Banc of America Commercial Mortgage Inc/Series 2005-4 · 8-K · For 9/16/05 · EX-99

Filed On 9/16/05 5:49pm ET   ·   SEC File 333-127779-01   ·   Accession Number 914121-5-1789

Current Report   ·   Form 8-K
Filing Table of Contents

Document/Exhibit                   Description                      Pages   Size 

 1: 8-K         Current Report                                         4     11K 
 2: EX-99       Term Sheets                                           12±    66K 

EX-99   ·   Term Sheets

EX-99
1st "Page" of 2
TOC
Top
Previous
Next
Bottom
Just 1st
 

                                                                      EXHIBIT 99

Banc of America Commercial Mortgage Inc.                                        

This diskette accompanies the prospectus supplement and prospectus              
(together, the "Prospectus") relating to the Commercial Mortgage                
Pass-Through Certificates Series 2005-3 (the "Certificates").                   

The information set forth on this diskette is an electronic copy of certain     
information set forth on Annexes A and B to the Prospectus. This diskette should
be reviewed only in conjunction with the entire Prospectus. This diskette does  
not contain all relevant information relating to the Certificates, particularly 
with respect to the structure of the underlying trust fund and the risks and    
special considerations associated with an investment in the Certificates. Such  
information is described in the Prospectus.                                     

Information on this diskette is subject to completion. The information on this  
diskette should not be viewed as projections, forecasts, predictions or opinions
with respect to value.                                                          

Prior to making any investment decision, a prospective investor should carefully
review, and rely solely on, the final prospectus. NOTHING IN THIS DISKETTE      
SHOULD BE CONSIDERED AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO BUY THE  
CERTIFICATES.                                                                   

EX-99
Last "Page" of 2
TOC
1st
Previous
Next
Bottom
Just 2nd

                                                        [Enlarge/Download Table]

                                                         ANNEX A                                                                    

                                      CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS                                                 

             Loan                                                                                                                   
Sequence    Number     Loan Seller       Property Name                                                                              
--------   ---------   ---------------   -------------------------------------------------------------------------------            
                                                                                                                                    
       1       58884   Bank of America   Woolworth Building                                                                         
       2       43043   BSCMI             Ridgedale Center                                                                           
       3       58851   Bank of America   Pacific Arts Plaza                                                                         
       4       59003   Bank of America   Marley Station                                                                             

     5.1    20050939   Barclays          Forum Office Park                                                                          
     5.2    20050939   Barclays          City Hall Plaza                                                                            
     5.3    20050939   Barclays          Hurstbourne Business Center                                                                
     5.4    20050939   Barclays          Oxmoor Place                                                                               
     5.5    20050939   Barclays          One and Two Chestnut Place                                                                 
     5.6    20050939   Barclays          Steeplechase                                                                               
     5.7    20050939   Barclays          Lakeview                                                                                   
     5.8    20050939   Barclays          Hunnington Place                                                                           
       5    20050939   Barclays          IPC Louisville Portfolio (Roll Up)                                                         

       6       58579   Bank of America   Mission Pointe Apartments                                                                  
       7       58647   Bank of America   Fiesta Mall                                                                                
       8       58345   Bank of America   Queens Atrium                                                                              

     9.1    43108-1    BSCMI             AmSouth Tower                                                                              
     9.2    43108-2    BSCMI             Concourse Towers                                                                           
       9       43108   BSCMI             FRI Portfolio (Roll Up)                                                                    

    10.1    20050968   Barclays          Edgewater Plaza                                                                            
    10.2    20050968   Barclays          123 Tice Boulevard                                                                         
      10    20050968   Barclays          IPC New York Portfolio (Roll Up)                                                           
    11.1    20050967   Barclays          Epic Center                                                                                
    11.2    20050967   Barclays          One and Two Brittany                                                                       
      11    20050967   Barclays          IPC Wichita Portfolio (Roll Up)                                                            

                                         Sub-Total Crossed Loans                                                                    

      12       58844   Bank of America   Massillon Commons                                                                          
      13       58845   Bank of America   Brown's Lane                                                                               
      14       58853   Bank of America   Edward's Multiplex-Ontario                                                                 

                                         Sub-Total Crossed Loans                                                                    

      15       58165   Bank of America   Mercantile West                                                                            
      16    20050812   Barclays          Courtyard - Chicago, IL                                                                    
      17       58922   Bank of America   NYU Housing - 400 Broome Street                                                            
      18    20050573   Barclays          The Mansions at Hockanum Crossing                                                          
      19    20050660   Barclays          MetCenter 10                                                                               
      20       58869   Bank of America   Warm Springs Plaza                                                                         
      21    20040413   Barclays          Centre at Forestville                                                                      
      22       58926   Bank of America   Civic Center Plaza                                                                         
      23       58906   Bank of America   Villas at West Oaks                                                                        
      24    20050787   Barclays          Hilton Garden Inn-Arlington, VA                                                            
      25       42832   BSCMI             One Park Place                                                                             
      26       42409   BSCMI             One Hanover Park                                                                           
      27       58878   Bank of America   The Galleria                                                                               

      28    20050810   Barclays          Residence Inn - Carmel, IN                                                                 
      29    20050811   Barclays          Springhill Suites - Carmel, IN                                                             

                                         Sub-Total Crossed Loans                                                                    

      30    20050786   Barclays          8-10 Wright Street                                                                         

      31    20050821   Barclays          Springhill Suites - Louisville, KY                                                         
      32    20050820   Barclays          Residence Inn - Louisville, KY                                                             

                                         Sub-Total Crossed Loans                                                                    

      33       42773   BSCMI             Stateline Station                                                                          

    34.1    43314-3    BSCMI             Emster Portfolio - Tehachapi                                                               
    34.2    43314-2    BSCMI             Emster Portfolio - Kingsburg                                                               
    34.3    43314-4    BSCMI             Emster Portfolio - Freeport                                                                
    34.4    43314-1    BSCMI             Emster Portfolio - Coalinga                                                                
      34       43314   BSCMI             Emster Portfolio (Roll Up)                                                                 

      35    20050808   Barclays          Residence Inn - Austin, TX                                                                 
      36    20050809   Barclays          Springhill Suites - Austin, TX                                                             

                                         Sub-Total Crossed Loans                                                                    

      37       58945   Bank of America   Cavalier Creekside Apartments                                                              
      38       58720   Bank of America   Ashford Park Apartments                                                                    

      39    20050813   Barclays          Courtyard - Golden, CO                                                                     
      40    20050814   Barclays          Residence Inn - Golden, CO                                                                 

                                         Sub-Total Crossed Loans                                                                    

      41    20050295   Barclays          Bryan Dairy East                                                                           

      42    20050818   Barclays          Residence Inn - Longmont, CO                                                               
      43    20050817   Barclays          Courtyard - Longmont, CO                                                                   

                                         Sub-Total Crossed Loans                                                                    

      44       58838   Bank of America   Langham Apartments                                                                         
      45    20050788   Barclays          The Park Apartments                                                                        
      46       58766   Bank of America   Mitsuwa Marketplace                                                                        
      47       58931   Bank of America   Brentwood Plaza Shopping Center                                                            
      48    20050700   Barclays          Great America Building                                                                     
      49    20050824   Barclays          Springhill Suites - Westminster, CO                                                        
      50       58624   Bank of America   American Express Building                                                                  
      51    20050823   Barclays          Residence Inn - Warrenville, IL                                                            

    52.1    42720-2    BSCMI             Southway Manor                                                                             
    52.2    42720-1    BSCMI             Patricia Manor                                                                             
      52       42720   BSCMI             Patricia Southway I & II Portfolio (Roll Up)                                               

      53       58940   Bank of America   Sarasota Village                                                                           
      54       58858   Bank of America   Lathrop Industrial                                                                         
      55       43357   BSCMI             Flextronics Building                                                                       
      56    20050819   Barclays          Courtyard - Louisville, CO                                                                 
      57       58976   Bank of America   Sierra Verde Plaza                                                                         
      58       58827   Bank of America   Cedarbrook Office Bulding                                                                  
      59       58964   Bank of America   Tidewater Industrial Building                                                              
      60    20050761   Barclays          307 West 38th Street                                                                       
      61    20050613   Barclays          High Ridge Office Complex                                                                  
      62       43184   BSCMI             40 Pepe's Farm Road                                                                        
      63       58932   Bank of America   FMC Technologies Building                                                                  

      64    20050816   Barclays          Residence Inn - Lakewood, CO                                                               
      65    20050815   Barclays          Courtyard - Lakewood, CO                                                                   

                                         Sub-Total Crossed Loans                                                                    

      66       43162   BSCMI             CarMax San Antonio                                                                         
      67       42937   BSCMI             Cinemark Seven Bridges                                                                     

    68.1       58912   Bank of America   Seligman CVS Pool #2 - CVS-Bushnell                                                        
    68.2       58912   Bank of America   Seligman CVS Pool #2 - CVS-Nokomis                                                         
      68       58912   Bank of America   Seligman CVS Pool #2 (Roll Up)                                                             

      69    20050690   Barclays          Urbana MOB                                                                                 

    70.1       58771   Bank of America   Delilah Terrace MHC                                                                        
    70.2       58771   Bank of America   Stoney Fields Estates MHC                                                                  
      70       58771   Bank of America   Burnham Portfolio - Delilah Terrace MHC and Stoney Fields Estates MHC (Roll Up)            

      71    20050688   Barclays          Sugarcreek Towne Centre                                                                    
      72       58905   Bank of America   Carlsbad Self Storage                                                                      
      73       43236   BSCMI             1460 Macombs Road                                                                          
      74    20050702   Barclays          Aureus Center                                                                              
      75       42849   BSCMI             Southgate Plaza                                                                            
      76       43230   BSCMI             Clear Lake Shores                                                                          
      77    20050822   Barclays          Springhill Suites - Mishawaka, IN                                                          
      78    20050714   Barclays          Grand Village Shops                                                                        
      79       58950   Bank of America   Hayward Bridge Business Park                                                               
      80    20050807   Barclays          Courtyard - Austin, TX                                                                     
      81       58961   Bank of America   10509 Professional Circle                                                                  
      82       58769   Bank of America   Burnham Portfolio - Clintonvilla MHC                                                       
      83       42705   BSCMI             Quail Springs                                                                              
      84       42848   BSCMI             Stanley Works                                                                              
      85       58840   Bank of America   Fontenoy Apartments                                                                        

      86    20050725   Barclays          Virginia Mason Medical Center                                                              
      87   20050725A   Barclays          Lakeshore Learning Store                                                                   

                                         Sub-Total Crossed Loans                                                                    

      88       58960   Bank of America   South Hampton Townhomes                                                                    
      89       58883   Bank of America   Publix - Mountain Brook                                                                    
      90       58872   Bank of America   Market Place Villas                                                                        
      91       42625   BSCMI             23rd Street Plaza                                                                          
      92       58973   Bank of America   189-203 Britton Avenue                                                                     
      93       58790   Bank of America   Olive Park Shopping Center                                                                 
      94       58778   Bank of America   Walgreens - Greenville, MI                                                                 
      95    20050748   Barclays          Lineville Station                                                                          
      96       58894   Bank of America   Walgreens - Elk Grove                                                                      
      97       58781   Bank of America   Walgreens- Alpena, MI                                                                      
      98       58942   Bank of America   Your Extra Attic-Johns Creek                                                               
      99       58943   Bank of America   Your Extra Attic- Suwanee                                                                  
     100       58684   Bank of America   McGee's Closet Self Storage                                                                
     101    20050745   Barclays          Dixie Station                                                                              
     103       58903   Bank of America   Bryant Circle Self Storage                                                                 
     104    20050719   Barclays          US Forestry Building                                                                       
     105       43152   BSCMI             Chichester Square                                                                          
     106       42383   BSCMI             McAllen Town Center                                                                        
     107       42924   BSCMI             104 West 190th Street                                                                      
     108    20050791   Barclays          Hampton Park & Moreland Parkway Apartments                                                 
     109       42948   BSCMI             CVS Montevallo                                                                             

------------------------------------------------------------------------------------------------------------------------            
                                         Totals/Weighted Average                                                                    
========================================================================================================================            



                                                                                                                        Cut-off     
                                                                                     Zip               Original           Date      
Sequence   Property Address                                                         Code               Balance          Balance     
--------   -------------------------------------------------------------   -----------------------   ------------     ------------  
                                                                                                                                    
       1   233 Broadway                                                                      10007   $200,000,000     $200,000,000  
       2   12401 Wayzata Boulevard                                                           55305    190,000,000      189,320,140  
       3   675 Anton Boulevard                                                               92626    132,000,000      132,000,000  
       4   7900 Governor Ritchie Highway                                                     21061    114,400,000      114,400,000  

     5.1   301-307 N. Hurstbourne Pkwy                                                       40222     23,961,300       23,961,300  
     5.2   900 Elm Street                                                                    03101     21,420,000       21,420,000  
     5.3   9200 -9300 Shelbyville Road                                                       40222     18,691,650       18,691,650  
     5.4   101 Bullitt Lane                                                                  40222     11,023,000       11,023,000  
     5.5   10 Chestnut Street and 22 Elm Street                                              01608     10,847,042       10,847,042  
     5.6   9410 Bunsen Parkway                                                               40220      5,767,000        5,767,000  
     5.7   100 Mallard Creek Road                                                            40207      5,133,000        5,133,000  
     5.8   9420 Bunsen Parkway                                                               40220      4,322,500        4,322,500  
       5   Various                                                                         Various    101,165,492      101,165,492  

       6   1063 Morse Avenue                                                                 94089     84,000,000       84,000,000  
       7   1445 West Southern Avenue                                                         85202     84,000,000       84,000,000  
       8   30-20/ 30-30 Thomson Avenue                                                       11101     76,720,000       76,720,000  

     9.1   315 Deaderick Street                                                              37238     55,125,000       55,125,000  
     9.2   2000-2090 Palm Beach Lakes Boulevard                                              33409     14,875,000       14,875,000  
       9   Various                                                                         Various     70,000,000       70,000,000  

    10.1   One Edgewater Plaza                                                               10305     19,826,250       19,826,250  
    10.2   123 Tice Boulevard                                                                07675     16,275,898       16,275,898  
      10   Various                                                                         Various     36,102,148       36,102,148  
    11.1   301 N. Main St.                                                                   67202     15,732,360       15,732,360  
    11.2   2024 and 1938 N. Woodlawn                                                         67208                                  
      11   Various                                                                         Various     15,732,360       15,732,360  
                                                                                                     -----------------------------  
                                                                                                       51,834,508       51,834,508  

      12   2366 Lincoln Way East                                                             44646     10,126,300       10,126,300  
      13   1360 West Main Road                                                               02842      6,284,000        6,284,000  
      14   4900 East 4th Street                                                              91764     27,875,000       27,875,000  
                                                                                                     -----------------------------  
                                                                                                       44,285,300       44,285,300  

      15   25622-25706 Crown Valley Parkway                                                  92694     42,000,000       42,000,000  
      16   165 East Ontario Street                                                           60611     40,875,000       40,811,817  
      17   400 Broome Street                                                                 10013     37,500,000       37,500,000  
      18   75 Hockanum Boulevard                                                             06066     33,000,000       33,000,000  
      19   7551 Metro Center Drive                                                           78744     32,000,000       32,000,000  
      20   46500 Mission Boulevard                                                           94539     30,513,980       30,513,980  
      21   3101 Donnell Drive                                                                20747     30,500,000       30,274,341  
      22   2619-2735 Tapo Canyon Road                                                        93063     27,500,000       27,500,000  
      23   15155 Richmond Avenue                                                             77082     26,500,000       26,500,000  
      24   1333 North Courthouse Road                                                        22201     24,000,000       23,961,761  
      25   300 South State Street                                                            13202     22,850,000       22,850,000  
      26   16633 North Dallas Parkway                                                        75001     22,847,500       22,847,500  
      27   1810-1848 Galleria Boulevard                                                      27614     21,500,000       21,500,000  

      28   11895 North Meridian Street                                                       46032     10,117,337       10,101,816  
      29   11855 North Meridian Street                                                       46032     10,100,000       10,084,506  
                                                                                                     -----------------------------  
                                                                                                       20,217,337       20,186,322  

      30   8 - 10 Wright Street                                                              06880     18,500,000       18,500,000  

      31   10101 Forest Green Blvd.                                                          40223      9,385,500        9,385,500  
      32   3500 Springhurst Commons                                                          40241      8,716,560        8,716,560  
                                                                                                     -----------------------------  
                                                                                                       18,102,060       18,102,060  

      33   SE Corner of 135th and Stateline Road                                             64145     17,600,000       17,600,000  

    34.1   710 W. Tehachapi Blvd.                                                            93561      5,150,000        5,140,439  
    34.2   333 Sierra Way                                                                    93631      4,650,000        4,641,368  
    34.3   1880 South West Avenue                                                            61032      3,900,000        3,892,760  
    34.4   25 West Polk Street                                                               93210      3,550,000        3,543,410  
      34   Various                                                                         Various     17,250,000       17,217,976  

      35   12401 North Lamar Boulevard                                                       78753      9,075,000        9,060,972  
      36   12520 North IH-35                                                                 78753      7,950,000        7,937,711  
                                                                                                     -----------------------------  
                                                                                                       17,025,000       16,998,683  

      37   100 Cavalier Crossing                                                             30038     16,900,000       16,900,000  
      38   1101 Kennebec Street                                                              20745     16,720,000       16,720,000  

      39   14700 W. Sixth Ave.                                                               80401      7,754,353        7,742,457  
      40   14600 W. 6th Avenue                                                               80401      7,919,400        7,919,400  
                                                                                                     -----------------------------  
                                                                                                       15,673,753       15,661,857  

      41   7300-7480 Bryan Dairy Road                                                        33777     15,470,000       15,470,000  

      42   1450 Dry Creek Drive                                                              80503      7,950,000        7,937,711  
      43   1410 Dry Creek Drive                                                              80503      6,918,000        6,907,306  
                                                                                                     -----------------------------  
                                                                                                       14,868,000       14,845,017  

      44   715 S. Normandie Avenue                                                           90005     13,480,016       13,480,016  
      45   1100 Audubon Park Drive                                                           27511     12,760,000       12,760,000  
      46   100 E. Algonquin Road                                                             60005     12,500,000       12,475,522  
      47   1595-1659 Route 23 South                                                          07470     12,250,000       12,250,000  
      48   625 First Street SE                                                               52401     12,300,000       12,208,120  
      49   6845 West 103rd Avenue                                                            80021     11,764,690       11,746,504  
      50   3500 Packerland Drive                                                             54115     11,623,000       11,623,000  
      51   28500 Bella Vista Parkway                                                         60555     11,388,210       11,370,606  

    52.1   7315-7497 Southway Drive                                                          77087      5,592,154        5,558,588  
    52.2   2503-2525 Patricia Manor Place                                                    77012      5,557,846        5,524,486  
      52   Various                                                                         Various     11,150,000       11,083,074  

      53   3606 Bee Ridge Road                                                               34233     10,850,000       10,850,000  
      54   17600 Shideler Parkway                                                            95330     10,800,000       10,800,000  
      55   10900 Cash Road                                                                   77477     10,500,000       10,500,000  
      56   948 West Dillon Road                                                              80027     10,500,000       10,483,769  
      57   6718-6780 W. Deer Valley Road                                                     85310     10,300,000       10,300,000  
      58   12800-12900 Garden Grove Boulevard                                                92843      9,718,229        9,718,229  
      59   1660 Tide Court                                                                   95776      9,050,000        9,040,143  
      60   307 West 38th Street                                                              10018      9,000,000        9,000,000  
      61   6880 North Frontage Road                                                          60521      8,700,000        8,700,000  
      62   40 Pepe's Farm Road                                                               06460      8,680,000        8,680,000  
      63   14741 Yorktown Plaza                                                              77040      8,600,000        8,600,000  

      64   7050 West Hampden Avenue                                                          80227      5,047,200        5,039,398  
      65   7180 West Hampden Avenue                                                          80227      3,075,000        3,070,247  
                                                                                                     -----------------------------  
                                                                                                        8,122,200        8,109,645  

      66   3611 Fountainhead Drive                                                           78229      8,030,000        8,030,000  
      67   6500 Route 53                                                                     60517      7,800,000        7,800,000  

    68.1   420 N. Main Street                                                                33513      2,800,000        2,800,000  
    68.2   1111 Tamiami Trail                                                                34275      4,880,000        4,880,000  
      68   Various                                                                         Various      7,680,000        7,680,000  

      69   1405 West Park Street                                                             61801      7,500,000        7,500,000  

    70.1   6515 Delilah Road                                                                 08234      3,634,932        3,627,434  
    70.2   1059 Ocean Heights Avenue                                                         08234      3,615,068        3,607,611  
      70   Various                                                                           08234      7,250,000        7,235,045  

      71   541 Allegheny Boulevard & 100-110 Sugarcreek Town Centre Road                     16323      7,250,000        7,227,382  
      72   2235 Palomar Airport Road                                                         92009      7,000,000        7,000,000  
      73   1460 Macombs Road                                                                 10452      7,000,000        6,986,257  
      74   17515 W. 9 Mile Rd.                                                               48075      6,800,000        6,800,000  
      75   611-719 Hebron Road                                                               43056      6,740,000        6,740,000  
      76   FM 2094 and Highway 146                                                           77565      6,682,500        6,682,500  
      77   5225 Edison Lakes Parkway                                                         46545      6,500,000        6,490,029  
      78   2800 West State Highway 76                                                        65616      6,400,000        6,393,139  
      79   25803-25823 Clawiter Rd & 3366 - 3374 Enterprise Avenue                           94545      6,200,000        6,200,000  
      80   4533 South IH-35                                                                  78744      6,164,890        6,155,361  
      81   10509 Professional Circle                                                         89521      6,150,000        6,143,249  
      82   4851 Clintonville Road                                                            48346      6,000,000        5,993,156  
      83   2201 West Memorial Road                                                           73134      5,740,000        5,740,000  
      84   505 North Cleveland Avenue                                                        43082      5,500,000        5,500,000  
      85   1811 N. Whitley Avenue                                                            90028      5,011,361        5,011,361  

      86   222 112th Avenue NE                                                               98004      3,600,000        3,592,717  
      87   11027 NE 4th Street                                                               98004      1,000,000          997,977  
                                                                                                     -----------------------------  
                                                                                                        4,600,000        4,590,694  

      88   3174 36th Avenue                                                                  58201      4,500,000        4,500,000  
      89   3141 Overton Road                                                                 35223      4,384,000        4,384,000  
      90   15 North 18th Street                                                              23223      4,200,000        4,200,000  
      91   413, 419 and 425 West 23 Street                                                   32405      3,990,000        3,990,000  
      92   189-203 Britton Ave                                                               02072      3,850,000        3,850,000  
      93   5814-5838 West Olive Ave.                                                         85302      3,700,000        3,700,000  
      94   1420 West Washington Street                                                       48838      3,700,000        3,700,000  
      95   2465 Lineville Road                                                               54313      3,630,000        3,626,034  
      96   8400 Elk Grove Florin Road                                                        95624      3,600,000        3,596,089  
      97   1011 Washington Ave                                                               49707      3,600,000        3,592,881  
      98   1715 Peachtree Parkway                                                            30041      3,300,000        3,296,364  
      99   130 Peachtree Industrial                                                          30518      3,250,000        3,246,385  
     100   1511 Ventura Boulevard                                                            91403      3,200,000        3,200,000  
     101   1615 West Highway 76                                                              65616      3,200,000        3,196,569  
     103   412 Bryant Circle                                                                 93023      3,000,000        2,996,455  
     104   925 Weiss Drive                                                                   80487      2,793,000        2,766,014  
     105   3601 Chichester Avenue                                                            19061      2,700,000        2,700,000  
     106   7400 North 10th Street                                                            78504      2,455,000        2,455,000  
     107   104 West 190th Street                                                             10468      2,400,000        2,400,000  
     108   2870 & 2880 S. Moreland Pkwy.                                                     17460      1,950,000        1,950,000  
     109   700 Main Street                                                                   35115      1,685,000        1,685,000  

------------------------------------------------------------------------------------------------------------------------------------
           108 Loans/124 Properties                                                                $2,159,440,026   $2,157,894,350  
====================================================================================================================================



           Maturity Date       % of                                                                                                 
Sequence      Balance          Pool                                                                                                 
--------   -------------   ------------                                                                                             
                                                                                                                                    
       1    $200,000,000            9.3%                                                                                            
       2     175,126,850            8.8%                                                                                            
       3     132,000,000            6.1%                                                                                            
       4     114,400,000            5.3%                                                                                            

     5.1      21,326,474            1.1%                                                                                            
     5.2      19,064,620            1.0%                                                                                            
     5.3      16,636,284            0.9%                                                                                            
     5.4       9,810,892            0.5%                                                                                            
     5.5       9,654,283            0.5%                                                                                            
     5.6       5,132,850            0.3%                                                                                            
     5.7       4,568,566            0.2%                                                                                            
     5.8       3,847,191            0.2%                                                                                            
       5      90,041,161            4.7%                                                                                            

       6      77,880,148            3.9%                                                                                            
       7      84,000,000            3.9%                                                                                            
       8      68,694,209            3.6%                                                                                            

     9.1      55,125,000            2.6%                                                                                            
     9.2      14,875,000            0.7%                                                                                            
       9      70,000,000            3.2%                                                                                            

    10.1      17,646,122            0.9%                                                                                            
    10.2      14,486,172            0.8%                                                                                            
      10      32,132,294            1.7%                                                                                            
    11.1      14,002,403            0.7%                                                                                            
    11.2                                                                                                                            
      11      14,002,403            0.7%                                                                                            
            ------------                                                                                                            
              46,134,696                                                                                                            

      12      10,126,300            0.5%                                                                                            
      13       6,284,000            0.3%                                                                                            
      14      27,875,000            1.3%                                                                                            
            ------------                                                                                                            
              44,285,300                                                                                                            

      15      37,974,277            1.9%                                                                                            
      16      31,269,184            1.9%                                                                                            
      17      37,500,000            1.7%                                                                                            
      18      27,867,205            1.5%                                                                                            
      19      32,000,000            1.5%                                                                                            
      20      28,376,087            1.4%                                                                                            
      21      25,561,880            1.4%                                                                                            
      22      25,557,845            1.3%                                                                                            
      23      26,500,000            1.2%                                                                                            
      24      18,232,358            1.1%                                                                                            
      25      22,031,755            1.1%                                                                                            
      26      20,805,376            1.1%                                                                                            
      27      17,970,643            1.0%                                                                                            

      28       7,753,083            0.5%                                                                                            
      29       7,739,797            0.5%                                                                                            
            ------------                                                                                                            
              15,492,879                                                                                                            

      30      17,398,376            0.9%                                                                                            

      31       7,181,585            0.4%                                                                                            
      32       6,669,727            0.4%                                                                                            
            ------------                                                                                                            
              13,851,313                                                                                                            

      33      17,600,000            0.8%                                                                                            

    34.1       4,655,903            0.2%                                                                                            
    34.2       4,203,874            0.2%                                                                                            
    34.3       3,525,830            0.2%                                                                                            
    34.4       3,209,409            0.2%                                                                                            
      34      15,595,016            0.8%                                                                                            

      35       6,942,333            0.4%                                                                                            
      36       6,081,714            0.4%                                                                                            
            ------------                                                                                                            
              13,024,046                                                                                                            

      37      16,900,000            0.8%                                                                                            
      38      16,720,000            0.8%                                                                                            

      39       5,942,288            0.4%                                                                                            
      40       6,059,757            0.4%                                                                                            
            ------------                                                                                                            
              12,002,046                                                                                                            

      41      15,102,622            0.7%                                                                                            

      42       6,081,714            0.4%                                                                                            
      43       5,292,238            0.3%                                                                                            
            ------------                                                                                                            
              11,373,951                                                                                                            

      44      13,480,016            0.6%                                                                                            
      45      11,135,785            0.6%                                                                                            
      46      10,526,098            0.6%                                                                                            
      47      12,250,000            0.6%                                                                                            
      48       5,278,196            0.6%                                                                                            
      49       8,999,933            0.5%                                                                                            
      50      11,623,000            0.5%                                                                                            
      51       8,711,927            0.5%                                                                                            

    52.1       5,026,726            0.3%                                                                                            
    52.2       4,995,887            0.3%                                                                                            
      52      10,022,613            0.5%                                                                                            

      53       9,623,706            0.5%                                                                                            
      54       9,462,125            0.5%                                                                                            
      55       9,924,677            0.5%                                                                                            
      56       8,032,451            0.5%                                                                                            
      57       9,369,803            0.5%                                                                                            
      58       9,718,229            0.5%                                                                                            
      59       7,581,106            0.4%                                                                                            
      60       9,000,000            0.4%                                                                                            
      61       7,815,743            0.4%                                                                                            
      62       8,680,000            0.4%                                                                                            
      63       8,086,351            0.4%                                                                                            

      64       3,861,085            0.2%                                                                                            
      65       2,352,360            0.1%                                                                                            
            ------------                                                                                                            
               6,213,445                                                                                                            

      66       8,030,000            0.4%                                                                                            
      67       7,800,000            0.4%                                                                                            

    68.1       2,800,000            0.1%                                                                                            
    68.2       4,880,000            0.2%                                                                                            
      68       7,680,000            0.4%                                                                                            

      69       6,427,007            0.3%                                                                                            

    70.1       3,038,581            0.2%                                                                                            
    70.2       3,021,976            0.2%                                                                                            
      70       6,060,557            0.3%                                                                                            

      71       6,075,992            0.3%                                                                                            
      72       6,255,210            0.3%                                                                                            
      73       6,529,423            0.3%                                                                                            
      74       5,778,454            0.3%                                                                                            
      75       6,740,000            0.3%                                                                                            
      76       6,682,500            0.3%                                                                                            
      77       4,981,058            0.3%                                                                                            
      78       5,374,971            0.3%                                                                                            
      79       6,200,000            0.3%                                                                                            
      80       4,716,112            0.3%                                                                                            
      81       5,145,324            0.3%                                                                                            
      82       4,987,944            0.3%                                                                                            
      83       5,740,000            0.3%                                                                                            
      84       5,500,000            0.3%                                                                                            
      85       5,011,361            0.2%                                                                                            

      86       3,017,729            0.2%                                                                                            
      87         838,259            0.0%                                                                                            
            ------------                                                                                                            
               3,855,988                                                                                                            

      88       4,082,867            0.2%                                                                                            
      89       4,384,000            0.2%                                                                                            
      90       3,755,689            0.2%                                                                                            
      91       3,990,000            0.2%                                                                                            
      92       3,850,000            0.2%                                                                                            
      93       3,390,927            0.2%                                                                                            
      94       3,092,431            0.2%                                                                                            
      95       3,039,329            0.2%                                                                                            
      96       3,016,981            0.2%                                                                                            
      97       3,027,395            0.2%                                                                                            
      98       2,759,207            0.2%                                                                                            
      99       2,713,206            0.2%                                                                                            
     100       2,792,643            0.1%                                                                                            
     101       2,687,485            0.1%                                                                                            
     103       2,478,985            0.1%                                                                                            
     104       1,380,380            0.1%                                                                                            
     105       2,700,000            0.1%                                                                                            
     106       2,455,000            0.1%                                                                                            
     107       2,282,390            0.1%                                                                                            
     108       1,638,559            0.1%                                                                                            
     109       1,685,000            0.1%                                                                                            

----------------------------------------                                                                                            
          $2,001,578,800                                                                                                            
========================================                                                                                            

          (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.

         (iii) Two Mortgage loans, loan numbers 20050818 and 20050817, are
      related to both codes BACM 05-3-I and BACM 05-3-J.