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assets backing any securities discussed herein or otherwise, will be superseded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

- ----------------------------------------------------------------------------