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assets backing any securities discussed herein or otherwise, will be superseded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 the dissemination of this
material.



                                                                    EXHIBIT 99.1

TERM SHEETS

                                     ANNEX A
                  CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

<TABLE>

             LOAN    LOAN
SEQUENCE    NUMBER   GROUP   LOAN SELLER       PROPERTY NAME
--------    ------   -----   ---------------   -------------

   1         58620           Bank of America   Fashion Show Mall
   2         58921           Bank of America   NYU Housing - 80 Lafayette Street
   3         58848           Bank of America   Regents Square I & II

  4.1        58611           Bank of America   Canyon Ranch - Tucson, AZ
  4.2        58611           Bank of America   Canyon Ranch - Lenox, MA
   4         58611           Bank of America   CANYON RANCH

   5         58470           Bank of America   Phoenix Plaza I & II
   6         58908           Bank of America   589 Fifth Avenue
   7         58623           Bank of America   American Express Building -- MN
   8         58847           Bank of America   Mission City Corporate Center
   9         58789           Bank of America   Clark Office Building (Clark Enterprises)
   10        58868           Bank of America   Asian Garden Mall
   11        58665           Bank of America   TV Guide Hollywood Center Office Building
   12        58886           Bank of America   Mountain Farms Shopping Center

  13.1       58449           Bank of America   Captain's Portfolio - Southwest Freeway
  13.2       58449           Bank of America   Captain's Portfolio - Waller Creek
  13.3       58449           Bank of America   Captain's Portfolio - Briar Hollow
  13.4       58449           Bank of America   Captain's Portfolio - North Loop
  13.5       58449           Bank of America   Captain's Portfolio - Westheimer Oaks Village Shopping Center
  13.6       58449           Bank of America   Captain's Portfolio - Post Oak Place
   13        58449           Bank of America   CAPTAIN'S PORTFOLIO

   14        58711           Bank of America   OSI Systems
   15        58857           Bank of America   Atria East
   16        58626           Bank of America   American Express Building--UT
   17        58797           Bank of America   The Grand Rivage at Brandon Lakes

   18        58846           Bank of America   Cuyahoga Falls Market Center
   19        58852           Bank of America   Edward's Multiplex-Fresno
            Rollup           Bank of America   CUYAHOGA FALLS MARKET CENTER/EDWARD'S MULTIPLEX-FRESNO

   20        13022           Bridger           Keelers Corner
   21        58625           Bank of America   American Express Building--ON
   22        58830           Bank of America   Crossroads at Sunset
   23        57938           Bank of America   Buena Park Corporate Plaza
   24        58812           Bank of America   Atkins Kent MOB
   25        58736           Bank of America   22 East 71st Street
   26        58895           Bank of America   The Club at Copperleaf
   27        58856           Bank of America   Villa Del Mar
   28        58861           Bank of America   Bank of America West Building
   29        58826           Bank of America   Capistrano II Office Building
   30        58661           Bank of America   The Great Wall Mall
   31        58855           Bank of America   Vail Club Apartments
   32        58934           Bank of America   Trop Decatur Plaza
   33        58829           Bank of America   Valley View Commerce Center
   34        58824           Bank of America   Bridgecreek Office Building
   35        12974           Bridger           Coronado Shopping Center- Santa Fe

  36.1       58723           Bank of America   Courtyard-Denver Park Meadows
  36.2       58723           Bank of America   Residence Inn-Denver Park Meadows
   36        58723           Bank of America   CSM - DENVER PROPERTIES

   37        58831           Bank of America   Ocean Dorado
   38        58696           Bank of America   CSM - Hilton Garden Inn - Scottsdale
   39        58792           Bank of America   Germantown (Triumph)
   40        58933           Bank of America   Tri-Cities Professional Center
   41        58870           Bank of America   Ths Shops at Cascade & Fairburn
   42        58802           Bank of America   The Hesser Center
   43        58941           Bank of America   Gateway Tower
   44        12547           Bridger           Logan Square Apartments
   45        58761           Bank of America   Rancho San Diego Industrial Center
   46        58865           Bank of America   Woodmeade South Apartments
   47        58809           Bank of America   Lambert Palm Business Center
   48        58920           Bank of America   Tanglewood Commons

   49        58725           Bank of America   Smart Self Storage
   50        58727           Bank of America   Sorrento Mesa
            Rollup           Bank of America   SMART SELF STORAGE/SORRENTO MESA

   51        12868           Bridger           Gateway Shopping Center - Arlington
   52        58806           Bank of America   Eastridge Office Center
   53        58705           Bank of America   ASAP Self Storage
   54        58909           Bank of America   Sioux Falls Corporate Centre I & II

  55.1       58911           Bank of America   Seligman CVS Pool #1 - CVS-Bradenton
  55.2       58911           Bank of America   Seligman CVS Pool #1 - CVS-Hudson
   55        58911           Bank of America   SELIGMAN CVS POOL #1

   56        12681           Bridger           Fairfield Inn & Suites Laredo
   57        58873           Bank of America   110 and 120 Belmont Drive
   58        58835           Bank of America   The Du Barry Apartments
   59        58939           Bank of America   Simi Valley I & II
   60        58862           Bank of America   Graymere Apartments
   61        13106           Bridger           Azar Industrial
   62        12034           Bridger           Olde Sarasota Self Storage
   63        58782           Bank of America   Walgreens - Garden City, MI
   64        58748           Bank of America   Best Florida Storage II
   65        9753            Bridger           Thrashers Village
   66        11355           Bridger           Metro 502 Self Storage
   67        58842           Bank of America   Havenhurst Apartments
   68        58430           Bank of America   Shurgard - Woodland Hills
   69        58433           Bank of America   Shurgard - Palms
   70        11969           Bridger           Shurgard Storage - Shoreline
   71        58839           Bank of America   Barclay Apartments
   72        13159           Bridger           Village Plaza- Palmdale Refinance
   73        58738           Bank of America   University Glen Apartments
   74        58832           Bank of America   Sir Francis Drake Apartments
   75        58759           Bank of America   105 Satellite Boulevard
   76        58914           Bank of America   Makena Great American Plaza
   77        58726           Bank of America   Sorrento Valley Self Storage
   78        58864           Bank of America   Sussex Downs Apartments
   79        58589           Bank of America   Capital Plaza Retail Center
   80        58721           Bank of America   CVS - North Andover
   81        58863           Bank of America   Heritage Place Apartments
   82        58682           Bank of America   Vacaville Town Center
   83        12551           Bridger           Cedar East & Cypress Office
   84        12458           Bridger           All Safe Storage
   85        58750           Bank of America   Walgreens - Monroe, MI
   86        10552           Bridger           Packwood Shopping Center
   87        58658           Bank of America   Best Buy - Gwinnett County
   88        12165           Bridger           Commons San Angelo
   89        58744           Bank of America   World Wide Parts Building
   90        11324           Bridger           1st Security Storage Christiansburg
   91        12090           Bridger           West Allis Tech Center
   92        9668            Bridger           Silver Star Self Storage
   93        12909           Bridger           Security Plus Self Storage & RV
   94        11847           Bridger           U.S. Storage Centers
--------------------------------------------------------------------------------------------------------------
                                                       TOTALS/WEIGHTED AVERAGE
==============================================================================================================





SEQUENCE      PROPERTY ADDRESS                                                COUNTY
--------      ----------------------                                          ------

   1          3200 Las Vegas Boulevard South                                  Clark
   2          80 Lafayette Street                                             New York
   3          4250 & 4275 Executive Square                                    San Diego

  4.1         8600 East Rockcliff Road                                        Pima
  4.2         165 Kemble Street                                               Berkshire
   4          Various                                                         Various

   5          2901, 2909 and 2929 North Central Avenue                        Maricopa
   6          589 Fifth Avenue                                                New York
   7          1001 North 3rd Avenue South                                     Hennepin
   8          2355, 2365 & 2375 Northside Drive                               San Diego
   9          7500 Old Georgetown Road                                        Montgomery
   10         9200 Bolsa Avenue, 15131 & 15041 Moran Street                   Orange
   11         6922 Hollywood Boulevard                                        Los Angeles
   12         337 Russell Street                                              Hampshire

  13.1        12603 Southwest Freeway                                         Fort Bend
  13.2        507 Sabine Street                                               Travis
  13.3        50 Briar Hollow Lane                                            Harris
  13.4        1900 North Loop West                                            Harris
  13.5        4304-4380 Westheimer Road and 2400 Midlane Street               Harris
  13.6        4543 Post Oak Place Drive                                       Harris
   13         Various                                                         Various

   14         22011 Southeast 51st Street and 5150 220th Avenue Southeast     King
   15         990 Stewart Avenue                                              Nassau
   16         4315 South 2700 West                                            Salt Lake
   17         2211 Grand Isle Drive                                           Hillsborough

   18         371-385 Howe Avenue                                             Summit
   19         7750 North Blackstone Avenue                                    Fresno
              Various                                                         Various

   20         4525-164th Street Southwest                                     Snohomish
   21         101 McNabb Street
   22         1425 West Sunset Road                                           Clark
   23         6301 Beach Boulevard & 6280 Manchester Boulevard                Orange
   24         101 Old Short Hills Road                                        Essex
   25         22 East 71st Street                                             New York
   26         14811 West Road                                                 Harris
   27         5203 Villa Del Mar Avenue                                       Tarrant
   28         6900 Westcliff Drive                                            Clark
   29         27121-27131 Calle Arroyo                                        Orange
   30         18230 East Valley Highway                                       King
   31         3839 Briargrove Lane                                            Denton
   32         5045 West Tropicana Avenue                                      Clark
   33         14515-14565 Valley View Avenue                                  Los Angeles
   34         12752-12882 Valley View Street                                  Orange
   35         504-540 Cordova Road                                            Santa Fe

  36.1        8320 South Valley Highway                                       Douglas
  36.2        8322 South Valley Highway                                       Douglas
   36         Various                                                         Douglas

   37         1830 - 1850 Ocean Avenue                                        San Francisco
   38         7324 East Indian School Road                                    Maricopa
   39         19847 Century Boulevard                                         Montgomery
   40         1100 & 1200 Jadwin Avenue                                       Benton
   41         3720, 3740 Cascade Road & 1195 Fairburn Road                    Fulton
   42         1 Sundial Avenue                                                Hillsborough
   43         One South Memorial Drive                                        St. Louis City
   44         715-865 West Glenn Avenue                                       Lee
   45         2500 Sweetwater Spring Boulevard                                San Diego
   46         200 Lowwood Drive                                               Knox
   47         601-655 South Palm Street                                       Orange
   48         4150  Clemmons Road                                             Forsyth

   49         537 Stevens Avenue West                                         San Diego
   50         6690 Mira Mesa Boulevard                                        San Diego
              Various                                                         San Diego

   51         3704-3818 172nd Street Northeast                                Snohomish
   52         11811 and 11911 Northeast First Street                          King
   53         17701 Summerlin Road                                            Lee
   54         4201 North Hainje Avenue & 2500-2516 East 5nd Street;
                4301 North Hainje Avenue & 2501-2521 East 54th Street         Minnehaha
  55.1        6204 14th Street                                                Manatee
  55.2        12015 Little Road                                               Pasco
   55         Various                                                         Various

   56         700 West Hillside Road                                          Webb
   57         110 and 120 Belmont Drive                                       Somerset
   58         3471 West 5th Street                                            Los Angeles
   59         131 and 405 Cochran Street                                      Ventura
   60         1955 Union Place                                                Maury
   61         100, 115, 126, 127 & 128 Roesler Road and 352 Addison Drive     Anne Arundel
   62         4625 Clark Road                                                 Sarasota
   63         31415 Ford Road                                                 Wayne
   64         1201 North Flagler Drive                                        Broward
   65         20804-20806 Bothell-Everett Highway                             Snohomish
   66         13271 Metro Parkway                                             Lee
   67         1861 Whitley Avenue                                             Los Angeles
   68         22222 Ventura Boulevard                                         Los Angeles
   69         3773 South Durango Avenue                                       Los Angeles
   70         14540 Aurora Avenue North                                       King
   71         706 South Normandie Avenue                                      Los Angeles
   72         2311, 2321 and 2409 East Avenue South                           Los Angeles
   73         3504 - 73rd Avenue West                                         Pierce
   74         841 South Serrano Avenue                                        Los Angeles
   75         105 Satellite Boulevard                                         Gwinnett
   76         14002 Beach Boulevard                                           Orange
   77         10531 Sorrento Valley Road                                      San Diego
   78         1125  Magnolia Drive                                            Williamson
   79         11845 Retail Drive                                              Wake
   80         110 Turnpike Street                                             Essex
   81         700 Westminster Road                                            Williamson
   82         777 East Monte Vista Avenue                                     Solano
   83         3117 and 3101 Poplarwood Court                                  Wake
   84         7720 Farley Street                                              Johnson
   85         1285 North Monroe Street                                        Monroe
   86         4016-4022 South Mooney Boulevard                                Tulare
   87         1875 Pleasant Hill Road                                         Gwinnett
   88         3204 and 3222-3298 Sherwood Way                                 Tom Green
   89         7821 Hayvenhurst Avenue                                         Los Angeles
   90         5 Midway Plaza Drive                                            Montgomery
   91         11214 - 11250 West Lapham Street                                Milwaukee
   92         3043 North Pecos Road                                           Clark
   93         1023 East Frye Road                                             Maricopa
   94         13201 Ramona Boulevard                                          Los Angeles
-----------------------------------------------------------------------------------------------------
                           94 LOANS
=====================================================================================================




                                               ZIP                 PROPERTY
   SEQUENCE     CITY                  STATE    CODE                  TYPE                          PROPERTY SUBTYPE
   --------     ----                  -----    ----                --------                        -----------------

       1        Las Vegas              NV     89109                 Retail                              Anchored
       2        New York               NY     10013               Multifamily                       Student Housing
       3        La Jolla               CA     92037                 Office                              Suburban

      4.1       Tucson                 AZ     85750                  Hotel                            Full Service
      4.2       Lenox                  MA     01240                  Hotel                            Full Service

       4        Various              Various Various                 Hotel                            Full Service

       5        Phoenix                AZ     85012                 Office                                CBD
       6        New York               NY     10017                 Office                                CBD
       7        Minneapolis            MN     55401                 Office                        Single Tenant Credit
       8        San Diego              CA     92108                 Office                              Suburban
       9        Bethesda               MD     20814                 Office                              Suburban
      10        Westminster            CA     92683                 Retail                             Unanchored
      11        Los Angeles            CA     90028                 Office                                CBD
      12        Hadley                 MA     01035                 Retail                              Anchored

     13.1       Stafford               TX     77477                 Office                              Suburban
     13.2       Austin                 TX     78701                 Office                                CBD
     13.3       Houston                TX     77027                 Office                              Suburban
     13.4       Houston                TX     77018                 Office                              Suburban
     13.5       Houston                TX     77027                 Retail                             Unanchored
     13.6       Houston                TX     77027                 Office                              Suburban

      13        Various                TX    Various                Office                              Various

      14        Issaquah               WA     98029                 Office                           Single Tenant
      15        Garden City            NY     11530                 Office                              Suburban
      16        Taylorsville           UT     84184                 Office                        Single Tenant Credit
      17        Brandon                FL     33511               Multifamily                         Garden Style

      18        Cuyahoga Falls         OH     44221                 Retail                              Anchored
      19        Fresno                 CA     93720                 Retail                              Theatre


                Various              Various Various                Retail                              Various

      20        Lynnwood               WA     98037               Multifamily                         Garden Style
      21        Markham              Ontario L3R 4H8                Office                        Single Tenant Credit
      22        Henderson              NV     89014                 Retail                              Anchored
      23        Buena Park             CA     90621                 Office                              Suburban
      24        West Orange            NJ     07052                 Office                              Medical
      25        New York               NY     10021                 Office                                CBD
      26        Houston                TX     77095               Multifamily                         Garden Style
      27        Arlington              TX     76017               Multifamily                         Garden Style
      28        Las Vegas              NV     89145                 Office                              Suburban
      29        San Juan Capistrano    CA     92675                 Office                              Suburban
      30        Kent                   WA     98032                 Retail                              Anchored
      31        Dallas                 TX     75287               Multifamily                         Garden Style
      32        Las Vegas              NV     89103                 Retail                             Unanchored
      33        Santa Fe Springs       CA     90670                 Office                              Suburban
      34        Garden Grove           CA     92845                 Office                              Suburban
      35        Santa Fe               NM     87505                 Retail                             Unanchored

     36.1       Englewood              CO     80112                  Hotel                            Full Service
     36.2       Englewood              CO     80112                  Hotel                            Full Service


      36        Englewood              CO     80112                  Hotel                            Full Service

      37        San Francisco          CA     94112                 Retail                              Anchored
      38        Scottsdale             AZ     85251                  Hotel                            Full Service
      39        Germantown             MD     20874                 Office                             Mixed Use
      40        Richland               WA     99352                 Office                              Suburban
      41        Atlanta                GA     30331                 Retail                              Anchored
      42        Manchester             NH     03103                 Office                              Suburban
      43        St. Louis              MO     63102                 Office                                CBD
      44        Auburn                 AL     36832               Multifamily                       Student Housing
      45        Spring Valley          CA     91978               Industrial                           Warehouse
      46        Knoxville              TN     37920               Multifamily                         Garden Style
      47        La Habra               CA     90631               Industrial                           Industrial
      48        Clemmons               NC     27012                 Retail                              Anchored

      49        Solana Beach           CA     92075              Self Storage                         Self Storage
      50        San Diego              CA     92121              Self Storage                         Self Storage


                Various                CA    Various             Self Storage                         Self Storage

      51        Arlington              WA     98223                 Retail                          Shadow Anchored
      52        Bellevue               WA     98005                 Office                              Suburban
      53        Fort Myers             FL     33908              Self Storage                         Self Storage
      54        Sioux Falls            SD     57104                 Office                              Suburban

     55.1       Bradenton              FL     34207                 Retail                        Single Tenant Credit
     55.2       Hudson                 FL     34667                 Retail                        Single Tenant Credit


      55        Various                FL    Various                Retail                        Single Tenant Credit

      56        Laredo                 TX     78041                  Hotel                          Limited Service
      57        Somerset               NJ     08873                 Office                              Suburban
      58        Los Angeles            CA     90020               Multifamily                         Garden Style
      59        Simi Valley            CA     93065                 Retail                          Shadow Anchored
      60        Columbia               TN     38401               Multifamily                         Garden Style
      61        Glen Burnie            MD     21060               Industrial                        Office/Warehouse
      62        Sarasota               FL     34233              Self Storage                         Self Storage
      63        Garden City            MI     48135                 Retail                        Single Tenant Credit
      64        Fort Lauderdale        FL     33304              Self Storage                         Self Storage
      65        Bothell                WA     98021                 Retail                             Unanchored
      66        Fort Myers             FL     33912              Self Storage                         Self Storage
      67        Hollywood              CA     90028               Multifamily                         Garden Style
      68        Woodland Hills         CA     91364              Self Storage                         Self Storage
      69        Los Angeles            CA     90034              Self Storage                         Self Storage
      70        Shoreline              WA     98133              Self Storage                         Self Storage
      71        Los Angeles            CA     90005               Multifamily                         Garden Style
      72        Palmdale               CA     93550                 Retail                          Shadow Anchored
      73        University Place       WA     98466               Multifamily                         Garden Style
      74        Los Angeles            CA     90005               Multifamily                         Garden Style
      75        Suwanee                GA     30024               Industrial                        Warehouse/Office
      76        Westminster            CA     92683                 Retail                              Anchored
      77        San Diego              CA     92121              Self Storage                         Self Storage
      78        Franklin               TN     37064               Multifamily                         Garden Style
      79        Wake Forest            NC     27587                 Retail                              Anchored
      80        North Andover          MA     01845                 Retail                        Single Tenant Credit
      81        Franklin               TN     37067               Multifamily                         Garden Style
      82        Vacaville              CA     95688                 Retail                          Shadow Anchored
      83        Raleigh                NC     27604                 Office                              Suburban
      84        Overland Park          KS     66204              Self Storage                         Self Storage
      85        Monroe                 MI     48162                 Retail                              Anchored
      86        Visalia                CA     93277                 Retail                              Anchored
      87        Duluth                 GA     30096                 Retail                        Single Tenant Credit
      88        San Angelo             TX     76901                 Retail                             Unanchored
      89        Van Nuys               CA     91406               Industrial                           Warehouse
      90        Christiansburg         VA     24073              Self Storage                         Self Storage
      91        West Allis             WI     53214               Industrial                        Warehouse/Office
      92        Las Vegas              NV     89115              Self Storage                         Self Storage
      93        Phoenix                AZ     85048              Self Storage                         Self Storage
      94        Irwindale              CA     91706              Self Storage                         Self Storage
------------------------------------------------------------------------------------------------------------------------------

==============================================================================================================================


                                      CUT-OFF
                      ORIGINAL          DATE          MATURITY                LOAN
   SEQUENCE           BALANCE         BALANCE        DATE BALANCE             TYPE
   --------        ---------------  -----------     ---------------           ----

       1            $145,000,000   $143,619,681     $136,890,407             Balloon
       2            110,000,000     110,000,000      110,000,000          Interest Only
       3            103,600,000     103,600,000      103,600,000          Interest Only

      4.1            60,543,243     60,543,243       60,543,243
      4.2            34,456,757     34,456,757       34,456,757
                   -------------------------------
       4             95,000,000     95,000,000       95,000,000           Interest Only

       5             77,000,000     77,000,000       77,000,000           Interest Only
       6             73,500,000     73,500,000       73,500,000           Interest Only
       7             56,050,000     56,050,000       56,050,000           IO, Hyper Am
       8             52,000,000     52,000,000       52,000,000           Interest Only
       9             51,000,000     50,836,429       38,315,809              Balloon
      10             50,300,000     50,300,000       41,590,918              Balloon
      11             47,000,000     46,751,387       39,425,661              Balloon
      12             44,000,000     44,000,000       38,143,847            IO, Balloon

     13.1            10,500,000     10,500,000        9,769,679
     13.2            9,000,000       9,000,000        8,374,010
     13.3            9,000,000       9,000,000        8,374,010
     13.4            5,000,000       5,000,000        4,652,228
     13.5            3,000,000       3,000,000        2,791,337
     13.6            2,000,000       2,000,000        1,860,891
                   -------------------------------
      13             38,500,000     38,500,000       35,822,155            IO, Balloon

      14             32,800,000     32,800,000       30,388,201            IO, Balloon
      15             30,995,196     30,995,196       28,860,568       Partial IO, Hyper Am
      16             30,149,000     30,149,000       30,149,000           IO, Hyper Am
      17             28,875,000     28,875,000       25,063,170            IO, Balloon

      18             8,285,000       8,285,000        8,285,000           Interest Only
      19             19,730,000     19,730,000       19,730,000           Interest Only
                   -------------------------------
                     28,015,000     28,015,000       28,015,000           Interest Only

      20             26,600,000     27,900,000       27,900,000           Interest Only
      21             25,380,000     25,380,000       25,380,000           IO, Hyper Am
      22             22,640,000     22,640,000       22,640,000           Interest Only
      23             21,700,000     21,700,000       18,689,460            IO, Balloon
      24             20,000,000     19,979,782       16,593,624              Balloon
      25             20,000,000     19,914,826       16,831,810              Balloon
      26             17,600,000     17,600,000       16,244,154            IO, Balloon
      27             17,150,000     17,150,000       17,150,000           Interest Only
      28             17,000,000     16,964,617       14,190,243              Balloon
      29             16,120,000     16,120,000       16,120,000           Interest Only
      30             16,000,000     15,965,377       13,279,254              Balloon
      31             15,700,000     15,700,000       15,700,000           Interest Only
      32             15,500,000     15,500,000       14,458,341           IO, Hyper Am
      33             14,720,000     14,720,000       14,720,000           Interest Only
      34             13,960,000     13,960,000       13,960,000           Interest Only
      35             13,300,000     13,300,000       11,595,579            IO, Balloon

     36.1            7,560,000       7,560,000        6,650,662
     36.2            5,640,000       5,640,000        4,961,605
                   -------------------------------
      36             13,200,000     13,200,000       11,612,268            IO, Balloon

      37             13,096,000     13,096,000       13,096,000           Interest Only
      38             12,853,229     12,853,229       11,307,207            IO, Balloon
      39             12,400,000     12,400,000       12,400,000           Interest Only
      40             12,000,000     12,000,000        9,030,524              Balloon
      41             11,250,000     11,238,745        9,346,617              Balloon
      42             10,280,000     10,280,000        8,614,102              Balloon
      43             10,200,000     10,200,000       10,200,000           Interest Only
      44             10,120,000     10,099,672        8,490,313              Balloon
      45             9,500,000       9,471,214        7,224,749              Balloon
      46             9,440,000       9,440,000        8,783,145            IO, Balloon
      47             9,200,000       9,200,000        8,180,928            IO, Balloon
      48             9,100,000       9,100,000        8,142,830            IO, Balloon

      49             4,100,000       4,100,000        3,650,181            IO, Balloon
      50             4,100,000       4,100,000        4,100,000           Interest Only
                   -------------------------------
                     8,200,000       8,200,000        7,750,181              Various

      51             8,000,000       7,974,473        6,639,701              Balloon
      52             7,800,000       7,792,411        6,503,741              Balloon
      53             7,800,000       7,764,940        6,506,855              Balloon
      54             7,647,500       7,647,500        6,852,170            IO, Balloon

     55.1            3,600,000       3,600,000        3,600,000
     55.2            3,440,000       3,440,000        3,440,000
                   -------------------------------
      55             7,040,000       7,040,000        7,040,000           Interest Only

      56             7,000,000       6,990,523        5,383,208              Balloon
      57             6,900,000       6,893,112        5,734,219              Balloon
      58             6,752,000       6,752,000        6,752,000           Interest Only
      59             6,200,000       6,200,000        5,130,772              Balloon
      60             6,145,000       6,145,000        5,717,418            IO, Balloon
      61             6,000,000       6,000,000        5,558,537            IO, Balloon
      62             5,600,000       5,600,000        4,736,905            IO, Balloon
      63             5,421,349       5,411,264        4,596,194              Balloon
      64             5,359,152       5,348,756        4,517,924              Balloon
      65             5,200,000       5,189,482        4,358,353              Balloon
      66             5,000,000       4,995,524        4,211,962              Balloon
      67             4,936,278       4,936,278        4,936,278           Interest Only
      68             4,950,000       4,922,242        4,114,315              Balloon
      69             4,900,000       4,872,200        4,065,077              Balloon
      70             4,850,000       4,834,886        4,038,945              Balloon
      71             4,708,200       4,708,200        4,708,200           Interest Only
      72             4,714,000       4,704,841        3,973,208              Balloon
      73             4,700,000       4,689,992        4,194,945              Balloon
      74             4,599,246       4,599,246        4,599,246           Interest Only
      75             4,500,000       4,490,813        3,766,686              Balloon
      76             4,468,340       4,468,340        4,168,050            IO, Balloon
      77             4,250,000       4,250,000        4,250,000           Interest Only
      78             4,180,000       4,180,000        3,889,147            IO, Balloon
      79             4,108,500       4,108,500        4,108,500           Interest Only
      80             4,100,000       4,092,124        3,461,075              Balloon
      81             4,035,000       4,035,000        3,754,236            IO, Balloon
      82             3,900,000       3,900,000        3,615,742            IO, Balloon
      83             3,900,000       3,900,000        3,634,020            IO, Balloon
      84             3,680,000       3,668,694        3,070,747              Balloon
      85             3,600,000       3,592,491        3,004,061              Balloon
      86             3,200,000       3,183,744        2,700,776              Balloon
      87             3,000,000       2,980,011        2,258,246              Balloon
      88             3,000,000       2,977,190        2,297,380              Balloon
      89             2,460,000       2,452,535        2,056,243              Balloon
      90             2,400,000       2,389,895        1,848,832              Balloon
      91             2,100,000       2,094,151        1,775,579              Balloon
      92             2,100,000       2,090,938        1,788,296              Balloon
      93             2,000,000       1,994,287        1,685,455              Balloon
      94             2,000,000       1,985,087        1,538,103              Balloon
-----------------------------------------------------------------------------------------------
                  $1,747,197,990   $1,746,111,824   $1,632,987,410
===============================================================================================




                                                                                                             ORIGINAL
                                              SUB-       NET                   FIRST    INTEREST             TERM TO
                 MORTGAGE  ADMINISTRATIVE  SERVICING   MORTGAGE     NOTE      PAYMENT    ACCRUAL   MONTHLY   MATURITY
   SEQUENCE        RATE     FEE RATE (I)    FEE RATE     RATE       DATE        DATE     METHOD    PAYMENT   (MONTHS)
   --------        ----     ------------    --------     ----       ----        ----     ------    -------   --------

       1          3.719%       0.032%        0.020%     3.687%   11/12/2004   1/1/2005   ACT/360  $665,601      37
       2          5.510%       0.032%        0.020%     5.478%    4/28/2005   6/1/2005   ACT/360   512,098     120
       3          5.133%       0.022%        0.010%     5.111%    3/15/2005   5/1/2005   ACT/360   449,260      84

      4.1
      4.2
       4          5.937%       0.042%        0.030%     5.895%    1/18/2005   3/1/2005   ACT/360   476,500     120

       5          4.588%       0.112%        0.100%     4.476%    9/10/2004  11/1/2004   ACT/360   298,486      60
       6          5.482%       0.032%        0.020%     5.450%    4/15/2005   6/1/2005   ACT/360   340,405     120
       7          4.268%       0.112%        0.100%     4.156%   12/16/2004   2/1/2005   30/360    199,328      60
       8          5.093%       0.042%        0.030%     5.051%    3/15/2005   5/1/2005   ACT/360   223,796      84
       9          5.037%       0.032%        0.020%     5.005%    4/1/2005    5/1/2005   ACT/360   299,241     120
      10          5.110%       0.112%        0.100%     4.998%    5/31/2005   7/1/2005   ACT/360   273,413     120
      11          5.578%       0.112%        0.100%     5.466%   12/13/2004   2/1/2005   ACT/360   269,151     120
      12          5.070%       0.062%        0.050%     5.008%    5/24/2005   7/1/2005   ACT/360   238,087     120

     13.1
     13.2
     13.3
     13.4
     13.5
     13.6
      13          5.500%       0.112%        0.100%     5.388%    9/17/2004  11/1/2004   ACT/360   218,599      84

      14          5.001%       0.112%        0.100%     4.889%    1/26/2005   3/1/2005   ACT/360   176,098     118
      15          5.549%       0.112%        0.100%     5.437%    4/7/2005    6/1/2005   ACT/360   176,941     120
      16          4.298%       0.112%        0.100%     4.186%    3/22/2005   5/1/2005   30/360    107,971      60
      17          5.028%       0.112%        0.100%     4.916%    2/25/2005   4/1/2005   ACT/360   155,502     120

      18          4.668%       0.112%        0.100%     4.556%    5/18/2005   7/1/2005   30/360    32,229       60
      19          4.818%       0.112%        0.100%     4.706%    5/18/2005   7/1/2005   30/360    79,216       60
                  4.774%       0.112%        0.100%     4.662%    5/18/2005   7/1/2005   30/360    111,445      60

      20          5.311%       0.062%        0.050%     5.249%    2/9/2005    4/1/2005   ACT/360   125,196      84
      21          4.298%       0.112%        0.100%     4.186%    1/26/2005   3/1/2005   30/360    90,892       61
      22          5.186%       0.062%        0.050%     5.124%    4/8/2005    6/1/2005   ACT/360   99,201      120
      23          5.638%       0.112%        0.100%     5.526%    4/8/2005    6/1/2005   ACT/360   125,096     120
      24          5.210%       0.112%        0.100%     5.098%    4/28/2005   6/1/2005   ACT/360   109,946     120
      25          5.689%       0.112%        0.100%     5.577%    1/24/2005   3/1/2005   ACT/360   115,941     120
      26          4.950%       0.112%        0.100%     4.838%    5/28/2005   7/1/2005   ACT/360   93,944      120
      27          5.220%       0.112%        0.100%     5.108%    4/26/2005   6/1/2005   ACT/360   75,639      120
      28          5.410%       0.112%        0.100%     5.298%    3/15/2005   5/1/2005   ACT/360   95,566      120
      29          5.235%       0.112%        0.100%     5.123%    4/8/2005    6/1/2005   ACT/360   71,300      120
      30          5.227%       0.112%        0.100%     5.115%    3/8/2005    5/1/2005   ACT/360   88,125      120
      31          5.220%       0.112%        0.100%     5.108%    4/26/2005   6/1/2005   ACT/360   69,244      120
      32          5.693%       0.112%        0.100%     5.581%    5/25/2005   7/1/2005   ACT/360   89,893      120
      33          5.230%       0.112%        0.100%     5.118%    4/8/2005    6/1/2005   ACT/360   65,046      120
      34          5.336%       0.112%        0.100%     5.224%    4/8/2005    6/1/2005   ACT/360   62,938      120
      35          5.219%       0.062%        0.050%     5.157%    4/8/2005    6/1/2005   ACT/360   73,188      120

     36.1
     36.2
      36          5.580%       0.112%        0.100%     5.468%    2/24/2005   4/1/2005   ACT/360   75,612      120

      37          5.186%       0.112%        0.100%     5.074%    4/8/2005    6/1/2005   ACT/360   57,383      120
      38          5.580%       0.112%        0.100%     5.468%    2/24/2005   4/1/2005   ACT/360   73,626      120
      39          5.107%       0.112%        0.100%     4.995%    3/31/2005   5/1/2005   ACT/360   53,505      120
      40          5.084%       0.112%        0.100%     4.972%    5/19/2005   7/1/2005   ACT/360   70,739      120
      41          5.253%       0.112%        0.100%     5.141%    4/21/2005   6/1/2005   ACT/360   62,144      120
      42          5.536%       0.112%        0.100%     5.424%    5/5/2005    7/1/2005   ACT/360   58,601      120
      43          5.197%       0.112%        0.100%     5.085%    5/23/2005   7/1/2005   ACT/360   44,788       60
      44          5.575%       0.072%        0.060%     5.503%    3/2/2005    5/1/2005   ACT/360   57,937      120
      45          5.380%       0.112%        0.100%     5.268%    3/29/2005   5/1/2005   ACT/360   57,659      120
      46          5.507%       0.112%        0.100%     5.395%    3/23/2005   5/1/2005   ACT/360   53,641      120
      47          5.125%       0.112%        0.100%     5.013%    4/5/2005    6/1/2005   ACT/360   50,093      120
      48          5.425%       0.112%        0.100%     5.313%    4/21/2005   6/1/2005   ACT/360   51,241      120

      49          5.167%       0.112%        0.100%     5.055%    2/23/2005   4/1/2005   ACT/360   22,430      120
      50          5.080%       0.112%        0.100%     4.968%    2/23/2005   4/1/2005   ACT/360   17,598      120
                  5.124%       0.112%        0.100%     5.012%    2/23/2005   4/1/2005   ACT/360   40,028      120

      51          5.211%       0.062%        0.050%     5.149%    2/14/2005   4/1/2005   ACT/360   43,983      120
      52          5.368%       0.112%        0.100%     5.256%    4/22/2005   6/1/2005   ACT/360   43,644      120
      53          5.400%       0.112%        0.100%     5.288%    1/26/2005   3/1/2005   ACT/360   43,799      120
      54          5.500%       0.112%        0.100%     5.388%    5/9/2005    7/1/2005   ACT/360   43,422      120

     55.1
     55.2
      55          5.399%       0.072%        0.060%     5.327%    5/9/2005    7/1/2005   ACT/360   32,114      120

      56          5.695%       0.062%        0.050%     5.633%    4/27/2005   6/1/2005   ACT/360   43,805      120
      57          5.262%       0.112%        0.100%     5.150%    4/8/2005    6/1/2005   ACT/360   38,153      120
      58          5.211%       0.112%        0.100%     5.099%    4/14/2005   6/1/2005   ACT/360   29,728      120
      59          5.136%       0.112%        0.100%     5.024%    5/23/2005   7/1/2005   ACT/360   33,800      120
      60          5.507%       0.112%        0.100%     5.395%    3/23/2005   5/1/2005   ACT/360   34,918      120
      61          5.204%       0.062%        0.050%     5.142%    3/15/2005   5/1/2005   ACT/360   32,961      120
      62          5.452%       0.072%        0.060%     5.380%    12/8/2004   2/1/2005   ACT/360   32,063      120
      63          5.925%       0.112%        0.100%     5.813%    3/31/2005   5/1/2005   ACT/360   32,243      120
      64          5.735%       0.112%        0.100%     5.623%    3/29/2005   5/1/2005   ACT/360   31,224      120
      65          5.543%       0.062%        0.050%     5.481%    3/29/2005   5/1/2005   ACT/360   29,665      120
      66          5.702%       0.092%        0.080%     5.610%    4/13/2005   6/1/2005   ACT/360   29,026      120
      67          5.213%       0.112%        0.100%     5.101%    4/15/2005   6/1/2005   ACT/360   21,742      120
      68          5.280%       0.112%        0.100%     5.168%   12/28/2004   2/1/2005   ACT/360   27,426      120
      69          5.220%       0.112%        0.100%     5.108%   12/17/2004   2/1/2005   ACT/360   26,967      120
      70          5.318%       0.062%        0.050%     5.256%    2/3/2005    4/1/2005   ACT/360   26,987      120
      71          5.220%       0.112%        0.100%     5.108%    4/14/2005   6/1/2005   ACT/360   20,765      120
      72          5.728%       0.062%        0.050%     5.666%    3/29/2005   5/1/2005   ACT/360   27,444      120
      73          5.303%       0.112%        0.100%     5.191%    3/29/2005   5/1/2005   ACT/360   26,108       84
      74          5.211%       0.112%        0.100%     5.099%    4/14/2005   6/1/2005   ACT/360   20,250      120
      75          5.500%       0.112%        0.100%     5.388%    3/18/2005   5/1/2005   ACT/360   25,551      120
      76          5.693%       0.112%        0.100%     5.581%    5/28/2005   7/1/2005   ACT/360   25,914      120
      77          5.110%       0.112%        0.100%     4.998%    2/23/2005   4/1/2005   ACT/360   18,349      120
      78          5.507%       0.112%        0.100%     5.395%    3/23/2005   5/1/2005   ACT/360   23,752      120
      79          4.366%       0.112%        0.100%     4.254%   12/13/2004   2/1/2005   30/360    14,948       60
      80          5.780%       0.112%        0.100%     5.668%    4/1/2005    5/1/2005   ACT/360   24,005      120
      81          5.507%       0.112%        0.100%     5.395%    3/23/2005   5/1/2005   ACT/360   22,928      120
      82          5.261%       0.112%        0.100%     5.149%   12/29/2004   2/1/2005   ACT/360   21,563      120
      83          5.577%       0.062%        0.050%     5.515%    2/17/2005   4/1/2005   ACT/360   22,333       84
      84          5.382%       0.062%        0.050%     5.320%    2/14/2005   4/1/2005   ACT/360   20,623      120
      85          5.400%       0.112%        0.100%     5.288%    3/14/2005   5/1/2005   ACT/360   20,215      120
      86          5.781%       0.082%        0.070%     5.699%   12/10/2004   2/1/2005   ACT/360   18,737      120
      87          5.100%       0.112%        0.100%     4.988%    1/7/2005    3/1/2005   ACT/360   17,713      120
      88          5.587%       0.062%        0.050%     5.525%   12/27/2004   2/1/2005   ACT/360   18,579      120
      89          5.437%       0.112%        0.100%     5.325%    2/24/2005   4/1/2005   ACT/360   13,871      120
      90          5.735%       0.062%        0.050%     5.673%    2/17/2005   4/1/2005   ACT/360   15,077      120
      91          5.814%       0.092%        0.080%     5.722%    2/25/2005   4/1/2005   ACT/360   12,341      120
      92          5.595%       0.092%        0.080%     5.503%    2/9/2005    4/1/2005   ACT/360   13,015       84
      93          5.704%       0.062%        0.050%     5.642%    2/11/2005   4/1/2005   ACT/360   11,613      120
      94          5.711%       0.062%        0.050%     5.649%   12/22/2004   2/1/2005   ACT/360   12,535      120

----------------------------------------------------------------------------------------------------------------------
                  5.112%       0.078%        0.066%     5.034%                                                 100
======================================================================================================================



                   ORIGINAL                           REMAINING
                 AMORTIZATION  INTEREST                TERM TO
                     TERM        ONLY     SEASONING    MATURITY    MATURIY      CROSS-COLLATERALIZED
   SEQUENCE      (MONTHS) (II)  PERIOD    (MONTHS)    (MONTHS)      DATE                LOANS
   --------     --------------  ------    --------    --------      ----                ----

       1               360                     6          31       1/1/2008              No
       2                           120         1          119      5/1/2015              No
       3                           84          2          82       4/1/2012              No

      4.1
      4.2
       4                           120         4          116      2/1/2015              No

       5                           60          8          52      10/1/2009              No
       6                           120         1          119      5/1/2015              No
       7                           60          5          55       1/1/2010              No
       8                           84          2          82       4/1/2012              No
       9               300                     2          118      4/1/2015              No
      10               360                                120      6/1/2015              No
      11               360                     5          115      1/1/2015              No
      12               360         23                     120      6/1/2015              No

     13.1
     13.2
     13.3
     13.4
     13.5
     13.6
      13               360         24          8          76      10/1/2011              No

      14               360         60          4          114     12/1/2014              No
      15               360         60          1          119      5/1/2015              No
      16                           60          2          58       4/1/2010              No
      17               360         24          3          117      3/1/2015              No

      18                           60                     60       6/1/2010          BACM 05-2-A
      19                           60                     60       6/1/2010          BACM 05-2-A
                                   60                     60       6/1/2010          BACM 05-2-A

      20                           84          3          81       3/1/2012              No
      21                           61          4          57       3/1/2010              No
      22                           120         1          119      5/1/2015              No
      23               360         12          1          119      5/1/2015              No
      24               360                     1          119      5/1/2015              No
      25               360                     4          116      2/1/2015              No
      26               360         60                     120      6/1/2015              No
      27                           120         1          119      5/1/2015              No
      28               360                     2          118      4/1/2015              No
      29                            120         1          119      5/1/2015              No
      30               360                     2          118      4/1/2015              No
      31                           120         1          119      5/1/2015              No
      32               360         60                     120      6/1/2015              No
      33                           120         1          119      5/1/2015              No
      34                           120         1          119      5/1/2015              No
      35               360         24          1          119      5/1/2015              No

     36.1
     36.2
      36               360         24          3          117      3/1/2015              No

      37                           120         1          119      5/1/2015              No
      38               360         24          3          117      3/1/2015              No
      39                           120         2          118      4/1/2015              No
      40               300                                120      6/1/2015              No
      41               360                     1          119      5/1/2015              No
      42               360                                120      6/1/2015              No
      43                           60                     60       6/1/2010              No
      44               360                     2          118      4/1/2015              No
      45               300                     2          118      4/1/2015              No
      46               360         60          2          118      4/1/2015              No
      47               360         36          1          119      5/1/2015              No
      48               360         36          1          119      5/1/2015              No

      49               360         36          3          117      3/1/2015          BACM 05-2-B
      50                           120         3          117      3/1/2015          BACM 05-2-B
                     Various     Various       3          117      3/1/2015          BACM 05-2-B

      51               360                     3          117      3/1/2015              No
      52               360                     1          119      5/1/2015              No
      53               360                     4          116      2/1/2015              No
      54               360         36                     120      6/1/2015              No

     55.1
     55.2
      55                           120                    120      6/1/2015              No

      56               300                     1          119      5/1/2015              No
      57               360                     1          119      5/1/2015              No
      58                           120         1          119      5/1/2015              No
      59               360                                120      6/1/2015              No
      60               360         60          2          118      4/1/2015              No
      61               360         60          2          118      4/1/2015              No
      62               348         12          5          115      1/1/2015              No
      63               360                     2          118      4/1/2015              No
      64               360                     2          118      4/1/2015              No
      65               360                     2          118      4/1/2015              No
      66               360                     1          119      5/1/2015              No
      67                           120         1          119      5/1/2015              No
      68               360                     5          115      1/1/2015              No
      69               360                     5          115      1/1/2015              No
      70                                       3          117      3/1/2015              No
      71               360         120         1          119      5/1/2015              No
      72               360                     2          118      4/1/2015              No
      73               360                     2          82       4/1/2012              No
      74                           120         1          119      5/1/2015              No
      75               360                     2          118      4/1/2015              No
      76               360         60                     120      6/1/2015              No
      77                           120         3          117      3/1/2015              No
      78               360         60          2          118      4/1/2015              No
      79                           60          5          55       1/1/2010              No
      80               360                     2          118      4/1/2015              No
      81               360         60          2          118      4/1/2015              No
      82               360         60          5          115      1/1/2015              No
      83               360         24          3          81       3/1/2012              No
      84               360                     3          117      3/1/2015              No
      85               360                     2          118      4/1/2015              No
      86               360                     5          115      1/1/2015              No
      87               300                     4          116      2/1/2015              No
      88               300                     5          115      1/1/2015              No
      89               360                     3          117      3/1/2015              No
      90               300                     3          117      3/1/2015              No
      91               360                     3          117      3/1/2015              No
      92               300                     3          81       3/1/2012              No
      93               360                     3          117      3/1/2015              No
      94               360                     5          115      1/1/2015              No
---------------------------------------------------------------------------------------------------------
                                               3          93
=========================================================================================================



                      RELATED
   SEQUENCE            LOANS                    PREPAYMENT PENALTY DESCRIPTION (PAYMENTS)             YIELD MAINTENANCE TYPE
   --------        ------------                 ------------------------------------------            -----------------------

       1                                                LO(33)/OPEN(4)/DEFEASANCE
       2                                                LO(117)/OPEN(3)/DEFEASANCE
       3            BACM 05-2-A                         LO(78)/OPEN(6)/DEFEASANCE

      4.1
      4.2
       4                                       LO(28)/GRTR1%PPMTorYM(88)/OPEN(4)/DEFEASANCE

       5                                                LO(54)/OPEN(6)/DEFEASANCE
       6                                                LO(117)/OPEN(3)/DEFEASANCE
       7            BACM 05-2-B                     LO(23)/GRTR1%PPMTorYM(35)/OPEN(2)
       8            BACM 05-2-A                         LO(78)/OPEN(6)/DEFEASANCE
       9                                                LO(117)/OPEN(3)/DEFEASANCE
      10                                                LO(117)/OPEN(3)/DEFEASANCE
      11                                                LO(117)/OPEN(3)/DEFEASANCE
      12                                            LO(36)/GRTR1%PPMTorYM(81)/OPEN(3)

     13.1
     13.2
     13.3
     13.4
     13.5
     13.6
      13                                                LO(80)/OPEN(4)/DEFEASANCE

      14                                                LO(114)/OPEN(4)/DEFEASANCE
      15                                                LO(118)/OPEN(2)/DEFEASANCE
      16            BACM 05-2-B                     LO(23)/GRTR1%PPMTorYM(34)/OPEN(3)
      17                                                LO(118)/OPEN(2)/DEFEASANCE

      18            BACM 05-2-B                     LO(23)/GRTR1%PPMTorYM(34)/OPEN(3)
      19            BACM 05-2-B                     LO(23)/GRTR1%PPMTorYM(34)/OPEN(3)
                    BACM 05-2-B                     LO(23)/GRTR1%PPMTorYM(34)/OPEN(3)

      20                                                LO(79)/OPEN(5)/DEFEASANCE
      21            BACM 05-2-B                               LO(60)/OPEN(1)
      22            BACM 05-2-C                         LO(116)/OPEN(4)/DEFEASANCE
      23                                                LO(117)/OPEN(3)/DEFEASANCE
      24                                                LO(116)/OPEN(4)/DEFEASANCE
      25                                                LO(117)/OPEN(3)/DEFEASANCE
      26                                                LO(117)/OPEN(3)/DEFEASANCE
      27            BACM 05-2-D                         LO(116)/OPEN(4)/DEFEASANCE
      28                                                LO(116)/OPEN(4)/DEFEASANCE
      29            BACM 05-2-C                         LO(116)/OPEN(4)/DEFEASANCE
      30                                                LO(116)/OPEN(4)/DEFEASANCE
      31            BACM 05-2-D                         LO(116)/OPEN(4)/DEFEASANCE
      32                                                LO(117)/OPEN(3)/DEFEASANCE
      33            BACM 05-2-C                         LO(116)/OPEN(4)/DEFEASANCE
      34            BACM 05-2-C                         LO(116)/OPEN(4)/DEFEASANCE
      35                                                LO(116)/OPEN(4)/DEFEASANCE

     36.1           BACM 05-2-E
     36.2           BACM 05-2-E
      36            BACM 05-2-E                         LO(118)/OPEN(2)/DEFEASANCE

      37            BACM 05-2-C                         LO(116)/OPEN(4)/DEFEASANCE
      38            BACM 05-2-E                         LO(118)/OPEN(2)/DEFEASANCE
      39                                                LO(116)/OPEN(4)/DEFEASANCE
      40                                                LO(117)/OPEN(3)/DEFEASANCE
      41                                                LO(117)/OPEN(3)/DEFEASANCE
      42                                                LO(117)/OPEN(3)/DEFEASANCE
      43                                                LO(53)/OPEN(7)/DEFEASANCE
      44                                                LO(116)/OPEN(4)/DEFEASANCE
      45                                                LO(116)/OPEN(4)/DEFEASANCE
      46            BACM 05-2-F                     LO(36)/GRTR1%PPMTorYM(79)/OPEN(5)
      47                                                LO(117)/OPEN(3)/DEFEASANCE
      48                                                LO(117)/OPEN(3)/DEFEASANCE

      49            BACM 05-2-H                         LO(116)/OPEN(4)/DEFEASANCE
      50            BACM 05-2-H                         LO(116)/OPEN(4)/DEFEASANCE
                    BACM 05-2-H                         LO(116)/OPEN(4)/DEFEASANCE

      51            BACM 05-2-G                         LO(116)/OPEN(4)/DEFEASANCE
      52                                                LO(117)/OPEN(3)/DEFEASANCE
      53                                                LO(117)/OPEN(3)/DEFEASANCE
      54                                                LO(116)/OPEN(4)/DEFEASANCE

     55.1           BACM 05-2-C
     55.2           BACM 05-2-C
      55            BACM 05-2-C                         LO(116)/OPEN(4)/DEFEASANCE

      56                                                LO(116)/OPEN(4)/DEFEASANCE
      57                                                LO(117)/OPEN(3)/DEFEASANCE
      58            BACM 05-2-C                         LO(116)/OPEN(4)/DEFEASANCE
      59                                                LO(115)/OPEN(5)/DEFEASANCE
      60            BACM 05-2-F                     LO(36)/GRTR1%PPMTorYM(79)/OPEN(5)
      61                                                LO(116)/OPEN(4)/DEFEASANCE
      62                                                LO(116)/OPEN(4)/DEFEASANCE
      63            BACM 05-2-J                         LO(117)/OPEN(3)/DEFEASANCE
      64                                                LO(117)/OPEN(3)/DEFEASANCE
      65                                                LO(116)/OPEN(4)/DEFEASANCE
      66                                                LO(116)/OPEN(4)/DEFEASANCE
      67            BACM 05-2-C                         LO(116)/OPEN(4)/DEFEASANCE
      68            BACM 05-2-I                         LO(117)/OPEN(3)/DEFEASANCE
      69            BACM 05-2-I                         LO(117)/OPEN(3)/DEFEASANCE
      70            BACM 05-2-G                         LO(116)/OPEN(4)/DEFEASANCE
      71            BACM 05-2-C                         LO(116)/OPEN(4)/DEFEASANCE
      72                                                LO(116)/OPEN(4)/DEFEASANCE
      73                                                LO(81)/OPEN(3)/DEFEASANCE
      74            BACM 05-2-C                         LO(116)/OPEN(4)/DEFEASANCE
      75                                                LO(117)/OPEN(3)/DEFEASANCE
      76                                                LO(117)/OPEN(3)/DEFEASANCE
      77            BACM 05-2-H                     LO(47)/GRTR1%PPMTorYM(69)/OPEN(4)
      78            BACM 05-2-F                     LO(36)/GRTR1%PPMTorYM(79)/OPEN(5)
      79            BACM 05-2-B                     LO(23)/GRTR1%PPMTorYM(34)/OPEN(3)
      80                                                LO(117)/OPEN(3)/DEFEASANCE
      81            BACM 05-2-F                     LO(36)/GRTR1%PPMTorYM(79)/OPEN(5)
      82                                                LO(117)/OPEN(3)/DEFEASANCE
      83                                                LO(80)/OPEN(4)/DEFEASANCE
      84                                                LO(116)/OPEN(4)/DEFEASANCE
      85            BACM 05-2-J                         LO(117)/OPEN(3)/DEFEASANCE
      86                                                LO(116)/OPEN(4)/DEFEASANCE
      87                                            LO(35)/GRTR1%PPMTorYM(82)/OPEN(3)
      88                                                LO(116)/OPEN(4)/DEFEASANCE
      89                                                LO(116)/OPEN(4)/DEFEASANCE
      90                                            LO(35)/GRTR1%PPMTorYM(81)/OPEN(4)
      91                                                LO(116)/OPEN(4)/DEFEASANCE
      92                                            LO(35)/GRTR1%PPMTorYM(45)/OPEN(4)
      93                                                LO(116)/OPEN(4)/DEFEASANCE
      94                                                LO(116)/OPEN(4)/DEFEASANCE
-------------------------------------------------------------------------------------------------------------------------------

===============================================================================================================================



                   APPRAISAL     APPRAISAL   CUT-OFF DATE LTV
   SEQUENCE          VALUE         DATE           RATIO         BALLOON LTV RATIO
   --------     --------------  -----------  -----------------  -----------------

       1         $650,000,000   10/28/2004        51.8%               49.4%
       2          151,400,000    3/21/2005        72.7%               72.7%
       3          130,000,000    2/17/2005        79.7%               79.7%

      4.1         117,900,000    9/28/2004
      4.2         67,100,000     10/1/2004
                ----------------
       4          185,000,000     Various         51.4%               51.4%

       5          118,000,000    8/24/2004        65.3%               65.3%
       6          105,000,000    3/24/2005        70.0%               70.0%
       7          95,000,000     11/1/2004        59.0%               59.0%
       8          65,000,000     2/17/2005        80.0%               80.0%
       9          87,500,000     2/16/2005        58.1%               43.8%
      10          63,700,000     3/9/2005         79.0%               65.3%
      11          66,500,000     12/1/2004        70.3%               59.3%
      12          58,000,000     3/25/2005        75.9%               65.8%

     13.1         12,900,000     9/1/2004
     13.2          8,600,000     9/1/2004
     13.3         16,300,000     9/1/2004
     13.4          7,400,000     9/1/2004
     13.5          4,650,000     9/1/2004
     13.6          5,250,000     9/1/2004
                ----------------
      13          55,100,000     9/1/2004         69.9%               65.0%

      14          50,500,000     1/6/2005         65.0%               60.2%
      15          38,200,000     3/5/2005         81.1%               75.6%
      16          48,000,000     11/1/2004        62.8%               62.8%
      17          37,400,000     1/13/2005        77.2%               67.0%

      18          13,150,000     2/20/2005        60.1%               60.1%
      19          33,500,000     2/21/2005        60.1%               60.1%
                ----------------
                  46,650,000      Various         60.1%               60.1%

      20          40,500,000     1/11/2005        68.9%               68.9%
      21          42,000,000     11/1/2004        60.4%               60.4%
      22          28,500,000     3/7/2005         79.4%               79.4%
      23          27,400,000     1/29/2005        79.2%               68.2%
      24          32,000,000     3/3/2005         62.4%               51.9%
      25          27,000,000    11/26/2004        73.8%               62.3%
      26          22,000,000     3/21/2005        80.0%               73.8%
      27          21,450,000     3/9/2005         80.0%               80.0%
      28          24,000,000     3/8/2005         70.7%               59.1%
      29          20,150,000     3/7/2005         80.0%               80.0%
      30          25,000,000     11/3/2004        63.9%               53.1%
      31          20,200,000     3/4/2005         77.7%               77.7%
      32          20,300,000     4/4/2005         76.4%               71.2%
      33          18,500,000     3/4/2005         79.6%               79.6%
      34          17,450,000     3/7/2005         80.0%               80.0%
      35          18,500,000     3/8/2005         71.9%               62.7%

     36.1         12,600,000     1/7/2005
     36.2          9,400,000     1/7/2005
                ----------------
      36          22,000,000     1/7/2005         60.0%               52.8%

      37          16,370,000     3/7/2005         80.0%               80.0%
      38          22,000,000     1/24/2005        58.4%               51.4%
      39          17,000,000     2/16/2005        72.9%               72.9%
      40          16,800,000     3/29/2005        71.4%               53.8%
      41          14,000,000     2/7/2005         80.3%               66.8%
      42          13,500,000     2/23/2005        76.1%               63.8%
      43          13,000,000     4/8/2005         78.5%               78.5%
      44          16,000,000     1/12/2005        63.1%               53.1%
      45          14,710,000     1/31/2005        64.4%               49.1%
      46          11,800,000     2/11/2005        80.0%               74.4%
      47          16,250,000     3/7/2005         56.6%               50.3%
      48          11,500,000     3/26/2005        79.1%               70.8%

      49           6,130,000     1/5/2005         55.1%               51.0%
      50           9,450,000     1/3/2005         55.1%               51.0%
                ----------------
                  15,580,000      Various         55.1%               51.0%

      51          12,560,000     1/7/2005         63.5%               52.9%
      52          15,800,000     3/11/2005        49.3%               41.2%
      53          10,400,000    12/16/2004        74.7%               62.6%
      54          12,300,000     3/31/2005        62.2%               55.7%

     55.1          4,500,000     3/22/2005
     55.2          4,300,000     3/22/2005
                ----------------
      55           8,800,000     3/22/2005        80.0%               80.0%

      56          13,000,000     2/21/2005        53.8%               41.4%
      57          11,400,000     3/1/2005         60.5%               50.3%
      58           8,440,000     3/3/2005         80.0%               80.0%
      59           8,900,000     3/28/2005        69.7%               57.6%
      60           7,780,000     2/10/2005        79.0%               73.5%
      61          10,900,000     2/14/2005        55.0%               51.0%
      62           9,330,000    10/14/2004        60.0%               50.8%
      63           7,200,000     2/25/2005        75.2%               63.8%
      64           7,400,000     1/19/2005        72.3%               61.1%
      65           6,950,000     2/22/2005        74.7%               62.7%
      66           6,300,000     2/12/2005        79.3%               66.9%
      67           6,600,000     3/4/2005         74.8%               74.8%
      68          12,050,000     8/19/2004        40.8%               34.1%
      69           9,950,000     8/19/2004        49.0%               40.9%
      70           6,750,000     1/12/2005        71.6%               59.8%
      71           7,480,000     3/3/2005         62.9%               62.9%
      72           6,140,000     2/24/2005        76.6%               64.7%
      73           5,900,000     1/19/2005        79.5%               71.1%
      74           6,200,000     3/3/2005         74.2%               74.2%
      75           5,950,000     1/25/2005        75.5%               63.3%
      76           6,700,000     4/5/2005         66.7%               62.2%
      77           9,650,000     1/3/2005         44.0%               44.0%
      78           5,160,000     2/10/2005        81.0%               75.4%
      79           7,500,000     11/2/2004        54.8%               54.8%
      80           5,300,000     3/1/2005         77.2%               65.3%
      81           5,070,000     2/11/2005        79.6%               74.0%
      82           8,170,000    12/11/2004        47.7%               44.3%
      83           6,675,000    12/20/2004        58.4%               54.4%
      84           4,600,000    12/30/2004        79.8%               66.8%
      85           4,700,000     1/20/2005        76.4%               63.9%
      86           4,700,000    12/15/2004        67.7%               57.5%
      87           7,100,000     12/4/2004        42.0%               31.8%
      88           3,900,000     11/1/2004        76.3%               58.9%
      89           4,500,000     1/10/2005        54.5%               45.7%
      90           3,300,000     11/4/2004        72.4%               56.0%
      91           2,650,000    11/24/2004        79.0%               67.0%
      92           3,050,000    12/27/2004        68.6%               58.6%
      93           3,000,000     1/19/2005        66.5%               56.2%
      94           3,010,000    10/28/2004        65.9%               51.1%

-----------------------------------------------------------------------------------
                                                  68.2%               63.8%
===================================================================================



                                                      TOTAL                                   LOAN
                                                      UNITS/     UNITS/                    BALANCE PER
                                                       SF/        SF/                       UNIT/SF/
                           YEAR BULLT/                PADS/      RADS/    NET RENTABLE        PAD/
   SEQUENCE                 RENOVATED                 ROOMS      ROOMS     AREA (SF)          ROOM
   --------                -----------               --------    ------    ---------      ------------

       1                    1979/2002                662,769      SF        662,769           $509
       2                    1911/1999                  264       Units      292,504         416,667
       3                       1984                  307,450      SF        307,450           337

      4.1                   1979/2004                  189       Rooms      267,292         320,335
      4.2                   1897/1989                  126       Rooms      450,000         273,466
       4                     Various                   315       Rooms      717,292         301,587

       5                       1989                  864,859      SF        864,859            89
       6                    1954/1989                164,944      SF        164,944           446
       7                       1989                  541,542      SF        541,542           104
       8                       1988                  181,429      SF        181,429           287
       9                       1984                  296,285      SF        296,285           172
      10                       1986                  123,008      SF        123,008           409
      11                       1965                  182,967      SF        182,967           256
      12                    1973/1998                392,760      SF        392,760           112

     13.1                      1982                  142,942      SF        142,942            73
     13.2                   1984/2003                105,021      SF        105,021            86
     13.3                      1978                  193,615      SF        193,615            46
     13.4                      1980                  120,972      SF        120,972            41
     13.5                   1940/1977                 35,395      SF         35,395            85
     13.6                      1974                   74,529      SF         74,529            27
      13                     Various                 672,474      SF        672,474            57

      14                       1987                  202,544      SF        202,544           162
      15                       1987                  207,252      SF        207,252           150
      16                       1981                  395,787      SF        395,787            76
      17                       2000                    390       Units      432,080          74,038

      18                    1997/2003                 76,361      SF         76,361           108
      19                       1998                   94,600      SF         94,600           209
                             Various                 170,961      SF        170,961           164

      20                       1992                    414       Units      405,635          67,391
      21                       1982                  306,710      SF        306,710            83
      22                       1996                  164,311      SF        164,311           138
      23                       1985                  155,940      SF        155,940           139
      24                       1982                  119,714      SF        119,714           167
      25                       1930                   23,000      SF         23,000           866
      26                       2003                    240       Units      236,886          83,333
      27                       1987                    408       Units      319,504          42,034
      28                       1990                   82,255      SF         82,255           206
      29                       1990                   98,347      SF         98,347           164
      30                    1986/1998                 80,182      SF         80,182           199
      31                       1997                    331       Units      244,502          47,432
      32                       2000                   68,424      SF         68,424           227
      33                       1989                  208,493      SF        208,493            71
      34                       1977                  148,742      SF        148,742            94
      35                    1964/2004                116,604      SF        116,604           114

     36.1                      2000                    156       Rooms       84,800          48,462
     36.2                      2000                    112       Rooms       77,332          50,357
      36                       2000                    268       Rooms      162,132          49,254

      37                       1985                   53,004      SF         53,004           247
      38                       1999                    199       Rooms      109,560          64,589
      39                       2004                   56,297      SF         56,297           220
      40                       1978                  161,313      SF        161,313            74
      41                       2003                   44,501      SF         44,501           253
      42                    1911/2002                241,738      SF        241,738            43
      43                       1967                  210,976      SF        210,976            48
      44                    1986/2004                  234       Units      232,654          43,161
      45                    1972/2005                387,324      SF        387,324            24
      46                       1983                    242       Units      250,000          39,008
      47                       1973                  187,147      SF        187,147            49
      48                       1996                   67,320      SF         67,320           135

      49                       2004                    494       Units       49,912          8,300
      50                       1997                    625       Units       77,630          6,560
                             Various                  1,119      Units      127,542          7,328

      51                    1991/2004                 85,332      SF         85,332            93
      52                       1982                   85,675      SF         85,675            91
      53                       1997                    906       Units       94,420          8,571
      54                       2001                   94,532      SF         94,532            81

     55.1                      2000                   11,200      SF         11,200           321
     55.2                      1999                   11,200      SF         11,200           307
      55                     Various                  22,400      SF         22,400           314

      56                       2003                    115       Rooms       55,734          60,787
      57                       1974                  109,220      SF        109,220            63
      58                    1928/2002                   81       Units       41,378          83,358
      59                       2000                   29,582      SF         29,582           210
      60                    1989/2002                  161       Units      149,932          38,168
      61                    1953/2001                160,133      SF        160,133            37
      62                       2003                    643       Units       79,365          8,709
      63                       2004                   14,560      SF         14,560           372
      64                    1954/2001                  736       Units       56,105          7,267
      65                       2004                   17,488      SF         17,488           297
      66                       2001                    854       Units       83,250          5,850
      67                    1924/1987                   54       Units       34,475          91,413
      68                       2003                    667       Units       64,064          7,380
      69                       2002                    616       Units       56,230          7,909
      70                       1980                    735       Units       55,967          6,578
      71                    1927/1995                   76       Units       38,084          61,950
      72                       1989                   27,455      SF         27,455           171
      73                       1985                     90       Units       67,608          52,111
      74                    1929/2004                   61       Units       40,435          75,397
      75                    1997/2004                108,000      SF        108,000            42
      76                       2005                   4,502       SF         4,502            993
      77                       1997                    778       Units       78,399          5,463
      78                       1986                     72       Units       78,720          58,056
      79                       2003                   46,793      SF         46,793            88
      80                       2005                   14,768      SF         14,768           277
      81                    1982/1999                  105       Units       96,705          38,429
      82                       1987                   35,155      SF         35,155           111
      83                    1980/2002                 79,161      SF         79,161            49
      84                       1998                    573       Units       70,560          6,403
      85                       2004                   14,820      SF         14,820           242
      86                       2004                   15,396      SF         15,396           207
      87                       1994                   50,484      SF         50,484            59
      88                       1986                   55,302      SF         55,302            54
      89                       2004                   40,387      SF         40,387            61
      90                       2002                    399       Units       72,170          5,990
      91                       2002                   33,830      SF         33,830            62
      92                       1984                    595       Units       66,960          3,514
      93                       2001                    343       Units       49,738          5,814
      94                    1988/2000                  369       Units       32,256          5,380
----------------------------------------------------------------------------------------------------------------

================================================================================================================



                                                               OCCUPANCY
                                   OCCUPANCY                      AS OF         U/W           U/W          U/W        U/W
   SEQUENCE                         PERCENT                       DATE        REVENUES      EXPENSES    CASH FLOW     DSCR
   --------                       -----------                 ------------  ----------    -----------  ---------     ------

       1                            74.7%                      1/31/2005    $59,192,525   $14,342,231  $43,622,642    2.33x
       2                            100.0%                     2/26/1999     11,503,034    3,279,185    8,115,081     1.32
       3                            87.1%                       3/1/2005     11,195,299    4,143,048    6,700,027     1.24

      4.1                           81.3%                      12/31/2004
      4.2                           81.3%                      12/31/2004
       4                            81.3%                      12/31/2004    98,952,349    82,124,988   12,869,267    2.25

       5                            86.7%                      3/31/2005     22,242,907    9,619,477    11,439,018    3.19
       6                            98.2%                       4/1/2005     12,194,611    5,353,853    6,396,979     1.57
       7                            100.0%                     2/28/2005     6,013,310       60,133     5,836,359     2.44
       8                            89.0%                       3/1/2005     5,991,476     2,200,314    3,553,834     1.32
       9                            98.1%                      4/14/2005     8,746,776     3,338,516    4,886,239     1.36
      10                            94.5%                       2/1/2004     8,170,478     2,869,370    5,078,057     1.55
      11                            100.0%                     1/24/2005     7,521,740     2,462,714    4,769,289     1.48
      12                            90.2%                      5/13/2005     4,930,928     1,041,805    3,761,252     1.32

     13.1                           89.8%                      4/21/2005
     13.2                           93.9%                      4/21/2005
     13.3                           72.5%                      4/21/2005
     13.4                           82.8%                      4/21/2005
     13.5                           92.6%                      4/21/2005
     13.6                           79.5%                      4/21/2005
      13                            82.9%                      4/21/2005     9,227,584     4,854,351    3,439,731     1.31

      14                            100.0%                      1/7/2005     4,301,145      916,049     3,092,408     1.46
      15                            93.1%                      3/28/2005     5,544,745     2,708,112    2,548,218     1.20
      16                            100.0%                     3/21/2005     3,038,304       30,383     2,928,763     2.26
      17                            97.2%                      1/25/2005     4,072,302     1,725,543    2,261,739     1.21

      18                            100.0%                     4/18/2005     1,174,978      251,397      889,324      2.10
      19                            100.0%                     4/28/2005     2,952,689      958,307     1,918,861     2.10
                                    100.0%                      Various      4,127,667     1,209,704    2,808,185     2.10

      20                            95.9%                      3/23/2005     4,216,619     1,846,673    2,248,644     1.50
      21                            100.0%                     1/25/2005     2,658,486       26,585     2,546,899     2.34
      22                            100.0%                     2/28/2005     2,497,352      437,831     1,945,870     1.63
      23                            100.0%                     3/28/2005     2,990,008      959,489     1,835,851     1.22
      24                            100.0%                      4/6/2005     3,889,280     1,530,210    2,093,620     1.59
      25                            100.0%                     1/24/2005     1,757,500       35,150     1,666,841     1.20
      26                            89.6%                      3/11/2005     2,539,572     1,004,849    1,498,723     1.33
      27                            93.4%                      4/21/2005     3,031,042     1,577,984    1,359,218     1.50
      28                            96.2%                      3/15/2005     2,477,815      730,891     1,660,187     1.45
      29                            98.4%                      2/25/2005     1,789,036      541,661     1,158,888     1.35
      30                            91.4%                      4/14/2005     2,190,276      561,579     1,544,498     1.46
      31                            96.4%                      4/21/2005     2,527,174     1,321,560    1,139,414     1.37
      32                            100.0%                      5/1/2005     1,863,525      409,882     1,384,734     1.28
      33                            100.0%                     2/28/2005     1,984,052      597,142     1,225,561     1.57
      34                            98.2%                      2/28/2005     1,955,694      833,355      993,148      1.31
      35                            88.7%                      2/28/2005     1,672,939      410,218     1,164,528     1.33

     36.1                           68.9%                      12/31/2004
     36.2                           76.8%                      12/31/2004
      36                            72.2%                      12/31/2004    6,158,401     4,084,260    1,827,805     2.01

      37                            100.0%                     2/28/2005     1,410,836      312,785     1,049,988     1.52
      38                            70.1%                      12/31/2004    5,092,734     3,342,886    1,546,139     1.75
      39                            83.1%                      3/25/2005     1,471,239      360,096     1,052,677     1.64
      40                            98.5%                      1/11/2005     2,757,502     1,244,118    1,123,001     1.32
      41                            93.6%                      3/18/2005     1,171,517      206,770      945,398      1.27
      42                            84.8%                       3/7/2005     2,124,716     1,040,165     884,960      1.26
      43                            80.1%                       5/1/2005     2,463,668     1,378,547     849,603      1.58
      44                            88.0%                      1/10/2005     1,522,530      602,042      857,776      1.23
      45                            98.9%                      3/15/2005     1,147,680      211,614      903,228      1.31
      46                            95.0%                      2/21/2005     1,617,669      778,646      778,523      1.21
      47                            99.2%                      3/24/2005     1,580,169      496,207      972,252      1.62
      48                            98.5%                      4/20/2005      985,688       204,705      760,316      1.24

      49                            59.5%                      2/15/2005      398,294       276,208      119,122      1.80
      50                            87.0%                      2/15/2005      960,552       280,568      664,984      1.80
                                    74.9%                      2/15/2005     1,358,846      556,776      784,106      1.80

      51                            85.7%                      1/17/2005     1,299,625      299,648      906,436      1.72
      52                            94.8%                      1/21/2005     1,455,680      550,163      743,389      1.42
      53                            89.3%                      12/31/2004    1,041,675      359,301      670,596      1.28
      54                            100.0%                     2/28/2005     1,134,351      248,887      789,140      1.51

     55.1                           100.0%                     3/15/2002
     55.2                           100.0%                     3/15/2002
      55                            100.0%                     3/15/2002      597,646        19,952      574,558      1.49

      56                            86.5%                      12/31/2004    2,978,275     1,949,811    1,028,463     1.96
      57                            100.0%                     3/31/2005     1,171,859      295,041      780,764      1.71
      58                            97.5%                      2/28/2005      767,646       297,476      449,920      1.26
      59                            66.1%                      3/30/2005      800,762       236,906      538,311      1.33
      60                            89.4%                       3/1/2005     1,022,560      491,222      505,578      1.21
      61                            97.9%                       1/5/2005      987,530       337,740      579,772      1.47
      62                            76.0%                      3/31/2005      962,779       351,096      599,781      1.56
      63                            100.0%                      3/1/2005      476,000        10,248      464,296      1.20
      64                            97.1%                      3/23/2005      859,323       383,456      472,187      1.26
      65                            100.0%                     2/28/2005      599,189       121,542      461,769      1.30
      66                            93.7%                      2/28/2005      788,717       342,757      437,634      1.26
      67                            100.0%                     2/28/2005      614,474       270,601      329,000      1.26
      68                            89.4%                      3/25/2005     1,204,383      500,078      696,301      2.12
      69                            92.7%                      3/25/2005     1,245,083      524,028      713,447      2.20
      70                            73.5%                      4/30/2005      671,142       250,324      412,424      1.27
      71                            94.7%                      2/28/2005      604,310       271,258      314,052      1.26
      72                            100.0%                      3/3/2005      664,272       220,213      416,330      1.26
      73                            94.4%                      3/20/2005      682,680       278,900      376,300      1.20
      74                            100.0%                     2/28/2005      564,227       237,908      306,469      1.26
      75                            100.0%                      2/2/2005      570,846       117,283      403,836      1.32
      76                            100.0%                     2/28/2005      431,974        53,230      374,283      1.20
      77                            91.7%                      2/15/2005     1,060,527      353,428      689,983      3.13
      78                            97.2%                       3/1/2005      616,822       254,223      344,599      1.21
      79                            92.3%                      3/31/2005      696,224       155,187      521,969      2.91
      80                            100.0%                     3/17/2005      411,077        54,741      354,712      1.23
      81                            90.5%                       3/1/2005      741,250       381,821      333,179      1.21
      82                            93.2%                      11/1/2004      813,916       286,600      493,108      1.91
      83                            78.6%                      3/31/2005     1,001,097      461,516      419,188      1.56
      84                            93.5%                      3/31/2005      573,510       145,040      418,157      1.69
      85                            100.0%                      3/9/2005      317,520        7,091       308,724      1.27
      86                            100.0%                     11/30/2004     385,421        89,564      278,676      1.24
      87                            100.0%                     12/30/2004     484,663        9,693       452,462      2.13
      88                            77.9%                      11/1/2004      430,134        87,173      303,498      1.36
      89                            100.0%                     12/30/2004     371,777        89,884      258,173      1.55
      90                            78.6%                      3/31/2005      367,000       118,686      237,490      1.31
      91                            100.0%                     11/22/2004     288,612        72,071      195,802      1.32
      92                            76.0%                       1/7/2005      401,196       181,419      206,384      1.32
      93                            93.9%                      1/20/2005      301,044       130,877      167,172      1.20
      94                            88.1%                       4/5/2005      432,673       197,404      229,697      1.53
------------------------------------------------------------------------------------------------------------------------------
                                                                                                                      1.68X
==============================================================================================================================



                                 U/W
                             REPLACEMENT
                  U/W          RESERVES                MOST                 MOST          MOST         FULL          FULL
              REPLACEMENT     PER UNIT/               RECENT               RECENT        RECENT        YEAR          YEAR
SEQUENCE        RESERVES     SF/ PAD/ROOM         STATEMENT TYPE          END DATE        NOI        END DATE        NOI
--------        --------    --------------        --------------          --------        ---        --------        ---

    1           $134,442        $0.20               Full Year            12/31/2004   $32,898,087   12/31/2003   $20,747,321
    2           108,768         412.00              Full Year            12/31/2004    8,301,143    12/31/2003    8,041,887
    3            46,118          0.15               Full Year            12/31/2004    4,709,066    12/31/2003    3,119,039

   4.1
   4.2
    4          3,958,094       12565.38             Full Year            12/31/2004    13,003,217   12/31/2003    14,934,212

    5           216,215          0.25               Full Year            12/31/2003    10,434,897   12/31/2002    10,981,092
    6            64,394          0.39         Annualized Most Recent      3/31/2005    6,456,022    12/31/2004    6,894,268
    7           116,818          0.22         Annualized Most Recent      2/28/2005    5,889,959
    8            36,286          0.20               Full Year            12/31/2004    4,115,352    12/31/2003    3,451,442
    9            82,960          0.28         Annualized Most Recent      3/31/2005    7,166,012    12/31/2003    4,903,432
   10            71,652          0.58               Full Year            12/31/2004    4,809,937    12/31/2003    4,782,115
   11            45,742          0.25               Full Year            12/31/2004    3,572,447    12/31/2003    2,490,670
   12            39,276          0.10               Full Year            12/31/2004    2,593,925    12/31/2003    2,240,215

  13.1
  13.2
  13.3
  13.4
  13.5
  13.6
   13           134,495          0.20         Annualized Most Recent      3/31/2005    4,681,285    12/31/2004    3,786,576

   14            77,304          0.38         Annualized Most Recent      9/30/2004    2,805,868
   15            22,884          0.11               Full Year            12/31/2004    2,921,635    12/31/2003    2,185,754
   16            79,157          0.20
   17            85,020         218.00        Annualized Most Recent      1/31/2005    2,570,593    12/31/2004    1,890,333

   18            11,454          0.15               Full Year            12/31/2004     969,101     12/31/2003     540,631
   19            9,460           0.10               Full Year            12/31/2004    2,196,315    12/31/2003    2,193,217
                 20,914          0.12               Full Year            12/31/2004    3,165,416    12/31/2003    2,733,848

   20           121,302         293.00        Annualized Most Recent      3/31/2005    2,530,030    12/31/2004    2,131,447
   21            85,002          0.28               Annualized            2/28/2005
   22            32,862          0.20               Full Year            12/31/2004    2,194,864    12/31/2003    1,675,492
   23            34,307          0.22               Full Year            12/31/2004    1,982,853    12/31/2003    1,701,380
   24            29,929          0.25         Annualized Most Recent      2/28/2005    2,310,846    12/31/2004    2,627,701
   25            6,210           0.27
   26            36,000         150.00              Full Year
   27            93,840         230.00              Full Year             3/31/2005    1,462,504    12/31/2003    1,444,486
   28            25,636          0.31         Annualized Most Recent      1/31/2005    1,656,156    12/31/2004    1,648,441
   29            19,669          0.20               Full Year            12/31/2004    1,316,667    12/31/2003    1,281,886
   30            12,027          0.15         Annualized Most Recent      2/28/2005    1,940,653    12/31/2004    1,735,482
   31            66,200         200.00        Annualized Most Recent      3/31/2005    1,333,992    12/31/2004    1,222,557
   32            6,842           0.10               Full Year            12/31/2004    1,421,321    12/31/2003    1,383,246
   33            44,305          0.21               Full Year            12/31/2004    1,438,534    12/31/2003    1,412,179
   34            30,827          0.21               Full Year            12/31/2004    1,180,961    12/31/2003    1,108,783
   35            13,992          0.12                 Actual             12/31/2004     914,315     12/31/2003     889,071

  36.1
  36.2
   36           246,336         919.16              Full Year            12/31/2004    2,106,976    12/31/2003    1,943,515

   37            7,951           0.15               Full Year            12/31/2004    1,114,378    12/31/2003    1,123,767
   38           203,709        1023.66              Full Year            12/31/2004    1,804,128    12/31/2003    1,809,488
   39            5,620           0.10         Annualized Most Recent      1/31/2005    1,254,828
   40            24,197          0.15         Annualized Most Recent      3/31/2005    1,728,478    12/31/2004    1,614,929
   41            6,003           0.13
   42            70,104          0.29               Full Year            12/31/2004     741,617     12/31/2003     585,318
   43            92,829          0.44         Annualized Most Recent      2/28/2005    1,467,717    12/31/2004     843,582
   44            62,712         268.00                Actual             12/31/2004     725,429     12/31/2003    1,031,443
   45            8,771           0.02         Annualized Most Recent      3/31/2005     788,996     12/31/2004     402,186
   46            60,500         250.00        Annualized Most Recent      2/28/2005     879,936     12/31/2004     705,066
   47            32,751          0.18         Annualized Most Recent      1/31/2005    1,387,924    12/31/2004     872,796
   48            10,098          0.15               Full Year            12/31/2004     848,196     12/31/2003     860,626

   49            2,964           6.00
   50            15,000         24.00         Annualized Most Recent      1/31/2005     765,524     12/31/2004     719,301
                 17,964         16.05                                                   765,524                    719,301

   51            34,675          0.41                 Actual             12/31/2004    1,024,245    12/31/2003    1,020,415
   52            21,419          0.25               Full Year            12/31/2004    1,008,129    12/31/2003    1,261,733
   53            11,778         13.00               Full Year            12/31/2004     602,083     12/31/2003     398,858
   54            14,180          0.15               Full Year

  55.1
  55.2
   55            3,136           0.14

   56                                                Trailing             3/31/2005    1,626,009    12/31/2004    1,626,081
   57            16,842          0.15               Full Year            12/31/2004     657,717     12/31/2003     676,007
   58            20,250         250.00              Full Year            12/31/2004     403,876     12/31/2003     407,197
   59            4,437           0.15
   60            25,760         160.00        Annualized Most Recent      2/28/2005     441,546     12/31/2004     486,922
   61            24,020          0.15                 Actual             12/31/2004     735,293     12/31/2003     552,181
   62            11,902         18.51         Annualized Most Recent      3/31/2005     644,988     12/31/2004     410,682
   63            1,456           0.10
   64            3,680           5.00               Full Year            12/31/2004     435,317     12/31/2003     249,873
   65            1,749           0.10
   66            8,327           9.75                 Actual             12/31/2004     359,882     12/31/2003     202,812
   67            14,873         275.43              Full Year            12/31/2004     265,774     12/31/2003     274,269
   68            8,004          12.00               Full Year            12/31/2004     890,467     12/31/2003     146,610
   69            7,608          12.35               Full Year            12/31/2004     788,456     12/31/2003     524,218
   70            8,394          11.42         Annualized Most Recent     12/31/2004     577,193
   71            19,000         250.00              Full Year            12/31/2004     317,453     12/31/2003     245,280
   72            9,011           0.33                 Actual             12/31/2004     468,897     12/31/2003     486,729
   73            27,480         305.33        Annualized Most Recent      2/20/2005     330,802     12/20/2004     387,467
   74            19,850         325.41              Full Year            12/31/2004     301,716     12/31/2003     210,736
   75            17,280          0.16         Annualized Most Recent      3/31/2005     552,869
   76            1,351           0.30               Full Year
   77            17,116         22.00         Annualized Most Recent      1/31/2005     958,176     12/31/2004     803,171
   78            18,000         250.00        Annualized Most Recent      2/28/2005     377,352     12/31/2004     312,025
   79            8,891           0.19         Annualized Most Recent      3/31/2005     557,209
   80            1,624           0.11
   81            26,250         250.00        Annualized Most Recent      2/28/2005     380,124     12/31/2004     346,281
   82            9,023           0.26         Annualized Most Recent      9/30/2004     542,047     12/31/2003     422,137
   83            18,999          0.24                 Actual             12/31/2004     407,874     12/31/2003     698,454
   84            10,314         18.00         Annualized Most Recent     11/30/2004     510,455     12/31/2003     450,775
   85            1,704           0.11
   86            1,540           0.10
   87            7,573           0.15         Annualized Most Recent     10/31/2004     475,860     12/31/2003     475,860
   88            9,401           0.17                 Actual             12/31/2004     315,123     12/31/2003     279,859
   89            6,058           0.15         Annualized Most Recent     12/31/2004     184,810
   90            10,825         27.13         Annualized Most Recent     10/31/2004     271,587     12/31/2003     185,145
   91            3,383           0.10                 Actual             12/31/2004     142,847     12/31/2003      70,235
   92            13,393         22.51                 Actual             12/31/2004     266,887     12/31/2003     236,538
   93            2,995           8.73                 Actual             12/31/2004     190,098
   94            5,572          15.10                 Actual             12/31/2004     194,627     12/31/2003     211,343
-----------------------------------------------------------------------------------------------------------------------------

=============================================================================================================================



                                                          LARGEST      LARGEST       LARGEST
                                                           TENANT      TENANT        TENANT
                                                           LEASED     % OF TOTAL      LEASE
SEQUENCE        LARGEST TENANT                               SF          SF         EXPIRATION
--------       ---------------                           ---------    ----------  ---------------

    1           Maggianos                                  16,678        3%        10/31/2014
    2
    3           MIRO                                       17,525        6%         6/30/2009

   4.1
   4.2
    4

    5           International Business Machines Corp.      96,075        11%        9/30/2010
    6           Washington Mutual Bank                     37,918        23%        9/30/2012
    7           American Express                          541,542       100%       11/30/2014
    8           Pacific Bell                               32,267        18%        6/30/2007
    9           Clark Construction Group, Inc.            121,387        41%        7/31/2012
   10           Trinh & Tran, Inc.                         9,655         8%         4/30/2015
   11           TV Guide                                   60,310        33%        6/30/2010
   12           Wal-Mart                                   97,017        25%        8/31/2023

  13.1          Rosemount                                  27,306        19%        6/30/2009
  13.2          Texas Dept. Housing Comm. Affairs          74,261        71%       12/31/2005
  13.3          Martha Turner                              17,886        9%         2/28/2009
  13.4          Empowerment School                         26,135        22%        9/30/2006
  13.5          Matt - Troy, Inc.                          4,426         13%       12/31/2007
  13.6          Home N Mortgage                            15,096        20%        3/31/2008
   13

   14           OSI Systems, Inc.                         202,544       100%       12/31/2014
   15           Nixon Peabody                              38,077        18%       12/30/2006
   16           American Express                          395,787       100%       11/30/2014
   17

   18           Linens N' Things                           30,000        39%        1/31/2014
   19           Edwards Megaplex                           94,600       100%        7/31/2019


   20
   21           American Express                          306,710       100%       11/30/2014
   22           Sports Authority                           42,470        26%       11/30/2015
   23           Con Way Western Express                    26,775        17%        3/31/2012
   24           SBMC                                      $29,240        24%        1/31/2008
   25           Salander-O'Reilly Galleries                23,000       100%        1/31/2015
   26
   27
   28           Bank of America                            40,491        49%       12/31/2019
   29           24 Hour Fitness                            24,998        25%       12/31/2010
   30           99 Ranch Market                            33,554        42%        8/31/2016
   31
   32           24 Hour Fitness                            35,000        51%        7/31/2015
   33           Health H, UHCP                             14,925        7%         6/30/2005
   34           Jak's Bistro                               9,088         6%         4/30/2007
   35           Leishman's Furniture                       14,200        12%        2/28/2008

  36.1
  36.2
   36

   37           24 Hour Fitness                            35,670        67%        1/28/2019
   38
   39           Roger's Consulting                         19,698        35%        8/31/2016
   40           Fluor Fedl Services                       114,817        71%        6/30/2005
   41           Walgreen Co.                               14,560        33%       10/31/2078
   42           Hesser College                             27,011        11%       12/31/2005
   43           KMOV-TV                                    50,460        24%        9/30/2015
   44
   45           Pacific Marine                            137,069        35%        2/28/2014
   46
   47           Vineyard Christian Fellowship              13,237        7%        12/31/2006
   48           Harris Teeter                              46,120        69%        2/28/2017

   49
   50


   51           State Department of Social and Health Servi19,200        23%        6/30/2014
   52           Camp Dresser & Mckee                       23,115        27%        2/28/2009
   53
   54           Vet Pharm, Inc                             37,409        40%        10/1/2012

  55.1          CVS                                        11,200       100%        9/20/2020
  55.2          CVS                                        11,200       100%        9/1/2019
   55

   56
   57
   58
   59           Party America                              12,000        41%        3/31/2010
   60
   61           Pasadena Hardware                          25,920        16%        4/30/2009
   62
   63           Walgreen Co.                               14,560       100%        6/30/2029
   64
   65           The Tan Company                            3,780         22%        3/14/2015
   66
   67
   68
   69
   70
   71
   72           Golden China                               3,745         14%        2/15/2007
   73
   74
   75           Blinds by Noon, Inc.                       47,675        44%        7/31/2019
   76           Starbucks                                  1,500         33%        5/8/2014
   77
   78
   79           PetsMart                                   19,107        41%        8/31/2019
   80           CVS                                        14,768       100%        1/31/2025
   81
   82           Hollywood Video                            5,130         15%        4/28/2008
   83           Alsco Metal Corporations                   11,683        15%        2/28/2008
   84
   85           Walgreen Co.                               14,820       100%        9/30/2029
   86           Pier 1 Imports                             11,095        72%       11/30/2014
   87           Best Buy                                   50,484       100%       12/16/2014
   88           Dollar General                             7,052         13%        8/31/2006
   89           World Wide Parts                           40,387       100%       11/30/2009
   90
   91           Minvalco Inc.                              7,691         23%        8/31/2007
   92
   93
   94
-------------------------------------------------------------------------------------------------

=================================================================================================



                                                              SECOND
                                                  SECOND      LARGEST       SECOND
                                                  LARGEST      TENANT      LARGEST
                                                  TENANT        % OF        TENANT
                                                  LEASED       TOTAL        LEASE
   SEQUENCE     SECOND LARGEST TENANT               SF           SF       EXPIRATION  THIRD LARGEST TENANT
   ---------    ---------------------             -------     --------    ----------  ---------------------

       1        Express and The Limited           15,632         2%       1/31/2014   Zara International
       2
       3        Mass Mutual                       16,398         5%       10/31/2011  RBC Dain Racsher

      4.1
      4.2
       4

       5        Perkins, Cole, Brown & Bain       93,002        11%       4/30/2007   AIG
       6        I.G.I                             21,183        13%       7/31/2015   William Goldberg Diamond
       7
       8        Sentra Securities, Inc.           31,954        18%       10/31/2007  Cypress Point Ins.
       9        Reed Elsevier, Inc.               49,013        17%        2/1/2010   Morgan Stanley
      10        Jewelry Center Suite #215          6,918         6%        Various    Jewelry Center Suite #227
      11        Creative Domain                   28,440        16%       8/31/2008   J2 Global
      12        Whole Foods                       44,000        11%       7/31/2023   Linens 'N Things

     13.1       Seismic Ventures                   8,541         6%       5/31/2008   G.A.S. Unlimited Inc.
     13.2       Crown Plaza Hotel                 20,445        19%       12/31/2094  Omnilife USA, Inc.
     13.3       Regency Publishing Group          12,488         6%       12/31/2010  Rockport Group of Texas
     13.4       Suite 500 Management               7,992         7%       1/31/2010   Whataburger
     13.5       Cucina L.P.                        3,650        10%       10/14/2005  Triumph Imports DBA Renezvous Parisien
     13.6       Houston Area League               11,934        16%       12/31/2017  Champions School of Real Estate
      13

      14
      15        GSA - FAA                         20,764        10%       12/4/2005   Chernoff Diamond & Co.
      16
      17

      18        PetsMart                          26,873        35%       1/31/2014   Deals $
      19


      20
      21
      22        Borders Books                     25,750        16%       1/31/2012   $2 Fabric Store
      23        Friendly Hills                    14,637         9%       9/30/2006   World Savings Bank, FSB
      24        Corneal Associates                $8,763         7%       8/31/2010   Integrated America, Inc.
      25
      26
      27
      28        Blue Cross/BlShield               10,178        12%       12/1/2006   Pearson & Patton
      29        Silverado Senior                  11,630        12%       3/31/2006   Joe Verde
      30        Imperial Garden                    6,420         8%       8/31/2016   Pho To Chau
      31
      32        Destination Laguna Salon           8,577        13%       2/28/2010   Denny's
      33        W & P Enterprises                  7,510         4%       8/31/2005   Ark Technology, Inc.
      34        British Dom Social Club            5,200         3%       8/31/2005   Collabrative Nueroscience Network, Inc.
      35        Trader Joes                       14,000        12%       6/30/2019   Party City

     36.1
     36.2
      36

      37        Rite Aid Corporation              17,334        33%       11/14/2019
      38
      39        MOST                               8,016        14%       8/31/2014   Orthodontic Center of MD
      40        ARES                              11,782         7%       9/30/2005   Western States Ins
      41        Up the Creek Fish Camp & Grill     5,825        13%       5/31/2014   Moe's Southwest Grill
      42        Factset                           14,394         6%       5/31/2010   GeoINSIGHT
      43        Infinity Broadcasting             19,003         9%       12/31/2012  East-West Gateway Council
      44
      45        Scripps Mesa Storage              110,902       29%       8/31/2009   Spanky's Portable Service
      46
      47        QCM Technology, Inc.               6,760         4%       2/28/2006   California New Craft Products
      48        Movie Gallery                      5,600         8%       12/31/2009  Prudential Carolina Realty

      49
      50


      51        Dollar Plus                       15,406        18%       4/30/2011   Rodda Paint
      52        Family Services, Inc.              8,732        10%       12/31/2009  Waddell & Reed, Inc.
      53
      54        SolCom Inc                        27,340        29%       5/30/2011   Tel-Drug Inc

     55.1
     55.2
      55

      56
      57        Kali Lab (Par Pharmacy)           24,340        22%       7/31/2010   American Fibertek
      58
      59        Beverages and More                10,020        34%       5/31/2015   3 Day Blinds
      60
      61        Furniture Discounters, Inc.       21,200        13%       10/31/2006  Carpet Creations, Inc.
      62
      63
      64
      65        T-Mobile                           2,550        15%       4/24/2015   All Surfaces Flooring
      66
      67
      68
      69
      70
      71
      72        $1 World                           3,200        12%       12/31/2007  Family Furniture
      73
      74
      75        SYMCO Group, Inc.                 25,600        24%       7/16/2008   Direct South, Inc.
      76        Subway                             1,226        27%       3/31/2015   Cold Stone Creamery
      77
      78
      79        Staples                           14,500        31%       2/28/2019   Ruddy Inv
      80
      81
      82        House of Oak                       4,800        14%       7/31/2007   Rent-A-Center
      83        United States of America
                  (Army Recruiters)                9,349        12%       4/30/2014   The Travelers Indemnity
      84
      85
      86        Sprint PCS                         2,190        14%       11/30/2009  3-Day Blinds
      87
      88        Blockbuster Video                  6,000        11%       8/31/2009   Texas Telecommunications-Sprint
      89
      90
      91        Lincoln Plumbing, Inc. (O/O)       7,002        21%       5/31/2006   Medical Equipment Specialists
      92
      93
      94
--------------------------------------------------------------------------------------------------------------------------------

================================================================================================================================



                                    THIRD
                       THIRD       LARGEST      THIRD
                      LARGEST      TENANT      LARGEST
                       TENANT       % OF       TENANT
                       LEASED       TOTAL       LEASE
   SEQUENCE              SF          SF       EXPIRATION
   ---------          --------     -------   -----------

       1               12,205        2%      11/30/2018
       2
       3               13,487        4%       2/29/2008

      4.1
      4.2
       4

       5               86,569        10%      6/30/2015
       6               5,908         4%       6/30/2014
       7
       8               24,643        14%      8/31/2011
       9               19,492        7%       9/30/2010
      10               5,418         4%        Various
      11               28,440        16%      1/31/2010
      12               35,991        9%       1/31/2016

     13.1              7,357         5%       3/31/2006
     13.2              5,120         5%      12/31/2009
     13.3              12,219        6%       6/30/2005
     13.4              7,930         7%      12/31/2008
     13.5              3,047         9%       4/30/2013
     13.6              6,552         9%       6/30/2010
      13

      14
      15               18,193        9%      12/31/2013
      16
      17

      18               12,000        16%      7/31/2008
      19


      20
      21
      22               17,500        11%      5/31/2007
      23               8,504         5%       3/31/2008
      24               $6,404        5%       9/30/2011
      25
      26
      27
      28               8,848         11%     10/31/2007
      29               9,937         10%      2/28/2006
      30               2,148         3%       5/26/2009
      31
      32               5,000         7%      10/31/2019
      33               6,137         3%      12/31/2005
      34               4,300         3%       4/30/2005
      35               13,000        11%      4/30/2009

     36.1
     36.2
      36

      37
      38
      39               3,004         5%      12/31/2011
      40               11,770        7%       9/30/2009
      41               2,960         7%       3/31/2014
      42               14,185        6%      10/31/2009
      43               15,069        7%      12/31/2013
      44
      45               37,624        10%      8/31/2009
      46
      47               5,432         3%      11/30/2007
      48               2,800         4%       1/31/2008

      49
      50


      51               7,278         9%      10/31/2008
      52               4,280         5%       5/31/2008
      53
      54               17,364        18%      9/30/2007

     55.1
     55.2
      55

      56
      57               22,104        20%      7/31/2011
      58
      59               2,035         7%       5/31/2008
      60
      61               18,432        12%      3/31/2016
      62
      63
      64
      65               2,285         13%      2/28/2015
      66
      67
      68
      69
      70
      71
      72               3,200         12%      5/4/2007
      73
      74
      75               16,725        15%      8/31/2007
      76               1,002         22%      5/30/2010
      77
      78
      79               3,586         8%       3/31/2014
      80
      81
      82               3,337         9%      10/31/2006
      83
                       6,006         8%      10/31/2009
      84
      85
      86               2,111         14%     11/30/2009
      87
      88               3,795         7%      12/31/2009
      89
      90
      91               5,700         17%      9/30/2009
      92
      93
      94
--------------------------------------------------------

========================================================
</TABLE>


(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.



<TABLE>

  LOAN NUMBER    LOAN GROUP      LOAN SELLER        PROPERTY NAME                                  CUT-OFF BALANCE
-------------------------------------------------------------------------------------------------------------------

     58921                    Bank of America       NYU Housing - 80 Lafayette Street                $110,000,000
     58797                    Bank of America       The Grand Rivage at Brandon Lakes                 28,875,000
     13022                    Bridger               Keelers Corner                                    27,900,000
     58895                    Bank of America       The Club at Copperleaf                            17,600,000
     58856                    Bank of America       Villa Del Mar                                     17,150,000
     58855                    Bank of America       Vail Club Apartments                              15,700,000
     12547                    Bridger               Logan Square Apartments                           10,099,672
     58865                    Bank of America       Woodmeade South Apartments                        9,440,000
     58835                    Bank of America       The Du Barry Apartments                           6,752,000
     58862                    Bank of America       Graymere Apartments                               6,145,000
     58842                    Bank of America       Havenhurst Apartments                             4,936,278
     58839                    Bank of America       Barclay Apartments                                4,708,200
     58738                    Bank of America       University Glen Apartments                        4,689,992
     58832                    Bank of America       Sir Francis Drake Apartments                      4,599,246
     58864                    Bank of America       Sussex Downs Apartments                           4,180,000
     58863                    Bank of America       Heritage Place Apartments                         4,035,000
-------------------------------------------------------------------------------------------------------------------
                                                    TOTAL MULTIFAMILY LOANS                          $276,810,388



                                                                         STUDIO                 1 BEDROOM            2 BEDROOM
                                                                  ------------------------------------------------------------------
                                                                   # OF        AVG         # OF         AVG       # OF        AVG
  LOAN NUMBER    UTILITIES TENANT PAYS/PAYMENT OF UTILITIES        UNITS       RENT        UNITS       RENT       UNITS      RENT
------------------------------------------------------------------------------------------------------------------------------------

     58921                          NAP                             24         NAP          186         NAP        39         NAP
     58797                 Electric, Water, Sewer                                           114        $749        168       $895
     13022                 Electric, Water, Sewer                                           95          709        287        910
     58895                         Water                                                    126         770        78        1,012
     58856                 Electric, Water, Sewer                                           352         658        56         844
     58855                 Electric, Water, Sewer                   12         $513         216         698        103        943
     12547                 Electric, Water, Sewer                                           68          500        64         699
     58865                        Electric                                                  88          500        154        632
     58835                          None                            66         736          15          963
     58862                     Electric, Gas                                                40          500        91         568
     58842                          None                            32         802          15         1,040        7        1,387
     58839                          None                            59         711          15          874         2        1,248
     58738                     Electric, Gas                                                42          589        48         692
     58832                          None                            48         704          12          924         1        1,547
     58864                        Electric                                                                         72         735
     58863                        Electric                                                                         105        694
------------------------------------------------------------------------------------------------------------------------------------



                           3 BEDROOM            4 BEDROOM
                      ------------------------------------------------------------
  LOAN NUMBER          # OF        AVG       # OF         AVG         ELEVATORS
                       UNITS       RENT      UNITS        RENT
----------------------------------------------------------------------------------

     58921               7         NAP         8          NAP            Yes
     58797              96        $1,038      12         $1,194          No
     13022              32        1,105                                  No
     58895              36        1,310                                  No
     58856                                                               No
     58855                                                               No
     12547              102        876                                   No
     58865                                                               No
     58835                                                               Yes
     58862              30         679                                   No
     58842                                                               Yes
     58839                                                               Yes
     58738                                                               No
     58832                                                               Yes
     58864                                                               No
     58863                                                               No
----------------------------------------------------------------------------------
</TABLE>





<TABLE>


  LOAN NUMBER    LOAN GROUP       LOAN SELLER      PROPERTY NAME                           CUT-OFF BALANCE
----------------------------------------------------------------------------------------------------------

     58921                    Bank of America      NYU Housing - 80 Lafayette Street         $110,000,000
     58797                    Bank of America      The Grand Rivage at Brandon Lakes          28,875,000
     13022                    Bridger              Keelers Corner                             27,900,000
     58895                    Bank of America      The Club at Copperleaf                     17,600,000
     58856                    Bank of America      Villa Del Mar                              17,150,000
     58855                    Bank of America      Vail Club Apartments                       15,700,000
     12547                    Bridger              Logan Square Apartments                    10,099,672
     58865                    Bank of America      Woodmeade South Apartments                 9,440,000
     58835                    Bank of America      The Du Barry Apartments                    6,752,000
     58862                    Bank of America      Graymere Apartments                        6,145,000
     58842                    Bank of America      Havenhurst Apartments                      4,936,278
     58839                    Bank of America      Barclay Apartments                         4,708,200
     58738                    Bank of America      University Glen Apartments                 4,689,992
     58832                    Bank of America      Sir Francis Drake Apartments               4,599,246
     58864                    Bank of America      Sussex Downs Apartments                    4,180,000
     58863                    Bank of America      Heritage Place Apartments                  4,035,000
----------------------------------------------------------------------------------------------------------
                                                   TOTAL MULTIFAMILY LOANS                   $276,810,388

                                                                     Studio                     1 Bedroom
                                                                    ---------------------------------------------
                                                                      # of       Avg         # of        Avg
  Loan Number       Utilities Tenant Pays/Payment of Utilities       Units       Rent        Units       Rent
-----------------------------------------------------------------------------------------------------------------
     58921                              NAP                            24        NAP          186        NAP
     58797                    Electric, Water, Sewer                                          114        $749
     13022                    Electric, Water, Sewer                                          95         709
     58895                             Water                                                  126        770
     58856                    Electric, Water, Sewer                                          352        658
     58855                    Electric, Water, Sewer                   12        $513         216        698
     12547                    Electric, Water, Sewer                                          68         500
     58865                           Electric                                                 88         500
     58835                             None                            66        736          15         963
     58862                         Electric, Gas                                              40         500
     58842                             None                            32        802          15        1,040
     58839                             None                            59        711          15         874
     58738                         Electric, Gas                                              42         589
     58832                             None                            48        704          12         924
     58864                           Electric
     58863                           Electric
-----------------------------------------------------------------------------------------------------------------


                   2 BEDROOM             3 BEDROOM                    4 BEDROOM
                 ---------------------------------------------------------------------
                  # of        Avg        # of       Avg       # of         Avg
  Loan Number     Units      Rent       Units       Rent      Units        Rent       Elevators
--------------------------------------------------------------------------------------------------

     58921         39         NAP         7         NAP         8          NAP           Yes
     58797         168       $895         96       $1,038      12         $1,194          No
     13022         287        910         32       1,105                                  No
     58895         78        1,012        36       1,310                                  No
     58856         56         844                                                         No
     58855         103        943                                                         No
     12547         64         699        102        876                                   No
     58865         154        632                                                         No
     58835                                                                               Yes
     58862         91         568         30        679                                   No
     58842          7        1,387                                                       Yes
     58839          2        1,248                                                       Yes
     58738         48         692                                                         No
     58832          1        1,547                                                       Yes
     58864         72         735                                                         No
     58863         105        694                                                         No
--------------------------------------------------------------------------------------------------
</TABLE>