EXHIBIT 99.2

                     NOMURA MORTGAGE LOAN PURCHASE AGREEMENT




                                                                  EXECUTION COPY

                        MORTGAGE LOAN PURCHASE AGREEMENT

            This Mortgage Loan Purchase Agreement, dated as of April 1, 2003
(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 April
1, 2003, among the Purchaser, as depositor, Wachovia Bank, National Association,
as master servicer (in such capacity, the "Master Servicer"), Clarion Partners,
LLC, as special servicer (in such capacity, the "Special Servicer"), Wells Fargo
Bank Minnesota, N.A., as trustee (the "Trustee"), and LaSalle Bank National
Association, as paying agent. Capitalized terms used but not defined herein
(including the Schedules hereto) 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 $144,442,493 (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
$891,768,535 (subject to a variance of plus or minus 5.0%). The purchase and
sale of the Mortgage Loans shall take place April 10, 2003, 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) $205,700, 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.

            (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 on or 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. Notwithstanding the foregoing
sentence, if the Cut-Off Date for a Mortgage Loan is April 11th, any principal
prepayment on such Mortgage Loan (together with interest thereon) made on April
11, 2003 shall belong to, and upon receipt shall be promptly paid to, the
Purchaser.

            (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 2003-C4 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 to the extent not already assigned pursuant to preceding
      clause (a)) 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 2003-C4, 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 2003-C4, 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 2003-C4, as assignee, or in blank;

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

            (x) any intercreditor agreement relating to permitted debt
      (including, without limitation, mezzanine debt) of the Mortgagor;

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

            (xii) a copy of any letter of credit and related transfer documents
      relating to a Mortgage Loan.

            (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. Without limiting the
generality of the foregoing, if a draw upon a letter of credit is required
before its transfer to the Trust Fund can be completed, the Seller shall draw
upon such letter of credit for the benefit of the Trust pursuant to written
instructions from the Master Servicer. The Seller shall reimburse the Trustee
for all reasonable costs and expenses, if any, incurred by the Trustee for
recording any documents described in Section 2(c)(iv)(c) hereof and filing any
assignments of UCC Financing Statements described in the proviso in the third to
last sentence in Section 2.02(a) of the Pooling and Servicing Agreement.

            (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 certificate 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 certificate 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) The Seller hereby makes the representations and warranties
contained in Schedule I 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 on Schedule II.

            (c) With respect to the schedule of exceptions delivered by the
Trustee on the Closing Date, within fifteen (15) Business Days (or, in the
reasonable discretion of the Controlling Class Representative, thirty (30)
Business Days) of the Closing Date, with respect to the documents specified in
clauses (i), (ii), (vii), (ix) (solely with respect to Ground Leases) and (xii)
of the definition of Mortgage File, the Seller shall cure any material exception
listed therein (for the avoidance of doubt, any deficiencies with respect to the
documents specified in clause (ii) resulting solely from a delay in the return
of the related documents from the applicable recording office, shall be cured in
the time and manner described in Section 2.01(c) of the Pooling and Servicing
Agreement). If such exception is not so cured, the Seller shall either (1)
repurchase the related Mortgage Loan, (2) with respect to exceptions relating to
clause (xii) of the definition of "Mortgage File", deposit with the Paying Agent
an amount, to be held in trust in a Special Reserve Account pursuant to the
Pooling and Servicing Agreement, equal to the amount of the undelivered letter
of credit (in the alternative, the Seller may deliver to the Paying Agent, with
a certified copy to the Master Servicer and Trustee, a letter of credit for the
benefit of the Master Servicer on behalf of the Trustee and upon the same terms
and conditions as the undelivered letter of credit) which the Master Servicer on
behalf of the Trustee may use (or draw upon, as the case may be) under the same
circumstances and conditions as the Master Servicer would have been entitled to
draw on the undelivered letter of credit, or (3) with respect to any exceptions
relating to clauses (i), (ii) and (vii), deposit with the Paying Agent on behalf
of the Trustee an amount, to be held in trust in a Special Reserve Account
pursuant to the Pooling and Servicing Agreement, equal to 25% of the Stated
Principal Balance of the related Mortgage Loan on such date. Any funds or letter
of credit deposited pursuant to clauses (2) and (3) shall be held by the Paying
Agent until the earlier of (x) the date on which the Master Servicer certifies
to the Trustee and the Controlling Class Representative that such exception has
been cured (or the Trustee certifies the same to the Controlling Class
Representative), at which time such funds or letter of credit, as applicable,
shall be returned to the Seller and (y) thirty (30) Business Days or, if the
Controlling Class Representative has extended the cure period, forty-five (45)
Business Days after the Closing Date; provided, however, that if such exception
is not cured within such thirty (30) Business Days or forty-five (45) Business
Days, as the case may be, (A) in the case of clause (2), the Paying Agent shall
retain the funds or letter of credit, as applicable, or (B) in the case of
clause (3), the Seller shall repurchase the related Mortgage Loan in accordance
with the terms and conditions of this Agreement, at which time such funds shall
be applied to the Purchase Price of the related Mortgage Loan and any letter of
credit will be returned to the Seller.

            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 any Certificateholder, 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 from any such Document Defect or Breach 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 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 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 cross-collateralized and cross-defaulted with one or
more other Mortgage Loans (each, 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, neither
the Seller nor the Purchaser shall 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.

            If the exercise of remedies by one party would materially 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
material impairment as a result of the exercise of remedies or some other
accommodation can be reached. 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, as a
condition to such modification, the Seller shall furnish to the Trustee an
Opinion of Counsel that any modification shall not cause an Adverse REMIC Event.
Any expenses incurred by the Purchaser in connection with such modification or
accommodation (including but not limited to recoverable attorney fees) shall be
paid by the Seller.

            (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.

            (f) Notwithstanding the foregoing, if there exists a Breach relating
to whether or not the Mortgage Loan documents or any particular Mortgage Loan
document requires the related Mortgagor to bear the costs and expenses
associated with any particular action or matter under such Mortgage Loan
document(s) with respect to matters described in Representations 23 and 43 of
Schedule I, then the Purchaser shall direct the Seller in writing to wire
transfer to the Master Servicer for deposit into the Certificate Account, within
90 days of the Seller's receipt of such direction, the amount of any such costs
and expenses borne by the Purchaser, the Certificateholders, the Master
Servicer, the Special Servicer and the Trustee on their behalf that are the
basis of such Breach. Upon its making such deposit, the Seller shall be deemed
to have cured such Breach in all respects. Provided such payment is made in
full, this paragraph describes the sole remedy available to the Purchaser, the
Certificateholders, the Master Servicer, the Special Servicer and the Trustee on
their behalf regarding any such Breach and the Seller shall not be obligated to
repurchase the affected Mortgage Loan on account of such Breach or otherwise
cure such Breach.

            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 association 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
LLP, 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 Ernst & Young
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 with respect to the
Seller, the Mortgage Loans, the related Mortgagors and the related Mortgaged
Properties (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 the Prospectus Supplement-The Parties-The
Mortgage Loan Sellers," "Summary of the 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
certificate of incorporation and by-laws of the Seller, and an original or copy
of 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, the Initial Purchasers, 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 Preliminary 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, in any revision or
amendment of or supplement to any of the foregoing, (B) any items similar to
Computational Materials or ABS Term Sheets forwarded by the Seller to the
Initial Purchasers, or in any revision or amendment of or supplement to any of
the foregoing or (C) the summaries, reports, documents and other written and
computer materials and all other information regarding the Mortgage Loans or the
Seller furnished by the Seller for review by prospective investors (the items in
(A), (B) and (C) 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, with respect to the Disclosure Material described in clauses
(A) and (B) of the definition thereof, only if and to the extent that (I) any
such untrue statement or alleged untrue statement or omission or alleged
omission occurring in, or with respect to, such Disclosure Material, arises out
of or is based upon an untrue statement or omission with respect to the Mortgage
Loans, the related Mortgagors and/or the related Mortgaged Properties contained
in the Data File (it being herein acknowledged that the Data File was and will
be used to prepare the Prospectus Supplement and the Preliminary 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, such 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 in the Specified Portions of
each of the Prospectus Supplement, the Preliminary Prospectus Supplement and the
Memorandum, (III) any such untrue statement or alleged untrue statement or
omission or alleged omission occurring in, or with respect to, such 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, such 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 or the Preliminary
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. Notwithstanding the foregoing, the
indemnification provided in this Section 7(a) shall not inure to the benefit of
any Underwriter or Initial Purchaser (or to the benefit of any person
controlling such Underwriter or Initial Purchaser) from whom the person
asserting claims giving rise to any such losses, claims, damages, expenses or
liabilities purchased Certificates if (x) the subject untrue statement or
omission or alleged untrue statement or omission made in any Disclosure Material
(exclusive of the Prospectus or any corrected or amended Prospectus or the
Memorandum or any corrected or amended Memorandum) is eliminated or remedied in
the Prospectus or the Memorandum (in either case, as corrected or amended, if
applicable), as applicable, and (y) a copy of the Prospectus or Memorandum (in
either case, as corrected or amended, if applicable), as applicable, shall not
have been sent to such person at or prior to the written confirmation of the
sale of such Certificates to such person, and (z) in the case of a corrected or
amended Prospectus or Memorandum, such Underwriter or Initial Purchaser received
written notice of such correction or amendment prior to the written confirmation
of such sale. 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 March
21, 2003, as supplemented by the prospectus supplement dated April 2, 2003 (the
"Prospectus Supplement" and, together with the Base Prospectus, the
"Prospectus") relating to the Registered Certificates, including all annexes
thereto; "Preliminary Prospectus Supplement" shall mean the prospectus
supplement dated March 21, 2003 relating to the Registered Certificates,
including all annexes thereto; "Memorandum" shall mean the private placement
memorandum dated April 2, 2003, relating to the Non-Registered Certificates,
including all exhibits thereto; "Registered Certificates" shall mean the Class
A-1, Class A-2, Class B, Class C, Class D and Class E Certificates;
"Non-Registered Certificates" shall mean the Certificates other than the
Registered Certificates; "Computational Materials" shall have the meaning
assigned thereto in the no-action letter dated May 20, 1994 issued by the
Division of Corporation Finance of the Securities and Exchange Commission (the
"Commission") to Kidder, Peabody Acceptance Corporation I, Kidder, Peabody & Co.
Incorporated, and Kidder Structured Asset Corporation and the no-action letter
dated May 27, 1994 issued by the Division of Corporation Finance of the
Commission to the Public Securities Association (together, the "Kidder
Letters"); "ABS Term Sheets" shall have the meaning assigned thereto in the
no-action letter dated February 17, 1995 issued by the Division of Corporation
Finance of the Commission to the Public Securities Association (the "PSA Letter"
and, together with the Kidder letters, the "No-Action Letters"); "Diskette"
shall mean the diskette or compact disc attached to each of the Prospectus and
the Memorandum; and "Data File" shall mean the compilation of information and
data regarding the Mortgage Loans covered by the Agreed Upon Procedures Letters
dated March 21, 2003 or April 2, 2003, and rendered by KPMG LLP or Ernst & Young
LLP, as the case may be (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 Prospectus, Preliminary Prospectus Supplement and Memorandum
relating to the Certificates; (iii) the initial fees, costs, and expenses of the
Trustee (including reasonable attorneys' fees); (iv) the filing fee charged by
the Securities and Exchange Commission for registration of the Certificates so
registered; (v) the fees charged by the Rating Agencies to rate the Certificates
so rated; (vi) the fees and disbursements of a firm of certified public
accountants selected by the Purchaser and the Seller with respect to numerical
information in respect of the Mortgage Loans and the Certificates included in
the Prospectus, the Memorandum and any related Computational Materials or ABS
Term Sheets, including in respect of the cost of obtaining any "comfort letters"
with respect to such items; (vii) the reasonable out-of-pocket costs and
expenses in connection with the qualification or exemption of the Certificates
under state securities or "Blue Sky" laws, including filing fees and reasonable
fees and disbursements of counsel in connection therewith, in connection with
the preparation of any "Blue Sky" survey and in connection with any
determination of the eligibility of the Certificates for investment by
institutional investors and the preparation of any legal investment survey;
(viii) the expenses of printing any such "Blue Sky" survey and legal investment
survey; and (ix) the reasonable fees and disbursements of counsel to the
Underwriters; provided, however, Seller shall pay (or shall reimburse the
Purchaser to the extent that the Purchaser has paid) the expense of recording
any assignment of Mortgage or assignment of Assignment of Leases as contemplated
by Section 2 hereof with respect to such Seller's Mortgage Loans. All other
costs and expenses in connection with the transactions contemplated hereunder
shall be borne by the party incurring such expense.

            SECTION 9. Grant of a Security Interest. It is the express intent of
the parties hereto that the conveyance of the Mortgage Loans by the Seller to
the Purchaser as provided in Section 2 hereof be, and be construed as, a sale of
the Mortgage Loans by the Seller to the Purchaser and not as a pledge of the
Mortgage Loans by the Seller to the Purchaser to secure a debt or other
obligation of the Seller. However, if, notwithstanding the aforementioned intent
of the parties, the Mortgage Loans are held to be property of the Seller, then,
(a) it is the express intent of the parties that such conveyance be deemed a
pledge of the Mortgage Loans by the Seller to the Purchaser to secure a debt or
other obligation of the Seller, and (b) (i) this Agreement shall also be deemed
to be a security agreement within the meaning of Article 9 of the Uniform
Commercial Code of the applicable jurisdiction; (ii) the conveyance provided for
in Section 2 hereof shall be deemed to be a grant by the Seller to the Purchaser
of a security interest in all of the Seller's right, title and interest in and
to the Mortgage Loans, and all amounts payable to the holder of the Mortgage
Loans in accordance with the terms thereof, and all proceeds of the conversion,
voluntary or involuntary, of the foregoing into cash, instruments, securities or
other property, including, without limitation, all amounts, other than
investment earnings, from time to time held or invested in the Certificate
Account, the Distribution Account or, if established, the REO Account (each as
defined in the Pooling and Servicing Agreement) whether in the form of cash,
instruments, securities or other property; (iii) the assignment to the Trustee
of the interest of the Purchaser as contemplated by Section 1 hereof shall be
deemed to be an assignment of any security interest created hereunder; (iv) the
possession by the Trustee or any of its agents, including, without limitation,
the Custodian, of the Mortgage Notes, and such other items of property as
constitute instruments, money, negotiable documents or chattel paper shall be
deemed to be possession by the secured party for purposes of perfecting the
security interest pursuant to Section 9-313 of the Uniform Commercial Code of
the applicable jurisdiction; and (v) notifications to persons (other than the
Trustee) holding such property, and acknowledgments, receipts or confirmations
from persons (other than the Trustee) holding such property, shall be deemed
notifications to, or acknowledgments, receipts or confirmations from, financial
intermediaries, bailees or agents (as applicable) of the secured party for the
purpose of perfecting such security interest under applicable law. The Seller
and the Purchaser shall, to the extent consistent with this Agreement, take such
actions as may be necessary to ensure that, if this Agreement were deemed to
create a security interest in the Mortgage Loans, such security interest would
be deemed to be a perfected security interest of first priority under applicable
law and will be maintained as such throughout the term of this Agreement and the
Pooling and Servicing Agreement.

            SECTION 10. Covenants of Purchaser. The Purchaser shall provide the
Seller with all forms of Disclosure Materials (including the final form of the
Memorandum, the Preliminary Prospectus Supplement and 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 and Ernst & Young 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 La Rocca
                                          --------------------------------------
                                          Name:  N. Dante La Rocca
                                          Title: Authorized Agent

                                       Address for Notices:

                                       2 World Financial Center
                                       Building B
                                       New York, New York 10281-1198
                                       Telecopier No.: None provided
                                       Telephone No.: None provided



                                       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 and included all of the material information required by the
      definition of Mortgage Loan Schedule.

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, security interests or
      any other ownership 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 (other than those rights to servicing and related
      compensation as reflected in the Mortgage Loan Schedule) free and clear of
      any pledge, lien or security interest.

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

5.    Each related Mortgage Note, Mortgage, Assignment of Leases (if a document
      separate from the Mortgage) and other agreement executed by the related
      Mortgagor in connection with such Mortgage Loan is 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. With respect to
      any Mortgaged Property that has tenants, there exists as either part of
      the Mortgage or as a separate document, an assignment of leases.

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 paragraph
      (5) above and the following title exceptions (each such title exception, a
      "Title Exception", and collectively, the "Title Exceptions"): (a) the lien
      of current real property taxes, 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 paragraph (12) below or appearing of
      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, (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 and as provided
      below, there are no mortgage loans that are senior or pari passu with
      respect to the related Mortgaged Property or such Mortgage Loan.

9.    UCC Financing Statements have been filed and/or recorded (or, if not filed
      and/or recorded, have been submitted in proper form for filing and
      recording), in all public places necessary to perfect a valid security
      interest in all items of personal property located on the Mortgaged
      Property that are owned by the Mortgagor and either (i) are reasonably
      necessary to operate the Mortgaged Property or (ii) are (as indicated in
      the appraisal obtained in connection with the origination of the related
      Mortgage Loan) material to the value of the 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 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 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
      or, based solely upon the delivery of written notice thereof from the
      appropriate condemning authority, threatened 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
      mortgagee or its successors or assigns is the sole 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 outstanding 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, all of
      which was in full force and effect with respect to each related Mortgaged
      Property; and, as of the Cut-Off Date, to the actual knowledge of the
      Seller, all insurance coverage required under each Mortgage, which
      insurance covers such risks and is in such amounts as are customarily
      acceptable to prudent commercial and multifamily mortgage lending
      institutions lending on the security of property comparable to the related
      Mortgaged Property in the jurisdiction in which such Mortgaged Property is
      located, is in full force and effect with respect to each related
      Mortgaged Property; all premiums due and payable through the Closing Date
      have been paid; and no notice of termination or cancellation with respect
      to any such insurance policy has been received by the Seller; and except
      for certain amounts not greater than amounts which would be considered
      prudent by an institutional commercial and/or multifamily mortgage lender
      with respect to a similar Mortgage Loan and which are set forth in the
      related Mortgage, any insurance proceeds in respect of a casualty loss,
      will be applied either (i) to the repair or restoration of all or part of
      the related Mortgaged Property or (ii) the reduction of the outstanding
      principal balance of the Mortgage Loan, subject in either case to
      requirements with respect to leases at the related Mortgaged Property and
      to other exceptions customarily provided for by prudent institutional
      lenders for similar loans. The Mortgaged Property is also covered by
      comprehensive general liability insurance against claims for personal and
      bodily injury, death or property damage occurring on, in or about the
      related Mortgaged Property, in an amount customarily required by prudent
      institutional lenders. An architectural or engineering consultant has
      performed an analysis of each of the Mortgaged Properties located in
      seismic zone 3 or 4 in order to evaluate the structural and seismic
      condition of such property, for the sole purpose of assessing the probable
      maximum loss ("PML") for the Mortgaged Property in the event of an
      earthquake. In such instance, the PML was based on a 475 year lookback
      with a 10% probability of exceedance in a 50 year period. If the resulting
      report concluded that the PML would exceed 20% of the amount of the
      replacement costs of the improvements, earthquake insurance on such
      Mortgaged Property was obtained by an insurer rated at least A-:V by A.M.
      Best Company or "BBB-" (or the equivalent) from S&P or "Baa3" (or the
      equivalent) from Moody's. If the Mortgaged Property is located in Florida
      or within 25 miles of the coast of Texas, Louisiana, Mississippi, Alabama,
      Georgia, North Carolina or South Carolina such Mortgaged Property is
      insured by windstorm insurance in an amount at least equal to the lesser
      of (i) the outstanding principal balance of such Mortgage Loan and (ii)
      100% of the full insurable value, or 100% of the replacement cost, of the
      improvements located on the related Mortgaged Property.

      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.   (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 paragraphs (10),
      (15), (19) and (21) of this Schedule I or in any paragraph 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 no such waiver has been granted since the date upon
      which the due diligence file related to the applicable Mortgage Loan was
      delivered to Clarion Capital, LLC, 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 Closing Date, each Mortgage Loan is not, and in the prior 12
      months (or since the date of origination if such Mortgage Loan has been
      originated within the past 12 months), has not been, 30 days or more past
      due in respect of any Scheduled Payment.

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

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

18.   Each Mortgage Loan constitutes a "qualified mortgage" within the meaning
      of Section 860G(a)(3)of the Code, 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.

19.   One or more environmental site assessments or updates thereof (meeting
      American Society for Testing and Materials (ASTM) standards) 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 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 of 100% or more 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 or insurance broker issuing such
      policy prior to the issuance of such policy. The Mortgage Loan documents
      require the borrower to comply with all applicable environmental laws and
      each Mortgagor has agreed to indemnify the mortgagee for any losses
      resulting from any material, adverse environmental condition or failure of
      the Mortgagor to abide by such laws or has provided environmental
      insurance.

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, insolvency, reorganization,
      receivership, moratorium, redemption, liquidation or similar law affecting
      the right of creditors and the application of principles of equity.

21.   No Mortgagor is a debtor in 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, (a) 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 (as such term is defined in the related Mortgage
      Loan documents) in a mortgagor, issuance of non-controlling new equity
      interests, transfers among existing members, partners or shareholders in
      the Mortgagor or an affiliate thereof, transfers among affiliated
      Mortgagors with respect to Crossed Loans or multi-property Mortgage Loans
      or transfers of a similar nature to the foregoing meeting the requirements
      of the Mortgage Loan (such as pledges of ownership interests that do not
      result in a change of control) or a substitution or release of collateral
      within the parameters of paragraph (26) below), or (b) the related
      Mortgaged Property or controlling interest in the borrower is encumbered
      in connection with subordinate financing by a lien or security interest
      against the related Mortgaged Property, other than any existing permitted
      additional debt. The Mortgage Loan documents require the borrower to pay
      all reasonable costs incurred by the Mortgagor with respect to any
      transfer, assumption or encumbrance requiring lender's approval.

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 and no such waiver, modification, alteration, satisfaction,
      impairment, cancellation, subordination or recission has occurred since
      the date upon which the due diligence file related to the applicable
      Mortgage loan was delivered to Clarion Capital, LLC.

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) "government securities" as defined in
      the Investment Company Act of 1940, as amended, 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 Loan, (c) where release is conditional upon
      the satisfaction of certain underwriting and legal requirements and the
      payment of a release price that represents adequate consideration for such
      Mortgaged Property or the portion thereof that is being released, (d)
      which permit the related Mortgagor to substitute a replacement property in
      compliance with REMIC Provisions or (e) which permit the release(s) of
      unimproved out-parcels or other portions of the Mortgaged Property that
      will not have a material adverse affect on the underwritten value of the
      security for the Mortgage Loan or that were not allocated to any value in
      the underwriting during the origination of the Mortgage Loan, 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. The Mortgage Loan documents
      require the Mortgaged Property to comply with all applicable laws and
      ordinances.

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 value of the Mortgaged
      Property or 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 such 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 the 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 such 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, if so located, 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 in an amount no less than the lesser of (i) the original
      principal balance of the Mortgage Loan, (ii) the value of such
      improvements on the related Mortgaged Property located in such flood
      hazard area or (iii) the maximum allowed under the related federal flood
      insurance program.

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 by the related
      Mortgagor, 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. The
      Mortgage Loan documents require the borrower to maintain all such
      licenses, permits, authorizations and franchises.

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 and an additional guarantor accepts responsibility for
      fraud and/or other intentional material misrepresentation. Furthermore,
      the Mortgage Loan documents for each Mortgage Loan provide that the
      related Mortgagor and an additional guarantor 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 paragraph (5) and upon possession
      of the Mortgaged Property as required under applicable state law, 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 and Yield
      Maintenance Charge 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 or refinancing 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 is encumbered, and none of the Mortgage
      Loan documents permits 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 Cut-Off Date of the
      related Mortgage Loan).

47.   Each related Mortgaged Property constitutes one or more complete separate
      tax lots (or the related Mortgagor has covenanted to obtain separate tax
      lots and a Person has indemnified the mortgagee for any loss suffered in
      connection therewith or 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.

48.   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.

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

50.   The related Mortgage Loan documents require the Mortgagor to provide the
      mortgagee with certain financial information at the times required under
      the related Mortgage Loan documents.

51.   Each Mortgaged Property is served by public utilities, water and sewer (or
      septic facilities) and otherwise appropriate for the use in which the
      Mortgaged Property is currently being utilized.



                                   SCHEDULE II

                  EXCEPTIONS TO REPRESENTATIONS AND WARRANTIES

EXCEPTION TO REPRESENTATION 40
- ------------------------------

Loans                                    Exceptions
- -----                                    ----------
 12 AmCap-80th & Wadsworth               Each of the loans listed to the left
 18 AmCap-Mississippi & Havana           provides that the related Mortgagor
 45 AmCap-Leetsdale & Monaco             accepts responsibility for fraud
 96 AmCap-Table Mesa                     and/or other intentional material
116 AmCap-Southgate SC                   misrepresentation; however there is no
117 AmCap-Capitol Hill                   individual guarantor accepting
                                         responsibility for these matters



EXCEPTION TO REPRESENTATION 51
- -------------------------------

Loans                                    Exceptions
- -----                                    ----------
32    Bay Bridge MHP                     The Mortgaged Properties securing the
56    Oaktree Mobile Estates             loans listed to the left are mobile
                                         home parks that are served by private
                                         septic systems.



                                    EXHIBIT A



  MORTGAGE LOAN    LOAN GROUP
     NUMBER          NUMBER                   PROPERTY NAME                                      ADDRESS
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                   
       10               1       Encino Corporate Plaza                      16661 Ventura Boulevard
       12               1       AmCap - 80th & Wadsworth                    8031-8071 Wadsworth Boulevard and 8008 Yarrow Road
       18               1       AmCap - Mississippi & Havana                1125-1175 and 1205 South Havana Street
       22               1       1940 Century Park East Office               1940 Century Park East
       32               2       Bay Bridge MHP                              2 Primrose Lane
       36               1       Southside Plaza                             3000 South Horner Boulevard
       37               1       Gardena Marketplace                         1691-1759 Artesia Boulevard
       45               1       AmCap - Leetsdale & Monaco                  820-890 South Monaco Parkway
       46               1       Guardian - Frederick Avenue                 481 North Frederick Avenue
       47               1       Lone Hill Shopping Center                   1846 Route 66; 1804 - 1854 Alcosta Avenue; 625 &
                                                                            645 Lone Hill Avenue
       56               2       Oaktree Mobile Estates                      660 Maxey Road
       60               1       Hugo Terrace                                43901 - 43941 Hugo Terrace
       74               2       Gentry Apartments                           1343 Gentry Avenue North
       86               1       Carnegie Centre                             2500 Red Hill Avenue
       96               1       AmCap - Table Mesa                          3600 Table Mesa Drive
       98               2       Glendale - Ruberta Apartments               1160 Ruberta Avenue
       111              2       Westridge Townhomes                         848 12th Street S.W.
       112              2       Glendale - Winchester II Apartments         1043 Winchester Avenue
       114              2       Bart Villa Apartments                       2301 East 2nd Street
       116              1       AmCap - Southgate SC                        2012 - 2030 South Ohio Street
       117              1       AmCap - Capitol Hill                        1155 East 9th Avenue
       123              2       Allen Building                              302 East Kirkwood Avenue
       124              2       Shalimar Estates                            13300 - 13344 Parkwood Drive
       127              2       Glendale - Salem Street Apartments          338 Salem Street
       135              2       Glendale - Oak Street Apartments            531 Oak Street
       136              2       Golden Acres MHP                            1150 North Delaware Drive
       137              2       Glendale - West Stocker Apartments          331 West Stocker Street


  MORTGAGE LOAN                                                                         CUT-OFF DATE LOAN      MONTHLY P&I
     NUMBER              CITY           STATE     ZIP CODE            COUNTY               BALANCE ($)         PAYMENTS ($)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                              
       10          Encino                CA         91436     Los Angeles                  17,600,000.00        103,268.53
       12          Arvada                CO         80005     Jefferson                    16,679,000.00         95,750.63
       18          Aurora                CO         80012     Arapahoe                     13,052,000.00         74,682.07
       22          Los Angeles           CA         90067     Los Angeles                  11,696,710.23         73,747.49
       32          Brunswick             ME         04011     Cumberland                    7,993,211.21         47,502.12
       36          Sanford               NC         27332     Lee                           7,600,000.00         47,582.72
       37          Gardena               CA         90248     Los Angeles                   7,300,000.00         47,481.24
       45          Denver                CO         80224     Denver                        6,080,000.00         34,789.07
       46          Gaithersburg          MD         20877     Montgomery                    5,741,734.23         33,467.58
       47          Glendora              CA         91740     Los Angeles                   5,712,174.49         35,605.64

       56          Houston               TX         77013     Harris                        4,695,595.58         26,745.09
       60          Fremont               CA         94538     Alameda                       4,407,006.78         29,294.14
       74          Oakdale               MN         55128     Washington                    3,872,060.21         32,532.36
       86          Santa Ana             CA         92705     Orange                        3,592,457.20         22,048.88
       96          Boulder               CO         80305     Boulder                       3,280,000.00         18,767.79
       98          Glendale              CA         91201     Los Angeles                   3,130,000.00         17,732.54
       111         Forest Lake           MN         55025     Washington                    2,680,657.07         22,522.40
       112         Glendale              CA         91201     Los Angeles                   2,675,000.00         15,154.81
       114         Bloomington           IN         47401     Monroe                        2,497,586.73         14,038.27
       116         Salina                KS         67401     Saline                        2,449,000.00         14,012.90
       117         Denver                CO         80218     Denver                        2,400,000.00         13,732.53
       123         Bloomington           IN         47408     Monroe                        1,998,069.38         11,230.62
       124         Burnsville            MN         55337     Dakota                        1,988,011.50         15,352.79
       127         Glendale              CA         91203     Los Angeles                   1,630,000.00          9,234.52
       135         Glendale              CA         91204     Los Angeles                   1,275,000.00          7,223.32
       136         Apache Junction       AZ         85220     Pinal                         1,247,218.30          7,358.31
       137         Glendale              CA         91202     Los Angeles                   1,170,000.00          6,628.46


  MORTGAGE LOAN
     NUMBER        GRACE DAYS
- ------------------------------------------------------------------------------------------------------------------------------------
                    
       10              0
       12              0
       18              0
       22              5
       32              0
       36              0
       37              0
       45              0
       46              0
       47              0

       56              0
       60              0
       74              0
       86              0
       96              0
       98              0
       111             0
       112             0
       114             0
       116             0
       117             0
       123             0
       124             0
       127             0
       135             0
       136             0
       137             0






                                                                       ORIGINAL
                                                                        TERM TO      REMAINING TERM
  MORTGAGE LOAN    MORTGAGE RATE       NUMBER OF        UNIT OF       MATURITY OR    TO MATURITY OR   STATED MATURITY DATE
     NUMBER            (%)               UNITS          MEASURE        ARD (MOS.)      ARD (MOS.)            OR ARD
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                         
       10            5.8000%            122,154         Sq. Ft.           120             120              11-Apr-2013
       12            5.6000%            136,191         Sq. Ft.           120             120              11-Apr-2013
       18            5.5700%            122,498         Sq. Ft.           120             120              11-Apr-2013
       22            6.1300%             46,856         Sq. Ft.           120             116              1-Dec-2012
       32            5.9100%              493             Pads            120             119              11-Mar-2013
       36            5.7000%            172,293         Sq. Ft.           120             120              11-Apr-2013
       37            6.1000%             32,308         Sq. Ft.           120             120              11-Apr-2013
       45            5.5700%             83,243         Sq. Ft.           120             120              11-Apr-2013
       46            5.7100%             52,203         Sq. Ft.           120             117              11-Jan-2013
       47            5.6400%             71,680         Sq. Ft.           84               83              11-Mar-2010
       56            5.5200%              266             Pads            120             119              11-Mar-2013
       60            6.3000%             14,820         Sq. Ft.           120             118              11-Feb-2013
       74            5.8200%               90            Units            180             178              11-Feb-2018
       86            6.2000%             46,508         Sq. Ft.           120             118              11-Feb-2013
       96            5.5700%             58,862         Sq. Ft.           120             120              11-Apr-2013
       98            5.4800%               30            Units            120             120              11-Apr-2013
       111           5.8200%               42            Units            180             178              11-Feb-2018
       112           5.4800%               30            Units            120             120              11-Apr-2013
       114           5.4000%               74            Units            120             119              11-Mar-2013
       116           5.5700%             60,446         Sq. Ft.           120             120              11-Apr-2013
       117           5.5700%             41,737         Sq. Ft.           120             120              11-Apr-2013
       123           5.4000%               32            Units            120             119              11-Mar-2013
       124           5.7200%               48            Units            204             202              11-Feb-2020
       127           5.4800%               16            Units            120             120              11-Apr-2013
       135           5.4800%               12            Units            120             120              11-Apr-2013
       136           5.8300%               73             Pads            120             118              11-Feb-2013
       137           5.4800%               10            Units            120             120              11-Apr-2013


  MORTGAGE LOAN     ORIGINAL AMORT   REMAINING AMORT     GROUND LEASE      MASTER SERVICING                    ANTICIPATED
     NUMBER          TERM (MOS.)       TERM (MOS.)           (Y/N)             FEE RATE        ARD LOANS      REPAYMENT DATE
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                             
       10                360               360                 N              0.04000%             N
       12                360               360                 N              0.04000%             Y           11-Apr-2013
       18                360               360                 N              0.04000%             Y           11-Apr-2013
       22                330               326                 N              0.09000%             N
       32                360               359                 N              0.04000%             N
       36                300               300                 N              0.04000%             N
       37                300               300                 N              0.04000%             N
       45                360               360                 N              0.04000%             Y           11-Apr-2013
       46                360               357                 N              0.04000%             Y           11-Jan-2013
       47                300               299                 N              0.04000%             N
       56                360               359                 N              0.04000%             N
       60                300               298                 N              0.11000%             N
       74                180               178                 N              0.11000%             N
       86                360               358                 N              0.04000%             N
       96                360               360                 N              0.04000%             Y           11-Apr-2013
       98                360               360                 N              0.04000%             Y           11-Apr-2013
       111               180               178                 N              0.11000%             N
       112               360               360                 N              0.04000%             Y           11-Apr-2013
       114               360               359                 N              0.04000%             N
       116               360               360                 N              0.04000%             Y           11-Apr-2013
       117               360               360                 N              0.04000%             Y           11-Apr-2013
       123               360               359                 N              0.04000%             N
       124               204               202                 N              0.04000%             N
       127               360               360                 N              0.04000%             Y           11-Apr-2013
       135               360               360                 N              0.04000%             Y           11-Apr-2013
       136               360               358                 N              0.04000%             N
       137               360               360                 N              0.04000%             Y           11-Apr-2013







                                                                                   CROSS COLLATERALIZED
  MORTGAGE LOAN      ADDITIONAL INTEREST                        ENVIRONMENTAL       AND CROSS DEFAULTED
     NUMBER                 RATE            LOAN ORIGINATOR       INSURANCE              LOAN FLAG         DEFEASANCE LOAN
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                   
       10                                   NCCI                                                                  Y
       12          Greater of Treasury      NCCI                      Y                                           Y
                   Rate + 2% or Initial
                   Rate + 5%
       18          Greater of Treasury      NCCI                      Y                                           Y
                   Rate + 2% or Initial
                   Rate + 5%
       22                                   NCCI                                                                  Y
       32                                   NCCI                                                                  Y
       36                                   NCCI                                                                  Y
       37                                   NCCI                      Y                                           Y
       45          Greater of Treasury      NCCI                      Y                                           Y
                   Rate + 2% or Initial
                   Rate + 5%
       46          7.71%                    NCCI                                                                  Y
       47                                   NCCI                                                                  Y
       56                                   NCCI                                                                  Y
       60                                   NCCI                                                                  Y
       74                                   NCCI                                                                  Y
       86                                   NCCI                                                                  Y
       96          Greater of Treasury      NCCI                      Y                                           Y
                   Rate + 2% or Initial
                   Rate + 5%
       98          Greater of Initial       NCCI                                                                  Y
                   Rate + 2% or Treasury
                   Rate + 5%
       111                                  NCCI                                                                  Y
       112         Greater of Initial       NCCI                                                                  Y
                   Rate + 2% or Treasury
                   Rate + 5%
       114                                  NCCI                                                                  Y
       116         Greater of Treasury      NCCI                      Y                                           Y
                   Rate + 2% or Initial
                   Rate + 5%
       117         Greater of Treasury      NCCI                      Y                                           Y
                   Rate + 2% or Initial
                   Rate + 5%
       123                                  NCCI                                                                  Y
       124                                  NCCI                                                                  Y
       127         Greater of Initial       NCCI                                                                  Y
                   Rate + 2% or Treasury
                   Rate + 5%
       135         Greater of Initial       NCCI                                                                  Y
                   Rate + 2% or Treasury
                   Rate + 5%
       136                                  NCCI                                                                  Y
       137         Greater of Initial       NCCI                                                                  Y
                   Rate + 2% or Treasury
                   Rate + 5%


                                                                  ANNUAL DEPOSIT TO    INITIAL DEPOSIT TO
  MORTGAGE LOAN    SECURED BY       INTEREST                          REPLACEMENT            CAPITAL         INITIAL TI/LC
     NUMBER            LC        ACCRUAL METHOD       LOCKBOX           RESERVE        IMPROVEMENTS RESERVE      ESCROW
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                              
       10                          Actual/360                            24,431
       12                          Actual/360          Day 1             14,002                                  50,000


       18                          Actual/360          Day 1             17,694


       22                          Actual/360                            12,180                                 100,000
       32                          Actual/360                                                 32,813
       36                          Actual/360        Springing           25,844                                 200,000
       37                          Actual/360        Springing
       45                          Actual/360        Springing            2,942


       46                          Actual/360        Springing           10,441                                 250,000
       47                          Actual/360                                                  3,750            400,000
       56                          Actual/360                                                 74,813
       60                          Actual/360                             2,223                                  31,058
       74                          Actual/360                            27,000
       86               Y          Actual/360        Springing            9,302               68,750
       96                          Actual/360        Springing


       98                          Actual/360        Springing            7,500


       111                         Actual/360                            12,390
       112                         Actual/360        Springing            7,500


       114                         Actual/360                            18,500                4,188
       116                         Actual/360        Springing            3,838


       117                         Actual/360        Springing


       123                         Actual/360                             8,500                4,938
       124                         Actual/360                                                 34,625
       127                         Actual/360        Springing            4,000


       135                         Actual/360        Springing            3,000


       136                         Actual/360                                                  1,250
       137                         Actual/360        Springing            2,500


  MORTGAGE LOAN    ONGOING TI/LC
     NUMBER          FOOTNOTE
- ------------------------------------------------------------------------------------------------------------------------------------
                     
       10               (1)
       12               (1)


       18


       22               (1)
       32
       36               (1)
       37               (1)
       45


       46               (1)
       47               (1)
       56
       60               (1)
       74
       86               (1)
       96


       98


       111
       112


       114
       116


       117


       123
       124
       127


       135


       136
       137


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

(1)   In addition to any such escrows funded at loan closing for potential
      TI/LC, these loans require funds to be escrowed during some or all of the
      loan term for TI/LC expenses, which may be incurred during the loan term.
      In certain instances, escrowed funds may be released to the borrower upon
      satisfaction of certain leasing conditions.