Deal Name: Banc of America Large Loan Inc.

  ClassAmt$mlnSubLevel%AvgLife (yrs)RatingS&PRatingFitchRatingMoody'sRatingDBRSFinalPricing (bp)BnchmarkA1749.0570.282.775AAAAAAAaaAAA+17LiborA2305.9558.132.775AAAAAAAaaAAA+20LiborA3475.00NA2.775AAAAAAAaaAAANALiborB290.00NA2.775AA-AA-Aa3AA(low)NALiborC60.0025.402.775A+A+A1A(high)+43LiborD56.0023.172.775AAA2A+50LiborE99.0019.252.775A-A-A3A(low)+58LiborF62.0016.792.775BBB+BBB+Baa1BBB(high)+75LiborG65.0014.212.775BBBBBBBaa2BBB+88LiborH138.008.732.775BBB-BBB-Baa3BBB(low)+110LiborJ120.003.972.775BB+BB+Ba1BB(high)+165LiborK100.000.002.775BBBBBa2BB+180LiborX12,420.00*NA1.775AAAAAAAaaAAA+30Euribor*Notional amount, interest onlyCollateral balance: $2,420.00 Bookrunner(s): Banc of America Securities, Bear Stearns, Merrill LynchLead Managers: Banc of America Securities, Bear Stearns, Merrill LynchMaster Servicer: Bank of AmericaSpecial Servicer: Bank of AmericaTrustee: Wells FargoOriginators: Banc of America, ...

  ClassSize ($mln)SubLevel (%)Avg Life (yrs)RatingS&PRatingFitchRatingMoody'sPricing (bp)BnchmarkA-1412.4348.811.55AAAAAAAaa+12LiborA-2137.4831.751.92AAAAAAAaa+17LiborB50.9125.4251.96AAAAAAAa2+21LiborC30.4321.6751.96AA+AA+NR+25LiborD30.4317.902.20AAAANR+30LiborE20.2315.392.38AA-AA-NR+34LiborF20.2312.882.38A+A+NR+39LiborG20.2310.372.38AANR+42LiborH20.087.872.46A-A-NR+49LiborJ14.866.032.46BBB+BBB+NR+70LiborK15.074.162.46BBBBBBNR+95LiborL33.520.002.46BBB-BBB-NR+215LiborCollateral Balance: $805.70 millionBookrunners: Banc of America SecuritiesLead Managers: Banc of America Securities, Bear StearnsCo-managers: Morgan Stanley, Deutsche BankMaster Servicer: Bank of AmericaSpecial Servicer: Bank of AmericaTrustee: LaSalle BankLoans/Properties: Originators: Bank of America (86.9 ...

March 7, 2005 Class Amt $mln Sub Level% Avg Life (yrs) Rating S&P Rating Fitch Rating Moody's Final Pricing (bp) Bnch mark A1 258.49 63.07 1.74 AAA AAA Aaa +12 Libor A2 64.62 53.84 1.74 AAA AAA Aaa +17 Libor ...