MORTGAGE LOAN PURCHASE AGREEMENT

            This Mortgage Loan Purchase Agreement, dated as of February 10, 2002
(the "Agreement"), is entered into between LaSalle Bank National Association
(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
February 10, 2002, among the Purchaser as depositor, First Union National Bank,
as master servicer (in such capacity, the "Master Servicer"), GMAC Commercial
Mortgage Corporation, as special servicer (in such capacity, the "Special
Servicer"), LaSalle Bank National Association, as paying agent (in such
capacity, the "Paying Agent"), 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 $201,543,913 (the "LaSalle 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 LaSalle
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 $728,324,739 (subject to a variance of plus or minus 5%). The
purchase and sale of the Mortgage Loans shall take place on February 25, 2002 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 (i) 103.61% of the LaSalle Mortgage Loan Balance as of
the Cut-Off Date, plus (ii) $966,197, which amount represents the amount of
interest accrued on the LaSalle 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
      2002-C1, 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) a copy of the executed assignment, in recordable form, (except
      for completion of the assignee's name (if the assignment is delivered in
      blank) and any missing recording information), 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 2002-C1, or in blank;

            (v) an original assignment of all unrecorded documents relating to
      the Mortgage Loan (to the extent not already assigned pursuant to clause
      (iv) above), 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 2002-C1, 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 or an agreement to provide
      the same pursuant to binding escrow instructions 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 statement in favor of the Seller on record with the
      applicable public office for UCC Financing Statements, a copy of the UCC
      Amendment, in form suitable for filing 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 2002-C1, as assignee, or in blank;

            (ix) an original or copy of any Ground Lease, any Lease Enhancement
      Policy, guaranty or ground lessor estoppel;

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

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

            (xii) for each hospitality property, the franchise agreement and
      comfort letter, if any.

            (d) The Seller, at Seller's reasonable cost and expense, shall take
all actions necessary or desirable (i) to permit the Trustee to fulfill its
obligations pursuant to Section 2.01(d) of the Pooling and Servicing Agreement
and (ii) to perform its obligations described in 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; provided, however,
that the Seller shall deliver each original letter of credit and the related
transfer documents to the Trustee on the Closing Date, and the Trustee shall
forward such letters of credit and related transfer documents to the Master
Servicer pursuant to the Pooling and Servicing Agreement.

            (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 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, receivership, 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 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) With respect to the schedule of exceptions delivered by the
Trustee on the Closing Date, within fifteen (15) Business Days of the Closing
Date, with respect to the documents specified in clauses (ii), (vii), (ix)
(solely with respect to Ground Leases) and (xi) (solely with respect to letters
of credit and related transfer documents) of the definition of Mortgage File,
the Mortgage Loan Seller shall cure any exception listed therein (for the
avoidance of doubt, any deficiencies with respect to the documents specified in
clause (ii) resulting solely from a delay in the return of the related documents
from the applicable recording office, shall be cured in the time and manner
described in Section 2.01(c) of the Pooling and Servicing Agreement). If such
exception is not so cured, the Mortgage Loan Seller shall either (1) repurchase
the related Mortgage Loan, (2) with respect to exceptions relating to clause
(xi) (solely with respect to letters of credit) of the definition of "Mortgage
File", deposit with the Master Servicer an amount, to be held in trust in a
Special Reserve Account pursuant to the Pooling and Servicing Agreement, equal
to the amount of the undelivered letter of credit (in the alternative, the
Mortgage Loan Seller may deliver to the Master Servicer with a certified copy to
the Trustee a letter of credit for the benefit of the Master Servicer on behalf
of the Trustee and upon the same terms and conditions as the undelivered letter
of credit) which the Master Servicer on behalf of the Trustee may use (or draw
upon, as the case may be) under the same circumstances and conditions as the
Master Servicer would have been entitled to draw on the undelivered letter of
credit, or (3) with respect to any exceptions relating to clauses (ii) and
(vii), deposit with the Trustee an amount, to be held in trust in a Special
Reserve Account pursuant to the Pooling and Servicing Agreement, equal to 25% of
the Stated Principal Balance of the related Mortgage Loan on such date. Any
funds or letter of credit deposited pursuant to clauses (2) and (3) shall be
held by the Trustee or the Master Servicer, as applicable, until the earlier of
(x) the date on which the Master Servicer certifies to the Trustee and the
Controlling Class Representative that such exception has been cured (or the
Trustee certifies the same to the Controlling Class Representative), at which
time such funds or letter of credit, as applicable, shall be returned to the
Mortgage Loan Seller and (y) thirty (30) Business Days after the Closing Date;
provided, however, that if such exception is not cured within such thirty (30)
Business Days, (A) in the case of clause (2), the Master Servicer shall retain
the funds or letter of credit, as applicable, or (B) in the case of clause (3),
the Mortgage Loan Seller shall repurchase the related Mortgage Loan in
accordance with the terms and conditions of this Agreement, at which time such
funds shall be applied to the Purchase Price of the related Mortgage Loan and
any letter of credit will be returned to the Mortgage Loan Seller.

If the Seller receives written notice of a Material Document Defect or a
Material 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 Material Document Defect
or Material 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 Material Document Defect or Material Breach provided the Seller receives
such notice in a timely manner), cure such Material Document Defect or Material
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 Material Document Defect or Material 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, (ii) 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, or (iii) at the sole discretion of the
Controlling Class Representative (so long as the Controlling Class
Representative is not the related Mortgage Loan Seller or an Affiliate thereof),
provide to the Master Servicer a letter of credit or deposit in a Special
Reserve Account with the Trustee an amount equal to 25% of the Stated Principal
Balance of any Mortgage Loan as of such date for which certain types of Material
Document Defects relating to a delay in the return of documents from the local
filing or recording offices remain uncorrected for 18 months following the
Closing Date; provided, however, that unless the Material Breach would cause the
Mortgage Loan not to be a Qualified Mortgage, and if such Material Document
Defect or Material 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 Material Document Defect or Material Breach within such 90-day period,
such Seller shall have (x) with respect to any such Material Breach, an
additional ninety (90) days to complete such cure (or, failing such cure, to
repurchase the related Mortgage Loan (or related REO Loan) or substitute a
Qualified Substitute Mortgage Loan) and (y) with respect to any such Material
Document Defect, the applicable Resolution Extension Period to complete such
cure (or, failing such cure, to repurchase the related Mortgage Loan (or related
REO Loan) or substitute a Qualified Substitute Mortgage Loan); and provided,
further, that with respect to such additional 90-day period or Resolution
Extension Period, as case may be, the Seller shall have delivered an officer's
certificate to the Trustee setting forth the reason such Material Document
Defect or Material 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 or Resolution
Extension Period. A Material Document Defect or Material Breach as to a Mortgage
Loan that is cross-collateralized and cross-defaulted with one or more other
Mortgage Loans (each a "Crossed Loan"), and is not cured as provided for above,
shall require the repurchase or substitution of all such cross-collateralized
and cross-defaulted Mortgage Loans; provided, that with respect to any Mortgage
Loan the Seller shall not be required to repurchase or substitute for the
affected Mortgage Loan for which the repurchase obligation has arisen, or all of
the related Crossed Loans, if the affected Mortgaged Property may be released
pursuant to the specific terms of any partial release provisions in the related
Mortgage Loan documents and the remaining Mortgaged Property(ies) satisfies the
requirements, if any, set forth in the Mortgage(s) for the Mortgaged
Property(ies) remaining after application of such partial release provisions or,
in the alternative, at the sole discretion of the Controlling Class
Representative (so long as the Controlling Class Representative is not the
related Mortgage Loan Seller or an Affiliate thereof), if the credit of the
remaining Mortgage Loans comprising the pool of Crossed Loans shall be
reasonably acceptable; provided, however, that in connection with a partial
release, the Seller shall obtain an Opinion of Counsel (at the Seller's expense)
to the effect that the contemplated action will not, with respect to REMIC I or
REMIC II, endanger such status or, unless such party determines in its sole
discretion to indemnify the Trust Fund against any resultant tax, result in the
imposition of any tax; 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 four 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 Material Document Defect or Material
Breach, the Seller shall provide the officer's certificate to the Trustee
described above as to the reasons such Material Document Defect or Material
Breach remains uncured and as to the actions being taken to pursue cure.
Notwithstanding the foregoing, the delivery of a binding commitment to issue a
policy of lender's title insurance as described in clause (vii) of Section 2(c)
hereof in lieu of the delivery of the actual policy of lender's title insurance
shall not be considered a Material Document Defect or Material 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. Nothing in this Agreement shall
prohibit the Purchaser or its assigns from pursuing any course of action
authorized by the Pooling and Servicing Agreement while the Purchaser asserts a
claim or brings a cause of action to enforce the rights set forth herein against
the Seller. In the event that a Mortgage Loan or REO Property is liquidated
during the period of time in which any action with respect to a claim is ongoing
pursuant to this Section 3, if a court of competent jurisdiction issues a final
order that the Seller is or was obligated to repurchase such Mortgage Loan or
REO Loan or REO Property or the Seller otherwise accepts liability in connection
therewith, then, after the expiration of any applicable appeal period, the
Seller will be obligated to pay to the Purchaser the amount, if any, by which
the applicable Purchase Price exceeds any Liquidation Proceeds received upon a
liquidation of such Mortgage Loan; provided that the prevailing party in such
action shall be entitled to recover all costs, fees and expenses (including
reasonable attorneys' fee) related thereto.

            (f) Notwithstanding the foregoing, if there exists a Breach relating
to whether or not the Mortgage Loan documents or any particular Mortgage Loan
document requires the related Mortgagor to bear the costs and expenses
associated with any particular action or matter under such Mortgage Loan
document(s) with respect to matters described in Representations 23 and 27 of
Schedule I, then the Purchaser shall direct the Seller in writing to wire
transfer to the Certificate Account, within 90 days of the Seller's receipt of
such direction, the amount of any such costs and expenses borne by the
Purchaser, the Certificateholders and the Trustee on their behalf that are the
basis of such Breach. Upon its making such deposit, the Seller shall be deemed
to have cured such Breach in all respects. Provided such payment is made in
full, this paragraph describes the sole remedy available to the Purchaser, the
Certificateholders and the Trustee on their behalf regarding any such Breach and
the Seller shall not be obligated to repurchase the affected Mortgage Loan on
account of such Breach or otherwise cure such Breach.

            Notwithstanding anything herein to the contrary, the parties hereto
understand and agree that if a Material Document Defect or a Material Breach
existed with respect to any Mortgage Loan at the time it became an REO Loan and
either (i) the Seller had discovered or been notified of such Material Document
Defect or Material Breach at least 90 days prior to such Mortgage Loan's
becoming an REO Loan or (ii) such Material Document Defect or Material Breach,
regardless of whether it was yet discovered as of the date that such Mortgage
Loan became an REO Mortgage Loan, materially and adversely affects the value of
the related REO Property or material additional collateral or the interests of
the Purchaser, the Trust Fund or any Certificateholder therein, then the Seller
shall have the same cure/repurchase rights and obligations with respect to such
Material Document Defect or Material Breach and such related REO Property or
material additional collateral as it would have had with respect to the affected
Mortgage Loan, if it were still outstanding.

            If there exists with respect to any REO Property an alleged Material
Breach or Material Document Defect, then in the event of a potential sale of
such REO Property, the Seller shall have the right to purchase such REO Property
from the Purchaser or its assigns at a purchase price equal to the amount of
such offer. The Seller shall have three (3) Business Days from the date that it
was notified of such offer to purchase such REO Property. The Special Servicer
shall provide the Seller with any appraisal or other third-party reports
relating to such REO Property within its possession to enable the Seller to
evaluate such REO Property. Any sale of a Mortgage Loan, or foreclosure upon
such Mortgage Loan and sale of any related REO Property, to a Person other than
the Seller shall be (i) without recourse of any kind (either expressed or
implied) by such Person against the Seller and (ii) without representation or
warranty of any kind (either expressed or implied) by the Seller to or for the
benefit of such Person.

            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
enter into and/or 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, shall have been delivered to the Seller,
the Purchaser and the Underwriters.

            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) An officer's 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 (signed
in his/her capacity as an officer), 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 (signed
in his/her capacity as an officer), 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) An officer's certificate from an officer of the Seller (signed
in his/her capacity as an officer), dated the Closing Date, and upon which the
Purchaser may rely, to the effect that this Agreement has been duly authorized,
executed and delivered by the Seller in accordance with the Seller's
organizational documents;

            (f) A written opinion of counsel for the Seller (which opinion may
be from in-house counsel, outside counsel or a combination thereof), 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 the Diskette, (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 or (IV) any
such untrue statement or alleged untrue statement or omission or alleged
omission arises out of or is based upon any other information concerning the
characteristics of the Mortgage Loans, the related obligors on the Mortgage
Loans or the related Mortgaged Properties furnished to the Purchaser or the
Underwriters by the Seller; 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 (IV)
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. 333-68246 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 February
6, 2002, as supplemented by the prospectus supplement dated February 14, 2002
(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 February
20, 2002, 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 and Class D 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 February 6, 2002 and rendered
by KPMG LLP (a "hard copy" of which Data File was initialed on behalf of the
Seller and the Purchaser).

            (c) 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 the
indemnifying party's election 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).

            (d) 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.

            (e) The Purchaser and the Seller agree that it would not be just and
equitable if contribution pursuant to Section 7(d) 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(d) 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.

            (f) 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.

            (g) 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 LaSalle Mortgage Loan
Balance represents as 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 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; (vii) 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;
(viii) the expenses of printing any such "Blue Sky" survey and legal investment
survey; and (ix) the reasonable fees and disbursements of counsel to the
Underwriters; provided, however, Seller shall pay (or shall reimburse the
Purchaser to the extent that the Purchaser has paid) the expense of recording
any assignment of Mortgage or assignment of Assignment of Leases as contemplated
by Section 2 hereof with respect to such Seller's Mortgage Loans. 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 Article 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 9-313 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. No amendment
to the Pooling and Servicing Agreement which relates to defined terms contained
therein, Section 2.01(d) thereof or the repurchase obligations of the Seller
shall be effective against the Seller (in such capacity) unless the Seller shall
have agreed to such amendment in writing.

            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.







            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
                                ------

                                LASALLE BANK NATIONAL ASSOCIATION


                                By:  /s/ Margaret Govern
                                   -----------------------------------
                                   Name:  Margaret Govern
                                   Title: Senior Vice President

                                Address for Notices:

                                Address for Notices:
                                LaSalle Bank National Association
                                135 South LaSalle Street, Suite 1225
                                Chicago, IL 60603
                                Attention: Real Estate Capital Markets Division
                                Margaret Govern
                                Telecopier No.: (312) 904-0900
                                Telephone Number: (312) 904-8359


                                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

                  MORTGAGE LOAN REPRESENTATIONS AND WARRANTIES

            For purposes of this Schedule, the phrases "to the knowledge of the
Seller" or "to the Seller's knowledge" shall mean, except where otherwise
expressly set forth below, the actual state of knowledge of the Seller or any
servicer acting on its behalf regarding the matters referred to, in each case:
(i) at the time of the Seller's origination or acquisition of the particular
Mortgage Loan, after the Seller having conducted such inquiry and due diligence
into such matters as would be customarily performed by a prudent institutional
commercial or multifamily, as applicable, mortgage lenders; and (ii) subsequent
to such origination, the Seller having utilized monitoring practices that would
be utilized by a prudent commercial or multifamily, as applicable, mortgage
lender and having made prudent inquiry as to the knowledge of the servicer
servicing such Mortgage Loan on its behalf. Also for purposes of these
representations and warranties, the phrases "to the actual knowledge of the
Seller" or "to the Seller's actual knowledge" shall mean, except where otherwise
expressly set forth below, the actual state of knowledge of the Seller or any
servicer acting on its behalf without any express or implied obligation to make
inquiry. All information contained in documents which are part of or required to
be part of a Mortgage File shall be deemed to be within the knowledge and the
actual knowledge of the Seller. Wherever there is a reference to receipt by, or
possession of, the Seller of any information or documents, or to any action
taken by the Seller or not taken by the Seller, such reference shall include the
receipt or possession of such information or documents by, or the taking of such
action or the failure to take such action by the Seller or any servicer acting
on its behalf.

            The Seller represents and warrants with respect to each Mortgage
Loan that, as of the date specified below or, if no such date is specified, as
of the Cut-Off Date, except as set forth on the Schedules attached hereto:

            1. The information pertaining to each Mortgage Loan set forth in the
      Mortgage Loan Schedule to the Pooling and Servicing Agreement was true and
      accurate 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 the full right, power and authority to sell,
      transfer and assign each Mortgage Loan and had good 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,
      participation interests, security interests or any other ownership
      interests or encumbrances of any nature (other than the rights to
      servicing and related compensation as reflected in the Mortgage Loan
      Schedule). The Seller is validly and effectively conveying to the
      Purchaser all legal and beneficial interest in and to such Mortgage Loan
      free and clear of any pledge, lien, claim, security interest or any other
      ownership interest or encumbrance of any kind. No person other than the
      applicable servicer identified on Schedule 3 has been granted or conveyed
      the right to service the Mortgage Loan or receive any consideration in
      connection therewith. The sale of the Mortgage Loans to the Purchaser or
      its designee does not require the Seller to obtain any governmental or
      regulatory approval or consent that has not been obtained.

            4. The proceeds of such Mortgage Loan have been fully disbursed and
      there is no requirement for future advances thereunder. Any requirements
      under the related Mortgage Loan documents regarding the completion of any
      on-site or off-site improvements and disbursements of any escrow funds
      therefor have been or are being complied with or escrow funds are still
      being held pending completion. The value of the Mortgaged Property
      relative to the value reflected in the most recent appraisal thereof is
      not impaired by any improvements which have not been completed.

            5. Each related Mortgage Note, Mortgage, Assignment of Leases (if
      any) and other material agreements and documents executed by the related
      Mortgagor or guarantor in connection with such Mortgage Loan is a legal,
      valid and binding obligation of the related Mortgagor or guarantor, as
      applicable (subject to any non-recourse provisions therein and any state
      anti-deficiency or market value limit deficiency legislation), enforceable
      in accordance with its terms, except with respect to provisions relating
      to default interest, late charges, additional interest, yield maintenance
      charges or prepayment premiums and except as such enforcement may be
      limited by bankruptcy, insolvency, reorganization, redemption,
      liquidation, receivership, moratorium or other laws relating to or
      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).

            6. There exists as part of the related Mortgage File an Assignment
      of Leases either as a separate document or as part of the Mortgage. Each
      related Assignment of Leases creates a valid, first priority collateral
      assignment of, or a valid perfected first priority lien on or security
      interest in, certain rights under the related lease or leases, including
      the right to receive all payment due under the related Lease, subject only
      to a license granted to the related Mortgagor to exercise certain rights
      and to perform certain obligations of the lessor under such lease or
      leases, including the right to operate the related leased property.

            7. Subject to the exceptions and limitations set forth in paragraph
      5 above, there is no right of rescission, offset, abatement or diminution,
      or valid defense or counterclaim with respect to any of the related
      Mortgage Note(s), Mortgage(s) or other agreements executed in connection
      therewith, except in each case, with respect to the enforceability of any
      provisions requiring the payment of default interest, late charges,
      additional interest, prepayment premiums or yield maintenance charges. The
      Seller has no actual knowledge of any such rights, defenses or
      counterclaims having been asserted.

            8. Each related assignment of Mortgage and assignment of Assignment
      of Leases from the Seller to the Trustee has been or will be duly
      authorized, executed and delivered in recordable form (but for the
      insertion of the name and address of the assignee and any related
      recording information which is not yet available to the Seller) by the
      Seller and constitutes the legal, valid, binding and enforceable
      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
      related Mortgage and Assignment of Leases is freely assignable by Seller.

            9. Each related Mortgage is properly recorded (or, if not recorded,
      has been submitted in proper form for recording), in the applicable
      jurisdiction and constitutes a legal, valid and enforceable first lien on
      the related Mortgaged Property, except as set forth in paragraph 5,
      subject only to the following title exceptions (each such exception, a
      "Title Exception", and collectively, the "Title Exceptions"): (a) the lien
      of current real property taxes, water charges, sewer rents and assessments
      not yet delinquent or accruing interest or penalties, (b) covenants,
      conditions and restrictions, rights of way, easements and other matters of
      public record and rights of tenants (as tenants only) and (c) the
      exceptions (general and specific) and exclusions set forth in the mortgage
      policy of title insurance issued with respect to the Mortgage Loan and
      none of which is a mortgage lien that is pari passu or senior to the
      Mortgage Loan (with the exception of a Mortgage Loan which is
      cross-collateralized with one or more other Mortgage Loans); and such
      Mortgaged Property was, as of the origination of the Mortgage Loan, and,
      to the Seller's knowledge, is free and clear of any mechanics' and
      materialmen's liens (or rights that could give rise to a mechanic's or
      materialmen's lien) which are prior to or equal with the lien of the
      related Mortgage, except those which are insured against or for which
      there is neither an exclusion nor an exception, in a lender's title
      insurance policy as described above. None of the Title Exceptions,
      individually or in the aggregate, materially and adversely interferes with
      the current use or operation 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 Mortgage Loan.

            10. 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 security
      interest in all items of personal property described therein owned by a
      Mortgagor and located on the related Mortgaged Property (other than any
      personal property subject to a leasing arrangement permitted under the
      terms of such Mortgage Loan or any other applicable personal property
      leases (provided, the related Mortgage Loan documents contain a provision
      providing for the assignment of such leases and related contracts to the
      mortgagee in the event of a foreclosure of the Mortgage Loan) and in all
      cases, subject to a purchase money security interest), to the extent
      perfection may be effected pursuant to applicable law by recording or
      filing UCC Financing Statements, 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 security interest on such items of personalty except
      as enforceability may be limited as set forth in paragraph 5 and to the
      extent such documents may create a valid and enforceable lien on such
      items of personalty. In the case of each Mortgage Loan secured by a hotel,
      the related loan documents contain such provisions as are necessary and
      UCC Financing Statements have been filed as necessary, in each case, to
      perfect a valid first security interest in Mortgagor's related operating
      revenues with respect to such Mortgaged Property. An assignment of each
      UCC Financing Statement relating to the Mortgage Loan has been completed
      or will be prepared in blank which the Purchaser or Trustee, as
      applicable, or its designee is authorized to complete and to file in the
      filing office in which such Financing Statement was filed. 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.

            11. No real estate taxes and governmental assessments that prior to
      the Cut-Off Date became due and owing in respect of each related Mortgaged
      Property are delinquent and unpaid, or, an escrow of funds in an amount
      sufficient to cover such payments has been established. Such taxes and
      assessments shall not be considered delinquent or unpaid until the date on
      which interest or penalties may first be payable thereon.

            12. In the case of each Mortgage Loan, one or more engineering
      assessments were performed and prepared by an independent engineering
      consultant firm, which visited the related Mortgaged Property, not more
      than 12 months prior to the origination date of the related Mortgage Loan,
      and except as set forth in an engineering report prepared in connection
      with such assessment, a copy of which has been delivered to the Purchaser
      or its designee as part of the related Servicing File, the related
      Mortgaged Property is, to the Seller's knowledge, relying solely on the
      review of such engineering assessment(s), in good repair, free and clear
      of any damage that would materially and adversely affect its value as
      security for such Mortgage Loan. If an engineering report revealed any
      such damage or deficiencies, material deferred maintenance or other
      similar conditions as described in the preceding sentence either (1) an
      escrow of funds equal to at least 125% of the amount estimated to effect
      the necessary repairs, or such other amount as a prudent commercial
      mortgage lender would deem appropriate under the circumstances was
      required or a letter of credit in such amount was obtained or (2) such
      repairs and maintenance have been completed. As of the date of origination
      of such Mortgage Loan there was no proceeding pending, and subsequent to
      such date, the Seller has not received notice of, any pending or
      threatened proceeding for the condemnation of all or any material portion
      of the Mortgaged Property securing any Mortgage Loan.

            13. The Seller has received an ALTA lender's title insurance policy
      or a comparable form of lender's title insurance policy (or if such policy
      has not yet been issued, such insurance may be evidenced by escrow
      instructions, a "marked up" pro forma or specimen policy or title
      commitment, in either case, marked as binding and countersigned by the
      title insurer or its authorized agent at the closing of the related
      Mortgage Loan) as adopted in the applicable jurisdiction (the "Title
      Insurance Policy"), which to the Mortgage Seller's knowledge, was issued
      by a title insurance company qualified to do business in the jurisdiction
      where the applicable Mortgaged Property is located to the extent required,
      insuring that the related Mortgage is a valid first lien in the original
      principal amount of the related Mortgage Loan on the Mortgagor's fee
      simple interest (or, if applicable, leasehold interest) in the portion of
      the Mortgaged Property comprised of real estate, subject only to the Title
      Exceptions. Such Title Insurance Policy was issued in connection with the
      origination of the related Mortgage Loan. No claims have been made under
      such Title Insurance Policy. Such Title Insurance Policy is in full force
      and effect, provides that the originator of the related Mortgage Loan, its
      successors or assigns is the sole named insured, and all premiums thereon
      have been paid. The Seller has not done, by act or omission, and the
      Seller has no knowledge of, anything that would impair the coverage under
      such Title Insurance Policy. Immediately following the transfer and
      assignment of the related Mortgage Loan to the Trustee (including
      endorsement and delivery of the related Mortgage Note to the Trustee and
      recording of the related Assignment of Mortgage in favor of Trustee in the
      applicable real estate records), such Title Insurance Policy will inure to
      the benefit of the Trustee without the consent of or notice to the title
      insurer. Such Title Insurance Policy contains no material exclusions for,
      or affirmatively insures against any losses arising from (other than in
      jurisdictions in which affirmative insurance is unavailable) (a) access to
      public roads, (b) that there are no material encroachments of any part of
      the building thereon over easements and (c) that the land shown on the
      survey is the same as the property legally described in the Mortgage.

            14. Each Mortgaged Property was covered by (1) a fire and extended
      perils included within the classification "All Risk of Physical Loss"
      insurance policy in an amount (subject to a customary deductible) at least
      equal to the lesser of the replacement cost of improvements located on
      such Mortgaged Property, with no deduction for depreciation, or the
      outstanding principal balance of the Mortgage Loan and in any event, the
      amount necessary to avoid the operation of any co-insurance provisions;
      (2) business interruption or rental loss insurance in an amount at least
      equal to 12 months of operations of the related Mortgaged Property; and
      (3) 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
      commercial mortgage lenders, but not less than $1 million. An
      architectural or engineering consultant has performed an analysis of each
      of the Mortgaged Properties located in seismic zones 3 or 4 in order to
      evaluate the structural and seismic condition of such property, for the
      sole purpose of assessing the probable maximum loss ("PML") for the
      Mortgaged Property in the event of an earthquake. In such instance, the
      PML was based on a 475 year lookback with a 10% probability of exceedance
      in a 50 year period. If the resulting report concluded that the PML would
      exceed 20% of the amount of the replacement costs of the improvements,
      earthquake insurance on such Mortgaged Property was obtained by an insurer
      rated at least A-:VII by A.M. Best Company or "BBB-" (or the equivalent)
      from S&P or "Baa3" (or the equivalent) from Moody's. If the Mortgaged
      Property is located in Florida or within 25 miles of the coast of Texas,
      Louisiana, Mississippi, Alabama, Georgia, North Carolina or South Carolina
      such Mortgaged Property is insured by windstorm insurance in an amount at
      least equal to the lesser of (i) the outstanding principal balance of such
      Mortgage Loan and (ii) 100% of the full insurable value, or 100% of the
      replacement cost, of the improvements located on the related Mortgaged
      Property. Such insurance is required by the Mortgage or related Mortgage
      Loan documents and was in full force and effect with respect to each
      related Mortgaged Property at origination and to the knowledge of the
      Seller, all insurance coverage required under each Mortgage, is in full
      force and effect with respect to each related Mortgaged Property; 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 a 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 to (1) the repair or restoration of
      the related Mortgaged Property with mortgagee or a third party custodian
      acceptable to the mortgagee having the right to hold and disburse the
      proceeds as the repair or restoration progresses, other than with respect
      to amounts that are customarily acceptable to commercial and multifamily
      mortgage lending institutions, or (2) the reduction of the outstanding
      principal balance of the Mortgage Loan and accrued interest thereon. To
      the Seller's actual knowledge, the insurer with respect to each policy is
      qualified to write insurance in the relevant jurisdiction to the extent
      required. The insurance policies contain a standard mortgagee clause
      naming the originator of the related Mortgage Loan, its successors and
      assigns as loss payees in the case of property insurance policies and
      additional insureds in the case of liability insurance policies and
      provide that they are not terminable and may not be reduced without 30
      days prior written notice to the mortgagee (or, with respect to
      non-payment of premiums, 10 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 the
      Mortgagor fails to do so. Additionally, for any Mortgage Loan having an
      unpaid principal balance equal to or greater than $15,000,000, the Insurer
      has a claims paying ability rating from S&P of not less than "A-" (or the
      equivalent) or Moody's of not less than "A3" (or the equivalent) or A.M.
      Best of not less than A-:VII.

            15. Other than payments due but not yet 30 days or more past due,
      (A) as of the Closing Date there is no material default, breach, violation
      or event of acceleration existing under the related Mortgage Note or each
      related Mortgage that materially and adversely affects the value of the
      Mortgage Loan or the related Mortgaged Property, and (B) since the date of
      origination of such Mortgage Loan, there has been no declaration by the
      Seller of an event of acceleration under the related Mortgage or Mortgage
      Note, and (C) the Seller has no knowledge of any event 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 under any of such documents that materially and adversely
      affects the value of the Mortgage Loan or the related Mortgaged Property;
      provided, however, that the representation and warranty set forth in
      either (A) or (C) does not address or otherwise cover any material
      default, breach, violation or event of acceleration that specifically
      pertains to any matter otherwise covered by any other representation or
      warranty made by the Seller in any of paragraphs 11, 12, 16, 19, 28, 29
      and 44 of this Schedule I; the Seller has not waived any other material
      default, breach, violation or event of acceleration under any of such
      documents, except for a written waiver contained in the related Mortgage
      File being delivered to the Purchaser; provided, however, no such waiver
      with respect to a Mortgage Loan has been granted since the date upon which
      the due diligence -------- file related to the applicable Mortgage Loan
      was delivered to Allied Capital Corporation; and under the terms of each
      Mortgage Loan, each related Mortgage Note, each related Mortgage and the
      other loan documents in the related Mortgage File, no person or party
      other than the holder of such Mortgage Note may declare an event of
      default or accelerate the related indebtedness under such Mortgage Loan,
      Mortgage Note or Mortgage.

            16. Each 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, without giving effect to any applicable grace
      period.

            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.

            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, each 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, unless such
      other lien secures a Mortgage Loan that is cross-collateralized with such
      Mortgage Loan, in which event the computation of the fair market value of
      the referenced interest in real property will be made on a pro rata basis
      in accordance with the fair market values of the Mortgaged Properties
      securing such cross-collateralized Mortgage Loans, 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. 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. Yield Maintenance Charges
      or Prepayment Premiums payable with respect to each Mortgage Loan, if any,
      constitute "customary prepayment penalties" within meaning of Treasury
      Regulation Section 1.860G-1(b)(2).

            19. One or more Phase I environmental site assessments covering
      environmental hazards typically assessed for properties similar to the
      Mortgaged Property, including use, type, condition, age and tenants of the
      Mortgaged Property (or updates thereof) (each a "Phase I") meeting the
      requirements of the American Society for Testing and Materials and, with
      respect to certain Mortgage Loans, a Phase II environmental assessment and
      report (together with the related Phase I report or reports, collectively,
      the "Environmental Reports") were performed by a reputable environmental
      consulting firm which was independent of the Seller and the Seller's
      affiliates with respect to each related Mortgaged Property within the 18
      months prior to the origination of the related Mortgage Loan.
      Notwithstanding the preceding sentence, with respect to the Mortgage Loans
      set forth on Schedule 19 with an original principal balance of less than
      $3 million, no Phase I may have been obtained, but a lender's secured
      creditor impairment environmental insurance policy was obtained with
      respect to each such Mortgage Loan and is part of the related Mortgage or
      Servicing File. The Seller, having made no independent inquiry other than
      to review the Environmental Report(s), if any, prepared in connection with
      the assessment(s) referenced herein, has no 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
      Environmental Report(s). A copy of each Environmental Report is a part of
      the related Mortgage or Servicing File. With respect to any material and
      adverse environmental condition or circumstance disclosed in any such
      Environmental Report, one of the following statements is true: (i) such
      material and adverse condition or circumstance has been remediated in all
      material respects, or (ii) sufficient funds reasonably estimated to effect
      such remediation have been escrowed with the Seller for purposes of
      effecting such remediation, or (iii) the cost of remediation is less than
      2% of the original principal balance of the related Mortgage Loan and the
      related Mortgagor or one of its affiliates is currently taking or required
      to take such actions, if any, with respect to such conditions or
      circumstances as have been recommended by the Environmental Report or
      required by the applicable governmental authority, or (iv) another
      responsible party not related to the Mortgagor with assets reasonably
      estimated by the Seller at the time of origination to be sufficient to
      effect all necessary or required remediation identified in a notice or
      other action approved by the applicable governmental authority is
      currently taking or required to take such actions, if any, with respect to
      such regulatory authority's order or directive, or (v) environmental
      insurance has been obtained with respect to such matters, subject to
      customary limitations, or (vii) such conditions or circumstances
      identified in the Environmental Report were investigated further and based
      upon such additional investigation, an environmental consultant
      recommended no further investigation or remediation, or (viii) a party
      with financial resources reasonably estimated to be adequate to cure the
      condition or circumstance provided a guaranty or indemnity to the related
      Mortgagor or to the mortgagee to cover the costs of any required
      investigation, testing, monitoring or remediation, or (ix) the related
      Mortgagor or other responsible party obtained a "No Further Action" letter
      or other evidence reasonably acceptable to a prudent commercial mortgage
      lender that applicable federal, state, or local governmental authorities
      had no current intention of taking any action, and are not requiring any
      action, in respect of such condition or circumstance, or (x) the
      expenditure of funds reasonably estimated to be necessary to effect such
      remediation is not greater than two percent (2%) of the outstanding
      principal balance of the related Mortgage Loan. All such Environmental
      Reports that were in the possession of the originator of the Mortgage Loan
      and that relate to a Mortgaged Property which is insured by an
      environmental insurance policy have been delivered to or disclosed to the
      environmental insurance carrier issuing such policy or its agent prior to
      the issuance of such policy. Each Mortgage Loan requires the related
      Mortgagor to comply, and cause the related Mortgaged Property to be in
      compliance, with all applicable federal, state and local environmental
      laws and regulations. The Seller has not taken any action which would
      cause the Mortgaged Property not to be in compliance with all federal,
      state and local laws pertaining to environmental hazards or which could
      subject the Seller or its successors and assigns to liability under such
      laws. Each Mortgagor represents and warrants in the related Mortgage Loan
      documents generally to the effect that except as set forth in certain
      specified environmental reports and to its knowledge that as of the date
      of origination of such Mortgage Loan, there were no hazardous materials on
      the related Mortgaged Property other than as otherwise permitted by
      applicable law, code or regulation and that the Mortgagor has covenanted
      not to use, cause or permit to exist on the related Mortgaged Property any
      hazardous materials in any manner which violates federal, state or local
      laws, ordinances or regulations governing the use, storage, treatment,
      transportation, manufacture, refinement, handling, production or disposal
      of hazardous materials. The related Mortgagor (or an affiliate thereof)
      has agreed to indemnify the mortgagee against, or otherwise be liable for,
      any and all losses resulting from a breach of environmental
      representations, warranties or covenants given by the Mortgagor in
      connection with such Mortgage Loan.

            20. Each related Mortgage contains customary and enforceable
      provisions such as to render the rights and remedies of the holder thereof
      adequate for the practical realization against the Mortgaged Property of
      the principal benefits of the security, including realization by judicial
      or, if applicable, non-judicial foreclosure, except as the enforcement of
      the Mortgage may be limited by bankruptcy, insolvency, reorganization,
      redemption, liquidation, receivership, moratorium or other laws relating
      to or 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).

            21. As of the Closing Date no Mortgaged Property, nor any portion
      thereof, is the subject of, and no Mortgagor under a Mortgage Loan is a
      debtor in any state or federal bankruptcy, insolvency or similar
      proceeding.

            22. Each Mortgage Loan is a whole loan, and not a participation
      interest in a mortgage loan, 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 provide for negative
      amortization (other than the ARD Loans). Neither the Seller nor any
      Affiliate thereof has any obligation to make any capital contribution to
      the Mortgagor under the Mortgage Loan or otherwise.

            23. The Mortgage contains a "due on sale" clause, which provides for
      the acceleration of the payment of the unpaid principal balance of the
      Mortgage Loan if, without the prior written consent of the holder of the
      Mortgage, either the related Mortgaged Property, or any equity interest in
      the related Mortgagor, is directly or indirectly transferred, sold or
      pledged, other than by reason of family and estate planning transfers,
      transfers of less than a controlling interest (as such term is defined in
      the related Mortgage Loan documents) in the Mortgagor, issuance of
      non-controlling new equity interests, transfers to an affiliate meeting
      the requirements of the Mortgage Loan, transfers among existing members,
      partners or shareholders in the Mortgagor, transfers among affiliated
      Mortgagors with respect to cross-collateralized Mortgaged Loans or
      multi-property Mortgage Loans or transfers of a similar nature to the
      foregoing meeting the requirements of the Mortgage Loan (such as pledges
      of ownership interests that do not result in a change of control). The
      Mortgage requires the Mortgagor to pay all reasonable fees and expenses
      associated with securing the consents or approvals described in the
      preceding sentence including the cost of any required counsel opinions
      relating to REMIC or other securitization and tax issues and any
      applicable Rating Agency fees.

            24. 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 other than any
      material amendment or modification which has been effected pursuant to a
      written instrument and has been duly submitted for recordation to the
      extent necessary to protect the interests of the mortgagee, and is a part
      of the related Mortgage File. Except as set forth on Schedule 24, no
      consents, waivers, modifications, alterations or assumptions of any kind
      with respect to a Mortgage Loan have occurred since the date upon which
      the due diligence file related to the applicable Mortgage Loan was
      delivered to Allied Capital Corporation.

            25. Each related Mortgaged Property was inspected by or on behalf of
      the originator of the related Mortgage Loan within the 12 months 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. The terms of the related Mortgage do not provide for
      release of any material portion of the Mortgaged Property from the lien of
      the Mortgage except (a) in consideration of payment therefor of not less
      than 125% of the related allocated loan amount of such Mortgaged Property,
      (b) upon payment in full of such Mortgage Loan, (c) upon defeasance
      permitted under the terms of such Mortgage Loan 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. government securities sufficient to pay the Mortgage Loan in
      accordance with its terms, (d) upon substitution of a replacement property
      with respect to such Mortgage Loan as set forth on Schedule 26, (e) where
      release is conditional upon the satisfaction of certain underwriting and
      legal requirements which would be acceptable to a reasonably prudent
      commercial mortgage lender and the payment of a release price that
      represents at least 125% of the appraised value of such Mortgaged Property
      or (f) releases of unimproved out-parcels or other portions of the
      Mortgaged Property which will not have a material adverse effect on the
      underwritten value of the security for the Mortgage Loan and which were
      not afforded any value in the appraisal obtained at the origination of the
      Mortgage Loan.

            27. Each Mortgage Loan containing provisions for defeasance of all
      or a portion of the Mortgaged Property either (i) requires the prior
      written consent of, and compliance with all conditions set by, the holder
      of the Mortgage Loan, (ii) requires confirmation from the rating agencies
      rating the certificates of any securitization transaction in which such
      Mortgage Loan is included that such defeasance will not cause the
      downgrade, withdrawal or qualification of the then current ratings of such
      certificates, or (iii) requires that (A) defeasance must occur in
      accordance with the requirements of, and within the time permitted by,
      applicable REMIC rules and regulations, (B) the replacement collateral
      consists of non-callable U.S. government securities in an amount
      sufficient to make all scheduled payments under such Mortgage Loan when
      due, (C) at the mortgagee's election, the Mortgage Loan may only be
      assumed by a single-purpose entity designated or approved by the holder of
      the Mortgage Loan and (D) counsel provide an opinion that the Trustee has
      a perfected security interest in such U.S. government securities prior to
      any other claim or interest. The Mortgagor is required by the Mortgage
      Loan documents to pay all reasonable costs and expenses, including Rating
      Agency fees, associated with defeasance.

            28. To the Seller's knowledge, as of the date of origination of such
      Mortgage Loan, based on an opinion of counsel, an endorsement to the
      related title policy, a zoning letter or a zoning report, and, to the
      Seller's knowledge, 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, the improvements thereon or the use and occupancy
      thereof which would have a material adverse effect on the value, operation
      or net operating income of the Mortgaged Property which are not covered by
      title insurance. Any non-conformity with zoning laws constitutes a legal
      non-conforming use or structure which, in the event of casualty or
      destruction, may be restored or repaired to the full extent of the use or
      structure at the time of such casualty, or for which law and ordinance
      insurance coverage has been obtained in amounts customarily required by
      prudent commercial mortgage lenders, or such non-conformity does not
      materially and adversely affect the use, operation or value of the
      Mortgaged Property.

            29. To the Seller's knowledge, based on surveys or the Title
      Insurance Policy, 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 for which the use or improvements
      are legally non-conforming) to an extent which would have a material
      adverse effect on the value or 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 an extent which would have a material adverse
      effect on the value or the related Mortgagor's use and operation of such
      Mortgaged Property unless covered by the Title Insurance Policy.

            30. Each Mortgage Loan with an original principal balance over
      $5,000,000 requires the Mortgagor to be for at least for so long as the
      Mortgage Loan is outstanding, and to Seller's actual knowledge each
      Mortgagor is, a Single-Purpose Entity. For this purpose, "Single-Purpose
      Entity" means a person, other than an individual, whose organizational
      documents provide, or which entity represented and covenanted in the
      related Mortgage Loan documents, substantially to the effect that such
      Mortgagor (i) does not and will not have any material assets other than
      those related to its interest in such Mortgaged Property or Properties or
      the financing thereof; (ii) does not and will not have any indebtedness
      other than as permitted by the related Mortgage or other related Mortgage
      Loan documents; (iii) maintains its own books, records and accounts, in
      each case which are separate and apart from the books, records and
      accounts of any other person; and (iv) holds itself out as being a legal
      entity, separate and apart from any other person. With respect to each
      Mortgage Loan with an original principal balance over $15,000,000, the
      organizational documents of the related Mortgagor provide substantially to
      the effect that such Mortgagor (i) does not and will not have any material
      assets other than those related to its interest in such Mortgaged Property
      or Properties or the financing thereof; (ii) does not and will not have
      any indebtedness other than as permitted by the related Mortgage or other
      related Mortgage Loan documents; (iii) maintains its own books, records
      and accounts, in each case which are separate and apart from the books,
      records and accounts of any other person; and (iv) holds itself out as
      being a legal entity, separate and apart from any other person. The
      Servicing File for each such Mortgage Loan having an original principal
      balance of $20,000,000 or more contains a counsel's opinion regarding
      non-consolidation of the Mortgagor in any insolvency proceeding involving
      any other party. The organizational documents of any Mortgagor on a
      Mortgage Loan having an original principal balance of $15,000,000 or more
      which is a single member limited liability company provide that the
      Mortgagor shall not dissolve or liquidate upon the bankruptcy,
      dissolution, liquidation or death of the sole member. With respect to any
      such single member limited liability company, which is the Mortgagor on a
      Mortgage Loan having an original principal balance of $15,000,000 or more,
      there was obtained and the Servicing File contains an opinion of such
      Mortgagor's counsel confirming that the law of the jurisdiction in which
      such single member limited liability company was organized permits such
      continued existence upon such bankruptcy, dissolution, liquidation or
      death of the sole member of the Mortgagor.

            31. No advance of funds has been made after origination, directly or
      indirectly, by the Seller to the Mortgagor and, to the Seller's 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.

            32. To the Seller's actual knowledge, as of the Cut-Off Date, there
      was no pending action, suit or proceeding against the Mortgagor or the
      related Mortgaged Property, which could reasonably be expected to
      materially and adversely affect either such Mortgagor's performance under
      the related Mortgage Loan documents, the security intended to be provided
      by the Mortgage Loan documents or the value or current use of the
      Mortgaged Property. The Seller has received no notice of any governmental
      investigation against the Mortgagor or the related Mortgaged Property that
      could reasonably be expected to materially and adversely affect either
      such Mortgagor's performance under the related Mortgage Loan documents,
      the security intended to be provided by the Mortgage Loan documents or the
      current use of the Mortgaged Property.

            33. The Mortgage Rate (exclusive of any default interest, late
      charges or prepayment premiums) of such Mortgage Loan (other than an ARD
      Loan after the Anticipated Repayment Date) is a fixed rate, and 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. If the related Mortgage is a deed of trust, a trustee, duly
      qualified under applicable law to serve as such, is properly designated
      and serving under such Mortgage or may be substituted in accordance with
      applicable law by the related mortgagee, and no fees or expenses are, or
      will become, payable to the trustee under the deed of trust, except in
      connection with a trustee's sale after default by the related Mortgagor or
      in connection with the release of the related Mortgaged Property or
      related security for such Mortgage Loan following payment of such Mortgage
      Loan in full and such fees, to the extent payable to such trustee, are
      obligations of the related Mortgagor.

            35. 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 and disclosed on the
      Mortgage Loan Schedule. There is no material collateral securing any
      Mortgage Loan that has not been or will not be assigned to the Trustee.

            36. The improvements located on the Mortgaged Property are either
      (i) not located in a federally designated special flood hazard area or if
      so located flood insurance is not required by the Federal Emergency
      Management Agency or (ii) if so located and required, the Mortgagor is
      required to maintain, or the mortgagee maintains, a flood insurance policy
      with respect to such improvements meeting the requirements of the then
      current guidelines of the Federal Insurance Administration is in effect in
      an amount representing coverage not less than the lesser of (1) the
      outstanding principal balance of such Mortgage Loan, and (2) the maximum
      amount of insurance available under the applicable National Flood
      Insurance Administration Program. Such insurance is required by the
      Mortgage or related Mortgage Loan documents and was in full force and
      effect with respect to each related Mortgaged Property at origination and
      to the knowledge of the Seller, such insurance coverage required under
      each Mortgage, is in full force and effect with respect to each related
      Mortgaged Property; and no notice of termination or cancellation with
      respect to any such insurance policy has been received by the Seller.

            37. All escrow deposits and payments required pursuant to the
      Mortgage Loan as of the Closing Date required to be deposited with the
      Seller in accordance with the Mortgage Loan Documents have been deposited
      with and are in the possession, or under the control, of the Seller or its
      agent and there are no deficiencies (subject to any applicable grace or
      cure periods) in connection therewith and all such escrows, deposits and
      payments have been applied in accordance with their intended purposes or
      are being conveyed by the applicable Seller to the Purchaser and
      identified as such with appropriate detail.

            38. The related Mortgagor has represented to the Seller that, and
      the Mortgage or other related Mortgage Loan documents require, and to the
      knowledge of the Seller, as of the date of origination of the Mortgage
      Loan, such Mortgagor or 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, which the related
      Mortgagor represented were valid and in full force and effect, and, as of
      the Cut-Off Date, the Seller has no knowledge of termination, breach,
      default or invalidity.

            39. The origination (or acquisition, as the case may be), servicing
      and collection practices used by the Seller or, to the actual knowledge of
      the Seller, any predecessor or prior servicer with respect to the Mortgage
      Loan, have been in all respects legal and have met customary industry
      standards.

            40. In respect of each Mortgage Loan, in reliance on certified
      copies of the incorporation or partnership or other entity documents, as
      applicable, delivered in connection with the origination of such Mortgage
      Loan, the related Mortgagor is an entity organized under the laws of a
      state of the United States of America, the District of Columbia or the
      Commonwealth of Puerto Rico.

            41. Except as described on Schedule 41, each Mortgage Loan is
      non-recourse, except that the Mortgagor and a guarantor who is ether a
      principal of the Mortgagor or other entity or natural person with assets
      other than any interest in the Mortgagor has agreed to be liable for all
      liabilities, losses, damages, expenses or claims suffered or incurred by
      the holder of the Mortgage Loan by reason of or in connection with: (i)
      any fraud and/or other intentional material misrepresentation by the
      Mortgagor, (ii) misapplication or misappropriation of rents or insurance
      proceeds (to the extent received by the related Mortgagor after the
      occurrence of an event of default and not paid to the Mortgagee or applied
      to the Mortgaged Property in the ordinary course of business), insurance
      payments or condemnation awards or (iii) violation of applicable
      environmental laws or breaches of environmental covenants in the Mortgage
      or related environmental indemnity or guaranty.

            42. Each Mortgaged Property constitutes one or more separate tax
      lots (or will constitute separate tax lots when the next tax maps are
      issued) or is subject to an endorsement under the related title insurance
      policy insuring for losses arising from any claim that the Mortgaged
      Property is not one or more separate tax lots.

            43. Each Mortgage requires the Mortgagor upon request to provide the
      owner or holder of the Mortgage with quarterly (except for some Mortgage
      Loans with an original principal balance less than $5,000,000) and annual
      operating statements (or a balance sheet and statement of income and
      expenses, rent rolls (if there is more than one tenant) and related
      information which annual financial statements for all Mortgage Loans with
      an outstanding principal balance greater than $20,000,000 are required to
      be audited by an independent certified public accountant.

            44. Each Mortgage Loan is secured by the fee interest in the related
      Mortgaged Property, except with respect to the Mortgage Loans listed on
      Schedule 44 attached hereto, which Mortgage Loans are secured by the
      interest of the related Mortgagor as a lessee under a ground lease of a
      Mortgaged Property (a "Ground Lease") (the term Ground Lease shall mean
      such ground lease, all written amendments and modifications, and any
      related estoppels or agreements from the ground lessor and, in the event
      the Mortgagor's interest is a ground subleasehold, shall also include not
      only such ground sublease but also the related ground lease), but not by
      the related fee interest in such Mortgaged Property (the "Fee Interest")
      and:

                  (A) Such Ground Lease or a memorandum thereof has been or will
            be duly recorded; 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, and does not restrict the use of the
            related Mortgaged Property by such lessee, its successors or
            assigns, in a manner that would materially adversely affect the
            security provided by the related Mortgage; and there has been no
            material change in the terms of such Ground Lease since its
            recordation, with the exception of written instruments which are a
            part of the related Mortgage File;

                  (B) Such Ground Lease is not subject to any liens or
            encumbrances superior to, or of equal priority with, the related
            Mortgage, other than the related Fee Interest and Title Exceptions;

                  (C) The Mortgagor's interest in such Ground Lease is
            assignable to the mortgagee and its successors and assigns upon
            notice to, but without the consent of, the lessor thereunder (or, if
            such consent is required, it has been obtained prior to the Cut-Off
            Date) and, in the event that it is so assigned, is further
            assignable by the mortgagee and its successors and assigns upon
            notice to, but without the need to obtain the consent of, such
            lessor;

                  (D) As of the Closing Date such Ground Lease is in full force
            and effect, and the Seller has not received notice (nor is the
            Seller otherwise aware) that any default has occurred under such
            Ground Lease as of the Cut-Off Date;

                  (E) Seller or its agent has provided the lessor under the
            Ground Lease with notice of its lien, and such Ground Lease requires
            the lessor to give notice of any default by the lessee to the
            mortgagee, and such Ground Lease, further provides that no notice of
            termination given under such Ground Lease is effective against such
            mortgagee unless a copy has been delivered to such mortgagee in the
            manner described in such Ground Lease;

                  (F) The mortgagee under such Mortgage Loan is permitted a
            reasonable opportunity to cure any default under such Ground Lease
            (including where necessary, sufficient time to gain possession of
            the interest of the lessee under the Ground Lease), which is curable
            after the receipt of written notice of any such default, before the
            lessor thereunder may terminate such Ground Lease, and all of the
            rights of the Mortgagor under such Ground Lease and the related
            Mortgage (insofar as it relates to the Ground Lease) may be
            exercised by or on behalf of the mortgagee;

                  (G) Such Ground Lease has a current term (including one or
            more optional renewal terms, which, under all circumstances, may be
            exercised, and will be enforceable, by the Seller, its successors or
            assigns) which extends not less than 10 years beyond the
            amortization term of the related Mortgage Loan;

                  (H) Such Ground Lease requires the lessor to enter into a new
            lease with the mortgagee under such Mortgage Loan upon termination
            of such Ground Lease for any reason, including rejection of such
            Ground Lease in a bankruptcy proceeding;

                  (I) Under the terms of such Ground Lease and the related
            Mortgage, taken together, any related insurance proceeds will be
            applied either (i) to the repair or restoration of all or part of
            the related Mortgaged Property, with the mortgagee under such
            Mortgage Loan or a trustee appointed by it having the right to hold
            and disburse such proceeds as the repair or restoration progresses
            (except in such cases where a provision entitling another party to
            hold and disburse such proceeds would not be viewed as commercially
            unreasonable by a prudent commercial mortgage lender), or (ii) to
            the payment of the outstanding principal balance of such Mortgage
            Loan together with any accrued interest thereon;

                  (J) Such Ground Lease does not impose any restrictions on
            subletting which would be viewed as commercially unreasonable by a
            prudent commercial mortgage lender; and the lessor thereunder is not
            permitted, in the absence of an uncured default, to disturb the
            possession, interest or quiet enjoyment of any lessee in the
            relevant portion of the Mortgaged Property subject to such Ground
            Lease for any reason, or in any manner, which would materially
            adversely affect the security provided by the related Mortgage; and

                  (K) Such Ground Lease may not be amended or modified without
            the prior consent of the mortgagee under such Mortgage Loan and any
            such action without such consent is not binding on such mortgagee,
            its successors or assigns.

            45. Except with respect to the Mortgage Loans secured by Ground
      Leases, each of the Mortgagors (or its affiliates) has title in the fee
      simple interest in each related Mortgaged Property.

            46. [Reserved.]

            47. 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.

            48. The Mortgage Loan was not originated for the purpose of
      financing the construction of incomplete improvements on the related
      Mortgaged Property other than tenant improvements.

            49. In the origination and servicing of the Mortgage Loan, neither
      Seller nor the originator nor any employee or agent of Seller or such
      originator participated in any fraud or intentional material
      misrepresentation with respect to the Mortgage Loan. To Seller's
      knowledge, no Mortgagor or guarantor originated a Mortgage Loan.

            50. The Mortgage or Servicing File contains an appraisal of the
      related Mortgaged Property, which appraisal is signed by an appraiser,
      who, to the Seller's actual knowledge, had no interest, direct or
      indirect, in the Mortgaged Property or the Mortgagor or in any loan made
      on the security thereof, and whose compensation is not affected by the
      approval or disapproval of the Mortgage Loan; the appraisal satisfies the
      requirements of the "Uniform Standards of Professional Appraisal Practice"
      as adopted by the Appraisal Standards Board of the Appraisal Foundation,
      all as in effect on the date the Mortgage Loan was originated.

            51. Except as disclosed in Schedule 51 or the Prospectus Supplement,
      (1) no Mortgagor is the mortgagor with respect to more than one Mortgage
      Loan and (2) to the Seller's knowledge, no group of Mortgage Loans with
      affiliated Mortgagors have an aggregate principal balance equaling more
      than $8,000,000.

            52. If the Mortgaged Property securing any Mortgage Loan is covered
      by a secured creditor policy, then:

            (a) the Seller:

            (i) has disclosed, or is aware that there has been disclosed, in the
      application for such policy or otherwise to the insurer under such policy
      the "pollution conditions" (as defined in such policy) identified in any
      environmental reports related to such Mortgaged Property which are in the
      Seller's possession or are otherwise known to the Seller; or

            (ii) has delivered or caused to be delivered to the insurer or its
      agent under such policy copies of all environmental reports in the
      Seller's possession related to such Mortgaged Property,

in each case with respect to (i) or (ii) to the extent required by such policy
or to the extent the failure to make any such disclosure or deliver any such
report would materially and adversely affect the Mortgagor's ability to recover
under such policy;

            (b) all premiums for such insurance have been paid;

            (c) such insurance is in full force and effect;

            (d) such insurance has a term of at least 5 years beyond the
Maturity Date (or the Anticipated Repayment Date for ARD Loans) of such Mortgage
Loan;

            (e) an environmental report, a property condition report or an
engineering report was prepared that included an assessment for lead based paint
("LBP") (in the case of a multifamily property built prior to 1978), asbestos
containing materials ("ACM") (in the case of any property built prior to 1985)
and radon gas ("RG") (in the case of a multifamily property) at such Mortgaged
Property and (ii) if such report disclosed the existence of a material and
adverse LBP, ACM or RG environmental condition or circumstance affecting such
Mortgaged Property, then, except as otherwise described on Schedule 52, (A) the
related Borrower was required to remediate such condition or circumstance prior
to the closing of the subject Mortgage Loan, or (B) the related Borrower was
required to provide additional security reasonably estimated to be adequate to
cure such condition or circumstance, or (C) such report did not recommend any
action requiring the expenditure of any material funds and the related Mortgage
Loan documents require the related Borrower to establish an operations and
maintenance plan with respect to such condition or circumstance after the
closing of such Mortgage Loan; and

            (f) rights under such policy inure to the benefit of the Trustee.

If the Mortgage Loan is listed on Schedule 52 and the environmental insurance
for such Mortgage Loan is not a secured creditor policy but was required to be
obtained by the Mortgagor, then the holder of the Mortgage Loan is entitled to
be an additional insured under such policy, all premiums have been paid, such
insurance is in full force and effect and, to the Seller's knowledge, the
Mortgagor has made the disclosures and complied with the requirements of clauses
(a) and (b) of this paragraph 52.

            53. If the Mortgaged Property is subject to any leases, the
      Mortgagor is the owner and holder of the landlord's interest under any
      leases (with the exception of any ground lease under which the Mortgagor
      is a lessee) and the related Mortgage and/or Assignment of Leases provides
      for the appointment of a receiver for rents or allows the mortgagee to
      enter into possession to collect rents or provides for rents to be paid
      directly to mortgagee in the event of a default.





                  EXCEPTIONS TO REPRESENTATIONS AND WARRANTIES

                                   SCHEDULE 3
                                   ----------

Loan No.                                 Exception - Servicer List
- --------                                 -------------------------
16  Ann Arbor Properties                 Bernard
28  BelAire ATrium I & II                LJ Melody
34  Addison Com Center                   LJ Melody
73  399 Perry                            LJ Melody


                                   SCHEDULE 9
                                   ----------

Loan No.                                 Exception
- --------                                 -------------------------
12  Putnam Medical Office Complex        This Mortgage Loan has an additional
                                         Title Exception for a "PILOT Mortgage"
                                         relating to "PILOT Payments not yet
                                         due and payable".  This title
                                         exception is similar to a title
                                         exception for real estate taxes not
                                         yet due and payable.

                                         The Mortgagor and Putnam County
                                         Industrial Development Agency have
                                         entered into a "PILOT Mortgage" (as
                                         hereinafter defined) for the benefit of
                                         the County of Putnam, The Town of
                                         Carmel and the Carmel Central School
                                         District. In New York, a property owner
                                         can, to obtain certain financing and/or
                                         tax benefits (i.e., a New York mortgage
                                         recording tax exemption and sales
                                         and/or real estate tax reductions),
                                         apply to the local county industrial
                                         development agency for such benefits.
                                         The tax benefits flow through the
                                         agency (in this case the Putnam County
                                         Industrial Development Agency);
                                         accordingly, pursuant to the New York
                                         State statute, the agency must have an
                                         interest in the mortgaged property
                                         (which may be created by either
                                         conveying to the agency a fee interest
                                         in the mortgaged property or granting a
                                         lease of the mortgaged property to the
                                         agency).

                                         In this instance, Mortgagor is the
                                         ground lessee of the mortgaged
                                         property. Mortgagor entered into a
                                         master lease in favor of the agency and
                                         then the agency executed a sublease
                                         back to the Mortgagor. Mortgagor, then
                                         in turn, has executed sub-subleases
                                         with the tenants of the mortgaged
                                         property.

                                         In addition to an exemption from New
                                         York State Mortgage Recording Tax,
                                         Mortgagor has obtained certain
                                         reductions in the applicable real
                                         estate taxes due to the appropriate
                                         taxing authorities (i.e., county, local
                                         and school). When real estate tax
                                         benefits are applicable (i.e., a
                                         reduction or an abatement of the real
                                         estate taxes), the agency and Mortgagor
                                         execute a PILOT Agreement with the
                                         taxing authorities. The purpose for the
                                         PILOT Agreement is that although there
                                         is a reduction or abatement in the real
                                         estate taxes due, Mortgagor will still
                                         be required to make "Payment In Lieu of
                                         Taxes" ("PILOT Payments") directly to
                                         the taxing authorities which would be
                                         significantly lower than the applicable
                                         real estate taxes.

                                         The PILOT Agreement is typically a
                                         contractual agreement between Mortgagor
                                         and taxing authorities. If the PILOT
                                         Agreement and the agency transaction is
                                         terminated (i.e., the mortgagee
                                         forecloses or the related mortgagor
                                         later fails to meet the agency job
                                         creation criteria), the taxing
                                         authorities would only have a contract
                                         action against the Mortgagor for
                                         payment of any PILOT Payments that may
                                         be due. Although PILOT Payments are not
                                         real estate taxes, mortgagees generally
                                         escrow for same, similar to escrowing
                                         for real estate taxes. In this
                                         transaction, the agency required that
                                         Mortgagor execute a "PILOT Mortgage" to
                                         secure the lien against the mortgaged
                                         property for the PILOT Payments, which
                                         such lien would be similar to a real
                                         estate tax lien.

                                         Similar to real estate taxes, Seller is
                                         requiring that Mortgagor escrow an
                                         appropriate monthly amount to meet the
                                         required PILOT Payments as set forth in
                                         the PILOT Agreement. In the event that
                                         the agency transaction is terminated or
                                         the mortgagee forecloses the Mortgage,
                                         the PILOT Agreement will terminate and
                                         applicable real estate taxes would be
                                         due from that point in time forward.
                                         Provided that Mortgagor escrows the
                                         appropriate amount of money with the
                                         holder of the Mortgage, there should be
                                         a sufficient amount to pay for any
                                         PILOT Payments due (similar to an
                                         escrow of real estate taxes).


                                   SCHEDULE 24
                                   -----------
Loan No.                                 Exception
- --------                                 -------------------------
34 Addison Com Center                    With respect to the second sentence of
                                         Representation and Warranty No. 24,
                                         the loan has had a number of
                                         assumptions permitted by the Mortgage
                                         as listed below:

                                         Assumption #1-Loan Assumption,
                                         Ratification and Consent Agreement
                                         dated November 1, 2001 (occurred
                                         simultaneously with closing of original
                                         loan closing date). NNN Addison Com
                                         Center, LLC (original Mortgagor) and
                                         each of the tenants in common listed
                                         below obtained Seller's consent to the
                                         transfer of the following percentage
                                         interests from NNN Addison Com Center,
                                         LLC to each of the following tenants in
                                         common:

                                         Addison Com Center 1, LLC (TIC #1)-21%
                                         Addison Com Center 2, LLC (TIC #2)-20%
                                         Addison Com Center 3, LLC (TIC #3)-24%
                                         Addison Com Center 4, LLC (TIC #4)-5.5%

                                         Assumption #2 - Second Loan Assumption,
                                         Ratification and Consent Agreement
                                         dated November 21, 2001. NNN Addison
                                         Com Center, LLC (original Mortgagor),
                                         TIC #1, TIC #2, TIC #3, TIC #4 and each
                                         of the tenants in common listed below
                                         obtained Seller's consent to the
                                         transfer of the following percentage
                                         interests from NNN Addison Com Center,
                                         LLC to each of the following tenants in
                                         common:

                                         Addison Com Center 5, LLC (TIC #5) -
                                         7.625%
                                         Addison Com Center 6, LLC (TIC #6) -
                                         3.75%
                                         Addison Com Center 7, LLC (TIC  #7) -
                                         4.0%

                                         Assumption #3 - Third Loan Assumption,
                                         Ratification and Consent Agreement
                                         dated December 28, 2001. NNN Addison
                                         Com Center, LLC (original Mortgagor),
                                         TIC #1, TIC #2, TIC #3, TIC #4, TIC #5,
                                         TIC #6, TIC #7, and the tenant in
                                         common listed below obtained Seller's
                                         consent to the transfer of the
                                         following percentage interests from NNN
                                         Addison Com Center, LLC to the
                                         following tenant in common:

                                         Addison Com Center 11, LLC (TIC  #8) -
                                         4.50%

                                         Assumption #4 - Fourth Loan Assumption,
                                         Ratification and Consent Agreement
                                         dated January 18, 2002. NNN Addison Com
                                         Center, LLC (original Mortgagor), TIC
                                         #1, TIC #2, TIC #3, TIC #4, TIC #5, TIC
                                         #6, TIC #7, TIC #8 and each of the
                                         tenants in common listed below obtained
                                         Seller's consent to the transfer of the
                                         following percentage interests from
                                         NNN Addison Com Center, LLC to each of
                                         the following tenants in common:

                                         Addison Com Center 9, LLC - 2.25%
                                         Addison Com Center 10, LLC - 2.25%
                                         (Note: NNN Addison Com Center 9, LLC
                                         and NNN Addison Com Center 10, LLC
                                         together own a 4.50% tenant in common
                                         interest in the Property)

55  Bradford Grove Apartments            With respect to second sentence of
                                         Representation and Warranty No. 24,
                                         this loan was removed from a larger
                                         cross-collateralized and
                                         cross-defaulted pool of loans and
                                         placed in this transaction as a stand
                                         alone loan.


                                   SCHEDULE 41
                                   -----------

Loan No.                                 Exception
- --------                                 ---------
13  99 Garnsey Road                      The Mortgage Loans listed do not have
    Harris Beach LLP $23,000,000.00      a "warm body" liable for the
42  Rainbow Tower                        non-recourse carveouts (but each of
    IAS Partners $20,982,128.00          the Mortgage Loans listed does have an
55  Bradford Grove Apartments            entity [we have provided the name of
    SC/GA Apartment Ventures             such entity and the net worth of such
    $5,018,806.00                        entity at the time of originating the
76  641 W. Aldine                        loan] in addition to the Mortgagor
    Mitch Investment Co $7,647,000.00    liable for the non-recourse carveouts
99  529 North Michigan Avenue            and such entity is an affiliate of the
    Karris Family LLC  $10,300,000.00    Mortgagor).
100 4606 N. Hermitage
    Mitch Investment Co $7,647,000.00
101 5726 N. Winthrop
    Mitch Investment Co $7,647,000.00
103 640 W. Briar Place
    Karris Family LLC $10,300,000.00


                                   SCHEDULE 44

Loan No.                                 Exception
- --------                                 ---------
12  Putnam Medical Office Complex        The Mortgage Loan has a ground lease
                                         in place.







                                    EXHIBIT A

                             MORTGAGE LOAN SCHEDULE



MORTGAGE LOAN
   NUMBER        MORTGAGE LOAN SELLER     PROPERTY NAME
- ------------------------------------------------------------------------------------------------------------------------------------
                                    
     12                 LaSalle           Putnam Medical Office Complex
     13                 LaSalle           99 Garnsey Rd.
     16                 LaSalle           Ann Arbor Properties
   16.01                LaSalle           The Lion
   16.02                LaSalle           The Lodge
   16.03                LaSalle           The Abby
   16.04                LaSalle           344 South Division
   16.05                LaSalle           515 East Lawrence
   16.06                LaSalle           326 East Madison St
   16.07                LaSalle           1000 Oakland Ave
   16.08                LaSalle           520 Packard St
   16.09                LaSalle           The Forum
   16.10                LaSalle           The Algonquin
   16.11                LaSalle           The Dean
     19                 LaSalle           Central Medical
     20                 LaSalle           Kings Manor Estates
     26                 LaSalle           Parkside Village Apts
     28                 LaSalle           BelAire Atrium I&II
     29                 LaSalle           Raymour & Flanigan
     33                 LaSalle           Eagle Crest MHP
     34                 LaSalle           Addison Com Center
     37                 LaSalle           Northland - Morey Apt Portfolio
   37.01                LaSalle           Northland  Village
   37.02                LaSalle           Morey Terrace
     41                 LaSalle           Chartre Oaks - Ridge Apartments
   41.01                LaSalle           Chartre Oaks
   41.02                LaSalle           Chartre Ridge
     42                 LaSalle           Rainbow Tower
     46                 LaSalle           Esplanade Apartments
     48                 LaSalle           Meadowood Apts
     49                 LaSalle           Crestview Apartments
     52                 LaSalle           Imperial House Apartments
     55                 LaSalle           Bradford Grove Apartments
     64                 LaSalle           Walgreens #2 Colorado Springs
     65                 LaSalle           Walgreens Pueblo
     68                 LaSalle           Crowne Pointe I
     69                 LaSalle           Tucson Walgreen's (R. Litvin)
     71                 LaSalle           Youngstown Apartments
     72                 LaSalle           Walgreens Colorado Springs
     73                 LaSalle           399 Perry
     76                 LaSalle           641 W Aldine
     79                 LaSalle           Walgreens Milwaukee & Dundee Road
     82                 LaSalle           Locust Grove MHP
     83                 LaSalle           The Valley MHP
     85                 LaSalle           Lehmberg Crossing Shopping Center
     89                 LaSalle           The Hills MHP
     90                 LaSalle           TVO Victoria aka The Villas
     91                 LaSalle           Point North Apartments
     92                 LaSalle           CVS Huntsville #2
     94                 LaSalle           CVS Cohoes
     99                 LaSalle           529 North Michigan Ave
    100                 LaSalle           4606 N Hermitage
    101                 LaSalle           5726 N Winthrop Ave
    103                 LaSalle           640 W Briar Place
    105                 LaSalle           Campus Edge Apts


TABLE CONTINUED


MORTGAGE LOAN
   NUMBER         STREET ADDRESS                                                          PROPERTY CITY       PROPERTY STATE
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                        
     12           664 Stoneleigh Avenue                                                   Carmel                    NY
     13           99 Garnsey Road                                                         Rochester                 NY
     16           Various                                                                 Ann Arbor                 MI
   16.01          525 Walnut Street                                                       Ann Arbor                 MI
   16.02          1333 Wilmot Street                                                      Ann Arbor                 MI
   16.03          909 Church Street                                                       Ann Arbor                 MI
   16.04          344 South Division                                                      Ann Arbor                 MI
   16.05          515 East Lawrence                                                       Ann Arbor                 MI
   16.06          326 East Madison St                                                     Ann Arbor                 MI
   16.07          1000 Oakland Ave                                                        Ann Arbor                 MI
   16.08          520 Packard St                                                          Ann Arbor                 MI
   16.09          726 South State Street                                                  Ann Arbor                 MI
   16.10          1330 North University                                                   Ann Arbor                 MI
   16.11          1021 Vaughn Street                                                      Ann Arbor                 MI
     19           393  Dunlap Street                                                      St. Paul                  MN
     20           1399 South Belcher Road                                                 Largo                     FL
     26           950 Parkside Village Drive                                              Clayton                   NC
     28           5909 & 5959 West Loop South                                             Houston                   TX
     29           939 Old York Road                                                       Abington                  PA
     33           3629 Big Tree Road                                                      Hamburg                   NY
     34           16650 West Grove Drive                                                  Addison                   TX
     37           Various                                                                 Sacramento                CA
   37.01          3730 Modell Way                                                         Sacramento                CA
   37.02          3800 Modell Way                                                         Sacramento                CA
     41           Various                                                                 Tallahassee               FL
   41.01          2001 Bellevue Way                                                       Tallahassee               FL
   41.02          250 Ocala Way                                                           Tallahassee               FL
     42           3838 Rainbow Blvd                                                       Kansas City               KS
     46           740 W. Elm Street                                                       Phoenix                   AZ
     48           4845 Transit Road                                                       Lancaster                 NY
     49           101 Lewis Drive                                                         Millersville              TN
     52           3201 Leith Lane                                                         Louisville                KY
     55           2096 E. Main Street                                                     Spartanburg               SC
     64           303 S Circle Drive                                                      Colorado Springs          CO
     65           1013 Bonforte BLVD                                                      Pueblo                    CO
     68           620 Professional Drive                                                  Gaithersburg              MD
     69           7877 E. Snyder Road                                                     Tucson                    AZ
     71           2400 & 2500 Nantucket; 2400 & 2600 Cambridge                            Charleston                IL
     72           8705 Lexington Dr                                                       Colorado Springs          CO
     73           399 Perry St                                                            Castle Rock               CO
     76           641 W Aldine                                                            Chicago                   IL
     79           10 North Milwaukee Avenue                                               Wheeling                  IL
     82           48 Brown Ave                                                            West Keansburg            NJ
     83           5100 Round Lake Road                                                    Apopka                    FL
     85           907-935 HWY 182 East                                                    Columbus                  MS
     89           1100 S. Roger Williams Drive                                            Apopka                    FL
     90           101 Costa Del Ora Street                                                Victoria                  TX
     91           900 West Fordall Road                                                   Henderson                 TX
     92           3115 Bob Wallace Avenue                                                 Huntsville                AL
     94           485 Columbia Street                                                     Cohoes                    NY
     99           529 North Michigan Ave                                                  Evanston                  IL
    100           4606 N Hermitage                                                        Chicago                   IL
    101           5726 N Winthrop Ave                                                     Chicago                   IL
    103           640 W Briar Place                                                       Chicago                   IL
    105           90 Brigham Road                                                         Fredonia                  NY


TABLE CONTINUED


MORTGAGE LOAN
   NUMBER        PROPERTY ZIP CODE      PROPERTY TYPE           NUMBER OF UNITS     UNIT TYPE        ORIGINAL PRINCIPAL BALANCE
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                               
     12                10512               Office                        89,893      Sq. Ft.                  16,000,000.00
     13                14450               Office                       156,906      Sq. Ft.                  15,900,000.00
     16                48104             Multifamily                        167       Units                   12,420,000.00
   16.01               48104             Multifamily                         16       Units
   16.02               48104             Multifamily                         10       Units
   16.03               48104             Multifamily                         14       Units
   16.04               48104             Multifamily                         23       Units
   16.05               48104             Multifamily                          8       Units
   16.06               48104             Multifamily                         18       Units
   16.07               48104             Multifamily                         12       Units
   16.08               48104             Multifamily                         23       Units
   16.09               48104             Multifamily                         21       Units
   16.10               48104             Multifamily                          8       Units
   16.11               48104             Multifamily                         14       Units
     19                55104               Office                       102,070      Sq. Ft.                  10,935,000.00
     20                33771          Mobile Home Park                      346       Units                   10,100,000.00
     26                27520             Multifamily                        136       Units                    9,000,000.00
     28                77401               Office                       153,507      Sq. Ft.                   8,800,000.00
     29                19001               Retail                        75,742      Sq. Ft.                   8,800,000.00
     33                14075          Mobile Home Park                      273       Units                    7,825,000.00
     34                75001             Industrial                      96,409      Sq. Ft.                   7,750,000.00
     37                95838             Multifamily                        144       Units                    7,400,000.00
   37.01               95838             Multifamily                        100       Units
   37.02               95838             Multifamily                         44       Units
     41                33044             Multifamily                        161       Units                    6,350,000.00
   41.01               33044             Multifamily                        141       Units
   41.02               33044             Multifamily                         20       Units
     42                66103             Multifamily                        167       Units                    5,700,000.00
     46                85013             Multifamily                        132       Units                    5,350,000.00
     48                14043             Multifamily                        168       Units                    5,100,000.00
     49                37072             Multifamily                        167       Units                    5,000,000.00
     52                40218             Multifamily                        184       Units                    4,800,000.00
     55                29307             Multifamily                        200       Units                    4,700,000.00
     64                80910               Retail                        15,120      Sq. Ft.                   3,850,000.00
     65                81001               Retail                        15,120      Sq. Ft.                   3,740,000.00
     68                20879               Office                        26,127      Sq. Ft.                   3,300,000.00
     69                85750               Retail                        15,120      Sq. Ft.                   3,153,000.00
     71                61920             Multifamily                         88       Units                    3,026,000.00
     72                80920               Retail                        14,490      Sq. Ft.                   2,976,000.00
     73                80104              Mixed Use                      18,195      Sq. Ft.                   2,850,000.00
     76                60657             Multifamily                         80       Units                    2,575,000.00
     79                60090               Retail                        15,120      Sq. Ft.                   2,385,000.00
     82                07734          Mobile Home Park                       97       Units                    2,150,000.00
     83                32712          Mobile Home Park                      149       Units                    2,135,000.00
     85                39702               Retail                        31,700      Sq. Ft.                   2,062,500.00
     89                32703          Mobile Home Park                      100       Units                    2,000,000.00
     90                77904             Multifamily                         84       Units                    2,000,000.00
     91                75652             Multifamily                        109       Units                    1,880,000.00
     92                35805               Retail                        10,125      Sq. Ft.                   1,875,000.00
     94                12047               Retail                        10,880      Sq. Ft.                   1,762,500.00
     99                60202             Multifamily                         25       Units                    1,380,000.00
    100                60641             Multifamily                         48       Units                    1,350,000.00
    101                60660             Multifamily                         42       Units                    1,300,000.00
    103                60657             Multifamily                         38       Units                    1,170,000.00
    105                14063             Multifamily                         42       Units                    1,000,000.00



TABLE CONTINUED



                                CURRRENT              MONTHLY                                       ORIG TERM        REM TERM TO
 MORTGAGE LOAN                 PRINCIPAL                DEBT                     ACCRUAL            TO STATED          STATED
    NUMBER                      BALANCE                SERVICE          RATE        BASIS             MATURITY        MATURITY
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                       
      12                     15,990,740.68           109,148.20        7.250%     Actual/360            120              119
      13                     15,882,117.96           109,546.57        7.350%     Actual/360            120              118
      16                     12,394,446.97            83,039.69        7.049%     Actual/360            120              117
    16.01
    16.02
    16.03
    16.04
    16.05
    16.06
    16.07
    16.08
    16.09
    16.10
    16.11
      19                     10,935,000.00            75,264.66        7.340%     Actual/360            120              120
      20                     10,042,799.05            70,206.17        7.440%     Actual/360            126              117
      26                      8,994,462.83            60,197.92        7.053%     Actual/360            120              119
      28                      8,795,255.80            61,350.20        7.470%     Actual/360            120              119
      29                      8,757,430.11            64,571.28        8.000%     Actual/360            120              111
      33                      7,825,000.00            54,586.86        7.110%     Actual/360            120              119
      34                      7,734,880.57            52,868.66        7.250%     Actual/360            120              117
      37                      7,390,718.45            49,232.38        7.000%     Actual/360            120              118
    37.01
    37.02
      41                      6,346,029.68            42,246.71        7.000%     Actual/360            120              119
    41.01
    41.02
      42                      5,692,632.76            37,540.21        6.900%     Actual/360            120              118
      46                      5,326,447.12            36,896.44        7.360%     Actual/360            120              113
      48                      5,093,408.26            33,588.61        6.900%     Actual/360             84               82
      49                      4,997,312.78            34,892.78        7.480%     Actual/360            120              119
      52                      4,796,998.81            31,934.52        7.000%     Actual/360            120              119
      55                      4,681,472.62            32,046.35        7.245%     Actual/360            120              114
      64                      3,850,000.00            26,525.43        7.350%     Actual/360            120              120
      65                      3,735,712.40            25,614.94        7.290%     Actual/360            120              118
      68                      3,293,562.05            22,511.82        7.250%     Actual/360            120              117
      69                      3,146,548.55            21,125.42        7.070%     Actual/360            120              117
      71                      3,024,251.04            20,650.86        7.254%     Actual/360            120              119
      72                      2,976,000.00            20,146.37        7.173%     Actual/360            120              120
      73                      2,844,439.95            19,442.02        7.250%     Actual/360            120              117
      76                      2,569,782.16            17,316.98        7.107%     Actual/360            120              117
      79                      2,383,736.94            16,715.48        7.524%     Actual/360            120              119
      82                      2,148,773.41            14,732.47        7.295%     Actual/360            120              119
      83                      2,135,000.00            14,391.10        7.130%     Actual/360            120              120
      85                      2,062,500.00            14,111.88        7.280%     Actual/360            120              120
      89                      2,000,000.00            13,481.12        7.130%     Actual/360            120              120
      90                      1,997,415.00            13,172.00        6.900%     Actual/360             60               58
      91                      1,876,321.43            13,643.32        7.295%     Actual/360            120              118
      92                      1,873,995.79            13,097.44        7.490%     Actual/360            120              119
      94                      1,760,492.26            12,095.17        7.310%     Actual/360            120              118
      99                      1,377,203.65             9,280.56        7.107%     Actual/360            120              117
     100                      1,347,264.44             9,078.80        7.107%     Actual/360            120              117
     101                      1,297,365.75             8,742.55        7.107%     Actual/360            120              117
     103                      1,167,629.18             7,868.30        7.107%     Actual/360            120              117
     105                        998,764.65             6,686.64        7.050%     Actual/360             60               58


TABLE CONTINUED


                  STATED
                  MATURITY     ORIG       REM                                    ARD       ANTICIPATED
MORTGAGE LOAN     (OR ARD)     AMORT     AMORT      LEASEHOLD        SERVICING   LOAN       REPAYMENT
   NUMBER           DATE       TERM      TERM        FLAG               FEE      FLAG          DATE
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                     
      12          1/1/12       360        359       Leasehold         0.0500%
      13         12/1/11       360        358                         0.0500%
      16         11/1/11       360        357                         0.0750%
    16.01                                                             0.0500%
    16.02                                                             0.0500%
    16.03                                                             0.0500%
    16.04                                                             0.0500%
    16.05                                                             0.0500%
    16.06                                                             0.0500%
    16.07                                                             0.0500%
    16.08                                                             0.0500%
    16.09                                                             0.0500%
    16.10                                                             0.0500%
    16.11                                                             0.0500%
      19          2/1/12       360        360                         0.0500%
      20         11/1/11       360        351                         0.0500%
      26          1/1/12       360        359                         0.0500%
      28          1/1/12       360        359                         0.0750%
      29          5/1/11       360        351                         0.0500%
      33          1/1/12       320        320                         0.0500%
      34         11/1/11       360        357                         0.0750%
      37         12/1/11       360        358                         0.0500%
    37.01                                                             0.0500%
    37.02                                                             0.0500%
      41          1/1/12       360        359                         0.0500%
    41.01                                                             0.0500%
    41.02                                                             0.0500%
      42         12/1/11       360        358                         0.0500%
      46          7/1/11       360        353                         0.0500%
      48         12/1/08       360        358                         0.0500%
      49          1/1/12       360        359                         0.0500%
      52          1/1/12       360        359                         0.0500%
      55          8/1/11       360        354                         0.0500%
      64          2/1/12       360        360                         0.0500%
      65         12/1/11       360        358                         0.0500%
      68         11/1/11       360        357                         0.0500%
      69         11/1/11       360        357                         0.0500%
      71          1/1/12       360        359                         0.0500%
      72          2/1/12       360        360                         0.0500%
      73         11/1/11       360        357                         0.0850%
      76         11/1/11       360        357                         0.0500%
      79          1/1/12       360        359                         0.0500%
      82          1/1/12       360        359                         0.0500%
      83          2/1/12       360        360                         0.0500%
      85          2/1/12       360        360                         0.0500%
      89          2/1/12       360        360                         0.0500%
      90         12/1/06       360        358                         0.0500%
      91         12/1/11       300        298                         0.0500%
      92          1/1/12       360        359                         0.0500%
      94         12/1/11       360        358                         0.0500%
      99         11/1/11       360        357                         0.0500%
     100         11/1/11       360        357                         0.0500%
     101         11/1/11       360        357                         0.0500%
     103         11/1/11       360        357                         0.0500%
     105         12/1/06       360        358                         0.0500%



TABLE CONTINUED



                                                                                              LETTER
                      LEASE                                CROSS                               OF           INTEREST
MORTGAGE LOAN     ENHANCEMENT      ENVIRONMENTAL       COLLATERALIZED/      DEFEASANCE        CREDIT      RESERVE LOAN      LOCKBOX
    NUMBER        POLICY FLAG       POLICY FLAG           DEFAULTED              FLAG         FLAG            FLAG           TYPE
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                     
      12                                                                     Defeasance                   Actual/360        Day 1
      13                                                                     Defeasance                   Actual/360        Day 1
      16                                Yes                                  Defeasance                   Actual/360      Springing
    16.01
    16.02
    16.03
    16.04
    16.05
    16.06
    16.07
    16.08
    16.09
    16.10
    16.11
      19                                                                     Defeasance                   Actual/360      Springing
      20                                                                     Defeasance                   Actual/360      Springing
      26                                                                     Defeasance                   Actual/360      Springing
      28                                                                     Defeasance                   Actual/360      Springing
      29                                                                     Defeasance                   Actual/360        Day 1
      33                                                                     Defeasance                   Actual/360      Springing
      34                                                                     Defeasance                   Actual/360      Springing
      37                                                                     Defeasance                   Actual/360      Springing
    37.01
    37.02
      41                                                                     Defeasance                   Actual/360      Springing
    41.01
    41.02
      42                                                                     Defeasance                   Actual/360      Springing
      46                                                                     Defeasance                   Actual/360      Springing
      48                                                                     Defeasance                   Actual/360      Springing
      49                                                                     Defeasance                   Actual/360      Springing
      52                                                                     Defeasance                   Actual/360      Springing
      55                                                                     Defeasance                   Actual/360
      64                                                                     Defeasance                   Actual/360      Springing
      65                                                                     Defeasance                   Actual/360      Springing
      68                                                                  Yield Maintenance               Actual/360      Springing
      69                                                                     Defeasance                   Actual/360        Day 1
      71                                                                     Defeasance                   Actual/360      Springing
      72                                                                     Defeasance                   Actual/360      Springing
      73                                                                     Defeasance                   Actual/360      Springing
      76                                                                     Defeasance                   Actual/360      Springing
      79                                                                     Defeasance                   Actual/360      Springing
      82                                                                     Defeasance                   Actual/360      Springing
      83                                                                     Defeasance                   Actual/360      Springing
      85                                                                     Defeasance                   Actual/360      Springing
      89                                                                     Defeasance                   Actual/360      Springing
      90                                                                     Defeasance                   Actual/360      Springing
      91                                                                     Defeasance                   Actual/360      Springing
      92                                Yes                                  Defeasance                   Actual/360      Springing
      94                                                                     Defeasance                   Actual/360      Springing
      99                                                                     Defeasance                   Actual/360      Springing
     100                                                                     Defeasance                   Actual/360      Springing
     101                                                                     Defeasance                   Actual/360      Springing
     103                                                                     Defeasance                   Actual/360      Springing
     105                                                                     Defeasance                   Actual/360      Springing



TABLE CONTINUED


                         INITIAL          INITIAL                              TOTAL
MORTGAGE LOAN          ENVIRONMENTAL      REPAIR          INITIAL TI/         RESERVE    GRACE
   NUMBER               RESERVES         RESERVES         LC RESERVES          FUNDS     PERIOD                 NOTES
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                               
      12                                                                                    5
      13                                    1,875                                 1,875     5
      16                                    3,500                                 3,500     5
    16.01
    16.02
    16.03
    16.04
    16.05
    16.06
    16.07
    16.08
    16.09
    16.10
    16.11
      19                                   87,600             300,000           387,600     5
      20                                                                                    5
      26                                                                                    5
      28                                                                                    5
      29                                                                                    5
      33                                    7,750                                 7,750     5
      34                                                                                    5
      37                                                                                    5
    37.01
    37.02
      41                                   30,125                                30,125     5
    41.01
    41.02
      42                     1,250                                                1,250     5
      46                                    1,875                                 1,875     5
      48                    26,895                                               26,895     5
      49                                                                                    5
      52                                  132,500                               132,500     5
      55                                    1,980                                 1,980     5
      64                                                                                    5
      65                                                                                    5
      68                                                      100,000           100,000     5
      69                                                                                    5
      71                                    9,375                                 9,375     5
      72                                                                                    5
      73                                                       66,000            66,000     5
      76                                                                                    5
      79                                                                                    5
      82                                   35,250                                35,250     5
      83                                                                                    5
      85                                                                                    5
      89                                                                                    5
      90                                                                                    5
      91                                    4,313                                 4,313     5
      92                                                                                    5
      94                                                                                    5
      99                                                                                    5
     100                                                                                    5
     101                                                                                    5
     103                                                                                    5
     105                                   26,438                                26,438     5