MORTGAGE LOAN PURCHASE AGREEMENT

            This Mortgage Loan Purchase Agreement, dated as of June 10, 2001
(the "Agreement"), is entered into between First Union National Bank (the
"Seller") and First Union Commercial Mortgage Securities, Inc. (the
"Purchaser").

            The Seller intends to sell and the Purchaser intends to purchase
certain multifamily and commercial mortgage loans (the "Mortgage Loans")
identified on the schedule (the "Mortgage Loan Schedule") annexed hereto as
Exhibit A. The Purchaser intends to deposit the Mortgage Loans, along with
certain other mortgage loans (the "Other Mortgage Loans"), into a trust fund
(the "Trust Fund"), the beneficial ownership of which will be evidenced by
multiple classes (each, a "Class") of mortgage pass-through certificates (the
"Certificates"). One or more "real estate mortgage investment conduit" ("REMIC")
elections will be made with respect to most of the Trust Fund. The Trust Fund
will be created and the Certificates will be issued pursuant to a Pooling and
Servicing Agreement (the "Pooling and Servicing Agreement"), dated as of the
Cut-Off Date, among the Purchaser as depositor, First Union National Bank as
master servicer (in such capacity, the "Master Servicer"), Lennar Partners,
Inc., as special servicer (in such capacity, the "Special Servicer"), and Wells
Fargo Bank Minnesota, N.A., as trustee (the "Trustee"). Capitalized terms used
but not defined herein have the respective meanings set forth in the Pooling and
Servicing Agreement.

            Now, therefore, in consideration of the premises and the mutual
agreements set forth herein, the parties agree as follows:

            SECTION 1. Agreement to Purchase.

            The Seller agrees to sell, and the Purchaser agrees to purchase, the
Mortgage Loans identified on the Mortgage Loan Schedule. The Mortgage Loan
Schedule may be amended to reflect the actual Mortgage Loans delivered to the
Purchaser pursuant to the terms hereof. The Mortgage Loans are expected to have
an aggregate principal balance of $653,641,225, including the Rite Aid
Subordinate Component (the "First Union Mortgage Loan Balance") (subject to a
variance of plus or minus 5.0%) as of the close of business on the Cut-Off Date,
after giving effect to any payments due on or before such date, whether or not
such payments are received. The First Union Mortgage Loan Balance, together with
the aggregate principal balance of the Other Mortgage Loans as of the Cut-Off
Date (after giving effect to any payments due on or before such date whether or
not such payments are received), is expected to equal an aggregate principal
balance (the "Cut-Off Date Pool Balance") of $1,002,714,150, including the Rite
Aid Subordinate Balance (subject to a variance of plus or minus 5%). The
purchase and sale of the Mortgage Loans shall take place on June 11, 2001 or
such other date as shall be mutually acceptable to the parties to this Agreement
(the "Closing Date"). The consideration (the "Purchase Price") for the Mortgage
Loans shall be equal to (A) the principal amounts or percentage interests of the
Certificates set forth on Exhibit B attached hereto (collectively, the "Retained
Certificates"), and (B) (i) 102.7% of the First Union Mortgage Loan Balance as
of the Cut-Off Date, plus (ii) $1,370,174, which amount represents the amount of
interest accrued on the First Union Mortgage Loan Balance at the related Net
Mortgage Rate for the period from and including the Cut-Off Date up to but not
including the Closing Date.

            The Purchase Price shall be paid to the Seller or its designee by
wire transfer in immediately available funds on the Closing Date.

            SECTION 2.  Conveyance of Mortgage Loans.

            (a) Effective as of the Closing Date, subject only to receipt of the
Purchase Price, the Seller does hereby sell, transfer, assign, set over and
otherwise convey to the Purchaser, without recourse (except as set forth in this
Agreement), all the right, title and interest of the Seller in and to the
Mortgage Loans identified on the Mortgage Loan Schedule as of such date, on a
servicing released basis, together with all of the Seller's right, title and
interest in and to the proceeds of any related title, hazard, primary mortgage
or other insurance proceeds. The Mortgage Loan Schedule, as it may be amended,
shall conform to the requirements set forth in this Agreement and the Pooling
and Servicing Agreement.

            (b) The Purchaser or its assignee shall be entitled to receive all
scheduled payments of principal and interest due after the Cut-Off Date, and all
other recoveries of principal and interest collected after the Cut-Off Date
(other than in respect of principal and interest on the Mortgage Loans due on or
before the Cut-Off Date). All scheduled payments of principal and interest due
on or before the Cut-Off Date but collected after the Cut-Off Date, and
recoveries of principal and interest collected on or before the Cut-Off Date
(only in respect of principal and interest on the Mortgage Loans due on or
before the Cut-Off Date and principal prepayments thereon), shall belong to, and
be promptly remitted to, the Seller.

            (c) The Seller hereby represents and warrants that it has, on behalf
of the Purchaser, delivered to the Trustee, the documents and instruments
specified below with respect to each Mortgage Loan (each a "Mortgage File"). All
Mortgage Files so delivered will be held by the Trustee in escrow at all times
prior to the Closing Date. Each Mortgage File shall contain the following
documents:

                (i) the original executed Mortgage Note including any power of
        attorney related to the execution thereof (or a lost note affidavit and
        indemnity with a copy of such Mortgage Note attached thereto), together
        with any and all intervening endorsements thereon, endorsed on its face
        or by allonge attached thereto (without recourse, representation or
        warranty, express or implied) to the order of Wells Fargo Bank
        Minnesota, N.A., as trustee for the registered holders of First Union
        National Bank Commercial Mortgage Trust, Commercial Mortgage
        Pass-Through Certificates, Series 2001-C2 or in blank;

                (ii) an original or copy of the Mortgage, together with any and
        all intervening assignments thereof, in each case with evidence of
        recording indicated thereon or certified by the applicable recording
        office;

                (iii) an original or copy of any related Assignment of Leases
        (if such item is a document separate from the Mortgage), together with
        any and all intervening assignments thereof, in each case with evidence
        of recording indicated thereon or certified by the applicable recording
        office;

                (iv) an original executed assignment, in recordable form, of (a)
        the Mortgage, (b) any related Assignment of Leases (if such item is a
        document separate from the Mortgage) and (c) any other recorded document
        relating to the Mortgage Loan otherwise included in the Mortgage File,
        in favor of Wells Fargo Bank Minnesota, N.A., as trustee for the
        registered holders of First Union National Bank Commercial Mortgage
        Trust, Commercial Mortgage Pass-Through Certificates, Series 2001-C2, or
        in blank;

                (v) an original assignment of all unrecorded documents relating
        to the Mortgage Loan, in favor of Wells Fargo Bank Minnesota, N.A., as
        trustee for the registered holders of First Union National Bank
        Commercial Mortgage Trust, Commercial Mortgage Pass-Through
        Certificates, Series 2001-C2, or in blank;

                (vi) originals or copies of any consolidation, assumption,
        substitution and modification agreements in those instances where the
        terms or provisions of the Mortgage or Mortgage Note have been
        consolidated or modified or the Mortgage Loan has been assumed;

                (vii) the original or a copy of the policy or certificate of
        lender's title insurance or, if such policy has not been issued or
        located, an original or copy of an irrevocable, binding commitment
        (which may be a marked version of the policy that has been executed by
        an authorized representative of the title company) to issue such title
        insurance policy;

                (viii) any filed copies (bearing evidence of filing) or other
        evidence of filing satisfactory to the Purchaser of any prior UCC
        Financing Statements in favor of the originator of such Mortgage Loan or
        in favor of any assignee prior to the Trustee (but only to the extent
        the Seller had possession of such UCC Financing Statements prior to the
        Closing Date) and, if there is an effective UCC Financing Statement and
        continuation statements in favor of the Seller on record with the
        applicable public office for UCC Financing Statements, an original UCC-2
        or UCC-3 assignment, as appropriate, in form suitable for filing, as
        appropriate, in favor of Wells Fargo Bank Minnesota, N.A., as trustee
        for the registered holders of First Union National Bank Commercial
        Mortgage Trust, Commercial Mortgage Pass-Through Certificates, Series
        2001-C2, or in blank;

                (ix) an original or copy of any Ground Lease, any Credit Lease
        and any Lease Enhancement Policy, RVI Policy, Guaranty or ground lessor
        estoppel;

                (x) any intercreditor agreement relating to permitted debt of
        the Mortgagor;

                (xi) copies of any loan agreement, escrow agreement, security
        agreement or letter of credit relating to a Mortgage Loan; and

                (xii) with respect to any Companion Loan, all of the above
        documents with respect to such Companion Loan and the related Co-Lender
        Agreement; provided that a copy of each mortgage note relating to such
        Companion Loan, rather than the original, shall be provided, and no
        assignments shall be provided.

            (d) The Seller shall take all actions necessary or desirable to
permit the Trustee to fulfill its obligations pursuant to Section 2.01(d) of the
Pooling and Servicing Agreement.

            (e) All documents and records (except attorney-client privileged
communication and internal credit analysis of the Seller) relating to each
Mortgage Loan and in the Seller's possession (the "Additional Mortgage Loan
Documents") that are not required to be delivered to the Trustee shall promptly
be delivered or caused to be delivered by the Seller to the Master Servicer or
at the direction of the Master Servicer to the appropriate sub-servicer,
together with any related escrow amounts and reserve amounts.

            (f) The Seller shall take such actions as are reasonably necessary
to assign or otherwise grant to the Trust Fund the benefit of any letters of
credit in the name of the Seller which secure any Mortgage Loan.

            SECTION 3. Representations, Warranties and Covenants of Seller.

            (a) The Seller hereby represents and warrants to and covenants with
the Purchaser, as of the date hereof, that:

                (i) The Seller is a national banking association organized and
        validly existing and in good standing under the banking laws of the
        United States and possesses all requisite authority, power, licenses,
        permits and franchises to carry on its business as currently conducted
        by it and to execute, deliver and comply with its obligations under the
        terms of this Agreement;

                (ii) This Agreement has been duly and validly authorized,
        executed and delivered by the Seller and, assuming due authorization,
        execution and delivery hereof by the Purchaser, constitutes a legal,
        valid and binding obligation of the Seller, enforceable against the
        Seller in accordance with its terms, except as such enforcement may be
        limited by bankruptcy, insolvency, reorganization, moratorium and other
        laws affecting the enforcement of creditors' rights in general, as they
        may be applied in the context of the insolvency of a national banking
        association, and by general equity principles (regardless of whether
        such enforcement is considered in a proceeding in equity or at law), and
        by public policy considerations underlying the securities laws, to the
        extent that such public policy considerations limit the enforceability
        of the provisions of this Agreement which purport to provide
        indemnification from liabilities under applicable securities laws;

                (iii) The execution and delivery of this Agreement by the Seller
        and the Seller's performance and compliance with the terms of this
        Agreement will not (A) violate the Seller's articles of association or
        bylaws, (B) violate any law or regulation or any administrative decree
        or order to which it is subject or (C) constitute a material default (or
        an event which, with notice or lapse of time, or both, would constitute
        a material default) under, or result in the breach of, any material
        contract, agreement or other instrument to which the Seller is a party
        or by which the Seller is bound;

                (iv) The Seller is not in default with respect to any order or
        decree of any court or any order, regulation or demand of any federal,
        state, municipal or other governmental agency or body, which default
        might have consequences that would, in the Seller's reasonable and good
        faith judgment, materially and adversely affect the condition (financial
        or other) or operations of the Seller or its properties or have
        consequences that would materially and adversely affect its performance
        hereunder;

                (v) The Seller is not a party to or bound by any agreement or
        instrument or subject to any articles of association, bylaws or any
        other corporate restriction or any judgment, order, writ, injunction,
        decree, law or regulation that would, in the Seller's reasonable and
        good faith judgment, materially and adversely affect the ability of the
        Seller to perform its obligations under this Agreement or that requires
        the consent of any third person to the execution of this Agreement or
        the performance by the Seller of its obligations under this Agreement
        (except to the extent such consent has been obtained);

                (vi) No consent, approval, authorization or order of any court
        or governmental agency or body is required for the execution, delivery
        and performance by the Seller of or compliance by the Seller with this
        Agreement or the consummation of the transactions contemplated by this
        Agreement except as have previously been obtained, and no bulk sale law
        applies to such transactions;

                (vii) No litigation is pending or, to the Seller's knowledge,
        threatened against the Seller that would, in the Seller's good faith and
        reasonable judgment, prohibit its entering into this Agreement or
        materially and adversely affect the performance by the Seller of its
        obligations under this Agreement; and

                (viii) Under generally accepted accounting principles ("GAAP")
        and for federal income tax purposes, the Seller will report the transfer
        of the Mortgage Loans to the Purchaser as a sale of the Mortgage Loans
        to the Purchaser in exchange for consideration consisting of a cash
        amount equal to the Purchase Price. The consideration received by the
        Seller upon the sale of the Mortgage Loans to the Purchaser will
        constitute reasonably equivalent value at least equal to the fair market
        value of the Mortgage Loans. The Seller will be solvent at all relevant
        times prior to, and will not be rendered insolvent by, the sale of the
        Mortgage Loans to the Purchaser. The Seller is not selling the Mortgage
        Loans to the Purchaser with any intent to hinder, delay or defraud any
        of the creditors of the Seller.

            (b) The Seller hereby makes the representations and warranties
contained in Schedule I, Schedule II or Schedule III hereto for the benefit of
the Purchaser and the Trustee for the benefit of the Certificateholders as of
the Closing Date, with respect to (and solely with respect to) each Mortgage
Loan.

            (c) If the Seller discovers or receives written notice of a Document
Defect or a Breach pursuant to Section 2.03(a) of the Pooling and Servicing
Agreement relating to a Mortgage Loan, then the Seller shall not later than 90
days from receipt of such notice (or, in the case of a Document Defect or Breach
relating to a Mortgage Loan not being a "qualified mortgage" within the meaning
of the REMIC Provisions (a "Qualified Mortgage"), not later than 90 days from
any party to the Pooling and Servicing Agreement discovering such Document
Defect or Breach provided the Seller receives such notice in a timely manner),
if such Document Defect or Breach shall materially and adversely affect the
value of the related Mortgage Loan or the interest of the Certificateholders
therein, cure such Document Defect or Breach, as the case may be, in all
material respects, which shall include payment of losses and any Additional
Trust Fund Expenses associated therewith or, if such Document Defect or Breach
(other than omissions solely due to a document not having been returned by the
related recording office) cannot be cured within such 90-day period, (i)
repurchase the affected Mortgage Loan at the applicable Purchase Price not later
than the end of such 90-day period or (ii) except with respect to the Rite Aid
Mortgage Loan, substitute a Qualified Substitute Mortgage Loan for such affected
Mortgage Loan not later than the end of such 90-day period (and in no event
later than the second anniversary of the Closing Date) and pay the Master
Servicer for deposit into the Certificate Account, any Substitution Shortfall
Amount in connection therewith; provided, however, that unless the breach would
cause the Mortgage Loan not to be a Qualified Mortgage, and if such Document
Defect or Breach is capable of being cured but not within such 90-day period and
the Seller has commenced and is diligently proceeding with the cure of such
Document Defect or Breach within such 90-day period, such Seller shall have an
additional 90 days to complete such cure (or, failing such cure, to repurchase
or substitute the related Mortgage Loan); and provided, further, that with
respect to such additional 90-day period the Seller shall have delivered an
Officer's Certificate to the Trustee setting forth the reason such Document
Defect or Breach is not capable of being cured within the initial 90-day period
and what actions the Seller is pursuing in connection with the cure thereof and
stating that the Seller anticipates that such Document Defect or Breach will be
cured within the additional 90-day period; and provided; further, that no
Document Defect (other than with respect to a Mortgage Note, Mortgage, title
insurance policy, Ground Lease or any letter of credit) shall be considered to
materially and adversely affect the interests of the Certificateholders or the
value of the related Mortgage Loan unless the document with respect to which the
Document Defect exists is required in connection with an imminent enforcement of
the mortgagee's rights or remedies under the related Mortgage Loan, defending
any claim asserted by any borrower or third party with respect to the Mortgage
Loan, establishing the validity or priority of any lien or any collateral
securing the Mortgage Loan or for any immediate servicing obligations. A
Document Defect or Breach as to a Mortgage Loan that is cross-collateralized and
cross-defaulted with one or more other Mortgage Loans (each a "Crossed Loan")
that materially and adversely affects the value of such other Mortgage Loans,
and is not cured as provided for above, shall require the repurchase or
substitution of all such cross-collateralized and cross-defaulted Mortgage Loans
which are materially and adversely affected by such Document Defect or Breach;
provided, that if any Crossed Loan is not so repurchased or substituted, then
such Crossed Loan shall be released from its cross-collateralization and
cross-default provision so long as such Crossed Loan is held in the Trust Fund;
provided, further, that the borrower under such Mortgage Loan is an intended
third party beneficiary of this provision, which shall not be modified without
such borrower's consent. For a period of two years from the Closing Date, so
long as there remains any Mortgage File relating to a Mortgage Loan as to which
there is any uncured Document Defect or Breach, the Seller shall provide the
Officer's Certificate to the Trustee described above as to the reasons such
Document Defect or Breach remains uncured and as to the actions being taken to
pursue cure; provided, however, that, without limiting the effect of the
foregoing provisions of this Section 3(c), if such Document Defect or Breach
shall materially and adversely affect the value of such Mortgage Loan or the
interests of the holders of the Certificates therein (subject to the last
proviso in the immediately preceding sentence), the Seller shall in all cases on
or prior to the second anniversary of the Closing Date either cause such
Document Defect or Breach to be cured or repurchase or substitute for the
affected Mortgage Loan. Notwithstanding the foregoing, the delivery of a
commitment to issue a policy of lender's title insurance as described in clause
12 of Schedule I hereof in lieu of the delivery of the actual policy of lender's
title insurance shall not be considered a Document Defect or Breach with respect
to any Mortgage File if such actual policy of insurance is delivered to the
Trustee or a Custodian on its behalf not later than the 90th day following the
Closing Date.

            (d) In connection with any permitted repurchase or substitution of
one or more Mortgage Loans contemplated hereby, upon receipt of a certificate
from a Servicing Officer certifying as to the receipt of the Purchase Price or
Substitution Shortfall Amount(s), as applicable, in the Certificate Account, and
the delivery of the Mortgage File(s) and the Servicing File(s) for the related
Qualified Substitute Mortgage Loan(s) to the Custodian and the Master Servicer,
respectively, if applicable (i) the Trustee shall execute and deliver such
endorsements and assignments as are provided to it by the Master Servicer, in
each case without recourse, representation or warranty, as shall be necessary to
vest in the Seller, the legal and beneficial ownership of each repurchased
Mortgage Loan or substituted Mortgage Loan, as applicable, and (ii) the Trustee,
the Custodian, the Master Servicer and the Special Servicer shall each tender to
the Seller, upon delivery to each of them of a receipt executed by the Seller,
all portions of the Mortgage File and other documents pertaining to such
Mortgage Loan possessed by it.

            (e) Without limiting the remedies of the Purchaser, the
Certificateholders or the Trustee on behalf of the Certificateholders pursuant
to this Agreement, it is acknowledged that the representations and warranties
are being made for risk allocation purposes. This Section 3 provides the sole
remedy available to the Certificateholders, or the Trustee on behalf of the
Certificateholders, respecting any Document Defect in a Mortgage File or any
Breach of any representation or warranty set forth in or required to be made
pursuant to Section 3 of this Agreement.

            SECTION 4. Representations and Warranties of the Purchaser. In order
to induce the Seller to enter into this Agreement, the Purchaser hereby
represents and warrants for the benefit of the Seller as of the date hereof
that:

            (a) The Purchaser is a corporation duly organized, validly existing
and in good standing under the laws of the State of North Carolina. The
Purchaser has the full corporate power and authority and legal right to acquire
the Mortgage Loans from the Seller and to transfer the Mortgage Loans to the
Trustee.

            (b) This Agreement has been duly and validly authorized, executed
and delivered by the Purchaser, all requisite action by the Purchaser's
directors and officers has been taken in connection therewith, and (assuming the
due authorization, execution and delivery hereof by the Seller) this Agreement
constitutes the valid, legal and binding agreement of the Purchaser, enforceable
against the Purchaser in accordance with its terms, except as such enforcement
may be limited by (A) laws relating to bankruptcy, insolvency, reorganization,
receivership or moratorium, (B) other laws relating to or affecting the rights
of creditors generally, or (C) general equity principles (regardless of whether
such enforcement is considered in a proceeding in equity or at law).

            (c) Except as may be required under federal or state securities laws
(and which will be obtained on a timely basis), no consent, approval,
authorization or order of, registration or filing with, or notice to, any
governmental authority or court, is required, under federal or state law, for
the execution, delivery and performance by the Purchaser of or compliance by the
Purchaser with this Agreement, or the consummation by the Purchaser of any
transaction described in this Agreement.

            (d) None of the acquisition of the Mortgage Loans by the Purchaser,
the transfer of the Mortgage Loans to the Trustee, and the execution, delivery
or performance of this Agreement by the Purchaser, results or will result in the
creation or imposition of any lien on any of the Purchaser's assets or property,
or conflicts or will conflict with, results or will result in a breach of, or
constitutes or will constitute a default under (A) any term or provision of the
Purchaser's Articles of Incorporation or Bylaws, (B) any term or provision of
any material agreement, contract, instrument or indenture, to which the
Purchaser is a party or by which the Purchaser is bound, or (C) any law, rule,
regulation, order, judgment, writ, injunction or decree of any court or
governmental authority having jurisdiction over the Purchaser or its assets.

            (e) Under GAAP and for federal income tax purposes, the Purchaser
will report the transfer of the Mortgage Loans by the Seller to the Purchaser as
a sale of the Mortgage Loans to the Purchaser in exchange for consideration
consisting of a cash amount equal to the Aggregate Purchase Price.

            (f) There is no action, suit, proceeding or investigation pending or
to the knowledge of the Purchaser, threatened against the Purchaser in any court
or by or before any other governmental agency or instrumentality which would
materially and adversely affect the validity of this Agreement or any action
taken in connection with the obligations of the Purchaser contemplated herein,
or which would be likely to impair materially the ability of the Purchaser to
perform under the terms of this Agreement.

            (g) The Purchaser is not in default with respect to any order or
decree of any court or any order, regulation or demand of any federal, state,
municipal or governmental agency, which default might have consequences that
would materially and adversely affect the condition (financial or other) or
operations of the Purchaser or its properties or might have consequences that
would materially and adversely affect its performance hereunder.

            SECTION 5. Closing. The closing of the sale of the Mortgage Loans
(the "Closing") shall be held at the offices of Cadwalader, Wickersham & Taft,
Charlotte, North Carolina on the Closing Date.

            The Closing shall be subject to each of the following conditions:

            (a) All of the representations and warranties of the Seller set
forth in or made pursuant to Sections 3(a) and 3(b) of this Agreement and all of
the representations and warranties of the Purchaser set forth in Section 4 of
this Agreement shall be true and correct in all material respects as of the
Closing Date;

            (b) All documents specified in Section 6 of this Agreement (the
"Closing Documents"), in such forms as are agreed upon and acceptable to the
Purchaser, the Underwriters and their respective counsel in their reasonable
discretion, shall be duly executed and delivered by all signatories as required
pursuant to the respective terms thereof;

            (c) The Seller shall have delivered and released to the Trustee (or
a Custodian on its behalf) and the Master Servicer, respectively, all documents
represented to have been or required to be delivered to the Trustee and the
Master Servicer pursuant to Section 2 of this Agreement;

            (d) All other terms and conditions of this Agreement required to be
complied with on or before the Closing Date shall have been complied with in all
material respects and the Seller shall have the ability to comply with all terms
and conditions and perform all duties and obligations required to be complied
with or performed after the Closing Date;

            (e) The Seller shall have paid all fees and expenses payable by it
to the Purchaser or otherwise pursuant to this Agreement as of the Closing Date;
and

            (f) A letter from the independent accounting firm of KPMG LLP in
form satisfactory to the Purchaser, relating to certain information regarding
the Mortgage Loans and Certificates as set forth in the Prospectus and
Prospectus Supplement, respectively.

            Both parties agree to use their best efforts to perform their
respective obligations hereunder in a manner that will enable the Purchaser to
purchase the Mortgage Loans on the Closing Date.

            SECTION 6. Closing Documents. The Closing Documents shall consist of
the following:

            (a) This Agreement duly executed by the Purchaser and the Seller;

            (b) A Certificate of the Seller, executed by a duly authorized
officer of the Seller and dated the Closing Date, and upon which the Purchaser
and the Underwriters may rely, to the effect that: (i) the representations and
warranties of the Seller in this Agreement are true and correct in all material
respects at and as of the Closing Date with the same effect as if made on such
date; and (ii) the Seller has, in all material respects, complied with all the
agreements and satisfied all the conditions on its part that are required under
this Agreement to be performed or satisfied at or prior to the Closing Date;

            (c) An Officer's Certificate from an officer of the Seller, dated
the Closing Date, and upon which the Purchaser may rely, to the effect that each
individual who, as an officer or representative of the Seller, signed this
Agreement or any other document or certificate delivered on or before the
Closing Date in connection with the transactions contemplated herein, was at the
respective times of such signing and delivery, and is as of the Closing Date,
duly elected or appointed, qualified and acting as such officer or
representative, and the signatures of such persons appearing on such documents
and certificates are their genuine signatures;

            (d) An Officer's Certificate from an officer of the Seller, dated
the Closing Date, and upon which the Purchaser and the Underwriters may rely, to
the effect that (i) such officer has carefully examined the Prospectus and
nothing has come to his attention that would lead him to believe that the
Prospectus, as of the date of the Prospectus Supplement or as of the Closing
Date, included or includes any untrue statement of a material fact relating to
the Mortgage Loans or omitted or omits to state therein a material fact
necessary in order to make the statements therein relating to the Mortgage
Loans, in light of the circumstances under which they were made, not misleading,
and (ii) such officer has examined the Memorandum and nothing has come to his
attention that would lead him to believe that the Memorandum, as of the date
thereof or as of the Closing Date, included or includes any untrue statement of
a material fact relating to the Mortgage Loans or omitted or omits to state
therein a material fact necessary in order to make the statements therein
related to the Mortgage Loans, in the light of the circumstances under which
they were made, not misleading;

            (e) The resolutions of the requisite committee of the Seller's board
of directors authorizing the Seller's entering into the transactions
contemplated by this Agreement, the articles of association and by-laws of the
Seller, and a certificate of good standing of the Seller issued by the State of
Delaware not earlier than sixty (60) days prior to the Closing Date;

            (f) A written opinion of counsel for the Seller, reasonably
satisfactory to the Purchaser, its counsel and the Rating Agencies, dated the
Closing Date and addressed to the Purchaser, the Trustee, the Underwriters and
each of the Rating Agencies, together with such other written opinions as may be
required by the Rating Agencies; and

            (g) Such further certificates, opinions and documents as the
Purchaser may reasonably request.

            SECTION 7. Indemnification.

            (a) The Seller shall indemnify and hold harmless the Purchaser, the
Underwriters, their respective officers and directors, and each person, if any,
who controls the Purchaser or any Underwriter within the meaning of either
Section 15 of the Securities Act of 1933, as amended (the "1933 Act") or Section
20 of the Securities Exchange Act of 1934, as amended (the "1934 Act"), against
any and all losses, expenses (including the reasonable fees and expenses of
legal counsel), claims, damages or liabilities, joint or several, to which they
or any of them may become subject under the 1933 Act, the 1934 Act or other
federal or state statutory law or regulation, at common law or otherwise,
insofar as such losses, claims, damages or liabilities (or actions in respect
thereof) (i) arise out of or are based upon any untrue statement or alleged
untrue statement of a material fact contained in (A) the Prospectus Supplement,
the Memorandum, the Diskette or, insofar as they are required to be filed as
part of the Registration Statement pursuant to the No-Action Letters, any
Computational Materials or ABS Term Sheets with respect to the Registered
Certificates, or in any revision or amendment of or supplement to any of the
foregoing or (B) any items similar to Computational Materials and ABS Term
Sheets forwarded to prospective investors in the Non-Registered Certificates
(the items in (A) and (B) being defined as the "Disclosure Material"), or (ii)
arise out of or are based upon the omission or alleged omission to state therein
a material fact required to be stated therein or necessary to make the
statements therein, in the light of the circumstances under which they were
made, not misleading; but only if and to the extent that (I) any such untrue
statement or alleged untrue statement or omission or alleged omission arises out
of or is based upon an untrue statement or omission with respect to the Mortgage
Loans, the related Mortgagors and/or the related Mortgaged Properties contained
in the Data File (it being herein acknowledged that the Data File was and will
be used to prepare the Prospectus Supplement including without limitation Annex
A thereto, the Memorandum, the Diskette, any Computational Materials and ABS
Term Sheets with respect to the Registered Certificates and any items similar to
Computational Materials and ABS Term Sheets forwarded to prospective investors
in the Non-Registered Certificates), (II) any such untrue statement or alleged
untrue statement or omission or alleged omission of a material fact is with
respect to, or arises out of or is based upon an untrue statement or omission of
a material fact with respect to, the information regarding the Mortgage Loans,
the related Mortgagors, the related Mortgaged Properties and/or the Seller set
forth (Y) in the Prospectus Supplement and the Memorandum under the headings:
"SUMMARY OF PROSPECTUS SUPPLEMENT-THE PARTIES-The Mortgage Loan Sellers" and
"-The Mortgage Loan Originators", "SUMMARY OF PROSPECTUS SUPPLEMENT-THE MORTGAGE
LOANS", "RISK FACTORS-Certain Risk Factors Associated With the Mortgage Loans"
and "DESCRIPTION OF THE MORTGAGE POOL" and (Z) on Annex A to the Prospectus
Supplement and, to the extent consistent therewith, on a Diskette, or (III) any
such untrue statement or alleged untrue statement or omission or alleged
omission arises out of or is based upon a breach of the representations and
warranties of the Seller set forth in or made pursuant to Section 3; provided
that the indemnification provided by this Section 7 shall not apply to the
extent that such untrue statement or omission of a material fact was made as a
result of an error in the manipulation of, or in any calculations based upon, or
in any aggregation of the information regarding the Mortgage Loans, the related
Mortgagors and/or the related Mortgaged Properties set forth in the Data File or
Annex A to the Prospectus Supplement to the extent such information was not
materially incorrect in the Data File or such Annex A, as applicable, including
without limitation the aggregation of such information with comparable
information relating to the Other Mortgage Loans. The information described in
clauses (I) through (III) above is collectively referred to as the "Seller
Information". The Seller shall reimburse each such indemnified party, as
incurred, for any legal or other expenses reasonably incurred by them in
connection with investigating or defending any such loss, claim, damage,
liability or action. This indemnity agreement will be in addition to any
liability which the Seller may otherwise have.

            (b) For purposes of this Agreement, "Registration Statement" shall
mean such registration statement No. 333-53266 filed by the Purchaser on Form
S-3, including without limitation exhibits thereto and information incorporated
therein by reference; "Base Prospectus" shall mean the prospectus dated May 15,
2001, as supplemented by the prospectus supplement dated May 31, 2001 (the
"Prospectus Supplement" and, together with the Base Prospectus, the
"Prospectus") relating to the Registered Certificates, including all annexes
thereto; "Memorandum" shall mean the private placement memorandum dated May 31,
2001 relating to the Non-Registered Certificates, including all exhibits
thereto; "Registered Certificates" shall mean the Class A-1, Class A-2, Class B,
Class C, Class D and Class E Certificates; "Non-Registered Certificates" shall
mean the Certificates other than the Registered Certificates; "Computational
Materials" shall have the meaning assigned thereto in the no-action letter dated
May 20, 1994 issued by the Division of Corporation Finance of the Securities and
Exchange Commission (the "Commission") to Kidder, Peabody Acceptance Corporation
I, Kidder, Peabody & Co. Incorporated, and Kidder Structured Asset Corporation
and the no-action letter dated May 27, 1994 issued by the Division of
Corporation Finance of the Commission to the Public Securities Association
(together, the "Kidder Letters"); "ABS Term Sheets" shall have the meaning
assigned thereto in the no-action letter dated February 17, 1995 issued by the
Division of Corporation Finance of the Commission to the Public Securities
Association (the "PSA Letter" and, together with the Kidder letters, the
"No-Action Letters"); "Diskette" shall mean the diskette or compact disc
attached to each of the Prospectus and the Memorandum; and "Data File" shall
mean the compilation of information and data regarding the Mortgage Loans
covered by the Agreed Upon Procedures Letter dated May 15, 2001 and rendered by
KPMG LLP (a "hard copy" of which Data File was initialed on behalf of the Seller
and the Purchaser).

            (c) The Purchaser shall indemnify and hold harmless the Seller, its
directors, officers, employees and agents, and each person, if any, who controls
the Seller within the meaning of either the 1933 Act or the 1934 Act, against
any and all losses, expenses (including the reasonable fees and expenses of
legal counsel), claims, damages or liabilities, joint or several, to which they
or any of them may become subject under the 1933 Act, the 1934 Act, or other
federal or state statutory law or regulation, at common law or otherwise,
insofar as such losses, claims, damages or liabilities (or actions in respect
thereof) arise out of or are based upon any untrue statement or alleged untrue
statement of a material fact contained in the Prospectus (in preliminary or
final form), or in an amendment thereof or supplement thereto, or arise out of
or are based upon the omission or alleged omission to state therein a material
fact required to be stated therein or necessary to make the statements therein
not misleading in the light of the circumstances under which they were made,
except to the extent that such untrue statement, alleged untrue statement,
omission or alleged omission is based upon the Seller Information, and the
Purchaser shall reimburse each such indemnified party, as incurred, for any
legal or other expenses reasonably incurred by them in connection with
investigating or defending any such loss, claim, damage, liability or action.
This indemnity agreement will be in addition to any liability which the
Purchaser may otherwise have.

            (d) Promptly after receipt by any person entitled to indemnification
under this Section 7 (an "indemnified party") of notice of the commencement of
any action, such indemnified party will, if a claim in respect thereof is to be
made against the Seller (the "indemnifying party") under this Section 7, notify
the indemnifying party in writing of the commencement thereof; but the omission
so to notify the indemnifying party will not relieve it from any liability that
it may have to any indemnified party under this Section 7 (except to the extent
that such omission has prejudiced the indemnifying party in any material
respect) or from any liability which it may have otherwise than under this
Section 7. In case any such action is brought against any indemnified party and
it notifies the indemnifying party of the commencement thereof, the indemnifying
party will be entitled to participate therein, and to the extent that it may
elect by written notice delivered to the indemnified party promptly after
receiving the aforesaid notice from such indemnified party, to assume the
defense thereof, with counsel selected by the indemnifying party and
satisfactory to such indemnified party; provided, however, that if the
defendants in any such action include both the indemnified party and the
indemnifying party and the indemnified party or parties shall have reasonably
concluded that there may be legal defenses available to it or them and/or other
indemnified parties that are different from or additional to those available to
the indemnifying party, the indemnified party shall have the right to select
separate counsel to assert such legal defenses and to otherwise participate in
the defense of such action on behalf of such indemnified party or parties. Upon
receipt of notice from the indemnifying party to such indemnified party of its
election so to assume the defense of such action and approval by the indemnified
party of counsel, the indemnifying party will not be liable for any legal or
other expenses subsequently incurred by such indemnified party in connection
with the defense thereof, unless (i) the indemnified party shall have employed
separate counsel in connection with the assertion of legal defenses in
accordance with the proviso to the preceding sentence (it being understood,
however, that the indemnifying party shall not be liable for the expenses of
more than one separate counsel, approved by the Purchaser and the Underwriters,
representing all the indemnified parties under Section 7(a) who are parties to
such action), (ii) the indemnifying party shall not have employed counsel
reasonably satisfactory to the indemnified party to represent the indemnified
party within a reasonable time after notice of commencement of the action or
(iii) the indemnifying party has authorized the employment of counsel for the
indemnified party at the expense of the indemnifying party; and except that, if
clause (i) or (iii) is applicable, such liability shall only be in respect of
the counsel referred to in such clause (i) or (iii).

            (e) If the indemnification provided for in this Section 7 is
unavailable to an indemnified party under Section 7(a) hereof or insufficient in
respect of any losses, claims, damages or liabilities referred to therein, then
the indemnifying party, in lieu of indemnifying such indemnified party, shall
contribute to the amount paid or payable by such indemnified party as a result
of such losses, claims, damages or liabilities, in such proportion as is
appropriate to reflect the relative fault of the indemnified and indemnifying
parties in connection with the statements or omissions which resulted in such
losses, claims, damages or liabilities, as well as any other relevant equitable
considerations. The relative fault of the indemnified and indemnifying parties
shall be determined by reference to, among other things, whether the untrue or
alleged untrue statement of a material fact or the omission or alleged omission
to state a material fact relates to information supplied by such parties.

            (f) The Purchaser and the Seller agree that it would not be just and
equitable if contribution pursuant to Section 7(e) were determined by pro rata
allocation or by any other method of allocation that does not take account of
the considerations referred to in Section 7(e) above. The amount paid or payable
by an indemnified party as a result of the losses, claims, damages and
liabilities referred to in this Section 7 shall be deemed to include, subject to
the limitations set forth above, any legal or other expenses reasonably incurred
by such indemnified party in connection with investigating or defending any such
action or claim, except where the indemnified party is required to bear such
expenses pursuant to this Section 7, which expenses the indemnifying party shall
pay as and when incurred, at the request of the indemnified party, to the extent
that the indemnifying party will be ultimately obligated to pay such expenses.
If any expenses so paid by the indemnifying party are subsequently determined to
not be required to be borne by the indemnifying party hereunder, the party that
received such payment shall promptly refund the amount so paid to the party
which made such payment. No person guilty of fraudulent misrepresentation
(within the meaning of Section 11(f) of the 1933 Act) shall be entitled to
contribution from any person who was not guilty of such fraudulent
misrepresentation.

            (g) The indemnity and contribution agreements contained in this
Section 7 shall remain operative and in full force and effect regardless of (i)
any termination of this Agreement, (ii) any investigation made by the Purchaser,
the Underwriters, any of their respective directors or officers, or any person
controlling the Purchaser or the Underwriters, and (iii) acceptance of and
payment for any of the Certificates.

            (h) Without limiting the generality or applicability of any other
provision of this Agreement, the Underwriters shall be third-party beneficiaries
of the provisions of this Section 7.

            SECTION 8. Costs. The Seller shall pay (or shall reimburse the
Purchaser to the extent that the Purchaser has paid) the Seller's pro rata
portion of the aggregate of the following amounts (the Seller's pro rata portion
to be determined according to the percentage that the First Union Mortgage Loan
Balance represents of the Cut-Off Date Pool Balance): (i) the costs and expenses
of printing and delivering the Pooling and Servicing Agreement and the
Certificates; (ii) the costs and expenses of printing (or otherwise reproducing)
and delivering a preliminary and final Prospectus and Memorandum relating to the
Certificates; (iii) the initial fees, costs, and expenses of the Trustee
(including reasonable attorneys' fees); (iv) the filing fee charged by the
Securities and Exchange Commission for registration of the Certificates so
registered; (v) the fees charged by the Rating Agencies to rate the Certificates
so rated; (vi) the expense of recording any assignment of Mortgage or assignment
of Assignment of Leases as contemplated by Section 2 hereof; (vii) the fees and
disbursements of a firm of certified public accountants selected by the
Purchaser and the Seller with respect to numerical information in respect of the
Mortgage Loans and the Certificates included in the Prospectus, the Memorandum
and any related Computational Materials or ABS Term Sheets, including in respect
of the cost of obtaining any "comfort letters" with respect to such items;
(viii) the reasonable out-of-pocket costs and expenses in connection with the
qualification or exemption of the Certificates under state securities or "Blue
Sky" laws, including filing fees and reasonable fees and disbursements of
counsel in connection therewith, in connection with the preparation of any "Blue
Sky" survey and in connection with any determination of the eligibility of the
Certificates for investment by institutional investors and the preparation of
any legal investment survey; (ix) the expenses of printing any such "Blue Sky"
survey and legal investment survey; and (x) the reasonable fees and
disbursements of counsel to the Underwriters. All other costs and expenses in
connection with the transactions contemplated hereunder shall be borne by the
party incurring such expense.

            SECTION 9. Grant of a Security Interest. It is the express intent of
the parties hereto that the conveyance of the Mortgage Loans by the Seller to
the Purchaser as provided in Section 2 hereof be, and be construed as, a sale of
the Mortgage Loans by the Seller to the Purchaser and not as a pledge of the
Mortgage Loans by the Seller to the Purchaser to secure a debt or other
obligation of the Seller. However, if, notwithstanding the aforementioned intent
of the parties, the Mortgage Loans are held to be property of the Seller, then,
(a) it is the express intent of the parties that such conveyance be deemed a
pledge of the Mortgage Loans by the Seller to the Purchaser to secure a debt or
other obligation of the Seller, and (b) (i) this Agreement shall also be deemed
to be a security agreement within the meaning of Articles 8 and 9 of the Uniform
Commercial Code of the applicable jurisdiction; (ii) the conveyance provided for
in Section 2 hereof shall be deemed to be a grant by the Seller to the Purchaser
of a security interest in all of the Seller's right, title and interest in and
to the Mortgage Loans, and all amounts payable to the holder of the Mortgage
Loans in accordance with the terms thereof, and all proceeds of the conversion,
voluntary or involuntary, of the foregoing into cash, instruments, securities or
other property, including without limitation all amounts, other than investment
earnings, from time to time held or invested in the Certificate Account, the
Distribution Account or, if established, the REO Account (each as defined in the
Pooling and Servicing Agreement) whether in the form of cash, instruments,
securities or other property; (iii) the assignment to the Trustee of the
interest of the Purchaser as contemplated by Section 1 hereof shall be deemed to
be an assignment of any security interest created hereunder; (iv) the possession
by the Trustee or any of its agents, including, without limitation, the
Custodian, of the Mortgage Notes, and such other items of property as constitute
instruments, money, negotiable documents or chattel paper shall be deemed to be
"possession by the secured party" for purposes of perfecting the security
interest pursuant to Section 9-305 of the Uniform Commercial Code of the
applicable jurisdiction; and (v) notifications to persons (other than the
Trustee) holding such property, and acknowledgments, receipts or confirmations
from persons (other than the Trustee) holding such property, shall be deemed
notifications to, or acknowledgments, receipts or confirmations from, financial
intermediaries, bailees or agents (as applicable) of the secured party for the
purpose of perfecting such security interest under applicable law. The Seller
and the Purchaser shall, to the extent consistent with this Agreement, take such
actions as may be necessary to ensure that, if this Agreement were deemed to
create a security interest in the Mortgage Loans, such security interest would
be deemed to be a perfected security interest of first priority under applicable
law and will be maintained as such throughout the term of this Agreement and the
Pooling and Servicing Agreement.

            SECTION 10. Notices. All notices, copies, requests, consents,
demands and other communications required hereunder shall be in writing and
telecopied or delivered to the intended recipient at the "Address for Notices"
specified beneath its name on the signature pages hereof or, as to either party,
at such other address as shall be designated by such party in a notice hereunder
to the other party. Except as otherwise provided in this Agreement, all such
communications shall be deemed to have been duly given when transmitted by
telecopier or personally delivered or, in the case of a mailed notice, upon
receipt, in each case given or addressed as aforesaid.

            SECTION 11. Representations, Warranties and Agreements to Survive
Delivery. All representations, warranties and agreements contained in this
Agreement, incorporated herein by reference or contained in the certificates of
officers of the Seller submitted pursuant hereto, shall remain operative and in
full force and effect and shall survive delivery of the Mortgage Loans by the
Seller to the Purchaser (and by the Purchaser to the Trustee).

            SECTION 12. Severability of Provisions. Any part, provision,
representation, warranty or covenant of this Agreement that is prohibited or
which is held to be void or unenforceable shall be ineffective to the extent of
such prohibition or unenforceability without invalidating the remaining
provisions hereof. Any part, provision, representation, warranty or covenant of
this Agreement that is prohibited or unenforceable or is held to be void or
unenforceable in any particular jurisdiction shall, as to such jurisdiction, be
ineffective to the extent of such prohibition or unenforceability without
invalidating the remaining provisions hereof, and any such prohibition or
unenforceability in any particular jurisdiction shall not invalidate or render
unenforceable such provision in any other jurisdiction. To the extent permitted
by applicable law, the parties hereto waive any provision of law which prohibits
or renders void or unenforceable any provision hereof.

            SECTION 13. Counterparts. This Agreement may be executed in any
number of counterparts, each of which shall be an original, but which together
shall constitute one and the same agreement.

            SECTION 14. GOVERNING LAW. THIS AGREEMENT AND THE RIGHTS, DUTIES,
OBLIGATIONS AND RESPONSIBILITIES OF THE PARTIES HERETO SHALL BE GOVERNED IN
ACCORDANCE WITH THE INTERNAL LAWS AND DECISIONS OF NEW YORK. THE PARTIES HERETO
INTEND THAT THE PROVISIONS OF SECTION 5-1401 OF THE NEW YORK GENERAL OBLIGATIONS
LAW SHALL APPLY TO THIS AGREEMENT.

            SECTION 15. Attorneys Fees. If any legal action, suit or proceeding
is commenced between the Seller and the Purchaser regarding their respective
rights and obligations under this Agreement, the prevailing party shall be
entitled to recover, in addition to damages or other relief, costs and expenses,
attorneys' fees and court costs (including, without limitation, expert witness
fees). As used herein, the term "prevailing party" shall mean the party which
obtains the principal relief it has sought, whether by compromise settlement or
judgment. If the party which commenced or instituted the action, suit or
proceeding shall dismiss or discontinue it without the concurrence of the other
party, such other party shall be deemed the prevailing party.

            SECTION 16. Further Assurances. The Seller and the Purchaser agree
to execute and deliver such instruments and take such further actions as the
other party may, from time to time, reasonably request in order to effectuate
the purposes and to carry out the terms of this Agreement.

            SECTION 17. Successors and Assigns. The rights and obligations of
the Seller under this Agreement shall not be assigned by the Seller without the
prior written consent of the Purchaser, except that any person into which the
Seller may be merged or consolidated, or any corporation resulting from any
merger, conversion or consolidation to which the Seller is a party, or any
person succeeding to all or substantially all of the business of the Seller,
shall be the successor to the Seller hereunder. The Purchaser has the right to
assign its interest under this Agreement, in whole or in part, as may be
required to effect the purposes of the Pooling and Servicing Agreement, and the
assignee shall, to the extent of such assignment, succeed to the rights and
obligations hereunder of the Purchaser. Subject to the foregoing, this Agreement
shall bind and inure to the benefit of and be enforceable by the Seller, the
Purchaser, the Underwriters (as intended third party beneficiaries hereof) and
their permitted successors and assigns, and the officers, directors and
controlling persons referred to in Section 7. This Agreement is enforceable by
the Underwriters and the other third party beneficiaries hereto in all respects
to the same extent as if they had been signatories hereof.

            SECTION 18. Amendments. No term or provision of this Agreement may
be waived or modified unless such waiver or modification is in writing and
signed by a duly authorized officer of the party, or third party beneficiary,
against whom such waiver or modification is sought to be enforced.

            SECTION 19. Accountants' Letters. The parties hereto shall cooperate
with KPMG LLP in making available all information and taking all steps
reasonably necessary to permit such accountants to deliver the letters required
by the Underwriting Agreement.

            SECTION 20. Knowledge. Whenever a representation or warranty or
other statement in this Agreement is made with respect to a Person's
"knowledge," such statement refers to such Person's employees or agents who were
or are responsible for or involved with the indicated matter and have actual
knowledge of the matter in question.







            IN WITNESS WHEREOF, the Seller and the Purchaser have caused their
names to be signed hereto by their respective duly authorized officers as of the
date first above written.

                                       SELLER

                                       FIRST UNION NATIONAL BANK


                                       By: /s/ Alan Kronovet
                                           -----------------------------------
                                           Name:  Alan Kronovet
                                           Title: Vice President

                                       Address for Notices:

                                       One First Union Center
                                       301 South College Street
                                       Charlotte, North Carolina  28288-0600


                                       PURCHASER

                                       FIRST UNION COMMERCIAL MORTGAGE
                                          SECURITIES, INC.


                                       By: /s/ William J. Cohane
                                           -----------------------------------
                                           Name:  William J. Cohane
                                           Title: Vice President

                                       Address for Notices:

                                       One First Union Center
                                       301 South College Street
                                       Charlotte, North Carolina  28288-0600
                                       Telecopier No.: (704) 383-4984
                                       Telephone  No.: (704) 383-7639








                                   SCHEDULE I

               GENERAL MORTGAGE REPRESENTATIONS AND WARRANTIES

1.      The information pertaining to each Mortgage Loan set forth in the
        Mortgage Loan Schedule was true and correct in all material respects as
        of the Cut-Off Date.

2.      As of the date of its origination, such Mortgage Loan complied in all
        material respects with, or was exempt from, all requirements of federal,
        state or local law relating to the origination of such Mortgage Loan.

3.      Immediately prior to the sale, transfer and assignment to the Purchaser,
        the Seller had good and marketable title to, and was the sole owner of,
        each Mortgage Loan, and the Seller is transferring such Mortgage Loan
        free and clear of any and all liens, pledges, charges or security
        interests of any nature encumbering such Mortgage Loan. Upon
        consummation of the transactions contemplated by the Mortgage Loan
        Purchase Agreement, the Seller will have validly and effectively
        conveyed to the Purchaser all legal and beneficial interest in and to
        such Mortgage Loan free and clear of any pledge, lien or security
        interest.

4.      The proceeds of such Mortgage Loan have been fully disbursed and there
        is no requirement for future advances thereunder.

5.      Each related Mortgage Note, Mortgage, Assignment of Leases (if any) and
        other agreement executed in connection with such Mortgage Loan are
        legal, valid and binding obligations of the related Mortgagor (subject
        to any non-recourse provisions therein and any state anti-deficiency or
        market value limit deficiency legislation), enforceable in accordance
        with their terms, except (i) that certain provisions contained in such
        Mortgage Loan documents are or may be unenforceable in whole or in part
        under applicable state or federal laws, but neither the application of
        any such laws to any such provision nor the inclusion of any such
        provisions renders any of the Mortgage Loan documents invalid as a whole
        and such Mortgage Loan documents taken as a whole are enforceable to the
        extent necessary and customary for the practical realization of the
        rights and benefits afforded thereby and (ii) as such enforcement may be
        limited by bankruptcy, insolvency, receivership, reorganization,
        moratorium, redemption or other laws affecting the enforcement of
        creditors' rights generally, or by general principles of equity
        (regardless of whether such enforcement is considered in a proceeding in
        equity or at law). The related Mortgage Note and Mortgage contain no
        provision limiting the right or ability of the Seller to assign,
        transfer and convey the related Mortgage Loan to any other Person.

6.      As of the date of its origination, there was no valid offset, defense,
        counterclaim, abatement or right to rescission with respect to any of
        the related Mortgage Notes, Mortgage(s) or other agreements executed in
        connection therewith, and, as of the Cut-Off Date, to the actual
        knowledge of the Seller, there is no valid offset, defense, counterclaim
        or right to rescission with respect to such Mortgage Note, Mortgage(s)
        or other agreements, except in each case, with respect to the
        enforceability of any provisions requiring the payment of default
        interest, late fees, additional interest, prepayment premiums or yield
        maintenance charges.

7.      Each related assignment of Mortgage and assignment of Assignment of
        Leases from the Seller to the Trustee constitutes the legal, valid and
        binding first priority assignment from the Seller, except as such
        enforcement may be limited by bankruptcy, insolvency, redemption,
        reorganization, liquidation, receivership, moratorium or other laws
        relating to or affecting creditors' rights generally or by general
        principles of equity (regardless of whether such enforcement is
        considered in a proceeding in equity or at law). Each Mortgage and
        Assignment of Leases is freely assignable.

8.      Each related Mortgage is a valid and enforceable first lien on the
        related Mortgaged Property subject only to the exceptions set forth in
        paragraph (5) above and the following title exceptions (each such title
        exception, a "Title Exception", and collectively, the "Title
        Exceptions"): (a) the lien of current real property taxes, ground rents,
        water charges, sewer rents and assessments not yet due and payable, (b)
        covenants, conditions and restrictions, rights of way, easements and
        other matters of public record, none of which, individually or in the
        aggregate, materially interferes with the current use of the Mortgaged
        Property or the security intended to be provided by such Mortgage or
        with the Mortgagor's ability to pay its obligations under the Mortgage
        Loan when they become due or materially and adversely affects the value
        of the Mortgaged Property, (c) the exceptions (general and specific) set
        forth in such policy or appearing of record, none of which, individually
        or in the aggregate, materially interferes with the current use of the
        Mortgaged Property or the security intended to be provided by such
        Mortgage or with the Mortgagor's ability to pay its obligations under
        the Mortgage Loan when they become due or materially and adversely
        affects the value of the Mortgaged Property, (d) other matters to which
        like properties are commonly subject, none of which, individually or in
        the aggregate, materially interferes with the current use of the
        Mortgaged Property or the security intended to be provided by such
        Mortgage or with the Mortgagor's ability to pay its obligations under
        the Mortgage Loan when they become due or materially and adversely
        affects the value of the Mortgaged Property, (e) the right of tenants
        (whether under ground leases, space leases or operating leases) at the
        Mortgaged Property to remain following a foreclosure or similar
        proceeding (provided that such tenants are performing under such leases)
        and (f) if such Mortgage Loan is cross-collateralized with any other
        Mortgage Loan, the lien of the Mortgage for such other Mortgage Loan,
        none of which, individually or in the aggregate, materially and
        adversely interferes with the current use of the Mortgaged Property or
        the security intended to be provided by such Mortgage or with the
        Mortgagor's ability to pay its obligations when they become due or
        materially and adversely affects the value of the Mortgaged Property.
        Except with respect to cross-collateralized and cross-defaulted Mortgage
        Loans, there are no mortgage loans that are senior or pari passu with
        respect to the related Mortgaged Property or such Mortgage Loan.

9.      UCC Financing Statements have been filed and/or recorded (or, if not
        filed and/or recorded, have been submitted in proper form for filing and
        recording), in all public places necessary to perfect a valid first
        priority security interest in all items of personal property reasonably
        necessary to operate the Mortgaged Property owned by a Mortgagor and
        located on the related Mortgaged Property, (other than any personal
        property subject to a purchase money security interest or a sale and
        leaseback financing arrangement permitted under the terms of such
        Mortgage Loan or any other personal property leases applicable to such
        personal property) to the extent perfection may be effected pursuant to
        applicable law by recording or filing, and the Mortgages, security
        agreements, chattel Mortgages or equivalent documents related to and
        delivered in connection with the related Mortgage Loan establish and
        create a valid and enforceable lien and priority security interest on
        such items of personalty except as such enforcement may be limited by
        bankruptcy, insolvency, receivorship, reorganization, moratorium,
        redemption, liquidation or other laws affecting the enforcement of
        creditor's rights generally, or by general principles of equity
        (regardless of whether such enforcement is considered in a proceeding in
        equity or at law). Notwithstanding any of the foregoing, no
        representation is made as to the perfection of any security interest in
        rents or other personal property to the extent that possession or
        control of such items or actions other than the filing of UCC Financing
        Statements are required in order to effect such perfection.

10.     All real estate taxes and governmental assessments which would be a lien
        on the Mortgaged Property and that prior to the Cut-Off Date have become
        delinquent in respect of each related Mortgaged Property have been paid,
        or an escrow of funds in an amount sufficient to cover such payments has
        been established. For purposes of this representation and warranty, real
        estate taxes and governmental assessments and installments thereof shall
        not be considered delinquent until the earlier of (a) the date on which
        interest and/or penalties would first be payable thereon and (b) the
        date on which enforcement action is entitled to be taken by the related
        taxing authority.

11.     To the Seller's actual knowledge as of the Cut-Off Date, and to the
        Seller's actual knowledge based solely upon due diligence customarily
        performed with the origination of comparable Mortgage Loans by the
        Seller, each related Mortgaged Property was free and clear of any
        material damage (other than deferred maintenance for which escrows were
        established at origination) that would affect materially and adversely
        the value of such Mortgaged Property as security for the Mortgage Loan
        and to the Seller's actual knowledge as of the Cut-Off Date there was no
        proceeding pending for the total or partial condemnation of such
        Mortgaged Property.

12.     The lien of each related Mortgage as a first priority lien in the
        original principal amount of such Mortgage Loan after all advances of
        principal (as set forth on the Mortgage Loan Schedule) is insured by an
        ALTA lender's title insurance policy (or a binding commitment therefor),
        or its equivalent as adopted in the applicable jurisdiction, insuring
        the Seller, its successors and assigns, subject only to the Title
        Exceptions; the Seller or its successors or assigns is the named insured
        of such policy; such policy is assignable without consent of the insurer
        and will inure to the benefit of the Trustee as mortgagee of record; is
        in full force and effect upon the consummation of the transactions
        contemplated by this Agreement; all premiums thereon have been paid; no
        claims have been made under such policy and the Seller has not done
        anything, by act or omission, and the Seller has no actual knowledge of
        any matter, which would impair or diminish the coverage of such policy.
        The insurer issuing such policy is either (x) a nationally-recognized
        title insurance company or (y) qualified to do business in the
        jurisdiction in which the related Mortgaged Property is located to the
        extent required; such policy contains no material exclusions for, or
        affirmatively insures (except for any Mortgaged Property located in a
        jurisdiction where such insurance is not available) (a) access to public
        road or (b) against any loss due to encroachments of any material
        portion of the improvements thereon.

13.     As of the date of its origination, all insurance coverage required under
        each related Mortgage, which insurance covered such risks as were
        customarily acceptable to prudent commercial and multifamily mortgage
        lending institutions lending on the security of property comparable to
        the related Mortgaged Property in the jurisdiction in which such
        Mortgaged Property is located, and with respect to a fire and extended
        perils insurance policy, is in an amount (subject to a customary
        deductible) equal to the lesser of (i) the replacement cost of
        improvements located on such Mortgaged Property, or (ii) the initial
        principal balance of the Mortgage Loan, and in any event, the amount
        necessary to prevent operation of any co-insurance provisions; and,
        except if such Mortgaged Property is operated as a mobile home park, is
        also covered by business interruption or rental loss insurance, in an
        amount at least equal to 12 months of operations of the related
        Mortgaged Property (or in the case of a Mortgaged Property without any
        elevator, 6 months), all of which is was in full force and effect with
        respect to each related Mortgaged Property; and, as of the Cut-Off Date,
        to the actual knowledge of the Seller, all insurance coverage required
        under each Mortgage, which insurance covers such risks and is in such
        amounts as are customarily acceptable to prudent commercial and
        multifamily mortgage lending institutions lending on the security of
        property comparable to the related Mortgaged Property in the
        jurisdiction in which such Mortgaged Property is located, is in full
        force and effect with respect to each related Mortgaged Property; all
        premiums due and payable through the Closing Date have been paid; and no
        notice of termination or cancellation with respect to any such insurance
        policy has been received by the Seller; and except for certain amounts
        not greater than amounts which would be considered prudent by an
        institutional commercial mortgage lender with respect to a similar
        Mortgage Loan and which are set forth in the related Mortgage, any
        insurance proceeds in respect of a casualty loss, will be applied either
        (i) to the repair or restoration of all or part of the related Mortgaged
        Property or (ii) the reduction of the outstanding principal balance of
        the Mortgage Loan, subject in either case to requirements with respect
        to leases at the related Mortgaged Property and to other exceptions
        customarily provided for by prudent institutional lenders for similar
        loans. The Mortgaged Property is also covered by comprehensive general
        liability insurance against claims for personal and bodily injury, death
        or property damage occurring on, in or about the related Mortgaged
        Property, in an amount customarily required by prudent institutional
        lenders.

        The insurance policies contain a standard mortgage clause naming the
        Seller, its successors and assigns as loss payee, in the case of a
        property insurance policy, and additional insured in the case of a
        liability insurance policy and provide that they are not terminable
        without 30 days prior written notice to the Mortgagee or such lesser
        period as prescribed by applicable law. Each Mortgage requires that the
        Mortgagor maintain insurance as described above or permits the Mortgagee
        to require insurance as described above, and permits the Mortgagee to
        purchase such insurance at the Mortgagor's expense if Mortgagor fails to
        do so.

14.     (A) Other than payments due but not yet 30 days or more delinquent, to
        the Seller's actual knowledge, based upon due diligence customarily
        performed with the servicing of comparable mortgage loans by prudent
        institutional lenders, there is no material default, breach, violation
        or event of acceleration existing under the related Mortgage or the
        related Mortgage Note, and to the Seller's actual knowledge no event
        (other than payments due but not yet delinquent) which, with the passage
        of time or with notice and the expiration of any grace or cure period,
        would constitute a material default, breach, violation or event of
        acceleration, provided, however, that this representation and warranty
        does not address or otherwise cover any default, breach, violation or
        event of acceleration that specifically pertains to any matter otherwise
        covered by any other representation and warranty made by the Seller in
        any of clauses (10), (15) and (19) of this Schedule I or in any clause
        of Schedule II or III, and (B) the Seller has not waived any material
        default, breach, violation or event of acceleration under such Mortgage
        or Mortgage Note, except for a written waiver contained in the related
        Mortgage File being delivered to the Purchaser, and pursuant to the
        terms of the related Mortgage or the related Mortgage Note, and other
        documents in the related Mortgage File no person or party other than the
        holder of such Mortgage Note may declare any event of default or
        accelerate the related indebtedness under either of such Mortgage or
        Mortgage Note.

15.     As of the Cut-Off Date, the Mortgage Loan is not, and in the prior 12
        months (or since the date of origination if such Mortgage Loan has been
        originated within the past 12 months), has not been, 30 days or more
        past due in respect of any Scheduled Payment.

16.     Except with respect to ARD Loans, which provide that the rate at which
        interest accrues thereon increases after the Anticipated Repayment Date,
        the Mortgage Rate (exclusive of any default interest, late charges or
        prepayment premiums) of such Mortgage Loan is a fixed rate.

17.     Each related Mortgage does not provide for or permit, without the prior
        written consent of the holder of the Mortgage Note, each related
        Mortgaged Property to secure any other promissory note or obligation
        except as expressly described in such Mortgage.

18.     Each Mortgage Loan constitutes a "qualified mortgage" within the meaning
        of Section 860G(a)(3) of the Code (but without regard to the rule in
        Treasury Regulations 1.860G-2(f)(2) that treats a defective obligation
        as a qualified mortgage, or any substantially similar successor
        provision). Accordingly, such Mortgage Loan is directly secured by a
        Mortgage on a commercial property or a multifamily residential property,
        and either (1) substantially all of the proceeds of such Mortgage Loan
        were used to acquire, improve or protect the portion of such commercial
        or multifamily residential property that consists of an interest in real
        property (within the meaning of Treasury Regulations Sections 1.856-3(c)
        and 1.856-3(d)) and such interest in real property was the only security
        for such Mortgage Loan as of the Testing Date (as defined below), or (2)
        the fair market value of the interest in real property which secures
        such Mortgage Loan was at least equal to 80% of the principal amount of
        the Mortgage Loan (a) as of the Testing Date, or (b) as of the Closing
        Date. For purposes of the previous sentence, (1) the fair market value
        of the referenced interest in real property shall first be reduced by
        (a) the amount of any lien on such interest in real property that is
        senior to the Mortgage Loan, and (b) a proportionate amount of any lien
        on such interest in real property that is on a parity with the Mortgage
        Loan, and (2) the "Testing Date" shall be the date on which the
        referenced Mortgage Loan was originated unless (a) such Mortgage Loan
        was modified after the date of its origination in a manner that would
        cause a "significant modification" of such Mortgage Loan within the
        meaning of Treasury Regulations Section 1.1001-3(b), and (b) such
        "significant modification" did not occur at a time when such Mortgage
        Loan was in default or when default with respect to such Mortgage Loan
        was reasonably foreseeable. However, if the referenced Mortgage Loan has
        been subjected to a "significant modification" after the date of its
        origination and at a time when such Mortgage Loan was not in default or
        when default with respect to such Mortgage Loan was not reasonably
        foreseeable, the Testing Date shall be the date upon which the latest
        such "significant modification" occurred. The Mortgage Loan documents
        with respect to each Defeasance Loan do not allow such Defeasance Loan
        to be defeased prior to two years after the Startup Date.

19.     One or more environmental site assessments or updates thereof were
        performed by an environmental consulting firm independent of the Seller
        and the Seller's affiliates with respect to each related Mortgaged
        Property during the 18-months preceding the origination of the related
        Mortgage Loan, and the Seller, having made no independent inquiry other
        than to review the report(s) prepared in connection with the
        assessment(s) referenced herein, has no actual knowledge and has
        received no notice of any material and adverse environmental condition
        or circumstance affecting such Mortgaged Property that was not disclosed
        in such report(s). If any such environmental report identified any
        Recognized Environmental Condition (REC), as that term is defined in the
        Standard Practice for Environmental Site Assessments: Phase I
        Environmental Site Assessment Process Designation: E 1527-00, as
        recommended by the American Society for Testing and Materials (ASTM),
        with respect to the related Mortgaged Property and the same have not
        been subsequently addressed in all material respects, then either (i) an
        escrow greater than 100% of the amount necessary to address the REC is
        held by the Seller for purposes of effecting same, (and the borrower has
        covenanted in the Mortgage Loan documents to perform such work), or (ii)
        the related borrower or other responsible party not related to the
        borrower and having financial resources reasonably estimated to be
        adequate to address the REC is required to take such actions, if any,
        with respect to such circumstances or conditions as have been required
        by the applicable governmental regulatory authority or any environmental
        law or regulation, or (iii) the borrower has provided an environmental
        insurance policy. All environmental assessments or updates that were in
        the possession of the Seller and that relate to a Mortgaged Property
        insured by an environmental insurance policy have been delivered to or
        disclosed to the environmental insurance carrier issuing such policy
        prior to the issuance of such policy.

20.     Each related Mortgage and Assignment of Leases, together with applicable
        state law, contains customary and enforceable provisions such as to
        render the rights and remedies of the holder thereof adequate for the
        realization against the Mortgaged Property of the benefits of the
        security, including realization by judicial or, if applicable,
        non-judicial foreclosure, subject to the effects of bankruptcy or
        similar law affecting the right of creditors and the application of
        principles of equity.

21.     At the time of origination and, to the actual knowledge of Seller as of
        the Cut-Off Date, no Mortgagor is a debtor in, and no Mortgaged Property
        is the subject of, any state or federal bankruptcy or insolvency
        proceeding.

22.     Each Mortgage Loan is a whole loan (except with respect to the AB
        Mortgage Loans) and contains no equity participation by the lender or
        shared appreciation feature and does not provide for any contingent or
        additional interest in the form of participation in the cash flow of the
        related Mortgaged Property or, other than the ARD Loans, provide for
        negative amortization. The Seller holds no preferred equity interest.

23.     Subject to certain exceptions, which are customarily acceptable to
        prudent commercial and multifamily mortgage lending institutions lending
        on the security of property comparable to the related Mortgaged
        Property, each related Mortgage or loan agreement contains provisions
        for the acceleration of the payment of the unpaid principal balance of
        such Mortgage Loan if, without complying with the requirements of the
        Mortgage or loan agreement, the related Mortgaged Property, or any
        controlling interest in the related Mortgagor, is directly transferred
        or sold (other than by reason of family and estate planning transfers
        and transfers of less than a controlling interest in a mortgagor, or a
        substitution or release of collateral within the parameters of paragraph
        (26) below), or encumbered in connection with subordinate financing by a
        lien or security interest against the related Mortgaged Property, other
        than any existing permitted additional debt.

24.     Except as set forth in the related Mortgage File, the terms of the
        related Mortgage Note and Mortgage(s) have not been waived, modified,
        altered, satisfied, impaired, canceled, subordinated or rescinded in any
        manner which materially interferes with the security intended to be
        provided by such Mortgage.

25.     Each related Mortgaged Property was inspected by or on behalf of the
        related originator or an affiliate during the 12 month period prior to
        the related origination date.

26.     Since origination, no material portion of the related Mortgaged Property
        has been released from the lien of the related Mortgage in any manner
        which materially and adversely affects the value of the Mortgage Loan or
        materially interferes with the security intended to be provided by such
        Mortgage, and, except with respect to Mortgage Loans (a) which permit
        defeasance by means of substituting for the Mortgaged Property (or, in
        the case of a Mortgage Loan secured by multiple Mortgaged Properties,
        one or more of such Mortgaged Properties) U.S. Treasury Obligations
        sufficient to pay the Mortgage Loans in accordance with their terms, (b)
        where a release of the portion of the Mortgaged Property was
        contemplated at origination and such portion was not considered material
        for purposes of underwriting the Mortgage Loan, (c) where release is
        conditional upon the satisfaction of certain underwriting and legal
        requirements and the payment of a release price that represents adequate
        consideration for such Mortgaged Property, or (d) which permit the
        related Mortgagor to substitute a replacement property in compliance
        with REMIC Provisions, the terms of the related Mortgage do not provide
        for release of any portion of the Mortgaged Property from the lien of
        the Mortgage except in consideration of payment in full therefor.

27.     To the Seller's actual knowledge, based on due diligence customary in
        the industry, as of the date of origination of such Mortgage Loan and as
        of the Cut-Off Date, there are no violations of any applicable zoning
        ordinances, building codes and land laws applicable to the Mortgaged
        Property or the use and occupancy thereof which (i) are not insured by
        an ALTA lender's title insurance policy (or a binding commitment
        therefor), or its equivalent as adopted in the applicable jurisdiction,
        or a law and ordinance insurance policy or (ii) would have a material
        adverse effect on the value, operation or net operating income of the
        Mortgaged Property.

28.     None of the material improvements which were included for the purposes
        of determining the appraised value of the related Mortgaged Property at
        the time of the origination of the Mortgage Loan lies outside of the
        boundaries and building restriction lines of such property (except
        Mortgaged Properties which are legal non-conforming uses), to an extent
        which would have a material adverse affect on the related Mortgagor's
        use and operation of such Mortgaged Property (unless affirmatively
        covered by the title insurance) and no improvements on adjoining
        properties encroached upon such Mortgaged Property to any material and
        adverse extent (unless affirmatively covered by title insurance).

29.     With respect to at least 95% of the Mortgage Loans (by balance) having a
        Cut-Off Date Balance in excess of 1% of the Initial Pool Balance, the
        related Mortgagor has covenanted in its organizational documents and/or
        the Mortgage Loan documents to own no significant asset other than the
        related Mortgaged Property or Mortgaged Properties, as applicable, and
        assets incidental to its ownership and operation of such Mortgaged
        Property, and to hold itself out as being a legal entity, separate and
        apart from any other person.

30.     No advance of funds has been made other than pursuant to the loan
        documents, directly or indirectly, by the Seller to the Mortgagor and,
        to the Seller's actual knowledge, no funds have been received from any
        person other than the Mortgagor, for or on account of payments due on
        the Mortgage Note or the Mortgage.

31.     Except as set forth below, as of the date of origination and, to the
        Seller's actual knowledge, as of the Cut-Off Date, there was no pending
        action, suit or proceeding, or governmental investigation of which it
        has received notice, against the Mortgagor or the related Mortgaged
        Property an adverse outcome of which could reasonably be expected to
        materially and adversely affect such Mortgagor's performance under the
        related Mortgage Loan documents or the security intended to be provided
        by the Mortgage Loan documents or the current use of the Mortgaged
        Property.

32.     As of the date of origination, and, to the Seller's actual knowledge, as
        of the Cut-Off Date, if the related Mortgage is a deed of trust, a
        trustee, duly qualified under applicable law to serve as such, has
        either been properly designated and serving under such Mortgage or may
        be substituted in accordance with the Mortgage and applicable law.

33.     The Mortgage Loan and the interest contracted for complied as of the
        date of origination with, or is exempt from, applicable state or federal
        laws, regulations and other requirements pertaining to usury.

34.     The related Mortgage Note is not secured by any collateral that secures
        a Mortgage Loan that is not in the Trust Fund and each Mortgage Loan
        that is cross-collateralized is cross-collateralized only with other
        Mortgage Loans sold pursuant to this Agreement.

35.     The improvements located on the Mortgaged Property are either not
        located in a federally designated special flood hazard area or the
        Mortgagor is required to maintain or the mortgagee maintains, flood
        insurance with respect to such improvements and such policy is in full
        force and effect.

36.     All escrow deposits and payments required pursuant to the Mortgage Loan
        are in the possession, or under the control, of the Seller or its agent
        and there are no deficiencies in connection therewith.

37.     To the Seller's actual knowledge, based on the due diligence customarily
        performed in the origination of comparable mortgage loans by prudent
        commercial and multifamily mortgage lending institutions with respect to
        the related geographic area and properties comparable to the related
        Mortgaged Property, as of the date of origination of the Mortgage Loan,
        the related Mortgagor, the related lessee, franchisor or operator was in
        possession of all material licenses, permits and authorizations then
        required for use of the related Mortgaged Property, and, as of the
        Cut-Off Date, the Seller has no actual knowledge that the related
        Mortgagor, the related lessee, franchisor or operator was not in
        possession of such licenses, permits and authorizations.

38.     The origination (or acquisition, as the case may be), servicing and
        collection practices used by the Seller with respect to the Mortgage
        Loan have been in all respects legal and have met customary industry
        standards.

39.     Except for Mortgagors under Mortgage Loans the Mortgaged Property with
        respect to which includes a Ground Lease, the related Mortgagor (or its
        affiliate) has title in the fee simple interest in each related
        Mortgaged Property.

40.     The Mortgage Loan documents for each Mortgage Loan provide that each
        Mortgage Loan is non-recourse to the related Mortgagor except that the
        related Mortgagor accepts responsibility for fraud and/or other
        intentional misrepresentation. Furthermore, the Mortgage Loan documents
        for each Mortgage Loan provide that the related Mortgagor shall be
        liable to the lender for losses incurred due to the misapplication or
        misappropriation of rents collected in advance or received by the
        related Mortgagor after the occurrence of an event of default, insurance
        proceeds or condemnation awards or breach of the environmental covenants
        in the related Mortgage Loan documents.

41.     Subject to the exceptions set forth in paragraph (5), the Assignment of
        Leases set forth in the Mortgage or separate from the related Mortgage
        and related to and delivered in connection with each Mortgage Loan
        establishes and creates a valid, subsisting and enforceable lien and
        security interest in the related Mortgagor's interest in all leases,
        subleases, licenses or other agreements pursuant to which any person is
        entitled to occupy, use or possess all or any portion of the real
        property.

42.     With respect to such Mortgage Loan, any prepayment premium constitutes a
        "customary prepayment penalty" within the meaning of Treasury
        Regulations Section 1.860G-1(b)(2).

43.     If such Mortgage Loan contains a provision for any defeasance of
        mortgage collateral, such Mortgage Loan permits defeasance (1) no
        earlier than two years after the Closing Date, (2) only with substitute
        collateral constituting "government securities" within the meaning of
        Treasury Regulations Section 1.860G-2(a)(8)(i) in an amount sufficient
        to make all scheduled payments under the Mortgage Note and (3) only to
        facilitate the disposition of the Mortgaged Property and not as a part
        of an arrangement to collateralize a REMIC offering with obligations
        that are not real estate mortgages. In addition, if such Mortgage
        contains such a defeasance provision, it provides (or otherwise contains
        provisions pursuant to which the holder can require) that the loan be
        assumed by a single-purpose entity designated by the holder of the
        Mortgage Loan and that an opinion be provided to the effect that such
        holder has a first priority perfected security interest in the
        defeasance collateral. The related Mortgage Loan documents enable the
        lender to charge the expenses associated with permitting a defeasance to
        the Mortgagor (including rating agencies' fees, accounting fees and
        attorneys' fees), and must provide for (a) an accountant's certification
        as to the adequacy of the defeasance collateral to make payments under
        the related Mortgage Loan for the remainder of its term, (b) an Opinion
        of Counsel that the defeasance complies with all applicable REMIC
        Provisions, and (c) a letter from the Rating Agencies that the
        defeasance will not result in the withdrawal, downgrade or qualification
        of the ratings assigned to the Certificates. Notwithstanding the
        foregoing, some of the Mortgage Loan documents may not affirmatively
        contain all such requirements, but such requirements are effectively
        present in such documents due to the general obligation to comply with
        the REMIC Provisions and/or deliver a REMIC Opinion of Counsel.

44.     To the extent required under applicable law as of the date of
        origination, and necessary for the enforceability or collectability of
        the Mortgage Loan, the originator of such Mortgage Loan was authorized
        to do business in the jurisdiction in which the related Mortgaged
        Property is located at all times when it originated and held the
        Mortgage Loan.

45.     Neither the Seller nor any affiliate thereof has any obligation to make
        any capital contributions to the Mortgagor under the Mortgage Loan.

46.     Except as set forth below or with respect to the Companion Loan of any
        AB Mortgage Loan, none of the Mortgaged Properties are encumbered, and
        none of the Mortgage Loan documents permit the related Mortgaged
        Property to be encumbered subsequent to the Closing Date without the
        prior written consent of the holder thereof, by any lien securing the
        payment of money junior to or of equal priority with, or superior to,
        the lien of the related Mortgage (other than Title Exceptions, taxes,
        assessments and contested mechanics and materialmens liens that become
        payable after the after the Cut-Off Date of the related Mortgage Loan).



                  EXCEPTIONS TO REPRESENTATIONS AND WARRANTIES

                       REPRESENTATIONS AND WARRANTY NO. 31
                               (SPE REQUIREMENTS)

Loan No.                                                Exception

17       Center Point Shopping Center         These loans do not meet the
28       Westwood Village Square              single-purpose entity
30       Deep River Shopping Center           requirements.




                       REPRESENTATION AND WARRANTY NO. 46
                                 (JUNIOR LIENS)

Loan No.                                                Exception

83       Kershaw Commons                       The Mortgaged Property is
                                               encumbered by existing
                                               subordinate debt subject to the
                                               terms of a Subordination and
                                               Standstill Agreement in favor of
                                               the lender.





                                   SCHEDULE II

                   GROUND LEASE REPRESENTATIONS AND WARRANTIES

      With respect to each Mortgage Loan secured by a leasehold interest (except
with respect to any Mortgage Loan also secured by a fee interest in the related
Mortgaged Property), the Seller represents and warrants the following with
respect to the related Ground Lease:

1.      Such Ground Lease or a memorandum thereof has been or will be duly
        recorded and such Ground Lease permits the interest of the lessee
        thereunder to be encumbered by the related Mortgage or, if consent of
        the lessor thereunder is required, it has been obtained prior to the
        Closing Date.

2.      Upon the foreclosure of the Mortgage Loan (or acceptance of a deed in
        lieu thereof), the Mortgagor's interest in such ground lease is
        assignable to the mortgagee under the leasehold estate and its assigns
        without the consent of the lessor thereunder (or, if any such consent is
        required, it has been obtained prior to the Closing Date).

3.      Such Ground Lease may not be amended, modified, canceled or terminated
        without the prior written consent of the mortgagee and that any such
        action without such consent is not binding on the mortgagee, its
        successors or assigns, except termination or cancellation if an event of
        default occurs under the Ground Lease and notice is provided to the
        mortgagee and such default is curable by the mortgagee as provided in
        the Ground Lease, but remains uncured beyond the applicable cure period.

4.      To the actual knowledge of the Seller, at the Closing Date, such Ground
        Lease is in full force and effect and other than payments due but not
        yet 30 days or more delinquent, (1) there is no material default, and
        (2) there is no event which, with the passage of time or with notice and
        the expiration of any grace or cure period, would constitute a material
        default under such Ground Lease.

5.      The ground lease or ancillary agreement between the lessor and the
        lessee requires the lessor to give notice of any default by the lessee
        to the mortgagee. The ground lease or ancillary agreement further
        provides that no notice given is effective against the mortgagee unless
        a copy has been given to the mortgagee in a manner described in the
        ground lease or ancillary agreement.

6.      The ground lease (a) is not subject to any liens or encumbrances
        superior to, or of equal priority with, the Mortgage, subject, however,
        to only the Title Exceptions or (b) is subject to a subordination,
        non-disturbance and attornment agreement to which the mortgagee on the
        lessor's fee interest in the Mortgaged Property is subject.

7.      A mortgagee is permitted a reasonable opportunity to cure any curable
        default under such Ground Lease before the lessor thereunder may
        terminate such Ground Lease.

8.      Except as set forth below, such Ground Lease has an original term
        (together with any extension options, whether or not currently
        exercised, set forth therein all of which can be exercised by the
        mortgagee if the mortgagee acquires the lessee's rights under the Ground
        Lease) that extends not less than 20 years beyond the Stated Maturity
        Date.

9.      Under the terms of such Ground Lease, any estoppel or consent letter
        received by the mortgagee from the lessor, and the related Mortgage,
        taken together, any related insurance proceeds or condemnation award
        (other than in respect of a total or substantially total loss or taking)
        will be applied either to the repair or restoration of all or part of
        the related Mortgaged Property, with the mortgagee or a trustee
        appointed by it having the right to hold and disburse such proceeds as
        repair or restoration progresses, or to the payment or defeasance of the
        outstanding principal balance of the Mortgage Loan, together with any
        accrued interest (except in cases where a different allocation would not
        be viewed as commercially unreasonable by any institutional investor,
        taking into account the relative duration of the ground lease and the
        related Mortgage and the ratio of the market value of the related
        Mortgaged Property to the outstanding principal balance of such Mortgage
        Loan).

10.     The ground lease does not impose any restrictions on subletting that
        would be viewed as commercially unreasonable by a prudent commercial
        lender.

11.     The ground lessor under such Ground Lease is required to enter into a
        new lease upon termination of the Ground Lease for any reason, including
        the rejection of the Ground Lease in bankruptcy.





                                  SCHEDULE III

                CREDIT LEASE LOAN REPRESENTATIONS AND WARRANTIES

            1. The lease payments due under the related Credit Lease, together
with any escrow payments held by the Seller or its designee, are equal to or
greater than the payments due with respect to the related Mortgage Loan.

            2. The Mortgagor does not have any material monetary obligations
under the related Credit Lease, and every material monetary obligation
associated with managing, owning, developing and operating the leased property,
including, but not limited to, the costs associated with utilities, taxes,
insurance, maintenance and repairs is an obligation of the related Tenant.

            3. The Mortgagor does not have any nonmonetary obligations under the
related Credit Lease, except for the delivery of possession of the leased
property.

            4. The related Tenant cannot terminate such Credit Lease for any
reason prior to the payment in full of: (a) the principal balance of the related
Mortgage Loan; (b) all accrued and unpaid interest on such Mortgage Loan; and
(c) any other sums due and payable under such Mortgage Loan, as of the
termination date, which date is a rent payment date, except for a material
default by the related Mortgagor under the Credit Lease or due to a casualty or
condemnation event, in which case, a Lease Enhancement Policy insures against
such risk.

            5. In the event the related Tenant assigns or sublets the related
leased property, such Tenant (and if applicable, the related guarantor) remains
obligated under the related Credit Lease.

            6. Based upon the customary due diligence performed by the
originator at origination, each property related to a Credit Lease Loan is one
or more separate tax lots, except properties concerning which adequate funds
have been escrowed to cover taxes due on the entire tax lot or lots.

            7. The related Tenant has agreed to indemnify the Mortgagor from any
claims of any nature (a) to which the Mortgagor is subject because of such
Mortgagor's estate in the leased property (except to the extent caused by the
act or omission of the Mortgagor or its agents or employees), or (b) arising
from (i) injury to or death of any person or damage to or loss of property on
the leased property or connected with the use, condition or occupancy of the
leased property, (ii) Tenant's violation of the related Credit Lease, or (iii)
any act or omission of the Tenant.

            8. The related Tenant has agreed to indemnify the Mortgagor from any
claims of any nature arising as a result of any hazardous material affecting the
leased property and due to such Tenant's use of the leased property.

            9. In connection with Credit Lease Loans with respect to which a
Guaranty exists, the related guarantor guarantees the payment due under the
related Credit Lease and such Guaranty, on its face, contains no conditions to
such payment.

            10. Except for the Credit Lease Loans which have residual value
insurance, each Credit Lease Loan fully amortizes over the term of the loan, and
there is no "balloon" payment due under such Credit Lease Loan at maturity.

            11. No Tenant under a Credit Lease Loan may exercise any termination
right or offset or set-off right which shall be binding upon the related
mortgagee without providing prior written notice of same to such mortgagee.

            12. Each Tenant under each Credit Lease Loan is required to make all
rental payments due under the applicable Credit Lease directly to a lock-box
being maintained by or on behalf of the mortgagee.

            13. No material modification or amendment of any Credit Lease Loan
shall be binding upon the related mortgagee without such mortgagee's prior
written notice consent to such material modification or amendment, which consent
may not be unreasonably unwithheld.

            14. Each property related to a Credit Lease Loan has or will have a
permanent certificate of occupancy, and the related Tenant thereunder has
commenced the payment of rent due under the respective Credit Tenant Lease in
accordance with its terms.

            15. Each Tenant has delivered a subordination, non-disturbance and
attornment agreement pursuant to which the respective Tenant has agreed in the
event the related mortgagee succeeds to the interest of the Mortgagor under the
Credit Lease by reason of foreclosure or acceptance of a deed in lieu of
foreclosure, the Tenant will attorn to and recognize the mortgagee as its
landlord under the Credit Lease for the remainder of the term of the Credit
Lease.

            16. To the Seller's knowledge, the property related to each Credit
Lease Loan is not subject to any other lease other than the related Credit Lease
or any ground lease pursuant to which the related Mortgagor has acquired its
interest in the respective property, no person has any possessory interest in,
or right to occupy, the subject property except under and pursuant to any such
Credit Lease or ground lease and the related Tenant under each Credit Lease is
in occupancy of the demised premises.





                                    EXHIBIT A

                             MORTGAGE LOAN SCHEDULE



MORTGAGE
 LOAN
NUMBER         PROPERTY NAME                       STREET ADDRESS                                  CITY
- -------------------------------------------------------------------------------------------------------------------------
                                                                                       
  1     1330 Connecticut Ave., N.W.             1330 Connecticut Ave., N.W.                      Washington
  2     Innkeepers Portfolio                    Various                                          Various
 2.1    Marriott Residence Inn Dallas-Addison   14975 Quorum Dr.                                 Dallas
 2.2    Marriott Residence Inn -Arlington       1050 Brook Hollow Plaza Dr.                      Arlington
 2.3    Marriott Residence Inn Atlanta -        134 Peachtree St. NW                             Atlanta
          Downtown
 2.4    Marriott Residence Inn                  270 Douglas Ave.                                 Altamonte Springs
          Altamonte
 2.5    Marriott Residence Inn - San Mateo      2000 Windward Way                                San Mateo
 2.6    Marriott Residence Inn - Shelton        1001 Bridgeport Ave.                             Shelton
  4     Villa La Jolla Apartments               8540 Via Mallorca Drive                          La Jolla
  6     Campus Lodge Apartments                 2677 Old Bainbridge Road                         Tallahassee
 10     Qwest Communications Building           1100 North Market Boulevard                      Sacramento
 11     La Villa Estates Apartments             10175 Spring Mountain Road                       Las Vegas
 12     8 West 40th Street                      8 West 40th Street                               New York
 14     Monaco Park Apartments                  8350 West Desert Inn Road                        Las Vegas
 16     Spectrum Pointe                         9-19 Spectrum Pointe Drive and 20 & 80 Empire    Lake Forest
 17     Center Point Shopping Center            1218-1226 East Dixie Drive                       Asheboro
 19     Peppertree Apartments                   7911 Arlington Ave                               Riverside
 20     Brighton Arms Apartments                301, 311, 401 W. Sylvania Avenue                 Neptune City
 21     Eagle Crest Apartments                  4013 West Northgate Drive                        Irving
 24     Remington Hills Apartments              1201 North Meadow Creek Drive                    Irving
 25     Market at Opitz                         US Route 1 and Opitz Blvd.                       Woodbridge
 26     Sterling University Glen                500 Park Ridge Road                              Bloomington
 27     Eight Neshaminy Interplex               Old Lincoln Highway & Northgate Road             Bensalem Township
 28     Westwood Village Square                 1101-1151 Westwood Boulevard                     Los Angeles
 30     Deep River Shopping Center              985-1021 High Point Street                       Randleman
 32     Timberglen Apartments                   3773 Timberglen Road                             Dallas
 33     Gainsborough Square                     North Battlefield Boulevard                      Chesapeake
 34     Valley Run Apartments                   2601 Carpenter Road                              Wilmington
 36     Tree Haven Apartments                   Ravine & 33 Aberdeen Road                        Matawan
 38     Roberts Business Park                   2842-2912 Colorado Ave.                          Santa Monica
 40     Johnston- Willis MOB's                  1403-1475 Johnston-Willis Drive                  Richmond
 41     Wilshire La Jolla                       6399 Wilshire Blvd                               Los Angeles
 42     10 United Nations Plaza                 1130 Market Street                               San Francisco
 43     Kelsey Seibold West                     1111 Augusta Drive                               Houston
 44     Sterling University Greens              2900 Oak Tree Avenue                             Norman
 45     Residence Inn - Sabal Park              9719 Princess Palm Avenue                        Sabal Park
 46     Birmingham MOB #2                       1201 11th Avenue South                           Birmingham
 47     Cutter's Point Apartments               1111 Abrams Road                                 Richardson
 48     The Arbors on Forest Ridge Apartments   2200 Forest Ridge Drive                          Bedford
 52     Vista Ridge Office Building             912 Capitol of Texas Highway                     Austin
 53     Bayshore Palms                          2035 Phillipe Parkway                            Safety Harbor
 54     1425 Lover's Lane                       1425 Lover's Lane                                Augusta
 55     Toscana Apartments                      17910 Kelly Boulevard                            Dallas
 57     North Royal Plaza                       1029 N Royal Street                              Alexandria
 58     TownePlace Suites - Tallahassee         1876 Capital Circle                              Tallahassee
 59     Nucleus Business Plaza                  900 West Owens Avenue                            Las Vegas
 61     Sherwin Williams Pavilion               1323-1393 Mt. Zion Road                          Morrow
 63     Pacific Rim Shopping Center             10795 Blaney Avenue                              Cupertino
 64     Pacific Pointe Corporate Center         903 Calle Amanecer                               San Clemente
 65     Sierra Ridge Apartments                 1401 Patricia Drive                              San Antonio
 67     800 & 801 West 34th Street              800 & 801 West 34th Street                       Austin
 68     Chippenham Medical - Hioaks & Janke     500 Hioaks & 7103-7153 Jahnke Road               Richmond
 71     Copper Beech Townhomes                  Oakwood Ave.                                     Patton Township
 72     3615 Lamar Avenue                       3615 Lamar Avenue                                Memphis
 73     Rite Aid Galt                           1063 C Street                                    Galt
 74     Pecan Place Apartment                   2001 Jenkins Street                              Pasadena
 76     Andrew's Mark Townhomes                 701 E. Arkansas Lane                             Arlington
 77     Birmingham MOB #1                       1222 14th Avenue South                           Birmingham
 78     Bellaire Plaza                          5420 Dashwood                                    Houston
 79     Gardens Square Retail                   11701 US Highway 1                               Palm Beach Gardens
 80     Kendall Building                        1522 South Broadway                              Green Bay
 82     Rite Aid Palm Desert                    41800 Washington Street                          Palm Desert
 83     Kershaw Commons                         88-108 Cleveland Avenue & 82-96 Kershaw Street   Newark
 84     Kmart Center - Sterling                 2901 Lincoln Way                                 Sterling
 85     Russell Woods Apartments                2255 Webb                                        Detroit
 86     1930 West Main Street                   1930 West Main Street                            Stamford
 88     Riverside Apartments                    939 S. Riverside Road                            Clarksville
 89     American Sports Medicine Institute      1313 13th Street South                           Birmingham
 90     Brookside Apartments                    5,7,10 and 12 Totman Road                        Woburn
 91     Potter Building - San Francisco         576 Sacramento Street                            San Francisco
 93     Rite Aid -Portage Oakland               1950 W. Centre St.                               Portage
 96     Rite Aid Roanoke Jamison                1301 Jamison Avenue                              Roanoke
 97     Rite Aid-Warren                         NE Corner of 8 Mile & Van Dyke Roads             Warren
 98     17514 Ventura Blvd.                     17514 Ventura Blvd.                              Encino
 99     Southwest General Medical Building      7390 Barlite Road                                San Antonio
100     Sunshine Village Apartments             1800 - 1880 Sunshine Boulevard                   Naples
101     901 North Broadway                      901 North Broadway                               White Plains
102     Stuart Gardens                          1600 S. Kanner Highway                           Stuart
103     Greenhill Estates MHP                   800 North Walnut                                 Roanoke
104     Meridian Retail Center                  1518 - 1560 East First Street                    Meridian
105     Harbin Avenue Apartments                217-221 Harbin Avenue                            Carson City
106     Long Beach Retail                       4545 E. Pacific Coast Highway                    Long Beach
107     Cameron Street Apartments               47-51 Cameron Street                             Brookline


MORTGAGE                                CUT-OFF                MONTHLY
 LOAN                 ZIP                 DATE                   P&I                 MORTGAGE
NUMBER   STATE        CODE              BALANCE                PAYMENT                 RATE
- -----------------------------------------------------------------------------------------------
                                                                   
  1       DC           20036           54,520,756.83           407,599.81           7.5800%
  2       Various      Various         50,000,000.00           377,664.38           7.7500%
 2.1      TX           75240
 2.2      TX           76006
 2.3      GA           30303
 2.4      FL           32714
 2.5      CA           94404
 2.6      CT           06484
  4       CA           92037           34,092,026.15           251,663.10           8.0300%
  6       FL           32303           30,901,440.30           210,634.24           7.2100%
 10       CA           95834           23,750,000.00           See Annex A-6        7.8000%
 11       NV           89117           22,500,000.00           155,325.24           7.3700%
 12       NY           10018           22,468,627.69           152,118.57           7.1600%
 14       NV           89117           20,458,301.13           137,628.35           7.0900%
 16       CA           92630           17,878,220.92           127,619.87           7.7000%
 17       NC           27203           17,226,054.24           116,834.17           7.1780%
 19       CA           92503           16,149,597.72           111,282.76           7.3200%
 20       NJ           07753           16,122,324.59           117,094.71           7.2500%
 21       TX           75062           15,000,000.00                                7.3500%
 24       TX           75062           14,250,000.00                                7.3500%
 25       VA           22191           12,775,379.26            87,753.08           7.3000%
 26       IN           47407           12,400,000.00            86,193.71           7.4400%
 27       PA           19053           12,356,343.86            92,199.90           8.1400%
 28       CA           90024           11,993,402.55            83,167.45           7.4100%
 30       NC           27317           10,110,937.96            68,562.88           7.1760%
 32       TX           75287            9,500,000.00                                7.3500%
 33       VA           23320            9,466,276.76            66,425.38           7.5000%
 34       DE           19810            9,454,449.61            68,666.65           7.2500%
 36       NJ           07747            9,255,408.55            67,221.04           7.2500%
 38       CA           90404            8,064,340.25            59,096.48           7.9400%
 40       VA           23235            7,458,695.04            87,934.13           7.2200%
 41       CA           90069            7,469,678.01            56,608.84           8.3000%
 42       CA           94102            7,463,914.73            55,032.34           8.0000%
 43       TX           77057            7,259,796.50            85,589.22           7.2200%
 44       OK           73702            7,241,000.00            50,332.96           7.4400%
 45       FL           33619            6,558,971.57            54,037.46           8.7000%
 46       AL           35203            6,464,202.36            76,209.58           7.22000%
 47       TX           75081            6,250,000.00                                7.3500%
 48       TX           76021            6,250,000.00                                7.3500%
 52       TX           78746            5,381,854.44            38,686.26           7.7500%
 53       FL           34695            5,344,747.54            38,473.80           7.7700%
 54       GA           30901            5,315,958.24            38,148.95           7.7500%
 55       TX           75287            5,250,000.00                                7.3500%
 57       VA           22314            5,190,371.26            36,145.75           7.4400%
 58       FL           32308            5,180,593.80            42,681.40           8.7000%
 59       NV           89106            5,002,153.04            37,185.53           8.1000%
 61       GA           30260            4,954,604.29            35,358.46           7.6800%
 63       CA           95014            4,885,860.58            34,935.05           7.7000%
 64       CA           92673            4,864,074.63            34,721.16           7.7000%
 65       TX           78213            4,750,000.00                                7.3500%
 67       TX           78705            4,484,878.70            32,238.55           7.7500%
 68       VA           23225            4,176,869.22            49,243.11           7.2200%
 71       PA           16803            3,986,107.73            28,242.99           7.6000%
 72       TN           38118            3,680,416.93            27,407.16           8.1400%
 73       CA           95632            3,308,967.89            33,926.58           6.9420%
 74       TX           77506            3,286,626.28            24,884.66           8.2900%
 76       TX           76010            3,198,657.20            23,883.24           8.1800%
 77       AL           35203            2,983,478.02            35,173.65           7.2200%
 78       TX           77007            2,983,478.02            35,173.65           7.2200%
 79       FL           33408            2,926,412.01            20,783.84           7.6300%
 80       WI           54304            2,907,066.95            22,055.60           7.7500%
 82       CA           92260            2,637,271.59            26,880.00           6.8280%
 83       DE           19711            2,358,072.98            16,739.32           7.6250%
 84       IL           61081            2,352,857.69            16,436.87           7.4600%
 85       MI           48206            2,295,971.09            16,303.00           7.6400%
 86       CT           06902            2,243,761.59            16,353.12           7.9000%
 88       TN           37040            2,142,972.90            15,588.99           7.8750%
 89       AL           35205            2,088,434.61            24,621.56           7.2200%
 90       MA           01801            2,000,000.00            14,155.88           7.6250%
 91       CA           94111            1,997,597.99            14,328.24           7.7500%
 93       MI           49024            1,706,072.12            17,535.83           6.990144
 96       VA           24013            1,588,520.49            16,184.02           6.820144
 97       MI           48092            1,478,788.32            15,011.22           6.750144
 98       CA           91316            1,466,704.77            11,294.79           8.4700%
 99       TX           78224            1,392,289.74            16,414.37           7.2200%
100       FL           34116            1,276,433.23             9,280.89           7.8750%
101       NY           10603            1,257,832.28             9,488.50           8.2500%
102       FL           34994            1,202,018.19             9,187.76           8.4000%
103       TX           76262              897,446.84             6,920.22           8.5000%
104       ID           83642              882,594.91             6,493.82           8.0000%
105       NV           89702              867,076.53             6,232.79           7.7500%
106       CA           90804              663,366.40             5,113.27           8.5000%
107       MA           02146              516,705.35             3,951.81           8.4150%


             Original       Remaining
              Term to        Term to                        Maturity
Mortgage     Maturity       Maturity     State Maturity     Date or ARD
 Loan          or ARD         or ARD       Date (or          Balloon
Number        (Mos.)         (Mos.)        ARD Date)         Balance
- -------------------------------------------------------------------------
                                        
  1           120             116         1-Feb-11      44,563,670.12
  2           120             115         1-Jan-11      45,402,308.38
 2.1
 2.2
 2.3
 2.4
 2.5
 2.6
  4           120             115         1-Jan-11      30,593,990.26
  6           120             116         1-Feb-11      27,170,353.43
 10           117             113         10-Nov-10
 11           120             115         1-Jan-11      21,400,777.79
 12           120             118         1-Apr-11      19,704,844.06
 14           120             117         1-Mar-11      17,923,114.00
 16           120             118         1-Apr-11      15,892,236.38
 17           120             118         1-Apr-11      15,114,130.56
 19           120             116         1-Feb-11      14,238,800.72
 20           120             116         1-Feb-11      13,051,208.83
 21           120             115         1-Jan-11      15,000,000.00
 24           120             115         1-Jan-11      14,250,000.00
 25           120             117         1-Mar-11      11,252,309.05
 26           120             119         1-May-11      11,327,280.05
 27           120             114         1-Dec-10      11,123,509.52
 28           102             101         1-Nov-09      10,868,959.56
 30           120             118         1-Apr-11       8,870,876.27
 32           120             115         1-Jan-11       9,500,000.00
 33           120             115         1-Jan-11       8,389,357.38
 34           120             116         1-Feb-11       7,653,486.82
 36           120             116         1-Feb-11       7,492,360.13
 38           120             113         1-Nov-10       7,230,786.79
 40           120             119         1-May-11
 41           120             113         1-Nov-10       6,751,954.88
 42           120             112         1-Oct-10       6,706,032.97
 43           120             119         1-May-11
 44           120             119         1-May-11       6,614,582.93
 45           120             113         1-Nov-10       5,544,999.78
 46           120             119         1-May-11
 47           120             115         1-Jan-11       6,250,000.00
 48           120             115         1-Jan-11       6,250,000.00
 52           120             115         1-Jan-11       4,798,242.20
 53           120             116         1-Feb-11       4,764,156.79
 54           120             117         1-Mar-11       4,734,361.75
 55           120             115         1-Jan-11       5,250,000.00
 57           120             117         1-Mar-11       4,587,621.55
 58           120             113         1-Nov-10       4,379,710.80
 59           120             114         1-Dec-10       4,498,998.00
 61           120             116         1-Feb-11       4,406,932.55
 63           120             116         1-Feb-11       4,347,866.08
 64           120             118         1-Apr-11       4,323,753.73
 65           120             115         1-Jan-11       4,750,000.00
 67           120             115         1-Jan-11       3,998,535.17
 68           120             119         1-May-11
 71           120             115         1-Jan-11       3,541,171.74
 72           120             117         1-Mar-11       3,308,029.05
 73           144             144         1-Jun-13               0.00
 74            60              53         1-Nov-05       3,169,109.00
 76           120             113         1-Nov-10       2,898,924.17
 77           120             119         1-May-11
 78           120             119         1-May-11
 79           120             116         1-Feb-11       2,599,809.86
 80           120             116         1-Feb-11       2,387,774.45
 82           144             144         1-Jun-13               0.00
 83           120             116         1-Feb-11       2,094,648.12
 84           120             116         1-Feb-11       2,081,653.76
 85           120             117         1-Mar-11       2,039,344.30
 86           120             116         1-Feb-11       2,006,159.82
 88           120             115         1-Jan-11       1,916,205.11
 89           120             119         1-May-11
 90           120             115         1-Jan-11       1,884,320.00
 91           120             118         1-Apr-11       1,777,851.17
 93           144             144         1-Jun-13               0.00
 96           144             144         1-Jun-13               0.00
 97           144             144         1-Jun-13               0.00
 98           120             112         1-Oct-10       1,331,521.74
 99           120             119         1-May-11
100           120             116         1-Feb-11       1,140,597.44
101           120             113         1-Nov-10       1,135,717.52
102           120             114         1-Dec-10       1,088,376.09
103            60              55         1-Jan-06         866,044.08
104           120             116         1-Feb-11         790,970.93
105           120             115         1-Jan-11         773,049.47
106           120             116         1-Feb-11         601,243.97
107           120             116         1-Feb-11         467,439.06




Mortgage                                                   Original      Remaining      Ground     Master      ARD     Anticipated
  Loan                                                   Amortization   Amortization     Lease   Servicing     Loan     Repayment
 Number                       Property Name                  Term          Term          (Y/N)    Fee Rate     (Y/N)      Date
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                  
1            1330 Connecticut Ave., N.W.                     300            296            N       0.0250%       N         NA
2            Innkeepers Portfolio                            300            300            N       0.0250%       N         NA
2.1          Marriott Residence Inn Dallas-Addison                                         N       0.0250%
2.2          Marriott Residence Inn -Arlington                                             N       0.0250%
2.3          Marriott Residence Inn Atlanta - Downtown                                     N       0.0250%
2.4          Marriott Residence Inn Orlando-Altamonte                                      N       0.0250%
2.5          Marriott Residence Inn - San Mateo                                            N       0.0250%
2.6          Marriott Residence Inn - Shelton                                              N       0.0250%
4            Villa La Jolla Apartments                       360            355            N       0.0250%       N         NA
6            Campus Lodge Apartments                         360            356            N       0.0250%       Y      1-Feb-11
10           Qwest Communications Building                   117            117            N       0.0250%       N         NA
11           La Villa Estates Apartments                     360            360            N       0.0250%       N         NA
12           8 West 40th Street                              360            358            N       0.0250%       Y      1-Apr-11
14           Monaco Park Apartments                          360            357            N       0.0250%       N         NA
16           Spectrum Pointe                                 360            358            N       0.0250%       N         NA
17           Center Point Shopping Center                    360            358            N       0.0250%       N         NA
19           Peppertree Apartments                           360            356            N       0.0250%       N         NA
20           Brighton Arms Apartments                        300            296            N       0.0250%       N         NA
21           Eagle Crest Apartments                           NA             NA            N       0.0250%       N         NA
24           Remington Hills Apartments                       NA             NA            N       0.0250%       N         NA
25           Market at Opitz                                 360            357            N       0.0250%       N         NA
26           Sterling University Glen                        360            360            N       0.0250%       N         NA
27           Eight Neshaminy Interplex                       360            354            N       0.0250%       N         NA
28           Westwood Village Square                         360            359            N       0.0250%       N         NA
30           Deep River Shopping Center                      360            358            N       0.0250%       N         NA
32           Timberglen Apartments                            NA             NA            N       0.0250%       N         NA
33           Gainsborough Square                             360            355            N       0.0250%       N         NA
34           Valley Run Apartments                           300            296            N       0.0250%       N         NA
36           Tree Haven Apartments                           300            296            N       0.0250%       N         NA
38           Roberts Business Park                           360            353            N       0.0250%       N         NA
40           Johnston- Willis MOB's                          120            119            N       0.0250%       N         NA
41           Wilshire La Jolla                               360            353            N       0.0250%       Y      1-Nov-10
42           10 United Nations Plaza                         360            352            N       0.0250%       N         NA
43           Kelsey Seibold West                             120            119            N       0.0250%       N         NA
44           Sterling University Greens                      360            360            N       0.0250%       N         NA
45           Residence Inn - Sabal Park                      300            293            Y       0.0250%       N         NA
46           Birmingham MOB #2                               120            119            N       0.0250%       N         NA
47           Cutter's Point Apartments                        NA             NA            N       0.0250%       N         NA
48           The Arbors on Forest Ridge Apartments            NA             NA            N       0.0250%       N         NA
52           Vista Ridge Office Building                     360            355            N       0.0250%       N         NA
53           Bayshore Palms                                  360            356            N       0.0250%       N         NA
54           1425 Lover's Lane                               360            357            N       0.0250%       N         NA
55           Toscana Apartments                               NA             NA            N       0.0250%       N         NA
57           North Royal Plaza                               360            357            N       0.0250%       N         NA
58           TownePlace Suites - Tallahassee                 300            293            Y       0.0250%       N         NA
59           Nucleus Business Plaza                          360            354            N       0.0250%       N         NA
61           Sherwin Williams Pavilion                       360            356            N       0.0250%       N         NA
63           Pacific Rim Shopping Center                     360            356            N       0.0250%       N         NA
64           Pacific Pointe Corporate Center                 360            358            N       0.0250%       N         NA
65           Sierra Ridge Apartments                          NA             NA            N       0.0250%       N         NA
67           800 & 801 West 34th Street                      360            355            N       0.0250%       N         NA
68           Chippenham Medical - Hioaks & Janke             120            119            N       0.0250%       N         NA
71           Copper Beech Townhomes                          360            355            N       0.0250%       N         NA
72           3615 Lamar Avenue                               360            357            N       0.0250%       N         NA
73           Rite Aid Galt                                   144            144            N       0.0250%       N         NA
74           Pecan Place Apartment                           360            353            N       0.0250%       N         NA
76           Andrew's Mark Townhomes                         360            359            N       0.0250%       N         NA
77           Birmingham MOB #1                               120            119            N       0.0250%       N         NA
78           Bellaire Plaza                                  120            119            N       0.0250%       N         NA
79           Gardens Square Retail                           360            356            N       0.0250%       N         NA
80           Kendall Building                                300            296            N       0.0250%       N         NA
82           Rite Aid Palm Desert                            144            144            N       0.0250%       N         NA
83           Kershaw Commons                                 360            356            N       0.0250%       N         NA
84           Kmart Center - Sterling                         360            356            N       0.0250%       N         NA
85           Russell Woods Apartments                        360            357            N       0.0250%       N         NA
86           1930 West Main Street                           360            356            N       0.0250%       N         NA
88           Riverside Apartments                            360            355            N       0.0250%       N         NA
89           American Sports Medicine Institute              120            119            N       0.0250%       N         NA
90           Brookside Apartments                            360            360            N       0.0250%       N         NA
91           Potter Building - San Francisco                 360            358            N       0.0250%       N         NA
93           Rite Aid -Portage Oakland                       144            144            N       0.0250%       N         NA
96           Rite Aid Roanoke Jamison                        144            144            N       0.0250%       N         NA
97           Rite Aid-Warren                                 144            144            Y       0.0250%       N         NA
98           17514 Ventura Blvd.                             360            352            N       0.0250%       N         NA
99           Southwest General Medical Building              120            119            Y       0.0250%       N         NA
100          Sunshine Village Apartments                     360            356            N       0.0250%       N         NA
101          901 North Broadway                              360            353            N       0.0250%       N         NA
102          Stuart Gardens                                  360            354            N       0.0250%       N         NA
103          Greenhill Estates MHP                           360            355            N       0.0250%       N         NA
104          Meridian Retail Center                          360            356            N       0.0250%       N         NA
105          Harbin Avenue Apartments                        360            355            N       0.0250%       N         NA
106          Long Beach Retail                               360            356            Y       0.0250%       N         NA
107          Cameron Street Apartments                       360            356            N       0.0250%       N         NA


                                                                                                      Credit
Mortgage                                                                                  Mortgage     Lease
  Loan                                                                                      Loan       Loan
 Number                                Additional Interest Rate                            Seller      (Y/N)
- -------------------------------------------------------------------------------------------------------------
                                                                                             
1                                                NA                                         FUNB         N
2                                                NA                                         FUNB         N
2.1                                                                                         FUNB         N
2.2                                                                                         FUNB         N
2.3                                                                                         FUNB         N
2.4                                                                                         FUNB         N
2.5                                                                                         FUNB         N
2.6                                                                                         FUNB         N
4                                                NA                                         FUNB         N
6                        Greater of Initial Rate + 5% or Treasury Rate + 5%                 FUNB         N
10                                               NA                                         FUNB         Y
11                                               NA                                         FUNB         N
12           greater of (I) initial interest rate plus 3% or (ii) Treasury rate plus 4%     FUNB         N
14                                               NA                                         FUNB         N
16                                               NA                                         FUNB         N
17                                               NA                                         FUNB         N
19                                               NA                                         FUNB         N
20                                               NA                                         FUNB         N
21                                               NA                                         FUNB         N
24                                               NA                                         FUNB         N
25                                               NA                                         FUNB         N
26                                               NA                                         FUNB         N
27                                               NA                                         FUNB         N
28                                               NA                                         FUNB         N
30                                               NA                                         FUNB         N
32                                               NA                                         FUNB         N
33                                               NA                                         FUNB         N
34                                               NA                                         FUNB         N
36                                               NA                                         FUNB         N
38                                               NA                                         FUNB         N
40                                               NA                                         FUNB         N
41                     Greater of interest rate+2% OR Treas. Yield Index + 2%               FUNB         N
42                                               NA                                         FUNB         N
43                                               NA                                         FUNB         N
44                                               NA                                         FUNB         N
45                                               NA                                         FUNB         N
46                                               NA                                         FUNB         N
47                                               NA                                         FUNB         N
48                                               NA                                         FUNB         N
52                                               NA                                         FUNB         N
53                                               NA                                         FUNB         N
54                                               NA                                         FUNB         N
55                                               NA                                         FUNB         N
57                                               NA                                         FUNB         N
58                                               NA                                         FUNB         N
59                                               NA                                         FUNB         N
61                                               NA                                         FUNB         N
63                                               NA                                         FUNB         N
64                                               NA                                         FUNB         N
65                                               NA                                         FUNB         N
67                                               NA                                         FUNB         N
68                                               NA                                         FUNB         N
71                                               NA                                         FUNB         N
72                                               NA                                         FUNB         N
73                                               NA                                         FUNB         Y
74                                               NA                                         FUNB         N
76                                               NA                                         FUNB         N
77                                               NA                                         FUNB         N
78                                               NA                                         FUNB         N
79                                               NA                                         FUNB         N
80                                               NA                                         FUNB         N
82                                               NA                                         FUNB         Y
83                                               NA                                         FUNB         N
84                                               NA                                         FUNB         N
85                                               NA                                         FUNB         N
86                                               NA                                         FUNB         N
88                                               NA                                         FUNB         N
89                                               NA                                         FUNB         N
90                                               NA                                         FUNB         N
91                                               NA                                         FUNB         N
93                                               NA                                         FUNB         Y
96                                               NA                                         FUNB         Y
97                                               NA                                         FUNB         Y
98                                               NA                                         FUNB         N
99                                               NA                                         FUNB         N
100                                              NA                                         FUNB         N
101                                              NA                                         FUNB         N
102                                              NA                                         FUNB         N
103                                              NA                                         FUNB         N
104                                              NA                                         FUNB         N
105                                              NA                                         FUNB         N
106                                              NA                                         FUNB         N
107                                              NA                                         FUNB         N


Mortgage                                                                Lease                Collateralized     Defeasance
  Loan                                                               Enhancement     RVI       / Defaulted         Loan
 Number            CTL Tenant                     CTL Guarantor        Policy      Policy          Flag            (Y/N)
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                              
1
2                                                                                              Innkeepers            Y
2.1                                                                                            Innkeepers
2.2                                                                                            Innkeepers
2.3                                                                                            Innkeepers
2.4                                                                                            Innkeepers
2.5                                                                                            Innkeepers
2.6                                                                                            Innkeepers
4                                                                                                                    Y
6                                                                                                                    Y
10        Qwest Communications Corporation                                                                           Y
11                                                                                                                   Y
12                                                                                                                   Y
14                                                                                                                   Y
16                                                                                               Olen 2              Y
17                                                                                                                   Y
19                                                                                                                   Y
20                                                                                                                   Y
21                                                                                           Cornerstone 2           Y
24                                                                                           Cornerstone 2           Y
25                                                                                                                   Y
26                                                                                                                   Y
27                                                                                                                   Y
28                                                                                                                   Y
30                                                                                                                   Y
32                                                                                           Cornerstone 2           Y
33                                                                                                                   Y
34                                                                                                                   Y
36                                                                                                                   Y
38                                                                                                                   Y
40                                                                                              HRT POOL             Y
41                                                                                                                   Y
42                                                                                                                   Y
43                                                                                              HRT POOL             Y
44                                                                                                                   Y
45                                                                                                                   Y
46                                                                                              HRT POOL             Y
47                                                                                           Cornerstone 2           Y
48                                                                                           Cornerstone 2           Y
52                                                                                              B&G Pool             Y
53                                                                                                                   Y
54                                                                                                                   Y
55                                                                                           Cornerstone 2           Y
57                                                                                                                   Y
58                                                                                                                   Y
59                                                                                                                   Y
61                                                                                                                   Y
63                                                                                                                   Y
64                                                                                               Olen 2              Y
65                                                                                           Cornerstone 2           Y
67                                                                                              B&G Pool             Y
68                                                                                              HRT POOL             Y
71                                                                                                                   Y
72                                                                                                                   Y
73             Rite Aid of California         Rite Aid Corporation       N            Y                              Y
74                                                                                                                   Y
76                                                                                                                   Y
77                                                                                              HRT POOL             Y
78                                                                                              HRT POOL             Y
79                                                                                                                   Y
80                                                                                                                   Y
82             Rite Aid of California         Rite Aid Corporation       N            Y                              Y
83                                                                                                                   Y
84                                                                                                                   Y
85                                                                                                                   Y
86                                                                                                                   Y
88                                                                                                                   Y
89                                                                                              HRT POOL             Y
90                                                                                                                   Y
91                                                                                                                   Y
93           Rite Aid of Michigan, Inc.       Rite Aid Corporation       Y            N                              Y
96           Rite Aid of Virginia, Inc.       Rite Aid Corporation       Y            N                              Y
97           Rite Aid of Michigan, Inc.       Rite Aid Corporation       Y            N                              Y
98                                                                                                                   Y
99                                                                                              HRT POOL             Y
100                                                                                                                  Y
101                                                                                                                  Y
102                                                                                                                  Y
103                                                                                                                  Y
104                                                                                                                  Y
105                                                                                                                  Y
106                                                                                                                  Y
107                                                                                                                  Y


                     Interest                                          Annual       Initial Deposit
Mortgage              Reserve                Monthly    Monthly      Deposit to       to Capital
  Loan     Secured     Loan                    Tax     Insurance     Replacement      Improvements           Initial
 Number     by LC      (Y/N)     Lock Box     Escrow     Escrow        Reserve           Reserve          TI/LC Escrow
- ------------------------------------------------------------------------------------------------------------------------
                                                                                  
1            N          Y       Springing       Y         Y
2            N          Y         None          Y         Y          977,080.32
2.1                               None
2.2                               None
2.3                               None
2.4                               None
2.5                               None
2.6                               None
4            Y          Y         None          Y         N
6            N          Y         Hard          Y         Y          115,200.00          4,243.75
10           N          N         Hard          N         N
11           N          Y         None          Y         Y           67,200.00
12           N          Y         None          Y         Y                            153,697.50           250,000.00
14           Y          Y         None          Y         Y           56,799.96
16           N          Y       Springing       Y         Y           17,516.76
17           N          Y         None          Y         Y                              2,250.00
19           N          Y         None          Y         N          100,565.04         53,125.00
20           N          Y         Hard          Y         N          107,000.04        109,320.00
21           N          Y       Springing       Y         Y           96,800.04
24           N          Y       Springing       Y         Y           72,399.96        126,340.00
25           N          Y         None          Y         N           33,240.12          9,083.75
26           N          Y         None          Y         N           47,000.04
27           N          Y         None          Y         Y           28,401.84         44,192.50           500,000.00
28           N          Y         None          Y         N           12,610.08          1,500.00
30           N          Y         None          Y         Y
32           N          Y       Springing       Y         Y           60,800.04          2,200.00
33           N          Y         None          Y         Y            8,883.84
34           N          Y         Hard          Y         N           90,627.96         77,587.50
36           N          Y         Hard          Y         N           70,524.24        103,287.50
38           N          Y         None          Y         Y           32,372.76
40           N          Y       Springing       N         N
41           N          Y         None          Y         Y           35,634.00         44,750.00
42           N          Y         None          Y         Y           18,603.84         46,500.00
43           N          Y       Springing       N         N
44           N          Y         None          Y         N           39,000.00
45           N          Y         None          Y         Y          104,621.76
46           N          Y       Springing       N         N
47           N          Y       Springing       Y         Y           39,200.04          5,000.00
48           N          Y       Springing       Y         Y           42,000.00
52           N          Y         None          Y         Y           13,180.32
53           N          Y         None          Y         Y           50,000.04        149,117.50
54           N          Y         None          N         N                             10,000.00
55           N          Y       Springing       Y         Y           38,400.00
57           N          Y         None          Y         Y            7,780.68          4,372.50
58           N          Y         None          Y         Y           68,240.04
59           N          Y         None          Y         Y           16,955.64                             625,000.00
61           N          Y         None          Y         Y            7,363.56        222,750.00            55,670.00
63           N          Y         None          Y         Y           10,945.20        102,179.69           250,000.00
64           N          Y         Hard          Y         Y            4,152.24
65           N          Y       Springing       Y         Y           46,400.04
67           N          Y         None          Y         Y           20,252.40         18,500.00
68           N          Y       Springing       N         N
71           N          Y         None          Y         Y           12,000.00
72           N          Y         None          N         N           15,699.96
73           N          N         Hard          N         N
74           N          Y         None          Y         Y           62,750.04         71,158.75
76           N          Y         None          Y         Y           36,846.00        149,033.75
77           N          Y       Springing       N         N
78           N          Y       Springing       N         N
79           N          Y         None          Y         Y            1,996.32         17,312.50           100,000.00
80           N          Y         None          Y         Y           18,972.12          3,437.50
82           N          N         Hard          N         N
83           N          Y         None          Y         Y           10,500.00
84           N          Y         None          N         Y           15,744.00         34,205.00
85           N          Y         None          Y         Y           46,800.00         53,892.50
86           N          Y         None          Y         Y           10,976.40                              25,000.00
88           N          Y         None          Y         Y           36,386.04         47,562.50
89           N          Y       Springing       N         N
90           N          Y         None          Y         Y           12,848.04         11,062.50
91           N          Y         None          Y         Y            1,260.00          1,875.00
93           N          N         Hard          N         N            3,354.00
96           N          N         Hard          N         N            2,211.36
97           N          N         Hard          N         N
98           N          Y         None          Y         Y            2,057.52
99           N          Y       Springing       N         N
100          N          Y         None          N         Y            9,750.00          5,537.50
101          N          Y         None          Y         Y            4,166.52
102          N          Y         None          Y         Y            6,399.96
103          N          Y         None          Y         Y            3,600.00         22,025.00
104          N          Y         None          Y         Y              999.96         17,156.25
105          N          Y         None          Y         Y            4,500.00
106          N          Y         None          Y         Y              417.48                              29,000.00
107          N          Y         None          Y         Y            2,000.04





                                    EXHIBIT B


Mortgage Loan Purchase Agreement, dated as of June 10, 2001.

Certificates:
- -------------

First Union National Bank Commercial Mortgage Trust
    Commercial Mortgage Pass-Through Certificates, Series 2001-C2



- --------------------------------------------------------------------------------
                                         Aggregate Certificate
                                          Principal Balance or
                  Initial Aggregate      Percentage Interest of
    Class       Certificate Principal     Class to be Retained
 Designation      Balance of Class              by Seller         Purchase Price
- --------------------------------------------------------------------------------

      V              $1,175,112                 $1,175,112          $1,175,112

- --------------------------------------------------------------------------------

     Z-I                 N/A                        100%                0

- --------------------------------------------------------------------------------