Banc of America Merrill Lynch Commercial Mortgage 8-K Other events

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AS OF THE CUT-OFF DATE

Se-	Loan		Loan					Zip
quence	Number	Property Name	Group	Property Address	County	City	State	Code
1	57568	Harrison Park Apartments	2	350 N. Harrison Road	Pima	Tucson	AZ		85748
2	57566	Suntree Village Apartments	2	8851 N. Oracle Road	Pima	Oro Valley	AZ		85737
		Sub-Total Crossed Loans
3	57612	Cypress Creek Apartments	2	5603 Cypress Creek Drive	Prince Georges	Hyattsville	MD		20782
4	57567	Bear Canyon Apartments	2	9055 East Catalina Highway	Pima	Tucson	AZ		85749
5	57569	La Reserve Villas	2	10700 N. La Reserve Drive	Pima	Oro Valley	AZ		85737
		Sub-Total Crossed Loans
6	57465	Regal Parc Apartments	2	2414 North MacArthur Blvd	Dallas	Irving	TX		75062
7	57420	Villas on Guadalupe	2	2810 Hemphill Park	Travis	Austin	TX		78705
8	56698	Silver Creek Apartments	2	6850 Sharlands Avenue	Washoe	Reno	NV		89523
9	57470	The Quarters at CityPlace	2	2403 North Washington Avenue	Dallas	Dallas	TX		75204
10	57418	WildOak Apartments	2	7987 Northeast Flintlock Road	Clay	Kansas City	MO		64158
11	52708	UDR Portfolio - Escalante Apartments I & II	2	1440 West Bitters Road	Bexar	San Antonio	TX		78248
12	57485	Sterling University Ridge	2	350 Wedgewood Drive	Monongalia	Morgantown	WV		26505
13	57482	Sterling University Manor	2	3535 East 10th Street	Pitt	Greenville	NC		27858
14	57525	Parkview Apartments	2	64-175 Park View Drive	Providence	Pawtucket	RI		02861
15	57295	Woodland Heights	2	95 Powers Street	Hillsborough	Milford	NH		03055
16	57288	Creekwood Apartments - Phase I	2	22304-22320 City Center Drive	Alameda	Hayward	CA		94541
17	57484	Sterling University Plains	2	4912 Mortensen Road	Story	Ames	IA		50014
18	57486	Sterling University Riverside	2	215 Spencer Place	Lexington	Cayce	SC		29033
19	57481	Sterling University Lodge	2	2024 Binford Street	Albany	Laramie	WY		82072
20	57479	Sterling University Enclave	2	706 Napoleon Road	Wood	Bowling Green	OH		43402
21	57503	Pebble Creek Apartments	2	360 N Pebble Creek Terrace	Canadian	Mustang	OK		73064
22	57483	Sterling University Mills	2	2124 West 27th Street	Black Hawk	Cedar Falls	IA		50613
23	5432	Desert Tree Apartments	2	9300 Montana Avenue	El Paso	El Paso	TX		79925
24	57162	Woodbend Apartments	2	7040 Archibald Avenue	San Bernadino	Rancho Cucamonga	CA		91701
25	57501	Deerbrook Apartments	2	703 Grathwol Drive	New Hanover	Wilmington	NC		28405
26	57522	Courtyard Apartments	2	2012 West Ash Street	Boone	Columbia	MO		65203
27	55829	Harbour Landing Apartments	2	7625 Garners Ferry Road	Richland	Columbia	SC		29209
28	6212	Mitchells Park Apartments	2	1119 Medlin Street	Cobb	Smyrna	GA		30080
29	56991	Village at Crossgates Apartments	2	330 Cross Park Drive	Rankin	Pearl	MS		39208
30	57397	Burgundy Hills Apartments	2	1800 Bordeaux Boulevard	Boone	Burlington	KY		41005
31	55818	Governors Palace Apartments	2	3300 Union Deposit Road	Dauphin	Harrisburg	PA		17109
32	57437	Fountain Place Apartments	2	2155 Fontebranda Loop	Seminole	Casselberry	FL		32730
33	5705	Cedar Creek Apartments	2	4233 Cedar Creek Circle	Montgomery	Montgomery	AL		36106
34	57343	Pages Place Apartments	2	1900 North 200 West	Davis	Bountiful	UT		84010
35	57217	Berendo Villa Apartments	2	225 South Berendo Street	Los Angeles	Los Angeles	CA		90004
36	6692	Palm Court Apartments	2	4410 North Longview Avenue	Maricopa	Phoenix	AZ		85014
37	6097	Union Avenue Apartments	2	46-90 Union Avenue	Santa Clara	Campbell	CA		95008
38	57578	Newgate Mall	1	2000 Newgate Mall	Weber	Ogden	UT		84405
39	57126	Forum I at Olympia Parkway	1	8230 Agora Parkway	Bexar	Selma (San Antonio)	TX		78154
40	56885	Gravois Bluffs East (Phase III)	1	653 - 691 Gravois Bluffs Blvd	St. Louis	Fenton	MO		63026
41	57127	Forum II at Olympia Parkway	1	8230 Agora Parkway	Bexar	Selma (San Antonio)	TX		78154
42	57394	Parkway Village Shopping Center	1	2255 North University Parkway,	Utah	Provo	UT		84604
43	52860	The Commons at Royal Palm	1	511 North State Road 7	Palm Beach	Royal Palm Beach	FL		33411
44	5327	Merchants Walk Shopping Center	1	7205 West Broad Street	Henrico	Richmond	VA		23294
45	56679	Castle Pines Marketplace	1	558, 560, 562 and 572 Castle Pines Parkway	Douglas	Castle Rock	CO		80108
46	56247	Northridge Shopping Center	1	4010 East 53rd Street	Scott	Davenport	IA		52807
47	57106	Arden Plaza Shopping Center	1	4301-4399 Arden Way	Sacramento	Sacramento	CA		95864
48	56980	Newberry Square Shopping Center	1	39450-39900 West Fourteen Mile Road	Oakland	Commerce Township	MI		48390
49	6211	Country Aire Plaza	1	131 South Weber Road	Will	Bolingbrook	IL		60490
50	56740	Main Street Plaza	1	1223 - 1265 Main Street	Maricopa	Mesa	AZ		85201
51	57039	Pajaro Hills Shopping Center	1	1051-1099 South Green Valley Road	Santa Cruz	Watsonville	CA		95076
52	5073	Heritage Tops-Madison	1	6585-6601 North Ridge Road	Lake	Madison	OH		44057
53	56989	Sam's Club - Corona	1	1375 East Ontario Avenue	Riverside	Corona	CA		92881
54	57321	Walgreens - Van Nuys, CA	1	5224 Coldwater Canyon Avenue	Los Angeles	Van Nuys	CA		91401
55	57059	French Mountain Commons	1	1439 State Route 9	Warren	Lake George	NY		12845
56	57122	The Lakes Shopping Center	1	2601 Oakdale Road	Stanislaus	Modesto	CA		95355
57	57259	The Exchange Block Building	1	13-31 East Colorado Boulevard	Los Angeles	Pasadena	CA		91106
58	57152	Cooper Street Commons	1	1000, 1020, 1030 and 1100 W. Arkansas Lane	Tarrant	Arlington	TX		76013
59	57155	Goldenrod Groves Shopping Center	1	4270 Aloma Avenue	Seminole	Winter Park	FL		32792
60	56938	Westside Village Shopping Center	1	7707 and 7711 South Raeford Road	Cumberland	Fayetteville	NC		28304
61	57324	Walgreens - Seattle, WA	1	500 15th Avenue East	King	Seattle	WA		98112
62	57417	Walgreens - Waterford, MI	1	4400 Highland Road	Oakland	Waterford	MI		48328
63	57323	Walgreens - Lakewood, CA	1	5829 Lakewood Boulevard	Los Angeles	Lakewood	CA		90712
64	56937	Cambridge Crossing Shopping Center	1	61221 Southgate Parkway	Guernsey	Cambridge	OH		43725
65	57260	Walgreens - South Everett, WA	1	11216 4th Avenue West	Snohomish	Everett	WA		98204
66	57336	Winn Dixie - Winter Garden, FL	1	4008 Winter Garden - Vineland Road	Orange	Winter Garden	FL		34787
67	57419	CVS - Pawtucket, RI	1	835 Newport Avenue	Providence	Pawtucket	RI		02861

[Additional columns continue on next page] 

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AS OF THE CUT-OFF DATE(continued)

[Continued from previous page, first two column(s) repeat] 

				Cut-off	Maturity
Se-	Loan	Property	Original	Date	Date	Loan	Mortgage
quence	Number	Type	Balance	Balance	Balance	Type	Rate
1	57568	Multifamily	$18,550,000	$18,550,000	$17,180,189	IO, Balloon	5.285%
2	57566	Multifamily	17,700,000	17,700,000	16,392,957	IO, Balloon	5.285%
			36,250,000	36,250,000	33,573,146
3	57612	Multifamily	35,000,000	35,000,000	25,095,464	Balloon	5.580%
4	57567	Multifamily	14,550,000	14,550,000	13,475,566	IO, Balloon	5.285%
5	57569	Multifamily	12,200,000	12,200,000	11,299,100	IO, Balloon	5.285%
			26,750,000	26,750,000	24,774,666
6	57465	Multifamily	23,500,000	23,500,000	21,918,481	IO, Balloon	5.690%
7	57420	Multifamily	23,000,000	23,000,000	19,292,955	IO, Balloon	6.360%
8	56698	Multifamily	22,960,000	22,960,000	19,400,386	Balloon	5.800%
9	57470	Multifamily	20,800,000	20,751,624	17,074,375	Balloon	4.880%
10	57418	Multifamily	19,797,000	19,797,000	17,972,653	IO, Balloon	4.681%
11	52708	Multifamily	18,341,122	18,341,122	15,689,011	IO, Balloon	6.150%
12	57485	Multifamily	16,000,000	16,000,000	13,504,229	IO, Balloon	4.920%
13	57482	Multifamily	15,280,000	15,280,000	12,896,539	IO, Balloon	4.920%
14	57525	Multifamily	13,360,000	13,360,000	12,542,886	IO, Balloon	4.830%
15	57295	Multifamily	12,625,000	12,557,913	11,525,564	Balloon	4.240%
16	57288	Multifamily	12,000,000	11,971,040	9,792,105	Balloon	4.700%
17	57484	Multifamily	11,600,000	11,600,000	9,790,566	IO, Balloon	4.920%
18	57486	Multifamily	11,200,000	11,200,000	9,452,960	IO, Balloon	4.920%
19	57481	Multifamily	11,160,000	11,160,000	9,419,200	IO, Balloon	4.920%
20	57479	Multifamily	10,480,000	10,480,000	8,845,270	IO, Balloon	4.920%
21	57503	Multifamily	9,600,000	9,600,000	8,551,353	Balloon	5.200%
22	57483	Multifamily	9,440,000	9,440,000	7,967,495	IO, Balloon	4.920%
23	5432	Multifamily	7,950,000	7,942,214	6,772,232	Balloon	6.085%
24	57162	Multifamily	7,500,000	7,476,017	6,221,907	Balloon	5.200%
25	57501	Multifamily	7,016,000	7,016,000	4,987,170	Balloon	5.410%
26	57522	Multifamily	6,900,000	6,900,000	5,716,301	Balloon	5.160%
27	55829	Multifamily	6,398,831	6,398,831	5,283,525	IO, Balloon	4.750%
28	6212	Multifamily	5,550,000	5,537,857	4,599,220	Balloon	5.173%
29	56991	Multifamily	5,000,000	4,980,017	4,201,499	Balloon	5.620%
30	57397	Multifamily	4,700,000	4,700,000	4,071,389	IO, Balloon	4.970%
31	55818	Multifamily	3,744,514	3,744,514	3,274,502	IO, Balloon	6.990%
32	57437	Multifamily	3,680,000	3,680,000	3,097,354	Balloon	5.670%
33	5705	Multifamily	3,500,000	3,489,531	2,930,941	Balloon	5.500%
34	57343	Multifamily	3,300,000	3,285,271	2,512,559	Balloon	5.400%
35	57217	Multifamily	1,953,000	1,949,049	1,637,076	Balloon	5.540%
36	6692	Multifamily	1,792,000	1,788,737	1,523,723	Balloon	6.018%
37	6097	Multifamily	1,575,000	1,571,751	1,316,572	Balloon	5.450%
38	57578	Retail	45,000,000	45,000,000	39,773,768	Balloon	4.839%
39	57126	Retail	31,700,000	31,508,218	26,621,811	Balloon	5.600%
40	56885	Retail	30,240,000	30,240,000	24,509,850	IO, Balloon	5.830%
41	57127	Retail	27,300,000	27,134,838	22,926,671	Balloon	5.600%
42	57394	Retail	16,100,000	16,046,221	13,394,164	Balloon	5.000%
43	52860	Retail	14,842,000	14,712,445	12,922,469	Balloon	6.877%
44	5327	Retail	12,800,000	12,788,145	10,994,076	Balloon	6.375%
45	56679	Retail	11,500,000	11,500,000	9,933,096	IO, Balloon	6.170%
46	56247	Retail	10,800,000	10,694,202	9,268,911	Balloon	6.350%
47	57106	Retail	9,000,000	8,955,450	7,559,985	Balloon	5.600%
48	56980	Retail	8,500,000	8,451,081	7,187,903	Balloon	5.830%
49	6211	Retail	8,188,000	8,154,419	6,855,186	Balloon	5.500%
50	56740	Retail	8,080,000	8,007,215	6,916,800	Balloon	6.250%
51	57039	Retail	7,800,000	7,747,280	6,066,443	Balloon	6.020%
52	5073	Retail	6,800,000	6,779,568	5,690,890	Balloon	5.480%
53	56989	Retail	5,800,000	5,800,000	5,425,874	IO, Balloon	5.870%
54	57321	Retail	5,589,800	5,567,605	4,701,384	Balloon	5.650%
55	57059	Retail	5,100,000	5,073,978	4,016,537	Balloon	6.410%
56	57122	Retail	5,000,000	4,969,095	4,186,193	Balloon	5.500%
57	57259	Retail	5,000,000	4,965,061	3,863,926	Balloon	5.830%
58	57152	Retail	4,950,000	4,934,857	4,132,373	Balloon	5.400%
59	57155	Retail	4,575,000	4,575,000	4,575,000	Interest Only	4.410%
60	56938	Retail	4,550,000	4,524,213	3,855,627	Balloon	5.900%
61	57324	Retail	4,467,500	4,449,761	3,757,457	Balloon	5.650%
62	57417	Retail	4,387,500	4,361,323	3,351,460	Hyper AM	5.500%
63	57323	Retail	4,313,000	4,308,506	3,639,112	Balloon	5.760%
64	56937	Retail	4,200,000	4,176,197	3,559,040	Balloon	5.900%
65	57260	Retail	4,100,000	4,079,840	3,447,140	Balloon	5.630%
66	57336	Retail	4,100,000	4,074,282	1,599,956	Balloon	5.900%
67	57419	Retail	4,055,000	4,038,369	3,394,941	Hyper AM	5.500%

[Additional columns continue on next page] 

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AS OF THE CUT-OFF DATE(continued)

[Continued from previous page, first two column(s) repeat] 

		Admini-	Sub-	Net		First	Interest
Se-	Loan	strative	Servicing	Mortgage	Note	Payment	Accrual
quence	Number	Fee Rate(i)	Fee Rate	Rate	Date	Date	Method
1	57568	0.041%	0.020%	5.244%	8/26/2003	10/1/2003	ACT/360
2	57566	0.041%	0.020%	5.244%	8/26/2003	10/1/2003	ACT/360
3	57612	0.121%	0.100%	5.459%	9/29/2003	11/1/2003	ACT/360
4	57567	0.041%	0.020%	5.244%	8/26/2003	10/1/2003	ACT/360
5	57569	0.041%	0.020%	5.244%	8/26/2003	10/1/2003	ACT/360
6	57465	0.121%	0.100%	5.569%	8/21/2003	10/1/2003	ACT/360
7	57420	0.061%	0.040%	6.299%	9/4/2003	11/1/2003	ACT/360
8	56698	0.121%	0.100%	5.679%	9/16/2003	11/1/2003	ACT/360
9	57470	0.121%	0.100%	4.759%	7/25/2003	9/1/2003	ACT/360
10	57418	0.121%	0.100%	4.560%	7/29/2003	9/1/2003	ACT/360
11	52708	0.121%	0.100%	6.029%	9/12/2002	11/1/2002	ACT/360
12	57485	0.121%	0.100%	4.799%	7/2/2003	9/1/2003	ACT/360
13	57482	0.121%	0.100%	4.799%	7/2/2003	9/1/2003	ACT/360
14	57525	0.121%	0.100%	4.709%	9/2/2003	10/1/2003	ACT/360
15	57295	0.121%	0.100%	4.119%	5/15/2003	7/1/2003	ACT/360
16	57288	0.121%	0.100%	4.579%	7/16/2003	9/1/2003	ACT/360
17	57484	0.121%	0.100%	4.799%	7/2/2003	9/1/2003	ACT/360
18	57486	0.121%	0.100%	4.799%	7/2/2003	9/1/2003	ACT/360
19	57481	0.121%	0.100%	4.799%	7/2/2003	9/1/2003	ACT/360
20	57479	0.121%	0.100%	4.799%	7/2/2003	9/1/2003	ACT/360
21	57503	0.121%	0.100%	5.079%	9/10/2003	11/1/2003	ACT/360
22	57483	0.121%	0.100%	4.799%	7/2/2003	9/1/2003	ACT/360
23	5432	0.081%	0.060%	6.004%	8/20/2003	10/1/2003	ACT/360
24	57162	0.121%	0.100%	5.079%	6/2/2003	8/1/2003	ACT/360
25	57501	0.121%	0.100%	5.289%	9/8/2003	11/1/2003	ACT/360
26	57522	0.121%	0.100%	5.039%	9/2/2003	11/1/2003	ACT/360
27	55829	0.121%	0.100%	4.629%	7/11/2003	9/1/2003	ACT/360
28	6212	0.071%	0.050%	5.102%	7/9/2003	9/1/2003	ACT/360
29	56991	0.121%	0.100%	5.499%	5/27/2003	7/1/2003	ACT/360
30	57397	0.121%	0.100%	4.849%	7/2/2003	9/1/2003	ACT/360
31	55818	0.121%	0.100%	6.869%	9/21/2001	11/1/2001	ACT/360
32	57437	0.121%	0.100%	5.549%	9/11/2003	11/1/2003	ACT/360
33	5705	0.101%	0.080%	5.399%	6/3/2003	8/1/2003	ACT/360
34	57343	0.121%	0.100%	5.279%	6/4/2003	8/1/2003	ACT/360
35	57217	0.121%	0.100%	5.419%	7/28/2003	9/1/2003	ACT/360
36	6692	0.081%	0.060%	5.937%	7/23/2003	9/1/2003	ACT/360
37	6097	0.071%	0.050%	5.379%	7/1/2003	9/1/2003	ACT/360
38	57578	0.041%	0.020%	4.797%	9/12/2003	11/1/2003	ACT/360
39	57126	0.121%	0.100%	5.479%	3/26/2003	5/1/2003	ACT/360
40	56885	0.121%	0.100%	5.709%	4/7/2003	6/1/2003	ACT/360
41	57127	0.121%	0.100%	5.479%	3/26/2003	5/1/2003	ACT/360
42	57394	0.121%	0.100%	4.879%	6/24/2003	8/1/2003	ACT/360
43	52860	0.121%	0.100%	6.756%	10/2/2002	12/1/2002	ACT/360
44	5327	0.081%	0.060%	6.294%	8/15/2003	10/1/2003	ACT/360
45	56679	0.121%	0.100%	6.049%	11/15/2002	1/1/2003	ACT/360
46	56247	0.121%	0.100%	6.229%	10/3/2002	12/1/2002	ACT/360
47	57106	0.121%	0.100%	5.479%	4/24/2003	6/1/2003	ACT/360
48	56980	0.121%	0.100%	5.709%	3/7/2003	5/1/2003	ACT/360
49	6211	0.071%	0.050%	5.429%	5/17/2003	7/1/2003	ACT/360
50	56740	0.121%	0.100%	6.129%	11/1/2002	1/1/2003	ACT/360
51	57039	0.121%	0.100%	5.899%	4/10/2003	6/1/2003	ACT/360
52	5073	0.061%	0.040%	5.419%	6/17/2003	8/1/2003	ACT/360
53	56989	0.121%	0.100%	5.749%	2/12/2003	4/1/2003	ACT/360
54	57321	0.121%	0.100%	5.529%	5/29/2003	7/1/2003	ACT/360
55	57059	0.121%	0.100%	6.289%	5/1/2003	7/1/2003	ACT/360
56	57122	0.121%	0.100%	5.379%	3/31/2003	5/1/2003	ACT/360
57	57259	0.121%	0.100%	5.709%	4/23/2003	6/1/2003	ACT/360
58	57152	0.121%	0.100%	5.279%	6/4/2003	8/1/2003	ACT/360
59	57155	0.121%	0.100%	4.289%	3/31/2003	5/1/2003	ACT/360
60	56938	0.121%	0.100%	5.779%	3/7/2003	5/1/2003	ACT/360
61	57324	0.121%	0.100%	5.529%	5/29/2003	7/1/2003	ACT/360
62	57417	0.121%	0.100%	5.379%	5/16/2003	7/1/2003	ACT/360
63	57323	0.121%	0.100%	5.639%	8/27/2003	10/1/2003	ACT/360
64	56937	0.121%	0.100%	5.779%	3/7/2003	5/1/2003	ACT/360
65	57260	0.121%	0.100%	5.509%	5/1/2003	6/1/2003	ACT/360
66	57336	0.081%	0.060%	5.819%	6/20/2003	8/1/2003	ACT/360
67	57419	0.121%	0.100%	5.379%	5/16/2003	7/1/2003	ACT/360

[Additional columns continue on next page] 

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AS OF THE CUT-OFF DATE(continued)

[Continued from previous page, first two column(s) repeat] 

			Original	Original				Remaining
			Term to	Amortization	Interest			Term to
Se-	Loan	Monthly	Maturity	Term	Only	Seasoning		Maturity	Maturity
quence	Number	Payment	(months)	(months) (ii)	Period		(months)	(months)	Date
1	57568	$102,836	84	360	23		1	83	9/1/2010
2	57566	98,124	84	360	23		1	83	9/1/2010
3	57612	200,486	180	360				180	10/1/2018
4	57567	80,661	84	360	23		1	83	9/1/2010
5	57569	67,634	84	360	23		1	83	9/1/2010
6	57465	136,245	84	360	24		1	83	9/1/2010
7	57420	143,265	180	360	48			180	10/1/2018
8	56698	134,719	120	360				120	10/1/2013
9	57470	110,138	120	360			2	118	8/1/2013
10	57418	105,835	84	336	24		2	82	8/1/2010
11	52708	117,029	120	318	24		12	108	10/1/2012
12	57485	85,111	132	360	24		2	130	8/1/2014
13	57482	81,281	132	360	24		2	130	8/1/2014
14	57525	70,338	60	360	12		1	59	9/1/2008
15	57295	62,034	60	360			4	56	6/1/2008
16	57288	62,237	120	360			2	118	8/1/2013
17	57484	61,705	132	360	24		2	130	8/1/2014
18	57486	59,578	132	360	24		2	130	8/1/2014
19	57481	59,365	132	360	24		2	130	8/1/2014
20	57479	55,748	132	360	24		2	130	8/1/2014
21	57503	52,715	84	360				84	10/1/2010
22	57483	50,215	132	360	24		2	130	8/1/2014
23	5432	48,100	120	360			1	119	9/1/2013
24	57162	41,183	120	360			3	117	7/1/2013
25	57501	39,441	180	360				180	10/1/2018
26	57522	37,718	120	360				120	10/1/2013
27	55829	35,245	120	321	23		2	118	8/1/2013
28	6212	30,383	120	360			2	118	8/1/2013
29	56991	28,767	120	360			4	116	6/1/2013
30	57397	25,145	120	360	24		2	118	8/1/2013
31	55818	26,159	120	309	30		24	96	10/1/2011
32	57437	21,289	120	360				120	10/1/2013
33	5705	19,873	120	360			3	117	7/1/2013
34	57343	20,068	120	300			3	117	7/1/2013
35	57217	11,138	120	360			2	118	8/1/2013
36	6692	10,765	120	360			2	118	8/1/2013
37	6097	8,893	120	360			2	118	8/1/2013
38	57578	237,148	84	360				84	10/1/2010
39	57126	181,983	120	360			6	114	4/1/2013
40	56885	180,298	144	348	12		5	139	5/1/2015
41	57127	156,724	120	360			6	114	4/1/2013
42	57394	86,428	116	360			3	113	3/1/2013
43	52860	97,521	120	360			11	109	11/1/2012
44	5327	79,855	120	360			1	119	9/1/2013
45	56679	70,210	132	360	18		10	122	12/1/2013
46	56247	67,201	120	360			11	109	11/1/2012
47	57106	51,667	120	360			5	115	5/1/2013
48	56980	50,037	120	360			6	114	4/1/2013
49	6211	46,491	120	360			4	116	6/1/2013
50	56740	49,750	120	360			10	110	12/1/2012
51	57039	50,351	120	300			5	115	5/1/2013
52	5073	38,524	120	360			3	117	7/1/2013
53	56989	34,291	120	360	60		7	113	3/1/2013
54	57321	32,266	120	360			4	116	6/1/2013
55	57059	34,149	120	300			4	116	6/1/2013
56	57122	28,389	120	360			6	114	4/1/2013
57	57259	31,697	120	300			5	115	5/1/2013
58	57152	27,796	120	360			3	117	7/1/2013
59	57155		84		84		6	78	4/1/2010
60	56938	26,988	120	360			6	114	4/1/2013
61	57324	25,788	120	360			4	116	6/1/2013
62	57417	27,061	120	300			4	116	6/1/2013
63	57323	25,197	120	360			1	119	9/1/2013
64	56937	24,912	120	360			6	114	4/1/2013
65	57260	23,615	120	360			5	115	5/1/2013
66	57336	29,138	180	240			3	177	7/1/2018
67	57419	23,157	120	360			4	116	6/1/2013

[Additional columns continue on next page] 

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AS OF THE CUT-OFF DATE(continued)

[Continued from previous page, first two column(s) repeat] 

Se-	Loan	Cross-Collateralized	Related	Lockout
quence	Number	Loans	Loans	Expiration	Prepayment Penalty Description (months)	Yield Maintenance Type
1	57568	Yes(BACM 03-2-C)	Yes(BACM 03-2-O)	7/1/2010	LO(82)/OPEN(2)/DEFEASANCE
2	57566	Yes(BACM 03-2-C)	Yes(BACM 03-2-O)	7/1/2010	LO(82)/OPEN(2)/DEFEASANCE
3	57612	No	No	7/1/2018	LO(177)/OPEN(3)/DEFEASANCE
4	57567	Yes(BACM 03-2-D)	Yes(BACM 03-2-O)	7/1/2010	LO(82)/OPEN(2)/DEFEASANCE
5	57569	Yes(BACM 03-2-D)	Yes(BACM 03-2-O)	7/1/2010	LO(82)/OPEN(2)/DEFEASANCE
6	57465	No	No	6/1/2010	LO(81)/OPEN(3)/DEFEASANCE
7	57420	No	No	7/1/2018	LO(177)/OPEN(3)/DEFEASANCE
8	56698	No	No	8/1/2013	LO(118)/OPEN(2)/DEFEASANCE
9	57470	No	No	5/1/2013	LO(117)/OPEN(3)/DEFEASANCE
10	57418	No	No	5/1/2010	LO(81)/OPEN(3)/DEFEASANCE
11	52708	No	Yes(BACM 03-2-E)	7/1/2012	LO(117)/OPEN(3)/DEFEASANCE
12	57485	No	Yes(BACM 03-2-M)	6/1/2014	LO(130)/OPEN(2)/DEFEASANCE
13	57482	No	Yes(BACM 03-2-M)	6/1/2014	LO(130)/OPEN(2)/DEFEASANCE
14	57525	No	No	7/1/2008	LO(58)/OPEN(2)/DEFEASANCE
15	57295	No	No	4/1/2008	LO(58)/OPEN(2)/DEFEASANCE
16	57288	No	No	6/1/2013	LO(118)/OPEN(2)/DEFEASANCE
17	57484	No	Yes(BACM 03-2-M)	6/1/2014	LO(130)/OPEN(2)/DEFEASANCE
18	57486	No	Yes(BACM 03-2-M)	6/1/2014	LO(130)/OPEN(2)/DEFEASANCE
19	57481	No	Yes(BACM 03-2-M)	6/1/2014	LO(130)/OPEN(2)/DEFEASANCE
20	57479	No	Yes(BACM 03-2-M)	6/1/2014	LO(130)/OPEN(2)/DEFEASANCE
21	57503	No	No	8/1/2010	LO(82)/OPEN(2)/DEFEASANCE
22	57483	No	Yes(BACM 03-2-M)	6/1/2014	LO(130)/OPEN(2)/DEFEASANCE
23	5432	No	No	5/31/2013	LO(116)/OPEN(4)/DEFEASANCE
24	57162	No	No	4/1/2013	LO(117)/OPEN(3)/DEFEASANCE
25	57501	No	No	8/1/2018	LO(178)/OPEN(2)/DEFEASANCE
26	57522	No	No	7/1/2013	LO(117)/OPEN(3)/DEFEASANCE
27	55829	No	No	5/1/2013	LO(117)/OPEN(3)/DEFEASANCE
28	6212	No	No	4/30/2013	LO(116)/OPEN(4)/DEFEASANCE
29	56991	No	No	4/1/2013	LO(118)/OPEN(2)/DEFEASANCE
30	57397	No	No	6/1/2013	LO(118)/OPEN(2)/DEFEASANCE
31	55818	No	No	7/1/2011	LO(117)/OPEN(3)/DEFEASANCE
32	57437	No	No	8/1/2013	LO(118)/OPEN(2)/DEFEASANCE
33	5705	No	No	3/31/2013	LO(116)/OPEN(4)/DEFEASANCE
34	57343	No	No	6/30/2007	LO(47)/GRTR1%PPMTorYM(70)/OPEN(3)	Int Diff (BEY) - B
35	57217	No	No	6/1/2013	LO(118)/OPEN(2)/DEFEASANCE
36	6692	No	No	4/30/2013	LO(116)/OPEN(4)/DEFEASANCE
37	6097	No	No	4/30/2013	LO(116)/OPEN(4)/DEFEASANCE
38	57578	No	No	7/1/2010	LO(81)/OPEN(3)/DEFEASANCE
39	57126	No	Yes(BACM 03-2-F)	1/1/2013	LO(117)/OPEN(3)/DEFEASANCE
40	56885	No	No	2/1/2015	LO(141)/OPEN(3)/DEFEASANCE
41	57127	No	Yes(BACM 03-2-F)	1/1/2013	LO(117)/OPEN(3)/DEFEASANCE
42	57394	No	No	1/1/2013	LO(114)/OPEN(2)/DEFEASANCE
43	52860	No	Yes(BACM 03-2-N)	9/1/2012	LO(118)/OPEN(2)/DEFEASANCE
44	5327	No	No	5/31/2013	LO(116)/OPEN(4)/DEFEASANCE
45	56679	No	Yes(BACM 03-2-J)	10/31/2005	LO(34)/GRTR1%PPMTorYM(96)/OPEN(2)	Int Diff (BEY) - B
46	56247	No	No	8/1/2012	LO(117)/OPEN(3)/DEFEASANCE
47	57106	No	Yes(BACM 03-2-L)	3/1/2013	LO(118)/OPEN(2)/DEFEASANCE
48	56980	No	No	1/1/2013	LO(117)/OPEN(3)/DEFEASANCE
49	6211	No	No	2/28/2013	LO(116)/OPEN(4)/DEFEASANCE
50	56740	No	Yes(BACM 03-2-J)	10/31/2005	LO(34)/GRTR1%PPMTorYM(84)/OPEN(2)	Int Diff (BEY) - B
51	57039	No	No	2/1/2013	LO(117)/OPEN(3)/DEFEASANCE
52	5073	No	Yes(BACM 03-2-Q)	3/31/2013	LO(116)/OPEN(4)/DEFEASANCE
53	56989	No	No	12/1/2012	LO(117)/OPEN(3)/DEFEASANCE
54	57321	No	Yes(BACM 03-2-H)	3/1/2013	LO(117)/OPEN(3)/DEFEASANCE
55	57059	No	No	4/1/2013	LO(118)/OPEN(2)/DEFEASANCE
56	57122	No	No	1/1/2013	LO(117)/OPEN(3)/DEFEASANCE
57	57259	No	No	2/1/2013	LO(117)/OPEN(3)/DEFEASANCE
58	57152	No	No	6/30/2006	LO(35)/GRTR1%PPMTorYM(82)/OPEN(3)	Int Diff (BEY) - B
59	57155	No	Yes(BACM 03-2-E)	4/1/2006	LO(36)/GRTR1%PPMTorYM(45)/OPEN(3)	Int Diff (BEY) - B
60	56938	No	Yes(BACM 03-2-G)	2/1/2013	LO(118)/OPEN(2)/DEFEASANCE
61	57324	No	Yes(BACM 03-2-H)	3/1/2013	LO(117)/OPEN(3)/DEFEASANCE
62	57417	No	No	3/1/2013	LO(117)/OPEN(3)/DEFEASANCE
63	57323	No	Yes(BACM 03-2-H)	6/1/2013	LO(117)/OPEN(3)/DEFEASANCE
64	56937	No	Yes(BACM 03-2-G)	2/1/2013	LO(118)/OPEN(2)/DEFEASANCE
65	57260	No	No	3/1/2013	LO(118)/OPEN(2)/DEFEASANCE
66	57336	No	No	5/1/2018	LO(178)/OPEN(2)/DEFEASANCE
67	57419	No	Yes(BACM 03-2-N)	2/28/2013	LO(116)/OPEN(4)/DEFEASANCE

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AS OF THE CUT-OFF DATE

										Loan
							Total		Net	Balance
					Cut-off		Units/	Units/	Rentable	Per
Se-			Appraisal		Date LTV	Year Built/	SF/	SF/	Area	Unit/SF/
quence	Loan Number	Property Name	Value	Appraisal Date	Ratio	Renovated	Pads	Pads	(SF)	Pad
1	57568	Harrison Park Apartments	$24,300,000	8/15/2003	76%	1985	360	Units	322,636		51,528
2	57566	Suntree Village Apartments	22,025,000	8/14/2003	80%	1986	424	Units	355,188		41,745
		Sub-Total Crossed Loans	46,325,000
3	57612	Cypress Creek Apartments	52,000,000	7/12/2003	67%	1947/1986	760	Units	582,492		46,053
4	57567	Bear Canyon Apartments	18,450,000	8/15/2003	79%	1996	238	Units	232,392		61,134
5	57569	La Reserve Villas	16,750,000	8/14/2003	73%	1988	240	Units	216,008		50,833
		Sub-Total Crossed Loans	35,200,000
6	57465	Regal Parc Apartments	29,730,000	6/30/2003	79%	1969/2003	561	Units	552,218		41,889
7	57420	Villas on Guadalupe	29,000,000	8/15/2003	79%	2003	150	Units	153,850		153,333
8	56698	Silver Creek Apartments	32,800,000	7/10/2003	70%	2001	376	Units	342,448		61,064
9	57470	The Quarters at CityPlace	26,500,000	6/19/2003	78%	2000	244	Units	248,572		85,048
10	57418	WildOak Apartments	25,900,000	4/24/2003	76%	2001	348	Units	325,488		56,888
		UDR Portfolio - Escalante
11	52708	Apartments I & II	25,000,000	5/8/2002	73%	1985	540	Units	433,370		33,965
12	57485	Sterling University Ridge	19,400,000	5/9/2003	82%	2002	168	Units	201,740		95,238
13	57482	Sterling University Manor	19,100,000	5/9/2003	80%	2002	168	Units	194,256		90,952
14	57525	Parkview Apartments	16,900,000	7/25/2003	79%	1977/2003	211	Units	177,848		63,318
15	57295	Woodland Heights	15,900,000	4/2/2003	79%	1974/2002	240	Units	234,962		52,325
16	57288	Creekwood Apartments - Phase I	17,190,000	3/21/2003	70%	1977	174	Units	147,045		68,799
17	57484	Sterling University Plains	14,500,000	5/9/2003	80%	2000	144	Units	181,104		80,556
18	57486	Sterling University Riverside	14,000,000	5/1/2003	80%	2002	144	Units	139,104		77,778
19	57481	Sterling University Lodge	13,950,000	5/1/2003	80%	2002	121	Units	133,440		92,231
20	57479	Sterling University Enclave	13,100,000	5/1/2003	80%	2002	120	Units	132,840		87,333
21	57503	Pebble Creek Apartments	12,000,000	7/16/2003	80%	1998	192	Units	237,600		50,000
22	57483	Sterling University Mills	11,800,000	5/8/2003	80%	2002	120	Units	133,414		78,667
23	5432	Desert Tree Apartments	10,600,000	6/30/2003	75%	1983/2002	444	Units	174,276		17,888
24	57162	Woodbend Apartments	10,000,000	3/10/2003	75%	1986	120	Units	106,080		62,300
25	57501	Deerbrook Apartments	8,770,000	7/22/2003	80%	1998	152	Units	133,200		46,158
26	57522	Courtyard Apartments	9,100,000	8/14/2003	76%	1965/1991	248	Units	167,040		27,823
27	55829	Harbour Landing Apartments	8,000,000	5/22/2003	80%	1974/1996	208	Units	234,304		30,764
28	6212	Mitchells Park Apartments	7,350,000	5/2/2003	75%	1966/2003	122	Units	106,278		45,392
29	56991	Village at Crossgates Apartments	6,250,000	12/3/2002	80%	1987	168	Units	156,444		29,643
30	57397	Burgundy Hills Apartments	6,000,000	5/19/2003	78%	2002	98	Units	90,966		47,959
31	55818	Governours Place Apartments	4,450,000	6/1/2001	84%	1970	130	Units	126,770		28,804
32	57437	Fountain Place Apartments	4,600,000	6/16/2003	80%	2002	65	Units	54,455		56,615
33	5705	Cedar Creek Apartments	4,500,000	3/24/2003	78%	1978/2002	127	Units	90,560		27,477
34	57343	Pages Place Apartments	4,170,000	4/24/2003	79%	2002	39	Units	51,432		84,238
35	57217	Berendo Villa Apartments	2,560,000	4/7/2003	76%	1968	30	Units	22,308		64,968
36	6692	Palm Court Apartments	2,240,000	5/30/2003	80%	1986/2002	52	Units	39,932		34,399
37	6097	Union Avenue Apartments	2,250,000	3/14/2003	70%	1978/2000	12	Units	14,924		130,979
38	57578	Newgate Mall	79,000,000	9/2/2003	57%	1981/1997	605,380	SF	605,380		74
39	57126	Forum I at Olympia Parkway	40,600,000	2/1/2003	78%	2000	265,127	SF	265,123		119
40	56885	Gravois Bluffs East (Phase III)	37,800,000	3/1/2003	80%	2000	372,759	SF	372,759		81
41	57127	Forum II at Olympia Parkway	34,500,000	2/1/2003	79%	2000	244,883	SF	244,883		111
42	57394	Parkway Village Shopping Center	21,975,000	5/13/2003	73%	1983/2000	157,642	SF	157,642		102
43	52860	The Commons at Royal Palm	18,700,000	6/22/2002	79%	2001	158,087	SF	158,087		93
44	5327	Merchants Walk Shopping Center	16,000,000	5/6/2003	80%	1982/2002	220,506	SF	220,506		58
45	56679	Castle Pines Marketplace	15,350,000	10/3/2002	75%	2001	93,416	SF	93,416		123
46	56247	Northridge Shopping Center	13,500,000	7/5/2002	79%	2000	131,112	SF	131,112		82
47	57106	Arden Plaza Shopping Center	13,540,000	1/13/2003	66%	1955/2003	80,419	SF	80,419		111
48	56980	Newberry Square Shopping Center	11,400,000	11/25/2002	74%	1988	78,704	SF	78,704		107
49	6211	Country Aire Plaza	10,250,000	4/22/2003	80%	2002	57,371	SF	57,371		142
50	56740	Main Street Plaza	10,100,000	8/21/2002	79%	1996	90,726	SF	90,726		88
51	57039	Pajaro Hills Shopping Center	10,600,000	12/21/2002	73%	1989/2000	55,863	SF	55,863		139
52	5073	Heritage Tops-Madison	8,500,000	11/21/2002	80%	2001	72,236	SF	72,236		94
53	56989	Sam's Club - Corona	8,780,000	12/19/2002	66%	1995	520,542	SF	520,542		11
54	57321	Walgreens - Van Nuys, CA	7,300,000	3/16/2003	76%	2003	13,380	SF	13,380		416
55	57059	French Mountain Commons	7,500,000	1/20/2003	68%	1988	45,623	SF	45,623		111
56	57122	The Lakes Shopping Center	8,160,000	1/13/2003	61%	1986	66,770	SF	66,770		74
57	57259	The Exchange Block Building	6,950,000	3/18/2003	71%	1887/1988	21,143	SF	21,143		235
58	57152	Cooper Street Commons	6,700,000	2/15/2003	74%	1985	67,066	SF	67,066		74
59	57155	Goldenrod Groves Shopping Center	9,560,000	2/27/2003	48%	1985/2000	108,944	SF	108,944		42
60	56938	Westside Village Shopping Center	6,100,000	11/14/2002	74%	2002	45,000	SF	45,000		101
61	57324	Walgreens - Seattle, WA	6,200,000	3/20/2003	72%	1958/2002	10,465	SF	10,465		425
62	57417	Walgreens - Waterford, MI	5,850,000	2/10/2003	75%	2002	14,490	SF	14,490		301
63	57323	Walgreens - Lakewood, CA	5,760,000	3/16/2003	75%	2003	14,436	SF	14,436		298
64	56937	Cambridge Crossing Shopping Center	5,600,000	11/21/2002	75%	2001	45,317	SF	45,317		92
65	57260	Walgreens - South Everett, WA	5,700,000	4/1/2003	72%	2003	14,370	SF	14,370		284
66	57336	Winn Dixie - Winter Garden, FL	5,750,000	4/17/2003	71%	2002	44,876	SF	44,876		91
67	57419	CVS - Pawtucket, RI	6,100,000	5/15/2003	66%	2002	10,880	SF	10,880		371

[Additional columns continue on next page] 

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AS OF THE CUT-OFF DATE(continued)

[Continued from previous page, first two column(s) repeat] 

			Occupancy			U/W
Se-		Occupancy	As of	U/W	U/W	Cash	U/W
quence	Loan Number	Percent	Date	Revenues	Expenses	Flow	DSCR
1	57568	93.3%	8/20/2003	$2,693,533	$1,113,310	$1,490,223	1.21
2	57566	95.3%	8/20/2003	2,662,549	1,131,456	1,425,093	1.21
3	57612	90.9%	8/29/2003	7,076,210	3,036,530	3,830,680	1.59
4	57567	89.5%	8/20/2003	2,036,564	810,540	1,166,524	1.21
5	57569	85.0%	6/17/2003	1,810,061	772,178	977,883	1.20
6	57465	96.1%	6/13/2003	4,052,615	1,882,355	2,030,010	1.24
7	57420	99.3%	9/1/2003	3,262,104	984,205	2,225,256	1.29
8	56698	91.0%	7/31/2003	3,434,527	1,396,001	1,944,526	1.20
9	57470	91.4%	6/26/2003	3,126,661	1,473,420	1,590,045	1.20
10	57418	91.9%	5/22/2003	2,784,438	1,084,488	1,612,950	1.27
11	52708	87.4%	6/30/2003	4,000,608	2,111,269	1,685,219	1.20
12	57485	91.9%	6/18/2003	2,324,665	936,744	1,309,709	1.28
13	57482	91.5%	6/18/2003	2,294,710	839,867	1,363,493	1.40
14	57525	98.1%	8/5/2003	1,957,842	880,642	1,017,065	1.20
15	57295	96.3%	8/1/2003	2,258,911	1,036,606	1,154,865	1.55
16	57288	97.1%	7/7/2003	2,186,938	901,167	1,203,336	1.61
17	57484	94.3%	6/18/2003	2,089,125	1,042,263	972,270	1.31
18	57486	99.2%	6/18/2003	1,897,921	790,187	1,032,494	1.44
19	57481	94.8%	6/18/2003	1,805,186	688,159	1,061,827	1.49
20	57479	92.5%	6/18/2003	1,840,464	764,496	1,015,968	1.52
21	57503	95.2%	8/14/2003	1,472,919	652,004	772,915	1.22
22	57483	92.7%	6/18/2003	1,852,753	989,758	811,515	1.35
23	5432	95.3%	8/18/2003	1,987,616	1,117,056	759,560	1.32
24	57162	98.3%	5/28/2003	1,232,418	483,999	714,819	1.45
25	57501	99.3%	8/31/2003	1,008,755	388,550	582,205	1.23
26	57522	95.2%	8/18/2003	1,226,825	596,844	561,161	1.24
27	55829	92.8%	6/13/2003	1,365,241	736,235	573,054	1.35
28	6212	98.4%	6/30/2003	976,766	384,001	562,265	1.54
29	56991	98.2%	5/22/2003	1,139,725	584,981	494,684	1.43
30	57397	86.7%	7/1/2003	774,865	330,995	419,370	1.39
31	55818	90.8%	6/30/2003	872,984	465,277	376,507	1.20
32	57437	92.3%	7/16/2003	545,196	220,583	308,363	1.21
33	5705	96.9%	4/28/2003	712,168	330,407	350,011	1.47
34	57343	100.0%	6/2/2003	424,065	107,864	305,078	1.27
35	57217	100.0%	5/31/2003	270,121	97,405	164,466	1.23
36	6692	98.1%	5/31/2003	355,665	170,944	169,797	1.31
37	6097	100.0%	5/6/2003	212,040	54,871	153,569	1.44
38	57578	95.0%	8/20/2003	8,198,112	2,433,313	5,300,609	1.86
39	57126	97.5%	6/30/2003	4,385,746	1,201,549	3,023,340	1.38
40	56885	100.0%	7/23/2003	3,919,019	831,435	2,965,938	1.37
41	57127	98.4%	6/30/2003	3,952,359	1,141,564	2,663,276	1.42
42	57394	91.3%	6/1/2003	2,134,138	470,683	1,572,974	1.52
43	52860	90.7%	3/31/2003	2,256,790	678,359	1,510,751	1.29
44	5327	97.2%	6/5/2003	2,160,084	662,936	1,374,227	1.43
45	56679	92.5%	5/31/2003	1,485,766	392,295	1,064,506	1.26
46	56247	98.8%	4/14/2003	1,739,226	545,929	1,099,008	1.36
47	57106	93.9%	7/15/2003	1,261,841	319,235	884,215	1.43
48	56980	100.0%	8/13/2003	1,401,854	431,196	906,850	1.51
49	6211	100.0%	5/17/2003	1,089,291	244,798	813,316	1.46
50	56740	98.6%	3/31/2003	1,313,397	380,744	875,574	1.47
51	57039	100.0%	6/30/2003	1,194,890	331,859	800,434	1.32
52	5073	94.0%	5/9/2003	873,807	177,675	666,675	1.44
53	56989	100.0%	5/1/2003	588,942	16,779	572,163	1.39
54	57321	100.0%	5/13/2003	589,000	13,118	574,544	1.48
55	57059	100.0%	9/1/2003	934,115	298,764	578,733	1.41
56	57122	100.0%	5/31/2003	967,639	305,285	614,297	1.80
57	57259	99.4%	7/31/2003	715,415	204,651	476,412	1.25
58	57152	88.6%	6/30/2003	921,100	348,702	521,620	1.56
59	57155	90.6%	6/30/2003	1,071,913	401,214	602,225	2.19
60	56938	100.0%	7/10/2003	656,612	156,764	463,029	1.43
61	57324	100.0%	5/13/2003	465,000	9,823	454,619	1.47
62	57417	100.0%	5/16/2003	550,680	98,857	448,925	1.38
63	57323	100.0%	8/27/2003	454,000	10,524	442,033	1.46
64	56937	100.0%	7/10/2003	636,609	183,168	428,852	1.43
65	57260	100.0%	3/3/2003	410,000	9,359	398,818	1.41
66	57336	100.0%	4/29/2003	546,124	93,459	429,515	1.23
67	57419	100.0%	5/16/2003	542,117	31,386	509,099	1.83

[Additional columns continue on next page] 

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AS OF THE CUT-OFF DATE(continued)

			U/W
			Replacement					Most		Full
		U/W	Reserves	Most	Most	Most	Most	Recent	Most	Year
Se-		Replacement	Per Unit/	Recent	Recent	Recent	Recent	Cash	Recent	End
quence	Loan Number	Reserves	SF/ Pad	Statement Type	End Date	Revenues	Expenses	Flow	DSCR	Date
1	57568	$90,000	$250.00	Annualized Most Recent	7/31/2003	$2,639,014	$1,099,658	$1,435,677	1.16	12/31/2002
2	57566	106,000	250.00	Annualized Most Recent	7/31/2003	2,705,067	1,133,568	1,437,454	1.22	12/31/2002
3	57612	209,000	275.00	Annualized Most Recent	7/31/2003	7,071,264	2,945,331	2,646,317	1.10	12/31/2002
4	57567	59,500	250.00	Annualized Most Recent	7/31/2003	2,087,330	819,729	1,215,958	1.26	12/31/2002
5	57569	60,000	250.00	Annualized Most Recent	7/31/2003	1,775,378	781,534	912,405	1.12	12/31/2002
6	57465	140,250	250.00	Annualized Most Recent	6/30/2003	3,746,050	1,856,182	1,889,868	1.16	12/31/2002
7	57420	52,643	350.95
8	56698	94,000	250.00	Annualized Most Recent	8/31/2003	3,262,721	1,325,667	1,934,414	1.20	12/31/2002
9	57470	63,196	259.00	Annualized Most Recent	6/20/2003	3,102,870	1,424,392	1,678,478	1.27	12/31/2002
10	57418	87,000	250.00	Annualized Most Recent	6/30/2003	2,701,352	1,007,306	1,694,046	1.33	12/31/2002
11	52708	204,120	378.00	Annualized Most Recent	7/31/2003	3,413,124	1,906,497	1,412,493	1.01	12/31/2001
12	57485	78,212	465.55	Annualized Most Recent	5/31/2003	2,419,944	777,360	1,642,584	1.61	12/31/2002
13	57482	91,350	543.75	Annualized Most Recent	5/31/2003	2,356,202	841,694	1,514,508	1.55	12/31/2002
14	57525	60,135	285.00	Annualized Most Recent	6/30/2003	1,927,684	926,468	1,001,216	1.19	12/31/2002
15	57295	67,440	281.00	Annualized Most Recent	3/31/2003	2,127,600	1,139,680	936,688	1.26	12/31/2002
16	57288	82,435	473.76	Annualized Most Recent	5/31/2003	2,295,379	854,926	1,383,665	1.85	12/31/2002
17	57484	74,592	518.00	Annualized Most Recent	5/31/2003	2,159,522	1,239,050	920,472	1.24	12/31/2002
18	57486	75,240	522.50	Annualized Most Recent	5/31/2003	2,040,713	747,554	1,283,738	1.80	12/31/2002
19	57481	55,200	456.20	Annualized Most Recent	5/31/2003	1,915,001	598,075	1,289,789	1.81	12/31/2002
20	57479	60,000	500.00	Annualized Most Recent	5/31/2003	1,874,299	679,531	1,194,768	1.79	12/31/2002
21	57503	48,000	250.00	Annualized Most Recent	7/31/2003	1,477,053	632,134	826,613	1.31	12/31/2002
22	57483	51,480	429.00	Annualized Most Recent	5/31/2003	1,941,653	703,027	1,233,725	2.05	12/31/2002
23	5432	111,000	250.00	Annualized	7/31/2003	1,901,200	1,076,962	758,111	1.31	7/31/2003
24	57162	33,600	280.00	Annualized Most Recent	3/31/2003	1,294,352	389,628	879,096	1.78	12/31/2002
25	57501	38,000	250.00	Annualized Most Recent	6/30/2003	1,033,046	205,368	819,164	1.73	12/31/2002
26	57522	68,820	277.50	Annualized Most Recent	7/31/2003	1,076,441	475,545	563,086	1.24	12/31/2002
27	55829	55,952	269.00	Annualized Most Recent	5/31/2003	1,391,213	711,134	592,766	1.40	12/31/2002
28	6212	30,500	250.00	Annualized	5/31/2003	990,020	293,997	696,023	1.91	12/31/2002
29	56991	60,060	357.50	Annualized Most Recent	4/30/2003	1,185,624	595,272	590,352	1.71	12/31/2002
30	57397	24,500	250.00	Annualized Most Recent	5/31/2003	788,465	388,471	399,994	1.33	12/31/2002
31	55818	31,200	240.00	Annualized Most Recent	6/30/2003	873,732	447,796	425,936	1.36	12/31/2000
32	57437	16,250	250.00	Annualized Most Recent	7/31/2003	433,377	243,514	189,862	0.74
33	5705	31,750	250.00	Annualized Most Recent	3/31/2003	704,598	325,308	379,290	1.59	12/31/2002
34	57343	11,123	285.21	Annualized
35	57217	8,250	275.00	Annualized	6/30/2003	285,870	66,498	219,372	1.64
36	6692	14,924	287.00	Annualized	5/31/2003	367,041	169,001	190,535	1.48	12/31/2002
37	6097	3,600	300.00	Annualized Most Recent	5/31/2003	236,434	37,889	198,546	1.86	12/31/2002
38	57578	151,425	0.25	Annualized Most Recent	6/30/2003	7,663,202	2,024,898	5,638,304	1.98	12/31/2002
39	57126	39,768	0.15		6/30/2003	5,020,380	1,628,761	3,391,619	1.55	12/31/2002
40	56885	37,276	0.10	Annualized Most Recent	6/30/2003	3,855,580	396,646	3,453,628	1.60	12/31/2002
41	57127	36,732	0.15	Annualized Most Recent	6/30/2003	4,140,652	1,241,080	2,899,572	1.54	12/31/2002
42	57394	23,646	0.15	Annualized Most Recent	3/31/2003	2,552,176	377,516	2,174,660	2.10	12/31/2002
43	52860	23,713	0.15	Annualized Most Recent	3/31/2003	1,904,337	630,948	1,273,388	1.09	12/31/2002
44	5327	33,076	0.15	Annualized	5/31/2003	2,041,359	515,410	1,525,949	1.59	12/31/2002
45	56679	14,012	0.15	Annualized Most Recent	5/31/2003	1,388,617	232,822	1,155,796	1.37	12/31/2001
46	56247	19,667	0.15	Annualized Most Recent	3/31/2003	1,547,756	490,036	1,057,720	1.31	12/31/2001
47	57106	10,219	0.13	Annualized Most Recent	6/30/2003	1,119,978	96,798	927,330	1.50	12/31/2002
48	56980	21,250	0.27	Annualized Most Recent	4/30/2003	1,496,952	344,020	1,133,992	1.89	1/31/2003
49	6211	5,726	0.10
50	56740	18,145	0.20	Annualized Most Recent	3/31/2003	1,178,456	98,596	1,079,860	1.81	12/31/2002
51	57039	13,547	0.24	Annualized Most Recent	6/30/2003	1,312,942	190,610	1,122,332	1.86	12/31/2002
52	5073	7,224	0.10	Annualized	5/31/2003	880,816	218,270	662,546	1.43	12/31/2002
53	56989			Annualized Most Recent	3/31/2003	785,256	18,596	766,660	1.86	12/31/2002
54	57321	1,338	0.10
55	57059	6,843	0.15	Annualized Most Recent	6/30/2003	966,744	219,748	746,996	1.82	12/31/2002
56	57122	21,002	0.31	Annualized Most Recent	3/31/2003	944,468	197,947	746,521	2.19	12/31/2002
57	57259	12,069	0.57	Annualized Most Recent	2/28/2003	715,272	143,329	271,601	0.71	12/31/2002
58	57152	13,505	0.20	Annualized Most Recent	6/30/2003	1,029,010	346,692	682,318	2.05	12/31/2002
59	57155	27,236	0.25	Annualized Most Recent	6/30/2003	1,243,514	509,496	659,328	2.40	12/31/2001
60	56938	4,500	0.10	Annualized Most Recent	7/31/2003	651,410	82,537	555,210	1.71	12/31/2002
61	57324	558	0.05
62	57417	2,898	0.20
63	57323	1,444	0.10
64	56937	4,532	0.10	Annualized Most Recent	6/30/2003	539,532	135,302	327,042	1.09	12/31/2002
65	57260	1,823	0.13
66	57336	4,474	0.10
67	57419	1,632	0.15

[Additional columns continue on next page] 

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AS OF THE CUT-OFF DATE(continued)

[Continued from previous page, first two column(s) repeat] 

								Largest
				Full			Largest	Tenant
		Full	Full	Year	Full		Tenant	% of
Se-		Year	Year	Cash	Year	Largest	Leased	Total
quence	Loan Number	Revenues	Expenses	Flow	DSCR	Tenant	SF	SF
1	57568	$2,811,557	$1,047,591	$1,763,966	1.43
2	57566	2,708,747	1,085,364	1,623,383	1.38
3	57612	7,123,765	2,798,325	3,090,543	1.28
4	57567	1,964,779	767,092	1,197,687	1.24
5	57569	1,910,097	735,159	1,174,938	1.45
6	57465	2,908,129	2,238,506	669,623	0.41
7	57420
8	56698	2,599,249	1,172,726	1,426,523	0.88
9	57470	3,102,020	1,470,296	1,631,724	1.23
10	57418	1,960,446	1,021,703	938,743	0.74
11	52708	3,940,023	1,759,650	2,035,673	1.45
12	57485	1,043,770	525,069	518,701	0.51
13	57482	1,094,601	632,413	427,195	0.44
14	57525	1,840,541	845,440	995,101	1.18
15	57295	1,822,823	938,858	787,587	1.06
16	57288	2,297,131	791,544	1,353,296	1.81
17	57484	2,132,799	942,401	1,129,256	1.53
18	57486	861,749	457,026	364,617	0.51
19	57481	772,463	477,840	262,446	0.37
20	57479	885,030	501,082	347,819	0.52
21	57503	1,443,140	663,100	780,040	1.23
22	57483	1,005,350	595,893	353,170	0.59
23	5432	1,893,856	1,096,767	519,593	0.90
24	57162	1,222,736	450,128	741,481	1.50
25	57501	1,009,244	375,214	628,687	1.33
26	57522	1,006,429	491,839	-426,174	-0.94
27	55829	1,336,030	753,476	530,554	1.25
28	6212	915,494	334,591	580,903	1.59
29	56991	1,141,601	526,553	573,048	1.66
30	57397	680,665	400,597	280,068	0.93
31	55818	852,830	488,467	364,363	1.16
32	57437
33	5705	716,035	342,668	373,367	1.57
34	57343
35	57217
36	6692	343,366	173,407	129,882	1.01
37	6097	228,201	30,623	197,578	1.85
38	57578	7,689,335	2,241,132	5,448,203	1.91	Sears	185,624	31%
39	57126	4,010,970	1,045,222	2,950,728	1.35	Best Buy	45,778	17%
40	56885	3,176,046	512,898	2,663,148	1.23	Wal-Mart	153,207	41%
41	57127	3,702,432	964,823	2,723,745	1.45	Toys R Us	48,640	20%
42	57394	2,095,659	247,774	1,847,885	1.78	Albertsons	42,055	27%
43	52860	1,466,255	734,959	731,296	0.62	Toys R Us	49,160	31%
44	5327	1,990,237	667,686	1,322,551	1.38	Food Lion	45,000	20%
45	56679	61,939	30,207	31,732	0.04	Safeway	58,580	63%
46	56247	1,260,648	128,170	1,132,478	1.40	Bed Bath & Beyond	30,914	24%
47	57106	1,114,939	253,053	859,438	1.39	Albertson's (Ground Lease)	37,400	47%
48	56980	1,520,275	349,371	1,133,167	1.89	Venus Day Spa International	13,584	17%
49	6211					Linens N Things	32,000	56%
50	56740	1,202,807	280,127	922,680	1.55	Fry's Food & Drug	59,909	66%
51	57039	1,118,298	275,264	836,794	1.38	United Merchandising Corp	9,600	17%
52	5073	732,601	100,093	632,508	1.37	Tops Store #885	48,881	68%
53	56989	588,942	14,546	574,396	1.40	Sam's Club (Ground Lease)	132,697	100%
54	57321					Walgreens, Co	13,353	100%
55	57059	982,741	299,145	683,596	1.67	The Gap	8,600	19%
56	57122	924,909	263,955	646,329	1.90	Save Mart	34,020	51%
57	57259	685,906	171,227	493,263	1.30	Mi Piace	9,177	43%
58	57152	712,195	329,594	382,601	1.15	Goodwill Industries of Fort Worth	23,000	34%
59	57155	465,276	53,131	412,145	1.50	Publix Supermarket	39,795	37%
60	56938	578,037	60,230	511,577	1.58	China Wok	4,800	11%
61	57324					Walgreens, Co	10,465	100%
62	57417					Walgreens	14,490	100%
63	57323					Walgreens, Co	14,436	100%
64	56937	380,261	61,764	318,497	1.07	Fashion Bug	7,957	18%
65	57260					Walgreens	14,370	100%
66	57336					Winn-Dixie	44,876	100%
67	57419					CVS	10,880	100%

[Additional columns continue on next page] 

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AS OF THE CUT-OFF DATE(continued)

[Continued from previous page, first two column(s) repeat] 

					Second	Second			Third	Third
		Largest		Second	Largest	Largest		Third	Largest	Largest
		Tenant		Largest	Tenant	Tenant		Largest	Tenant	Tenant
		Lease		Tenant	% of	Lease		Tenant	% of	Lease
Se-		Expira-		Leased	Total	Expira-		Leased	Total	Expira-
quence	Loan Number	tion	Second Largest Tenant	SF	SF	tion	Third Largest Tenant	SF	SF	tion
1	57568
2	57566
3	57612
4	57567
5	57569
6	57465
7	57420
8	56698
9	57470
10	57418
11	52708
12	57485
13	57482
14	57525
15	57295
16	57288
17	57484
18	57486
19	57481
20	57479
21	57503
22	57483
23	5432
24	57162
25	57501
26	57522
27	55829
28	6212
29	56991
30	57397
31	55818
32	57437
33	5705
34	57343
35	57217
36	6692
37	6097
38	57578	7/31/2006	Mervyn's	77,337	13%	7/31/2006	Gart Sports	64,284	11%	2/1/2016
39	57126	1/31/2016	TJ Maxx	30,000	11%	4/30/2011	Borders Books	22,000	8%	1/31/2022
40	56885	1/31/2022	Garden Ridge	112,063	30%	9/27/2016	Gordman's	50,000	13%	1/31/2018
41	57127	1/31/2016	Linens N Things	34,000	14%	1/31/2011	Ross Stores	30,187	12%	1/31/2011
42	57394	2/28/2008	24 Hour Fitness	40,000	25%	7/31/2014	Tony Roma's	7,200	5%	6/30/2007
43	52860	1/31/2017	TJ Maxx	30,000	19%	10/31/2011	Michaels	23,676	15%	11/30/2011
44	5327	8/31/2016	AJ Wright	27,968	13%	9/30/2012	Marshalls	27,000	12%	1/31/2007
45	56679	12/1/2026	Parkway Wine & Spirits	5,600	6%	2/13/2012	Lady America Fitness	5,436	6%	10/27/2009
46	56247	1/31/2005	TJ Maxx	27,983	21%	8/31/2010	Old Navy	25,000	19%	1/31/2006
47	57106	6/30/2020	Leslie's Pools	6,000	7%	12/31/2005	Blockbuster Video	5,750	7%	5/31/2006
48	56980	11/30/2006	Cycle & Fitness	10,220	13%	12/31/2004	Dollar Star, Inc	6,600	8%	7/31/2007
49	6211	9/30/2012	Party City	12,070	21%	10/31/2012	Carter's	4,000	7%	11/30/2007
50	56740	3/31/2017	Hollywood Video	7,500	8%	10/27/2006	Wendy's	3,090	3%	12/31/2008
51	57039	1/31/2007	Dollar Tree Stores, Inc	8,089	14%	3/31/2005	The Salvation Army	6,463	12%	12/31/2006
52	5073	12/31/2021	Dollar Tree #2182	7,789	11%	6/30/2007	Blockbuster #39550	4,500	6%	4/30/2007
53	56989	5/30/2025
54	57321	3/31/2063
55	57059	7/1/2008	Casual Corner	6,000	13%	5/1/2008	Pfaltzgraff	4,800	11%	6/1/2004
56	57122	10/31/2012	Dollar Tree	5,000	7%	1/8/2008	McDonald's (Ground Lease)	5,000	7%	10/21/2007
57	57259	12/31/2008	Rekon Technologies	2,787	13%	5/31/2006	Illumination	2,543	12%	2/28/2009
58	57152	11/30/2012	Hollywood Video	6,000	9%	3/31/2007	Red Plum Buffet	3,100	5%	3/31/2005
59	57155	10/1/2005	Walgreens	13,000	12%	9/1/2025	Blockbuster Video	7,500	7%	6/1/2007
							San Felippe Inc. /
60	56938	9/30/2007	Cato Corp.	4,160	9%	1/31/2007	Monterrey 42	4,000	9%	9/30/2007
61	57324	3/31/2063
62	57417	1/31/2023
63	57323	10/31/2022
64	56937	10/31/2006	Dollar Zone	6,000	13%	10/31/2006	Great Chinese Buffet	6,000	13%	9/30/2007
65	57260	5/31/2028
66	57336	6/30/2022
67	57419	1/31/2026

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AS OF THE CUT-OFF DATE

Se-	Loan		Loan					Zip
quence	Number	Property Name	Group	Property Address	County	City	State	Code
68	57154	CompUSA Retail Center	1	12125 and 12131 Jefferson Avenue	Newport News City	Newport News	VA	23602
69	56966	Wharton Square Plaza	1	1937-2101 Wharton Street	Allegheny	Pittsburgh	PA	15203
70	56959	Walgreens - Memphis (Summer & Perkins)	1	4625 Summer Avenue	Shelby	Memphis	TN	38122
71	57320	911 North Buffalo Building	1	911 North Buffalo	Clark	Las Vegas	NV	89128
72	57361	Walgreens - Austin, TX	1	3921 Parmer Lane	Travis	Austin	TX	78727
73	6164	Memorial Plaza	1	3226 - 3518 Kohler Memorial Drive	Sheboygan	Sheboygan	WI	53081
74	2510	Mountain Meadows Plaza	1	4213-4271 Tierra Rejada Road	Ventura	Moorpark	CA	93021
75	6146	Millcreek SC-DE Portfolio	1	4509-4577 Kirkwood Highway, 2367-2371 Limestone Road	New Castle	Wilmington	DE	19808
76	2221	Building 9 - Crossroads	1	2338-2356 South Bradley Road	Santa Barbara	Santa Maria	CA	93455
77	56953	North Ridge Market Place	1	135 Market Place Drive	Aiken	North Augusta	SC	29860
78	57395	Barnes & Noble	1	7900 Mentor Avenue	Lake	Mentor	OH	44060
79	57203	Horizon Place Shopping Center	1	205, 209, 213 South Stephanie Street	Clark	Henderson	NV	89012
80	56988	Centura Emporium	1	1351 East Kearns Boulevard	Summit	Park City	UT	84060
81	57150	Village Corners II Shopping Center	1	4679 Highway 121	Denton	The Colony	TX	75056
82	6537	Golden Ring Centre	1	6417, 6419, 6421 Petrie Way	Baltimore	Rosedale	MD	21237
83	6387	Kirkland Square	1	255 Central Way	King	Kirkland	WA	98033
84	57322	Walgreens - Dover, Toms River, NJ	1	2479 Church Road	Ocean	Toms River	NJ	08753
85	6948	Winn Dixie Jacksonville	1	815 Pelham Road South	Calhoun	Jacksonville	AL	36265
86	6275	Shops at Limestone-DE Portfolio	1	5325-5349 Limestone Road	New Castle	Wilmington	DE	19808
87	6277	Rockford Shops-DE Portfolio	1	1400-1420 North DuPont Street	New Castle	Wilmington	DE	19806
88.1	57365	Hines-Sumitomo Life Office Portfolio - 425 Lexington Avenue	1	425 Lexington Avenue	New York	New York	NY	10017
88.2	57365	Hines-Sumitomo Life Office Portfolio - 499 Park Avenue	1	499 Park Avenue	New York	New York	NY	10022
88.3	57365	Hines-Sumitomo Life Office Portfolio - 1200 19th Street	1	1200 19th Street, N.W	District of Columbia	Washington	DC	20036
88	57365	Hines-Sumitomo Life Office Portfolio (Roll-Up)	1	Various	Various	Various	Various	Various
89	57442	1328 Broadway	1	1328 Broadway	New York	New York	NY	10001
90	57327	The Colonnade Office Building	1	2333 Ponce de Leon Boulevard	Miami-Dade	Coral Gables	FL	33134
91	57296	4501 North Fairfax Office Building	1	4501 North Fairfax Drive	Arlington	Arlington	VA	22203
92	57189	KPMG Centre	1	717 North Harwood Street	Dallas	Dallas	TX	75201
93	57384	477 Madison Avenue	1	477 Madison Avenue	New York	New York	NY	10022
94	57379	The Brill Building	1	1619 Broadway	New York	New York	NY	10019
95	57229	48 West 48th Street	1	48 West 48th Street	New York	New York	NY	10036
96	57398	1101 Connecticut Avenue	1	1101 Connecticut Avenue	District of Columbia	Washington	DC	20036
97	57366	International Floral Design Center	1	2100 Stemmons Freeway	Dallas	Dallas	TX	75207
98	57135	29 East Madison Street - The Heyworth Building	1	29 East Madison Street	Cook	Chicago	IL	60602
99	57136	Coney Island Avenue Office	1	1090, 1100 and 1122 Coney Island Avenue	Kings	Brooklyn	NY	11230
100	56526	Coral Springs Trade Center	1	2800-2920 University Drive	Broward	Coral Springs	FL	33065
101	57232	Prosperity Medical Park - Building A	1	8505 Arlington Boulevard	Fairfax	Fairfax	VA	22031
102	57439	Trinity Centre IV	1	5875 Trinity Parkway	Fairfax	Centreville	VA	20120
103	57363	Escondido Medical Arts Center	1	225 East Second Avenue	San Diego	Escondido	CA	92025
104	53149	130 So. Jefferson Street	1	130 South Jefferson Street	Cook	Chicago	IL	60661
105	57093	Merrill Lynch Building	1	3775 Via Nona Marie	Monterey	Carmel	CA	93923
106	56327	Rancho Temecula Center	1	27713-25 Jefferson Avenue	Riverside	Temecula	CA	92590
107	6352	Fifth Avenue Office	1	3500 Fifth Avenue	San Diego	San Diego	CA	92103
108	6286	Northbrook Office Court	1	666 Dundee Road	Cook	Northbrook	IL	60062
109	57435	Mountain Center	1	33 Sicomac Road	Passaic	North Haledon	NJ	07508
110	6010	Harbor Place Professional Center	1	1107 West Marion Avenue	Charlotte	Punta Gorda	FL	33950
111	57430	Nestle Distribution Center - DeKalb, IL	1	800 Nestle Court	De Kalb	Dekalb	IL	60115
112	57428	Nestle Distribution Center - McDonough, GA	1	1 Nestle Court	Henry	McDonough	GA	30253
113	57208	Jones Apparel Group Distribution Warehouse	1	170 Butts Street	Mecklenburg	South Hill	VA	23970
114	57362	FedEx Freight Service Facility	1	3255-3425 Victor Street	Santa Clara	Santa Clara	CA	95054
115	57277	McGraw-Hill Distribution Building	1	7500 Chavenelle Drive	Dubuque	Dubuque	IA	52002
116	6015	Snap On Tools Building	1	4660 Diplomacy Road	Tarrant	Forth Worth	TX	76155
117	57312	Sterling Estates Manufactured Home Community	2	9300 West 79th Street	Cook	Justice	IL	60458
118	57455	Skyline Village Manufactured Home Community	1	7510 Concord Blvd	Dakota	Inver Grove Heights	MN	55076
119	57310	Gem Suburban MHP	1	4650 South Main Street	Winnebago	Rockford	IL	61102
120	57456	Madison Heights Estates Manufactured Home Community	2	26131 Dequindre Road	Oakland	Madison Heights	MI	48071
121	6349	Buckhead Farm MHC	2	2890 Hacienda Drive	Cumberland	Fayetteville	NC	28306
122	6365	Meadows MHC	1	1563 Lansing Road	Eaton	Charlotte	MI	48813
123	6642	Rustic Pines	1	17748 Rock Creek Road	Geauga	Thompson	OH	44086
124	6223	Ashbury Ridge MHC	1	47 Ashbury Ridge Drive	Morgan	Mooresville	IN	46158
125	6630	Victoria Village MHC	2	101 A Street	Contra Costa	Concord	CA	94520
126	6814	Palm Gardens MHC	1	3401 West Business Highway 83	Cameron	Harlingen	TX	78552
127	57258	StorageMart Facility #1510	1	115 Park Avenue	Eagle	Basalt	CO	81621
128	57251	StorageMart Facility #506	1	6401 Third Street, Stock Island	Monroe	Stock Island	FL	33040
129	57253	StorageMart Facility #711	1	3985 Atlanta Highway	Clarke	Bogart	GA	30622
130	57252	StorageMart Facility #516	1	1200 US Highway 1	Monroe	Big Coppitt Key	FL	33040
131	57254	StorageMart Facility #715	1	1891 N. Columbia Street	Baldwin	Milledgeville	GA	31061
132	57255	StorageMart Facility #1202	1	1515 Church Street	Calcasieu Parish	Lake Charles	LA	70601
		Sub-Total Crossed Loans
133	57245	StorageMart Facility #105	1	2407 Rangeline Street	Boone	Columbia	MO	65202
134	57249	StorageMart Facility #112	1	4000 S. Providence Road	Boone	Columbia	MO	65203
135	57257	StorageMart Facility #1302	1	750 Winchester Road	Fayette	Lexington	KY	40505

[Additional columns continue on next page] 

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AS OF THE CUT-OFF DATE(continued)

[Continued from previous page, first two column(s) repeat] 

													Admini-			Sub-
					Cut-off		Maturity						strative			Servicing
Se-	Loan	Property	Original		Date		Date		Loan	Mortgage			Fee			Fee
quence	Number	Type	Balance		Balance		Balance		Type	Rate			Rate(i)			Rate
68	57154	Retail		4,000,000		4,000,000		4,000,000	Interest Only		4.410	%		0.121	%		0.100	%
69	56966	Retail		3,800,000		3,777,257		3,196,107	Balloon		5.650	%		0.121	%		0.100	%
70	56959	Retail		3,350,000		3,333,964		2,826,796	Balloon		5.750	%		0.121	%		0.100	%
71	57320	Retail		3,300,000		3,281,125		2,542,552	Balloon		5.750	%		0.121	%		0.100	%
72	57361	Retail		3,300,000		3,268,594		368,435	Balloon		5.500	%		0.121	%		0.100	%
73	6164	Retail		3,225,000		3,206,441		2,481,714	Balloon		5.714	%		0.111	%		0.090	%
74	2510	Retail		3,200,000		3,164,820		2,864,343	Balloon		7.970	%		0.071	%		0.050	%
75	6146	Retail		3,000,000		2,991,243		2,299,497	Balloon		5.600	%		0.071	%		0.050	%
76	2221	Retail		3,004,000		2,972,301		2,552,454	Balloon		6.000	%		0.071	%		0.050	%
77	56953	Retail		3,000,000		2,966,292		1,935,273	Balloon		5.420	%		0.121	%		0.100	%
78	57395	Retail		2,802,000		2,797,450		2,416,697	Balloon		6.520	%		0.121	%		0.100	%
79	57203	Retail		2,800,000		2,786,476		2,359,854	Balloon		5.710	%		0.121	%		0.100	%
80	56988	Retail		2,550,000		2,534,593		2,320,305	Balloon		6.250	%		0.091	%		0.070	%
81	57150	Retail		2,525,000		2,514,021		2,157,096	Balloon		6.170	%		0.121	%		0.100	%
82	6537	Retail		2,500,000		2,492,908		1,927,313	Balloon		5.768	%		0.061	%		0.040	%
83	6387	Retail		2,200,000		2,185,594		19,139	Fully Am		6.471	%		0.071	%		0.050	%
84	57322	Retail		1,950,000		1,942,257		1,640,076	Balloon		5.650	%		0.121	%		0.100	%
85	6948	Retail		1,925,000		1,920,963		1,282,201	Balloon		6.265	%		0.121	%		0.100	%
86	6275	Retail		1,500,000		1,495,621		1,149,748	Balloon		5.600	%		0.071	%		0.050	%
87	6277	Retail		1,100,000		1,096,789		843,149	Balloon		5.600	%		0.071	%		0.050	%
88.1	57365	Office		98,415,722		98,415,722		98,415,722
88.2	57365	Office		42,273,621		42,273,621		42,273,621
88.3	57365	Office		19,310,658		19,310,658		19,310,658
88	57365	Office		160,000,000		160,000,000		160,000,000	Interest Only		4.773	%		0.034	%		0.013	%
89	57442	Office		98,800,000		98,800,000		84,822,469	IO, Balloon		5.526	%		0.071	%		0.050	%
90	57327	Office		38,000,000		38,000,000		33,721,555	IO, Balloon		5.530	%		0.121	%		0.100	%
91	57296	Office		37,500,000		37,456,745		33,528,112	IO, Balloon		5.220	%		0.121	%		0.100	%
92	57189	Office		35,000,000		34,812,545		31,931,176	Balloon		4.200	%		0.071	%		0.050	%
93	57384	Office		30,000,000		29,931,941		24,722,984	Balloon		5.000	%		0.121	%		0.100	%
94	57379	Office		28,000,000		28,000,000		25,315,849	IO, Balloon		4.900	%		0.121	%		0.100	%
95	57229	Office		27,500,000		27,388,902		23,073,087	Balloon		5.570	%		0.121	%		0.100	%
96	57398	Office		23,000,000		23,000,000		21,523,268	Hyper AM		4.630	%		0.121	%		0.100	%
97	57366	Office		17,000,000		16,966,545		12,541,896	Balloon		5.450	%		0.121	%		0.100	%
98	57135	Office		15,000,000		14,826,699		9,592,304	Balloon		5.200	%		0.121	%		0.100	%
99	57136	Office		14,500,000		14,398,295		9,213,083	Balloon		5.040	%		0.121	%		0.100	%
100	56526	Office		14,500,000		14,382,606		12,246,589	Balloon		5.800	%		0.121	%		0.100	%
101	57232	Office		13,760,000		13,687,882		11,465,859	Balloon		5.340	%		0.121	%		0.100	%
102	57439	Office		13,700,000		13,657,242		11,404,924	Balloon		5.310	%		0.121	%		0.100	%
103	57363	Office		7,800,000		7,783,737		6,510,068	Balloon		5.400	%		0.081	%		0.060	%
104	53149	Office		5,775,000		5,737,631		4,903,819	Balloon		5.950	%		0.121	%		0.100	%
105	57093	Office		5,500,000		5,467,082		4,625,944	Balloon		5.650	%		0.121	%		0.100	%
106	56327	Office		4,925,334		4,882,790		4,457,277	Balloon		6.000	%		0.121	%		0.100	%
107	6352	Office		3,000,000		2,997,093		2,559,686	Balloon		6.141	%		0.071	%		0.050	%
108	6286	Office		3,000,000		2,990,867		2,279,558	Balloon		5.350	%		0.071	%		0.050	%
109	57435	Office		2,555,000		2,552,650		2,196,670	Balloon		6.410	%		0.121	%		0.100	%
110	6010	Office		2,300,000		2,291,268		1,946,367	Balloon		5.855	%		0.121	%		0.100	%
111	57430	Industrial		39,604,000		39,604,000		31,354,300	Balloon		5.940	%		0.121	%		0.100	%
112	57428	Industrial		24,800,000		24,800,000		21,839,795	Balloon		5.940	%		0.121	%		0.100	%
113	57208	Industrial		22,000,000		21,900,735		18,707,559	Hyper AM		6.010	%		0.121	%		0.100	%
114	57362	Industrial		16,500,000		16,450,087		13,795,976	Balloon		5.450	%		0.121	%		0.100	%
115	57277	Industrial		7,400,000		7,375,694		6,587,597	Balloon		4.890	%		0.121	%		0.100	%
116	6015	Industrial		3,640,000		3,623,470		2,890,962	Balloon		5.300	%		0.071	%		0.050	%
117	57312	Manufactured Housing Community		40,500,000		40,500,000		36,265,672	IO, Balloon		4.950	%		0.121	%		0.100	%
118	57455	Manufactured Housing Community		16,082,000		16,082,000		14,189,132	IO, Balloon		5.730	%		0.121	%		0.100	%
119	57310	Manufactured Housing Community		14,000,000		14,000,000		11,983,047	IO, Balloon		5.410	%		0.121	%		0.100	%
120	57456	Manufactured Housing Community		10,154,000		10,154,000		8,958,864	IO, Balloon		5.730	%		0.121	%		0.100	%
121	6349	Manufactured Housing Community		4,025,000		4,025,000		3,416,013	Balloon		5.949	%		0.061	%		0.040	%
122	6365	Manufactured Housing Community		2,600,000		2,589,676		2,186,769	Balloon		5.650	%		0.081	%		0.060	%
123	6642	Manufactured Housing Community		2,510,000		2,510,000		2,130,233	Balloon		5.949	%		0.061	%		0.040	%
124	6223	Manufactured Housing Community		2,500,000		2,492,775		2,103,279	Balloon		5.652	%		0.121	%		0.100	%
125	6630	Manufactured Housing Community		2,100,000		2,095,431		1,741,738	Balloon		5.200	%		0.121	%		0.100	%
126	6814	Manufactured Housing Community		2,000,000		1,997,623		1,651,156	Balloon		5.058	%		0.101	%		0.080	%
127	57258	Self Storage		4,313,000		4,285,594		3,854,233	Balloon		5.120	%		0.121	%		0.100	%
128	57251	Self Storage		2,750,000		2,732,526		2,457,487	Balloon		5.120	%		0.121	%		0.100	%
129	57253	Self Storage		1,820,000		1,808,435		1,626,409	Balloon		5.120	%		0.121	%		0.100	%
130	57252	Self Storage		1,570,000		1,560,024		1,403,002	Balloon		5.120	%		0.121	%		0.100	%
131	57254	Self Storage		1,295,000		1,286,771		1,157,253	Balloon		5.120	%		0.121	%		0.100	%
132	57255	Self Storage		1,237,000		1,229,140		1,105,422	Balloon		5.120	%		0.121	%		0.100	%
				12,985,000		12,902,491		11,603,805
133	57245	Self Storage		3,310,000		3,289,071		2,959,378	Balloon		5.150	%		0.121	%		0.100	%
134	57249	Self Storage		2,310,000		2,295,394		2,065,306	Balloon		5.150	%		0.121	%		0.100	%
135	57257	Self Storage		1,810,000		1,798,555		1,618,270	Balloon		5.150	%		0.121	%		0.100	%

[Additional columns continue on next page] 

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AS OF THE CUT-OFF DATE(continued)

[Continued from previous page, first two column(s) repeat] 

											Original	Original			Remaining
		Net					First	Interest			Term to	Amortization	Interest		Term to
Se-	Loan	Mortgage			Note		Payment	Accrual	Monthly		Maturity	Term	Only	Seasoning	Maturity
quence	Number	Rate			Date		Date	Method	Payment		(months)	(months) (ii)	Period	(months)	(months)
68	57154		4.289	%	3/31/2003		5/1/2003	ACT/360			84		84	6	78
69	56966		5.529	%	3/10/2003		5/1/2003	ACT/360		21,935	120	360		6	114
70	56959		5.629	%	4/2/2003		6/1/2003	ACT/360		19,550	120	360		5	115
71	57320		5.629	%	5/30/2003		7/1/2003	ACT/360		20,761	120	300		4	116
72	57361		5.379	%	6/4/2003		8/1/2003	ACT/360		25,882	180	192		3	177
73	6164		5.603	%	5/15/2003		7/1/2003	ACT/360		20,219	120	300		4	116
74	2510		7.899	%	3/22/2002		5/1/2002	ACT/360		23,414	120	360		18	102
75	6146		5.529	%	7/17/2003		9/1/2003	ACT/360		18,602	120	300		2	118
76	2221		5.929	%	10/1/2002		12/1/2002	ACT/360		18,011	120	360		11	109
77	56953		5.299	%	4/7/2003		6/1/2003	ACT/360		20,501	120	240		5	115
78	57395		6.399	%	7/31/2003		9/1/2003	ACT/360		17,747	120	360		2	118
79	57203		5.589	%	4/29/2003		6/1/2003	ACT/360		16,269	120	360		5	115
80	56988		6.159	%	2/26/2003		4/1/2003	ACT/360		15,701	84	360		7	77
81	57150		6.049	%	4/23/2003		6/1/2003	ACT/360		15,416	120	360		5	115
82	6537		5.707	%	7/16/2003		9/1/2003	ACT/360		15,755	120	300		2	118
83	6387		6.400	%	7/29/2003		9/1/2003	ACT/360		19,245	180	180		2	178
84	57322		5.529	%	5/30/2003		7/1/2003	ACT/360		11,256	120	360		4	116
85	6948		6.144	%	8/7/2003		10/1/2003	ACT/360		14,087	120	240		1	119
86	6275		5.529	%	7/17/2003		9/1/2003	ACT/360		9,301	120	300		2	118
87	6277		5.529	%	7/17/2003		9/1/2003	ACT/360		6,821	120	300		2	118
88.1	57365
88.2	57365
88.3	57365
88	57365		4.739	%	8/19/2003		10/1/2003	30/360			120		120	1	119
89	57442		5.455	%	9/15/2003		11/1/2003	ACT/360		562,614	120	360	12		120
90	57327		5.409	%	5/1/2003		6/1/2003	ACT/360		216,476	120	360	30	5	115
91	57296		5.099	%	5/21/2003	��	7/1/2003	ACT/360		206,380	120	360	39	4	116
92	57189		4.129	%	5/22/2003		7/1/2003	ACT/360		171,156	60	360		4	56
93	57384		4.879	%	8/1/2003		9/1/2003	ACT/360		161,046	120	360		2	118
94	57379		4.779	%	7/7/2003		9/1/2003	ACT/360		148,603	120	360	48	2	118
95	57229		5.449	%	5/1/2003		7/1/2003	ACT/360		157,352	120	360		4	116
96	57398		4.509	%	6/30/2003		8/1/2003	ACT/360		129,545	60	300	24	3	57
97	57366		5.329	%	8/8/2003		10/1/2003	ACT/360		110,664	108	264		1	107
98	57135		5.079	%	4/25/2003		6/1/2003	ACT/360		100,658	120	240		5	115
99	57136		4.919	%	6/26/2003		8/1/2003	ACT/360		96,014	120	240		3	117
100	56526		5.679	%	1/27/2003		3/1/2003	ACT/360		85,079	120	360		8	112
101	57232		5.219	%	5/1/2003		6/1/2003	ACT/360		76,752	120	360		5	115
102	57439		5.189	%	7/1/2003		8/1/2003	ACT/360		76,162	120	360		3	117
103	57363		5.319	%	7/9/2003		9/1/2003	ACT/360		43,799	120	360		2	118
104	53149		5.829	%	2/24/2003		4/1/2003	ACT/360		34,439	120	360		7	113
105	57093		5.529	%	3/24/2003		5/1/2003	ACT/360		31,748	120	360		6	114
106	56327		5.879	%	12/16/2002		2/1/2003	ACT/360		29,530	84	360		9	75
107	6352		6.070	%	8/28/2003		10/1/2003	ACT/360		18,259	120	360		1	119
108	6286		5.279	%	7/8/2003		9/1/2003	ACT/360		18,155	120	300		2	118
109	57435		6.289	%	8/27/2003		10/1/2003	ACT/360		15,998	120	360		1	119
110	6010		5.734	%	5/22/2003		7/1/2003	ACT/360		13,576	120	360		4	116
111	57430		5.819	%	9/23/2003		11/1/2003	ACT/360		263,472	100	276			100
112	57428		5.819	%	9/23/2003		11/1/2003	ACT/360		147,733	100	360			100
113	57208		5.889	%	4/4/2003		6/1/2003	ACT/360		132,043	120	360		5	115
114	57362		5.329	%	6/9/2003		8/1/2003	ACT/360		93,168	120	360		3	117
115	57277		4.769	%	7/15/2003		9/1/2003	ACT/360		42,787	60	300		2	58
116	6015		5.229	%	6/14/2003		8/1/2003	ACT/360		21,920	106	300		3	103
117	57312		4.829	%	4/29/2003		6/1/2003	ACT/360		216,177	84	360	6	5	79
118	57455		5.609	%	8/1/2003		9/1/2003	ACT/360		93,646	144	360	48	2	142
119	57310		5.289	%	4/29/2003		6/1/2003	ACT/360		78,702	132	360	24	5	127
120	57456		5.609	%	8/1/2003		9/1/2003	ACT/360		59,127	144	360	48	2	142
121	6349		5.888	%	9/2/2003		11/1/2003	ACT/360		24,000	120	360			120
122	6365		5.569	%	5/22/2003		7/1/2003	ACT/360		15,008	120	360		4	116
123	6642		5.888	%	9/2/2003		11/1/2003	ACT/360		14,967	120	360			120
124	6223		5.531	%	6/6/2003		8/1/2003	ACT/360		14,434	120	360		3	117
125	6630		5.079	%	7/25/2003		9/1/2003	ACT/360		11,531	120	360		2	118
126	6814		4.957	%	8/12/2003		10/1/2003	ACT/360		10,807	120	360		1	119
127	57258		4.999	%	5/16/2003		7/1/2003	ACT/360		25,516	60	300		4	56
128	57251		4.999	%	5/16/2003		7/1/2003	ACT/360		16,269	60	300		4	56
129	57253		4.999	%	5/16/2003		7/1/2003	ACT/360		10,767	60	300		4	56
130	57252		4.999	%	5/16/2003		7/1/2003	ACT/360		9,288	60	300		4	56
131	57254		4.999	%	5/16/2003		7/1/2003	ACT/360		7,661	60	300		4	56
132	57255		4.999	%	5/16/2003		7/1/2003	ACT/360		7,318	60	300		4	56
133	57245		5.029	%	5/16/2003		7/1/2003	ACT/360		19,640	60	300		4	56
134	57249		5.029	%	5/16/2003		7/1/2003	ACT/360		13,707	60	300		4	56
135	57257		5.029	%	5/16/2003		7/1/2003	ACT/360		10,740	60	300		4	56

[Additional columns continue on next page] 

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AS OF THE CUT-OFF DATE(continued)

[Continued from previous page, first two column(s) repeat] 

			Cross-				Yield
Se-	Loan	Maturity	Collateralized	Related	Lockout	Prepayment Penalty	Maintenance
quence	Number	Date	Loans	Loans	Expiration	Description (months)	Type
68	57154	4/1/2010	No	Yes(BACM 03-2-E)	4/1/2006	LO(36)/GRTR1%PPMTorYM(45)/OPEN(3)	Int Diff (BEY) - B
69	56966	4/1/2013	No	No	2/1/2013	LO(118)/OPEN(2)/DEFEASANCE
70	56959	5/1/2013	No	No	3/1/2013	LO(118)/OPEN(2)/DEFEASANCE
71	57320	6/1/2013	No	No	4/1/2013	LO(118)/OPEN(2)/DEFEASANCE
72	57361	7/1/2018	No	No	5/1/2018	LO(178)/OPEN(2)/DEFEASANCE
73	6164	6/1/2013	No	No	2/28/2013	LO(116)/OPEN(4)/DEFEASANCE
74	2510	4/1/2012	No	No	12/31/2011	LO(116)/OPEN(4)/DEFEASANCE
75	6146	8/1/2013	No	Yes(BACM 03-2-R)	4/30/2013	LO(116)/OPEN(4)/DEFEASANCE
76	2221	11/1/2012	No	No	6/30/2012	LO(115)/OPEN(5)/DEFEASANCE
77	56953	5/1/2013	No	No	3/1/2013	LO(118)/OPEN(2)/DEFEASANCE
78	57395	8/1/2013	No	No	6/1/2013	LO(118)/OPEN(2)/DEFEASANCE
79	57203	5/1/2013	No	No	2/1/2013	LO(117)/OPEN(3)/DEFEASANCE
80	56988	3/1/2010	No	No	1/1/2010	LO(82)/OPEN(2)/DEFEASANCE
81	57150	5/1/2013	No	No	3/1/2013	LO(118)/OPEN(2)/DEFEASANCE
82	6537	8/1/2013	No	Yes(BACM 03-2-Q)	4/30/2013	LO(116)/OPEN(4)/DEFEASANCE
83	6387	8/1/2018	No	No	7/31/2007	LO(47)/GRTR1%PPMTorYM(129)/OPEN(4)	NPV (BEY)
84	57322	6/1/2013	No	Yes(BACM 03-2-H)	3/1/2013	LO(117)/OPEN(3)/DEFEASANCE
85	6948	9/1/2013	No	No	5/31/2013	LO(116)/OPEN(4)/DEFEASANCE
86	6275	8/1/2013	No	Yes(BACM 03-2-R)	4/30/2013	LO(116)/OPEN(4)/DEFEASANCE
87	6277	8/1/2013	No	Yes(BACM 03-2-R)	4/30/2013	LO(116)/OPEN(4)/DEFEASANCE
88.1	57365
88.2	57365
88.3	57365
88	57365	9/1/2013	No	No	9/1/2005	LO(24)/GRTR1%PPMTorYM(95)/OPEN(1)	Int Diff (BEY) - B
89	57442	10/1/2013	No	No	7/1/2013	LO(117)/OPEN(3)/DEFEASANCE
90	57327	5/1/2013	No	No	2/1/2013	LO(117)/OPEN(3)/DEFEASANCE
91	57296	6/1/2013	No	No	3/1/2013	LO(117)/OPEN(3)/DEFEASANCE
92	57189	6/1/2008	No	No	3/1/2008	LO(57)/OPEN(3)/DEFEASANCE
93	57384	8/1/2013	No	No	5/1/2013	LO(117)/OPEN(3)/DEFEASANCE
94	57379	8/1/2013	No	Yes(BACM 03-2-F)	5/1/2013	LO(117)/OPEN(3)/DEFEASANCE
95	57229	6/1/2013	No	No	4/1/2013	LO(118)/OPEN(2)/DEFEASANCE
96	57398	7/1/2008	No	No	4/1/2008	LO(57)/OPEN(3)/DEFEASANCE
97	57366	9/1/2012	No	No	8/31/2006	LO(35)/GRTR1%PPMTorYM(69)/OPEN(4)	Int Diff (BEY) - B
98	57135	5/1/2013	No	No	3/1/2013	LO(118)/OPEN(2)/DEFEASANCE
99	57136	7/1/2013	No	No	5/1/2013	LO(118)/OPEN(2)/DEFEASANCE
100	56526	2/1/2013	No	No	11/1/2012	LO(117)/OPEN(3)/DEFEASANCE
101	57232	5/1/2013	No	No	10/1/2012	LO(113)/OPEN(7)/DEFEASANCE
102	57439	7/1/2013	No	No	4/1/2013	LO(117)/OPEN(3)/DEFEASANCE
103	57363	8/1/2013	No	No	6/1/2013	LO(118)/OPEN(2)/DEFEASANCE
104	53149	3/1/2013	No	No	1/1/2013	LO(118)/OPEN(2)/DEFEASANCE
105	57093	4/1/2013	No	Yes(BACM 03-2-L)	2/1/2013	LO(118)/OPEN(2)/DEFEASANCE
106	56327	1/1/2010	No	No	10/1/2009	LO(81)/OPEN(3)/DEFEASANCE
107	6352	9/1/2013	No	No	5/31/2013	LO(116)/OPEN(4)/DEFEASANCE
108	6286	8/1/2013	No	No	4/30/2013	LO(116)/OPEN(4)/DEFEASANCE
109	57435	9/1/2013	No	No	7/1/2013	LO(118)/OPEN(2)/DEFEASANCE
110	6010	6/1/2013	No	No	2/28/2013	LO(116)/OPEN(4)/DEFEASANCE
111	57430	2/1/2012	No	Yes(BACM 03-2-P)	8/1/2011	LO(94)/OPEN(6)/DEFEASANCE
112	57428	2/1/2012	No	Yes(BACM 03-2-P)	8/1/2011	LO(94)/OPEN(6)/DEFEASANCE
113	57208	5/1/2013	No	No	2/1/2013	LO(117)/OPEN(3)/DEFEASANCE
114	57362	7/1/2013	No	No	5/1/2013	LO(118)/OPEN(2)/DEFEASANCE
115	57277	8/1/2008	No	No	5/1/2008	LO(57)/OPEN(3)/DEFEASANCE
116	6015	5/1/2012	No	No	1/31/2012	LO(102)/OPEN(4)/DEFEASANCE
117	57312	5/1/2010	No	Yes(BACM 03-2-C)	11/1/2009	LO(78)/OPEN(6)/DEFEASANCE
118	57455	8/1/2015	No	Yes(BACM 03-2-C)	8/1/2014	LO(132)/OPEN(12)/DEFEASANCE
119	57310	5/1/2014	No	Yes(BACM 03-2-C)	5/1/2013	LO(120)/OPEN(12)/DEFEASANCE
120	57456	8/1/2015	No	Yes(BACM 03-2-C)	8/1/2014	LO(132)/OPEN(12)/DEFEASANCE
121	6349	10/1/2013	No	Yes(BACM 03-2-S)	6/30/2013	LO(116)/OPEN(4)/DEFEASANCE
122	6365	6/1/2013	No	No	2/28/2013	LO(116)/OPEN(4)/DEFEASANCE
123	6642	10/1/2013	No	Yes(BACM 03-2-S)	6/30/2013	LO(116)/OPEN(4)/DEFEASANCE
124	6223	7/1/2013	No	Yes(BACM 03-2-T)	3/31/2013	LO(116)/OPEN(4)/DEFEASANCE
125	6630	8/1/2013	No	No	4/30/2013	LO(116)/OPEN(4)/DEFEASANCE
126	6814	9/1/2013	No	Yes(BACM 03-2-T)	5/31/2013	LO(116)/OPEN(4)/DEFEASANCE
127	57258	6/1/2008	Yes(BACM 03-2-B)	Yes(BACM 03-2-A)	2/29/2008	LO(56)/OPEN(4)/DEFEASANCE
128	57251	6/1/2008	Yes(BACM 03-2-B)	Yes(BACM 03-2-A)	2/29/2008	LO(56)/OPEN(4)/DEFEASANCE
129	57253	6/1/2008	Yes(BACM 03-2-B)	Yes(BACM 03-2-A)	2/29/2008	LO(56)/OPEN(4)/DEFEASANCE
130	57252	6/1/2008	Yes(BACM 03-2-B)	Yes(BACM 03-2-A)	2/29/2008	LO(56)/OPEN(4)/DEFEASANCE
131	57254	6/1/2008	Yes(BACM 03-2-B)	Yes(BACM 03-2-A)	2/29/2008	LO(56)/OPEN(4)/DEFEASANCE
132	57255	6/1/2008	Yes(BACM 03-2-B)	Yes(BACM 03-2-A)	2/29/2008	LO(56)/OPEN(4)/DEFEASANCE
133	57245	6/1/2008	Yes(BACM 03-2-A)	Yes(BACM 03-2-A)	2/29/2008	LO(56)/OPEN(4)/DEFEASANCE
134	57249	6/1/2008	Yes(BACM 03-2-A)	Yes(BACM 03-2-A)	2/29/2008	LO(56)/OPEN(4)/DEFEASANCE
135	57257	6/1/2008	Yes(BACM 03-2-A)	Yes(BACM 03-2-A)	2/29/2008	LO(56)/OPEN(4)/DEFEASANCE

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AS OF THE CUT-OFF DATE

								Total			Loan
						Cut-off		Units/	Units/	Net Rentable	Balance Per
Se-			Appraisal			Date LTV	Year Built/	SF/	SF/	Area	Unit/SF/	Occupancy
quence	Loan Number	Property Name	Value		Appraisal Date	Ratio	Renovated	Pads	Pads	(SF)	Pad	Percent
68	57154	CompUSA Retail Center		7,300,000	3/4/2003	55%	1999	47,341	SF	47,341	84		100.0	%
69	56966	Wharton Square Plaza		5,800,000	11/23/2002	65%	1984	59,900	SF	59,900	63		99.7	%
70	56959	Walgreens - Memphis (Summer & Perkins)		4,150,000	11/12/2002	80%	2002	16,060	SF	16,060	208		100.0	%
71	57320	911 North Buffalo Building		4,500,000	4/9/2003	73%	1996	25,679	SF	25,679	128		91.5	%
72	57361	Walgreens - Austin, TX		4,770,000	5/10/2003	69%	2002	14,490	SF	14,490	226		100.0	%
73	6164	Memorial Plaza		4,350,000	3/31/2003	74%	1966	80,760	SF	80,760	40		97.6	%
74	2510	Mountain Meadows Plaza		4,300,000	2/6/2002	74%	1997/2001	18,000	SF	18,000	176		100.0	%
75	6146	Millcreek SC-DE Portfolio		9,250,000	4/17/2003	32%	1959/1997	47,807	SF	47,807	63		100.0	%
76	2221	Building 9 - Crossroads		4,700,000	8/29/2002	63%	2001	30,000	SF	30,000	99		80.0	%
77	56953	North Ridge Market Place		4,350,000	12/2/2002	68%	1995	57,425	SF	57,425	52		97.4	%
78	57395	Barnes & Noble		4,100,000	5/26/2003	68%	2002	23,300	SF	23,300	120		100.0	%
79	57203	Horizon Place Shopping Center		4,030,000	4/7/2003	69%	2002	9,723	SF	9,723	287		100.0	%
80	56988	Centura Emporium		3,440,000	1/13/2003	74%	1981/2001	19,897	SF	19,897	127		100.0	%
81	57150	Village Corners II Shopping Center		3,450,000	4/1/2003	73%	2002	19,600	SF	19,600	128		100.0	%
82	6537	Golden Ring Centre		3,700,000	7/16/2003	67%	2002	9,038	SF	9,038	276		100.0	%
83	6387	Kirkland Square		6,130,000	1/23/2003	36%	1989	25,585	SF	25,585	85		84.3	%
84	57322	Walgreens - Dover, Toms River, NJ		3,200,000	3/19/2003	61%	2002	15,120	SF	15,120	128		100.0	%
85	6948	Winn Dixie Jacksonville		2,800,000	7/8/2003	69%	1993	44,984	SF	44,984	43		100.0	%
86	6275	Shops at Limestone-DE Portfolio		5,100,000	4/17/2003	29%	1989	34,710	SF	34,710	43		100.0	%
87	6277	Rockford Shops-DE Portfolio		3,650,000	4/17/2003	30%	1960/2000	18,544	SF	18,544	59		100.0	%
88.1	57365	Hines-Sumitomo Life Office Portfolio - 425 Lexington Avenue		357,000,000	5/28/2003		1987	675,678	SF	675,678			99.8	%
88.2	57365	Hines-Sumitomo Life Office Portfolio - 499 Park Avenue		157,100,000	5/28/2003		1981	280,404	SF	280,404			96.2	%
88.3	57365	Hines-Sumitomo Life Office Portfolio - 1200 19th Street		69,700,000	5/27/2003		1964/1987	231,641	SF	231,641			99.6	%
88	57365	Hines-Sumitomo Life Office Portfolio (Roll-Up)		583,800,000	Various	45%	Various	1,187,723	SF	1,187,723	223		98.9	%
89	57442	1328 Broadway		200,000,000	8/12/2003	49%	1909/2001	351,750	SF	351,750	281		98.9	%
90	57327	The Colonnade Office Building		53,500,000	4/10/2003	71%	1926/1989	208,039	SF	208,039	183		89.8	%
91	57296	4501 North Fairfax Office Building		62,100,000	9/1/2003	60%	2002	191,967	SF	191,967	195		98.2	%
92	57189	KPMG Centre		67,400,000	3/31/2003	52%	1980/2001	827,704	SF	827,704	42		83.6	%
93	57384	477 Madison Avenue		56,300,000	5/21/2003	53%	1954	267,548	SF	267,548	112		85.2	%
94	57379	The Brill Building		46,000,000	5/22/2003	61%	1931	154,880	SF	154,880	181		95.0	%
95	57229	48 West 48th Street		35,500,000	3/19/2003	77%	1926	134,456	SF	134,456	204		98.9	%
96	57398	1101 Connecticut Avenue		31,300,000	5/22/2003	73%	1975/1995	179,458	SF	179,458	128		99.5	%
97	57366	International Floral Design Center		26,750,000	5/19/2003	63%	1957/1999	306,436	SF	306,436	55		98.6	%
98	57135	29 East Madison Street - The Heyworth Building		29,000,000	1/30/2003	51%	1904/2000-2002	237,359	SF	237,359	62		86.5	%
99	57136	Coney Island Avenue Office		18,700,000	2/20/2003	77%	1994	109,416	SF	109,416	132		97.5	%
100	56526	Coral Springs Trade Center		18,200,000	8/14/2002	79%	1986/2000	112,826	SF	112,826	127		94.7	%
101	57232	Prosperity Medical Park - Building A		19,700,000	3/21/2003	69%	2002	74,994	SF	74,994	183		78.9	%
102	57439	Trinity Centre IV		18,500,000	6/10/2003	74%	2001	92,193	SF	92,193	148		81.0	%
103	57363	Escondido Medical Arts Center		10,500,000	5/4/2003	74%	1993	49,469	SF	49,469	157		97.9	%
104	53149	130 So. Jefferson Street		7,500,000	12/11/2002	77%	1883/2001	77,098	SF	77,098	74		92.8	%
105	57093	Merrill Lynch Building		9,075,000	1/23/2003	60%	1988/1999	30,159	SF	30,159	181		100.0	%
106	56327	Rancho Temecula Center		8,190,000	5/8/2002	60%	1980	70,009	SF	70,009	70		92.7	%
107	6352	Fifth Avenue Office		5,150,000	6/30/2003	58%	1963/2001	32,560	SF	32,560	92		96.0	%
108	6286	Northbrook Office Court		5,400,000	5/5/2003	55%	1979	54,620	SF	54,620	55		87.0	%
109	57435	Mountain Center		3,900,000	6/19/2003	65%	1982/1984	28,017	SF	28,017	91		98.4	%
110	6010	Harbor Place Professional Center		3,250,000	4/1/2003	71%	2001	19,600	SF	19,600	117		100.0	%
111	57430	Nestle Distribution Center - DeKalb, IL		52,000,000	6/4/2003	76%	1993	865,866	SF	865,866	46		100.0	%
112	57428	Nestle Distribution Center - McDonough, GA		31,000,000	6/2/2003	80%	1993	782,565	SF	782,565	32		100.0	%
113	57208	Jones Apparel Group Distribution Warehouse		27,600,000	2/3/2003	79%	1998	630,000	SF	630,000	35		100.0	%
114	57362	FedEx Freight Service Facility		22,500,000	8/1/2003	73%	1967	120,948	SF	120,948	136		100.0	%
115	57277	McGraw-Hill Distribution Building		11,400,000	4/9/2003	65%	2002	330,988	SF	330,988	22		100.0	%
116	6015	Snap On Tools Building		5,250,000	6/1/2003	69%	2002	43,200	SF	43,200	84		100.0	%
117	57312	Sterling Estates Manufactured Home Community		52,800,000	8/1/2003	77%	1962/1993	806	Pads	0	50,248		95.6	%
118	57455	Skyline Village Manufactured Home Community		20,500,000	6/23/2003	78%	1966/2000	392	Pads	0	41,026		98.0	%
119	57310	Gem Suburban MHP		17,500,000	4/8/2003	80%	1941	384	Pads	0	36,458		95.6	%
120	57456	Madison Heights Estates Manufactured Home Community		13,400,000	6/24/2003	76%	1960/2002	263	Pads	0	38,608		95.0	%
121	6349	Buckhead Farm MHC		5,030,000	6/1/2003	80%	1995	295	Pads		13,644		95.6	%
122	6365	Meadows MHC		3,400,000	4/14/2003	76%	1992	128	Pads		20,232		95.3	%
123	6642	Rustic Pines		3,200,000	5/12/2003	78%	1957/2003	131	Pads		19,160		97.0	%
124	6223	Ashbury Ridge MHC		3,350,000	4/1/2003	74%	1960s/2003	150	Pads		16,619		91.3	%
125	6630	Victoria Village MHC		3,010,000	3/24/2003	70%	1963/2002	54	Pads		38,804		100.0	%
126	6814	Palm Gardens MHC		2,750,000	6/9/2003	73%	1960/2001	174	Pads		11,481		100.0	%
127	57258	StorageMart Facility #1510		5,450,000	3/17/2003	79%	1983/2003	554	Units	73,842	7,736		72.9	%
128	57251	StorageMart Facility #506		3,760,000	3/24/2003	73%	1986	288	Units	29,120	9,488		78.5	%
129	57253	StorageMart Facility #711		2,750,000	3/19/2003	66%	1987/2002	487	Units	57,630	3,713		65.7	%
130	57252	StorageMart Facility #516		2,080,000	3/24/2003	75%	1983	185	Units	15,468	8,433		83.8	%
131	57254	StorageMart Facility #715		1,715,000	3/20/2003	75%	1987	386	Units	51,650	3,334		77.5	%
132	57255	StorageMart Facility #1202		1,650,000	3/20/2003	74%	1978	392	Units	65,270	3,136		74.7	%
		Sub-Total Crossed Loans		17,405,000
133	57245	StorageMart Facility #105		4,410,000	3/24/2003	75%	1974/1991	420	Units	136,560	7,831		65.6	%
134	57249	StorageMart Facility #112		3,060,000	3/24/2003	75%	1990/1999	431	Units	64,709	5,326		68.8	%
135	57257	StorageMart Facility #1302		2,750,000	3/31/2003	65%	1985/2003	439	Units	55,550	4,097		74.2	%

[Additional columns continue on next page] 

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AS OF THE CUT-OFF DATE(continued)

[Continued from previous page, first two column(s) repeat] 

												U/W
												Replacement	Most
		Occupancy					U/W			U/W		Reserves	Recent	Most	Most
Se-	Loan	As of	U/W		U/W		Cash		U/W	Replacement		Per Unit/	Statement	Recent	Recent
quence	Number	Date	Revenues		Expenses		Flow		DSCR	Reserves		SF/ Pad	Type	End Date	Revenues
68	57154	6/30/2003		755,869		176,476		543,083	2.26		6,948	0.15	Annualized Most Recent	6/30/2003		875,470
69	56966	6/6/2003		840,370		338,015		438,845	1.67		21,564	0.36	Annualized Most Recent	3/31/2003		903,820
70	56959	5/29/2003		349,103		7,143		341,960	1.46				Annualized Most Recent	3/31/2003		349,104
71	57320	5/1/2003		525,116		143,506		350,616	1.41		5,136	0.20	Annualized Most Recent	3/31/2003		519,392
72	57361	5/5/2003		357,000		7,140		349,135	1.12		725	0.05	Annualized Most Recent	2/28/2003		357,000
73	6164	5/10/2003		557,079		136,535		384,511	1.58		12,114	0.15	Annualized	2/28/2003		594,630
74	2510	6/30/2003		614,425		175,680		414,129	1.47		3,060	0.17	Annualized	6/30/2003		534,382
75	6146	7/16/2003		984,615		172,216		765,501	3.43		11,952	0.25	Annualized	5/31/2003		966,062
76	2221	7/1/2003		443,440		106,088		301,705	1.40		3,300	0.11	Annualized	6/30/2003		457,392
77	56953	8/1/2003		501,760		122,430		339,887	1.38		9,762	0.17	Annualized Most Recent	6/30/2003		537,172
78	57395	7/31/2003		397,487		118,639		266,302	1.25		2,388	0.10
79	57203	2/1/2003		395,555		79,384		305,642	1.57		1,458	0.15	Annualized Most Recent	3/31/2003		430,648
80	56988	5/9/2003		344,594		65,475		268,293	1.42		2,985	0.15	Annualized Most Recent	3/31/2003		386,036
81	57150	6/30/2003		404,783		108,243		267,453	1.45		2,548	0.13	Annualized Most Recent	6/30/2003		192,499
82	6537	7/16/2003		306,792		40,353		261,120	1.38		1,356	0.15	Annualized	2/28/2003		180,108
83	6387	5/14/2003		548,478		161,021		363,975	1.58		6,396	0.25	Annualized	4/30/2003		539,490
84	57322	5/30/2003		205,500		5,622		199,273	1.48		605	0.04
85	6948	7/22/2003		297,190		37,941		234,328	1.39		11,246	0.25
86	6275	7/16/2003		560,904		148,985		378,700	3.39		10,066	0.29	Annualized	5/31/2003		528,792
87	6277	7/16/2003		391,145		96,566		274,589	3.35		4,636	0.25	Annualized	5/31/2003		403,862
88.1	57365	6/1/2003
88.2	57365	4/30/2003
88.3	57365	7/21/2003
88	57365	Various		79,200,090		31,323,989		44,237,603	2.66		478,128	0.40	Annualized Most Recent	6/30/2003		76,003,508
89	57442	8/12/2003		19,505,171		5,656,599		13,210,821	1.96		70,398	0.20	Annualized Most Recent	7/31/2003		21,372,087
90	57327	6/30/2003		6,282,565		2,119,642		3,829,320	1.47		41,607	0.20	Annualized Most Recent	6/30/2003		5,846,736
91	57296	9/1/2003		6,142,007		1,989,433		3,818,309	1.54		21,116	0.11
92	57189	6/20/2003		11,472,894		6,303,691		3,938,559	1.92		165,541	0.20	Annualized Most Recent	6/20/2003		11,446,180
93	57384	6/30/2003		9,859,257		6,032,565		3,323,744	1.72		47,297	0.18	Annualized Most Recent	2/28/2003		10,000,188
94	57379	6/30/2003		6,911,285		3,565,925		3,109,353	1.74		40,626	0.26	Annualized Most Recent	3/31/2003		7,500,724
95	57229	8/22/2003		4,769,229		1,962,729		2,676,045	1.42		26,718	0.20	Annualized Most Recent	3/31/2003		4,719,404
96	57398	6/20/2003		6,113,180		3,561,228		2,127,693	1.37		34,938	0.19	Annualized Most Recent	5/31/2003		6,025,617
97	57366	3/31/2003		5,007,512		2,531,042		2,055,850	1.55		78,368	0.26	Annualized Most Recent	4/30/2003		4,585,848
98	57135	4/1/2003		4,321,338		1,942,457		2,043,494	1.69		65,274	0.28	Annualized Most Recent	5/31/2003		3,701,254
99	57136	6/4/2003		2,283,372		614,419		1,475,962	1.28		21,883	0.20	Annualized Most Recent	5/31/2003		2,808,770
100	56526	7/1/2003		2,229,507		612,158		1,476,390	1.45		16,924	0.15	Annualized Most Recent	6/30/2003		2,438,392
101	57232	9/5/2003		2,036,454		592,127		1,342,796	1.46		11,249	0.15	Annualized Most Recent	6/30/2003		1,464,150
102	57439	8/15/2003		2,188,193		737,332		1,274,220	1.39		13,829	0.15	Annualized Most Recent	3/31/2003		1,949,104
103	57363	6/1/2003		1,219,709		353,560		804,875	1.53		12,714	0.26	Annualized Most Recent	3/31/2003		1,384,048
104	53149	5/20/2003		1,349,136		622,553		591,039	1.43		28,288	0.37	Annualized Most Recent	6/30/2003		1,349,902
105	57093	5/28/2003		934,796		286,397		594,250	1.56		7,488	0.25	Annualized Most Recent	5/31/2003		915,427
106	56327	6/30/2003		857,314		249,187		501,152	1.41		43,406	0.62	Annualized Most Recent	6/30/2003		1,008,998
107	6352	8/1/2003		622,439		209,135		363,182	1.66		9,768	0.30	Annualized	5/31/2003		634,846
108	6286	7/10/2003		821,528		400,201		346,681	1.59		10,924	0.20	Annualized	5/31/2003		824,285
109	57435	7/9/2003		576,127		140,396		435,731	2.27
110	6010	6/2/2003		346,557		94,630		236,735	1.45		2,940	0.15	Annualized	3/31/2003		285,705
111	57430	9/23/2003		4,364,961		87,299		3,966,795	1.25		206,625	0.24
112	57428	9/23/2003		2,637,244		52,745		2,304,747	1.30		187,816	0.24
113	57208	4/4/2003		2,280,000		61,950		2,136,300	1.35		81,750	0.13
114	57362	7/7/2003		1,569,784		31,396		1,532,341	1.37		6,047	0.05	Annualized Most Recent	3/31/2003		1,748,720
115	57277	7/15/2003		1,520,927		557,965		946,413	1.84		16,549	0.05
116	6015	5/28/2003		648,168		233,145		378,692	1.44		4,320	0.10	Annualized	4/30/2003		584,759
117	57312	8/22/2003		5,324,122		1,669,900		3,613,922	1.39		40,300	50.00	Annualized Most Recent	6/30/2003		5,117,610
118	57455	5/1/2003		1,804,866		438,466		1,355,816	1.21		10,584	27.00	Annualized Most Recent	4/30/2003		1,822,263
119	57310	4/1/2003		1,613,317		369,875		1,224,242	1.30		19,200	50.00	Annualized Most Recent	3/31/2003		1,625,520
120	57456	6/30/2003		1,212,931		353,448		852,908	1.20		6,575	25.00	Annualized Most Recent	4/30/2003		1,202,202
121	6349	8/5/2003		598,985		200,620		383,615	1.33		14,750	50.00	Annualized	7/31/2003		576,670
122	6365	5/7/2003		440,371		185,349		248,622	1.38		6,400	50.00	Annualized	4/30/2003		440,948
123	6642	8/5/2003		418,668		171,349		240,769	1.34		6,550	50.00	Annualized	7/31/2003		412,869
124	6223	5/31/2003		430,375		162,369		260,506	1.50		7,500	50.00	Annualized	4/30/2003		429,100
125	6630	7/7/2003		401,119		182,076		216,343	1.56		2,700	50.00	Annualized	5/31/2003		408,884
126	6814	6/30/2003		494,665		258,444		224,221	1.73		12,000	68.97	Annualized	6/30/2003		569,480
127	57258	8/19/2003		678,806		173,655		494,075	1.61		11,076	19.99	Annualized Most Recent	3/31/2003		744,169
128	57251	5/12/2003		405,218		133,452		267,398	1.37		4,368	15.17	Annualized Most Recent	3/31/2003		376,836
129	57253	4/10/2003		294,628		108,762		177,244	1.37		8,622	17.70	Annualized Most Recent	3/31/2003		306,812
130	57252	5/12/2003		280,054		121,967		155,767	1.40		2,320	12.54	Annualized Most Recent	3/31/2003		284,536
131	57254	4/10/2003		284,468		103,767		172,989	1.88		7,712	19.98	Annualized Most Recent	3/31/2003		304,756
132	57255	9/8/2003		235,212		105,049		120,423	1.37		9,740	24.85	Annualized Most Recent	3/31/2003		252,292
133	57245	5/12/2003		568,239		182,043		364,165	1.55		22,031	52.45	Annualized Most Recent	3/31/2003		577,988
134	57249	5/12/2003		406,790		150,272		246,778	1.50		9,740	22.60	Annualized Most Recent	3/31/2003		426,000
135	57257	5/12/2003		332,592		148,048		176,210	1.37		8,334	18.98	Annualized Most Recent	3/31/2003		320,728

[Additional columns continue on next page] 

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AS OF THE CUT-OFF DATE(continued)

[Continued from previous page, first two column(s) repeat] 

																		Largest	Largest
				Most			Full					Full				Largest		Tenant	Tenant
		Most		Recent		Most	Year	Full		Full		Year		Full		Tenant		%of	Lease
Se-	Loan	Recent		Cash		Recent	End	Year		Year		Cash		Year		Leased		Total	Expira-
quence	Number	Expenses		Flow		DSCR	Date	Revenues		Expenses		Flow		DSCR	Largest Tenant	SF		SF	tion
68	57154		158,436		717,034	2.98									CompUSA		29,134	62%	6/30/2019
69	56966		173,908		676,812	2.57	12/31/2002		896,711		306,788		574,283	2.18	Fashion Bug		14,400	24%	1/31/2004
70	56959		10,084		339,020	1.45									Walgreens Co		16,030	100%	11/30/2077
71	57320		150,336		350,639	1.41	6/30/2002		524,763		124,196		388,613	1.56	Remax		5,454	21%	7/31/2006
72	57361		12,966		344,034	1.11	12/31/2002		231,282		34,428		196,854	0.63	Walgreens		14,490	100%	5/31/2022
73	6164		128,270		466,360	1.92	12/31/2002		558,229		108,798		449,431	1.85	Big Lots		37,615	47%	1/31/2007
74	2510		146,880		387,502	1.38	12/31/2002		501,262		129,376		371,886	1.32	Century 21		3,520	20%	10/31/2011
75	6146		64,505		901,558	4.04	12/31/2002		1,034,461		165,414		869,047	3.89	Catherine's		5,490	11%	2/28/2004
76	2221		111,248		346,144	1.60	12/31/2002		471,383		115,706		355,677	1.65	Fashion Bug, Inc. (Fashion Bug)		8,160	27%	3/31/2011
77	56953		80,656		456,516	1.86	12/31/2002		478,889		119,129		349,580	1.42	Winn Dixie		44,000	77%	2/1/2016
78	57395														Barnes & Noble		23,300	100%	7/31/2023
79	57203		76,132		354,516	1.82	12/31/2002		334,999		62,624		272,375	1.40	Blockbuster		4,220	43%	10/31/2011
80	56988		78,460		307,576	1.63	12/31/2002		372,045		64,877		307,168	1.63	Last Chantz Co., Inc		5,339	27%	11/30/2008
81	57150		-9,719		202,218	1.09									Cato Corporation		4,060	21%	1/31/2007
82	6537		8,220		171,888	0.91									McDonald's		3,319	37%	3/31/2023
83	6387		130,774		408,716	1.77	12/31/2002		632,384		165,420		464,964	2.01	Blockbuster Video		5,280	21%	10/31/2005
84	57322														Walgreens Eastern Co, Inc		15,120	100%	4/30/2022
85	6948						12/31/2002		263,732				263,732	1.56	Winn Dixie Stores		44,984	100%	12/9/2013
86	6275		57,782		471,010	4.22	12/31/2002		602,031		172,320		429,711	3.85	PNC Bank		7,415	21%	7/31/2008
87	6277		28,224		375,638	4.59	12/31/2002		455,052		95,103		359,949	4.40	Toscana		4,931	27%	2/28/2006
88.1	57365														Simpson Thacher & Bartlett		389,756	58%	10/31/2018
88.2	57365														Bloomberg L.P		144,293	51%	9/30/2004
88.3	57365														Piper Rudnick LLP		164,997	71%	9/30/2007
88	57365		31,229,604		44,773,904	2.70	12/31/2002		73,507,805		26,757,574		46,750,231	2.82
89	57442		5,805,161		15,566,926	2.31	12/31/2002		18,803,208		4,996,332		13,806,876	2.05	Publicis USA Holdings Inc		119502	34%	8/31/2016
90	57327		1,882,784		3,963,952	1.53	12/31/2002		5,186,712		1,875,732		3,090,745	1.19	BAC Florida Bank		40,857	20%	4/30/2012
91	57296														Meristar H&R Operating Co LP		84,668	44%	2/28/2013
92	57189		6,567,138		4,879,042	2.38	12/31/2002		8,444,295		5,768,155		2,176,140	1.06	KPMG LLP		215,175	26%	3/31/2015
93	57384		5,614,122		4,207,956	2.18	12/31/2002		9,880,034		4,997,274		4,839,262	2.50	Yohalem Gillman & Company		29,050	11%	9/30/2009
94	57379		3,083,600		4,417,124	2.48	12/31/2002		6,957,709		3,157,661		3,800,048	2.13	Sound One Corp		74,170	48%	1/31/2010
95	57229		1,813,452		2,905,952	1.54	12/31/2002		4,642,100		1,642,567		2,972,815	1.57	Weber's 48th St. Corp		8,932	7%	4/30/2007
96	57398		3,300,284		2,725,333	1.75	12/31/2002		5,873,794		3,596,553		2,277,241	1.46	Kutak Rock LLP		25,773	14%	11/30/2008
97	57366		1,809,744		2,803,820	2.11	1/31/2003		5,152,893		2,351,356		2,484,162	1.87	Allstate Floral and Craft, Inc		14,137	5%	10/31/2003
98	57135		1,894,318		1,806,936	1.50	12/31/2002		3,385,778		1,747,829		1,522,585	1.26	MacCormac College		38,783	16%	4/30/2013
99	57136		700,274		2,108,496	1.83	12/31/2002		2,172,630		403,486		1,769,144	1.54	Grace Institute of Business		14,600	13%	8/31/2005
100	56526		673,674		1,650,664	1.62	12/31/2002		2,085,427		607,126		1,478,301	1.45	Anova Business Centers, Inc		21,000	19%	8/31/2006
101	57232		568,250		876,830	0.95	12/31/2002		816,177		454,168		355,602	0.39	Inova Health Care Services		12,074	16%	12/31/2011
102	57439		556,808		1,392,104	1.52	12/31/2002		1,843,753		611,038		1,232,715	1.35	Sparta Inc		46,462	50%	7/31/2008
103	57363		303,424		1,069,588	2.04	12/31/2002		1,355,612		317,601		1,016,663	1.93	Graybill Medical Group		31,123	63%	1/31/2006
104	53149		623,594		726,308	1.76	12/31/2002		1,229,578		696,679		532,899	1.29	LaPetite Academy, Inc		25,454	33%	2/28/2012
105	57093		350,478		564,949	1.48	12/31/2002		1,014,621		226,725		785,373	2.06	Merrill Lynch & Company Inc		10,533	35%	10/31/2010
106	56327		275,952		717,614	2.03	12/31/2002		928,631		292,093		586,308	1.65	BMW Management DBA The Sizzler		6,125	9%	11/4/2003
107	6352		181,905		452,940	2.07	12/31/2002		632,270		176,752		455,518	2.08	UCSD Rental Trans		5,808	18%	3/31/2007
108	6286		430,022		373,250	1.71	12/31/2002		886,552		375,389		431,213	1.98	Talent Associates		4,283	8%	9/14/2004
109	57435														Washington Mutual		4,366	16%	1/6/2007
110	6010		85,531		200,174	1.23	12/31/2002		174,826		45,975		128,851	0.79	Florida Healthcare Professionals		5,267	27%	8/12/2012
111	57430														Nestle Food Company		865,866	100%	12/31/2011
112	57428														Nestle Food Company		782,565	100%	12/31/2011
113	57208														Norton McNaughton of Squire, Inc		630,000	100%	4/30/2023
114	57362		127,092		1,301,628	1.16	12/31/2002		1,325,530		109,847		998,359	0.89	FedEx Freight West (FedEx guaranty)		120,948	100%	7/31/2023
115	57277														McGraw-Hill Companies, Inc		330,988	100%	6/30/2017
116	6015		177,779		406,981	1.55	12/31/2002		516,179		106,075		410,104	1.56	Snap-On Tools Company		43,200	100%	4/30/2012
117	57312		1,364,976		3,752,634	1.45	12/31/2002		4,974,166		1,537,513		3,436,653	1.32
118	57455		438,168		1,384,095	1.23	12/31/2002		1,705,444		444,983		1,260,461	1.12
119	57310		291,984		1,333,536	1.41	12/31/2002		1,549,031		336,535		1,212,496	1.28
120	57456		326,463		875,739	1.23	12/31/2002		1,125,483		350,852		774,631	1.09
121	6349		227,634		323,089	1.12	12/31/2002		496,082		183,049		307,352	1.07
122	6365		171,639		269,309	1.50	12/31/2002		441,954		166,480		269,474	1.50
123	6642		220,730		112,173	0.62	12/31/2002		345,883		157,532		178,718	1.00
124	6223		158,461		270,639	1.56	12/31/2002		412,376		168,108		244,268	1.41
125	6630		162,191		221,817	1.60	12/31/2002		356,877		162,780		194,098	1.40
126	6814		320,651		248,828	1.92	12/31/2002		487,829		258,441		229,388	1.77
127	57258		213,199		530,971	1.73	12/31/2002		692,502		154,038		538,464	1.76
128	57251		96,028		280,808	1.44	12/31/2002		400,156		94,925		305,231	1.56
129	57253		108,654		198,158	1.53	12/31/2002		299,132		88,760		210,372	1.63
130	57252		100,812		183,724	1.65	12/31/2002		281,340		91,739		189,601	1.70
131	57254		102,068		202,688	2.20	12/31/2002		302,987		103,902		199,085	2.17
132	57255		94,512		157,780	1.80	12/31/2002		244,401		100,785		143,616	1.64
133	57245		167,324		410,664	1.74	12/31/2002		594,903		159,178		435,725	1.85
134	57249		138,456		287,544	1.75	12/31/2002		401,372		122,714		278,658	1.69
135	57257		134,040		186,688	1.45	12/31/2002		351,525		118,346		233,179	1.81

[Additional columns continue on next page] 

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AS OF THE CUT-OFF DATE (continued)

[Continued from previous page, first two column(s) repeat] 

					Second	Second				Third	Third
			Second		Largest	Largest		Third		Largest	Largest
			Largest		Tenant	Tenant		Largest		Tenant	Tenant
		Second	Tenant		% of	Lease	Third	Tenant		% of	Lease
Se-		Largest	Leased		Total	Expira-	Largest	Leased		Total	Expira-
quence	Loan Number	Tenant	SF		SF	tion	Tenant	SF		SF	tion
68	57154	Cost Plus World Market		17,883	38%	1/31/2013	Navy Federal		324	1%	4/30/2009
69	56966	Rainbow Apparel		10,620	18%	1/31/2008	Advance Auto		7,540	13%	12/31/2003
70	56959
71	57320	Diversified Realty		3,584	14%	12/31/2003	Aspacio Dermatology		2,816	11%	6/30/2006
72	57361
73	6164	Office Max		23,500	29%	7/31/2012	Dunham's Discount Sport		17,670	22%	1/31/2007
74	2510	West Coast Pizza		2,100	12%	7/8/2007	California Cuisine (Sunset Terrace)		1,454	8%	1/31/2007
75	6146	Fast Signs		5,220	11%	10/31/2005	Blinds To Go		4,500	9%	5/31/2007
		Brown Group Retail (Famous
76	2221	Footwear)		7,080	24%	2/28/2006	Hyman Family LP (Susie's Deals)		4,680	16%	8/31/2007
77	56953	Movie Gallery		4,200	7%	10/14/2003	Subway		1,425	2%	7/21/2008
78	57395
79	57203	American Family Insurance		1,300	13%	8/31/2007	Dominos Pizza		1,202	12%	5/31/2007
80	56988	Park City KOK, Inc		3,884	20%	8/31/2005	Cralar, Inc.		3,793	19%	7/31/2006
81	57150	Shayan Cleaners		2,362	12%	9/30/2007	Lakeside Physical Therapy		2,100	11%	6/30/2007
82	6537	Provident Bank		3,319	37%	3/31/2022	Panda Express		2,400	27%	1/31/2018
83	6387	Market on Central		3,727	15%	12/31/2004	Lakewood Jewelers		2,134	8%	8/31/2006
84	57322
85	6948
86	6275	Mobile Com, Inc		5,930	17%	9/30/2005	Perry Anthony		3,600	10%	12/31/2005
87	6277	Gilpin Mortgage		4,734	26%	12/31/2010	Moore Bros		2,162	12%	5/31/2005
88.1	57365	Canadian Imperial Bank of Commerce		271,315	40%	10/31/2008	Fleet National Bank		3,756	1%	10/31/2013
88.2	57365	Dreier and Baritz LLP		32,893	12%	5/31/2011	Mercer Management		20,293	7%	9/30/2006
88.3	57365	Kelley Drye & Warren LLP		43,711	19%	9/30/2007	Sam & Harry's Restuarant		9,849	4%	1/31/2010
88	57365
89	57442	H&M		70,771	20%	1/31/2016	Mercy College		55,000	16%	5/14/2022
90	57327	Texaco Caribbean, Inc		33,697	16%	1/31/2012	AT&T Corp.		26,021	13%	12/31/2006
91	57296	GSA US Fish & Wildlife		74,708	39%	8/11/2012	Advance Resources Intl Inc		14,270	7%	1/31/2014
92	57189	Chase Bank		93,663	11%	3/31/2009	Southwestern Financial		75,241	9%	2/29/2008
93	57384	DeSola Group Inc		22,980	9%	11/30/2009	Financial Models Company, LTD		15,000	6%	2/28/2009
94	57379	Broadway Video		45,000	29%	12/31/2007	PS Broadway Holdings, Inc		15,000	10%	12/31/2012
95	57229	Asher Jewelry Manufacturing		5,100	4%	6/30/2007	Martin Flyer, Inc		4,425	3%	2/28/2006
96	57398	Schiff, Hardin & Waite		14,752	8%	12/31/2003	National Postal Mail Handlers Union		14,752	8%	6/30/2007
97	57366	Lincoln Imports, Ltd		13,922	5%	10/31/2003	Direct Export Company, Inc.		12,575	4%	3/31/2009
98	57135	Levycorp		13,811	6%	3/31/2006	Nonprofit Financial Center		8,565	4%	7/31/2011
99	57136	Midwood Lumber		9,170	8%	12/31/2005	Mosvideofilm		8,800	8%	2/28/2005
100	56526	Peking Tokyo Resturant		7,778	7%	12/31/2007	Coldwell Banker Real Estate Inc		6,797	6%	5/31/2006
101	57232	No. VA Oncology Group		9,078	12%	4/30/2014	No. VA Cardiology Associates		8,934	12%	3/31/2014
102	57439	Chicago Title		8,487	9%	8/31/2008	Western Union		6,066	7%	1/31/2007
103	57363	Kevin Metros, M.D		4,167	8%	6/30/2015	North City Opthalmology Medical Group, Inc.		2,833	6%	1/31/2010
104	53149	Evans, Loewenstein, Shimanovsky		15,378	20%	11/30/2012	Robert Modavi Winery		5,980	8%	8/31/2007
105	57093	Coldwell Banker		8,140	27%	7/14/2007	Old Republic Title Company		3,778	13%	12/31/2004
106	56327	Wingate Automotive Services		4,951	7%	11/30/2008	Birth Choice of Temecula, Inc		3,789	5%	11/30/2003
107	6352	Advanced Attorney Services		4,272	13%	9/30/2007	Harvey Wieseltier MD		2,998	9%	4/30/2004
108	6286	SFX Sports Group, Inc		4,271	8%	12/31/2007	FASC Incorporated		3,479	6%	2/28/2010
109	57435	Advent Christian		2,879	10%	9/30/2004	Kessler		2,685	10%	3/31/2004
110	6010	A. G. Edwards & Sons, Inc		3,888	20%	4/30/2011	Moore and Waksler, P.L.		3,779	19%	3/13/2008
111	57430
112	57428
113	57208
114	57362
115	57277
116	6015
117	57312
118	57455
119	57310
120	57456
121	6349
122	6365
123	6642
124	6223
125	6630
126	6814
127	57258
128	57251
129	57253
130	57252
131	57254
132	57255
133	57245
134	57249
135	57257

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AS OF THE CUT-OFF DATE

Seq-	Loan		Loan					Zip
uence	Number	Property Name	Group	Property Address	County	City	State	Code
136	57256	StorageMart Facility #1301	1	1601 Twilight Trail	Franklin	Frankfort	KY	40601
137	57246	StorageMart Facility #106	1	2310 Paris Road	Boone	Columbia	MO	65202
138	57247	StorageMart Facility #107	1	2420 St. Mary's Boulevard	Cole	Jefferson City	MO	65109
139	57250	StorageMart Facility #113	1	3500 I-70 Drive, S.E	Boone	Columbia	MO	65201
140	57248	StorageMart Facility #108	1	1723 E. Florida	Green	Springfield	MO	65803
		Sub-Total Crossed Loans
141	57305	Budget Mini-Storage	1	18400 SW 57th Avenue	Miami-Dade	Hialeah (Miami)	FL	33015
142	6328	Olde Naples Self Storage South	1	275 Goodlette Road	Collier	Naples	FL	34102
143	57351	The Store Room (formerly Village Storage Center)	1	4401 Village Boulevard	Palm Beach	West Palm Beach	FL	33407
144	57281	Budget Self Storage	1	1350 North First Street	Dallas	Garland	TX	75040
145	6169	Fort Apache Self Storage	1	9345 West Flamingo Road	Clark	Las Vegas	NV	89147
146	57283	I-35 Self Storage - Denton	1	201 North I-35 East	Denton	Denton	TX	76205
147	6463	Shamrock Self Storage	1	2741 Meriam Lane	Wyandotte	Kansas City	KS	66105
148	57282	I-35 Self Storage - Lewisville	1	1236 Texas Street	Denton	Lewisville	TX	75057
149	57244	Hilton Garden Inn	1	11695 Medlock Bridge Road	Fulton	Duluth	GA	30097
150	53631	Hawthorn Suites Riverwalk-San Antonio, TX	1	830 North St. Mary's Street	Bexar	San Antonio	TX	78205
		Totals/Weighted Average		150 Loans

[Additional columns continue on next page] 

(i)	Administrative Fee Rate includes the Sub-Servicing Fee Rate.
(ii)	For Mortgage Loans which accrue interest on the basis of actual days elapsed each calendar month and a 360-day yr. or a 365-day yr., the amortization term is the term over which the Mortgage Loans would amortize if interest accrued and was paid on the basis of a 360-day yr. consisting of twelve 30-day months. The actual amortization would be longer.

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AS OF THE CUT-OFF DATE(continued)

[Continued from previous page, first two column(s) repeat] 

													Admini-			Sub-
					Cut-Off		Maturity						strative			Servicing
Seq-	Loan		Original		Date		Date		Loan	Mortgage			Fee			Fee
uence	Number	Property Type	Balance		Balance		Balance		Type	Rate			Rate(i)			Rate
136	57256	Self Storage		1,260,000		1,252,033		1,126,530	Balloon		5.150	%		0.121	%		0.100	%
137	57246	Self Storage		1,100,000		1,093,045		983,479	Balloon		5.150	%		0.121	%		0.100	%
138	57247	Self Storage		1,080,000		1,073,171		965,597	Balloon		5.150	%		0.121	%		0.100	%
139	57250	Self Storage		965,000		958,898		862,779	Balloon		5.150	%		0.121	%		0.100	%
140	57248	Self Storage		680,000		675,700		607,969	Balloon		5.150	%		0.121	%		0.100	%
				12,515,000		12,435,868		11,189,309
141	57305	Self Storage		6,400,000		6,380,422		5,342,865	Balloon		5.400	%		0.121	%		0.100	%
142	6328	Self Storage		6,200,000		6,193,070		5,172,279	Balloon		5.388	%		0.071	%		0.050	%
143	57351	Self Storage		4,000,000		3,991,038		3,552,018	Balloon		5.060	%		0.121	%		0.100	%
144	57281	Self Storage		3,500,000		3,485,646		2,930,281	Balloon		5.500	%		0.121	%		0.100	%
145	6169	Self Storage		3,100,000		3,087,593		2,410,800	Balloon		6.018	%		0.111	%		0.090	%
146	57283	Self Storage		2,200,000		2,190,977		1,841,891	Balloon		5.500	%		0.121	%		0.100	%
147	6463	Self Storage		2,130,000		2,116,101		1,383,743	Balloon		5.600	%		0.071	%		0.050	%
148	57282	Self Storage		2,000,000		1,991,798		1,674,447	Balloon		5.500	%		0.121	%		0.100	%
149	57244	Hotel		6,850,000		6,822,374		4,562,586	Balloon		6.260	%		0.121	%		0.100	%
150	53631	Hotel		6,500,000		6,422,144		5,861,005	Balloon		5.700	%		0.121	%		0.100	%
			$	1,683,481,601	$	1,680,036,895	$	1,448,445,729			5.368	%		0.100	%		0.079	%

[Additional columns continue on next page] 

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AS OF THE CUT-OFF DATE(continued)

[Continued from previous page, first two column(s) repeat] 

										Original	Original			Remaining
		Net				First	Interest			Term To	Amortization	Interest		Term To
Seq-	Loan	Mortgage			Note	Payment	Accrual	Monthly		Maturity	Term	Only	Seasoning	Maturity
uence	Number	Rate			Date	Date	Method	Payment		(months)	(months)(ii)	Period	(months)	(months)
136	57256		5.029	%	5/16/2003	7/1/2003	ACT/360		7,476	60	300		4	56
137	57246		5.029	%	5/16/2003	7/1/2003	ACT/360		6,527	60	300		4	56
138	57247		5.029	%	5/16/2003	7/1/2003	ACT/360		6,408	60	300		4	56
139	57250		5.029	%	5/16/2003	7/1/2003	ACT/360		5,726	60	300		4	56
140	57248		5.029	%	5/16/2003	7/1/2003	ACT/360		4,035	60	300		4	56
141	57305		5.279	%	6/6/2003	8/1/2003	ACT/360		35,938	120	360		3	117
142	6328		5.317	%	8/11/2003	10/1/2003	ACT/360		34,768	120	360		1	119
143	57351		4.939	%	7/10/2003	9/1/2003	ACT/360		21,620	84	360		2	82
144	57281		5.379	%	5/27/2003	7/1/2003	ACT/360		19,873	120	360		4	116
145	6169		5.907	%	6/5/2003	8/1/2003	ACT/360		20,007	120	300		3	117
146	57283		5.379	%	5/27/2003	7/1/2003	ACT/360		12,491	120	360		4	116
147	6463		5.529	%	6/9/2003	8/1/2003	ACT/360		14,773	120	240		3	117
148	57282		5.379	%	5/27/2003	7/1/2003	ACT/360		11,356	120	360		4	116
149	57244		6.139	%	7/15/2003	9/1/2003	ACT/360		50,109	120	240		2	118
150	53631		5.579	%	1/16/2003	3/1/2003	ACT/360		40,696	60	300		8	52
			5.268	%						114	347		3	111

[Additional columns continue on next page] 

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AS OF THE CUT-OFF DATE(continued)

[Continued from previous page, first two column(s) repeat] 

			Cross-				Yield
Seq-	Loan	Maturity	Collateralized	Relate	Lockout	Prepayment Penalty	Maintenance
uence	Number	Date	Loans	Loans	Expiration	Description (months)	Type
136	57256	6/1/2008	Yes(BACM 03-2-A)	Yes(BACM 03-2-A)	2/29/2008	LO(56)/OPEN(4)/DEFEASANCE
137	57246	6/1/2008	Yes(BACM 03-2-A)	Yes(BACM 03-2-A)	2/29/2008	LO(56)/OPEN(4)/DEFEASANCE
138	57247	6/1/2008	Yes(BACM 03-2-A)	Yes(BACM 03-2-A)	2/29/2008	LO(56)/OPEN(4)/DEFEASANCE
139	57250	6/1/2008	Yes(BACM 03-2-A)	Yes(BACM 03-2-A)	2/29/2008	LO(56)/OPEN(4)/DEFEASANCE
140	57248	6/1/2008	Yes(BACM 03-2-A)	Yes(BACM 03-2-A)	2/29/2008	LO(56)/OPEN(4)/DEFEASANCE
141	57305	7/1/2013	No	No	5/1/2013	LO(118)/OPEN(2)/DEFEASANCE
142	6328	9/1/2013	No	No	5/31/2013	LO(116)/OPEN(4)/DEFEASANCE
143	57351	8/1/2010	No	No	6/1/2010	LO(82)/OPEN(2)/DEFEASANCE
144	57281	6/1/2013	No	Yes(BACM 03-2-I)	10/31/2005	LO(28)/GRTR1%PPMTorYM(90)/OPEN(2)	Int Diff (BEY) - B
145	6169	7/1/2013	No	No	3/31/2013	LO(116)/OPEN(4)/DEFEASANCE
146	57283	6/1/2013	No	Yes(BACM 03-2-I)	10/31/2005	LO(28)/GRTR1%PPMTorYM(90)/OPEN(2)	Int Diff (BEY) - B
147	6463	7/1/2013	No	No	3/31/2013	LO(116)/OPEN(4)/DEFEASANCE
148	57282	6/1/2013	No	Yes(BACM 03-2-I)	10/31/2005	LO(28)/GRTR1%PPMTorYM(90)/OPEN(2)	Int Diff (BEY) - B
149	57244	8/1/2013	No	No	6/1/2013	LO(118)/OPEN(2)/DEFEASANCE
150	53631	2/1/2008	No	No	7/31/2005	LO(29)/GRTR1%PPMTorYM(29)/OPEN(2)	Int Diff (BEY) - B

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AS OF THE CUT-OFF DATE

													Loan
						Cut-Off			Total		Net		Balance
						Date			Units/	Units/	Rentable		Per
Seq-	Loan		Appraisal		Appraisal	LTV	Year Built		SF/	SF/	Area		Unit/SF/	Occupancy
uence	Number	Property Name	Value		Date	Ratio		Renovated	Pads	Pads	(SF)		Pad	Percent
136	57256	StorageMart Facility #1301		1,650,000	3/31/2003	76%		1974	250	Units		36,900	5,008	82.4%
137	57246	StorageMart Facility #106		1,567,500	3/24/2003	70%		1982	300	Units		36,924	3,643	82.5%
138	57247	StorageMart Facility #107		1,440,000	3/24/2003	75%		1975	294	Units		34,360	3,650	77.6%
139	57250	StorageMart Facility #113		1,276,500	3/24/2003	75%		1993	194	Units		30,016	4,943	79.5%
140	57248	StorageMart Facility #108		870,000	3/24/2003	78%		1980	232	Units		32,834	2,913	86.6%
		Sub-Total Crossed Loans		17,024,000
141	57305	Budget Mini-Storage		9,700,000	3/31/2003	66%		2001	931	Units		78,145	6,853	88.2%
142	6328	Olde Naples Self Storage South		8,300,000	6/11/2003	75%		2000	652	Units		78,785	9,499	91.6%
143	57351	The Store Room (formerly Village Storage Center)		5,200,000	5/2/2003	77%		1996	676	Units		43,900	5,904	82.8%
144	57281	Budget Self Storage		4,670,000	4/4/2003	75%		1993	693	Units		70,400	5,030	80.3%
145	6169	Fort Apache Self Storage		4,230,000	1/23/2003	73%		2001	401	Units		68,265	7,700	96.8%
146	57283	I-35 Self Storage - Denton		2,950,000	4/3/2003	74%		1995	505	Units		71,126	4,339	93.1%
147	6463	Shamrock Self Storage		3,250,000	5/1/2003	65%		1979	708	Units		88,745	2,989	70.2%
148	57282	I-35 Self Storage - Lewisville		2,850,000	4/3/2003	70%		1996	459	Units		69,320	4,339	86.4%
149	57244	Hilton Garden Inn		10,000,000	6/11/2003	68%		1999	124	Rooms		69,119	55,019	56.7%
150	53631	Hawthorn Suites Riverwalk-San Antonio, TX		12,800,000	11/7/2002	50%		1998	149	Rooms		85,551	43,102	69.9%
		Totals/Weighted Average				68%

[Additional columns continue on next page] 

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AS OF THE CUT-OFF DATE(continued)

[Continued from previous page, first two column(s) repeat] 

												U/W
												Replacement
		Occupancy					U/W			U/W		Reserves		Most	Most
Seq-	Loan	As of	U/W		U/W		Cash		U/W	Replacement		Per Unit/	Most Recent	Recent	Recent
uence	Number	Date	Revenues		Expenses		Flow		DSCR	Reserves		SF/Pad	Statement Type	End Date	Revenues
136	57256	5/12/2003		245,344		92,926		146,841	1.64		5,577	22.31	Annualized Most Recent	3/31/2003		245,536
137	57246	9/8/2003		198,429		85,355		106,975	1.37		6,099	20.33	Annualized Most Recent	3/31/2003		179,224
138	57247	5/12/2003		227,371		105,994		114,716	1.49		6,661	22.66	Annualized Most Recent	3/31/2003		243,908
139	57250	9/8/2003		180,479		82,200		93,777	1.36		4,502	23.21	Annualized Most Recent	3/31/2003		180,012
140	57248	5/13/2003		154,795		83,863		65,228	1.35		5,704	24.59	Annualized Most Recent	3/31/2003		150,708
141	57305	3/25/2003		1,101,765		466,783		623,344	1.45		11,638	12.50	Annualized Most Recent	4/30/2003		1,140,021
142	6328	6/10/2003		1,006,278		413,451		581,417	1.39		11,410	17.50	Annualized	6/30/2003		1,065,369
143	57351	8/1/2003		663,565		284,512		372,468	1.44		6,585	9.74	Annualized Most Recent	5/31/2003		675,386
144	57281	7/1/2003		550,216		234,589		305,217	1.28		10,410	15.02	Annualized Most Recent	6/30/2003		539,636
145	6169	6/5/2003		535,657		182,129		343,286	1.43		10,242	25.54	Annualized	4/30/2003		533,112
146	57283	6/30/2003		389,951		166,838		212,467	1.42		10,646	21.08	Annualized Most Recent	6/30/2003		409,604
147	6463	3/25/2003		513,915		235,938		258,861	1.46		19,116	27.00	Annualized	3/31/2003		537,148
148	57282	7/5/2003		390,943		177,889		202,656	1.49		10,398	22.65	Annualized Most Recent	6/30/2003		386,774
149	57244	5/31/2003		2,736,857		1,860,049		876,808	1.46		109,474	882.85	Annualized Most Recent	5/31/2003		2,639,714
150	53631	14/27/2003		3,818,932		2,465,394		1,200,781	2.46		152,757	1,025.21	Annualized Most Recent	4/27/2003		3,939,927
									1.59x

[Additional columns continue on next page] 

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AS OF THE CUT-OFF DATE(continued)

[Continued from previous page, first two column(s) repeat] 

																	Largest	Largest
				Most			Full					Full				Largest	Tenant	Tenant
		Most		Recent		Most	Year	Full		Full		Year		Full		Tenant	% of	Lease
Seq-	Loan	Recent		Cash		Recent	End	Year		Year		Cash		Year	Largest	Leased	Total	Expira-
uence	Number	Expenses		Flow		DSCR	Date	Revenues		Expenses		Flow		DSCR	Tenant	SF	SF	tion
136	57256		102,472		143,064	1.59	12/31/2002		256,846		73,243		183,603	2.05
137	57246		73,284		105,940	1.35	12/31/2002		224,049		72,939		151,110	1.93
138	57247		92,552		151,356	1.97	12/31/2002		241,271		93,323		147,948	1.92
139	57250		67,376		112,636	1.64	12/31/2002		190,655		64,050		126,605	1.84
140	57248		69,280		81,428	1.68	12/31/2002		168,362		73,093		95,269	1.97
141	57305		452,886		687,135	1.59	12/31/2002		1,049,587		445,589		600,068	1.39
142	6328		437,513		624,723	1.50	12/31/2002		902,881		392,492		505,835	1.21
143	57351		207,406		467,981	1.80	12/31/2002		649,122		463,789		185,333	0.71
144	57281		208,466		286,940	1.20	12/31/2002		612,300		218,122		394,178	1.65
145	6169		181,923		351,190	1.46	12/31/2002		388,461		193,111		195,350	0.81
146	57283		154,710		133,148	0.89	12/31/2002		389,019		149,609		239,410	1.60
147	6463		298,416		238,732	1.35	12/31/2002		523,767		219,844		303,923	1.71
148	57282		158,712		130,760	0.96	12/31/2002		393,446		157,073		236,373	1.73
149	57244		1,692,586		947,129	1.58	12/31/2002		2,789,780		1,679,344		1,110,436	1.85
150	53631		2,457,534		1,482,393	3.04	12/29/2002		3,979,051		2,422,370		1,556,681	3.19

[Additional columns continue on next page] 

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AS OF THE CUT-OFF DATE(continued)

[Continued from previous page, first two column(s) repeat] 

				Second	Second			Third	Third
			Second	Largest	Largest		Third	Largest	Largest
			Largest	Tenant	Tenant		Largest	Tenant	Tenant
		Second	Tenant	% of	Lease	Third	Tenant	% of	Lease
Seq-	Loan	Largest	Leased	Total	Expira-	Largest	Leased	Total	Expira-
uence	Number	Tenant	SF	SF	tion	Tenant	SF	SF	tion
136	57256
137	57246
138	57247
139	57250
140	57248
141	57305
142	6328
143	57351
144	57281
145	6169
146	57283
147	6463
148	57282
149	57244
150	53631