Exhibit 99.2

                        MORTGAGE LOAN PURCHASE AGREEMENT

            This Mortgage Loan Purchase Agreement, dated as of November 11, 2002
(the "Agreement"), is entered into between Nomura Credit & Capital, Inc. (the
"Seller") and Wachovia Commercial Mortgage Securities, Inc. (the "Purchaser").

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

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

            SECTION 1. Agreement to Purchase.

            The Seller agrees to sell, and the Purchaser agrees to purchase, the
Mortgage Loans identified on the Mortgage Loan Schedule. The Mortgage Loan
Schedule may be amended to reflect the actual Mortgage Loans delivered to the
Purchaser pursuant to the terms hereof. The Mortgage Loans are expected to have
an aggregate principal balance of $295,241,662 (the "Nomura 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 Nomura 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
$875,069,993 (subject to a variance of plus or minus 5.0%). The purchase and
sale of the Mortgage Loans shall take place on November 12, 2002 or such other
date as shall be mutually acceptable to the parties to this Agreement (the
"Closing Date"). The consideration (the "Aggregate Purchase Price") for the
Mortgage Loans shall be equal to (i) __% of the Nomura Mortgage Loan Balance as
of the Cut-Off Date, plus (ii) $606,345, which amount represents the amount of
interest accrued on the Nomura 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 Aggregate 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
Aggregate Purchase Price and satisfaction of the other conditions to closing
that are for the benefit of the Seller, 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
shall be promptly remitted to, the Seller.

            (c) No later than the Closing Date, the Seller shall, on behalf of
the Purchaser, deliver 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, 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 Wachovia Bank Commercial Mortgage Trust,
      Commercial Mortgage Pass-Through Certificates, Series 2002-C2 or in blank
      (or a lost note affidavit and indemnity with a copy of such Mortgage Note
      attached thereto);

            (ii) an original or copy of the Mortgage, together with any and all
      intervening assignments thereof, in each case (unless not yet returned by
      the applicable recording office) 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 (unless not yet returned
      by the applicable recording office) with evidence of recording indicated
      thereon or certified by the applicable recording office;

            (iv) an original executed assignment, in recordable form (except for
      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 Wachovia Bank
      Commercial Mortgage Trust, Commercial Mortgage Pass-Through Certificates,
      Series 2002-C2, 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 Wachovia Bank Commercial Mortgage Trust,
      Commercial Mortgage Pass-Through Certificates, Series 2002-C2, or in
      blank;

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

            (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, an original UCC
      Amendment, in form suitable for filing in favor of Wells Fargo Bank
      Minnesota, N.A., as trustee for the registered holders of Wachovia Bank
      Commercial Mortgage Trust, Commercial Mortgage Pass-Through Certificates,
      Series 2002-C2, as assignee, or in blank;

            (ix) an original or copy of (a) any Ground Lease or (b) any
      guaranty, ground lessor estoppel or environmental insurance policy;

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

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

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

            (d) The Seller shall take all actions reasonably necessary (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. The Seller shall
reimburse the Trustee for all reasonable costs and expenses incurred for
recording any documents described in Section 2(c)(iv)(c).

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

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

            SECTION 3. Representations, Warranties and Covenants of Seller.

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

            (i) The Seller is a corporation organized and validly existing and
      in good standing under the laws of the State of Delaware 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, 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 incorporation 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 incorporation, 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 Aggregate Purchase Price. The consideration received by the Seller
      upon the sale of the Mortgage Loans to the Purchaser will constitute at
      least reasonably equivalent value and fair consideration for 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) (i) The Seller hereby makes the representations and warranties
contained in Schedule I and Schedule II 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, which
representations and warranties are subject to the exceptions set forth in
Schedule III.

            (ii) In addition, the Seller hereby represents that, with respect to
      the Cottonwood Park Village Mortgage Loan (loan number 69) and a related
      litigation entitled Marsalko v. Fairmont Management, et. al., the borrower
      maintains insurance which provides coverage for judgments against the
      borrower or the property manager in connection with such litigation. The
      amount of such coverage is adequate to prevent any award in connection
      with such litigation from causing any loss in connection with the
      repayment of the Mortgage Loan.

            (c) If the Seller receives written notice of a Document Defect or a
Breach pursuant to Section 2.03(a) of the Pooling and Servicing Agreement
relating to a Mortgage Loan, then the Seller shall not later than 90 days from
receipt of such notice (or, in the case of a Document Defect or Breach relating
to a Mortgage Loan not being a "qualified mortgage" within the meaning of the
REMIC Provisions (a "Qualified Mortgage"), not later than 90 days from any party
to the Pooling and Servicing Agreement discovering such Document Defect or
Breach provided the Seller receives such notice in a timely manner), if such
Document Defect or Breach shall materially and adversely affect the value of the
applicable Mortgage Loan or the interests of the Certificateholders therein,
cure such Document Defect or Breach, as the case may be, in all material
respects, which shall include payment of actual or provable losses and any
Additional Trust Fund Expenses directly resulting therefrom or, if such Document
Defect or Breach (other than omissions solely due to a document not having been
returned by the related recording office) cannot be cured within such 90-day
period, (i) repurchase the affected Mortgage Loan at the applicable Purchase
Price not later than the end of such 90-day period or (ii) substitute a
Qualified Substitute Mortgage Loan for such affected Mortgage Loan not later
than the end of such 90-day period (and in no event later than the second
anniversary of the Closing Date) and pay the Master Servicer for deposit into
the Certificate Account, any Substitution Shortfall Amount in connection
therewith; provided, however, that unless the Breach would cause the Mortgage
Loan not to be a Qualified Mortgage, and if such Document Defect or Breach is
capable of being cured but not within such 90-day period and the Seller has
commenced and is diligently proceeding with the cure of such Document Defect or
Breach within such 90-day period, such Seller shall have an additional 90 days
to complete such cure (or, failing such cure, to repurchase or substitute the
related Mortgage Loan); and provided, further, that with respect to such
additional 90-day period the Seller shall have delivered an officer's
certificate to the Trustee setting forth the reasons such Document Defect or
Breach is not capable of being cured within the initial ninety (90) day period
and what actions the Seller is pursuing in connection with the cure thereof and
stating that the Seller anticipates that such Document Defect or Breach will be
cured within the additional 90-day period; and provided; further, that no
Document Defect (other than with respect to a Mortgage Note, Mortgage, title
insurance policy, Ground Lease or any letter of credit) shall be considered to
materially and adversely affect the value of the related Mortgage Loan or the
interests of the Certificateholders therein unless the document with respect to
which the Document Defect exists is required in connection with an imminent
enforcement of the mortgagee's rights or remedies under the related Mortgage
Loan, defending any claim asserted by any borrower or third party with respect
to the Mortgage Loan, establishing the validity or priority of any lien or any
collateral securing the Mortgage Loan or for any immediate significant servicing
obligations. For a period of two years from the Closing Date, so long as there
remains any Mortgage File relating to a Mortgage Loan as to which there is any
uncured Document Defect or Breach, the Seller shall provide the officer's
certificate to the Trustee described above as to the reasons such Document
Defect or Breach remains uncured and as to the actions being taken to pursue
cure. Notwithstanding the foregoing, the delivery of a commitment to issue a
policy of lender's title insurance as described in clause 12 of Schedule I
hereof in lieu of the delivery of the actual policy of lender's title insurance
shall not be considered a Document Defect or Breach with respect to any Mortgage
File if such actual policy of insurance is delivered to the Trustee or a
Custodian on its behalf not later than the 90th day following the Closing Date.

            If (i) any Mortgage Loan is required to be repurchased or
substituted for in the manner described in the immediately preceding paragraph,
(ii) such Mortgage Loan is a Crossed Loan, and (iii) the applicable Document
Defect or Breach does not constitute a Document Defect or Breach, as the case
may be, as to any other Crossed Loan in such Crossed Group (without regard to
this paragraph), then the applicable Document Defect or Breach, as the case may
be, will be deemed to constitute a Document Defect or Breach, as the case may
be, as to any other Crossed Loan in the Crossed Group for purposes of this
paragraph, and the Seller will be required to repurchase or substitute for all
of the remaining Crossed Loan(s) in the related Crossed Group as provided in the
immediately preceding paragraph unless such other Crossed Loans in such Crossed
Group satisfy the Crossed Loan Repurchase Criteria and satisfy all other
criteria for substitution and repurchase of Mortgage Loans set forth herein. In
the event that the remaining Crossed Loans satisfy the aforementioned criteria,
the Seller may elect either to repurchase or substitute for only the affected
Crossed Loan as to which the related Breach or Document Defect exists or to
repurchase or substitute for all of the Crossed Loans in the related Crossed
Group. The Seller shall be responsible for the cost of any Appraisal required to
be obtained by the Master Servicer to determine if the Crossed Loan Repurchase
Criteria have been satisfied, so long as the scope and cost of such Appraisal
has been approved by the Seller (such approval not to be unreasonably withheld).

            To the extent that the Seller is required to repurchase or
substitute for a Crossed Loan hereunder in the manner prescribed above while the
Trustee continues to hold any other Crossed Loans in such Crossed Group, the
Seller and the Purchaser shall not enforce any remedies against the other's
Primary Collateral, but each is permitted to exercise remedies against the
Primary Collateral securing its respective Crossed Loans, including with respect
to the Trustee, the Primary Collateral securing Crossed Loans still held by the
Trustee, so long as such exercise does not impair the ability of the other party
to exercise its remedies against its Primary Collateral.

            If the exercise of remedies by one party would impair the ability of
the other party to exercise its remedies with respect to the Primary Collateral
securing the Crossed Loans held by such party, then the Seller and the Purchaser
shall forbear from exercising such remedies until the Mortgage Loan documents
evidencing and securing the relevant Crossed Loans can be modified in a manner
that complies with this Agreement to remove the threat of impairment as a result
of the exercise of remedies. Any reserve or other cash collateral or letters of
credit securing the Crossed Loans shall be allocated between such Crossed Loans
in accordance with the Mortgage Loan documents, or otherwise on a pro rata basis
based upon their outstanding Stated Principal Balances. Notwithstanding the
foregoing, if a Crossed Loan included in the Trust Fund is modified to terminate
the related cross-collateralization and/or cross-default provisions, the Seller
shall furnish to the Trustee an Opinion of Counsel that any modification shall
not cause an Adverse REMIC Event.

            (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, (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, and (iii) the Master Servicer and the Special Servicer
shall release to the Seller any Escrow Payments and Reserve Funds held by it in
respect of such repurchased or deleted Mortgage Loans.

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

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

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

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

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

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

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

            (f) There is no action, suit, proceeding or investigation pending or
to the knowledge of the Purchaser, threatened against the Purchaser in any court
or by or before any other governmental agency or instrumentality which would
materially and adversely affect the validity of this Agreement or any action
taken in connection with the obligations of the Purchaser contemplated herein,
or which would be likely to impair materially the ability of the Purchaser to
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) The Pooling and Servicing Agreement (to the extent it affects
the obligations of the Seller hereunder) and 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 Seller, the Underwriters and their
respective counsel in their reasonable discretion, shall be duly executed and
delivered by all signatories as required pursuant to the respective terms
thereof;

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

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

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

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

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

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

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

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

            (c) An officer's certificate from an officer of the Seller (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 Specified Portions of the Prospectus Supplement and
nothing has come to his attention that would lead him to believe that the
Specified Portions of the Prospectus Supplement, as of the date of the
Prospectus Supplement or as of the Closing Date, included or include any untrue
statement of a material fact relating to the Mortgage Loans or omitted or omit
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
Specified Portions of the Memorandum and nothing has come to his attention that
would lead him to believe that the Specified Portions of the Memorandum, as of
the date thereof or as of the Closing Date, included or include any untrue
statement of a material fact relating to the Mortgage Loans or omitted or omit
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. The "Specified Portions" of the Prospectus
Supplement shall consist of Annex A thereto, the diskette which accompanies the
Prospectus Supplement (insofar as such diskette is consistent with such Annex A)
and the following sections of the Prospectus Supplement (exclusive of any
statements in such sections that purport to summarize the servicing and
administration provisions of the Pooling and Servicing Agreement: "Summary of
Prospectus Supplement-The Parties-The Mortgage Loan Sellers," "Summary of
Prospectus Supplement-The Mortgage Loans," "Risk Factors-The Mortgage Loans,"
and "Description of the Mortgage Pool-General," "-Mortgage Loan History,"
"-Certain Terms and Conditions of the Mortgage Loans," "-Assessments of Property
Condition," "-Additional Mortgage Loan Information," "-Ten Largest Mortgage
Loans," "-The Mortgage Loan Sellers," "-Underwriting Standards," and
"-Representations and Warranties; Repurchases and Substitutions." The "Specified
Portions" of the Memorandum shall consist of the Specified Portions of the
Prospectus Supplement and the first and second full paragraphs on page "iii" of
the Memorandum.

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

            (f) A written opinion of counsel for the Seller (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 by the Seller to the Initial Purchasers (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 occurring in, or with respect to, the Disclosure
Material, 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 occurring in, or with respect
to, the Disclosure Material, 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 Specified Portions
of each of the Prospectus Supplement and the Memorandum 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 occurring in, or with respect to, the Disclosure
Material, 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 occurring in, or with respect to, the Disclosure Material, arises out
of or is based upon any other written 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, subject to clause (c) below,
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 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. 333-83930 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 October
18, 2002, as supplemented by the prospectus supplement dated October 30, 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 October
30, 2002 relating to the Non-Registered Certificates, including all exhibits
thereto; "Registered Certificates" shall mean the Class A-1, Class A-2, Class
A-3, Class A-4, Class B, Class C, Class D and Class E Certificates;
"Non-Registered Certificates" shall mean the Certificates other than the
Registered Certificates; "Computational Materials" shall have the meaning
assigned thereto in the no-action letter dated May 20, 1994 issued by the
Division of Corporation Finance of the Securities and Exchange Commission (the
"Commission") to Kidder, Peabody Acceptance Corporation I, Kidder, Peabody & Co.
Incorporated, and Kidder Structured Asset Corporation and the no-action letter
dated May 27, 1994 issued by the Division of Corporation Finance of the
Commission to the Public Securities Association (together, the "Kidder
Letters"); "ABS Term Sheets" shall have the meaning assigned thereto in the
no-action letter dated February 17, 1995 issued by the Division of Corporation
Finance of the Commission to the Public Securities Association (the "PSA Letter"
and, together with the Kidder letters, the "No-Action Letters"); "Diskette"
shall mean the diskette or compact disc attached to each of the Prospectus and
the Memorandum; and "Data File" shall mean the compilation of information and
data regarding the Mortgage Loans covered by the Agreed Upon Procedures Letters
dated October 18, 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 reasonably
satisfactory to such indemnified party; provided, however, that if the
defendants in any such action include both the indemnified party and the
indemnifying party and the indemnified party or parties shall have reasonably
concluded that there may be legal defenses available to it or them and/or other
indemnified parties that are different from or additional to those available to
the indemnifying party, the indemnified party shall have the right to select
separate counsel to assert such legal defenses and to otherwise participate in
the defense of such action on behalf of such indemnified party or parties. Upon
receipt of notice from the indemnifying party to such indemnified party of its
election so to assume the defense of such action and approval by the indemnified
party of counsel, the indemnifying party will not be liable for any legal or
other expenses subsequently incurred by such indemnified party in connection
with the defense thereof, unless (i) the indemnified party shall have employed
separate counsel in connection with the assertion of legal defenses in
accordance with the proviso to the preceding sentence (it being understood,
however, that the indemnifying party shall not be liable for the expenses of
more than one separate counsel, approved by the Purchaser and the Underwriters,
representing all the indemnified parties under Section 7(a) who are parties to
such action), (ii) the indemnifying party shall not have employed counsel
reasonably satisfactory to the indemnified party to represent the indemnified
party within a reasonable time after notice of commencement of the action or
(iii) the indemnifying party has authorized the employment of counsel for the
indemnified party at the expense of the indemnifying party; and except that, if
clause (i) or (iii) is applicable, such liability shall only be in respect of
the counsel referred to in such clause (i) or (iii). Unless it shall assume the
defense of any proceeding, an indemnifying party shall not be liable for any
settlement of any proceeding effected without its written consent but, if
settled with such consent or if there be a final judgment for the plaintiff, the
indemnifying party shall indemnify the indemnified party from and against any
loss or liability by reason of such settlement or judgment.

            (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 Nomura 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) (a) the initial fees, costs, and expenses of the Trustee
(including reasonable attorneys' fees) and (b) any subsequent fees of the
Trustee negotiated by the Depositor relating to the filings described in Section
8.17(b) of the Pooling and Servicing Agreement; (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. Covenants of Purchaser. The Purchaser shall provide the
Seller with all forms of Disclosure Materials (including the final form of the
Memorandum and the preliminary and final forms of the Prospectus Supplement)
promptly upon any such document becoming available.

            SECTION 11. 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 12. 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 13. 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 14. 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 15. 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 16. 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 17. 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 18. 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 19. 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 or any other
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 20. Accountants' Letters. The parties hereto shall cooperate
with KPMG LLP in making available all information and taking all steps
reasonably necessary to permit such accountants to deliver the letters required
by the Underwriting Agreement.

            SECTION 21. Knowledge. Whenever a representation or warranty or
other statement in this Agreement is made with respect to a Person's
"knowledge," such statement refers to such Person's employees or agents who were
or are responsible for or involved with the indicated matter and have actual
knowledge of the matter in question.



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


                                        SELLER

                                        NOMURA CREDIT & CAPITAL, INC.

                                        By: /s/ N. Dante LaRocca
                                           -------------------------------------
                                           Name:  N. Dante LaRocca
                                           Title: Authorized Agent

                                        Address for Notices:


                                        PURCHASER

                                        WACHOVIA COMMERCIAL MORTGAGE
                                           SECURITIES, INC.


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

                                        Address for Notices:

                                        One Wachovia Center
                                        301 South College Street
                                        Charlotte, North Carolina  28288-0166
                                        Telecopier No.: (704) 383-1942
                                        Telephone No.: (704) 374-6161



                                   SCHEDULE I

                 GENERAL MORTGAGE REPRESENTATIONS AND WARRANTIES

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

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

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

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

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

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

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

8.    Each related Mortgage is a valid and enforceable first lien on the related
      Mortgaged Property subject only to the exceptions set forth in clause (5)
      above and the following title exceptions (each such title exception, a
      "Title Exception", and collectively, the "Title Exceptions"): (a) the lien
      of current real property taxes, ground rents, water charges, sewer rents
      and assessments not yet due and payable, (b) covenants, conditions and
      restrictions, rights of way, easements and other matters of public record,
      none of which, individually or in the aggregate, materially and adversely
      interferes with the current use of the Mortgaged Property or the security
      intended to be provided by such Mortgage or with the Mortgagor's ability
      to pay its obligations under the Mortgage Loan when they become due or
      materially and adversely affects the value of the Mortgaged Property, (c)
      the exceptions (general and specific) and exclusions set forth in the
      applicable policy described in clause (12) below or appearing of record,
      none of which, individually or in the aggregate, materially interferes
      with the current use of the Mortgaged Property or the security intended to
      be provided by such Mortgage or with the Mortgagor's ability to pay its
      obligations under the Mortgage Loan when they become due or materially and
      adversely affects the value of the Mortgaged Property, (d) other matters
      to which like properties are commonly subject, none of which, individually
      or in the aggregate, materially and adversely interferes with the current
      use of the Mortgaged Property or the security intended to be provided by
      such Mortgage or with the Mortgagor's ability to pay its obligations under
      the Mortgage Loan when they become due or materially and adversely affects
      the value of the Mortgaged Property, (e) the right of tenants (whether
      under ground leases, space leases or operating leases) at the Mortgaged
      Property to remain following a foreclosure or similar proceeding (provided
      that such tenants are performing under such leases) and (f) if such
      Mortgage Loan is cross-collateralized with any other Mortgage Loan, the
      lien of the Mortgage for such other Mortgage Loan, none of which,
      individually or in the aggregate, materially and adversely interferes with
      the current use of the Mortgaged Property or the security intended to be
      provided by such Mortgage or with the Mortgagor's ability to pay its
      obligations under the Mortgage Loan when they become due or materially and
      adversely affects the value of the Mortgaged Property. Except with respect
      to cross-collateralized and cross-defaulted Mortgage Loans, there are no
      mortgage loans that are senior or pari passu with respect to the related
      Mortgaged Property or such Mortgage Loan.

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

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

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

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

13.   As of the date of its origination, all insurance coverage required under
      each related Mortgage, which insurance covered such risks as were
      customarily acceptable to prudent commercial and multifamily mortgage
      lending institutions lending on the security of property comparable to the
      related Mortgaged Property in the jurisdiction in which such Mortgaged
      Property is located, and with respect to a fire and extended perils
      insurance policy, is in an amount (subject to a customary deductible) at
      least equal to the lesser of (i) the replacement cost of improvements
      located on such Mortgaged Property, or (ii) the initial principal balance
      of the Mortgage Loan, and in any event, the amount necessary to prevent
      operation of any co-insurance provisions; and, except if such Mortgaged
      Property is operated as a mobile home park, is also covered by business
      interruption or rental loss insurance, in an amount at least equal to 12
      months of operations of the related Mortgaged Property (or in the case of
      a Mortgaged Property without any elevator, 6 months), all of which was in
      full force and effect with respect to each related Mortgaged Property;
      and, as of the Closing Date, to the actual knowledge of the Seller, all
      insurance coverage required under each Mortgage, which insurance covers
      such risks and is in such amounts as are customarily acceptable to prudent
      commercial and multifamily mortgage lending institutions lending on the
      security of property comparable to the related Mortgaged Property in the
      jurisdiction in which such Mortgaged Property is located, is in full force
      and effect with respect to each related Mortgaged Property; all premiums
      due and payable through the Closing Date have been paid; and no notice of
      termination or cancellation with respect to any such insurance policy has
      been received by the Seller; and except for certain amounts not greater
      than amounts which would be considered prudent by an institutional
      commercial mortgage lender with respect to a similar Mortgage Loan and
      which are set forth in the related Mortgage, any insurance proceeds in
      respect of a casualty loss, will be applied either (i) to the repair or
      restoration of all or part of the related Mortgaged Property or (ii) the
      reduction of the outstanding principal balance of the Mortgage Loan,
      subject in either case to requirements with respect to leases at the
      related Mortgaged Property and to other exceptions customarily provided
      for by prudent institutional lenders for similar loans. If (1) such
      Mortgage Loan is secured by a Mortgaged Property located in the State of
      California in "seismic zone" 3 or 4 and (2) a seismic assessment based on
      at least a 100 year look back with a ten percent (10%) probability of
      exceedence in a 50-year period, revealed a maximum probable loss in excess
      of 20% of the replacement cost of the improvements on such Mortgaged
      Property, the Mortgaged Property is covered by earthquake insurance. If
      any portion of the improvements on the related Mortgaged Property was, at
      the time of origination, in an area identified in the Federal Register by
      the Federal Emergency Management Agency as having special flood hazards
      falling within zones A or V in the national flood insurance program (an
      "SPF Area"), and flood insurance was available, a flood insurance policy
      meeting the then current guidelines of the Federal Insurance
      Administration is in effect with a generally acceptable insurance carrier,
      in an amount representing coverage not less than the least of (1) the
      outstanding principal balance of such Mortgage Loan, and (2) the maximum
      amount of insurance available under the National Flood Insurance Act of
      1968, as amended. The Mortgaged Property is also covered by comprehensive
      general liability insurance against claims for personal and bodily injury,
      death or property damage occurring on, in or about the related Mortgaged
      Property, in an amount customarily required by prudent institutional
      lenders.

      The insurance policies contain a standard mortgagee clause naming the
      Seller, its successors and assigns as loss payee, in the case of a
      property insurance policy, and additional insured in the case of a
      liability insurance policy and provide that they are not terminable
      without 30 days prior written notice to the Mortgagee (or, with respect to
      non-payment, 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 Mortgagor fails to
      do so.

14.   14. (A) Other than payments due but not yet 30 days or more delinquent, to
      the Seller's actual knowledge, based upon due diligence customarily
      performed with the servicing of comparable mortgage loans by prudent
      institutional lenders, there is no material default, breach, violation or
      event of acceleration existing under the related Mortgage or the related
      Mortgage Note, and to the Seller's actual knowledge no event (other than
      payments due but not yet delinquent) which, with the passage of time or
      with notice and the expiration of any grace or cure period, would
      constitute a material default, breach, violation or event of acceleration,
      provided, however, that this representation and warranty does not address
      or otherwise cover any default, breach, violation or event of acceleration
      that specifically pertains to any matter otherwise covered by any other
      representation and warranty made by the Seller in any of clauses (10),
      (15), (19) and (21) of this Schedule I or in any clause of Schedule II,
      and (B) the Seller has not waived any material default, breach, violation
      or event of acceleration under such Mortgage or Mortgage Note, except for
      a written waiver contained in the related Mortgage File being delivered to
      the Purchaser, and pursuant to the terms of the related Mortgage or the
      related Mortgage Note, and other documents in the related Mortgage File no
      Person or party other than the holder of such Mortgage Note may declare
      any event of default or accelerate the related indebtedness under either
      of such Mortgage or Mortgage Note.

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

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

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

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

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

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

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

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

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

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

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

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

27.   To the Seller's actual knowledge, based upon a letter from governmental
      authorities, a legal opinion, an endorsement to the related title policy,
      or based upon other due diligence considered reasonable by prudent
      commercial conduit mortgage lenders in the area where the applicable
      Mortgaged Property is located, as of the date of origination of such
      Mortgage Loan and as of the Cut-Off Date, there are no material violations
      of any applicable zoning ordinances, building codes and land laws
      applicable to the Mortgaged Property or the use and occupancy thereof
      which (i) are not insured by an ALTA lender's title insurance policy (or a
      binding commitment therefor), or its equivalent as adopted in the
      applicable jurisdiction, or a law and ordinance insurance policy or (ii)
      would have a material adverse effect on the value, operation or net
      operating income of the Mortgaged Property.

28.   To the Seller's actual knowledge based on surveys and/or the title policy
      referred to herein obtained in connection with the origination of each
      Mortgage Loan, none of the material improvements which were included for
      the purposes of determining the appraised value of the related Mortgaged
      Property at the time of the origination of the Mortgage Loan lies outside
      of the boundaries and building restriction lines of such property (except
      Mortgaged Properties which are legal non-conforming uses), to an extent
      which would have a material adverse affect on the related Mortgagor's use
      and operation of such Mortgaged Property (unless affirmatively covered by
      title insurance) and no improvements on adjoining properties encroached
      upon such Mortgaged Property to any material and adverse extent (unless
      affirmatively covered by title insurance).

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

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

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

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

33.   The Mortgage Loan and the interest (exclusive of any default interest,
      late charges or prepayment premiums) contracted for complied as of the
      date of origination with, or is exempt from, applicable state or federal
      laws, regulations and other requirements pertaining to usury.

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

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

36.   All escrow deposits and payments required pursuant to the Mortgage Loan as
      of the Closing Date required to be deposited with the Seller in accordance
      with the Mortgage Loan documents have been so deposited, are in the
      possession, or under the control, of the Seller or its agent and there are
      no deficiencies in connection therewith.

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

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

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

40.   The Mortgage Loan documents for each Mortgage Loan provide that each
      Mortgage Loan is non-recourse to the related Mortgagor except that the
      related Mortgagor accepts responsibility for fraud and/or other
      intentional material misrepresentation. Furthermore, the Mortgage Loan
      documents for each Mortgage Loan provide that the related Mortgagor shall
      be liable to the lender for losses incurred due to the misapplication or
      misappropriation of rents collected in advance or received by the related
      Mortgagor after the occurrence of an event of default and not paid to the
      Mortgagee or applied to the Mortgaged Property in the ordinary course of
      business, misapplication or conversion by the Mortgagor of insurance
      proceeds or condemnation awards or breach of the environmental covenants
      in the related Mortgage Loan documents.

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

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

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

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

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

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

47.   As of the date of origination of each Mortgage Loan and, to the actual
      knowledge of Seller, as of the Closing Date, there was no pending
      proceeding for the total or partial condemnation of any related Mortgaged
      Property that materially affects the value thereof, and such Mortgaged
      Property is free of material damage.

48.   One or more engineering assessments or updates of a previously conducted
      engineering assessment were performed by an Independent engineering
      consulting firm with respect to each related Mortgaged Property during the
      12-month period preceding the Cut-Off Date, and the Depositor, having made
      no independent inquiry other than to review the report(s) prepared in
      connection with such assessment(s) or update(s), does not have any actual
      knowledge of any material and adverse engineering condition or
      circumstance affecting such Mortgaged Property that was not disclosed in
      such report(s).

49.   Each related Mortgaged Property constitutes one or more complete separate
      tax lots (or the related Mortgagor has covenanted to obtain separate tax
      lots and an escrow of funds in an amount sufficient to pay taxes resulting
      from a breach thereof has been established) or is subject to an
      endorsement under the related title insurance policy; and each related
      Mortgaged Property is served by a public or other acceptable water system,
      a public sewer (or, alternatively, a septic) system, and other customary
      utility facilities.

50.   The Seller has not received actual notice with respect to a Mortgage Loan
      that any mechanics' and materialmens' liens have encumbered such Mortgaged
      Property since origination that have not been released, bonded, insured
      against or escrowed for.

51.   No Person has been granted or conveyed the right to primary service a
      Mortgage Loan or receive any consideration in connection therewith except
      (A) with respect to primary servicers that are to be sub-servicers of the
      Master Servicer, (B) as has been conveyed to Wachovia, in its capacity as
      a primary servicer, or (C) has been terminated.

52.   To the Seller's knowledge, the related Mortgagor is a Person formed or
      incorporated in a jurisdiction within the United States.

53.   An appraisal of the related Mortgaged Property was conducted in connection
      with the origination of such Mortgage Loan; and such appraisal satisfied
      either (A) the requirements of the "Uniform Standards of Professional
      Appraisal Practice" as adopted by the Appraisal Standards Board of the
      Appraisal Foundation, or (B) the guidelines in Title XI of the Financial
      Institutions Reform, Recovery and Enforcement Act or 1989, in either case
      as in effect on the date such Mortgage Loan was originated.



                                   SCHEDULE II

                   GROUND LEASE REPRESENTATIONS AND WARRANTIES

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

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

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

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

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

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

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

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

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

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

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

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

12    The terms of the related Ground Lease have not been amended, altered or
      waived by Seller except in a written document contained in the Mortgage
      File.



                                  SCHEDULE III

                  EXCEPTIONS TO REPRESENTATIONS AND WARRANTIES

EXCEPTION TO REPRESENTATION 26

Loan                                    Description of Exception
- ----                                    ------------------------

31    Raley's Shopping Center           One of the two designated parcels which
                                        may be released under this Mortgage Loan
                                        was taken into consideration in the
                                        underwriting of the Mortgage Loan.

EXCEPTION TO REPRESENTATION 40

Loan                                    Description of Exception
- ----                                    ------------------------

31    Raley's Shopping Center           The Mortgage Loan is also recourse to
                                        the related Mortgagor until certain
                                        specified leasing-related and
                                        remediation conditions are satisfied.



                                    EXHIBIT A

                             MORTGAGE LOAN SCHEDULE



MORTGAGE
  LOAN
 NUMBER            PROPERTY NAME                                         ADDRESS                        CITY            STATE
- --------   ------------------------------                  ------------------------------      ----------------------   -----
                                                                                                             
   2       The Promenade at Town Center                    27003 - 27103 McBean Parkway        Valencia                  CA
   3       Carriage Hill Apartments                        3456 Carriage Hill Circle           Randallstown              MD
   4       Kentlands Marketplace                           220 Kentlands Blvd                  Gaithersburg              MD
   8       Center at Rancho Niguel                         27981-28061 Greenfield Drive        Laguna Niguel             CA
   14      Beverly Palms Apartments                        6061 Beverly Hill St                Houston                   TX
   15      100 Corporate Pointe                            100 Corporate Pointe                Culver City               CA
   25      El Paseo I                                      22205-22372 El Paseo                Rancho Santa Margarita    CA
   26      Universal Court                                 4130 Cahuenga                       Studio City               CA
   29      El Paseo II                                     22312-22342 El Paseo                Rancho Santa Margarita    CA
   31      Raley's Shopping Center                         6131-6335 Jarvis Ave.               Newark                    CA
   33      4640 Lankershim Office                          4640 Lankershim                     North Hollywood           CA
   35      Stone Crossing                                  3784 University Dr Nw               Huntsville                AL
   43      Toshiba Building                                2441 Michelle Drive                 Tustin                    CA
   48      Mayhew Plaza                                    22631 Ventura Boulevard             Woodland Hills            CA
   49      Spitbrook Shopping Center                       232-234 Daniel Webster Highway      Nashua                    NH
   56      Sundial MHP                                     2121 N. Center St.                  Mesa                      AZ
   57      Dana Maumee Corporate Center                    580 Longbow                         Maumee                    OH
   58      Three & Five Corporate Plaza                    3613 & 3625 NW 56th Street          Oklahoma City             OK
   60      Washington Mutual Tower                         4909 Lakewood Ave                   Lakewood                  CA
   61      Terrace Village Apartments                      1904 East Lynwood Drive             San Bernardino            CA
   69      Cottonwood Park Village                         575 Dickey Road                     Grand Prairie             TX
   73      Avon Portfolio                                  Various                             Dallas                    TX
  73.1     San Jose Apartments                             2003 Bennett Avenue                 Dallas                    TX
  73.2     Ensenada Apartments                             4916 Belmont Avenue                 Dallas                    TX
  73.3     Coronado Apartments                             4909 Live Oak Street                Dallas                    TX
  73.4     Sonoma Apartments                               2001 Fitzhugh Avenue                Dallas                    TX
  73.5     Ambassador Court                                5027 Live Oak Street                Dallas                    TX
   77      Regency Center                                  701 Northwest 63rd Street           Oklahoma City             OK
   79      Summer Ridge Apartments                         15410 La Paz Drive                  Victorville               CA
   80      Villa Crossing Shopping Center                  85 Augusta Ave                      Grottoes                  VA
   86      Banderas Retail Center                          30492 Avenida De Las Banderas       Rancho Santa Margarita    CA
   89      Argonaut Heights                                213 Argonaut Drive                  El Paso                   TX
   91      Avondale Gardens                                111 SW 4th Avenue                   Pompano Beach             FL
   92      TJ Maxx                                         2270 South Bradley Road             Santa Maria               CA
   95      Broadway Executive Park                         6601 N. Broadway Extension          Oklahoma City             OK
  101      Ellington House Apartments                      341 South Ellington Parkway         Lewisburg                 TN


MORTGAGE
  LOAN                                        CUT-OFF DATE LOAN     MONTHLY P&I     GRACE   MORTGAGE    NUMBER OF
 NUMBER    ZIP CODE           COUNTY             BALANCE ($)        PAYMENTS ($)     DAYS   RATE (%)      UNITS
- --------   --------       --------------      -----------------     ------------    -----   --------    ---------
                                                                                    
   2         91355          Los Angeles         37,403,456.60        254,545.58       0      7.2000%     181,723
   3         21133           Baltimore          35,755,118.26        242,174.30       0      7.1100%       806
   4         20878           Maryland           34,922,079.37        226,776.73       3      6.7400%     251,993
   8         92677         Orange County        22,982,746.52        143,414.87       0      6.3700%     117,207
   14        77057            Harris            14,487,981.84         86,934.83       0      6.0000%       362
   15        90230          Los Angeles         13,957,163.05         90,041.12       0      6.0000%     110,309
   25        92688            Orange            11,175,442.44         73,015.62       0      6.8000%     63,514
   26        91602          Los Angeles         10,820,000.00         70,007.14       0      6.5000%     73,021
   29        92688            Orange            10,277,986.91         67,835.81       0      6.9000%     43,263
   31        94560            Alameda            9,825,406.79         67,595.69       5      7.3100%     63,510
   33        91602          Los Angeles          8,993,397.00         56,590.50       0      6.4500%     72,656
   35        35816            Madison            8,075,528.23         51,731.36       0      6.6000%       276
   43        92780            Orange             7,070,963.46         45,616.54       0      6.0000%     117,805
   48        91364          Los Angeles          6,091,619.56         41,488.70       0      7.2200%     39,867
   49        3060          Hillsborough          6,080,260.71         42,110.40       0      7.3700%     32,238
   56        85201           Maricopa            5,187,707.31         32,867.54       0      6.5000%       234
   57        43537             Lucas             5,143,176.21         43,792.18       0      7.9400%     56,608
   58        73112         Oklahoma City         5,108,801.32         32,314.48       0      6.5000%     99,406
   60        90712          Los Angeles          5,083,279.66         35,033.46       0      7.3200%     48,595
   61        92404        San Bernardino         4,592,405.08         30,254.63       0      6.8600%       106
   69        75051            Dallas             3,985,744.09         27,384.40       0      6.6500%       170
   73       Various           Dallas             3,647,322.12         22,950.59       0      6.4500%       151
  73.1       75206            Dallas                                                                       12
  73.2       75206            Dallas                                                                       24
  73.3       75206            Dallas                                                                       34
  73.4       75204            Dallas                                                                       46
  73.5       75206            Dallas                                                                       35
   77        73116         Oklahoma City         3,397,540.24        21,490.31        0      6.5000%     67,031
   79        92392        San Bernardino         3,297,406.86        20,211.48        0      6.2000%       121
   80        24441          Rockingham           3,277,693.32        20,948.01        0      6.6000%     41,557
   86        92688            Orange             2,895,795.35        19,293.77        0      7.0000%     13,702
   89        79912            El Paso            2,637,925.49        16,169.18        0      6.2000%       152
   91        33060            Broward            2,590,853.08        18,465.28        0      7.6600%       94
   92        93455         Santa Barbara         2,393,786.98        16,258.44        5      7.1800%     24,500
   95        73116         Oklahoma City         2,285,845.09        14,458.56        0      6.5000%     44,526
  101        37901           Marshall            1,797,228.96        11,674.77        5      6.7500%       96






                                                        ORIGINAL     REMAINING
MORTGAGE                                                TERM TO       TERM TO
  LOAN                                      UNIT OF   MATURITY OR   MATURITY OR   STATED MATURITY   ORIGINAL AMORT
 NUMBER            PROPERTY NAME            MEASURE    ARD (MOS.)   ARD (MOS.)      DATE OR ARD      TERM (MOS.)
- --------   ------------------------------   -------   -----------   -----------   ---------------   --------------
                                                                                       
   2       The Promenade at Town Center     Sq. Ft.       120           116         11-Jul-2012          360
   3       Carriage Hill Apartments          Units        120           111         11-Feb-2012          360
   4       Kentlands Marketplace            Sq. Ft.       120           117         8-Aug-2012           360
   8       Center at Rancho Niguel          Sq. Ft.       120           119         11-Oct-2012          360
   14      Beverly Palms Apartments          Units        120           119         11-Oct-2012          360
   15      100 Corporate Pointe             Sq. Ft.       120           119         11-Oct-2012          300
   25      El Paseo I                       Sq. Ft.       120           117         11-Aug-2012          360
   26      Universal Court                  Sq. Ft.       120           118         1-Sep-2012           336
   29      El Paseo II                      Sq. Ft.       120           117         11-Aug-2012          360
   31      Raley's Shopping Center          Sq. Ft.       120           116         1-Jul-2012           360
   33      4640 Lankershim Office           Sq. Ft.       120           119         1-Oct-2012           360
   35      Stone Crossing                    Units         60            56         11-Jul-2007          360
   43      Toshiba Building                 Sq. Ft.       120           119         11-Oct-2012          300
   48      Mayhew Plaza                     Sq. Ft.       120           118         11-Sep-2012          360
   49      Spitbrook Shopping Center        Sq. Ft.       120           115         11-Jun-2012          360
   56      Sundial MHP                        Pads        120           117         11-Aug-2012          360
   57      Dana Maumee Corporate Center     Sq. Ft.       239           227         11-Oct-2021          239
   58      Three & Five Corporate Plaza     Sq. Ft.       120           119         11-Oct-2012          360
   60      Washington Mutual Tower          Sq. Ft.       120           115         11-Jun-2012          360
   61      Terrace Village Apartments        Units        120           114         11-May-2012          360
   69      Cottonwood Park Village           Units        120           117         11-Aug-2012          300
   73      Avon Portfolio                    Units         60            59         11-Oct-2007          360
  73.1     San Jose Apartments               Units
  73.2     Ensenada Apartments               Units
  73.3     Coronado Apartments               Units
  73.4     Sonoma Apartments                 Units
  73.5     Ambassador Court                  Units
   77      Regency Center                   Sq. Ft.       120           119         11-Oct-2012          360
   79      Summer Ridge Apartments           Units        120           119         11-Oct-2012          360
   80      Villa Crossing Shopping Center   Sq. Ft.       120           119         11-Oct-2012          360
   86      Banderas Retail Center           Sq. Ft.       120           118         11-Sep-2012          360
   89      Argonaut Heights                  Units         60            59         11-Oct-2007          360
   91      Avondale Gardens                  Units        120           114         11-May-2012          360
   92      TJ Maxx                          Sq. Ft.       120           116         1-Jul-2012           360
   95      Broadway Executive Park          Sq. Ft.       120           119         11-Oct-2012          360
  101      Ellington House Apartments        Units        120           118         1-Sep-2012           360



MORTGAGE
  LOAN     REMAINING AMORT   GROUND LEASE   MASTER SERVICING                ANTICIPATED
 NUMBER      TERM (MOS.)        (Y/N)           FEE RATE       ARD LOANS   REPAYMENT DATE
- --------   ---------------   ------------   ----------------   ---------   --------------
                                                             
   2             356              N             0.04000%           N
   3             351              N             0.04000%           N
   4             357              N             0.04000%           N
   8             359              N             0.04000%           N
   14            359              N             0.04000%           N
   15            299              N             0.04000%           N
   25            357              N             0.04000%           N
   26            336              N             0.09000%           N
   29            357              N             0.04000%           N
   31            356              N             0.05000%           N
   33            359              N             0.09000%           N
   35            356              N             0.04000%           N
   43            299              N             0.04000%           N
   48            358              N             0.04000%           N
   49            355              N             0.04000%           Y        11-Jun-2012
   56            357              N             0.04000%           N
   57            227              N             0.04000%           N
   58            359              N             0.09000%           N
   60            355              N             0.04000%           Y        11-Jun-2012
   61            354              N             0.04000%           N
   69            297              N             0.04000%           N
   73            359              N             0.04000%           N
  73.1
  73.2
  73.3
  73.4
  73.5
   77            359              N             0.11000%           N
   79            359              N             0.04000%           N
   80            359              N             0.04000%           N
   86            358              N             0.04000%           N
   89            359              N             0.04000%           N
   91            354              N             0.04000%           N
   92            356              N             0.05000%           Y         1-Jul-2012
   95            359              N             0.11000%           N
  101            358              N             0.08000%           N






MORTGAGE
  LOAN
 NUMBER            PROPERTY NAME                         ADDITIONAL INTEREST RATE                 LOAN ORIGINATOR
- --------   ------------------------------   ---------------------------------------------------   ---------------
                                                                                               
   2       The Promenade at Town Center                                                                 NCCI
   3       Carriage Hill Apartments                                                                     NCCI
   4       Kentlands Marketplace                                                                        NCCI
   8       Center at Rancho Niguel                                                                      NCCI
   14      Beverly Palms Apartments                                                                     NCCI
   15      100 Corporate Pointe                                                                         NCCI
   25      El Paseo I                                                                                   NCCI
   26      Universal Court                                                                              NCCI
   29      El Paseo II                                                                                  NCCI
   31      Raley's Shopping Center                                                                      NCCI
   33      4640 Lankershim Office                                                                       NCCI
   35      Stone Crossing                                                                               NCCI
   43      Toshiba Building                                                                             NCCI
   48      Mayhew Plaza                                                                                 NCCI
   49      Spitbrook Shopping Center        Greater of Initial Rate + 2% or Treasury Rate + 5%.         NCCI
   56      Sundial MHP                                                                                  NCCI
   57      Dana Maumee Corporate Center                                                                 NCCI
   58      Three & Five Corporate Plaza                                                                 NCCI
   60      Washington Mutual Tower          Greater of Initial Rate + 2% or Treasury Rate + 5%.         NCCI
   61      Terrace Village Apartments                                                                   NCCI
   69      Cottonwood Park Village                                                                      NCCI
   73      Avon Portfolio                                                                               NCCI
  73.1     San Jose Apartments                                                                          NCCI
  73.2     Ensenada Apartments                                                                          NCCI
  73.3     Coronado Apartments                                                                          NCCI
  73.4     Sonoma Apartments                                                                            NCCI
  73.5     Ambassador Court                                                                             NCCI
   77      Regency Center                                                                               NCCI
   79      Summer Ridge Apartments                                                                      NCCI
   80      Villa Crossing Shopping Center                                                               NCCI
   86      Banderas Retail Center                                                                       NCCI
   89      Argonaut Heights                                                                             NCCI
   91      Avondale Gardens                                                                             NCCI
   92      TJ Maxx                                         Interest Rate plus 2%                        NCCI
   95      Broadway Executive Park                                                                      NCCI
  101      Ellington House Apartments                                                                   NCCI


MORTGAGE                    CROSS COLLATERALIZED
  LOAN     ENVIRONMENTAL     AND CROSS DEFAULTED                        SECURED   INTEREST ACCRUAL
 NUMBER      INSURANCE            LOAN FLAG           DEFEASANCE LOAN    BY LC         METHOD         LOCKBOX
- --------   -------------   -----------------------   ----------------   -------   ----------------   ---------
                                                                                   
   2                                                         Y                       Actual/360
   3                                                         Y                       Actual/360      Springing
   4                                                         Y                       Actual/360      Springing
   8                                                         Y                       Actual/360
   14                                                        Y                       Actual/360
   15                                                        Y                       Actual/360      Springing
   25                                                        Y                       Actual/360
   26                                                        Y                       Actual/360
   29                                                        Y                       Actual/360
   31            Y                                           Y                       Actual/360
   33                                                        Y                       Actual/360
   35                                                        Y                       Actual/360
   43                                                        Y                       Actual/360        Day 1
   48                                                        Y                       Actual/360
   49                                                        Y                       Actual/360      Springing
   56                                                        Y                       Actual/360
   57                                                        Y                       Actual/360        Day 1
   58                      Oklahoma City Portfolio           Y                       Actual/360
   60                                                        Y                       Actual/360      Springing
   61                                                        Y                       Actual/360
   69                                                        Y                       Actual/360
   73                                                        Y                       Actual/360
  73.1
  73.2
  73.3
  73.4
  73.5
   77                      Oklahoma City Portfolio           Y                       Actual/360
   79                                                        Y                       Actual/360
   80                                                        Y                       Actual/360
   86                                                        Y                       Actual/360
   89                                                        Y                       Actual/360
   91                                                        Y                       Actual/360
   92                                                        Y                       Actual/360      Springing
   95                      Oklahoma City Portfolio           Y                       Actual/360
  101                                                        Y                       Actual/360