Banc of America Merrill Lynch Commercial Mortgage 8K Other events | SEC 24 Feb 04

Banc of America Commercial Mortgage Inc.,
Commercial Mortgage Pass-Through Certificates, Series 2004-1
$1.32BB NEW ISSUE CMBS


Lead-Mgr/Bks:		Banc of America Securities LLC
Co-Managers:		Bear Stearns/Deutsche Bank/Goldman Sachs
		($25MM retention 10yr AAA’s each)
Rating Agencies:		S&P and Fitch

Collateral:		113 Loans / 120 Properties
-Loan Sellers:		Bank of America, N.A.
-Property Types:		Off 32.3%, Ret 29.1%, Multi 21.7%, MH 8.8%, Indus 3.7%, SS 2.6%, Other 1.2%, Hotel 0.5%
-Geographic:		CA: 21.9% (No CA: 8.3, So CA: 13.6), IL: 9.7%, NY:7.1%, FL:6.5%, GA: 6.2%, WA: 5.0%, No Others >5%
-DSCR/LTV		1.59x / 66.5%
-Investment Grade Loans:		Two loans for 16.9% of UPB
-Top 10 Loans:		41.6% of the pool, DSCR: 1.89x, LTV: 58.4%

Shadow

-Top 3 Trust Assets

DSCR

LTV

Ratings

%UPB

Leo Burnett Building
Hines-Sumitomo Life Office Portfolio
Birkdale Village

2.61x 2.66x 1.66x

40.0% 45.3% 58.6%

AAA/AAA AAA/AAA
—

9.0% 7.9% 4.1%

Structure:


	Approx
	Size		Rating		Credit					Principal
Class	(Face)		(S/F)		Support			WAL		Win (mo)

A-1		84,601,018	AAA/AAA			14.750	%		3.50		1-59
A-2		128,044,055	AAA/AAA			14.750	%		5.90		59-77
A-3		100,065,758	AAA/AAA			14.750	%		7.50		77-108
A-4		521,853,980	AAA/AAA			14.750	%		9.62		108-118
B		31,520,604	AA/AA			12.375	%		9.92		119-119
C		13,271,833	AA-/AA-			11.375	%		10.15		119-125
D		29,861,625		A/A		9.125	%		10.63		125-128
E		13,271,833		A-/A-		8.125	%		10.67		128-128
XP			AAA/AAA


Expected Timing
Termsheets		- - Friday, 2/20
Reds		- - Monday, 2/23
Launch / Price		- - Anticipated Wk of 3/1
Settle		- - Anticipated Wk of 3/10

Roadshow
Monday, 2/23 New York
Tuesday, 2/24 New York
Wednesday, 2/25 Hartford/Boston
Thursday, 2/26 Chicago

This message is for information purposes only and we are not soliciting any action based upon it. The information herein is believed to be reliable but it should not be relied upon as such and is subject to change without notice. Banc of America Securities LLC and its affiliates may acquire, hold or sell positions in these securities or in related derivatives and may have an investment banking or banking relationship with the issuer. Information herein will be superseded by information in the final prospectus, copies of which may be obtained from David Gertner / Manish Parwani at Banc of America Securities LLC, 214 North Tryon Street, Charlotte NC 28255. Such securities may not be suitable for all investors.

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS


Se-	Loan
quence	Number	Property Name	Loan Group	Property Address	County
1	57744	Village at Redondo Beach	1	300 The Village Drive	Los Angeles
2	57555	Mount Vernon Place Apartments	2	1265 Mount Vernon Highway	Fulton
3	57556	Dunwoody Place Apartments	2	6850 Peachtree Dunwoody Road	Fulton
4	57794	Prado Apartments	2	6304 Rancho Mission Road	San Diego
5	57550	Olive Grove Apartments	2	2150 S. Arizona Avenue	Maricopa
6	57759	Cobblestone Grove Apartments	2	1 Westwood Drive	Butler
7	7875	Bethany Towers	2	1 Clark Avenue	Monmouth
8	57480	Sterling University Estates	2	1500 West Bethel Avenue	Delaware
9	55804	Bradford Woods Apartments	2	5242 Edmondson Pike	Davidson
10	57696	Farmington Gates Apartments	2	2216 Brierbrook Road	Shelby
11	56520	Wabash Landing Apartments	2	375 Brown Street	Tippecanoe
12	7234	Cooper Point Apartments	1	4125 Capital Mall Drive SW	Thurston
13	57690	The Arbors of Killeen	2	2801 O. W. Curry Drive	Bell
14	7623	Whispering Palms Apartments	2	13302 Wilcox Road	Pinellas
15	57697	Ridgeway Commons Apartments	2	6033 Bangalore Court	Shelby
16	57586	Woodway Apartments	2	2420 Greenbriar Drive	Riley
17	53134	The Gables Apartments	2	1909 Creason Street	Warren
18	57737	Park Village Apartments	2	226 North Hobson Street	Maricopa
19	57624	G&K-Villa Topanga	2	8930 Topanga Canyon Boulevard	Los Angeles
20	57625	G&K-Fairvalley Villas	2	18645 East Arrow Highway	Los Angeles
21	7498	Country View Apartments	2	2215 Avia Drive	Franklin
22	6364	Lakewood Club Apartments	2	1336-1340 Hird Avenue	Cuyahoga
23	7809	Lake Terrace Apartments	2	N168 W21770 - N168 W21860 Main Street	Washington
24	5110	Sandlin Villas Apartments	2	324 Cardinal Drive Southwest	Morgan
25	7124	Trail West Apartments	2	811 Taylor Lane	Skagit
26	8194	Windwhistle Apartments	2	4990 South Topaz	Clark
27	7460	Inlet View Apartments	2	9860 Bushlac Lane NW	Kitsap
28	7628	Wesclay and Woodhaven Apartments	2	1409 Hueytown Road and 2042 and 2044 High School Road	Jefferson
29	57936	Marquette II Student Housing	2	919-929 North 17th Street	Milwaukee
30	57715	Marquette I Student Housing	2	934-940 North 16th Street	Milwaukee
31	57374	Birkdale Village	1	8625 Townley Road	Mecklenburg
32	57714	Firecreek Crossing	1	4801-4875 Kietzke Lane	Washoe
33	57538	Hillsborough Promenade	1	315 Route 206	Somerset
34	57449	Milpitas Square	1	206 - 320 Barber Court, 338 - 556 Barber Lane	Santa Clara
35	57475	Mercantile East Shopping Center	1	27482-27762 Antonio Parkway	Orange
36	57574	The Shops on Lake Avenue	1	401 South Lake Avenue	Los Angeles
37	57705	Tracy Pavilion	1	2461 Naglee Road	San Joaquin
38	57303	Plaza at the Parks	1	1100 West Arbrook Boulevard	Tarrant
39	57373	Highpoint Marketplace	1	18600-18860 East Hampden Avenue, 3594 South Tower Road	Arapahoe
40	7297	Northgate Village	1	830 NE Northgate Way	King
41	57584	Village Square at Golf	1	3411 - 3861 Woolbright Road	Palm Beach
42	57491	Marketplace East	1	2828-3060 N. Powers Boulevard	El Paso
43	57376	Clybourn Square Shopping Center	1	2754 and 2782 North Clybourn Avenue	Cook
44	57583	Turkey Creek Phase II	1	11140 Parkside Drive	Knox
45	57387	Building A - East Lake Sammamish Shopping Center	1	6000 East Lake Sammamish Parkway SE	King
46	6036	Marlboro Square Shopping Center	1	5715 Crain Highway	Prince George's
47	6494	Palace Centre East	1	1801, 1805 and 1823 S.W. Railroad Avenue	Tangipahoa
48	57498	Walgreens - St. Louis, MO	1	3631 Gravois Road	St. Louis City
49	57622	Ahwatukee Foothills Towne Center	1	4722 East Ray Road	Maricopa
50	57335	Park Saratoga Retail Center	1	12100-12180 Saratoga-Sunnyvale Road	Santa Clara
51	6796	Evergreen Forum	1	510-530 Everett Mall Way	Snohomish
52	7465	Adobe Plaza	1	1371 Warm Springs Road & 390 Stephanie Street	Clark
53	7953	Walgreens - Norfolk, VA	1	1169 N. Military Highway	Norfolk City
54	57546	Redbud Corners II aka Broken Arrow II	1	2409 W. Kenosha Street	Tulsa
55	5910	Streetsboro Market Square	1	9374 State Route 14 and 9200 Staples Drive	Portage
56	57708	Leo Burnett Building	1	35 West Wacker Drive	Cook
57.1	57365	Hines-Sumitomo Life Office Portfolio - 425 Lexington Avenue	1	425 Lexington Avenue	New York
57.2	57365	Hines-Sumitomo Life Office Portfolio - 499 Park Avenue	1	499 Park Avenue	New York
57.3	57365	Hines-Sumitomo Life Office Portfolio - 1200 19th Street	1	1200 19th Street, N.W.	District of Columbia
57	57365	Hines-Sumitomo Life Office Portfolio (Roll Up)	1	Various	Various
58	57466	SBC Center (fka Ameritech Center)	1	100 East Big Beaver Road	Oakland
59	57695	Wood Hollow Corporate Center	1	100 Wood Hollow Drive	Marin
60	6722	Tacoma Financial Center	1	1135 and 1145 Broadway Plaza	Pierce
61	7190	Irvine Technology Center	1	18900-18910 Teller Avenue	Orange
62	57412	Brookfield Corporate Center-Verizon	1	701 Brookfield Parkway	Greenville
63	57515	Honeywell Building	1	5551 West Talavi Boulevard	Maricopa
64	57463	Galaxy Office Park I	1	1001 Galaxy Way	Contra Costa
65	57692	Waterpark at Briarwood	1	10731 and 10771 East Easter Avenue, 10730 and 10770 East Briarwood Avenue	Arapahoe
66	57858	Medical Services Building	1	4101 NW 4th Street	Broward
67	57850	The Atrium Medical Offices	1	11760 Bird Road	Miami-Dade
		Sub-Total Crossed Loans

[Additional columns continue on next page]

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS(continued)

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


Se-	Loan			Zip	Property	Original
quence	Number	City	State	Code	Type	Balance
1	57744	Redondo Beach	CA	90277	Multifamily	$43,000,000
2	57555	Atlanta	GA	30338	Multifamily	36,743,802
3	57556	Atlanta	GA	30328	Multifamily	32,744,498
4	57794	San Diego	CA	92108	Multifamily	27,250,000
5	57550	Chandler	AZ	85248	Multifamily	15,000,000
6	57759	Fairfield	OH	45014	Multifamily	14,000,000
7	7875	Hazlet	NJ	07730	Multifamily	11,600,000
8	57480	Muncie	IN	47304	Multifamily	10,687,000
9	55804	Nashville	TN	37211	Multifamily	9,640,000
10	57696	Germantown	TN	38138	Multifamily	8,800,000
11	56520	West Lafayette	IN	47906	Multifamily	7,894,164
12	7234	Olympia	WA	98502	Multifamily	7,600,000
13	57690	Killeen	TX	76542	Multifamily	7,360,000
14	7623	Largo	FL	33774	Multifamily	5,534,000
15	57697	Memphis	TN	38119	Multifamily	4,880,000
16	57586	Manhattan	KS	66502	Multifamily	4,640,000
17	53134	Bowling Green	KY	42101	Multifamily	4,625,000
18	57737	Mesa	AZ	85203	Multifamily	3,836,000
19	57624	Canoga Park	CA	91304	Multifamily	3,808,000
20	57625	Covina	CA	91722	Multifamily	3,640,000
21	7498	Hilliard	OH	43026	Multifamily	3,400,000
22	6364	Lakewood	OH	44107	Multifamily	3,400,000
23	7809	Jackson	WI	53037	Multifamily	3,200,000
24	5110	Decatur	AL	35601	Multifamily	3,000,000
25	7124	Sedro Woolley	WA	98284	Multifamily	2,880,000
26	8194	Las Vegas	NV	89120	Multifamily	2,610,000
27	7460	Silverdale	WA	98383	Multifamily	2,500,000
28	7628	Hueytown	AL	35023	Multifamily	2,500,000
29	57936	Milwaukee	WI	53233	Multifamily	1,300,000
30	57715	Milwaukee	WI	53233	Multifamily	1,125,000
31	57374	Huntersville	NC	28078	Retail	55,000,000
32	57714	Reno	NV	89509	Retail	45,000,000
33	57538	Hillsborough	NJ	08844	Retail	41,000,000
34	57449	Milpitas	CA	95035	Retail	40,000,000
35	57475	Ladera Ranch	CA	92694	Retail	34,000,000
36	57574	Pasadena	CA	91101	Retail	31,000,000
37	57705	Tracy	CA	95304	Retail	17,800,000
38	57303	Arlington	TX	76015	Retail	16,100,000
39	57373	Aurora	CO	80013	Retail	12,915,000
40	7297	Seattle	WA	98125	Retail	11,900,000
41	57584	Golf	FL	33436	Retail	10,200,000
42	57491	Colorado Springs	CO	80922	Retail	10,000,000
43	57376	Chicago	IL	60614	Retail	8,400,000
44	57583	Knoxville	TN	37922	Retail	7,050,000
45	57387	Issaquah	WA	98029	Retail	6,600,000
46	6036	Upper Marlboro	MD	20772	Retail	5,350,000
47	6494	Hammond	LA	70403	Retail	5,340,000
48	57498	St. Louis	MO	63116	Retail	5,100,000
49	57622	Phoenix	AZ	85044	Retail	5,000,000
50	57335	Saratoga	CA	95070	Retail	4,015,950
51	6796	Everett	WA	98204	Retail	3,600,000
52	7465	Henderson	NV	89015	Retail	3,477,500
53	7953	Norfolk	VA	23502	Retail	3,340,000
54	57546	Broken Arrow	OK	74012	Retail	3,000,000
55	5910	Streetsboro	OH	44241	Retail	2,000,000
56	57708	Chicago	IL	60601	Office	120,000,000
57.1	57365	New York	NY	10017	Office	64,339,278
57.2	57365	New York	NY	10022	Office	27,636,379
57.3	57365	Washington	DC	20036	Office	12,624,342
57	57365	Various	Various	Various	Office	104,600,000
58	57466	Troy	MI	48083	Office	30,880,000
59	57695	Novato	CA	94945	Office	22,850,000
60	6722	Tacoma	WA	98402	Office	19,000,000
61	7190	Irvine	CA	92612	Office	14,680,000
62	57412	Greenville	SC	29607	Office	13,975,000
63	57515	Glendale	AZ	85306	Office	13,400,000
64	57463	Concord	CA	94520	Office	11,500,000
65	57692	Centennial	CO	80112	Office	11,400,000
66	57858	Plantation	FL	33317	Office	909,831
67	57850	Miami	FL	33175	Office	9,870,000

						10,779,831

[Additional columns continue on next page]

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS(continued)

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


						Admini-
		Cut-off	Maturity			strative
Se-	Loan	Date	Date	Loan	Mortgage	Fee
quence	Number	Balance	Balance	Type	Rate	Rate(i)
1	57744	$42,904,083	$35,895,411	Balloon	5.410%	0.122%
2	57555	36,743,802	31,852,470	IO, Balloon	5.900%	0.122%
3	57556	32,744,498	28,296,816	IO, Balloon	5.780%	0.122%
4	57794	27,215,962	22,801,817	Balloon	5.490%	0.122%
5	57550	14,930,386	12,384,264	Balloon	5.060%	0.122%
6	57759	13,966,047	12,924,774	Balloon	4.960%	0.122%
7	7875	11,576,254	9,817,726	Balloon	5.865%	0.052%
8	57480	10,687,000	9,028,301	IO, Balloon	4.952%	0.122%
9	55804	9,640,000	8,241,386	IO, Balloon	5.379%	0.122%
10	57696	8,800,000	7,570,121	IO, Balloon	5.600%	0.122%
11	56520	7,870,461	6,654,587	Balloon	5.722%	0.122%
12	7234	7,569,196	6,410,296	Balloon	5.751%	0.052%
13	57690	7,337,288	6,608,859	Balloon	5.590%	0.122%
14	7623	5,512,056	4,681,341	Balloon	5.847%	0.052%
15	57697	4,880,000	4,197,977	IO, Balloon	5.600%	0.122%
16	57586	4,619,704	4,308,700	Balloon	5.360%	0.122%
17	53134	4,605,327	3,871,656	Balloon	5.500%	0.122%
18	57737	3,836,000	3,489,494	IO, Balloon	5.243%	0.092%
19	57624	3,796,346	3,201,142	Balloon	5.630%	0.122%
20	57625	3,632,210	3,059,144	Balloon	5.630%	0.122%
21	7498	3,389,590	2,608,102	Balloon	5.627%	0.112%
22	6364	3,383,793	2,883,370	Balloon	5.923%	0.062%
23	7809	3,190,152	2,687,829	Balloon	5.603%	0.112%
24	5110	2,956,095	2,520,759	Balloon	5.625%	0.102%
25	7124	2,871,505	2,433,953	Balloon	5.807%	0.052%
26	8194	2,604,713	2,212,572	Balloon	5.920%	0.122%
27	7460	2,490,170	2,117,373	Balloon	5.888%	0.052%
28	7628	2,485,739	1,938,069	Balloon	5.937%	0.122%
29	57936	1,298,429	1,095,511	Balloon	5.723%	0.122%
30	57715	1,123,641	948,038	Balloon	5.723%	0.122%
31	57374	55,000,000	55,000,000	Interest Only	4.080%	0.122%
32	57714	44,867,486	38,039,590	Balloon	5.815%	0.122%
33	57538	40,803,175	34,736,228	Balloon	5.890%	0.122%
34	57449	39,829,107	30,947,280	Balloon	5.870%	0.122%
35	57475	34,000,000	26,359,223	IO, Balloon	5.940%	0.122%
36	57574	31,000,000	28,655,258	Balloon	5.023%	0.122%
37	57705	17,731,032	15,107,622	Balloon	5.960%	0.122%
38	57303	15,973,617	13,332,112	Balloon	5.150%	0.122%
39	57373	12,915,000	11,251,616	IO, Balloon	5.200%	0.122%
40	7297	11,855,565	10,152,598	Balloon	6.139%	0.052%
41	57584	10,200,000	10,200,000	Interest Only	5.230%	0.122%
42	57491	10,000,000	8,851,983	IO, Balloon	5.870%	0.122%
43	57376	8,352,141	7,140,016	Balloon	6.010%	0.122%
44	57583	7,050,000	7,050,000	Interest Only	5.230%	0.122%
45	57387	6,528,855	5,022,078	Balloon	5.390%	0.122%
46	6036	5,328,437	4,514,934	Balloon	5.767%	0.052%
47	6494	5,320,483	4,569,297	Balloon	6.242%	0.052%
48	57498	5,067,767	4,270,678	Balloon	5.510%	0.122%
49	57622	5,000,000	4,312,965	IO, Balloon	5.700%	0.122%
50	57335	3,998,156	3,439,092	Balloon	6.260%	0.082%
51	6796	3,536,998	75,524	Fully Am	5.689%	0.052%
52	7465	3,471,040	2,986,381	Balloon	6.371%	0.052%
53	7953	3,330,640	2,842,963	Balloon	6.050%	0.052%
54	57546	2,988,160	2,539,497	Balloon	5.870%	0.122%
55	5910	1,991,464	1,325,700	Balloon	6.138%	0.082%
56	57708	120,000,000	120,000,000	Interest Only	5.096%	0.042%
57.1	57365	64,339,278	64,339,278
57.2	57365	27,636,379	27,636,379
57.3	57365	12,624,342	12,624,342
57	57365	104,600,000	104,600,000	Interest Only	4.775%	0.034%
58	57466	30,657,509	24,871,303	Balloon	6.440%	0.122%
59	57695	22,757,586	20,306,751	Balloon	5.750%	0.122%
60	6722	18,961,964	16,136,124	Balloon	5.982%	0.052%
61	7190	14,639,264	12,512,085	Balloon	6.096%	0.052%
62	57412	13,847,938	11,806,139	Balloon	4.415%	0.122%
63	57515	13,400,000	13,400,000	Interest Only	5.350%	0.072%
64	57463	11,459,848	9,900,684	Balloon	6.460%	0.122%
65	57692	11,400,000	10,017,496	IO, Balloon	5.553%	0.122%
66	57858	908,735	767,182	Balloon	5.743%	0.122%
67	57850	9,858,107	8,322,510	Balloon	5.743%	0.122%

		10,766,842	9,089,692

[Additional columns continue on next page]

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS(continued)

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


		Sub-
		Servicing	Net		First	Interest
Se-	Loan	Fee	Mortgage	Note	Payment	Accrual
quence	Number	Rate	Rate	Date	Date	Method
1	57744	0.100%	5.288%	12/8/2003	2/1/2004	ACT/360
2	57555	0.100%	5.778%	10/1/2003	12/1/2003	ACT/360
3	57556	0.100%	5.658%	10/1/2003	12/1/2003	ACT/360
4	57794	0.100%	5.368%	1/20/2004	3/1/2004	ACT/360
5	57550	0.100%	4.938%	10/3/2003	12/1/2003	ACT/360
6	57759	0.100%	4.838%	12/10/2003	2/1/2004	ACT/360
7	7875	0.030%	5.813%	12/11/2003	2/1/2004	ACT/360
8	57480	0.100%	4.830%	7/2/2003	9/1/2003	ACT/360
9	55804	0.100%	5.257%	10/30/2003	12/1/2003	ACT/360
10	57696	0.100%	5.478%	11/26/2003	1/1/2004	ACT/360
11	56520	0.100%	5.600%	11/26/2003	1/1/2004	ACT/360
12	7234	0.030%	5.699%	10/16/2003	12/1/2003	ACT/360
13	57690	0.100%	5.468%	11/12/2003	1/1/2004	ACT/360
14	7623	0.030%	5.795%	10/28/2003	12/1/2003	ACT/360
15	57697	0.100%	5.478%	11/26/2003	1/1/2004	ACT/360
16	57586	0.100%	5.238%	10/17/2003	12/1/2003	ACT/360
17	53134	0.100%	5.378%	10/22/2003	12/1/2003	ACT/360
18	57737	0.070%	5.151%	11/26/2003	1/1/2004	ACT/360
19	57624	0.100%	5.508%	11/25/2003	1/1/2004	ACT/360
20	57625	0.100%	5.508%	12/3/2003	2/1/2004	ACT/360
21	7498	0.090%	5.515%	12/10/2003	2/1/2004	ACT/360
22	6364	0.040%	5.861%	9/2/2003	11/1/2003	ACT/360
23	7809	0.090%	5.491%	11/24/2003	1/1/2004	ACT/360
24	5110	0.080%	5.523%	12/31/2002	2/1/2003	ACT/360
25	7124	0.030%	5.755%	11/3/2003	1/1/2004	ACT/360
26	8194	0.100%	5.798%	12/9/2003	2/1/2004	ACT/360
27	7460	0.030%	5.836%	10/14/2003	12/1/2003	ACT/360
28	7628	0.100%	5.815%	10/29/2003	12/1/2003	ACT/360
29	57936	0.100%	5.601%	1/5/2004	3/1/2004	ACT/360
30	57715	0.100%	5.601%	1/5/2004	3/1/2004	ACT/360
31	57374	0.100%	3.958%	7/11/2003	9/1/2003	ACT/360
32	57714	0.100%	5.693%	11/10/2003	1/1/2004	ACT/360
33	57538	0.100%	5.768%	9/18/2003	11/1/2003	ACT/360
34	57449	0.100%	5.748%	11/10/2003	1/1/2004	ACT/360
35	57475	0.100%	5.818%	9/23/2003	11/1/2003	ACT/360
36	57574	0.100%	4.901%	2/12/2004	4/1/2004	ACT/360
37	57705	0.100%	5.838%	10/23/2003	12/1/2003	ACT/360
38	57303	0.100%	5.028%	7/2/2003	9/1/2003	ACT/360
39	57373	0.100%	5.078%	7/8/2003	9/1/2003	ACT/360
40	7297	0.030%	6.087%	10/23/2003	12/1/2003	ACT/360
41	57584	0.100%	5.108%	10/17/2003	12/1/2003		30/360
42	57491	0.100%	5.748%	9/19/2003	11/1/2003	ACT/360
43	57376	0.100%	5.888%	8/25/2003	10/1/2003	ACT/360
44	57583	0.100%	5.108%	10/17/2003	12/1/2003		30/360
45	57387	0.100%	5.268%	7/9/2003	9/1/2003	ACT/360
46	6036	0.030%	5.715%	10/8/2003	12/1/2003	ACT/360
47	6494	0.030%	6.190%	10/20/2003	12/1/2003	ACT/360
48	57498	0.100%	5.388%	8/27/2003	10/1/2003	ACT/360
49	57622	0.100%	5.578%	11/6/2003	1/1/2004	ACT/360
50	57335	0.060%	6.178%	9/12/2003	11/1/2003	ACT/360
51	6796	0.030%	5.637%	9/8/2003	11/1/2003	ACT/360
52	7465	0.030%	6.319%	12/10/2003	2/1/2004	ACT/360
53	7953	0.030%	5.998%	11/17/2003	1/1/2004	ACT/360
54	57546	0.100%	5.748%	10/8/2003	12/1/2003	ACT/360
55	5910	0.060%	6.056%	12/2/2003	2/1/2004	ACT/360
56	57708	0.020%	5.054%	12/31/2003	2/1/2004	ACT/360
57.1	57365
57.2	57365
57.3	57365
57	57365	0.013%	4.741%	8/19/2003	10/1/2003		30/360
58	57466	0.100%	6.318%	8/29/2003	10/1/2003	ACT/360
59	57695	0.100%	5.628%	10/27/2003	12/1/2003	ACT/360
60	6722	0.030%	5.930%	12/17/2003	2/1/2004	ACT/360
61	7190	0.030%	6.044%	11/3/2003	1/1/2004	ACT/360
62	57412	0.100%	4.293%	7/31/2003	9/1/2003	ACT/360
63	57515	0.050%	5.278%	10/24/2003	12/1/2003	ACT/360
64	57463	0.100%	6.338%	10/6/2003	12/1/2003	ACT/360
65	57692	0.100%	5.432%	11/3/2003	1/1/2004	ACT/360
66	57858	0.100%	5.622%	1/20/2004	3/1/2004	ACT/360
67	57850	0.100%	5.622%	1/20/2004	3/1/2004	ACT/360

[Additional columns continue on next page]

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS(continued)

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


			Original	Original
			Term to	Amortization	Interest		Remaining
Se-	Loan	Monthly	Maturity	Term	Only	Seasoning	Term to Maturity	Maturity
quence	Number	Payment	(months)	(months) (ii)	Period	(months)	(months)	Date
1	57744	$241,727	120	360		2	118	1/1/2014
2	57555	217,941	132	360	24	4	128	11/1/2014
3	57556	191,713	132	360	24	4	128	11/1/2014
4	57794	154,552	120	360		1	119	2/1/2014
5	57550	81,074	120	360		4	116	11/1/2013
6	57759	74,813	60	360		2	58	1/1/2009
7	7875	68,544	120	360		2	118	1/1/2014
8	57480	57,057	132	360	24	7	125	8/1/2014
9	55804	54,005	132	360	24	4	128	11/1/2014
10	57696	50,519	132	360	24	3	129	12/1/2014
11	56520	45,928	120	360		3	117	12/1/2013
12	7234	44,358	120	360		4	116	11/1/2013
13	57690	42,206	84	360		3	81	12/1/2010
14	7623	32,637	120	360		4	116	11/1/2013
15	57697	28,015	132	360	24	3	129	12/1/2014
16	57586	25,939	60	360		4	56	11/1/2008
17	53134	26,260	120	360		4	116	11/1/2013
18	57737	21,166	84	360	12	3	81	12/1/2010
19	57624	21,933	120	360		3	117	12/1/2013
20	57625	20,965	120	360		2	118	1/1/2014
21	7498	21,138	120	300		2	118	1/1/2014
22	6364	20,217	120	360		5	115	10/1/2013
23	7809	18,377	120	360		3	117	12/1/2013
24	5110	17,270	120	360		14	106	1/1/2013
25	7124	16,911	120	360		3	117	12/1/2013
26	8194	15,514	120	360		2	118	1/1/2014
27	7460	14,809	120	360		4	116	11/1/2013
28	7628	16,011	120	300		4	116	11/1/2013
29	57936	7,564	120	360		1	119	2/1/2014
30	57715	6,546	120	360		1	119	2/1/2014
31	57374		84		84	7	77	8/1/2010
32	57714	264,469	120	360		3	117	12/1/2013
33	57538	242,924	120	360		5	115	10/1/2013
34	57449	254,551	120	300		3	117	12/1/2013
35	57475	217,817	180	300	60	5	175	10/1/2018
36	57574	166,847	60	360			60	3/1/2009
37	57705	106,263	120	360		4	116	11/1/2013
38	57303	87,910	120	360		7	113	8/1/2013
39	57373	70,918	120	360	24	7	113	8/1/2013
40	7297	72,413	120	360		4	116	11/1/2013
41	57584		84		84	4	80	11/1/2010
42	57491	59,122	120	360	24	5	115	10/1/2013
43	57376	50,416	120	360		6	114	9/1/2013
44	57583		84		84	4	80	11/1/2010
45	57387	40,097	120	300		7	113	8/1/2013
46	6036	31,279	120	360		4	116	11/1/2013
47	6494	32,852	120	360		4	116	11/1/2013
48	57498	28,989	120	360		6	114	9/1/2013
49	57622	29,817	120	336	24	3	117	12/1/2013
50	57335	24,753	120	360		5	115	10/1/2013
51	6796	29,777	180	180		5	175	10/1/2018
52	7465	21,686	120	360		2	118	1/1/2014
53	7953	20,132	120	360		3	117	12/1/2013
54	57546	17,737	120	360		4	116	11/1/2013
55	5910	14,488	120	240		2	118	1/1/2014
56	57708		120		120	2	118	1/1/2014
57.1	57365
57.2	57365
57.3	57365
57	57365		120		120	6	114	9/1/2013
58	57466	204,158	120	312		6	114	9/1/2013
59	57695	133,346	92	360		4	88	7/1/2011
60	6722	113,695	120	360		2	118	1/1/2014
61	7190	88,922	120	360		3	117	12/1/2013
62	57412	70,105	101	360		7	94	1/1/2012
63	57515		60		60	4	56	11/1/2008
64	57463	72,386	120	360		4	116	11/1/2013
65	57692	65,110	120	360	24	3	117	12/1/2013
66	57858	5,306	120	360		1	119	2/1/2014
67	57850	57,557	120	360		1	119	2/1/2014

[Additional columns continue on next page]

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS(continued)

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

Cross-

Yield

Se-

Loan

Collateralized

Related

Lockout

Prepayment Penalty

Maintenance

quence

Number

Loans

Expiration

Description (months)

Type

57744

11/1/2013

LO(118)/OPEN(2)/DEFEASANCE

57555

Yes(BACM 04-1-E)

8/1/2014

LO(129)/OPEN(3)/DEFEASANCE

57556

Yes(BACM 04-1-E)

8/1/2014

LO(129)/OPEN(3)/DEFEASANCE

57794

11/1/2013

LO(117)/OPEN(3)/DEFEASANCE

57550

11/1/2007

LO(48)/GRTR1%PPMTorYM(69)/OPEN(3)

Int Diff (BEY)-B

57759

11/30/2008

LO(58)/OPEN(2)/DEFEASANCE

7875

9/30/2013

LO(116)/OPEN(4)/DEFEASANCE

57480

6/1/2014

LO(130)/OPEN(2)/DEFEASANCE

55804

Yes(BACM 04-1-B)

8/1/2014

LO(129)/OPEN(3)/DEFEASANCE

57696

Yes(BACM 04-1-B)

9/1/2014

LO(129)/OPEN(3)/DEFEASANCE

56520

10/1/2013

LO(118)/OPEN(2)/DEFEASANCE

7234

7/31/2013

LO(116)/OPEN(4)/DEFEASANCE

57690

9/1/2010

LO(81)/OPEN(3)/DEFEASANCE

7623

7/31/2013

LO(116)/OPEN(4)/DEFEASANCE

57697

Yes(BACM 04-1-B)

9/1/2014

LO(129)/OPEN(3)/DEFEASANCE

57586

9/1/2008

LO(58)/OPEN(2)/DEFEASANCE

53134

9/1/2013

LO(118)/OPEN(2)/DEFEASANCE

57737

10/1/2010

LO(82)/OPEN(2)/DEFEASANCE

57624

Yes(BACM 04-1-G)

10/1/2013

LO(118)/OPEN(2)/DEFEASANCE

57625

Yes(BACM 04-1-G)

11/1/2013

LO(118)/OPEN(2)/DEFEASANCE

7498

9/30/2013

LO(116)/OPEN(4)/DEFEASANCE

6364

6/30/2013

LO(116)/OPEN(4)/DEFEASANCE

7809

8/31/2013

LO(116)/OPEN(4)/DEFEASANCE

5110

9/30/2012

LO(116)/OPEN(4)/DEFEASANCE

7124

8/31/2013

LO(116)/OPEN(4)/DEFEASANCE

8194

9/30/2013

LO(116)/OPEN(4)/DEFEASANCE

7460

7/31/2013

LO(116)/OPEN(4)/DEFEASANCE

7628

7/31/2013

LO(116)/OPEN(4)/DEFEASANCE

57936

Yes(BACM 04-1-J)

12/1/2013

LO(118)/OPEN(2)/DEFEASANCE

57715

Yes(BACM 04-1-J)

12/1/2013

LO(118)/OPEN(2)/DEFEASANCE

57374

Yes(BACM 04-1-H)

8/1/2006

LO(36)/GRTR1%PPMTorYM(45)/OPEN(3)

Int Diff (BEY)-B

57714

9/1/2013

LO(117)/OPEN(3)/DEFEASANCE

57538

7/1/2013

LO(117)/OPEN(3)/DEFEASANCE

57449

9/1/2013

LO(117)/OPEN(3)/DEFEASANCE

57475

9/23/2008

LO(59)/GRTR1%PPMTorYM(118)/OPEN(3)

Int Diff (BEY)-B

57574

12/1/2008

LO(57)/OPEN(3)/DEFEASANCE

57705

10/31/2007

LO(47)/GRTR1%PPMTorYM(70)/OPEN(3)

Int Diff (BEY)-B

57303

5/1/2013

LO(117)/OPEN(3)/DEFEASANCE

57373

Yes(BACM 04-1-L)

3/9/2006

LO(31)/GRTR1%PPMTorYM(87)/OPEN(2)

Int Diff (BEY)-B

7297

7/31/2013

LO(116)/OPEN(4)/DEFEASANCE

57584

Yes(BACM 04-1-H)

10/17/2006

LO(35)/GRTR1%PPMTorYM(46)/OPEN(3)

Int Diff (BEY)-B

57491

Yes(BACM 04-1-L)

3/9/2006

LO(29)/GRTR1%PPMTorYM(89)/OPEN(2)

Int Diff (BEY)-B

57376

7/1/2013

LO(118)/OPEN(2)/DEFEASANCE

57583

Yes(BACM 04-1-H)

10/17/2006

LO(35)/GRTR1%PPMTorYM(46)/OPEN(3)

Int Diff (BEY)-B

57387

6/1/2013

LO(118)/OPEN(2)/DEFEASANCE

6036

7/31/2013

LO(116)/OPEN(4)/DEFEASANCE

6494

7/31/2013

LO(116)/OPEN(4)/DEFEASANCE

57498

8/1/2013

LO(119)/OPEN(1)/DEFEASANCE

57622

9/1/2013

LO(117)/OPEN(3)/DEFEASANCE

57335

8/1/2013

LO(118)/OPEN(2)/DEFEASANCE

6796

6/30/2018

LO(176)/OPEN(4)/DEFEASANCE

7465

9/30/2013

LO(116)/OPEN(4)/DEFEASANCE

7953

8/30/2013

LO(116)/OPEN(4)/DEFEASANCE

57546

9/1/2013

LO(118)/OPEN(2)/DEFEASANCE

5910

8/30/2013

LO(115)/OPEN(5)/DEFEASANCE

57708

10/1/2013

LO(117)/OPEN(3)/DEFEASANCE

57.1

57365

57.2

57365

57.3

57365

9/1/2005

LO(24)/GRTR1%PPMTorYM(95)/OPEN(1)

Int Diff (BEY)-B

57466

6/1/2013

LO(117)/OPEN(3)/DEFEASANCE

57695

Yes(BACM 04-1-I)

4/1/2011

LO(89)/OPEN(3)/DEFEASANCE

6722

9/30/2013

LO(116)/OPEN(4)/DEFEASANCE

7190

8/31/2013

LO(116)/OPEN(4)/DEFEASANCE

57412

Yes(BACM 04-1-I)

10/1/2011

LO(98)/OPEN(3)/DEFEASANCE

57515

5/1/2008

LO(54)/OPEN(6)/DEFEASANCE

57463

8/1/2013

LO(117)/OPEN(3)/DEFEASANCE

57692

9/1/2013

LO(117)/OPEN(3)/DEFEASANCE

57858

Yes(BACM 04-1-A)

Yes(BACM 04-1-K)

5/1/2006

LO(27)/GRTR1%PPMTorYM(92)/OPEN(1)

Int Diff (BEY)-B

57850

Yes(BACM 04-1-A)

Yes(BACM 04-1-K)

5/1/2006

LO(27)/GRTR1%PPMTorYM(92)/OPEN(1)

Int Diff (BEY)-B

[Additional columns continue on next page]

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

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


					Cut-off
					Date
Se-	Loan		Appraisal	Appraisal	LTV
quence	Number	Property Name	Value	Date	Ratio
1	57744	Village at Redondo Beach	$66,000,000	11/4/2003	65.0%
2	57555	Mount Vernon Place Apartments	48,015,000	7/31/2003	76.5%
3	57556	Dunwoody Place Apartments	47,650,000	7/31/2003	68.7%
4	57794	Prado Apartments	35,600,000	12/4/2003	76.4%
5	57550	Olive Grove Apartments	25,000,000	8/13/2003	59.7%
6	57759	Cobblestone Grove Apartments	17,400,000	11/4/2003	80.3%
7	7875	Bethany Towers	16,500,000	11/12/2003	70.2%
8	57,480	Sterling University Estates	13,880,000	5/5/2003	77.0%
9	55804	Bradford Woods Apartments	12,050,000	8/13/2003	80.0%
10	57696	Farmington Gates Apartments	11,000,000	10/1/2003	80.0%
11	56520	Wabash Landing Apartments	10,000,000	10/15/2003	78.7%
12	7234	Cooper Point Apartments	9,875,000	8/21/2003	76.7%
13	57690	The Arbors of Killeen	9,200,000	9/22/2003	79.8%
14	7623	Whispering Palms Apartments	7,375,000	9/10/2003	74.7%
15	57697	Ridgeway Commons Apartments	6,100,000	10/1/2003	80.0%
16	57586	Woodway Apartments	5,800,000	8/28/2003	79.7%
17	53134	The Gables Apartments	6,250,000	8/30/2003	73.7%
18	57737	Park Village Apartments	4,800,000	10/24/2003	79.9%
19	57624	G&K-Villa Topanga	5,190,000	10/1/2003	73.1%
20	57625	G&K-Fairvalley Villas	4,550,000	10/1/2003	79.8%
21	7498	Country View Apartments	5,400,000	9/15/2003	62.8%
22	6364	Lakewood Club Apartments	4,540,000	4/25/2003	74.5%
23	7809	Lake Terrace Apartments	4,000,000	11/10/2003	79.8%
24	5110	Sandlin Villas Apartments	4,000,000	11/21/2002	73.9%
25	7124	Trail West Apartments	3,690,000	7/31/2003	77.8%
26	8194	Windwhistle Apartments	3,480,000	11/10/2003	74.8%
27	7460	Inlet View Apartments	4,800,000	8/25/2003	51.9%
28	7628	Wesclay and Woodhaven Apartments	3,300,000	10/2/2003	75.3%
29	57936	Marquette II Student Housing	2,660,000	10/8/2003	48.8%
30	57715	Marquette I Student Housing	1,930,000	10/8/2003	58.2%
31	57374	Birkdale Village	93,880,000	4/24/2003	58.6%
32	57714	Firecreek Crossing	58,500,000	9/1/2004	76.7%
33	57538	Hillsborough Promenade	52,100,000	12/1/2003	78.3%
34	57449	Milpitas Square	57,600,000	8/6/2003	69.1%
35	57475	Mercantile East Shopping Center	52,000,000	8/1/2003	65.4%
36	57574	The Shops on Lake Avenue	39,100,000	11/17/2003	79.3%
37	57705	Tracy Pavilion	21,250,000	9/20/2003	78.6%
38	57303	Plaza at the Parks	22,025,000	5/1/2003	72.5%
39	57373	Highpoint Marketplace	17,250,000	5/16/2003	74.9%
40	7297	Northgate Village	17,800,000	8/26/2003	66.6%
41	57584	Village Square at Golf	18,700,000	9/15/2003	54.5%
42	57491	Marketplace East	13,380,000	8/4/2003	74.7%
43	57376	Clybourn Square Shopping Center	10,500,000	5/20/2003	79.5%
44	57583	Turkey Creek Phase II	13,500,000	9/15/2003	52.2%
45	57387	Building A - East Lake Sammamish Shopping Center	9,100,000	5/14/2003	71.7%
46	6036	Marlboro Square Shopping Center	9,300,000	4/21/2003	57.3%
47	6494	Palace Centre East	6,770,000	5/22/2003	78.6%
48	57498	Walgreens - St. Louis, MO	7,260,000	6/5/2003	69.8%
49	57622	Ahwatukee Foothills Towne Center	7,530,000	9/16/2003	66.4%
50	57335	Park Saratoga Retail Center	6,700,000	4/29/2003	59.7%
51	6796	Evergreen Forum	7,500,000	7/1/2003	47.2%
52	7465	Adobe Plaza	5,350,000	10/28/2003	64.9%
53	7953	Walgreens - Norfolk, VA	4,500,000	10/16/2003	74.0%
54	57546	Redbud Corners II aka Broken Arrow II	4,100,000	8/7/2003	72.9%
55	5910	Streetsboro Market Square	2,800,000	8/7/2003	71.1%
56	57708	Leo Burnett Building	300,000,000	12/4/2003	40.0%
57.1	57365	Hines-Sumitomo Life Office Portfolio - 425 Lexington Avenue	357,000,000	5/28/2003
57.2	57365	Hines-Sumitomo Life Office Portfolio - 499 Park Avenue	157,100,000	5/28/2003
57.3	57365	Hines-Sumitomo Life Office Portfolio - 1200 19th Street	69,700,000	5/27/2003
57	57365	Hines-Sumitomo Life Office Portfolio (Roll Up)	583,800,000	Various	45.3%
58	57466	SBC Center (fka Ameritech Center)	39,800,000	4/18/2003	77.0%
59	57695	Wood Hollow Corporate Center	39,300,000	8/14/2003	57.9%
60	6722	Tacoma Financial Center	25,500,000	8/18/2003	74.4%
61	7190	Irvine Technology Center	19,800,000	8/26/2003	73.9%
62	57412	Brookfield Corporate Center-Verizon	21,500,000	6/4/2003	64.4%
63	57515	Honeywell Building	19,400,000	7/22/2003	69.1%
64	57463	Galaxy Office Park I	15,000,000	7/8/2003	76.4%
65	57692	Waterpark at Briarwood	20,500,000	9/19/2003	55.6%
66	57858	Medical Services Building	1,800,000	12/9/2003	50.5%
67	57850	The Atrium Medical Offices	14,100,000	12/9/2003	69.9%

		Sub-Total Crossed Loans	15,900,000

[Additional columns continue on next page]

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS(continued)

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


			Total
			Units/	Units/	Net
Se-	Loan	Year Built/	SF/	SF/	Rentable
quence	Number	Renovated	Pads	Pads	Area (SF)
1	57744	1972	332	Units	238,500
2	57555	1997	412	Units	455,016
3	57556	1999	396	Units	443,666
4	57794	1972	282	Units	239,830
5	57550	2000	289	Units	289,528
6	57759	1987	292	Units	254,508
7	7875	1982/2002	140	Units	70,245
8		2000	144	Units	184,188
9	55804	1973/2002	312	Units	277,860
10	57696	1972	182	Units	192,428
11	56520	2001	92	Units	83,220
12	7234	2002	88	Units	97,511
13	57690	1996	160	Units	122,944
14	7623	1985	108	Units	108,000
15	57697	1974	127	Units	168,650
16	57586	1990	87	Units	85,860
17	53134	1997/2001	73	Units	94,600
18	57737	1973/2001	118	Units	95,340
19	57624	1979	48	Units	42,400
20	57625	1981	48	Units	52,938
21	7498	1990/2002	120	Units	118,560
22	6364	1961/2001	184	Units	90,368
23	7809	2001	48	Units	57,060
24	5110	1967	260	Units	182,776
25	7124	2002	56	Units	58,088
26	8194	1983	60	Units	45,252
27	7460	1985	100	Units	73,044
28	7628	1970	116	Units	98,720
29	57936	1966	36	Units	35,640
30	57715	1990	24	Units	24,040
31	57374	2002	656,614	SF	656,614
32	57714	1996	347,651	SF	347,651
33	57538	2002	328,237	SF	328,237
34	57449	1996	162,202	SF	162,202
35	57475	2003	261,260	SF	261,260
36	57574	2002	132,583	SF	132,583
37	57705	2003	95,054	SF	95,054
38	57303	1995	216,085	SF	216,085
39	57373	2001	96,673	SF	96,673
40	7297	1969/1985	97,155	SF	97,155
41	57584	1983/2003	134,894	SF	134,894
42	57491	1996	86,016	SF	86,016
43	57376	2002	35,766	SF	35,766
44	57583	2002	96,394	SF	96,394
45	57387	2001	45,525	SF	45,525
46	6036	1972/1999	90,893	SF	90,893
47	6494	2002	29,720	SF	29,720
48	57498	2003	15,120	SF	15,120
49	57622	1994	41,394	SF	41,394
50	57335	1979	18,008	SF	18,008
51	6796	1995	42,315	SF	42,315
52	7465	1999	17,122	SF	17,122
53	7953	2003	14,560	SF	14,560
54	57546	2001	29,400	SF	29,400
55	5910	1998	33,645	SF	33,645
56	57708	1989	1,117,978	SF	1,117,978
57.1	57365	1987	675,678	SF	675,678
57.2	57365	1981	280,404	SF	280,404
57.3	57365	1964/1987	231,641	SF	231,641
57	57365	Various	1,187,723	SF	1,187,723
58	57466	1981/2000	294,255	SF	294,255
59	57695	2001	124,600	SF	124,600
60	6722	1984	194,373	SF	194,373
61	7190	1972/2003	113,363	SF	113,363
62	57412	2002	192,884	SF	192,884
63	57515	1992	181,596	SF	181,596
64	57463	1986	76,573	SF	76,573
65	57692	2000	206,367	SF	206,367
66	57858	1973	45,720	SF	45,720
67	57850	1996	102,952	SF	102,952

[Additional columns continue on next page]

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS(continued)

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


		Loan
		Balance
		Per		Occupancy
Se-	Loan	Unit/SF/	Occupancy	As of	U/W	U/W
quence	Number	Pad	Percent	Date	Revenues	Expenses
1	57744	$129,229	96.4%	12/3/2003	$6,419,942	$1,769,247
2	57555	89,184	89.8%	11/25/2003	4,985,365	1,737,532
3	57556	82,688	90.7%	9/29/2003	4,468,124	1,610,135
4	57794	96,511	97.9%	1/19/2004	3,476,649	1,028,194
5	57550	51,662	93.8%	9/29/2003	2,561,823	1,104,130
6	57759	47,829	90.1%	11/30/2003	2,097,299	763,468
7	7875	82,688	100.0%	10/1/2003	1,799,729	763,919
8		74,215	92.9%	12/3/2003	1,930,611	1,035,282
9	55804	30,897	92.9%	10/27/2003	1,892,196	1,053,803
10	57696	48,352	93.4%	10/31/2003	1,581,801	729,102
11	56520	85,548	97.8%	10/17/2003	1,056,804	372,442
12	7234	86,014	95.5%	11/26/2003	1,105,603	378,324
13	57690	45,858	98.8%	9/30/2003	1,357,509	639,932
14	7623	51,038	95.4%	10/17/2003	948,516	414,242
15	57697	38,425	93.7%	10/31/2003	1,027,725	564,270
16	57586	53,100	93.1%	12/26/2003	713,543	276,985
17	53134	63,087	99.3%	11/26/2003	1,077,558	620,282
18	57737	32,508	99.2%	10/28/2003	848,228	463,160
19	57624	79,091	93.8%	10/31/2003	634,328	302,066
20	57625	75,671	95.8%	10/31/2003	629,819	298,531
21	7498	28,247	81.7%	11/23/2003	751,174	355,136
22	6364	18,390	91.3%	7/16/2003	898,676	519,121
23	7809	66,461	100.0%	10/17/2003	424,952	133,456
24	5110	11,370	91.5%	10/31/2003	867,685	526,424
25	7124	51,277	96.4%	10/1/2003	463,491	184,096
26	8194	43,412	100.0%	10/28/2003	434,391	172,632
27	7460	24,902	100.0%	10/8/2003	754,825	365,045
28	7628	21,429	89.7%	10/16/2003	630,443	359,070
29	57936	36,067	100.0%	12/1/2003	368,538	210,732
30	57715	46,818	100.0%	12/1/2003	250,340	126,837
31	57374	84	88.4%	12/31/2003	7,671,205	1,993,974
32	57714	129	97.2%	1/1/2004	5,189,552	1,027,510
33	57538	124	100.0%	12/1/2003	5,610,854	1,679,249
34	57449	246	100.0%	11/30/2003	5,602,635	1,532,337
35	57475	130	80.4%	10/1/2003	5,362,467	1,495,082
36	57574	234	90.8%	1/12/2004	4,480,496	1,800,175
37	57705	187	91.6%	11/30/2003	2,140,359	483,318
38	57303	74	99.5%	1/31/2004	2,555,816	844,484
39	57373	134	100.0%	10/31/2003	1,870,453	557,151
40	7297	122	94.4%	9/5/2003	1,714,436	464,730
41	57584	76	94.6%	12/31/2003	2,032,816	702,548
42	57491	116	90.4%	10/31/2003	1,537,809	518,240
43	57376	234	91.9%	10/30/2003	1,175,469	386,454
44	57583	73	96.3%	11/30/2003	1,287,909	300,671
45	57387	143	100.0%	9/24/2003	915,177	202,592
46	6036	59	95.2%	10/27/2003	1,106,760	360,555
47	6494	179	91.6%	10/8/2003	625,784	84,111
48	57498	335	100.0%	9/30/2003	566,412	53,798
49	57622	121	84.5%	11/15/2003	844,616	351,065
50	57335	222	89.1%	9/11/2003	574,236	173,884
51	6796	84	100.0%	12/5/2003	783,037	203,200
52	7465	203	100.0%	11/1/2003	520,085	95,244
53	7953	229	100.0%	10/16/2003	331,000	7,345
54	57546	102	100.0%	12/31/2003	447,336	108,445
55	5910	59	100.0%	11/11/2003	399,557	151,141
56	57708	107	98.2%	12/1/2003	42,752,582	20,709,662
57.1	57365	241	99.6%	12/1/2003
57.2	57365	249	92.5%	1/12/2004
57.3	57365	138	99.6%	1/28/2004
57	57365	223	Various	Various	79,200,090	31,323,989
58	57466	104	95.7%	9/1/2003	5,820,226	2,472,043
59	57695	183	100.0%	10/10/2003	3,935,835	1,686,019
60	6722	98	91.7%	11/9/2003	3,700,892	1,571,564
61	7190	129	100.0%	12/18/2003	2,043,515	400,773
62	57412	72	100.0%	1/13/2004	2,103,594	428,817
63	57515	74	100.0%	10/16/2003	1,710,240	62,732
64	57463	150	95.5%	10/1/2003	1,984,009	763,633
65	57692	55	93.6%	12/16/2003	2,736,212	1,353,841
66	57858	20	68.8%	2/1/2004	475,860	361,518
67	57850	96	92.5%	2/1/2004	2,522,822	1,317,820

[Additional columns continue on next page]

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS(continued)

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


					U/W
					Replacement
		U/W		U/W	Reserves	Most
Se-	Loan	Cash	U/W	Replacement	Per Unit/	Recent
quence	Number	Flow	DSCR	Reserves	SF/ Pad	Statement Type
1	57744	$4,567,695	1.57x	$83,000	$250.00	Annualized Most Recent
2	57555	3,144,833	1.20	103,000	250.00	Annualized Most Recent
3	57556	2,760,969	1.20	97,020	245.00	Annualized Most Recent
4	57794	2,363,855	1.27	84,600	300.00	Annualized Most Recent
5	57550	1,399,893	1.44	57,800	200.00	Annualized Most Recent
6	57759	1,233,091	1.37	100,740	345.00	Annualized Most Recent
7	7875	1,000,810	1.22	35,000	250.00	Annualized Most Recent
8		821,709	1.20	73,620	511.25	Annualized Most Recent
9	55804	745,417	1.20	92,976	298.00	Annualized Most Recent
10	57696	807,199	1.33	45,500	250.00	Annualized Most Recent
11	56520	661,362	1.20	23,000	250.00	Annualized Most Recent
12	7234	705,279	1.32	22,000	250.00	Annualized Most Recent
13	57690	677,577	1.34	40,000	250.00	Annualized Most Recent
14	7623	499,498	1.28	34,776	322.00	Annualized Most Recent
15	57697	431,705	1.28	31,750	250.00	Annualized Most Recent
16	57586	392,126	1.26	44,432	510.71	Annualized Most Recent
17	53134	435,376	1.38	21,900	300.00	Annualized Most Recent
18	57737	349,668	1.38	35,400	300.00	Annualized Most Recent
19	57624	316,014	1.20	16,248	338.50	Annualized Most Recent
20	57625	315,496	1.25	15,792	329.00	Annualized Most Recent
21	7498	353,356	1.39	42,682	355.68	Annualized Most Recent
22	6364	333,555	1.37	46,000	250.00	Annualized Most Recent
23	7809	279,496	1.27	12,000	250.00	Annualized Most Recent
24	5110	263,261	1.27	78,000	300.00	Annualized Most Recent
25	7124	265,395	1.31	14,000	250.00	Annualized Most Recent
26	8194	245,319	1.32	16,440	274.00	Annualized Most Recent
27	7460	354,780	2.00	35,000	350.00	Annualized Most Recent
28	7628	241,445	1.26	29,928	258.00	Annualized Most Recent
29	57936	147,006	1.62	10,800	300.00	Annualized Most Recent
30	57715	116,303	1.48	7,200	300.00	Annualized Most Recent
31	57374	5,291,562	1.66	57,852	0.09	Annualized Most Recent
32	57714	3,983,398	1.26	52,130	0.15	Annualized Most Recent
33	57538	3,819,223	1.31	32,766	0.10	Annualized Most Recent
34	57449	3,832,304	1.25	24,330	0.15	Annualized Most Recent
35	57475	3,702,436	1.42	26,126	0.10	Annualized Most Recent
36	57574	2,562,802	1.28	19,745	0.15
37	57705	1,608,436	1.26	9,505	0.10	Annualized Most Recent
38	57303	1,561,556	1.48	32,413	0.15	Annualized Most Recent
39	57373	1,262,675	1.48	14,501	0.15	Annualized Most Recent
40	7297	1,143,207	1.32	24,289	0.25	Annualized Most Recent
41	57584	1,156,885	1.72	33,724	0.25	Full Year
42	57491	940,931	1.33	21,574	0.25	Annualized Most Recent
43	57376	758,851	1.25	3,577	0.10	Annualized Most Recent
44	57583	935,245	2.01	9,299	0.10
45	57387	678,300	1.41	6,829	0.15	Annualized Most Recent
46	6036	667,390	1.78	18,179	0.20	Annualized Most Recent
47	6494	528,427	1.34	2,972	0.10	Annualized Most Recent
48	57498	512,614	1.47			Annualized Most Recent
49	57622	451,864	1.26	6,207	0.15	Annualized Most Recent
50	57335	364,966	1.23	16,567	0.92	Annualized Most Recent
51	6796	525,887	1.47	12,695	0.30	Annualized Most Recent
52	7465	401,313	1.54	3,936	0.23	Annualized Most Recent
53	7953	321,471	1.33	2,184	0.15
54	57546	307,126	1.44	3,528	0.12	Annualized Most Recent
55	5910	222,173	1.28	5,047	0.15	Annualized Most Recent
56	57708	20,362,424	2.61	391,292	0.35	Annualized Most Recent
57.1	57365
57.2	57365
57.3	57365
57	57365	44,237,603	2.66	478,128	0.40	Annualized Most Recent
58	57466	2,941,058	1.20	58,851	0.20	Annualized Most Recent
59	57695	2,088,776	1.31	18,690	0.15	Annualized Most Recent
60	6722	1,790,159	1.31	29,156	0.15	Annualized Most Recent
61	7190	1,452,702	1.36	11,336	0.10	Annualized Most Recent
62	57412	1,461,074	1.74	36,648	0.19	Annualized Most Recent
63	57515	1,388,138	1.55	27,239	0.15
64	57463	1,052,216	1.21	11,741	0.15	Annualized Most Recent
65	57692	1,081,323	1.38	39,210	0.19	Annualized Most Recent
66	57858	82,568	1.30	9,144	0.20	Full Year
67	57850	1,088,682	1.58	20,687	0.20	Full Year

[Additional columns continue on next page]

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS(continued)

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


		Most	Most	Full	Full
Se-	Loan	Recent	Recent	Year	Year
quence	Number	End Date	NOI	End Date	NOI	Largest Tenant
1	57744	9/30/2003	$4,605,721	12/31/2002	$4,663,800
2	57555	6/30/2003	2,940,430	12/31/2002	2,957,774
3	57556	6/30/2003	2,489,852	12/31/2002	3,004,707
4	57794	11/30/2003	2,621,108	12/31/2002	2,455,960
5	57550	8/31/2003	1,324,235	12/31/2002	-32,419
6	57759	9/30/2003	1,393,777	12/31/2002	1,216,914
7	7875	9/30/2003	1,035,021	12/31/2002	1,021,156
8		11/25/2003	865,613	12/31/2002	697,800
9	55804	9/30/2003	799,027	12/31/2002	508,922
10	57696	10/31/2003	967,958	12/31/2001	698,298
11	56520	9/30/2003	448,525	12/31/2002	58,058
12	7234	11/30/2003	313,840
13	57690	8/31/2003	802,815	12/31/2002	757,664
14	7623	9/30/2003	482,304	12/31/2002	564,083
15	57697	10/31/2003	519,746	12/31/2001	523,091
16	57586	8/25/2003	564,965	12/31/2002	626,212
17	53134	11/30/2003	403,858	12/31/2002	359,014
18	57737	9/30/2003	301,205
19	57624	9/30/2003	390,329	4/30/2002	318,697
20	57625	9/30/2003	366,915	5/31/2002	319,569
21	7498	10/31/2003	404,994	12/31/2002	467,682
22	6364	6/30/2003	331,599	12/31/2002	355,931
23	7809	10/31/2003	208,188	12/31/2002	150,081
24	5110	9/30/2003	305,773	12/31/2002	304,802
25	7124	9/30/2003	254,591
26	8194	10/31/2003	283,152	12/31/2001	180,022
27	7460	8/31/2003	494,398	12/31/2002	431,247
28	7628	9/30/2003	287,988	12/31/2002	288,658
29	57936	9/30/2003	167,817	12/31/2002	209,496
30	57715	9/30/2003	162,325	12/31/2002	135,809
31	57374	9/30/2003	7,345,868			Dick's Sporting Goods
32	57714	9/30/2003	3,426,067	12/31/2002	2,884,664	Safeway
33	57538	9/30/2003	2,148,760			Lowe's
34	57449	9/30/2003	5,030,595	12/31/2002	4,727,907	99 Ranch
35	57475	10/31/2003	2,168,055			Kohl's (Ground Lease)
36	57574					Linen's N Things
37	57705	11/30/2003	1,340,082			Marshall's
38	57303	12/31/2003	2,139,254	12/31/2002	1,722,602	Academy Sports
39	57373	10/31/2003	1,547,048	12/31/2002	1,136,317	Safeway Stores 45 (Safeway Inc)
40	7297	8/31/2003	1,349,690	12/31/2002	1,300,790	Longs Drug Stores
41	57584	12/31/2003	1,343,007			Publix
42	57491	6/30/2003	613,310	12/31/2002	481,199	Michael's
43	57376	9/30/2003	385,303			Golfsmith
44	57583					Ross
45	57387	9/30/2003	594,142			Pacific Fabrics Corp.
46	6036	8/31/2003	796,006	12/31/2002	746,910	Food Lion
47	6494	9/30/2003	554,996	12/31/2002	406,370	Walgreen's
48	57498	9/30/2003	2,249,824			Walgreen Co.
49	57622	9/30/2003	396,303	12/31/2002	565,996	Big 5 Sports
50	57335	8/18/2003	654,543	12/31/2002	581,779	Phoenix Real Estate
51	6796	9/30/2003	577,804	12/31/2002	619,546	Circuit City Stores
52	7465	12/31/2003	455,328	12/31/2002	419,367	Orthodontix
53	7953					Walgreen's
54	57546	6/30/2003	396,518	12/31/2002	13,185	Dollar Tree
55	5910	9/30/2003	323,792	12/31/2002	246,044	Staple's
56	57708	11/30/2003	21,924,144	12/31/2002	20,417,408	Leo Burnett
57.1	57365					Simpson Thacher & Bartlett
57.2	57365					Bloomberg
57.3	57365					Piper Rudnick
57	57365	9/30/2003	51,831,874	12/31/2002	46,750,231
58	57466	9/30/2003	2,889,897	12/31/2002	2,775,382	SBC (fka Ameritech Publishing)
59	57695	8/31/2003	3,789,698	12/31/2002	3,792,310	GreenPoint Mortgage Funding, Inc.
60	6722	10/31/2003	1,507,715			Sagem Morpho
61	7190	9/30/2003	1,682,603	12/31/2002	1,263,501	ICN Biomedicals
62	57412	12/31/2003	1,786,572	12/31/2002	1,714,458	Verizon Wireless
63	57515					Honeywell International, Inc.
64	57463	9/30/2003	1,395,895	12/31/2002	1,377,337	Paradigm Sum
65	57692	9/30/2003	1,995,356	12/31/2002	1,931,212	FlightSafety Services Corp.
66	57858	6/30/2003	184,135	12/31/2002	186,216	Associated Hospital Tenants
67	57850	6/30/2003	1,216,148	12/31/2002	1,201,660	Associated Hospital Tenants

[Additional columns continue on next page]

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS(continued)

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


			Largest	Largest		Second
		Largest	Tenant	Tenant		Largest
		Tenant	% of	Lease		Tenant
Se-	Loan	Leased	Total	Expira-		Leased
quence	Number	SF	SF	tion	Second Largest Tenant	SF
1	57744
2	57555
3	57556
4	57794
5	57550
6	57759
7	7875
8 9	55804
10	57696
11	56520
12	7234
13	57690
14	7623
15	57697
16	57586
17	53134
18	57737
19	57624
20	57625
21	7498
22	6364
23	7809
24	5110
25	7124
26	8194
27	7460
28	7628
29	57936
30	57715
31	57374	32,000	11%	1/31/2018	Barnes & Noble	23,437
32	57714	55,269	16%	5/31/2016	TJX Co.	45,899
33	57538	160,548	49%	1/31/2023	Pathmark	55,200
34	57449	38,814	24%	8/31/2011	Mayflower Seafood Rest.	10,017
35	57475	93,990	36%	3/31/2023	Chick's Sporting Goods	45,000
36	57574	34,620	26%	7/31/2015	Organized Living	18,000
37	57705	30,300	32%	5/31/2013	Linens N' Things	28,260
38	57303	52,500	24%	2/28/2006	Michael's	39,845
39	57373	58,580	61%	11/14/2026	Highpoint Liquor	5,041
40	7297	26,802	28%	10/31/2011	TJ Maxx	23,040
41	57584	39,795	30%	12/1/2008	Lifestyle Design Furniture	10,800
42	57491	23,991	28%	2/28/2012	Petco	13,000
43	57376	14,636	41%	11/30/2012	Ulta	10,007
44	57583	30,187	31%	1/31/2014	PetsMart	19,107
45	57387	22,720	50%	5/31/2008	La Z Boy Furniture	22,805
46	6036	37,981	42%	7/31/2019	Advanced Auto	12,543
47	6494	14,490	49%	12/31/2061	Blockbuster	4,810
48	57498	15,120	100%	7/31/2028
49	57622	11,250	27%	1/31/2014	Partyland	6,000
50	57335	3,440	19%	11/30/2007	North American Title	2,800
51	6796	23,043	54%	8/2/2016	Blockbuster Video	6,373
52	7465	3,975	23%	10/31/2006	Sprint	3,500
53	7953	14,560	100%	10/31/2078
54	57546	7,980	27%	1/31/2008	Vintage Stock	4,500
55	5910	23,925	71%	9/30/2013	FMC Dialysis Services	6,384
56	57708	697,678	62%	12/31/2012	Winston & Strawn	357,270
57.1	57365	389,585	58%	10/31/2018	Canadian Imperial Bank	271,315
57.2	57365	145,463	52%	9/30/2004	Dreier and Baritz	32,893
57.3	57365	164,997	71%	9/30/2007	Kelley Drye & Warren	43,711
57	57365
58	57466	179,460	61%	8/31/2010	Kelly Services	49,540
59	57695	124,600	100%	7/31/2011
60	6722	49,750	26%	12/22/2006	University of Phoenix	19,700
61	7190	29,200	26%	12/31/2007	Home Consignment Center	20,089
62	57412	192,884	100%	1/31/2012
63	57515	181,596	100%	7/31/2008
64	57463	26,694	35%	9/1/2006	Washington Mutual	11,598
65	57692	37,704	18%	9/30/2009	Arrow Electronics, Inc.	36,077
66	57858	5,948	13%	6/30/2004	Broward Ear	5,115
67	57850	31,339	30%	6/30/2005	S. Florida Eys Cons	3,294

[Additional columns continue on next page]

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS(continued)

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


		Second	Second			Third	Third
		Largest	Largest		Third	Largest	Largest
		Tenant	Tenant		Largest	Tenant	Tenant
		% of	Lease		Tenant	% of	Lease
Se-	Loan	Total	Expira-		Leased	Total	Expira-
quence	Number	SF	tion	Third Largest Tenant	SF	SF	tion
1	57744
2	57555
3	57556
4	57794
5	57550
6	57759
7	7875
8 9	55804
10	57696
11	56520
12	7234
13	57690
14	7623
15	57697
16	57586
17	53134
18	57737
19	57624
20	57625
21	7498
22	6364
23	7809
24	5110
25	7124
26	8194
27	7460
28	7628
29	57936
30	57715
31	57374	8%	1/31/2013	Pier 1 Imports	10,159	4%	4/30/2012
32	57714	13%	5/31/2013	Circuit City	45,524	13%	1/31/2017
33	57538	17%	3/31/2023	TJX	30,000	9%	3/31/2013
34	57449	6%	7/31/2006	Hot Pot City	5,950	4%	8/31/2006
35	57475	17%	5/31/2018	Homegoods	24,000	9%	8/31/2013
36	57574	14%	5/31/2018	Stein Mart	13,546	10%	3/31/2013
37	57705	30%	1/31/2014	Washington Mutual	4,734	5%	7/31/2013
38	57303	18%	11/4/2005	Linens N' Things	34,800	16%	12/1/2011
39	57373	5%	1/31/2007	CiCi's Pizza	4,200	4%	6/30/2013
40	7297	24%	1/31/2007	Pacific Fabrics	13,432	14%	6/30/2006
41	57584	8%	9/1/2005	Northstar Beauty Salon	5,522	4%	6/1/2011
42	57491	15%	1/31/2014	Famous Footwear	10,000	12%	8/31/2008
43	57376	28%	5/31/2013	Washington Mutual	3,456	10%	6/30/2013
44	57583	20%	1/1/2019	Pier One	10,000	10%	3/31/2008
45	57387	50%	3/31/2018
46	6036	14%	12/31/2008	Dollar General	8,000	9%	5/31/2005
47	6494	16%	4/30/2012	AT&T Wireless	2,520	8%	12/31/2007
48	57498
49	57622	14%	1/31/2006	Famous Footwear	4,500	11%	7/31/2004
50	57335	16%	7/31/2007	Chicago Title Company	2,640	15%	12/31/2007
51	6796	15%	2/28/2007	Kinko's, Inc.	4,999	12%	5/31/2005
52	7465	20%	1/31/2005	Shadez	3,500	20%	10/31/2004
53	7953
54	57546	15%	12/31/2007	Cato	4,060	14%	2/29/2008
55	5910	19%	6/30/2009	Edward Jones	1,270	4%	7/31/2008
56	57708	32%	3/31/2006	Renaissance Hotel	21,969	2%	6/30/2020
57.1	57365	40%	10/31/2008	Fleet Bank	3,756	1%	10/31/2013
57.2	57365	12%	5/31/2011	Mercer Mgmt.	20,293	7%	9/30/2006
57.3	57365	19%	9/30/2007	Sam & Harry's	9,849	4%	1/31/2010
57	57365
58	57466	17%	2/28/2005	Trans Un Settlement	9,294	3%	6/30/2010
59	57695
60	6722	10%	10/31/2010	RSM McGladrey, Inc.	13,412	7%	12/22/2011
61	7190	18%	6/30/2014	US Pathology Labs, Inc.	19,200	17%	8/31/2008
62	57412
63	57515
64	57463	15%	11/1/2005	Canadalgua Wine	7,496	10%	7/31/2005
65	57692	17%	10/31/2005	Arapahoe County	29,400	14%	2/28/2006
66	57858	11%	6/30/2011	Michael Morrison	3,063	7%	2/14/2012
67	57850	3%	7/31/2006	S. Florida Cardiology Assoc	3,162	3%	1/31/2007

[Additional columns continue on next page]

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS


Se-	Loan		Loan
quence	Number	Property Name	Group	Property Address	County
68	57474	Federal Way Center Office Building	1	2505 320th Street South	King
69	57206	Buschwood I and II Office Buildings	1	3450 and 3550 Buschwood Park Drive	Hillsborough
70	57462	Atrium Memorial Surgery Center	1	1931 Gunbarrel Road	Hamilton
71	5724	Public Square Office	1	75 Public Square	Cuyahoga
72	57186	4530 Wisconsin Ave NW	1	4530 Wisconsin Avenue NW	District of Columbia
73	57838	2201 Medical Plaza	1	2201 Murphy Ave	Davidson
74.1	57898	7550 Fannin Medical Office Building	1	7550 Fannin Road	Harris
74.2	57898	Garage Annex Womens Hospital	1	7550 Fannin Road	Harris
74	57898	7550 Fannin Medical Office Building and Garage Annex Womens Hospital (Roll Up)	1	7550 Fannin Road	Harris
75	6385	Medical Arts Center	1	1275 Highway 54 West	Fayette
76	57832	7580 Fannin	1	7580 Fannin Road	Harris
77	57853	Mission Oaks Office Building	1	15400 National Avenue	Santa Clara
78	57865	Augusta Professional Building	1	3624 J. Dewey Gray Circle	Richmond
79	57890	Tace	1	2200 Murphy Avenue	Davidson
80	57888	2222 State	1	2222 State Street	Davidson
81	57891	Building C	1	310 23rd Avenue	Davidson
		Sub-Total Crossed Loans
82	57431	Nestle Distribution Center - Fort Worth, TX	1	13600 Independence Parkway	Tarrant
83	57329	Palm Crossing at Fort Lauderdale Commerce Center	1	5361-5381 NW 33rd Ave, 3320-3350 NW 53rd St, 3530-3560 NW 56th St	Broward
84	57477	Raley's Building - Sacramento	1	3925 Seaport Boulevard	Yolo
85	57403	1804 Plaza Avenue	1	1804 Plaza Avenue	Nassau
86	57464	2090 Woodward	1	2090 Woodward Street	Travis
87.1	57571	Wellbridge II - Bel Air Athletic Club- Bel Air, MD	1	658 Boulton Street	Hartford
87.2	57571	Wellbridge II - Athletic Club Northeast- Atlanta, GA	1	1515 Sheridan Road	DeKalb
87	57571	Wellbridge II (Roll Up)	1	Various	Various
88	57633	MHC Portfolio - Sherwood Forest Mobile Home Park and RV Resort	2	5302 West Irlo Bronson Highway	Osceola
89	57640	MHC Portfolio - Santiago Estates	1	13691 Gavina Avenue	Los Angeles
90	57654	MHC Portfolio - The Highlands at Brentwood	2	120 North Val Vista Drive	Maricopa
91	57661	MHC Portfolio - Whispering Pines	1	A-1 Janice Road	Sussex
92	57599	Continental Communities - Lincoln Park MHC	2	10301 W. Greenfield Avenue	Milwaukee
93	57669	MHC Portfolio - Shadowbrook	1	13640 SE Highway 212	Clackamas
94	57675	MHC Portfolio - Aspen Meadows	1	83 Big Burn Lane	Sussex
95	57605	Continental Communities - Heritage North MHC	1	2895 Henry Lakes Boulevard	Bartholomew
96	57596	Continental Communities - Arlington Valley MHC	2	1600 North Willis Drive	Monroe
97	57604	Continental Communities - Wheatland Estates MHC	1	32200 45th Street	Kenosha
98	57632	MHC Portfolio - Holiday Ranch	1	4300 East Bay Drive	Pinellas
99	57602	Continental Communities - Sunset Village MHC	1	3202 S. 12th Street	Marshall
100	6438	Twin Valley Estates MHC	2	241 Lovers Lane Road	Sullivan
101	7395	Moon Valley MHC	2	1304 East Bell Road	Maricopa
102	7482	Lynnwood Heights MHC	2	4111 164th Street Southwest	Snohomish
103	57600	Continental Communities - North Shore MHC	1	17990 N. Shore Road	Ottawa
104	57664	MHC Portfolio - The Oaks at Countrywood	1	3235 Sunset Oaks Drive	Hillsborough
105.1	57558	Shurgard Self Storage Portfolio - Greenville Pleasantburg	1	2112 North Pleasantburg Drive	Greenville
105.2	57558	Shurgard Self Storage Portfolio - Matthews	1	13015 East Independence Boulevard	Mecklenburg
105.3	57558	Shurgard Self Storage Portfolio - Concord	1	3001 South Ridge Street	Cabarrus
105.4	57558	Shurgard Self Storage Portfolio - Greenville Rocky Creek	1	290 Rocky Creek Road	Greenville
105	57558	Shurgard Self Storage Portfolio (Roll Up)	1	Various	Various
106	57413	Pioneer Parkway Self Storage	1	1102 West Pioneer Parkway	Dallas
107	57389	South Star Self Storage	1	10719 Southern Boulevard	Palm Beach
108	57560	Plantation Storage	1	1110 Fording Island Road	Beaufort
109	7727	Martin Self Storage	1	110 South Kerr Avenue	New Hanover
110	7690	Grant Avenue Self Storage	1	2300 Grant Avenue	Alameda
111	6947	Quick Stop Self Storage	1	465 West 4800 South	Salt Lake
112	7708	Storage Depot - Killeen	1	1507 Martin Luther King Jr. Boulevard	Bell
113	51838	Sheraton Four Points Hotel-San Diego, CA	1	8110 Aero Drive	San Diego

		Totals/Weighted Average		113 Loans

(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.

[Additional columns continue on next page]

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS(continued)

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


Se-	Loan			Zip	Property	Original
quence	Number	City	State	Code	Type	Balance
68	57474	Federal Way	WA	98003	Office	10,125,000
69	57206	Tampa	FL	33618	Office	9,000,000
70	57462	Chattanooga	TN	37421	Office	5,440,000
71	5724	Cleveland	OH	44113	Office	4,500,000
72	57186	Washington	DC	20016	Office	4,450,000
73	57838	Nashville	TN	37203	Office	4,325,528
74.1	57898	Houston	TX	77054	Office	3,471,181
74.2	57898	Houston	TX	77054	Office	694,236
74	57898	Houston	TX	77054	Office	4,165,417
75	6385	Fayetteville	GA	30214	Office	3,656,250
76	57832	Houston	TX	77054	Office	3,640,000
77	57853	Los Gatos	CA	95032	Office	3,550,619
78	57865	Augusta	GA	30909	Office	2,214,669
79	57890	Nashville	TN	37203	Office	504,000
80	57888	Nashville	TN	37203	Office	613,148
81	57891	Nashville	TN	37203	Office	618,204

						1,735,352
82	57431	Fort Worth	TX	76177	Industrial	23,600,000
83	57329	Fort Lauderdale	FL	33309	Industrial	12,675,000
84	57477	West Sacramento	CA	95691	Industrial	7,650,000
85	57403	New Hyde Park	NY	11040	Industrial	2,825,000
86	57464	Austin	TX	78744	Industrial	2,600,000
87.1	57571	Bel Air	MD	21014	Other	9,136,279
87.2	57571	Atlanta	GA	30324	Other	6,363,721
87	57571	Various	Various	Various	Other	15,500,000
88	57633	Kissimmee	FL	34746	Manufactured Housing Community	27,491,293
89	57640	Sylmar	CA	91342	Manufactured Housing Community	16,204,901
90	57654	Mesa	AZ	85213	Manufactured Housing Community	10,909,718
91	57661	Lewes	DE	19958	Manufactured Housing Community	9,870,562
92	57599	West Allis	WI	53214	Manufactured Housing Community	7,102,000
93	57669	Clackamas	OR	97015	Manufactured Housing Community	6,320,000
94	57675	Rehoboth Beach	DE	19971	Manufactured Housing Community	5,620,224
95	57605	Columbus	IN	47201	Manufactured Housing Community	5,600,000
96	57596	Bloomington	IN	47404	Manufactured Housing Community	5,063,000
97	57604	Wheatland	WI	53105	Manufactured Housing Community	4,920,000
98	57632	Clearwater	FL	33764	Manufactured Housing Community	3,839,005
99	57602	Marshalltown	IA	50158	Manufactured Housing Community	3,001,000
100	6438	Charlestown	NH	03603	Manufactured Housing Community	3,022,000
101	7395	Phoenix	AZ	85022	Manufactured Housing Community	2,900,000
102	7482	Lynnwood	WA	98037	Manufactured Housing Community	2,350,000
103	57600	Spring Lake	MI	49456	Manufactured Housing Community	1,760,000
104	57664	Plant City	FL	33563	Manufactured Housing Community	1,318,949
105.1	57558	Greenville	SC	29609	Self Storage	2,280,753
105.2	57558	Matthews	NC	28105	Self Storage	2,141,823
105.3	57558	Concord	NC	28025	Self Storage	1,881,331
105.4	57558	Greenville	SC	29615	Self Storage	1,696,093
105	57558	Various	Various	Various	Self Storage	8,000,000
106	57413	Grand Prairie	TX	75051	Self Storage	6,700,000
107	57389	Royal Palm Beach	FL	33411	Self Storage	6,500,000
108	57560	Bluffton	SC	29910	Self Storage	4,500,000
109	7727	Wilmington	NC	28403	Self Storage	4,200,000
110	7690	San Lorenzo	CA	94580	Self Storage	2,600,000
111	6947	Murray	UT	84123	Self Storage	1,331,500
112	7708	Killeen	TX	76543	Self Storage	975,000
113	51838	San Diego	CA	92123	Hotel	7,334,000

						$1,330,536,732

[Additional columns continue on next page]

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS(continued)

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


		Cut-off	Maturity			Admini-
Se-	Loan	Date	Date	Loan	Mortgage	strative
quence	Number	Balance	Balance	Type	Rate	Fee Rate(i)
68	57474	10,064,225	7,765,092	Balloon	5.620%	0.122%
69	57206	8,924,094	8,052,547	Balloon	5.410%	0.122%
70	57462	5,381,286	3,567,817	Balloon	5.850%	0.122%
71	5724	4,478,249	3,808,903	Balloon	5.858%	0.072%
72	57186	4,428,865	3,775,711	Balloon	5.940%	0.122%
73	57838	4,320,316	3,647,340	Balloon	5.743%	0.122%
74.1	57898	3,466,605	3,211,865
74.2	57898	693,321	642,373
74	57898	4,159,926	3,854,238	Balloon	5.116%	0.122%
75	6385	3,649,353	3,132,915	Balloon	6.292%	0.112%
76	57832	3,635,202	3,368,072	Balloon	5.116%	0.122%
77	57853	3,545,939	3,285,368	Balloon	5.116%	0.122%
78	57865	2,211,750	2,049,221	Balloon	5.116%	0.122%
79	57890	503,393	424,980	Balloon	5.743%	0.122%
80	57888	612,409	517,014	Balloon	5.743%	0.122%
81	57891	617,459	521,278	Balloon	5.743%	0.122%

		1,733,261	1,463,271
82	57431	23,434,354	19,427,053	Balloon	5.940%	0.122%
83	57329	12,562,572	11,283,984	Balloon	5.170%	0.122%
84	57477	7,608,490	6,545,691	Balloon	6.240%	0.122%
85	57403	2,803,020	2,229,497	Balloon	6.480%	0.122%
86	57464	2,548,222	61,996	Fully Am	6.360%	0.122%
87.1	57571	9,115,063	7,964,635
87.2	57571	6,348,944	5,547,632
87	57571	15,464,007	13,512,267	Balloon	6.910%	0.122%
88	57633	27,370,803	25,524,760	Balloon	5.350%	0.122%
89	57640	16,204,901	14,389,541	IO, Balloon	6.020%	0.122%
90	57654	10,909,718	9,560,609	IO, Balloon	6.327%	0.122%
91	57661	9,870,562	8,649,956	IO, Balloon	6.327%	0.122%
92	57599	7,102,000	6,273,038	IO, Balloon	5.785%	0.122%
93	57669	6,320,000	5,538,461	IO, Balloon	6.327%	0.122%
94	57675	5,620,224	4,925,220	IO, Balloon	6.327%	0.122%
95	57605	5,573,459	5,169,359	Balloon	4.953%	0.122%
96	57596	5,063,000	4,473,364	IO, Balloon	5.798%	0.122%
97	57604	4,920,000	4,345,727	IO, Balloon	5.785%	0.122%
98	57632	3,822,179	3,564,390	Balloon	5.350%	0.122%
99	57602	3,001,000	2,650,717	IO, Balloon	5.785%	0.122%
100	6438	2,993,932	2,361,930	Balloon	6.194%	0.062%
101	7395	2,891,604	2,457,334	Balloon	5.896%	0.112%
102	7482	2,340,756	1,990,213	Balloon	5.886%	0.052%
103	57600	1,760,000	1,544,028	IO, Balloon	5.493%	0.122%
104	57664	1,313,168	1,224,601	Balloon	5.350%	0.122%
105.1	57558	2,271,788	1,931,796
105.2	57558	2,133,405	1,814,123
105.3	57558	1,873,937	1,593,486
105.4	57558	1,689,426	1,436,589
105	57558	7,968,555	6,775,994	Balloon	5.890%	0.122%
106	57413	6,619,207	3,919,969	Balloon	5.490%	0.122%
107	57389	6,450,526	5,408,138	Balloon	5.300%	0.122%
108	57560	4,486,427	3,790,879	Balloon	5.700%	0.122%
109	7727	4,188,280	3,577,059	Balloon	6.070%	0.102%
110	7690	2,592,559	2,024,370	Balloon	6.068%	0.052%
111	6947	1,324,612	1,052,579	Balloon	6.533%	0.122%
112	7708	971,100	764,318	Balloon	6.265%	0.052%
113	51838	7,261,109	6,337,041	Balloon	6.500%	0.122%

		$1,327,183,333	$1,171,229,342		5.524%	0.101%

[Additional columns continue on next page]

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS(continued)

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


		Sub-	Net		First	Interest
Se-	Loan	Servicing	Mortgage	Note	Payment	Accrual
quence	Number	Fee Rate	Rate	Date	Date	Method
68	57474	0.100%	5.498%	10/1/2003	12/1/2003	ACT/360
69	57206	0.100%	5.288%	6/11/2003	8/1/2003	ACT/360
70	57462	0.100%	5.728%	9/18/2003	11/1/2003	ACT/360
71	5724	0.050%	5.786%	9/25/2003	11/1/2003	ACT/360
72	57186	0.100%	5.818%	9/26/2003	11/1/2003	ACT/360
73	57838	0.100%	5.622%	1/20/2004	3/1/2004	ACT/360
74.1	57898
74.2	57898
74	57898	0.100%	4.994%	1/20/2004	3/1/2004	ACT/360
75	6385	0.090%	6.180%	12/4/2003	2/1/2004	ACT/360
76	57832	0.100%	4.994%	1/20/2004	3/1/2004	ACT/360
77	57853	0.100%	4.994%	1/20/2004	3/1/2004	ACT/360
78	57865	0.100%	4.994%	1/20/2004	3/1/2004	ACT/360
79	57890	0.100%	5.622%	1/20/2004	3/1/2004	ACT/360
80	57888	0.100%	5.622%	1/20/2004	3/1/2004	ACT/360
81	57891	0.100%	5.622%	1/20/2004	3/1/2004	ACT/360
82	57431	0.100%	5.818%	9/23/2003	11/1/2003	ACT/360
83	57329	0.100%	5.048%	6/18/2003	8/1/2003	ACT/360
84	57477	0.100%	6.118%	8/21/2003	10/1/2003	ACT/360
85	57403	0.100%	6.358%	8/6/2003	10/1/2003	ACT/360
86	57464	0.100%	6.238%	8/6/2003	10/1/2003	ACT/360
87.1	57571
87.2	57571
87	57571	0.100%	6.788%	11/7/2003	1/1/2004	ACT/360
88	57633	0.100%	5.228%	10/17/2003	12/1/2003	ACT/360
89	57640	0.100%	5.898%	10/17/2003	12/1/2003	ACT/360
90	57654	0.100%	6.205%	10/17/2003	12/1/2003	ACT/360
91	57661	0.100%	6.205%	10/17/2003	12/1/2003	ACT/360
92	57599	0.100%	5.663%	10/23/2003	12/1/2003	ACT/360
93	57669	0.100%	6.205%	10/17/2003	12/1/2003	ACT/360
94	57675	0.100%	6.205%	10/17/2003	12/1/2003	ACT/360
95	57605	0.100%	4.831%	10/23/2003	12/1/2003	ACT/360
96	57596	0.100%	5.676%	10/23/2003	12/1/2003	ACT/360
97	57604	0.100%	5.663%	10/23/2003	12/1/2003	ACT/360
98	57632	0.100%	5.228%	10/17/2003	12/1/2003	ACT/360
99	57602	0.100%	5.663%	10/23/2003	12/1/2003	ACT/360
100	6438	0.040%	6.132%	7/31/2003	9/1/2003	ACT/360
101	7395	0.090%	5.784%	11/25/2003	1/1/2004	ACT/360
102	7482	0.030%	5.834%	10/29/2003	12/1/2003	ACT/360
103	57600	0.100%	5.371%	10/23/2003	12/1/2003	ACT/360
104	57664	0.100%	5.228%	10/17/2003	12/1/2003	ACT/360
105.1	57558
105.2	57558
105.3	57558
105.4	57558
105	57558	0.100%	5.768%	10/8/2003	12/1/2003	ACT/360
106	57413	0.100%	5.368%	7/2/2003	8/1/2003	ACT/360
107	57389	0.100%	5.178%	7/22/2003	9/1/2003	ACT/360
108	57560	0.100%	5.578%	11/20/2003	1/1/2004	ACT/360
109	7727	0.080%	5.968%	11/14/2003	1/1/2004	ACT/360
110	7690	0.030%	6.016%	12/4/2003	2/1/2004	ACT/360
111	6947	0.100%	6.411%	10/3/2003	12/1/2003	ACT/360
112	7708	0.030%	6.213%	11/13/2003	1/1/2004	ACT/360
113	51838	0.100%	6.378%	10/1/2003	11/1/2003	ACT/360

		0.079%	5.423%

[Additional columns continue on next page]

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS(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
68	57474	62,904	120	300		4	116		11/1/2013
69	57206	50,594	84	360		8	76		7/1/2010
70	57462	38,505	120	240		5	115		10/1/2013
71	5724	26,570	120	360		5	115		10/1/2013
72	57186	26,509	120	360		5	115		10/1/2013
73	57838	25,224	120	360		1	119		2/1/2014
74.1	57898
74.2	57898
74	57898	22,656	60	360		1	59		2/1/2009
75	6385	22,612	120	360		2	118		1/1/2014
76	57832	19,798	60	360		1	59		2/1/2009
77	57853	19,312	60	360		1	59		2/1/2009
78	57865	12,046	60	360		1	59		2/1/2009
79	57890	2,939	120	360		1	119		2/1/2014
80	57888	3,576	120	360		1	119		2/1/2014
81	57891	3,605	120	360		1	119		2/1/2014
82	57431	151,191	100	300		5	95		2/1/2012
83	57329	69,365	84	360		8	76		7/1/2010
84	57477	47,053	120	360		6	114		9/1/2013
85	57403	19,039	120	300		6	114		9/1/2013
86	57464	22,449	180	180		6	174		9/1/2018
87.1	57571
87.2	57571
87	57571	102,187	120	360		3	117		12/1/2013
88	57633	153,515	60	360		4	56		11/1/2008
89	57640	97,365	120	360	24	4	116		11/1/2013
90	57654	67,720	144	360	36	4	140		11/1/2015
91	57661	61,270	144	360	36	4	140		11/1/2015
92	57599	41,603	120	360	24	4	116		11/1/2013
93	57669	39,230	144	360	36	4	140		11/1/2015
94	57675	34,887	144	360	36	4	140		11/1/2015
95	57605	29,900	60	360		4	56		11/1/2008
96	57596	29,701	120	360	24	4	116		11/1/2013
97	57604	28,821	120	360	24	4	116		11/1/2013
98	57632	21,438	60	360		4	56		11/1/2008
99	57602	17,580	120	360	24	4	116		11/1/2013
100	6438	19,844	120	300		7	113		8/1/2013
101	7395	17,194	120	360		3	117		12/1/2013
102	7482	13,918	120	360		4	116		11/1/2013
103	57600	9,985	120	360	24	4	116		11/1/2013
104	57664	7,365	60	360		4	56		11/1/2008
105.1	57558
105.2	57558
105.3	57558
105.4	57558
105	57558	47,400	120	360		4	116		11/1/2013
106	57413	41,104	180	300		8	172		7/1/2018
107	57389	36,095	120	360		7	113		8/1/2013
108	57560	26,118	120	360		3	117		12/1/2013
109	7727	25,370	120	360		3	117		12/1/2013
110	7690	16,860	120	300		2	118		1/1/2014
111	6947	9,018	120	300		4	116		11/1/2013
112	7708	6,441	120	300		3	117		12/1/2013
113	51838	54,680	60	240		5	55		10/1/2008

			114	348		4	110

[Additional columns continue on next page]

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS(continued)

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

Cross-

Yield

Se-

Loan

Collateralized

Lockout

Prepayment Penalty

Maintenance

quence

Number

Loans

Expiration

Description (months)

Type

57474

9/1/2013

LO(118)/OPEN(2)/DEFEASANCE

57206

Yes(BACM 04-1-A)

5/1/2010

LO(82)/OPEN(2)/DEFEASANCE

57462

7/1/2013

LO(117)/OPEN(3)/DEFEASANCE

5724

6/30/2013

LO(116)/OPEN(4)/DEFEASANCE

57186

7/1/2013

LO(117)/OPEN(3)/DEFEASANCE

57838

Yes(BACM 04-1-K)

5/1/2006

LO(27)/GRTR1%PPMTorYM(92)/OPEN(1)

Int Diff (BEY)-B

74.1

57898

Yes(BACM 04-1-K)

74.2

57898

Yes(BACM 04-1-K)

57898

Yes(BACM 04-1-K)

5/1/2006

LO(27)/GRTR1%PPMTorYM(32)/OPEN(1)

Int Diff (BEY)-B

6385

9/30/2013

LO(116)/OPEN(4)/DEFEASANCE

57832

Yes(BACM 04-1-K)

5/1/2006

LO(27)/GRTR1%PPMTorYM(32)/OPEN(1)

Int Diff (BEY)-B

57853

Yes(BACM 04-1-K)

5/1/2006

LO(27)/GRTR1%PPMTorYM(32)/OPEN(1)

Int Diff (BEY)-B

57865

Yes(BACM 04-1-K)

5/1/2006

LO(27)/GRTR1%PPMTorYM(32)/OPEN(1)

Int Diff (BEY)-B

57890

Yes(BACM 04-1-B)

Yes(BACM 04-1-K)

5/1/2006

LO(27)/GRTR1%PPMTorYM(92)/OPEN(1)

Int Diff (BEY)-B

57888

Yes(BACM 04-1-B)

Yes(BACM 04-1-K)

5/1/2006

LO(27)/GRTR1%PPMTorYM(92)/OPEN(1)

Int Diff (BEY)-B

57891

Yes(BACM 04-1-B)

Yes(BACM 04-1-K)

5/1/2006

LO(27)/GRTR1%PPMTorYM(92)/OPEN(1)

Int Diff (BEY)-B

57431

8/1/2011

LO(94)/OPEN(6)/DEFEASANCE

57329

Yes(BACM 04-1-A)

5/1/2010

LO(82)/OPEN(2)/DEFEASANCE

57477

7/1/2013

LO(118)/OPEN(2)/DEFEASANCE

57403

7/1/2013

LO(118)/OPEN(2)/DEFEASANCE

57464

6/1/2018

LO(177)/OPEN(3)/DEFEASANCE

87.1

57571

87.2

57571

9/1/2013

LO(117)/OPEN(3)/DEFEASANCE

57633

Yes(BACM 04-1-F)

8/1/2008

LO(57)/OPEN(3)/DEFEASANCE

57640

Yes(BACM 04-1-F)

8/1/2013

LO(117)/OPEN(3)/DEFEASANCE

57654

Yes(BACM 04-1-F)

8/1/2015

LO(141)/OPEN(3)/DEFEASANCE

57661

Yes(BACM 04-1-F)

8/1/2015

LO(141)/OPEN(3)/DEFEASANCE

57599

Yes(BACM 04-1-C)

8/1/2013

LO(117)/OPEN(3)/DEFEASANCE

57669

Yes(BACM 04-1-F)

8/1/2015

LO(141)/OPEN(3)/DEFEASANCE

57675

Yes(BACM 04-1-F)

8/1/2015

LO(141)/OPEN(3)/DEFEASANCE

57605

Yes(BACM 04-1-C)

8/1/2008

LO(57)/OPEN(3)/DEFEASANCE

57596

Yes(BACM 04-1-C)

8/1/2013

LO(117)/OPEN(3)/DEFEASANCE

57604

Yes(BACM 04-1-C)

8/1/2013

LO(117)/OPEN(3)/DEFEASANCE

57632

Yes(BACM 04-1-F)

8/1/2008

LO(57)/OPEN(3)/DEFEASANCE

57602

Yes(BACM 04-1-C)

8/1/2013

LO(117)/OPEN(3)/DEFEASANCE

100

6438

4/30/2013

LO(116)/OPEN(4)/DEFEASANCE

101

7395

8/30/2013

LO(116)/OPEN(4)/DEFEASANCE

102

7482

7/31/2013

LO(116)/OPEN(4)/DEFEASANCE

103

57600

Yes(BACM 04-1-C)

8/1/2013

LO(117)/OPEN(3)/DEFEASANCE

104

57664

Yes(BACM 04-1-F)

8/1/2008

LO(57)/OPEN(3)/DEFEASANCE

105.1

57558

105.2

57558

105.3

57558

105.4

57558

105

57558

9/1/2013

LO(118)/OPEN(2)/DEFEASANCE

106

57413

4/1/2018

LO(177)/OPEN(3)/DEFEASANCE

107

57389

5/1/2013

LO(117)/OPEN(3)/DEFEASANCE

108

57560

10/1/2013

LO(118)/OPEN(2)/DEFEASANCE

109

7727

8/31/2013

LO(116)/OPEN(4)/DEFEASANCE

110

7690

12/1/2007

LO(47)/GRTR1%PPMTORYM(69)/OPEN(4)

NPV (BEY)

111

6947

7/31/2013

LO(116)/OPEN(4)/DEFEASANCE

112

7708

8/30/2013

LO(116)/OPEN(4)/DEFEASANCE

113

51838

8/1/2008

LO(58)/OPEN(2)/DEFEASANCE

[Additional columns continue on next page]

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

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


Se-	Loan		Appraisal	Appraisal
quence	Number	Property Name	Value	Date
68	57474	Federal Way Center Office Building	13,500,000	7/8/2003
69	57206	Buschwood I and II Office Buildings	12,400,000	3/18/2003
70	57462	Atrium Memorial Surgery Center	6,800,000	7/3/2003
71	5724	Public Square Office	6,450,000	7/25/2003
72	57186	4530 Wisconsin Ave NW	7,200,000	3/17/2003
73	57838	2201 Medical Plaza	6,600,000	12/9/2003
74.1	57898	7550 Fannin Medical Office Building	5,000,000	12/9/2003
74.2	57898	Garage Annex Womens Hospital	1,000,000	12/15/2003
74	57898	7550 Fannin Medical Office Building and Garage Annex Womens Hospital (Roll Up)	6,000,000	Various
75	6385	Medical Arts Center	4,875,000	8/2/2003
76	57832	7580 Fannin	5,200,000	12/9/2003
77	57853	Mission Oaks Office Building	5,200,000	12/4/2003
78	57865	Augusta Professional Building	3,600,000	12/11/2003
79	57890	Tace	720,000	12/15/2003
80	57888	2222 State	900,000	12/9/2003
81	57891	Building C	950,000	12/15/2003

		Sub-Total Crossed Loans	2,570,000
82	57431	Nestle Distribution Center - Fort Worth, TX	29,600,000	6/10/2003
83	57329	Palm Crossing at Fort Lauderdale Commerce Center	17,400,000	5/13/2003
84	57477	Raley's Building - Sacramento	11,000,000	7/9/2003
85	57403	1804 Plaza Avenue	4,100,000	5/15/2003
86	57464	2090 Woodward	3,500,000	6/5/2003
87.1	57571	Wellbridge II - Bel Air Athletic Club- Bel Air, MD	20,100,000	8/15/2003
87.2	57571	Wellbridge II - Athletic Club Northeast- Atlanta, GA	14,000,000	8/14/2003
87	57571	Wellbridge II (Roll Up)	34,100,000	Various
88	57633	MHC Portfolio - Sherwood Forest Mobile Home Park and RV Resort	35,150,000	9/11/2003
89	57640	MHC Portfolio - Santiago Estates	20,500,000	8/22/2003
90	57654	MHC Portfolio - The Highlands at Brentwood	13,300,000	9/11/2003
91	57661	MHC Portfolio - Whispering Pines	12,350,000	8/28/2003
92	57599	Continental Communities - Lincoln Park MHC	8,900,000	9/5/2003
93	57669	MHC Portfolio - Shadowbrook	7,900,000	8/1/2003
94	57675	MHC Portfolio - Aspen Meadows	7,000,000	8/28/2003
95	57605	Continental Communities - Heritage North MHC	7,500,000	9/8/2003
96	57596	Continental Communities - Arlington Valley MHC	6,700,000	9/8/2003
97	57604	Continental Communities - Wheatland Estates MHC	6,300,000	9/7/2003
98	57632	MHC Portfolio - Holiday Ranch	4,900,000	9/8/2003
99	57602	Continental Communities - Sunset Village MHC	3,800,000	9/3/2003
100	6438	Twin Valley Estates MHC	3,500,000	6/18/2003
101	7395	Moon Valley MHC	3,780,000	9/5/2003
102	7482	Lynnwood Heights MHC	3,550,000	9/10/2003
103	57600	Continental Communities - North Shore MHC	2,200,000	9/6/2003
104	57664	MHC Portfolio - The Oaks at Countrywood	2,400,000	9/8/2003
105.1	57558	Shurgard Self Storage Portfolio - Greenville Pleasantburg	3,940,000	8/28/2003
105.2	57558	Shurgard Self Storage Portfolio - Matthews	3,700,000	9/6/2003
105.3	57558	Shurgard Self Storage Portfolio - Concord	3,250,000	9/6/2003
105.4	57558	Shurgard Self Storage Portfolio - Greenville Rocky Creek	2,930,000	8/28/2003
105	57558	Shurgard Self Storage Portfolio (Roll Up)	13,820,000	Various
106	57413	Pioneer Parkway Self Storage	9,100,000	5/22/2003
107	57389	South Star Self Storage	8,600,000	5/20/2003
108	57560	Plantation Storage	6,000,000	9/15/2003
109	7727	Martin Self Storage	5,600,000	10/8/2003
110	7690	Grant Avenue Self Storage	4,070,000	10/29/2003
111	6947	Quick Stop Self Storage	1,950,000	7/3/2003
112	7708	Storage Depot - Killeen	1,300,000	9/17/2003
113	51838	Sheraton Four Points Hotel-San Diego, CA	11,500,000	4/25/2003

		Totals/Weighted Average

[Additional columns continue on next page]

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS(continued)

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


				Total
		Cut-off		Units/	Units/	Net
Se-	Loan	Date LTV	Year Built/	SF/	SF/	Rentable
quence	Number	Ratio	Renovated	Pads	Pads	Area (SF)
68	57474	74.5%	1987/1999	74,031	SF		74,031
69	57206	72.0%	1985/2001	169,925	SF		169,925
70	57462	79.1%	1993	45,557	SF		45,557
71	5724	69.4%	1913/2003	97,186	SF		97,186
72	57186	61.5%	1987	39,700	SF		39,700
73	57838	65.5%	1987/2001	94,081	SF		94,081
74.1	57898		1971	53,007	SF		53,007
74.2	57898		1977	17,848	SF		17,848
74	57898	69.3%	Various	70,855	SF		70,855
75	6385	74.9%	2000	30,712	SF		30,712
76	57832	69.9%	1983	50,996	SF		50,996
77	57853	68.2%	1995	21,740	SF		21,740
78	57865	61.4%	1986	51,748	SF		51,748
79	57890	69.9%	1974	10,259	SF		10,259
80	57888	68.0%	1973	18,672	SF		18,672
81	57891	65.0%	1975	8,927	SF		8,927
82	57431	79.2%	1993	524,252	SF		524,252
83	57329	72.2%	1986	186,968	SF		186,968
84	57477	69.2%	2002	135,885	SF		135,885
85	57403	68.4%	1975/2003	43,200	SF		43,200
86	57464	72.8%	1980	70,285	SF		70,285
87.1	57571		1980/2000	110,000	SF		110,000
87.2	57571		1978	76,000	SF		76,000
87	57571	45.3%	Various	186,000	SF		186,000
88	57633	77.9%	1973	1,190	Pads
89	57640	79.0%	1983	300	Pads
90	57654	82.0%	1972	273	Pads
91	57661	79.9%	1970	392	Pads
92	57599	79.8%	1930	200	Pads
93	57669	80.0%	1976	156	Pads
94	57675	80.3%	1983	200	Pads
95	57605	74.3%	1992	287	Pads
96	57596	75.6%	1970	278	Pads
97	57604	78.1%	1956	191	Pads
98	57632	78.0%	1965	150	Pads
99	57602	79.0%	1972	207	Pads
100	6438	85.5%	1965/2003	162	Pads
101	7395	76.5%	1964	103	Pads
102	7482	65.9%	1977	70	Pads
103	57600	80.0%	1958	128	Pads
104	57664	54.7%	1996	168	Pads
105.1	57558		1998	486	Units		66,618
105.2	57558		1996	524	Units		87,680
105.3	57558		1995	556	Units		75,305
105.4	57558		1996	399	Units		62,973
105	57558	57.7%	Various	1,965	Units		292,576
106	57413	72.7%	2001	755	Units		122,460
107	57389	75.0%	2000	772	Units		92,560
108	57560	74.8%	1998	617	Units		71,665
109	7727	74.8%	1996/2003	813	Units		97,375
110	7690	63.7%	2000	637	Units		61,800
111	6947	67.9%	1995	293	Units		46,493
112	7708	74.7%	1995	322	Units		44,900
113	51838	63.1%	1987/2000	225	Rooms		192,400

		66.5%

[Additional columns continue on next page]

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS(continued)

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


		Loan
		Balance Per		Occupancy
Se-	Loan	Unit/SF/	Occupancy	As of	U/W	U/W
quence	Number	Pad	Percent	Date	Revenues	Expenses
68	57474	136	92.8%	12/18/2003	1,649,786	502,706
69	57206	53	83.7%	12/1/2003	2,349,786	1,131,233
70	57462	118	100.0%	9/1/2003	1,103,486	481,588
71	5724	46	91.2%	9/25/2003	1,266,182	658,161
72	57186	112	100.0%	9/24/2003	1,115,483	573,253
73	57838	46	90.1%	2/1/2004	1,452,435	904,800
74.1	57898	65	100.0%	11/15/2003
74.2	57898	39	100.0%	11/15/2003
74	57898	59	100.0%	11/15/2003	1,262,270	725,007
75	6385	119	100.0%	11/24/2003	548,199	103,205
76	57832	71	95.4%	11/15/2003	922,459	416,209
77	57853	163	100.0%	11/15/2003	706,032	333,599
78	57865	43	87.3%	11/15/2003	687,389	424,089
79	57890	49	72.6%	2/1/2004	144,246	89,749
80	57888	33	96.0%	2/1/2004	284,767	195,250
81	57891	69	100.0%	11/15/2003	156,893	83,808
82	57431	45	100.0%	9/23/2003	2,526,895	50,538
83	57329	67	90.4%	12/1/2003	2,267,401	842,740
84	57477	56	100.0%	9/30/2003	761,636	18,290
85	57403	65	97.5%	11/30/2003	531,784	179,210
86	57464	36	100.0%	12/16/2003	474,504	123,059
87.1	57571	83
87.2	57571	84
87	57571	83			12,507,544	8,518,961
88	57633	23,001	84.4%	10/6/2003	4,556,627	2,171,924
89	57640	54,016	97.3%	10/6/2003	2,418,922	1,001,867
90	57654	39,962	87.6%	10/7/2003	1,428,561	439,712
91	57661	25,180	87.5%	10/6/2003	1,245,296	343,388
92	57599	35,510	95.5%	12/1/2003	883,958	244,939
93	57669	40,513	94.9%	10/6/2003	912,415	330,070
94	57675	28,101	99.5%	10/7/2003	678,386	166,006
95	57605	19,420	69.0%	11/30/2003	599,927	144,591
96	57596	18,212	96.4%	12/1/2003	693,458	251,678
97	57604	25,759	98.4%	12/1/2003	743,229	319,557
98	57632	25,481	87.3%	10/7/2003	637,075	308,014
99	57602	14,498	95.7%	12/1/2003	514,194	241,786
100	6438	18,481	90.7%	11/4/2003	486,334	184,963
101	7395	28,074	92.2%	11/1/2003	453,373	187,594
102	7482	33,439	100.0%	10/21/2003	370,281	101,023
103	57600	13,750	78.6%	11/1/2003	289,079	121,565
104	57664	7,816	70.8%	10/6/2003	380,097	261,220
105.1	57558	4,674	71.9%	12/31/2003
105.2	57558	4,071	80.4%	12/31/2003
105.3	57558	3,370	70.0%	12/31/2003
105.4	57558	4,234	80.0%	12/31/2003
105	57558	4,055	Various	12/31/2003	1,708,895	820,694
106	57413	8,767	90.1%	12/8/2003	987,020	317,611
107	57389	8,356	69.4%	11/18/2003	1,051,879	435,712
108	57560	7,271	84.9%	10/31/2003	699,568	287,015
109	7727	5,152	75.8%	10/31/2003	662,862	191,616
110	7690	4,070	76.6%	10/24/2003	593,677	324,983
111	6947	4,521	88.1%	9/25/2003	253,701	112,629
112	7708	3,016	98.5%	10/2/2003	207,372	99,254
113	51838	32,272	71.9%	11/30/2003	8,064,945	6,908,966

[Additional columns continue on next page]

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS(continued)

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


					U/W Replacement
				U/W	Reserves	Most
Se-	Loan	U/W	U/W	Replacement	Per Unit/	Recent
quence	Number	Cash Flow	DSCR	Reserves	SF/ Pad	Statement Type
68	57474	1,006,175	1.33	11,111	0.15	Annualized Most Recent
69	57206	937,446	1.54	42,481	0.25	Annualized Most Recent
70	57462	580,681	1.26	11,693	0.26	Annualized Most Recent
71	5724	495,252	1.55	37,955	0.39	Annualized Most Recent
72	57186	465,629	1.46	8,337	0.21	Annualized Most Recent
73	57838	449,280	1.48	18,729	0.20	Full Year
74.1	57898
74.2	57898
74	57898	435,234	1.60	14,171	0.20	Full Year
75	6385	381,994	1.41	4,607	0.15	Annualized Most Recent
76	57832	432,636	1.82	10,196	0.20	Full Year
77	57853	361,275	1.56	4,348	0.20	Full Year
78	57865	225,343	1.56	10,350	0.20	Full Year
79	57890	49,269	1.40	2,052	0.20	Annualized Most Recent
80	57888	65,224	1.52	3,857	0.21	Full Year
81	57891	65,762	1.52	1,785	0.20	Annualized Most Recent
82	57431	2,272,193	1.25	125,820	0.24
83	57329	1,288,728	1.55	46,742	0.25	Annualized Most Recent
84	57477	710,653	1.26			Annualized Most Recent
85	57403	305,779	1.34	11,016	0.26	Annualized Most Recent
86	57464	337,329	1.25	4,979	0.07
87.1	57571
87.2	57571
87	57571	3,113,055	2.54	875,528	4.71	Annualized Most Recent
88	57633	2,324,203	1.26	60,500	50.84	Annualized Most Recent
89	57640	1,402,055	1.20	15,000	50.00	Annualized Most Recent
90	57654	975,199	1.20	13,650	50.00	Annualized Most Recent
91	57661	882,308	1.20	19,600	50.00	Annualized Most Recent
92	57599	629,019	1.26	10,000	50.00	Annualized Most Recent
93	57669	574,545	1.22	7,800	50.00	Annualized Most Recent
94	57675	502,380	1.20	10,000	50.00	Annualized Most Recent
95	57605	440,986	1.23	14,350	50.00	Annualized Most Recent
96	57596	427,780	1.20	14,000	50.36	Annualized Most Recent
97	57604	414,122	1.20	9,550	50.00	Annualized Most Recent
98	57632	321,561	1.25	7,500	50.00	Annualized Most Recent
99	57602	262,058	1.24	10,350	50.00	Annualized Most Recent
100	6438	290,193	1.22	11,178	69.00	Annualized Most Recent
101	7395	260,629	1.26	5,150	50.00	Annualized Most Recent
102	7482	265,758	1.59	3,500	50.00	Annualized Most Recent
103	57600	161,214	1.35	6,300	49.22	Annualized Most Recent
104	57664	110,477	1.25	8,400	50.00	Annualized Most Recent
105.1	57558
105.2	57558
105.3	57558
105.4	57558
105	57558	828,774	1.46	59,427	30.24	Full Year
106	57413	652,421	1.32	16,988	22.50	Annualized Most Recent
107	57389	601,925	1.39	14,242	18.45	Annualized Most Recent
108	57560	401,805	1.28	10,748	17.42	Annualized Most Recent
109	7727	456,640	1.50	14,606	17.97	Annualized Most Recent
110	7690	259,424	1.28	9,270	14.55	Annualized Most Recent
111	6947	133,676	1.24	7,396	25.24	Annualized Most Recent
112	7708	101,356	1.31	6,762	21.00	Annualized Most Recent
113	51838	833,381	1.27	322,598	1,433.77	Annualized Most Recent

			1.59x

[Additional columns continue on next page]

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS(continued)

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


		Most	Most	Full	Full
Se-	Loan	Recent	Recent	Year	Year	Largest
quence	Number	End Date	NOI	End Date	NOI	Tenant
68	57474	9/30/2003	986,908	12/31/2002	568,843	L.M. Berry Co.
69	57206	11/30/2003	1,112,596	12/31/2002	1,275,968	Parsons Engineering
70	57462	9/30/2003	727,296	12/31/2002	634,262	Sullins Surgical Center
71	5724	6/30/2003	698,941	12/31/2002	758,537	The Brooks & Stafford Co.
72	57186	9/30/2003	564,400	12/31/2002	604,161	Carey International
73	57838	6/30/2003	557,294	12/31/2002	608,795	Associated Hospital Tenants
74.1	57898					OB/GYN Asociates
74.2	57898					Associated Hospital Tenants
74	57898	6/30/2003	794,725	12/31/2002	585,857
75	6385	11/30/2003	421,426	12/31/2002	312,676	Resurgens Orthopedics
76	57832	6/30/2003	587,540	12/31/2002	459,490	Texas Children's Pediatric
77	57853	6/30/2003	419,122	12/31/2002	442,679	Associated Hospital Tenants
78	57865	6/30/2003	285,971	12/31/2002	303,114	Associated Hospital Tenants
79	57890	12/31/2003	16,828	12/31/2002	18,355	Associated Hospital Tenants
80	57888	6/30/2003	83,714	12/31/2002	96,453	Clinical Research Associates
81	57891	12/31/2003	70,364	12/31/2002	-46,313	Associated Hospital Tenants
82	57431					Nestle Food Company
83	57329	11/25/2003	1,629,763	12/31/2002	1,509,987	Integrated Regional Laboratories
84	57477	9/30/2003	796,272	12/31/2002	453,792	Raley's
85	57403	9/30/2003	285,072	6/30/2003	456,188	ProAct Sales
86	57464					Imports by Four Hands
87.1	57571
87.2	57571
87	57571	11/30/2003	3,860,136	6/30/2003	4,221,514
88	57633	9/30/2003	1,820,871	12/31/2002	2,634,961
89	57640	9/30/2003	1,573,957	12/31/2002	1,440,521
90	57654	9/30/2003	1,026,201	12/31/2002	995,065
91	57661	9/30/2003	946,913	12/31/2002	896,869
92	57599	11/30/2003	657,888	12/31/2002	642,788
93	57669	9/30/2003	630,144	12/31/2002	545,650
94	57675	9/30/2003	570,575	12/31/2002	484,103
95	57605	11/30/2003	462,977	12/31/2002	479,397
96	57596	10/31/2003	450,541	12/31/2002	398,872
97	57604	10/31/2003	415,242	12/31/2002	392,496
98	57632	9/30/2003	335,320	12/31/2002	323,203
99	57602	11/30/2003	251,587
100	6438	10/31/2003	297,824	12/31/2002	290,929
101	7395	10/31/2003	280,963	12/31/2001	250,304
102	7482	9/30/2003	288,916	12/31/2002	272,979
103	57600	10/31/2003	173,059	12/31/2002	176,056
104	57664	9/30/2003	156,216	12/31/2002	100,335
105.1	57558
105.2	57558
105.3	57558
105.4	57558
105	57558	12/31/2003	1,023,163	12/31/2002	894,356
106	57413	9/30/2003	837,111
107	57389	9/30/2003	662,660	12/31/2002	519,965
108	57560	9/30/2003	411,271	12/31/2002	334,915
109	7727	10/31/2003	444,862	12/31/2002	353,515
110	7690	10/31/2003	290,571	12/31/2002	316,642
111	6947	7/31/2003	139,644	12/31/2002	129,143
112	7708	8/31/2003	120,938	12/31/2002	93,859
113	51838	11/30/2003	1,465,730	12/31/2002	1,178,546

[Additional columns continue on next page]

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS(continued)

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


			Largest	Largest		Second
		Largest	Tenant	Tenant		Largest
		Tenant	% of	Lease	Second	Tenant
Se-	Loan	Leased	Total	Expira-	Largest	Leased
quence	Number	SF	SF	tion	Tenant	SF
68	57474	10,085	14%	7/31/2006	Prudential	6,371
69	57206	18,540	11%	6/30/2005	KB Home	12,609
70	57462	16,934	37%	7/5/2013	Southeast Eye Specialists	12,071
71	5724	10,500	11%	12/31/2008	Weiner & Associates	9,252
72	57186	18,821	47%	10/31/2007	Hudson Trail Outfitters	9,845
73	57838	21,917	23%	6/30/2010	Pediatric Associates	10,560
74.1	57898	53,007	100%	4/30/2005
74.2	57898	6,313	35%	7/31/2004	OGA Management	5,434
74	57898
75	6385	5,264	17%	3/31/2006	Pet Imaging Centers Of America	4,142
76	57832	5,398	11%	1/31/2006	Berkman, MD	4,278
77	57853	17,296	80%	6/30/2010	James Cohen MD	2,633
78	57865	25,718	50%	6/30/2005	Sports Medicine	12,813
79	57890	9,929	97%	6/30/2006
80	57888	7,210	39%	4/30/2007	Associated Hospital Tenants	5,515
81	57891	8,927	100%	4/30/2013
82	57431	524,252	100%	12/31/2011
83	57329	26,943	14%	8/31/2004	Webster's Sports Centers Inc.	20,000
84	57477	135,885	100%	5/1/2017
85	57403	9,095	21%	5/31/2005	Pitella Brothers	5,815
86	57464	70,285	100%	8/1/2018
87.1	57571
87.2	57571
87	57571
88	57633
89	57640
90	57654
91	57661
92	57599
93	57669
94	57675
95	57605
96	57596
97	57604
98	57632
99	57602
100	6438
101	7395
102	7482
103	57600
104	57664
105.1	57558
105.2	57558
105.3	57558
105.4	57558
105	57558
106	57413
107	57389
108	57560
109	7727
110	7690
111	6947
112	7708
113	51838

[Additional columns continue on next page]

ANNEX A
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS(continued)

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


		Second	Second			Third	Third
		Largest	Largest		Third	Largest	Largest
		Tenant	Tenant		Largest	Tenant	Tenant
		% of	Lease	Third	Tenant	% of	Lease
Se-	Loan	Total	Expira-	Largest	Leased	Total	Expira-
quence	Number	SF	tion	Tenant	SF	SF	tion
68	57474	9%	1/31/2006	Full Spectrum Lending	5,507	7%	10/31/2007
69	57206	7%	7/31/2006	Metropolitan Life	9,768	6%	8/31/2004
70	57462	26%	3/31/2018	Dr. DiStefano	10,225	22%	11/1/2013
71	5724	10%	11/30/2007	Lincoln Inn	5,331	5%	12/31/2004
72	57186	25%	3/21/2005	Arthur F. Konopka	4,165	10%	5/31/2006
73	57838	11%	10/31/2011	Richard & Carter	4,163	4%	2/28/2008
74.1	57898
74.2	57898	30%	4/30/2005	Obstetrical & Gyn	4,172	23%	4/30/2005
74	57898
75	6385	13%	5/31/2007	Southern Crescent Neurological Clinic	3,921	13%	7/31/2011
76	57832	8%	10/31/2004	Mark Gottesman MD	3,573	7%	8/31/2008
77	57853	12%	9/30/2004	UniLab Corp.	943	4%	1/31/2006
78	57865	25%	7/31/2008	Augusta Cardiology	4,677	9%	8/31/2004
79	57890
80	57888	30%	6/30/2005	Roseann Maikis MD	3,824	20%	6/30/2005
81	57891
82	57431
83	57329	11%	10/31/2004	Powell Electronics Inc.	10,000	5%	5/31/2005
84	57477
85	57403	13%	9/14/2012	Painting the Island	5,101	12%	5/31/2005
86	57464
87.1	57571
87.2	57571
87	57571
88	57633
89	57640
90	57654
91	57661
92	57599
93	57669
94	57675
95	57605
96	57596
97	57604
98	57632
99	57602
100	6438
101	7395
102	7482
103	57600
104	57664
105.1	57558
105.2	57558
105.3	57558
105.4	57558
105	57558
106	57413
107	57389
108	57560
109	7727
110	7690
111	6947
112	7708
113	51838

Banc of America Merrill Lynch Commercial Mortgage 8-KOther events