 76.1% 70.6% 1975/1993 497,312 SF 58676 56.7% 56.7% 2004 316,348 SF 58992 55.9% 55.9% 1991 563 Units 58923 70.8% 70.8% 2000 91 Units 43641 79.3% 77.2% 1998 624 Units 42182 72.3% 64.5% 1955/2004 535 Units 58893 64.1% 64.1% 2000 176,219 SF 43593 75.7% 62.7% 1995/1999 561,472 SF 58825 80.0% 80.0% 1989 188,040 SF 58972 63.2% 63.2% 1990 184,995 SF 58974 74.4% 71.4% 1998 85,845 SF 59042 63.9% 48.0% 2005 130,172 SF 14943 76.5% 68.3% 1990 250,153 SF 58895 79.5% 73.6% 2003 240 Units 58990 48.3% 48.3% 1988 198 Units 13161 79.1% 69.5% 1982/2004 240 Units 58767 79.3% 73.5% 1987 358 Units 59038 79.6% 69.2% 1969 338 Units 43536 77.6% 67.6% 1999 120,704 SF 43352-1 1988 41,861 SF 43352-2 1989 42,684 SF 43352-3 1986 40,864 SF 43352-4 1988/2003 41,672 SF 43352-5 1985 40,963 SF 43352 71.8% 65.9% Various 208,044 SF 59068 78.5% 70.0% 1998 83,971 SF 43556-1 1980 7,239 SF 43556-2 1977 7,724 SF 43556-3 1995 6,257 SF 43556-4 1999 6,595 SF 43556-5 1977 6,798 SF 43556-6 1998 6,805 SF 43556-7 1999 2,164 SF 43556-8 1990 2,214 SF 43556-9 1992 2,252 SF 43556-10 1994 2,269 SF 43556 68.5% 68.5% Various 50,317 SF 58829 79.6% 79.6% 1989 208,493 SF 43627 73.5% 62.8% 1978 58,599 SF 43116 79.0% 65.8% 1894/2001 35,621 SF 58986 79.2% 74.7% 1992 99,678 SF 58823 80.0% 80.0% 1988 143,650 SF 43550 78.3% 69.7% 1995/2000 100,125 SF 42556 71.8% 63.9% 2004 69,179 SF 44098 80.0% 72.5% 1992 90,876 SF 13071 75.8% 64.8% 1990 80,124 SF 43589 78.8% 71.4% 2003 58,228 SF 59099 78.4% 72.7% 2002 39,009 SF 58975 74.3% 71.2% 1997 54,893 SF 13828 64.7% 58.9% 1987/2005 109,005 SF 14024 70.9% 63.4% 1979/2004 81,818 SF 59027 79.8% 66.2% 1972/1998 76,308 SF 59073 70.2% 62.3% 2003 65,563 SF 58865 80.0% 74.4% 1983 242 Units 58874 80.0% 70.0% 1982 115,226 SF 59104 1958/1997 927 Units 59104 1999 250 Units 59104 1998 109 Units 59104 79.2% 65.3% Various 1,286 Units 43764 75.2% 62.3% 1964/2000 92,331 SF 59114 66.4% 54.7% 1971 19,700 SF 59112 66.4% 54.7% 1971/2000 25,500 SF 59113 66.4% 54.7% 1971 12,922 SF 14192 74.7% 62.3% 1993/2001 166 Units 13396 74.3% 62.5% 1989 64,009 SF 59072 73.4% 63.9% 1999 82,800 SF 13069 75.5% 64.5% 1987/2004 79,732 SF 59030 79.6% 69.1% 2004 126,900 SF 58909 65.4% 58.6% 2002 94,532 SF 43403 73.2% 61.1% 1990/2004 176,334 SF 11179 78.9% 66.7% 1980/2004 63,635 SF 58991 43.5% 43.5% 1988 128 Units 58959 59.3% 52.6% 1985/2005 72,808 SF 14398 77.7% 65.4% 1962/2005 123,835 SF 14286 73.9% 56.9% 1999 85 Keys 13695 2005 9,533 SF 13695 2004 4,329 SF 13695 2004 6,225 SF 13695 74.4% 63.2% Various 20,087 SF 13401 78.5% 65.8% 2002 856 Units 11386 79.8% 71.9% 2003 78,345 SF 58841 79.2% 79.2% 1928/1987 59 Units 14205 75.8% 63.4% 2001 70,555 SF 59020 79.5% 69.0% 1970 233 Units 14328 78.8% 70.1% 1975/2004 180 Units 14014 79.4% 68.9% 1983 911 Units 58843 63.7% 63.7% 1929/2002 75 Units 13277 78.4% 66.0% 1962 63,376 SF 59026 54.4% 54.4% 2004 63,937 SF 59067 74.3% 66.1% 1973 62,195 SF 58867 74.6% 64.5% 1990/2002 671 Units 59004 44.5% 44.5% 1998 588 Units 59057 62.7% 52.1% 1982/1999 58,878 SF 58910 80.0% 80.0% 1998 46,086 SF 13983 70.0% 53.4% 1999 79 Keys 14457 59.2% 54.0% 1982 85,026 SF 59012 79.4% 70.6% 1970 205 Units 14203 79.1% 66.3% 2000 64,089 SF 14334 75.4% 67.1% 1965/2004 132 Units 58863 79.6% 74.0% 1982 105 Units 59093 80.0% 69.8% 1972/1997 21,114 SF 43529 79.2% 66.3% 2005 13,813 SF 11977 77.4% 65.1% 2005 15,035 SF 12710 2001 10,800 SF 12710 2003 14,300 SF 12710 2001 4,900 SF 12710 68.0% 56.8% Various 30,000 SF 59060 79.9% 65.8% 1977 208 Units 58799 59.4% 48.7% 2002 703 Units 14151 1991 52 Units 14151 1996 56 Units 14151 1979/1985 41 Units 14151 68.8% 53.3% Various 149 Units 13014 70.5% 65.3% 2004 13,935 SF 8233 78.3% 67.5% 1967/2005 216 Pads 14613 78.7% 68.6% 2002 17,830 SF 13857 79.0% 65.9% 1971/2003 88 Units 13761 75.1% 63.4% 1933/2001 12,016 SF 13135 60.4% 52.1% 1982/2004 61,762 SF 14332 79.8% 71.0% 1964/2004 112 Units 12049 77.8% 68.6% 1978/2004 75 Units 59046 79.5% 69.3% 1984 457 Units 58929 70.1% 53.8% 2004 6,549 SF 58860 70.1% 53.8% 2004 8,500 SF 14220 73.3% 68.3% 1957 42,921 SF 13154 75.6% 63.4% 1999 504 Units 59107 73.1% 61.0% 2000 12,739 SF 43870 74.9% 62.4% 1962/2004 80 Units 12949 77.8% 71.7% 1994 93 Units 13906 66.6% 58.2% 2001 44,853 SF 14057 75.0% 63.9% 2004 14,727 SF 13753 77.5% 61.8% 1964/2003 23,772 SF 13897 67.0% 56.2% 2003 9,411 SF 59013 77.4% 64.8% 1986 343 Units 13911 72.7% 61.0% 1994 301 Units 13127 64.6% 54.0% 1975/1987 25,045 SF 14412 65.7% 54.4% 1983 70 Pads 12881 79.7% 67.5% 2001 53 Units 13667 75.0% 61.7% 1985/1998 299 Units 12761 52.1% 44.1% 1980 68 Pads 14592 67.3% 51.0% 2005 18,300 SF 13317 76.9% 65.5% 1975/1997 398 Units 59092 78.1% 64.5% 1947/2004 16,107 SF 13194 77.7% 68.5% 1968/2004 66 Units 13671 66.1% 58.1% 1985/2003 501 Units 14120 74.9% 62.4% 2003 13,657 SF 41748 70.9% 61.6% 1996/1999 17,019 SF 59058 79.9% 66.4% 1982/1998 18,859 SF 13455 48.6% 40.9% 1989 501 Units 13144 74.8% 63.1% 1986 523 Units 13148 61.5% 52.2% 1983/2004 282 Units 13639 47.5% 40.5% 1984/2002 12,197 SF - --------------------------------------------------------------- 64.9% =============================================================== Loan Balance Net Per Occupancy Rentable Unit/SF/ As Loan Area Pad/ Occupancy of U/W U/W Number (SF) Key Percent Date Revenues Expenses ------ -------- -------- --------- --------- -------- -------- 58851 825,061 $293 88.6% 8/3/2005 $28,613,628 $10,789,119 43613 505,150 176,849 72.4% 6/17/2005 47,382,299 33,285,270 59039 406,110 517 100.0% 6/22/2005 18,322,412 392,835 59001 497,312 190 95.3% 8/16/2005 13,008,971 4,544,099 58676 316,348 253 100.0% 6/1/2005 11,761,371 2,775,934 58992 515,937 98,046 91.2% 6/5/2005 7,992,137 2,297,238 58923 90,673 576,923 100.0% 9/1/2005 5,782,680 1,739,945 43641 569,004 71,795 93.1% 6/13/2005 5,218,922 1,662,241 42182 530,243 73,832 92.0% 6/30/2005 7,096,031 3,596,295 58893 176,219 200 96.7% 5/1/2005 6,136,689 2,129,922 43593 561,472 58 100.0% 9/1/2005 3,016,891 90,507 58825 188,040 142 100.0% 8/11/2005 2,842,928 640,917 58972 184,995 130 99.5% 5/31/2005 4,746,288 1,901,526 58974 85,845 217 100.0% 6/21/2005 2,153,154 362,172 59042 130,172 142 100.0% 9/1/2005 2,773,039 813,230 14943 250,153 72 93.3% 6/3/2005 2,477,409 640,423 58895 236,886 73,333 89.2% 8/1/2005 2,539,572 1,004,849 58990 158,213 87,879 96.1% 5/31/2005 3,142,064 1,004,731 13161 251,650 70,833 92.5% 4/30/2005 2,224,932 739,158 58767 300,748 47,387 89.7% 5/31/2005 2,480,682 1,011,255 59038 379,788 44,970 93.8% 6/28/2005 2,935,639 1,433,452 43536 120,704 126 100.0% 7/28/2005 2,759,938 1,308,388 43352-1 41,861 91 100.0% 6/1/2005 43352-2 42,684 84 100.0% 6/1/2005 43352-3 40,864 76 100.0% 6/1/2005 43352-4 41,672 58 100.0% 6/1/2005 43352-5 40,963 55 100.0% 6/1/2005 43352 208,044 73 100.0% 6/1/2005 1,491,340 44,740 59068 83,971 178 100.0% 7/26/2005 2,070,098 776,839 43556-1 7,239 338 100.0% 7/1/2005 43556-2 7,724 273 100.0% 7/1/2005 43556-3 6,257 283 100.0% 7/1/2005 43556-4 6,595 256 100.0% 7/1/2005 43556-5 6,798 240 100.0% 7/1/2005 43556-6 6,805 193 100.0% 7/1/2005 43556-7 2,164 582 100.0% 7/1/2005 43556-8 2,214 524 100.0% 7/1/2005 43556-9 2,252 315 100.0% 7/1/2005 43556-10 2,269 313 100.0% 7/1/2005 43556 50,317 294 100.0% 7/1/2005 1,545,964 46,379 58829 208,493 71 100.0% 8/11/2005 1,984,052 597,142 43627 58,599 251 92.3% 6/28/2005 1,762,831 426,866 43116 35,621 397 100.0% 7/1/2005 1,609,935 430,866 58986 99,678 140 97.2% 8/12/2005 2,496,551 1,203,811 58823 143,650 97 96.6% 8/11/2005 1,700,336 542,889 43550 100,125 135 100.0% 6/7/2005 1,698,131 486,372 42556 69,179 195 100.0% 4/27/2005 1,254,215 37,626 44098 90,876 140 100.0% 7/25/2005 1,929,554 848,047 13071 80,124 147 100.0% 4/1/2005 2,077,556 907,866 43589 198 100.0% 7/15/2005 991,332 19,827 59099 39,009 276 85.7% 6/23/2005 1,334,447 330,157 58975 54,893 189 96.9% 6/21/2005 1,470,528 502,481 13828 109,005 92 92.2% 6/8/2005 1,426,044 326,984 14024 81,818 121 93.8% 6/1/2005 1,516,712 519,618 59027 76,308 127 92.0% 5/2/2005 1,660,613 779,624 59073 65,563 146 95.6% 7/7/2005 1,167,697 204,590 58865 250,000 39,008 95.0% 2/21/2005 1,617,669 778,646 58874 115,226 82 89.4% 5/2/2005 1,827,072 801,779 59104 105,115 6,889 94.3% 7/25/2005 59104 37,534 6,944 85.9% 7/25/2005 59104 32,730 9,797 96.3% 7/25/2005 59104 175,379 7,146 92.8% 7/25/2005 1,281,977 340,543 43764 92,331 97 91.0% 5/9/2005 1,048,387 282,363 59114 19,700 213 99.5% 6/9/2005 387,694 83,014 59112 25,500 121 100.0% 9/1/2005 336,804 84,554 59113 12,922 104 100.0% 9/1/2005 246,403 101,821 14192 121,996 51,275 90.4% 6/25/2005 1,466,117 704,953 13396 64,009 130 94.2% 4/27/2005 1,333,629 497,644 59072 82,800 99 100.0% 7/1/2005 1,119,621 326,035 13069 79,732 102 98.6% 4/1/2005 1,349,596 563,524 59030 126,900 64 100.0% 9/1/2005 860,305 139,643 58909 94,532 85 100.0% 6/1/2005 1,134,352 248,888 43403 176,334 45 98.3% 6/20/2005 1,449,807 678,832 11179 63,635 118 91.1% 1/27/2005 1,136,654 375,854 58991 82,960 57,813 91.4% 7/31/2005 1,594,648 580,899 58959 72,808 98 100.0% 9/1/2005 771,685 23,151 14398 123,835 56 96.0% 6/20/2005 864,542 183,091 14286 49,306 73,914 70.5% 3/31/2005 2,168,694 1,368,399 13695 9,533 226 100.0% 6/3/2005 13695 4,329 481 100.0% 6/3/2005 13695 6,225 299 100.0% 6/3/2005 13695 20,087 304 100.0% 6/3/2005 729,493 153,694 13401 81,724 7,105 86.2% 4/30/2005 922,725 392,834 11386 78,345 76 87.8% 5/16/2005 846,772 265,333 58841 33,299 100,648 100.0% 8/11/2005 650,395 239,542 14205 70,555 84 100.0% 4/11/2005 796,953 166,674 59020 198,289 24,893 88.8% 7/21/2005 1,485,172 939,415 14328 127,008 31,944 98.3% 5/3/2005 984,687 443,566 14014 97,482 5,928 77.7% 3/31/2005 882,090 352,081 58843 39,926 71,003 94.7% 8/11/2005 715,164 333,930 13277 63,376 82 91.7% 5/1/2005 905,576 301,478 59026 63,937 79 94.9% 6/30/2005 891,440 251,654 59067 62,195 80 98.2% 6/7/2005 548,479 129,150 58867 67,897 7,004 81.1% 3/31/2005 735,611 329,376 59004 61,555 7,993 97.3% 5/27/2005 1,031,756 321,530 59057 58,878 79 100.0% 5/18/2005 533,885 130,908 58910 46,086 101 100.0% 9/1/2005 460,575 9,212 13983 41,600 58,060 78.4% 5/31/2005 1,756,874 1,069,098 14457 85,026 54 95.5% 5/31/2005 1,322,415 620,592 59012 187,111 21,463 95.6% 5/17/2005 1,079,452 660,449 14203 64,089 67 88.8% 4/11/2005 572,967 134,989 14334 105,350 32,576 97.7% 5/3/2005 798,739 404,913 58863 96,705 38,429 90.5% 3/1/2005 741,250 381,821 59093 21,114 189 92.0% 8/1/2005 537,356 189,880 43529 13,813 290 100.0% 6/24/2005 346,476 10,394 11977 15,035 266 100.0% 7/26/2005 345,961 7,671 12710 10,800 338 100.0% 6/20/2005 12710 14,300 338 100.0% 6/20/2005 12710 4,900 338 100.0% 6/20/2005 12710 30,000 133 100.0% 6/20/2005 577,760 186,542 59060 99,368 18,826 93.8% 6/24/2005 888,845 513,863 58799 91,060 5,548 54.9% 5/25/2005 764,784 293,659 14151 27,508 92,436 96.2% 6/1/2005 14151 24,044 92,436 100.0% 6/1/2005 14151 16,343 92,436 100.0% 6/1/2005 14151 67,895 25,436 98.5% 6/1/2005 576,568 190,816 13014 13,935 266 100.0% 4/7/2005 436,505 117,419 8233 16,867 94.9% 5/31/2005 616,038 265,894 14613 17,830 202 100.0% 4/28/2005 420,848 103,606 13857 44,000 39,037 100.0% 4/14/2005 500,236 194,139 13761 12,016 285 100.0% 6/1/2005 384,386 94,772 13135 61,762 55 89.5% 3/9/2005 820,261 357,517 14332 60,160 29,911 95.5% 5/3/2005 543,794 241,363 12049 58,539 44,600 98.7% 5/30/2005 578,648 274,270 59046 44,712 6,783 96.5% 5/31/2005 445,449 145,395 58929 6,549 319 100.0% 5/11/2005 216,948 79,948 58860 8,500 117 100.0% 5/11/2005 255,103 95,787 14220 42,921 71 100.0% 8/2/2005 376,160 79,557 13154 57,600 5,928 83.9% 3/21/2005 519,464 249,045 59107 12,739 230 100.0% 9/1/2005 264,040 6,809 43870 47,168 35,590 100.0% 5/1/2005 545,284 269,528 12949 64,452 30,531 92.5% 5/22/2005 581,387 273,878 13906 44,853 61 100.0% 4/26/2005 409,250 87,268 14057 14,727 183 79.5% 6/5/2005 301,286 48,614 13753 23,772 111 100.0% 6/14/2005 345,411 87,921 13897 9,411 270 100.0% 6/21/2005 323,814 86,871 59013 44,688 7,216 84.0% 5/18/2005 377,116 144,032 13911 58,600 8,207 90.4% 4/1/2005 426,172 152,640 13127 25,045 98 100.0% 6/20/2005 339,365 72,466 14412 268,077 34,250 98.6% 5/1/2005 316,494 85,495 12881 47,549 45,114 92.5% 2/25/2005 424,945 199,192 13667 64,640 7,776 99.3% 5/31/2005 417,253 176,728 12761 33,698 100.0% 2/18/2005 512,516 254,783 14592 18,300 122 100.0% 5/23/2005 237,500 8,040 13317 53,585 5,602 97.0% 5/11/2005 357,629 150,123 59092 16,107 135 100.0% 6/30/2005 311,506 100,644 13194 46,710 31,061 98.5% 4/21/2005 383,268 195,497 13671 55,085 4,092 81.0% 4/30/2005 358,032 166,188 14120 13,657 150 89.6% 6/22/2005 271,318 71,746 41748 17,019 118 100.0% 6/1/2005 289,484 96,220 59058 18,859 106 100.0% 5/31/2005 294,880 103,933 13455 63,960 3,976 89.8% 3/1/2005 539,556 210,723 13144 54,510 2,288 70.9% 5/31/2005 299,172 166,410 13148 37,816 3,710 72.3% 3/31/2005 230,636 107,747 13639 12,197 82 92.3% 2/28/2005 192,441 61,073 - ------------------------------------------------------------------------------------ ==================================================================================== U/W Replacement Reserves Per Most Most Full U/W U/W Unit/ Recent Recent Most Year Loan Cash U/W Replacement SF/ Statement End Recent End Number Flow DSCR Reserves Pad/Key Type Date NOI Date ------ ---- ---- -------- ------- ---- ---- ------ ---- 58851 $16,834,132 1.39x $165,012 $0.20 Full Year 12/31/2004 $16,164,311 12/31/2003 43613 11,727,914 1.50x 2,369,115 3,808.87 Trailing 12 6/17/2005 13,296,259 12/31/2004 59039 16,808,447 1.22x 105,589 0.26 Full Year 12/31/2004 17,773,831 12/31/2003 59001 8,144,274 1.32x 138,730 0.28 Trailing 12 7/31/2005 8,407,534 12/31/2004 58676 8,417,180 2.04x 63,270 0.20 58992 5,525,999 1.95x 168,900 300.0 Trailing 12 4/30/2005 5,749,339 12/31/2004 58923 4,015,435 1.37x 27,300 300.0 Full Year 12/31/2004 4,119,625 12/31/2003 43641 3,431,881 1.17x 124,800 200.0 Trailing 12 4/30/2005 3,429,233 12/31/2004 42182 3,326,634 1.27x 149,443 279.33 Trailing 12 6/30/2005 2,722,114 12/31/2004 58893 3,840,460 2.29x 35,244 0.20 Annualized Most Recent 3/31/2005 3,953,736 12/31/2004 43593 2,855,227 1.34x Full Year 12/31/2004 2,791,798 12/31/2003 58825 2,027,986 1.43x 37,608 0.20 Annualized Most Recent 6/30/2005 2,281,124 12/31/2004 58972 2,465,493 1.98x 48,099 0.26 Annualized Most Recent 4/30/2005 2,894,610 2/1/2004 58974 1,716,472 1.39x 17,169 0.20 Annualized Most Recent 5/31/2005 1,864,934 12/31/2004 59042 1,836,317 1.42x 32,543 0.25 14943 1,704,609 1.43x 37,523 0.15 Annualized Most Recent 4/30/2005 1,885,226 12/31/2004 58895 1,498,723 1.20x 36,000 150.0 Annualized Most Recent 6/30/2005 1,401,061 58990 2,087,833 2.44x 49,500 250.0 Full Year 12/31/2004 2,193,481 12/31/2003 13161 1,399,134 1.20x 86,640 361.0 Full Year 12/31/2004 1,112,845 12/31/2003 58767 1,379,927 1.25x 89,500 250.0 Annualized Most Recent 5/31/2005 1,538,050 12/31/2004 59038 1,278,459 1.29x 223,728 661.92 Annualized Most Recent 3/31/2005 1,606,041 12/31/2004 43536 1,409,101 1.40x 18,106 0.15 Trailing 12 5/31/2005 1,474,109 12/31/2004 43352-1 43352-2 43352-3 43352-4 43352-5 43352 1,360,600 1.30x 31,195 0.15 Full Year 12/31/2004 1,464,549 12/31/2003 59068 1,193,346 1.20x 12,596 0.15 Annualized Most Recent 5/31/2005 1,199,530 12/31/2004 43556-1 43556-2 43556-3 43556-4 43556-5 43556-6 43556-7 43556-8 43556-9 43556-10 43556 1,494,553 1.86x 5,032 0.10 58829 1,225,561 1.57x 44,305 0.21 Annualized Most Recent 6/30/2005 1,390,482 12/31/2004 43627 1,265,772 1.29x 8,790 0.15 Trailing 12 5/31/2005 1,181,183 12/31/2004 43116 1,158,035 1.24x 5,431 0.15 Full Year 12/31/2003 630,359 12/31/2002 58986 1,118,886 1.21x 17,962 0.18 Annualized Most Recent 6/30/2005 1,945,144 2/1/2004 58823 1,037,364 1.38x 28,730 0.20 Annualized Most Recent 3/31/2005 1,138,860 12/31/2004 43550 1,176,716 1.33x 15,019 0.15 Trailing 12 4/30/2005 1,217,154 12/31/2004 42556 1,216,589 1.38x 44098 1,056,374 1.28x 13,631 0.15 Full Year 12/31/2004 1,067,546 12/31/2004 13071 1,045,764 1.32x 32,195 0.40 Annualized Most Recent 3/31/2005 1,275,168 12/31/2004 43589 962,771 1.29x 8,734 0.15 59099 976,417 1.39x 3,901 0.10 Annualized Most Recent 3/31/2005 1,045,068 12/31/2004 58975 881,224 1.28x 10,979 0.20 Full Year 12/31/2004 1,043,510 12/31/2003 13828 1,009,565 1.52x 16,351 0.15 Annualized Most Recent 6/10/2005 982,183 14024 904,143 1.35x 16,364 0.20 Annualized Most Recent 4/30/2005 780,228 12/31/2004 59027 764,590 1.21x 14,689 0.19 Annualized Most Recent 5/31/2005 1,045,697 12/31/2004 59073 894,740 1.45x 7,212 0.11 Full Year 12/31/2004 646,131 12/31/2003 58865 778,523 1.21x 60,500 250.0 Annualized Most Recent 2/28/2005 879,936 12/31/2004 58874 884,987 1.40x 23,045 0.20 Annualized Most Recent 3/31/2005 1,019,736 12/31/2004 59104 59104 59104 59104 921,965 1.56x 19,469 15.14 Annualized Most Recent 4/30/2005 1,101,534 12/31/2004 43764 745,242 1.27x 13,850 0.15 Full Year 12/31/2004 837,578 12/31/2003 59114 293,149 1.22x 4,761 0.24 Annualized Most Recent 5/31/2005 319,471 12/31/2004 59112 242,363 1.22x 3,825 0.15 Annualized Most Recent 5/31/2005 278,726 12/31/2004 59113 138,533 1.22x 1,938 0.15 Annualized Most Recent 5/31/2005 146,467 12/31/2004 14192 705,554 1.23x 55,610 335.0 Annualized Most Recent 5/31/2005 785,273 12/31/2004 13396 751,584 1.31x 9,601 0.15 Annualized Most Recent 3/31/2005 940,548 12/31/2004 59072 725,578 1.35x 9,384 0.11 Annualized Most Recent 4/30/2005 807,831 12/31/2004 13069 697,636 1.27x 11,960 0.15 Annualized Most Recent 3/31/2005 801,191 12/30/2004 59030 678,121 1.29x 12,690 0.10 Annualized Most Recent 5/31/2005 742,462 58909 789,140 1.44x 14,180 0.15 Full Year 12/31/2004 1,009,274 12/31/2003 43403 695,365 1.30x 13,189 0.07 Trailing 12 333,502 12/31/2004 11179 692,759 1.34x 9,545 0.15 58991 956,149 2.62x 57,600 450.0 Full Year 12/31/2004 1,033,770 12/31/2003 58959 696,714 1.43x 10,921 0.15 14398 621,213 1.28x 18,575 0.15 Annualized Most Recent 4/30/2005 739,404 12/31/2004 14286 717,415 1.52x 82,880 975.06 Trailing 12 3/31/2005 808,864 12/31/2004 13695 13695 13695 13695 551,538 1.27x 3,013 0.15 13401 525,791 1.27x 4,100 4.79 Annualized Most Recent 3/31/2005 550,611 12/31/2004 11386 543,978 1.31x 7,835 0.10 58841 395,735 1.26x 15,119 256.25 Annualized Most Recent 6/30/2005 382,772 12/31/2004 14205 574,899 1.43x 8,467 0.12 Annualized Most Recent 4/30/2005 723,025 12/31/2004 59020 485,643 1.29x 60,114 258.0 Annualized Most Recent 6/30/2005 655,280 12/1/2004 14328 496,121 1.32x 45,000 250.0 Annualized Most Recent 5/31/2005 628,742 12/31/2004 14014 512,619 1.29x 17,391 19.09 Annualized Most Recent 4/30/2005 557,433 12/31/2004 58843 360,609 1.25x 20,625 275.0 Annualized Most Recent 6/30/2005 363,248 12/31/2004 13277 502,837 1.39x 19,013 0.30 Annualized Most Recent 4/30/2005 661,404 12/31/2004 59026 600,961 2.58x 6,394 0.10 Annualized Most Recent 4/30/2005 766,627 59067 389,852 1.20x 6,220 0.10 Annualized Most Recent 4/30/2005 449,410 12/31/2004 58867 396,050 1.20x 10,185 15.18 Annualized Most Recent 2/28/2005 349,734 12/31/2004 59004 700,993 2.88x 9,233 15.70 Annualized Most Recent 3/31/2005 730,668 12/31/2004 59057 371,969 1.22x 3,533 0.06 Annualized Most Recent 4/30/2005 398,277 12/31/2004 58910 446,754 1.78x 4,609 0.10 13983 617,501 1.85x 70,275 889.56 Trailing 12 5/31/2005 768,327 12/31/2004 14457 539,925 1.77x 12,754 0.15 Annualized Most Recent 4/30/2005 707,038 12/30/2004 59012 357,298 1.24x 61,705 301.0 Annualized Most Recent 5/31/2005 481,003 12/31/2004 14203 395,847 1.35x 6,409 0.10 Annualized Most Recent 4/30/2005 460,564 12/31/2004 14334 360,826 1.28x 33,000 250.0 Annualized Most Recent 3/31/2005 408,128 12/31/2004 58863 333,179 1.21x 26,250 250.0 Annualized Most Recent 2/28/2005 380,124 12/31/2004 59093 319,135 1.20x 8,604 0.41 Full Year 12/31/2004 368,861 12/31/2003 43529 334,009 1.22x 2,072 0.15 11977 336,787 1.22x 1,504 0.10 12710 12710 12710 12710 363,231 1.35x 6,158 0.21 Full Year 12/30/2004 202,902 12/30/2003 59060 317,782 1.26x 57,200 275.0 Annualized Most Recent 5/31/2005 422,359 12/31/2004 58799 457,466 1.61x 13,659 19.43 Annualized Most Recent 4/30/2005 406,543 12/31/2003 14151 14151 14151 14151 375,590 1.30x 10,162 68.20 Annualized Most Recent 5/31/2005 470,359 12/31/2004 13014 304,537 1.25x 2,090 0.15 Actual 3/31/2005 314,363 12/31/2004 8233 338,744 1.28x 11,400 52.78 Annualized Most Recent 5/31/2005 369,101 12/31/2004 14613 297,606 1.25x 2,674 0.15 Annualized Most Recent 3/31/2005 370,329 12/31/2004 13857 283,656 1.23x 22,440 255.0 Annualized Most Recent 4/30/2005 327,402 12/31/2004 13761 287,144 1.20x 2,470 0.21 Annualized Most Recent 3/31/2005 331,051 12/31/2004 13135 374,421 1.57x 25,322 0.41 Annualized Most Recent 5/31/2005 561,022 12/31/2004 14332 274,431 1.25x 28,000 250.0 Annualized Most Recent 3/31/2005 303,348 12/31/2004 12049 282,928 1.21x 21,450 286.0 Annualized Most Recent 5/31/2005 373,414 11/30/2004 59046 291,142 1.42x 8,912 19.50 Trailing 12 5/31/2005 328,238 12/31/2004 58929 132,401 1.25x 655 0.10 Annualized Most Recent 3/31/2005 121,008 58860 153,087 1.25x 850 0.10 Annualized Most Recent 3/31/2005 192,696 14220 267,152 1.27x 6,438 0.15 Annualized Most Recent 5/31/2005 331,337 12/31/2004 13154 261,779 1.29x 8,640 17.14 Annualized Most Recent 2/28/2005 242,051 12/31/2004 59107 255,320 1.29x 1,911 0.15 Annualized Most Recent 5/31/2005 262,500 12/31/2004 43870 255,757 1.35x 20,000 250.0 Full Year 12/31/2004 162,315 12/31/2004 12949 281,655 1.41x 25,854 278.0 Annualized Most Recent 5/31/2005 286,558 12/31/2004 13906 288,793 1.59x 6,728 0.15 Annualized Most Recent 12/31/2005 423,282 12/31/2004 14057 237,438 1.25x 2,209 0.15 Annualized Most Recent 5/31/2005 197,201 13753 234,712 1.25x 5,230 0.22 Full Year 12/31/2004 265,424 12/31/2003 13897 227,220 1.31x 1,412 0.15 Annualized Most Recent 5/31/2005 227,595 12/31/2004 59013 226,381 1.35x 6,703 19.54 Trailing 12 4/30/2005 226,677 12/31/2004 13911 264,742 1.56x 8,790 29.20 Annualized Most Recent 3/31/2005 335,405 12/31/2004 13127 231,599 1.40x 5,510 0.22 Full Year 12/31/2004 254,346 12/31/2003 14412 227,499 1.45x 3,500 50.0 Annualized Most Recent 5/31/2005 268,280 12/31/2004 12881 212,503 1.27x 13,250 250.0 Full Year 12/31/2004 231,962 12/31/2003 13667 230,835 1.35x 9,691 32.41 Annualized Most Recent 5/31/2005 257,905 12/31/2004 12761 254,281 1.58x 3,452 50.77 Annualized Most Recent 2/28/2005 248,344 12/31/2004 14592 211,707 1.32x 2,745 0.15 13317 199,468 1.25x 8,038 20.20 Annualized Most Recent 4/30/2005 229,532 12/31/2004 59092 203,445 1.45x 2,416 0.15 Annualized Most Recent 4/30/2005 223,518 12/31/2004 13194 171,206 1.20x 16,566 251.0 Annualized Most Recent 3/31/2005 200,727 12/31/2004 13671 183,603 1.31x 8,240 16.45 Annualized Most Recent 4/30/2005 170,432 12/31/2004 14120 181,792 1.34x 2,049 0.15 Annualized Most Recent 5/31/2005 177,426 12/31/2004 41748 180,618 1.32x 2,553 0.15 Full Year 12/31/2004 151,905 59058 161,248 1.22x 5,281 0.28 Annualized Most Recent 5/31/2005 197,904 12/31/2004 13455 317,170 2.32x 11,663 23.28 Actual 3/31/2005 365,487 12/31/2004 13144 124,586 1.50x 8,177 15.63 Annualized Most Recent 3/31/2005 144,024 12/31/2004 13148 116,886 1.58x 6,004 21.29 Annualized Most Recent 3/31/2005 120,605 12/31/2004 13639 115,682 1.61x 2,805 0.23 Annualized Most Recent 2/28/2005 147,982 12/31/2004 - ------------------------------------------------------------------------------------------------------------------- 1.46x =================================================================================================================== Largest Tenant Largest % Full Tenant of Loan Year Largest Leased Total Number NOI Tenant SF SF ------ --- ------ ------ ----- 58851 $13,046,962 GMAC Mortgage Corporation 170,518 21% 43613 13,121,197 59039 15,815,180 Sotheby's 406,110 100% 59001 7,476,091 Macy's 139,219 28% 58676 GSA - ONR 310,829 98% 58992 5,611,168 58923 3,921,004 43641 3,379,627 42182 3,010,007 Contract Callers 7,751 1% 58893 3,854,008 Liz Claiborne 12,000 7% 43593 3,021,928 Coach Distribution Co. 561,472 100% 58825 2,271,628 Arthocare Corporation 8,250 4% 58972 2,643,619 Blum, Shapiro & Co. 32,779 18% 58974 1,867,706 Gold's Gym 29,860 35% 59042 Overstock 67,235 52% 14943 1,863,174 Lowe's 95,173 38% 58895 58990 2,209,976 13161 1,080,720 58767 1,367,418 59038 1,415,190 43536 1,494,296 Genuardi's Super Markets, Inc. (Safeway) 59,328 49% 43352-1 Safeway 41,800 100% 43352-2 Broadway Palm Dinner Theater 42,684 100% 43352-3 Food City 40,864 100% 43352-4 Fallas Paredes 21,038 50% 43352-5 Big Lots 40,963 100% 43352 1,567,230 59068 1,115,911 Americus Logistics 7,764 9% 43556-1 Steak & Ale 7,239 100% 43556-2 Steak & Ale 7,724 100% 43556-3 Carino's 6,257 100% 43556-4 Carino's 6,595 100% 43556-5 Bennigan's 6,798 100% 43556-6 Simply Fondue 6,805 100% 43556-7 Del Taco $2,164 100% 43556-8 Taco Bell 2,214 100% 43556-9 Taco Bell 2,252 100% 43556-10 Taco Bell 2,269 100% 43556 58829 1,438,534 Health H, UHCP 14,925 7% 43627 1,223,310 Fox & Roach, L.P. 9,880 17% 43116 581,837 Room & Board Inc. 31,207 88% 58986 843,225 National Bedding Co 28,550 29% 58823 1,080,748 Community Christian 9,300 6% 43550 1,233,875 Shoprite 100,125 100% 42556 BJ's Wholesale Club 69,179 100% 44098 1,076,808 Dominick's 66,763 73% 13071 1,259,604 Akerman Senterfit 40,161 50% 43589 Shaw's 58,228 100% 59099 452,315 Pacific Grill, Inc. 5,191 13% 58975 1,016,862 Amy's Hallmark 5,600 10% 13828 Delta Education 32,813 30% 14024 302,996 Riverside Brewing Company 7,313 9% 59027 887,197 C3i, Inc. 36,919 48% 59073 362,528 VIP Custom Motoring 12,348 19% 58865 705,066 58874 666,374 Rockwell Automation 15,574 14% 59104 59104 59104 59104 1,034,057 43764 680,113 Shaw's 59,642 65% 59114 333,002 Joy's Christian Store 2,800 14% 59112 253,746 Big Lots (Pic N Save) 25,500 100% 59113 128,883 Kragen 7,486 58% 14192 667,404 13396 782,363 302 - Puyallup Diabetes & Thyroid Clinic Dr. DeVries MD 4,677 7% 59072 850,861 KB Home 31,371 38% 13069 799,737 HummingBird USA, Inc. 23,951 30% 59030 SAIC-Frederick 126,900 100% 58909 798,697 Vet Pharm, Inc 37,409 40% 43403 174,006 Kohl's 88,408 50% 11179 Sprouts Farmers Market 32,734 51% 58991 1,032,032 58959 Fedex Trade Networks Transport & Brokerage inc. 72,808 100% 14398 538,027 Woo Sung Corp. 23,250 19% 14286 719,362 13695 Pasta Brava 3,433 36% 13695 Sprint 1,800 42% 13695 Midnight Sun 1,360 22% 13695 13401 359,868 11386 Jesus Vive Hoy 12,980 17% 58841 376,891 14205 626,027 Apollo Colleges Spokane, Inc. 22,642 32% 59020 489,937 14328 545,994 14014 438,460 58843 336,168 13277 631,359 Centralina Council of Government 9,675 15% 59026 Bi Lo Foods 47,980 75% 59067 417,169 Galaxy International 6,400 10% 58867 271,991 59004 704,676 59057 447,271 Ross Stores, Inc. 29,478 50% 58910 Best Buy 46,086 100% 13983 683,090 14457 641,306 Environmental Resourse Management, Southwest Suites 100, 200 and 300 52,666 62% 59012 446,415 14203 457,061 Tidymans, LLC 12,664 20% 14334 405,725 58863 346,281 59093 387,506 H.H Brewing Company 4,835 23% 43529 Eckerd Corporation 13,813 100% 11977 WALGREEN'S 15,035 100% 12710 Philomeno & Salomone 7,200 67% 12710 Fornance Physician Services, Inc. 7,371 52% 12710 Blue Bell Comprehensive Care PC 2,600 53% 12710 272,127 59060 421,144 58799 78,743 14151 14151 14151 14151 379,934 13014 207,635 Super Supplements, Inc. 3,500 25% 8233 364,711 14613 293,931 Anatoles Gifts (Anatole LLC) 6,840 38% 13857 331,032 13761 315,610 Sheffield Avenue CVS, L.L.C. 12,016 100% 13135 497,546 Focus Environmental, Inc. 8,286 13% 14332 351,963 12049 298,028 59046 329,894 58929 Blockbuster 5,042 77% 58860 Blockbuster 5,077 60% 14220 346,822 Wrays Inc. 20,600 48% 13154 280,842 59107 240,502 CVS 12,739 100% 43870 134,581 12949 306,500 13906 372,637 Viar Enterprises, Inc. dba Gold's Gym 25,000 56% 14057 Sweet Peas 2,964 20% 13753 234,670 Oak Contracting 9,922 42% 13897 264,540 El Gordo Tacueria-DBO 2,503 27% 59013 211,081 13911 173,460 13127 285,200 Jacques Whitford Co 8,600 34% 14412 239,564 12881 225,517 13667 219,825 12761 281,032 14592 Theda care 18,300 100% 13317 215,910 59092 314,566 National City Bank 8,300 52% 13194 203,504 13671 166,451 14120 125,308 Country Insurance (CC Services, Inc.) 2,957 22% 41748 Nebraska Book Company 10,430 61% 59058 175,552 DTI Investments 6,483 34% 13455 335,846 13144 127,488 13148 119,211 13639 140,694 Dr. Michael R. Martin 4,099 34% - ------------------------------------------------------------------------------------------------------------------- =================================================================================================================== Second Largest Second Tenant Second Largest Largest % Largest Tenant Second Tenant of Tenant Loan Lease Largest Leased Total Lease Number Expiration Tenant SF SF Expiration ------ ---------- ------ ------- ----- ---------- 58851 4/19/2008 Rutan & Tucker 100,088 12% 8/31/2009 43613 59039 12/31/2022 59001 9/1/2022 JC Penney 82,320 17% 11/30/2014 58676 9/1/2012 Navy Federal Credit Union 2,353 1% 9/1/2012 58992 58923 43641 42182 MTM Ki Myiung Lee 6,225 1% 3/31/2012 58893 6/30/2010 Reebok 10,044 6% 6/30/2010 43593 6/15/2015 58825 1/31/2006 Los Golondrinos 7,050 4% 12/31/2005 58972 9/1/2012 Vanzelm, Heywood 23,027 12% 6/30/2008 58974 10/31/2009 Muscle Mag Int'l 5,890 7% 8/31/2009 59042 7/17/2015 Document Control 24,161 19% 7/17/2018 14943 7/31/2015 Cinemark 29,843 12% 11/30/2010 58895 58990 13161 58767 59038 43536 2/28/2019 Staples 24,480 20% 3/31/2014 43352-1 9/28/2012 43352-2 9/28/2012 43352-3 1/31/2024 43352-4 6/30/2014 99 Cents Only 20,634 50% 1/31/2015 43352-5 1/13/2024 43352 59068 3/31/2009 W. C. Scoutten 5,636 7% 7/31/2009 43556-1 7/1/2018 43556-2 7/1/2018 43556-3 8/1/2014 43556-4 8/1/2016 43556-5 7/1/2018 43556-6 7/31/2015 43556-7 1/1/2019 43556-8 9/1/2019 43556-9 1/1/2019 43556-10 1/1/2019 43556 58829 6/30/2006 W & P Enterprises 7,510 4% 8/31/2007 43627 12/31/2009 Adwell Inc. 6,433 11% 11/30/2009 43116 12/30/2019 58986 6/18/2007 Levi Strauss & Co. 10,812 11% 4/1/2007 58823 3/31/2006 Vickie Daeley 4,850 3% 11/30/2008 43550 11/9/2025 42556 1/31/2030 44098 2/28/2017 Blockbuster 6,433 7% 9/30/2008 13071 3/31/2010 Foley & Lardner 14,045 18% 2/28/2011 43589 2/28/2029 59099 5/1/2014 Stool Pigeons 5,007 13% 5/31/2009 58975 2/28/2008 Northpark Plaza liquors 4,400 8% 11/30/2006 13828 9/1/2014 Volkert & Associates 12,249 11% 2/28/2011 14024 8/31/2008 Founders Real Estate 4,053 5% 2/29/2008 59027 2/28/2006 Pitney Hardin Kipp & Szuch 8,530 11% 5/31/2006 59073 7/31/2008 Hot Rod Bar & Grill 9,340 14% 8/31/2008 58865 58874 4/30/2010 STI Computer Services 14,580 13% 6/30/2008 59104 59104 59104 59104 43764 2/28/2021 Savas Hallmark 6,087 7% 2/28/2011 59114 5/31/2007 Bob's Liquor 2,400 12% 7/1/2006 59112 1/31/2010 59113 11/30/2009 Click Art 3,500 27% 9/30/2006 14192 13396 12/31/2012 303 State Farm Mutual Automobile Insurance Company 4,514 7% 5/31/2007 59072 5/31/2008 Melton & Melton 23,494 28% 10/31/2009 13069 12/31/2009 Florida Department of Agriculture and Consumer Services 17,529 22% 9/6/2008 59030 9/25/2019 58909 10/1/2012 SolCom Inc 27,340 29% 5/30/2011 43403 1/31/2025 Raymour & Flanigan 49,690 28% 4/16/2010 11179 12/31/2019 The Vine Tavern & Eatery 5,905 9% 8/31/2008 58991 58959 9/30/2015 14398 7/14/2009 U.S. Post Office 17,251 14% 1/14/2016 14286 13695 7/19/2019 Tahiti Mi Tan 1,900 20% 6/6/2010 13695 9/26/2014 Soliv International 1,213 28% 3/1/2010 13695 7/14/2014 Ace Dry Cleaner 1,100 18% 7/14/2014 13695 13401 11386 3/11/2009 Hurricane Protection 9,890 13% 3/31/2009 58841 14205 7/31/2010 Ronald & Denise Cully (Direct Buy) 14,811 21% 1/31/2010 59020 14328 14014 58843 13277 6/30/2007 McCracken & Lopez 8,956 14% 9/30/2006 59026 3/31/2024 Johnny B's expansion 4,028 6% 12/31/2011 59067 MTM McKenzies Performance 6,080 10% 6/14/2006 58867 59004 59057 1/31/2009 99 Cents Only Stores 29,400 50% 12/31/2012 58910 12/18/2018 13983 14457 10/7/2007 Kerry R. Gilbert (160) 5,640 7% 7/31/2007 59012 14203 2/28/2006 Belfor (USA) Group 8,317 13% 4/10/2006 14334 58863 59093 6/30/2007 Reilley's 3,825 18% 12/31/2015 43529 3/16/2025 11977 6/30/2080 12710 12/31/2014 Independent Mortgage Company 3,600 33% 9/1/2006 12710 5/31/2014 Cardiology Consultants of Phila. 5,139 36% 6/1/2011 12710 1/1/2012 Penn Liberty Bank 2,300 47% 1/1/2009 12710 59060 58799 14151 14151 14151 14151 13014 3/31/2014 Little Mountain Coffee Co. 1,500 11% 3/5/2014 8233 14613 9/30/2007 Lucky Dragon, Inc. 2,406 13% 4/30/2013 13857 13761 8/31/2009 13135 7/31/2005 C.H.Robinson 7,733 13% 1/1/2010 14332 12049 59046 58929 2/28/2014 The Cash Store 1,507 23% 4/30/2010 58860 7/31/2014 Planet Beach Tanning Salon 1,923 23% 12/21/2009 14220 11/30/2006 H & R Block (George Cameron and Janin Cameron) 4,754 11% 12/31/2009 13154 59107 8/1/2020 43870 12949 13906 9/30/2008 Healthfield Inc. 7,210 16% 9/30/2007 14057 10/31/2009 Rainbow Asia Restaurant 2,153 15% 10/31/2009 13753 12/31/2018 Maryland Telephone 8,000 34% 12/31/2020 13897 2/28/2014 Panda Express #866 2,106 22% 12/1/2013 59013 13911 13127 6/30/2008 Rusco 4,700 19% 5/30/2008 14412 12881 13667 12761 14592 12/31/2020 13317 59092 11/30/2019 Italian Kitchen Ltd. 7,807 48% 10/14/2009 13194 13671 14120 3/31/2008 Merrill Lynch, Pierce, Fenner & Smith Inc. 2,760 20% 1/31/2013 41748 11/30/2011 Kim Van Corp./Wings & Wings 2,215 13% 2/28/2006 59058 6/30/2020 Patricia Grace Law Office 2,396 13% 7/31/2010 13455 13144 13148 13639 1/31/2007 Hasnanin Walji 2,224 18% 9/30/2005 - ---------------------------------------------------------------------------------------------------------------- ================================================================================================================ Third Largest Third Tenant Third Largest % Largest Third Tenant of Tenant % % Loan Largest Leased Total Lease of of Number Tenant SF SF Expiration Pool Group ------ ------ ------ ----- ---------- ---- ----- 58851 Comerica Bank 63,320 8% 11/30/2013 6.9% 8.1% 43613 6.9% 8.1% 59039 6.9% 8.1% 59001 Piccadilly Cafeterias 10,935 2% 12/31/2005 6.0% 7.0% 58676 Laura's Deli 1,995 1% 9/1/2012 5.0% 5.9% 58992 3.5% 4.1% 58923 3.3% 3.9% 43641 2.8% 19.6% 42182 Select Financial 5,378 1% 6/30/2009 2.5% 17.3% 58893 Polo Ralph Lauren 8,991 5% 6/30/2010 2.2% 2.6% 43593 2.0% 2.4% 58825 Joe Verde 4,600 2% 2/28/2006 1.7% 2.0% 58972 Northwestern Mutual 12,644 7% 5/31/2014 1.5% 1.8% 58974 Beauty World 5,816 7% 10/31/2009 1.2% 1.4% 59042 Information Tech 24,161 19% 7/17/2019 1.2% 1.4% 14943 Staples 26,430 11% 2/28/2012 1.1% 1.3% 58895 1.1% 7.7% 58990 1.1% 7.6% 13161 1.1% 7.5% 58767 1.1% 7.4% 59038 1.0% 6.7% 43536 Renal Care Group East, Inc. 10,365 9% 2/10/2013 1.0% 1.1% 43352-1 0.2% 0.2% 43352-2 0.2% 0.3% 43352-3 0.2% 0.3% 43352-4 0.2% 0.2% 43352-5 0.1% 0.2% 43352 1.0% 1.1% 59068 Metavante 401k Services 4,994 6% 12/31/2005 0.9% 1.1% 43556-1 0.2% 0.1% 43556-2 0.1% 0.1% 43556-3 0.1% 0.2% 43556-4 0.1% 0.1% 43556-5 0.1% 0.1% 43556-6 0.1% 0.1% 43556-7 0.1% 0.2% 43556-8 0.1% 0.1% 43556-9 0.0% 0.1% 43556-10 0.0% 0.1% 43556 0.9% 1.1% 58829 Ark Technology Inc. 6,137 3% 12/31/2005 0.9% 1.1% 43627 Wagner's True Value Hardware 4,757 8% 1/31/2006 0.9% 1.1% 43116 0.9% 1.0% 58986 Sears 6,576 7% 12/1/2005 0.9% 1.0% 58823 Newstyle Media, Inc. 4,650 3% 9/30/2006 0.9% 1.0% 43550 0.9% 1.0% 42556 0.9% 1.0% 44098 LaSalle Bank (Ground Lease) 4,500 5% 2/28/2014 0.8% 0.9% 13071 The Able Trust 3,564 4% 8/31/2007 0.7% 0.9% 43589 0.7% 0.8% 59099 Nix Florist, Inc. 4,296 11% 3/31/2009 0.7% 0.8% 58975 Washington Mutual 4,030 7% 8/31/2007 0.7% 0.8% 13828 Southern Lighting 10,000 9% 7/31/2009 0.6% 0.7% 14024 Elder Law Center, Ron Ask, atty. 3,402 4% 11/30/2006 0.6% 0.7% 59027 Endocrine Associates 5,782 8% 8/31/2013 0.6% 0.7% 59073 Bulldog Perfomance 9,034 14% 6/30/2009 0.6% 0.7% 58865 0.6% 0.7% 58874 RheoGene 14,400 13% 12/31/2006 0.6% 0.7% 59104 0.4% 0.5% 59104 0.1% 0.1% 59104 0.0% 0.1% 59104 0.6% 0.7% 43764 Hollywood Video 6,000 7% 10/3/2009 0.6% 0.7% 59114 Avis Rent A Car 2,200 11% 1/31/2008 0.3% 0.3% 59112 0.2% 0.2% 59113 Los Golondrina's 1,800 14% 12/31/2006 0.1% 0.1% 0.6% 14192 0.5% 3.7% 13396 106- GSA-NRCS 4,083 6% 7/12/2006 0.5% 0.6% 59072 vMonitor 13,406 16% 12/31/2010 0.5% 0.6% 13069 Florida Division of Administrative Hearings 8,638 11% 10/31/2006 0.5% 0.6% 59030 0.5% 0.6% 58909 Tel-Drug Inc 17,364 18% 9/30/2007 0.5% 0.6% 43403 Marshalls 35,236 20% 1/31/2010 0.5% 0.6% 11179 Spin Cycle 4,000 6% 12/31/2009 0.5% 0.6% 58991 0.5% 3.2% 58959 0.4% 0.5% 14398 Orange County Library 12,740 10% 7/31/2007 0.4% 0.5% 14286 0.4% 0.5% 13695 Quiznos Subs 1,600 17% 4/30/2015 0.1% 0.2% 13695 Advance America 674 16% 11/7/2009 0.1% 0.2% 13695 Himitsu Teriyaki 1,015 16% 6/14/2009 0.1% 0.1% 13695 0.4% 0.4% 13401 0.4% 0.4% 11386 Applica Consumer Products 7,650 10% 1/31/2010 0.4% 0.4% 58841 0.4% 0.4% 14205 Simplex/Grinnell 13,665 19% 6/30/2008 0.4% 0.4% 59020 0.4% 2.5% 14328 0.4% 2.5% 14014 0.3% 0.4% 58843 0.3% 0.4% 13277 Martin Boal Anthony & Johnson 7,810 12% 3/21/2006 0.3% 0.4% 59026 Sunset Beach Tan 2,276 4% 12/31/2009 0.3% 0.4% 59067 Sand Buggies 3,840 6% MTM 0.3% 0.4% 58867 0.3% 0.3% 59004 0.3% 0.3% 59057 0.3% 0.3% 58910 0.3% 0.3% 13983 0.3% 0.3% 14457 Qualitec Professional 2,952 3% 12/31/2008 0.3% 0.3% 59012 0.3% 1.9% 14203 Patterson Dental Supply, Inc. 7,176 11% 10/31/2007 0.3% 0.3% 14334 0.3% 1.9% 58863 0.3% 0.3% 59093 The Lodge 3,275 16% 6/30/2007 0.3% 0.3% 43529 0.2% 0.3% 11977 0.3% 0.3% 12710 0.1% 0.1% 12710 Monarch Construction 1,790 13% 1/1/2009 0.1% 0.1% 12710 0.0% 0.0% 12710 0.3% 0.3% 59060 0.2% 1.7% 58799 0.2% 0.3% 14151 0.1% 0.1% 14151 0.1% 0.1% 14151 0.1% 0.1% 14151 0.2% 0.3% 13014 EB Games 1,440 10% 7/16/2014 0.2% 0.3% 8233 0.2% 0.3% 14613 Sundance Management Group LLC 2,283 13% 7/31/2009 0.2% 0.3% 13857 0.2% 1.5% 13761 0.2% 0.3% 13135 Team Health, Inc. 6,822 11% 4/16/2009 0.2% 0.3% 14332 0.2% 1.5% 12049 0.2% 1.5% 59046 0.2% 0.2% 58929 0.1% 0.2% 58860 Wingstop Resturant 1,500 18% 12/31/2009 0.1% 0.1% 0.2% 14220 Rent-Way, Inc. 3,684 9% 7/31/2005 0.2% 0.2% 13154 0.2% 0.2% 59107 0.2% 0.2% 43870 0.2% 0.2% 12949 0.2% 1.2% 13906 Guaranty Research Services, Inc. 3,263 7% 3/31/2006 0.2% 0.2% 14057 Bio-Tech Cleaners 2,041 14% 10/31/2009 0.2% 0.2% 13753 Second Home, Inc 4,000 17% 8/14/2009 0.2% 0.2% 13897 Quizno's 1,400 15% 10/1/2013 0.2% 0.2% 59013 0.2% 0.2% 13911 0.2% 0.2% 13127 Alpha Benefits Group 3,850 15% 6/30/2007 0.2% 0.2% 14412 0.2% 1.1% 12881 0.2% 0.2% 13667 0.1% 0.2% 12761 0.1% 1.0% 14592 0.1% 0.2% 13317 0.1% 0.2% 59092 0.1% 0.2% 13194 0.1% 0.9% 13671 0.1% 0.2% 14120 Homestone Mortgage Inc. 2,224 16% 12/31/2007 0.1% 0.2% 41748 University Cafe 2,000 12% 9/16/2009 0.1% 0.1% 59058 Schapiro and Leventhal 1,970 10% 2/15/2006 0.1% 0.1% 13455 0.1% 0.1% 13144 0.1% 0.1% 13148 0.1% 0.1% 13639 Roger Z. Taylor, MD 1,902 16% 8/31/2009 0.1% 0.1% - --------------------------------------------------------------------------------------------------------- ========================================================================================================= (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 Loan Sequence Number Loan Group Loan Originator Property Name Cut-Off Balance - ------------------------------------------------------------------------------------------------------------ 58992 1 Bank of America The Terrace Apartments $55,200,000 58923 1 Bank of America NYU Housing - 201 East 14th Street 52,500,000 43641 2 BSCMI The Crossings 44,800,000 42182 2 BSCMI Colonade Apartments 39,500,000 58895 2 Bank of America The Club at Copperleaf 17,484,796 58990 2 Bank of America Skyline Terrace Apartments 17,400,000 13161 2 Bridger Newport Cove Apartments 17,000,000 58767 2 Bank of America Steeplechase Apartments 16,964,493 59038 2 Bank of America Fontenelle Hills Apartments 15,200,000 58865 1 Bank of America Woodmeade South Apartments 9,440,000 14192 2 Bridger Meadows of Livonia (2005) 8,511,695 58991 2 Bank of America Park Place 7,400,000 58841 1 Bank of America Fleur De Lis Apartments 5,938,205 59020 2 Bank of America Margate on Cone Apartments 5,800,000 14328 2 Bridger Condor Garden Apartments 5,750,000 58843 1 Bank of America Piccadilly Apartments 5,325,199 59012 2 Bank of America Park Row East Apartments 4,400,000 14334 2 Bridger Evergreen Village Apartments 4,300,000 58863 1 Bank of America Heritage Place Apartments 4,035,000 59060 2 Bank of America Villa West Apartment 3,915,804 13857 2 Bridger Premier Club Apts 3,435,258 14332 2 Bridger Lakeshore Colonial Apartments 3,350,000 12049 2 Bridger Woodcrest Apartments in Burien 3,345,000 43870 1 BSCMI Linden Court 2,847,180 12949 2 Bridger Parkway Commons - Horizon 2,839,424 12881 1 Bridger Parkview Apts 2,391,031 13194 2 Bridger Parkview Manor Apartments 2,050,000 - ------------------------------------------------------------------------------------------------------------ Total Multifamily Loans $361,123,084 Studio 1 Bedroom 2 Bedroom --------------------------------------- # of Avg # of Avg # of Sequence Utilities Tenant Pays Units Rent Units Rent Units - ------------------------------------------------------------------------------------- Electric, Gas 48 $1,041 455 Electric, Gas 26 52 Electric 288 599 336 Electric 11 $715 308 848 143 Electric, Water, Sewer 126 770 78 Electric, Gas, Water 68 1,224 130 Electric, Water, Sewer 1 460 239 Electric, Gas, Water, Sewer 200 585 158 Electric, Gas, Water, Sewer 107 646 154 Electric 88 499 154 None 96 800 70 Electric, Gas 35 892 45 987 48 None 45 829 14 1,153 Electric, Water 1 380 76 525 129 Electric 36 448 144 None 34 709 33 907 7 Electric, Water, Sewer 45 423 160 Electric, Gas 25 442 95 Electric, Gas 105 Electric, Gas 152 357 56 Electric, Water, Sewer 88 475 Electric 80 401 32 Electric 36 622 39 Electric 32 497 32 599 16 None 12 450 34 485 46 None 1 580 52 Electric 42 475 24 - ------------------------------------------------------------------------------------- 2 Bedroom 3 Bedroom 4 Bedroom and Larger ---------------------------------------------- Avg # of Avg # of Avg Sequence Rent Units Rent Units Rent Elevators - ---------------------------------------------------------------------------- $1,257 60 $1,459 No 13 Yes 769 No 1,163 73 1,534 Yes 1,012 36 1,310 No 1,529 Yes 825 No 654 No 781 77 917 No 632 No 938 Yes 1,290 No Yes 583 27 695 No 497 No 1,083 1 1,161 Yes 524 No 544 12 644 No 694 No 470 No No 495 No 750 No 695 Yes 596 1 740 No 676 No 575 No - ----------------------------------------------------------------------------