Back to top

CIBC INC. MORTGAGE LOAN PURCHASE AGREEMENT

Mortgage Loan Purchase Agreement

CIBC INC. MORTGAGE LOAN PURCHASE AGREEMENT | Document Parties: ARCap Servicing, Inc | Capmark Finance Inc | CIBC Inc | JP MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP You are currently viewing:
This Mortgage Loan Purchase Agreement involves

ARCap Servicing, Inc | Capmark Finance Inc | CIBC Inc | JP MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP

. RealDealDocs™ contains millions of easily searchable legal documents and clauses from top law firms. Search for free - click here.
Title: CIBC INC. MORTGAGE LOAN PURCHASE AGREEMENT
Governing Law: New York     Date: 3/23/2007
Law Firm: Thacher Proffitt;Cadwalader Wickersham    

CIBC INC. MORTGAGE LOAN PURCHASE AGREEMENT, Parties: arcap servicing  inc , capmark finance inc , cibc inc , jp morgan chase commercial mortgage securities corp
50 of the Top 250 law firms use our Products every day

                                                                    EXHIBIT 10.2

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

             J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP.,

                                    PURCHASER,

                                    CIBC INC.

                                     SELLER

                        MORTGAGE LOAN PURCHASE AGREEMENT

                            Dated as of March 7, 2007

                                  $1,680,122,050

                            Fixed Rate Mortgage Loans

                               Series 2007-CIBC18

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

<PAGE>

            This Mortgage Loan Purchase Agreement (this "Agreement"), dated as
of March 7, 2007, is between J.P. Morgan Chase Commercial Mortgage Securities
Corp., as purchaser (the "Purchaser"), and CIBC Inc., as seller ("CIBC" or the
"Seller").

            Capitalized terms used in this Agreement not defined herein shall
have the meanings ascribed to them in the pooling and servicing agreement, dated
as of March 7, 2007 (the "Pooling and Servicing Agreement"), among the
Purchaser, as depositor (the "Depositor"), Capmark Finance Inc., as master
servicer ("Master Servicer"), ARCap Servicing, Inc. ("ARCap"), as a special
servicer, LNR Partners, Inc., as a special servicer ("LNR" and, together with
ARCap, the "Special Servicers"), Midland Loan Services, Inc., as a primary
servicer and Wells Fargo Bank, N.A., as trustee (in such capacity, the
"Trustee") and as paying agent (in such capacity, the "Paying Agent"), pursuant
to which the Purchaser will sell the Mortgage Loans (as defined herein) to a
trust fund and certificates representing ownership interests in the Mortgage
Loans will be issued by the trust fund. For purposes of this Agreement, the term
"Mortgage Loans" refers to the mortgage loans listed on Exhibit A and the term
"Mortgaged Properties" refers to the properties securing such Mortgage Loans.

            The Purchaser and the Seller wish to prescribe the manner of sale of
the Mortgage Loans from the Seller to the Purchaser and in consideration of the
premises and the mutual agreements hereinafter set forth, agree as follows:

             SECTION 1. Sale and Conveyance of Mortgages; Possession of Mortgage
File. Effective as of the Closing Date and upon receipt of the purchase price
set forth in the immediately succeeding paragraph, the Seller does hereby sell,
transfer, assign, set over and convey to the Purchaser, without recourse, all of
its right, title, and interest (subject to certain agreements regarding
servicing as provided in the Pooling and Servicing Agreement, subservicing
agreements permitted thereunder and that certain Servicing Rights Purchase and
Sale Agreement, dated as of the date hereof between the Master Servicer and the
Seller) in and to the Mortgage Loans described in Exhibit A, including all
interest and principal received on or with respect to the Mortgage Loans after
the Cut-off Date (other than payments of principal and interest first due on the
Mortgage Loans on or before the Cut-off Date). Upon the sale of the Mortgage
Loans, the ownership of each related Mortgage Note, the Mortgage and the other
contents of the related Mortgage File will be vested in the Purchaser and
immediately thereafter the Trustee and the ownership of records and documents
with respect to the related Mortgage Loan prepared by or which come into the
possession of the Seller (other than the records and documents described in the
proviso to Section 3(a) hereof) shall immediately vest in the Purchaser and
immediately thereafter the Trustee. The Seller's records will accurately reflect
the sale of each Mortgage Loan to the Purchaser. The Depositor will sell the
Class A-1, Class A-3, Class A-4, Class A-1A, Class X, Class A-M, Class A-MFL,
Class A-J, Class B, Class C and Class D Certificates (the "Offered
Certificates") to the underwriters specified in the underwriting agreement,
dated February 23, 2007 (the "Underwriting Agreement"), between the Depositor
and J.P. Morgan Securities Inc. ("JPMSI") for itself and as representative of
CIBC World Markets Corp. ("CIBCWMC") and Credit Suisse Securities (USA) LLC
(together with JPMSI and CIBCWMC, the "Underwriters"), and the Depositor will
sell the Class E, Class F, Class G, Class H, Class J, Class K, Class L, Class M,
Class N, Class P and Class NR Certificates (the "Private Certificates") to
JPMSI, as the initial purchaser (together with the Underwriters, the "Dealers")
specified in the certificate purchase agreement, dated February 23, 2007 (the
"Certificate Purchase Agreement"), between the Depositor and JPMSI.

            The sale and conveyance of the Mortgage Loans is being conducted on
an arms-length basis and upon commercially reasonable terms. As the purchase
price for the Mortgage Loans, the Purchaser shall pay to the Seller or at the
Seller's direction $1,729,522,867.58 (which amount is inclusive of accrued
interest) in immediately available funds minus the costs set forth in Section 9
hereof. The purchase and sale of the Mortgage Loans shall take place on the
Closing Date.

            SECTION 2. Books and Records; Certain Funds Received After the
Cut-off Date. From and after the sale of the Mortgage Loans to the Purchaser,
record title to each Mortgage and the related Mortgage Note shall be transferred
to the Trustee in accordance with this Agreement. Any funds due after the
Cut-off Date in connection with a Mortgage Loan received by the Seller shall be
held in trust for the benefit of the Trustee as the owner of such Mortgage Loan
and shall be transferred promptly to the Trustee. All scheduled payments of
principal and interest due on or before the Cut-off Date but collected after the
Cut-off Date, and recoveries of principal and interest collected on or before
the Cut-off Date (only in respect of principal and interest on the Mortgage
Loans due on or before the Cut-off Date and principal prepayments thereon),
shall belong to, and shall be promptly remitted to, the Seller.

            The transfer of each Mortgage Loan shall be reflected on the
Seller's balance sheets and other financial statements as a sale of the Mortgage
Loans by the Seller to the Purchaser. The Seller intends to treat the transfer
of each Mortgage Loan to the Purchaser as a sale for tax purposes.

            The transfer of each Mortgage Loan shall be reflected on the
Purchaser's balance sheets and other financial statements as the purchase of the
Mortgage Loans by the Purchaser from the Seller. The Purchaser intends to treat
the transfer of each Mortgage Loan from the Seller as a purchase for tax
purposes.

            SECTION 3. Delivery of Mortgage Loan Documents; Additional Costs and
Expenses. (a) The Purchaser hereby directs the Seller, and the Seller hereby
agrees, upon the transfer of the Mortgage Loans contemplated herein, to deliver
on the Closing Date to the Trustee or a Custodian appointed thereby, all
documents, instruments and agreements required to be delivered by the Purchaser
to the Trustee with respect to the Mortgage Loans under Sections 2.01(b) and (c)
of the Pooling and Servicing Agreement, and meeting all the requirements of such
Sections 2.01(b) and (c), and such other documents, instruments and agreements
as the Purchaser or the Trustee shall reasonably request and which are in the
Seller's possession or under the Seller's control. In addition, the Seller
agrees to deliver or cause to be delivered to the Master Servicer, the Servicing
File for each Mortgage Loan transferred pursuant to this Agreement; provided
that the Seller shall not be required to deliver any draft documents, privileged
or internal communications or credit underwriting or due diligence analyses or
data.

            (b) With respect to the transfer described in Section 1 hereof, if
the Mortgage Loan documents do not require the related Mortgagor to pay any
costs and expenses relating to any modifications to a related letter of credit
which modifications are required to effectuate such transfer (the "Transfer
Modification Costs"), then the Seller shall pay the Transfer Modification Costs
required to transfer the letter of credit to the Purchaser as described in such
Section 1; provided that if the Mortgage Loan documents require the related
Mortgagor to pay any Transfer Modification Costs, such Transfer Modification
Costs shall be an expense of the Mortgagor unless such Mortgagor fails to pay
such Transfer Modification Costs after the Master Servicer, consistent with its
obligations under the Pooling and Servicing Agreement, has exercised reasonable
efforts to collect such Transfer Modification Costs from such Mortgagor, in
which case the Master Servicer shall give the Seller notice of such failure and
the Seller shall pay such Transfer Modification Costs.

            SECTION 4. Treatment as a Security Agreement. The Seller,
concurrently with the execution and delivery hereof, has conveyed to the
Purchaser, all of its right, title and interest in and to the Mortgage Loans.
The parties intend that such conveyance of the Seller's right, title and
interest in and to the Mortgage Loans pursuant to this Agreement shall
constitute a purchase and sale and not a loan. If such conveyance is deemed to
be a pledge and not a sale, then the parties also intend and agree that the
Seller shall be deemed to have granted, and in such event does hereby grant, to
the Purchaser, a first priority security interest in all of its right, title and
interest in, to and under the Mortgage Loans, all payments of principal or
interest on such Mortgage Loans due after the Cut-off Date, all other payments
made in respect of such Mortgage Loans after the Cut-off Date (except to the
extent such payments were due on or before the Cut-off Date) and all proceeds
thereof and that this Agreement shall constitute a security agreement under
applicable law. If such conveyance is deemed to be a pledge and not a sale, the
Seller consents to the Purchaser hypothecating and transferring such security
interest in favor of the Trustee and transferring the obligation secured thereby
to the Trustee.

            SECTION 5. Covenants of the Seller. The Seller covenants with the
Purchaser as follows:

            (a) it shall record or cause a third party to record in the
appropriate public recording office for real property the intermediate
assignments of the Mortgage Loans and the Assignments of Mortgage from the
Seller to the Trustee in connection with the Pooling and Servicing Agreement.
All recording fees relating to the initial recordation of such intermediate
assignments and Assignments of Mortgage shall be paid by the Seller;

            (b) it shall take any action reasonably required by the Purchaser,
the Trustee or the Master Servicer, in order to assist and facilitate in the
transfer of the servicing of the Mortgage Loans to the Master Servicer,
including effectuating the transfer of any letters of credit with respect to any
Mortgage Loan to the Master Servicer on behalf of the Trustee for the benefit of
Certificateholders. Prior to the date that a letter of credit with respect to
any Mortgage Loan is transferred to the Master Servicer, the Seller will
cooperate with the reasonable requests of the Master Servicer or Special
Servicer, as applicable, in connection with effectuating a draw under such
letter of credit as required under the terms of the related Mortgage Loan
documents; and

            (c) if, during such period of time after the first date of the
public offering of the Offered Certificates as in the opinion of counsel for the
Underwriters, a prospectus relating to the Offered Certificates is required by
applicable law to be delivered in connection with sales thereof by an
Underwriter or a dealer, any event shall occur as a result of which it is
necessary to amend or supplement the Prospectus Supplement, including Annex A-1,
A-2, A-3 and B thereto and the Diskette included therewith, with respect to any
information relating to the Mortgage Loans or the Seller, in order to make the
statements therein, in the light of the circumstances when the Prospectus
Supplement is delivered to a purchaser, not misleading, or if it is necessary to
amend or supplement the Prospectus Supplement, including Annex A-1, A-2, A-3 and
B thereto and the Diskette included therewith, with respect to any information
relating to the Mortgage Loans or the Seller, to comply with applicable law, the
Seller shall do all things necessary to assist the Depositor to prepare and
furnish, at the expense of the Seller (to the extent that such amendment or
supplement relates to the Seller, the Mortgage Loans listed on Exhibit A and/or
any information relating to the same, as provided by the Seller), to the
Underwriters such amendments or supplements to the Prospectus Supplement as may
be necessary, so that the statements in the Prospectus Supplement as so amended
or supplemented, including Annex A-1, A-2, A-3 and B thereto and the Diskette
included therewith, with respect to any information relating to the Mortgage
Loans or the Seller, will not, in the light of the circumstances when the
Prospectus is delivered to a purchaser, be misleading or so that the Prospectus
Supplement, including Annex A-1, A-2, A-3 and B thereto and the Diskette
included therewith, with respect to any information relating to the Mortgage
Loans or the Seller, will comply with applicable law. All terms used in this
clause (c) and not otherwise defined herein shall have the meaning set forth in
the Indemnification Agreement, dated as of February 23, 2007, between the
Purchaser and the Seller (the "Indemnification Agreement").

            SECTION 6. Representations and Warranties.

            (a) The Seller represents and warrants to the Purchaser as of the
Closing Date that:

                  (i) it is a Delaware corporation duly organized, validly
       existing, and in good standing under the laws of the State of Delaware;

                  (ii)   it has the power and authority to own its property and
      to carry on its business as now conducted;

                  (iii) it has the power to execute, deliver and perform this
      Agreement;

                  (iv) it is duly qualified to transact business in the State of
      New York. The Seller is in compliance with the laws of each state in which
      any Mortgaged Property is located to the extent necessary so that a
      subsequent holder of the related Mortgage Loan (including, without
      limitation, the Purchaser) that is in compliance with the laws of such
      state would not be prohibited from enforcing such Mortgage Loan solely by
       reason of any non-compliance by the Seller;

                  (v) the execution, delivery and performance of this Agreement
      by the Seller has been duly authorized by all requisite action by the
      Seller's board of directors and will not violate or breach any provision
      of its organizational documents;

                  (vi) this Agreement has been duly executed and delivered by
      the Seller and constitutes a legal, valid and binding obligation of the
      Seller, enforceable against it in accordance with its terms (except as
      enforcement thereof may be limited by bankruptcy, receivership,
      conservatorship, reorganization, insolvency, moratorium or other laws
      affecting the enforcement of creditors' rights generally and by general
      equitable principles regardless of whether enforcement is considered in a
      proceeding in equity or at law);

                  (vii) there are no legal or governmental proceedings pending
      to which the Seller is a party or of which any property of the Seller is
      the subject which, if determined adversely to the Seller, would reasonably
      be expected to adversely affect (A) the transfer of the Mortgage Loans and
      the Mortgage Loan documents, (B) the execution and delivery by the Seller
      or enforceability against the Seller of the Mortgage Loans or this
      Agreement, or (C) the performance of the Seller's obligations hereunder;

                  (viii) it has no actual knowledge that any statement, report,
       officer's certificate or other document prepared and furnished or to be
      furnished by the Seller in connection with the transactions contemplated
      hereby (including, without limitation, any financial cash flow models and
      underwriting file abstracts furnished by the Seller) contains any untrue
      statement of a material fact or omits to state a material fact necessary
      in order to make the statements contained therein, in the light of the
      circumstances under which they were made, not misleading;

                  (ix) it is not, nor with the giving of notice or lapse of time
      or both would be, in violation of or in default under any indenture,
      mortgage, deed of trust, loan agreement or other agreement or instrument
      to which it is a party or by which it or any of its properties is bound,
      except for violations and defaults which individually and in the aggregate
      would not have a material adverse effect on the transactions contemplated
      herein; the sale of the Mortgage Loans and the performance by the Seller
      of all of its obligations under this Agreement and the consummation by the
      Seller of the transactions herein contemplated will not conflict with or
      result in a breach of any of the terms or provisions of, or constitute a
      default under, any material indenture, mortgage, deed of trust, loan
      agreement or other agreement or instrument to which the Seller is a party
      or by which the Seller is bound or to which any of the property or assets
      of the Seller is subject, nor will any such action result in any violation
      of the provisions of any applicable law or statute or any order, rule or
      regulation of any court or governmental agency or body having jurisdiction
      over the Seller, or any of its properties, except for conflicts, breaches,
      defaults and violations which individually and in the aggregate would not
      have a material adverse effect on the transactions contemplated herein;
      and no consent, approval, authorization, order, license, registration or
      qualification of or with any such court or governmental agency or body is
      required for the consummation by the Seller of the transactions
      contemplated by this Agreement, other than any consent, approval,
      authorization, order, license, registration or qualification that has been
      obtained or made;

                  (x) it has either (A) not dealt with any Person (other than
      the Purchaser or the Dealers) that may be entitled to any commission or
      compensation in connection with the sale or purchase of the Mortgage Loans
      or entering into this Agreement or (B) paid in full any such commission or
      compensation;

                  (xi) it is solvent and the sale of the Mortgage Loans
      hereunder will not cause it to become insolvent; and the sale of the
      Mortgage Loans is not undertaken with the intent to hinder, delay or
      defraud any of the Seller's creditors; and

                   (xii) for so long as the Trust is subject to the reporting
      requirements of the Exchange Act, the Seller shall provide the Purchaser
      (or with respect to any Companion Loan that is deposited into an Other
      Securitization, the depositor in such Other Securitization) and the Paying
      Agent with any Additional Form 10-D Disclosure and any Additional Form
      10-K Disclosure which the Purchaser is required to provide with respect to
      the Seller in its capacity as a "sponsor" pursuant to Exhibit Y and
      Exhibit Z of the Pooling and Servicing Agreement within the time periods
      set forth in the Pooling and Servicing Agreement.

            (b) The Purchaser represents and warrants to the Seller as of the
Closing Date that:

                  (i) it is a corporation duly organized, validly existing, and
      in good standing in the State of Delaware;

                  (ii) it is duly qualified as a foreign corporation in good
      standing in all jurisdictions in which ownership or lease of its property
      or the conduct of its business requires such qualification, except where
      the failure to be so qualified would not have a material adverse effect on
      the Purchaser, and the Purchaser is conducting its business so as to
      comply in all material respects with the applicable statutes, ordinances,
      rules and regulations of each jurisdiction in which it is conducting
      business;

                  (iii) it has the power and authority to own its property and
      to carry on its business as now conducted;

                  (iv) it has the power to execute, deliver and perform this
      Agreement, and neither the execution and delivery by the Purchaser of this
      Agreement, nor the consummation by the Purchaser of the transactions
      herein contemplated, nor the compliance by the Purchaser with the
      provisions hereof, will (A) conflict with or result in a breach of, or
      constitute a default under, any of the provisions of the certificate of
      incorporation or by-laws of the Purchaser or any of the provisions of any
      law, governmental rule, regulation, judgment, decree or order binding on
      the Purchaser or any of its properties, or any indenture, mortgage,
      contract or other instrument to which the Purchaser is a party or by which
      it is bound, or (B) result in the creation or imposition of any lien,
      charge or encumbrance upon any of the Purchaser's property pursuant to the
      terms of any such indenture, mortgage, contract or other instrument;

                  (v) this Agreement constitutes a legal, valid and binding
      obligation of the Purchaser enforceable against it in accordance with its
      terms (except as enforcement thereof may be limited by (a) bankruptcy,
      receivership, conservatorship, reorganization, insolvency, moratorium or
      other laws affecting the enforcement of creditors' rights generally and
      (b) general equitable principles (regardless of whether enforcement is
      considered in a proceeding in equity or law));

                  (vi) there are no legal or governmental proceedings pending to
      which the Purchaser is a party or of which any property of the Purchaser
      is the subject which, if determined adversely to the Purchaser, might
      interfere with or adversely affect the consummation of the transactions
      contemplated herein and in the Pooling and Servicing Agreement; to the
      best of the Purchaser's knowledge, no such proceedings are threatened or
      contemplated by governmental authorities or threatened by others;

                  (vii) it 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;

                  (viii) it has not dealt with any broker, investment banker,
      agent or other person, other than the Seller, the Dealers and their
      respective affiliates, that may be entitled to any commission or
      compensation in connection with the sale of the Mortgage Loans or the
      consummation of any of the transactions contemplated hereby;

                  (ix) all consents, approvals, authorizations, orders or
      filings of or with any court or governmental agency or body, if any,
      required for the execution, delivery and performance of this Agreement by
      the Purchaser have been obtained or made; and

                  (x) it has not intentionally violated any provisions of the
      United States Secrecy Act, the United States Money Laundering Control Act
      of 1986 or the United States International Money Laundering Abatement and
      Anti-Terrorism Financing Act of 2001.

            (c) The Seller further makes the representations and warranties as
to the Mortgage Loans set forth in Exhibit B as of the Closing Date (or as of
such other date specifically provided in the particular representation or
warranty), which representations and warranties are subject to the exceptions
thereto set forth in Exhibit C. Neither the delivery by the Seller of the
Mortgage Files, Servicing Files, or any other documents required to be delivered
under Section 2.01 of the Pooling and Servicing Agreement, nor the review
thereof or any other due diligence by the Trustee, Master Servicer, Special
Servicer, a Certificate Owner or any other Person shall relieve the Seller of
any liability or obligation with respect to any representation or warranty or
otherwise under this Agreement or constitute notice to any Person of a Breach or
Defect.

            (d) Pursuant to this Agreement or Section 2.03(b) of the Pooling and
Servicing Agreement, the Seller and the Purchaser shall be given notice of any
Breach or Defect that materially and adversely affects the value of a Mortgage
Loan, the related Mortgaged Property or the interests of the Trustee or any
Certificateholder therein.

            (e) Upon notice pursuant to Section 6(d) above, the Seller shall,
not later than 90 days from the earlier of the Seller's receipt of the notice
or, in the case of a Defect or Breach relating to a Mortgage Loan not being a
"qualified mortgage" within the meaning of Section 860G(a)(3) of the Code, but
without regard to the rule of Treasury Regulations Section 1.860G-2(f)(2) that
causes a defective mortgage loan to be treated as a qualified mortgage, the
Seller's discovery of such Breach or Defect (the "Initial Resolution Period"),
(i) cure such Defect or Breach, as the case may be, in all material respects,
(ii) repurchase the affected Mortgage Loan at the applicable Repurchase Price
(as defined below) or (iii) substitute a Qualified Substitute Mortgage Loan (as
defined below) for such affected Mortgage Loan (provided that in no event shall
any such substitution occur later than the second anniversary of the Closing
Date) and pay the Master Servicer for deposit into the Certificate Account, any
Substitution Shortfall Amount (as defined below) in connection therewith;
provided, however, that, if such Breach or Defect is capable of being cured but
not within the Initial Resolution Period, and the Seller has commenced and is
diligently proceeding with the cure of such Breach or Defect within the Initial
Resolution Period, the Seller shall have an additional 90 days commencing
immediately upon the expiration of the Initial Resolution Period (the "Extended
Resolution Period") to complete such cure (or, failing such cure, to repurchase
the related Mortgage Loan or substitute a Qualified Substitute Mortgage Loan as
described above); and provided, further, that with respect to the Extended
Resolution Period the Seller shall have delivered an officer's certificate to
the Trustee setting forth the reason such Breach or Defect is not capable of
being cured within the Initial Resolution Period and what actions the Seller is
pursuing in connection with the cure thereof and stating that the Seller
anticipates that such Breach or Defect will be cured within the Extended
Resolution Period. Notwithstanding the foregoing, any Defect or Breach which
causes any Mortgage Loan not to be a "qualified mortgage" (within the meaning of
Section 860G(a)(3) of the Code, without regard to the rule of Treasury
Regulations Section 1.860G-2(f)(2) which causes a defective mortgage loan to be
treated as a qualified mortgage) shall be deemed to materially and adversely
affect the interests of the holders of the Certificates therein, and such
Mortgage Loan shall be repurchased or a Qualified Substitute Mortgage Loan
substituted in lieu thereof without regard to the extended cure period described
in the preceding sentence. If the affected Mortgage Loan is to be repurchased,
the Seller shall remit the Repurchase Price (defined below) in immediately
available funds to the Trustee.

            If any Breach pertains to a representation or warranty that the
related 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), then
Seller shall not be required to repurchase such Mortgage Loan and the sole
remedy with respect to any Breach of such representation shall be to cure such
Breach within the applicable cure period (as the same may be extended) by
reimbursing the Trust Fund (by wire transfer of immediately available funds) the
reasonable amount of any such costs and expenses incurred by the Master
Servicer, the Special Servicer, the Trustee or the Trust Fund that are the basis
of such Breach and have not been reimbursed by the related Mortgagor; provided,
however, that in the event any such costs and expenses exceed $10,000, the
Seller shall have the option to either repurchase or substitute for the related
Mortgage Loan as provided above or pay such costs and expenses. Except as
provided in the proviso to the immediately preceding sentence, the Seller shall
remit the amount of such costs and expenses and upon its making such remittance,
the Seller shall be deemed to have cured such Breach in all respects. To the
extent any fees or expenses that are the subject of a cure by the Seller are
subsequently obtained from the related Mortgagor, the portion of the cure
payment equal to such fees or expenses obtained from the Mortgagor shall be
returned to the Seller pursuant to Section 2.03(f) of the Pooling and Servicing
Agreement.

            Any of the following will cause a document in the Mortgage File to
be deemed to have a Defect and to be conclusively presumed to materially and
adversely affect the interests of Certificateholders in a Mortgage Loan and to
be deemed to materially and adversely affect the interests of the
Certificateholders in and the value of a Mortgage Loan: (a) the absence from the
Mortgage File of the original signed Mortgage Note, unless the Mortgage File
contains a signed lost note affidavit and indemnity with a copy of the Mortgage
Note that appears to be regular on its face; (b) the absence from the Mortgage
File of the original signed Mortgage that appears to be regular on its face,
unless there is included in the Mortgage File a certified copy of the Mortgage
and a certificate stating that the original signed Mortgage was sent for
recordation; (c) the absence from the Mortgage File of the lender's title
insurance policy (or if the policy has not yet been issued, an original or copy
of a "marked up" written commitment or the pro forma or specimen title insurance
policy) called for by clause (ix) of the definition of "Mortgage File" in the
Pooling and Servicing Agreement; (d) the absence from the Mortgage File of any
required letter of credit; (e) with respect to any leasehold mortgage loan, the
absence from the related Mortgage File of a copy (or an original, if available)
of the related Ground Lease; or (f) the absence from the Mortgage File of any
intervening assignments required to create a complete chain of assignments to
the Trustee on behalf of the Trust, unless there is included in the Mortgage
File a certified copy of the intervening assignment and a certificate stating
that the original intervening assignments were sent for recordation; provided,
however, that no Defect (except a Defect previously described in clauses (a)
through (f) above) shall be considered to materially and adversely affect the
value of the related Mortgage Loan, the related Mortgaged Property or the
interests of the Trustee or Certificateholders unless the document with respect
to which the 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 on any
collateral securing the Mortgage Loan or for any immediate significant servicing
obligation. Notwithstanding the foregoing, the delivery of executed escrow
instructions or a commitment to issue a lender's title insurance policy, as
provided in clause (ix) of the definition of "Mortgage File" in the Pooling and
Servicing Agreement, in lieu of the delivery of the actual policy of lender's
title insurance, shall not be considered a Defect or Breach with respect to any
Mortgage File if such actual policy is delivered to the Trustee or a Custodian
on its behalf within 18 months from the Closing Date.

             If (i) any Mortgage Loan is required to be repurchased or
substituted for in the manner described in the first paragraph of this Section
6(e), (ii) such Mortgage Loan is a Crossed Loan, and (iii) the applicable Defect
or Breach does not constitute a 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 Defect or Breach, as the case may be, will be deemed to
constitute a Defect or Breach, as the case may be, as to each 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 Loans in
the related Crossed Group as provided in the first paragraph of this Section
6(e) 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 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 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.

            The "Repurchase Price" with respect to any Mortgage Loan or REO Loan
to be repurchased pursuant to this Agreement and Section 2.03 of the Pooling and
Servicing Agreement, shall have the meaning given to the term "Purchase Price"
in the Pooling and Servicing Agreement.

            A "Qualified Substitute Mortgage Loan" with respect to any Mortgage
Loan or REO Loan to be substituted pursuant to this Agreement and Section 2.03
of the Pooling and Servicing Agreement, shall have the meaning given to such
term in the Pooling and Servicing Agreement.

            A "Substitution Shortfall Amount" with respect to any Mortgage Loan
or REO Loan to be substituted pursuant to this Agreement and Section 2.03 of the
Pooling and Servicing Agreement, shall have the meaning given to such term in
the Pooling and Servicing Agreement.

            In connection with any repurchase or substitution of one or more
Mortgage Loans contemplated hereby, (i) the Purchaser shall execute and deliver,
or cause the execution and delivery of, such endorsements and assignments,
without recourse to the Trust, as shall be necessary to vest in the Seller the
legal and beneficial ownership of each repurchased Mortgage Loan or replaced
Mortgage Loan, as applicable, (ii) the Purchaser shall deliver, or cause the
delivery, to the Seller of all portions of the Mortgage File and other documents
pertaining to such Mortgage Loan possessed by the Trustee, or on the Trustee's
behalf, and (iii) the Purchaser shall release, or cause to be released, to the
Seller any escrow payments and reserve funds held by the Trustee, or on the
Trustee's behalf, in respect of such repurchased or replaced Mortgage Loans.

            (f) The representations and warranties of the parties hereto shall
survive the execution and delivery and any termination of this Agreement and
shall inure to the benefit of the respective parties, notwithstanding any
restrictive or qualified endorsement on the Mortgage Notes or Assignment of
Mortgage or the examination of the Mortgage Files.

            (g) Each party hereby agrees to promptly notify the other party of
any breach of a representation or warranty contained in this Section 6. The
Seller's obligation to cure any Breach or Defect or repurchase or substitute any
affected Mortgage Loan pursuant to Section 6(e) shall constitute the sole remedy
available to the Purchaser in connection with a Breach or Defect. It is
acknowledged and agreed that the representations and warranties are being made
for risk allocation purposes; provided, however, that no limitation of remedy is
implied with respect to the Seller's breach of its obligation to cure,
repurchase or substitute in accordance with the terms and conditions of this
Agreement.

            SECTION 7. Conditions to Closing. The obligations of the Purchaser
to purchase the Mortgage Loans shall be subject to the satisfaction, on or prior
to the Closing Date, of the following conditions:

            (a) Each of the obligations of the Seller required to be performed
by it at or prior to the Closing Date pursuant to the terms of this Agreement
shall have been duly performed and complied with and all of the representations
and warranties of the Seller under this Agreement shall be true and correct in
all material respects as of the Closing Date, and no event shall have occurred
as of the Closing Date which, with notice or passage of time, would constitute a
default under this Agreement, and the Purchaser shall have received a
certificate to the foregoing effect signed by an authorized officer of the
Seller substantially in the form of Exhibit D.

            (b) The Purchaser shall have received the following additional
closing documents:

                  (i) copies of the Seller's certificate of incorporation and
      by-laws, certified as of a recent date by the Assistant Secretary of the
      Seller;

                  (ii) a certificate as of a recent date of the Secretary of
      State of the State of Delaware to the effect that the Seller is duly
      organized, existing and in good standing in the State of Delaware;

                  (iii) an opinion of counsel of the Seller, in form and
      substance satisfactory to the Purchaser and its counsel, substantially to
      the effect that:

                  (A) the Seller is a corporation duly organized, validly
            existing and in good standing under the laws of the State of
            Delaware;

                  (B) the Seller has the corporate power to conduct its business
            as now conducted and to incur and perform its obligations under this
            Agreement and the Indemnification Agreement;

                  (C) all necessary corporate or other action has been taken by
            the Seller to authorize the execution, delivery and performance of
            this Agreement and the Indemnification Agreement by the Seller and
            this Agreement is a legal, valid and binding agreement of the Seller
            enforceable against the Seller, whether such enforcement is sought
            in a procedure at law or in equity, except to the extent such
            enforcement may be limited by bankruptcy or other similar creditors'
            laws or principles of equity and public policy considerations
            underlying the securities laws, to the extent that such public
            policy considerations limit the enforceability of the provisions of
            the Agreement which purport to provide indemnification with respect
            to securities law violations;

                  (D) the Seller's execution and delivery of, and the Seller's
            performance of its obligations under, each of this Agreement and the
            Indemnification Agreement do not and will not conflict with the
            Seller's certificate of incorporation or by-laws or conflict with or
            result in the breach of any of the terms or provisions of, or
            constitute a default under, any indenture, mortgage, deed of trust,
            loan agreement or other material agreement or instrument to which
            the Seller is a party or by which the Seller is bound, or to which
             any of the property or assets of the Seller is subject or violate
            any provisions of law or conflict with or result in the breach of
            any order of any court or any governmental body binding on the
            Seller;

                   (E) there is no litigation, arbitration or mediation pending
            before any court, arbitrator, mediator or administrative body, or to
            such counsel's actual knowledge, threatened, against the Seller
            which (i) questions, directly or indirectly, the validity or
            enforceability of this Agreement or the Indemnification Agreement or
            (ii) would, if decided adversely to the Seller, either individually
            or in the aggregate, reasonably be expected to have a material
            adverse effect on the ability of the Seller to perform its
            obligations under this Agreement or the Indemnification Agreement;
            and

                  (F) no consent, approval, authorization, order, license,
            registration or qualification of or with the State of Delaware or
            federal court or governmental agency or body is required for the
            consummation by the Seller of the transactions contemplated by this
             Agreement and the Indemnification Agreement, except such consents,
            approvals, authorizations, orders, licenses, registrations or
            qualifications as have been obtained; and

                  (iv) a letter from counsel of the Seller to the effect that
      nothing has come to such counsel's attention that would lead such counsel
      to believe that the Prospectus Supplement as of the date thereof or as of
      the Closing Date contains, with respect to the Seller or the Mortgage
      Loans, any untrue statement of a material fact or omits to state a
      material fact necessary in order to make the statements therein relating
      to the Seller or the Mortgage Loans, in the light of the circumstances
      under which they were made, not misleading.

            (c) The Offered Certificates shall have been concurrently issued and
sold pursuant to the terms of the Underwriting Agreement. The Private
Certificates shall have been concurrently issued and sold pursuant to the terms
of the Certificate Purchase Agreement.

            (d) The Seller shall have executed and delivered concurrently
herewith the Indemnification Agreement.

            (e) The Seller shall furnish the Purchaser with such other
certificates of its officers or others and such other documents and opinions to
evidence fulfillment of the conditions set forth in this Agreement as the
Purchaser and its counsel may reasonably request.

            SECTION 8. Closing. The closing for the purchase and sale of the
Mortgage Loans shall take place at the office of Cadwalader, Wickersham & Taft
LLP, New York, New York, at 10:00 a.m., on the Closing Date or such other place
and time as the parties shall agree. The parties hereto agree that time is of
the essence with respect to this Agreement.

            SECTION 9. Expenses. The Seller will pay its pro rata share (the
Seller's pro rata share to be determined according to the percentage that the
aggregate principal balance as of the Cut-off Date of all the Mortgage Loans
represents in proportion to the aggregate principal balance as of the Cut-off
Date of all the mortgage loans to be included in the Trust Fund) of all costs
and expenses of the Purchaser in connection with the transactions contemplated
herein, including, but not limited to: (i) the costs and expenses of the
Purchaser in connection with the purchase of the Mortgage Loans; (ii) the costs
and expenses of reproducing and delivering the Pooling and Servicing Agreement
and this Agreement and printing (or otherwise reproducing,) and delivering the
Certificates; (iii) the reasonable and documented fees, costs and expenses of
the Trustee and its counsel incurred in connection with the Trustee entering
into the Pooling and Servicing Agreement; (iv) 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, any Free Writing Prospectus (as defined
in the Indemnification Agreement), the Memoranda (as defined in the
Indemnification Agreement) and any related 8-K Information (as defined in the
Underwriting Agreement), or items similar to the 8-K Information, including the
cost of obtaining any "comfort letters" with respect to such items; (v) the
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; (vi) the
costs and expenses in connection with any determination of the eligibility of
the Certificates for investment by institutional investors in any jurisdiction
and the preparation of any legal investment survey, including reasonable fees
and disbursements of counsel in connection therewith; (vii) the costs and
expenses in connection with printing (or otherwise reproducing) and delivering
the Registration Statement, the Prospectus, the Memoranda and any Free Writing
Prospectus, and the reproduction and delivery of this Agreement and the
furnishing to the Underwriters of such copies of the Registration Statement, the
Prospectus, the Memoranda, any Free Writing Prospectus and this Agreement as the
Underwriters may reasonably request; (viii) the fees of the rating agency or
agencies requested to rate the Certificates and (ix) the reasonable fees and
expenses of Thacher Proffitt & Wood, LLP, counsel to the Underwriters and
Cadwalader, Wickersham & Taft LLP, counsel to the Depositor.

            SECTION 10. Severability of Provisions. If any one or more of the
covenants, agreements, provisions or terms of this Agreement shall be for any
reason whatsoever held invalid, then such covenants, agreements, provisions or
terms shall be deemed severable from the remaining covenants, agreements,
provisions or terms of this Agreement and shall in no way affect the validity or
enforceability of the other provisions of this Agreement. Furthermore, the
parties shall in good faith endeavor to replace any provision held to be invalid
or unenforceable with a valid and enforceable provision which most closely
resembles, and which has the same economic effect as, the provision held to be
invalid or unenforceable.

            SECTION 11. Governing Law. This Agreement shall be construed in
accordance with the laws of the State of New York without regard to conflicts of
law principles and the obligations, rights and remedies of the parties hereunder
shall be determined in accordance with such laws.

            SECTION 12. No Third-Party Beneficiaries. The parties do not intend
the benefits of this Agreement to inure to any third party except as expressly
set forth in Section 13.

            SECTION 13. Assignment. The Seller hereby acknowledges that the
Purchaser has, concurrently with the execution hereof, executed and delivered
the Pooling and Servicing Agreement and that, in connection therewith, it has
assigned its rights hereunder to the Trustee for the benefit of the
Certificateholders to the extent set forth in the Pooling and Servicing
Agreement. The Seller hereby acknowledges its obligations, including that of
expense reimbursement, pursuant to Sections 2.01, 2.02 and 2.03 of the Pooling
and Servicing Agreement. This Agreement shall bind and inure to the benefit of,
and be enforceable by, the Seller, the Purchaser and their permitted successors
and permitted assigns. The warranties and representations and the agreements
made by the Seller herein shall survive delivery of the Mortgage Loans to the
Trustee until the termination of the Pooling and Servicing Agreement.

            SECTION 14. Notices. All demands, notices and communications
hereunder shall be in writing and shall be deemed to have been duly given upon
receipt by the intended recipient if personally delivered at or couriered, sent
by facsimile transmission or mailed by first class or registered mail, postage
prepaid, to (i) in the case of the Purchaser, J.P. Morgan Chase Commercial
Mortgage Securities Corp., 270 Park Avenue, New York, New York 10017, Attention:
Dennis Schuh, Vice President, telecopy number (212) 834-6593, (ii) in the case
of the Seller, CIBC Inc., 300 Madison Avenue, 8th Floor, New York, New York
10017, Attention: Real Estate Finance Group, telecopy number: (212) 667-5676 and
(iii) in the case of any of the preceding parties, such other address as may
hereafter be furnished to the other party in writing by such parties.

            SECTION 15. Amendment. This Agreement may be amended only by a
written instrument which specifically refers to this Agreement and is executed
by the Purchaser and the Seller; provided, however, that unless such amendment
is to cure an ambiguity, mistake or inconsistency in this Agreement, no
amendment shall be permitted unless each Rating Agency has delivered a written
confirmation that such amendment will not result in a downgrade, withdrawal or
qualification of the then current ratings of the Certificates and the cost of
obtaining any Rating Agency confirmation shall be borne by the party requesting
such amendment. This Agreement shall not be deemed to be amended orally or by
virtue of any continuing custom or practice. No amendment to the Pooling and
Servicing Agreement which relates to defined terms contained therein or any
obligations of the Seller whatsoever shall be effective against the Seller
unless the Seller shall have agreed to such amendment in writing.

            SECTION 16. Counterparts. This Agreement may be executed in any
number of counterparts, and by the parties hereto in separate counterparts, each
of which when executed and delivered shall be deemed to be an original and all
of which taken together shall constitute one and the same instrument.

            SECTION 17. Exercise of Rights. No failure or delay on the part of
any party to exercise any right, power or privilege under this Agreement and no
course of dealing between the Seller and the Purchaser shall operate as a waiver
thereof, nor shall any single or partial exercise of any right, power or
privilege under this Agreement preclude any other or further exercise thereof or
the exercise of any other right, power or privilege. Except as set forth in
Section 6 herein, the rights and remedies herein expressly provided are
cumulative and not exclusive of any rights or remedies which any party would
otherwise have pursuant to law or equity. No notice to or demand on any party in
any case shall entitle such party to any other or further notice or demand in
similar or other circumstances, or constitute a waiver of the right of either
party to any other or further action in any circumstances without notice or
demand.

            SECTION 18. No Partnership. Nothing herein contained shall be deemed
or construed to create a partnership or joint venture between the parties
hereto. Nothing herein contained shall be deemed or construed as creating an
agency relationship between the Purchaser and the Seller and neither party shall
take any action which could reasonably lead a third party to assume that it has
the authority to bind the other party or make commitments on such party's
behalf.

            SECTION 19. Miscellaneous. This Agreement supersedes all prior
agreements and understandings relating to the subject matter hereof. Neither
this Agreement nor any term hereof may be changed, waived, discharged or
terminated orally, but only by an instrument in writing signed by the party
against whom enforcement of the change, waiver, discharge or termination is
sought.

                                   * * * * * *

<PAGE>

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

                                       J.P. MORGAN CHASE COMMERCIAL MORTGAGE
                                           SECURITIES CORP.

                                       By:    /s/ Kunal K. Singh
                                          ------------------------------------
                                          Name:   Kunal K. Singh
                                          Title: Vice President

                                       CIBC INC.

                                       By:    /s/ Todd H. Roth
                                          ------------------------------------
                                          Name:   Todd H. Roth
                                          Title: Authorized Signatory

<PAGE>

                                    EXHIBIT A

                             MORTGAGE LOAN SCHEDULE

        JPMCC 2007-CIBC18
        Mortgage Loan Schedule (CIBC)

<TABLE>
<CAPTION>

Loan #   Mortgagor Name                                              Property Address                          City
------- --------------------------------------------------------    --------------------------------------    -------------------
<S>      <C>                                                         <C>                                       <C>
     4   Columbia Properties Hilton Head, LLC                        One Hotel Circle                           Hilton Head Island
     5   CP Anchorage Hotel 2, LLC                                   500 West Third Avenue                     Anchorage
     6   Philips Bryant Park LLC                                     40 West 40th Street                        New York
     7   Granite Park LLC                                            114 West 40th Street                      New York
     9   The Plaza at 835 W. Hamilton Street LP                      835 West Hamilton Street                  Allentown
     13   CS Albany Realty, LLC                                       189 Wolf Road                             Albany
    16   LaGuardia Associates, L.P.                                  104-04 Ditmars Boulevard                  East Elmhurst
    18   Hendon Golden East, LLC                                     1100 North Wesleyan Boulevard             Rocky Mount
        Crabb River and Sansbury, Ltd., Ellis Creek and Highway
        90-A, Ltd., Grand Parkway and New Territory Boulevard,
        Ltd., River Pointe Investment, Ltd., Bay Area and
        Highway Three, Ltd., Bay Area and Seawolf, Ltd., Mason
    20   and Cypresswood, Ltd., Pineloch and El Camino Investment    Various                                   Victorville
  20.01                                                               1001 and 1051 Pineloch Drive              Houston
  20.02                                                              5720-5818 New Territory Boulevard         Sugar Land
  20.03                                                               411 Bay Area Boulevard                    Houston
  20.04                                                              6350 Highway 90A                          Sugar Land
  20.05                                                              1270 Crabb River Road                     Richmond
  20.06                                                              15201 Mason Road                          Cypress
  20.07                                                              1250 Cypress Station Drive                Houston
  20.08                                                              404 River Pointe Drive                    Conroe
  20.09                                                              515 Bay Area Boulevard                    Houston
  20.1                                                               3323 South Burke Road                     Pasadena
    21   Prime Outlets At Pleasant Prairie II LLC                    11211 120th Avenue                        Pleasant Prairie
    25   Columbia Properties Oklahoma City, LLC                      3233 Northwest Expressway                 Oklahoma City
    26   1320 W. Fullerton L.L.C.                                    1320 West Fullerton Avenue                Chicago
    27   Field Family Associates LLC                                  144-10 135th Avenue                       Jamaica
    28   KAIS, LLC                                                   2155 Iron Point Road                      Folsom
    29   WSV Dorchester Limited Partnership                          3010-3190 West 14th Avenue                Denver
    31   TR-VSS (MI) QRS 16-90, Inc.                                 4505 West 26 Mile Road                    Washington
    35   Prado Acquisition, LLC                                      25101 South Tamiami Trail                  Bonita Springs
        Sequoia Courtney Manor, LP, Sequoia Courtney Manor 1,
        LP, Sequoia Courtney Manor 2, LP, Sequoia Courtney Manor
        3, LP, Sequoia Courtney Manor 4, LP, Sequoia Courtney
        Manor 5, LP, Sequoia Courtney Manor 6, LP, Sequoia
        Courtney Manor 7, LP, Sequoia Courtney Manor 8, LP,
        Sequoia Courtney Manor 9, LP, Sequoia Courtney Manor 10,
        LP, Sequoia Courtney Manor 11, LP, Sequoia Courtney
        Manor 12, LP, Sequoia Courtney Manor 13, LP, Sequoia
        Courtney Manor 14, LP, Sequoia Courtney Manor 15, LP,
        Sequoia Courtney Manor 16, LP, Sequoia Courtney Manor
        17, LP, Sequoia Courtney Manor 19, LP, Sequoia Courtney
        Manor 20, LP, Sequoia Courtney Manor 22, LP, Sequoia
        Courtney Manor 23, LP, Sequoia Courtney Manor 24, LP,
        Sequoia Courtney Manor 25, LP, Sequoia Courtney Manor
        26, LP, Sequoia Courtney Manor 28, LP, Sequoia Courtney
        Manor 29, LP, Sequoia Courtney Manor 30, LP, Sequoia
    38   Courtney Manor 31, LP, Sequoia Courtney Manor 32, LP        9100 Independence Parkway                 Plano
        HMBF05 Newburyport MA LLC, SVMMC05 Toledo OH LLC, TCI06
    39   Burnsville MN LLC                                           Various                                    Various
  39.01                                                              12000 Portland Avenue South               Burnsville
  39.02                                                              2 Opportunity Way                          Newburyport
  39.03                                                              3930 Sunforest Court                      Toledo
    42   Palmer Square, LLC                                          200 Petersville Road                      New Rochelle
    52   South Cove Development II, LLC                              Lefante Way                               Bayonne
    54   DLP Hotel Group, LLC                                        Various                                   Various
  54.01                                                               20 Sanford Drive                          Fredericksburg
  54.02                                                              15 Salisbury Drive                        Stafford
    55   FPA Ashton Springs Associates, LLC                           25220 109th Place Southeast               Kent
    59   Brentwood RI LLC                                            1060 Brentwood Road, Northeast            Washington
    60   Rislake, LLC                                                501 North 116th Avenue N                  St. Petersburg
        Sterling/Roseland Associates, L.L.C., Klein Roseland,
    63   L.L.C.                                                      555 Eagle Rock Avenue                     Roseland
    67   Paramount Commons at Whiting, LLC                           1180 Highway 70                           Manchester
        First Park Ten Coco San Antonio, L.P., Slee Grand
    70   Prairie, L.P., OB Midway NC Gladstone Commercial LLC        Various                                    Various
  70.01                                                              6550 First Park Ten Boulevard             San Antonio
  70.02                                                              725 North Great Southwest Parkway         Arlington
  70.03                                                              9698 Old US Highway 52                    Lexington
    71   Lindsey Office Properties, LLC                              1200 East Joyce Boulevard                 Fayetteville
    72   ATL Investors LLC                                           725 West Pioneer Trace                    Pendleton
    74   Heartland Centre L.L.C.                                     1275 Richmond Avenue                      Staten Island
    75   Pioneer Place, LLC                                           333 - 343 South Kirkwood Road             Kirkwood
    76   HHHA Partners, Ltd.                                         901 Wilson Road                           Conroe
    80   Lofts at the Mill, L.P.                                      800 James Avenue                          Scranton
    81   MRM Fresno LLC                                              3366 East Muscat Avenue                   Fresno
    82   PSC Medford, LLC                                            2380 Poplar Drive                         Medford
    84   Frog Pond at Natchitoches, LLC                              3800 University Parkway                   Natchitoches
    85   Tweet Canton, LLC                                           10 and 40 Pequot Way                       Canton
    87   C&K 386 North Wabasha Street LLC                            386 North Wabasha Street                  St. Paul
    88   Brighton Way, Ltd.                                          9625-9635 Brighton Way                    Beverly Hills
    90   445 Simarano Drive Marlborough LLC                          445 Simarano Drive                        Marlborough
    91   Alliance Hotel II, Ltd.                                     13400 North Freeway                       Fort Worth
    92   ZP NO. 173, LLC                                             6840 Market Street                        Wilmington
    95   Parkway Crossing Phase Two, LLC                             1200 South Geneva Road                    Orem
    96   Falls Plaza Venture, LLC, GMK-Falls Plaza, LLC              North 18 West 15066 Appleton Avenue       Menomonee Falls
    98   W.B. - C.F. Associates Limited Partnership III              923 Maplewood Drive                       Cedar Falls
   100   Lindy-Zell ATT Texas, LLC                                    Various                                   Various
100.01                                                              15100 FAA Boulevard                       Fort Worth
100.02                                                              3900 Dacoma Street                        Houston
   101   UCM/FPI-Cobalt, LLC                                         2200 First Avenue South                   Seattle
   106   RDO Preston Place Associates, LLC                           Various                                    Bossier City
106.01                                                              414 Preston Boulevard                     Bossier City
106.02                                                              400 Preston Boulevard                     Bossier City
   107   Falls Omni LP                                               6101 Antoine Drive                        Houston
   108   Plaza Del Rey, LP                                           5700-5720 Bellaire Boulevard              Houston
   114   Stone Quarry, LLC                                           91, 93, & 95 Wagner Road                  Monaca
   117   215 Ohio, L.L.C.                                            215 West Ohio Street                      Chicago
   119   17200 Perimeter Office Partners, L.L.C.                     17200 North Perimeter Drive               Scottsdale
   122   Victorville Furniture, L.P.                                 12704 Amargosa Road                       Victorville
   123   Tamiami Square of Naples Building 300, LLC                   14700 Tamiami Trail North                 Naples
   125   Club @ Stablechase, LP                                      13504 Schroeder Road                      Houston
   126   Windsor Shoppes, LLC and Robert E. Simons                   1520, 1540, 1550 and 1560 Main Street     Windsor
   127   Micarles, LLC                                               3350 Rogerdale Road                       Houston
   128   Moradi Enterprises L.L.C.                                   2439 Kuser Road                           Hamilton Township
   130   FPA Northridge Associates, L.P.                             93 Castro Street                          Salinas
   134   Johnstown Plaza Holding Company, LLC                        625-733 West Coshocton Street             Johnstown
   137   ABMAR Grasslands, LLC                                       14445 Grasslands Drive                    Englewood
   138   New Lake Hill L.L.C.                                        1700-1730 Lakeville Road                  New Hyde Park
                                                                    780 and 800 South Michigan Street, 801
   140    Michigan Street Buildings, LLC                             and 808 South Fidalgo Street              Seattle
   144   InnerBrand, LLC                                              5849 Peachtree Road                       Chamblee
   147   RAM Cargo I, LLC                                            Various                                   Doral
147.01                                                              9800 Northwest 17 Street                  Doral
147.02                                                              9475 Northwest 13th Street                Doral
   148   FSF Parc Bordeaux Associates, LLC                           3410 Rue Chanel                           Indianapolis
        SMP CPW 2300-4915, LLC, Cathedral CPW 2300-4915, LLC,
        Ohmann FT CPW 2300-4915, LLC, Swoish FT CPW 2300-4915,
        LLC, Van Ness FT CPW 2300-4915, LLC, SVN CPW 2300-4915,     2300 Englert Drive and 4915 Prospectus
   151   LLC                                                          Drive                                     Durham
   152   VU Enterprises, Inc.                                        1208 - 1280 South Abel Street             Milpitas
   154   Lamar Northwend, LTD.                                        9515 North Lamar Boulevard                Austin
   155   ZNZ Enterprises, LLC                                        1201 Searless Avenue                      Las Vegas
   156   Atrium One LLC                                               5618 Odana Road                           Madison
   157   Revenue Properties (Danville), LLC                          202 Stinson Drive                         Danville
   161   F&F Monterey Park Associates, LLC                           2054 Saturn Street                        Monterey Park
   163   Mutual Investments, LLC                                     Various                                   Cincinnati
163.01                                                              167 Anderson Ferry Road                    Cincinnati
163.02                                                              6380 Cheviot Road                         Cincinnati
163.03                                                              2378-2436 Boudinot Avenue                 Cincinnati
   165   Selig Real Estate Holdings XXVIII, LLC                      401 Queen Anne Avenue North               Seattle
   166   Manor Road Venture LP                                       381 Colonial Manor Road                   North Huntingdon
   169   ZP NO. 172, LLC                                             1925 and 1929 Oleander Drive              Wilmington
   170   Genvest Corporation                                         28 Diana Lane                             Dracut
   173   Al - Shams, Inc.                                             52 Fitchburg Road                         Townsend
                                                                   46-88 Cornelia Street, 67-83 Lister
   174   Newark Market, LLC                                          Avenue, 55-60 Joseph Street               Newark
   179   Empire Delaware, LLC                                        54 Cheswold Boulevard                     Newark
   181   Lakepointe West L.L.C.                                      4045 North West 64th Street                Oklahoma City
        THM-Mansfield 1136 Vine LLC, THM-Mansfield 402 Lawrence
   183   LLC, THM-Mansfield Fennaway Apartments LLC                  Various                                   Various
183.01                                                               1136 Vine Street                          Liverpool
183.02                                                              1-36 Fenner Street                        Cazenovia
183.03                                                              402 Lawrence Avenue                       Syracuse
   187   Sargent Center Limited Partnership                          5601-5615 Sargent Road                    Hyattsville
   188   Harrisburg Plaza, Ltd.                                      5104 Harrisburg Boulevard                 Houston
   189   Columbia Shopping Center Limited                            4800 Columbia Avenue                      Dallas
   194   The Barrett Limited Partnership II                          1401 Plainfield Naperville Road           Naperville
   195   A.K. Investment Properties, Inc.                            1024 Ashwood Court                        Gastonia
   197   3923 Woodley Rd., LLC                                       3923 Woodley Road                         Montgomery
   199   610 East Morehead, LLC                                      610 East Morehead Street                  Charlotte
   202   Dan Z Cornwall Holdings Corp.                               55 Quaker Avenue                          Cornwall
   203   Friends Realty Associates, LLC                              216 Quaker Road                           Queensbury
   204   WK Miramar LLC, JG Miramar LLC                              8901 Miramar Parkway                      Miramar
   205   Total Fitness Center Layton, LLC                             18 North Fort Lane                        Layton
   210   Urth Santa Monica Development, LLC                          2327 Main Street                          Santa Monica
   211   Ponca Shopping Center, LLC                                  2900 North 14th Street                    Ponca City
   213   FMKT II, Inc.                                               2114 Lakeway Boulevard                    Lakeway
   216   WMF Gentry Apartments, Ltd.                                 13925 Alderson                             Houston
   219   Mahin Trust                                                 95 East Main Street                       Westborough
   221   Fairfield Country Shops II Associates, LP                   15202 Mason Road                          Cypress
   224   Greatwood Country Shops I Associates, LP                    1480 Crabb River Road                     Richmond
   225   Cinco Pad Associates, LP                                    3333 Mason Road                           Katy
   226   FRP Fairfield Village Associates, LP                        15050 Fairfield Village Drive             Cypress

<CAPTION>


                                                                                                                            Interest
Loan #    State      Zip Code    County                        Property Name                               Size      Measure       Rate (%)
------    -------    --------    --------------------------    ----------------------------------------    ------    -----------   --------
<S>       <C>         <C>         <C>                           <C>                                         <C>       <C>           <C>
     4    SC            29928    Beaufort                      Marriott - Hilton Head Island                  512    Rooms          5.79000
     5    AK            99501    Anchorage                     Hilton - Anchorage                             606    Rooms          6.10000
     6    NY            10018    New York                      Bryant Park Hotel                              128    Rooms          5.75000
     7    NY            10018    New York                      Courtyard by Marriott - Times
                                                           Square South                                   244    Rooms          5.69000
     9    PA            18101    Lehigh                        The Plaza at PPL Center                     252193    Square Feet    5.75000
    13    NY            12205    Albany                        Marriott - Albany, New York                    359    Rooms          5.79000
    16    NY            11369    Queens                        Crowne Plaza - LaGuardia                       358    Rooms          7.02000
    18    NC            27804    Nash                          Golden East Crossing                        461699    Square Feet    5.67000
    20    TX          Various     Various                       Concorde Portfolio I                        200031    Square Feet    6.04000
  20.01    TX            77062    Harris                        Space City Complex                           52196    Square Feet    6.04000
  20.02    TX            77479    Fort Bend                     Grand Parkway                                22875    Square Feet    6.04000
  20.03    TX            77058    Harris                        Concorde Centre                              45902    Square Feet    6.04000
  20.04    TX            77478    Fort Bend                     New Territory Country Shops                  14228    Square Feet    6.04000
  20.05    TX            77469    Fort Bend                     Greatwood Country Shops                      14220    Square Feet    6.04000
  20.06    TX            77433    Harris                        Fairfield Country Shops                      16385    Square Feet    6.04000
  20.07    TX            77090    Harris                        Cypress Station                              14300    Square Feet    6.04000
  20.08    TX            77304    Montgomery                    Conroe Professional Building                  9000    Square Feet    6.04000
  20.09    TX            77058    Harris                        Concorde Centre II                             5925    Square Feet    6.04000
  20.1    TX            77504    Harris                        Pasadena Professional Building                5000    Square Feet    6.04000
    21    WI            53158    Kenosha                       Prime Outlets at Pleasant Prairie           142369    Square Feet    6.01000
    25    OK            73112    Oklahoma                      Marriott - Oklahoma City                       354    Rooms          5.79000
    26    IL            60614    Cook                          Lake Shore Athletic Club                    136900    Square Feet    6.47000
    27    NY            11436    Queens                        Hampton Inn - JFK                              216    Rooms          6.64000
    28    CA            95630    Sacramento                    Kaiser Foundation Health Plan               121378    Square Feet    5.79000
    29    CO            80204    Denver                        The Overlook Apartments                        475    Units          5.83000
    31    MI            48094    Macomb                         TRW Automotive Inc.                         279625    Square Feet    5.60000
    35    FL            34134    Lee                           The Prado at Spring Creek                   152072    Square Feet    5.98000
    38    TX            75025    Collin                         Courtney Manor Apartments                      322    Units          6.19000
    39    Various    Various     Various                       The Gladstone Telex Portfolio               208066    Square Feet    5.79000
  39.01    MN            55337    Dakota                        Telex Building                              114100    Square Feet    5.79000
  39.02    MA            01950    Essex                         Home Made Brand Foods Building               70598    Square Feet    5.79000
  39.03    OH            43623    Lucas                         St. Vincent Mercy Medical Center             23368    Square Feet    5.79000
    42    NY            10801    Westchester                   Palmer Square                                74107    Square Feet    6.03000
    52    NJ             07002    Hudson                        South Cove Commons                           96620    Square Feet    6.00000
    54    VA         Various     Stafford                      Wingate Inn Portfolio                          228    Rooms          5.86000
  54.01    VA            22406    Stafford                      Wingate Inn Portfolio -
                                                             Fredericksburg, VA                           129    Rooms          5.86000
  54.02    VA            22554    Stafford                       Wingate Inn Portfolio - Stafford, VA            99    Rooms          5.86000
    55    WA            98030    King                          Ashton Springs Apartments                      329    Units          6.05000
    59    DC            20018    District of Columbia          Rhode Island Place                           57529    Square Feet    6.35000
    60    FL            33716    Pinellas                      Lakeside Village                               304    Units          6.34000
    63    NJ            07068    Essex                         Eagle Rock Commons                           37159    Square Feet    5.66000
    67    NJ            08759    Ocean                         Whiting Commons                             131046    Square Feet    5.75000
    70    Various    Various     Various                       Gladstone Portfolio                         278245    Square Feet    5.76000
  70.01    TX            78213    Bexar                         Corinthian College Office/Flex               60245    Square Feet    5.76000
  70.02    TX            76011    Tarrant                       Sara Lee Bakery                              64000    Square Feet    5.76000
  70.03    NC            27295    Davidson                      Owens-Brockway Warehouse                    154000    Square Feet    5.76000
    71    AR            72703    Washington                    Lindsey Office Building                      68750    Square Feet    5.71000
    72    IN            46064    Madison                       Atlas Cold Storage                          158928    Square Feet    5.80000
    74    NY            10314    Richmond                      Heartland Village Shopping Center            56819    Square Feet    5.49000
    75    MO            63122    St. Louis                     Pioneer Place                                83447    Square Feet    5.75000
    76    TX            77301    Montgomery                    Heritage at Hooper Hill                        210    Units          5.87000
    80    PA            18510    Lackawanna                    Lofts at the Mill                                89    Units          6.01000
    81    CA            93725    Fresno                        Produce Container Building                  333470    Square Feet    6.26000
    82    OR            97504    Jackson                       Poplar Square Shopping Center               116583    Square Feet    5.68000
    84    LA            71458    Natchitoches                  Frog Pond Apartments                           480    Beds           5.96000
    85    MA            02021    Norfolk                       Tweeter Home Entertainment Group
                                                             Headquarters                              145350    Square Feet    5.67000
    87    MN            55102    Ramsey                        Ecolab Building                             153763     Square Feet    5.70000
    88    CA            90210    Los Angeles                   Brighton Way                                 20520    Square Feet    5.58000
    90    MA            01752    Middlesex                     445 Simarano Drive                           176020    Square Feet    5.85000
    91    TX            76177    Tarrant                       Residence Inn Alliance Airport                 111    Rooms          5.93000
    92    NC            28405    New Hanover                   Ogden Commons                                 76249    Square Feet    5.79000
    95    UT            84058    Utah                          Parkway Crossing Phase II                      394    Beds           6.35000
    96    WI            53051    Waukesha                      Falls Plaza                                  123036    Square Feet    5.49000
    98    IA            50613    Black Hawk                    College Square Apartments                      436    Beds           5.65000
   100    TX         Various     Various                       AT&T Portfolio                              127729    Square Feet    5.61000
100.01    TX            76155    Tarrant                       Fort Worth AT&T Call Center                  64292    Square Feet    5.61000
100.02    TX            77092    Harris                        Houston AT&T Revenue Management Center       63437    Square Feet    5.61000
   101    WA            98134    King                          Cobalt Building                              93119    Square Feet    5.63000
   106    LA            71111    Bossier                        Preston Place & Port Au Prince Portfolio       272    Units          5.75000
106.01    LA            71111    Bossier                       Preston Place Apartments                       148    Units          5.75000
106.02    LA            71111    Bossier                        Port Au Prince Apartments                      124    Units          5.75000
   107    TX            77091    Harris                        Falls on Antoine                               348    Units          5.98000
   108    TX            77081    Harris                        Plaza Del Rey                                58646    Square Feet    5.83000
   114    PA            15061    Beaver                        Stone Quarry Commons                         67407    Square Feet    5.76000
   117    IL             60610    Cook                          Electronic Arts Building                     45626    Square Feet    6.19000
   119    AZ            85255    Maricopa                      Cachet Homes Perimeter Center Office         42418    Square Feet    5.73000
   122    CA            92392    San Bernardino                Wickes Furniture                             39014    Square Feet    6.11000
   123    FL            34110    Collier                       Tamiami Square                               31289    Square Feet    5.75000
   125    TX            77070    Harris                        Club at Stablechase                            133    Units          5.75000
   126    CO            80550    Weld                          New Windsor Marketplace                      96987    Square Feet    5.67000
   127    TX            77042    Harris                        3350 Rogerdale                              192007    Square Feet    6.00000
   128    NJ            08690    Mercer                        Medical Diagnostic Laboratories              60000    Square Feet    5.70000
   130    CA            93906    Monterey                      Northridge Villas                              104    Units          5.71000
   134    OH            43031    Licking                       Johnstown Village Square                     80178    Square Feet    5.88000
   137    CO            80112    Denver                        Baxa Corporate Headquarters                 105651    Square Feet    5.58000
   138    NY            11040    Nassau                        New Lake Hill Shopping Center                 39717    Square Feet    5.64000
   140    WA            98108    King                          The Michigan Street Buildings                78913    Square Feet    6.40000
   144    GA            30341    DeKalb                        5849 Peachtree Road                          206040    Square Feet    6.04000
   147    FL            33172    Miami-Dade                    Agriflora Group & Emerald Farms
                                                            Portfolio                                   79686    Square Feet    5.83000
147.01    FL            33172    Miami-Dade                    Emerald Farms                                44065    Square Feet    5.83000
147.02    FL            33172    Miami-Dade                    Agriflora Group                              35621    Square Feet    5.83000
   148    IN            46227    Marion                        Parc Bordeaux Apartments                       208    Units          5.62000
   151    NC            27713    Durham                        Commercial Park West Buildings 2300
                                                            and 4915                                    98577    Square Feet    5.75000
   152    CA            95035    Santa Clara                   Liberty Plaza                                29638    Square Feet    5.62000
   154    TX            78753    Travis                        Northwend Shopping Center                    63753    Square Feet    5.70000
   155    NV            89101    Clark                         Reddy Ice                                   110000    Square Feet    6.28000
   156    WI            53719    Dane                          Atrium Office Building                       33108    Square Feet    6.44000
   157    VA            24540    Danville City                 202 Stinson Drive                           259728    Square Feet    5.71000
   161    CA            91755    Los Angeles                   Monterey Park                                54103    Square Feet    5.62000
   163    OH         Various     Hamilton                      Mutual Investments LP                           250    Units          5.71000
163.01    OH            45238    Hamilton                      River Bend                                     120    Units          5.71000
163.02    OH            45247    Hamilton                      The Oaks                                         90    Units          5.71000
163.03    OH            45238    Hamilton                      Boudinot                                        40    Units          5.71000
   165    WA            98109    King                          401 Queen Anne                               14400    Square Feet    6.01000
   166    PA            15642    Westmoreland                  QXL                                          70000    Square Feet    6.48000
   169    NC            28403    New Hanover                   Oleander Plaza                               50450    Square Feet    5.79000
   170    MA            01826    Middlesex                     28 Diana Lane                                69000    Square Feet    5.86000
   173    MA            01469    Middlesex                      Pine Ridge Estates                              90    Units          5.75000
   174    NJ            07105    Essex                         55 Joseph Street                             96000    Square Feet    6.00000
   179    DE            19713    New Castle                     Chasemont Apartments                            83    Units          5.85000
   181    OK            73116    Oklahoma                      Lakepointe West Office                       85246    Square Feet    5.93000
   183    NY         Various     Various                       Maidman Syracuse Portfolio                     137    Units          5.83000
183.01    NY            13088    Onondaga                      Pine Tree Apartments                            65    Units          5.83000
183.02    NY            13035    Madison                       Fennaway Green Apartments                       36    Units          5.83000
183.03    NY            13212    Onondaga                      Lawrence Terrace                                36    Units          5.83000
   187    MD             20782    Prince Georges                Sargent Center                               55582    Square Feet    5.88000
   188    TX            77011    Harris                        Harrisburg Plaza                             22746    Square Feet    5.89000
   189    TX            75226    Dallas                        Columbia Fitzhugh Shopping Center            49390    Square Feet    6.63000
   194    IL            60564    Dupage                        Clocktower Square                            15283    Square Feet    6.13000
   195    NC            28054    Gaston                        Fern Forest Apartments                         181    Units          6.47000
   197    AL            36116    Montgomery                    Hidden Creek Village Apartments                120    Units          5.65000
   199    NC            28202    Mecklenburg                   610 East Morehead Street                     20200    Square Feet    5.95000
   202    NY            12518    Orange                        Cornwall Towne Center                        20303    Square Feet    5.88000
   203    NY            12804    Warren                        CVS Plaza - Queensbury, NY                   25008    Square Feet    5.86000
   204    FL            33025    Broward                       Miramar Professional Plaza                    30536    Square Feet    6.18000
   205    UT            84041    Davis                         Gold's Gym Layton, UT                        42247    Square Feet    6.22000
   210    CA            90405    Los Angeles                   Urth Cafe                                      5288    Square Feet    6.26000
   211    OK            74601    Kay                           Ponca City Shopping Center                   90222    Square Feet    5.93000
   213    TX            78734    Travis                        Lakeway Market                                11728    Square Feet    6.10000
   216    TX            77015    Harris                        Gentry Apartments                              106    Units          6.00000
   219    MA            01581    Worcester                     95 East Main Street                          14955    Square Feet    5.85000
   221    TX            77433    Harris                        Fairfield Country Shops II                   12020    Square Feet    6.04000
   224    TX            77469    Fort Bend                      Greatwood Country Shops - Phase II            7400    Square Feet    6.04000
   225    TX            77450    Fort Bend                     Westheimer and Mason                          6000    Square Feet    6.04000
   226    TX            77433    Harris                         Fairfield Village/Market                      5200    Square Feet    6.04000

<CAPTION>





         Net Mortgage                                                            Maturity/                                Monthly Debt
Loan #    Interest Rate    Original Balance    Cutoff Balance    Term    Rem. Term    ARD Date     Amort. Term    Rem. Amort.    Service
------    -------------    ----------------    --------------    ----    ---------    ---------    -----------    -----------    ------------
<S>       <C>               <C>                 <C>               <C>     <C>          <C>          <C>            <C>            <C>
     4          5.76946         125,000,000       124,609,905     120          117    12/01/16             360            357         732,645
     5           6.07946          95,000,000        95,000,000     120          120    03/01/17             360            360         575,695
     6          5.72946          90,000,000        90,000,000     120          118    01/01/17             360            360         525,216
      7          5.66946          90,000,000        89,589,759     120          117    12/01/16             300            297         562,937
     9          5.72946          75,000,000        75,000,000     120          117    12/01/16             360            360         437,680
    13          5.76946          65,000,000        64,797,151     120          117    12/01/16             360            357         380,976
    16          6.99946          50,000,000        50,000,000     120          120    03/01/17             360            360         333,323
    18          5.64946          49,000,000        49,000,000     120          119    02/01/17             360            360         283,465
    20          6.01946          41,600,000        41,600,000     120          120    03/01/17             360             360         250,484
  20.01                           9,455,000         9,455,000     120          120    03/01/17             360            360
  20.02                           9,235,000         9,235,000     120          120    03/01/17             360             360
  20.03                           8,960,000         8,960,000     120          120    03/01/17             360            360
  20.04                           2,810,000         2,810,000     120          120    03/01/17             360            360
  20.05                            2,620,000         2,620,000     120          120    03/01/17             360            360
  20.06                           2,590,000         2,590,000     120          120    03/01/17             360            360
  20.07                           2,340,000         2,340,000     120          120    03/01/17             360            360
  20.08                           1,690,000         1,690,000     120          120    03/01/17             360            360
  20.09                           1,090,000         1,090,000     120          120    03/01/17             360            360
  20.1                             810,000           810,000     120          120    03/01/17             360            360
    21          5.98946          38,300,000        38,300,000     119          117    12/01/16             360            360         229,874
    25          5.76946          34,400,000        34,292,646     120          117    12/01/16             360            357         201,624
    26          6.44946          33,500,000        33,457,497     120          119    02/01/17             360            359         211,082
    27          6.61946          32,500,000        32,500,000     120          119    02/01/17             360            360         208,424
    28          5.76946          31,840,000        31,840,000     120          117    12/01/16               0              0         155,762
    29          5.80946          31,000,000        31,000,000     120          116    11/01/16             360            360         182,486
    31          5.57946          30,400,000         30,400,000     120          117    12/01/16             360            360         174,520
    35          5.91946          28,500,000        28,500,000     120          117    12/01/16             360            360         170,506
    38          6.16946          23,000,000        23,000,000     120          116    11/01/16             360            360         140,719
    39          5.76946          21,846,000        21,846,000     120          118    01/01/17             360            360         128,043
  39.01                           12,000,000        12,000,000     120          118    01/01/17             360            360
  39.02                           6,846,000         6,846,000     120          118    01/01/17             360            360
  39.03                           3,000,000          3,000,000     120          118    01/01/17             360            360
    42          6.00946          21,000,000        20,954,830     120          118    01/01/17             360            358         126,311
    52          5.97946          18,500,000        18,500,000     118          115    10/01/16             360            360         110,917
    54          5.83946          17,800,000        17,800,000     120          118    01/01/17             360            360         105,123
  54.01                           9,050,000         9,050,000     120          118    01/01/17             360            360
  54.02                           8,750,000         8,750,000     120          118    01/01/17             360            360
    55          6.02946          17,750,000        17,750,000     120          113    08/01/16               0              0          90,732
    59          6.32946          17,000,000        17,000,000     119          117    12/01/16             360            360         105,780
    60          6.31946          16,750,000        16,750,000      60           58    01/01/12               0              0          89,725
    63          5.63946          15,000,000        15,000,000     120          120    03/01/17             360            360          86,680
    67          5.72946          14,800,000        14,800,000     120          119    02/01/17               0              0          71,902
    70          5.73946          14,309,000        14,309,000     120          117    12/01/16             360            360          83,594
  70.01                            7,260,000         7,260,000     120          117    12/01/16             360            360
  70.02                           4,168,000         4,168,000     120          117    12/01/16             360            360
  70.03                           2,881,000         2,881,000     120          117    12/01/16             360            360
    71          5.68946          13,900,000        13,855,960     120          117    12/01/16             360            357          80,764
    72          5.77946          13,600,000        13,600,000     120          118    01/01/17             360            360          79,798
    74          5.46946          13,400,000        13,400,000     120          118    01/01/17               0              0          62,156
    75          5.72946          13,400,000         13,400,000     120          118    01/01/17             360            360          78,199
    76          5.84946          13,200,000        13,200,000     120          116    11/01/16             360            360          78,041
    80          5.98946          12,800,000        12,800,000     120          117    12/01/16             360            360          76,825
    81          6.23946          12,750,000        12,712,359     115          113    08/01/16             300            298          84,187
    82          5.65946           12,280,000        12,280,000     120          118    01/01/17               0              0          58,933
    84          5.93946          12,000,000        12,000,000     120          120    03/01/17             360            360          71,638
    85           5.64946          12,000,000        12,000,000     120          119    02/01/17             360            360          69,420
    87          5.67946          11,500,000        11,500,000     120          118    01/01/17             360            360          66,746
    88          5.55946          11,300,000        11,300,000      60           58    01/01/12               0              0          53,275
    90          5.82946          11,000,000        11,000,000     120          118    01/01/17             360            360          64,894
    91          5.90946          11,000,000        11,000,000     120          117    12/01/16             360            360          65,456
    92          5.76946          11,000,000        10,975,392     120          118    01/01/17             360            358          64,473
    95          6.32946          10,700,000        10,700,000     120          116    11/01/16             360            360          66,579
    96          5.46946          10,625,000        10,625,000     120          119    02/01/17             360             360          60,261
    98          5.62946          10,450,000        10,450,000      84           82    01/01/14             360            360          60,321
   100          5.58946          10,200,000        10,200,000     120          118    01/01/17              360            360          58,620
100.01                           5,400,000         5,400,000     120          118    01/01/17             360            360
100.02                           4,800,000         4,800,000     120          118    01/01/17             360            360
   101          5.60946          10,200,000        10,200,000      84           82    01/01/14               0              0          48,520
   106          5.72946           9,500,000         9,500,000     120          117    12/01/16             360             360          55,439
106.01                           5,834,646         5,834,646     120          117    12/01/16             360            360
106.02                           3,665,354         3,665,354     120          117    12/01/16             360             360
   107          5.95946           9,350,000         9,350,000     120          108    03/01/16             360            360          55,938
   108          5.80946           9,120,000         9,120,000     120          116    11/01/16               0              0          44,923
   114          5.73946           8,400,000         8,400,000     120          119    02/01/17             360            360          49,074
   117          6.16946           8,000,000         7,989,570      60           59    02/01/12             360             359          48,946
   119          5.70946           7,950,000         7,950,000     120          118    01/01/17             360            360          46,293
   122          6.04946           7,750,000         7,750,000     120          120    03/01/17              360            360          47,015
   123          5.72946           7,700,000         7,700,000     120          118    01/01/17             360            360          44,935
   125          5.72946           7,500,000         7,500,000     120          118    01/01/17             360            360          43,768
   126          5.64946           7,500,000         7,500,000     120          118    01/01/17               0              0          35,930
   127          5.97946           7,500,000         7,477,511     120          117    12/01/16             360            357          44,966
   128          5.62946           7,500,000         7,476,192     120          117    12/01/16             360            357          43,530
   130          5.68946           7,400,000         7,400,000     120           118    01/01/17             360            360          42,997
   134          5.85946           7,200,000         7,200,000     120          118    01/01/17             360            360          42,614
   137          5.55946           7,100,000         7,100,000     120          118    01/01/17             360            360          40,670
   138          5.61946           7,100,000         7,100,000     120          118    01/01/17             360            360          40,939
   140          6.37946           7,000,000          7,000,000     126          118    01/01/17             360            360          43,785
   144          5.95946           6,800,000         6,785,397     120          118    01/01/17             360            358          40,944
   147          5.80946           6,600,000         6,600,000     120          118    01/01/17             360            360          38,852
147.01                           3,727,059         3,727,059     120          118    01/01/17             360            360
147.02                           2,872,941         2,872,941     120          118    01/01/17             360            360
   148          5.59946           6,500,000         6,500,000     120          117    12/01/16             360            360          37,397
   151          5.72946           6,350,000          6,350,000     120          118    01/01/17             360            360          37,057
   152          5.59946           6,200,000         6,200,000     120          118    01/01/17             360            360          35,671
   154          5.67946           6,000,000         6,000,000     120          118    01/01/17             360            360          34,824
   155          6.25946           6,000,000         6,000,000     120          120    03/01/17             360            360          37,060
   156          6.41946            5,985,000         5,977,385     120          119    02/01/17             360            359          37,593
   157          5.68946           5,950,000         5,931,148     117          114    08/28/16             360            357          34,572
   161          5.59946           5,750,000         5,750,000     120          118    01/01/17             360            360          33,082
   163          5.68946           5,700,000         5,687,080     120          118    01/01/17             360            358          33,119
163.01                           3,137,516         3,130,404     120          118    01/01/17             360            358
163.02                           1,987,453         1,982,948     120          118    01/01/17             360            358
163.03                              575,032           573,728     120          118    01/01/17             360            358
   165          5.98946           5,465,000         5,465,000     120          119    02/01/17             360            360          32,801
   166          6.45946           5,500,000         5,462,383     120          112    07/01/16             360            352          34,691
   169          5.76946           5,250,000         5,238,255     120          118    01/01/17             360            358          30,771
   170          5.78946           5,150,000         5,150,000     120          119    02/01/17             360            360          30,415
   173          5.72946           5,000,000         5,000,000     120          118    01/01/17               0              0          24,291
   174           5.97946           5,000,000         4,989,192     120          118    01/01/17             360            358          29,978
   179          5.82946           4,850,000         4,850,000     120          118    01/01/17             360            360          28,612
    181          5.90946           4,800,000         4,791,417     120          119    02/01/17             300            299          30,721
   183          5.80946           4,725,000         4,725,000     120          119    02/01/17             360            360           27,814
183.01                           2,091,393         2,091,393     120          119    02/01/17             360            360
183.02                           1,394,263         1,394,263     120          119    02/01/17             360            360
183.03                            1,239,344         1,239,344     120          119    02/01/17             360            360
   187          5.85946           4,300,000         4,300,000     120          119    02/01/17             360            360          25,450
   188          5.86946           4,265,000         4,265,000     120          116    11/01/16             360            360          25,270
   189          6.60946           4,250,000         4,244,689     119          118    01/01/17             360            359          27,227
   194          6.10946           3,815,000         3,809,996     120          119    02/01/17             360            359          23,193
   195          6.38946           3,765,000         3,748,401     120          115    10/01/16             360            355          23,723
   197          5.62946           3,700,000         3,700,000     120          118    01/01/17             360            360          21,358
   199          5.92946           3,600,000         3,585,429     120          116    11/01/16             360            356           21,468
   202          5.85946           3,500,000         3,500,000     120          119    02/01/17             360            360          20,715
   203          5.83946           3,500,000         3,500,000     120          118    01/01/17             360             360          20,670
   204          6.15946           3,239,000         3,223,841     120          115    10/01/16             360            355          19,796
   205          6.19946           3,200,000         3,190,501     120          118    01/01/17             300            298          21,050
   210          6.23946           2,800,000         2,800,000     120          119    02/01/17             360            360          17,258
   211          5.90946           2,720,000         2,720,000     120          118    01/01/17              360            360          16,186
   213          6.07946           2,600,000         2,600,000     120          117    12/01/16             360            360          15,756
   216          5.97946           2,280,000         2,273,163     120          117    12/01/16             360            357          13,670
   219          5.82946           2,000,000         2,000,000     120          118    01/01/17               0              0           9,885
   221          6.01946           1,950,000         1,950,000     120           120    03/01/17             360            360          11,741
   224          6.01946           1,080,000         1,080,000     120          120    03/01/17             360            360           6,503
   225          6.01946           1,070,000         1,070,000      120          120    03/01/17             360            360           6,443
   226          6.01946             800,000           800,000     120          120    03/01/17             360            360           4,817

<CAPTION>


         Servicing                                                                  Crossed    Originator/
Loan #    Fee Rate     Accrual Type    ARD (Y/N)    ARD Step Up (%)    Title Type       Loan       Loan Seller
------    ---------    ------------    ---------    ---------------    -------------    -------    -----------
<S>       <C>          <C>             <C>          <C>                <C>              <C>        <C>
     4      0.02000    Actual/360      No                             Fee                        CIBC
     5      0.02000    Actual/360      No                              Fee/Leasehold              CIBC
     6      0.02000    Actual/360      No                             Fee                        CIBC
     7      0.02000    Actual/360      No                             Fee                        CIBC
     9       0.02000    Actual/360      No                             Fee/Leasehold              CIBC
    13      0.02000    Actual/360      No                             Fee/Leasehold              CIBC
    16      0.02000    Actual/360      No                             Fee                         CIBC
    18      0.02000    Actual/360      No                             Fee                        CIBC
    20      0.02000    Actual/360      No                             Fee                        CIBC
  20.01                               No                             Fee                        CIBC
  20.02                               No                             Fee                        CIBC
  20.03                               No                             Fee                        CIBC
  20.04                               No                             Fee                        CIBC
  20.05                               No                             Fee                        CIBC
  20.06                               No                              Fee                        CIBC
  20.07                               No                             Fee                        CIBC
  20.08                               No                             Fee                        CIBC
  20.09                                No                             Fee                        CIBC
  20.1                               No                             Fee                        CIBC
    21      0.02000    Actual/360      No                             Fee                         CIBC
    25      0.02000    Actual/360      No                             Fee                        CIBC
    26      0.02000    Actual/360      No                             Fee                        CIBC
    27      0.02000    Actual/360      No                              Fee                        CIBC
    28      0.02000    Actual/360      No                             Fee                        CIBC
    29      0.02000    Actual/360      No                             Fee                        CIBC
    31      0.02000     Actual/360      No                             Fee                        CIBC
    35      0.06000    Actual/360      No                             Fee                        CIBC
    38      0.02000    Actual/360      No                             Fee                         CIBC
    39      0.02000    Actual/360      No                             Fee                        CIBC
  39.01                               No                             Fee                        CIBC
  39.02                               No                              Fee                        CIBC
  39.03                               No                             Fee                        CIBC
    42      0.02000    Actual/360      No                             Fee                        CIBC
    52      0.02000    Actual/360      No                             Fee                        CIBC
    54      0.02000    Actual/360      No                             Fee                        CIBC
  54.01                               No                             Fee                         CIBC
  54.02                               No                             Fee                        CIBC
    55      0.02000    Actual/360      No                             Fee                        CIBC
    59      0.02000    Actual/360      No                             Fee                        CIBC
    60      0.02000    Actual/360      No                             Fee                        CIBC
    63      0.02000    Actual/360      No                             Fee                        CIBC
    67      0.02000    Actual/360      No                             Fee                        CIBC
    70      0.02000    Actual/360      No                             Fee                        CIBC
  70.01                               No                             Fee                        CIBC
  70.02                               No                             Fee                        CIBC
  70.03                               No                             Fee                        CIBC
    71      0.02000    Actual/360      No                             Fee                        CIBC
    72      0.02000    Actual/360      No                             Fee                        CIBC
    74      0.02000    Actual/360      No                             Fee                        CIBC
    75      0.02000    Actual/360      No                             Fee                        CIBC
    76      0.02000    Actual/360      No                             Fee                        CIBC
    80      0.02000    Actual/360      No                              Fee                        CIBC
    81      0.02000    Actual/360      No                             Fee                        CIBC
    82      0.02000    Actual/360      No                             Fee                        CIBC
    84      0.02000    Actual/360      No                             Fee                        CIBC
    85      0.02000    Actual/360      No                             Fee                        CIBC
    87      0.02000    Actual/360      No                             Fee                         CIBC
    88      0.02000    Actual/360      No                             Fee                        CIBC
    90      0.02000    Actual/360      No                             Fee                        CIBC
    91      0.02000    Actual/360      No                              Fee                        CIBC
    92      0.02000    Actual/360      No                             Fee                        CIBC
    95      0.02000    Actual/360      No                             Fee                        CIBC
    96      0.02000    Actual/360      No                             Fee                        CIBC
    98      0.02000    Actual/360      No                             Fee                        CIBC
   100      0.02000    Actual/360      No                             Fee                         CIBC
100.01                               No                             Fee                        CIBC
100.02                               No                             Fee                        CIBC
   101      0.02000    Actual/360      No                              Fee                        CIBC
   106      0.02000    Actual/360      No                             Fee                        CIBC
106.01                               No                             Fee                        CIBC
106.02                               No                             Fee                        CIBC
   107      0.02000    Actual/360      No                             Fee                        CIBC
   108      0.02000    Actual/360      No                             Fee                        CIBC
   114      0.02000    Actual/360      No                             Fee                        CIBC
   117      0.02000    Actual/360      No                             Fee                        CIBC
   119      0.02000    Actual/360       No                             Fee                        CIBC
   122      0.06000    Actual/360      No                             Fee                        CIBC
   123      0.02000    Actual/360      No                             Fee                        CIBC
   125      0.02000    Actual/360      No                             Fee                        CIBC
   126      0.02000    Actual/360      No                             Fee                        CIBC
   127      0.02000    Actual/360      No                              Fee                        CIBC
   128      0.07000    Actual/360      No                             Fee                        CIBC
   130      0.02000    Actual/360      No                             Fee                        CIBC
   134      0.02000    Actual/360      No                             Fee                        CIBC
   137      0.02000    Actual/360      No                             Fee                        CIBC
   138      0.02000    Actual/360      No                             Fee                         CIBC
   140      0.02000    Actual/360      No                             Fee                        CIBC
   144      0.08000    Actual/360      No                             Fee                        CIBC
   147      0.02000    Actual/360      No                              Fee                        CIBC
147.01                               No                             Fee                        CIBC
147.02                               No                             Fee                        CIBC
   148      0.02000    Actual/360      No                             Fee                        CIBC
   151      0.02000    Actual/360      No                             Fee                        CIBC
   152      0.02000    Actual/360      No                             Fee                         CIBC
   154      0.02000    Actual/360      No                             Fee                        CIBC
   155      0.02000    Actual/360      No                             Fee                        CIBC
   156      0.02000    Actual/360      No                              Fee                        CIBC
   157      0.02000    Actual/360      No                             Fee                        CIBC
   161      0.02000    Actual/360      No                             Fee                        CIBC
   163       0.02000    Actual/360      No                             Fee                        CIBC
163.01                               No                             Fee                        CIBC
163.02                               No                             Fee                         CIBC
163.03                               No                             Fee                        CIBC
   165      0.02000    Actual/360      No                             Fee                        CIBC
   166      0.02000    Actual/360      No                             Fee                        CIBC
   169      0.02000    Actual/360      No                             Fee                        CIBC
   170      0.07000    Actual/360      No                             Fee                        CIBC
    173      0.02000    Actual/360      No                             Fee                        CIBC
   174      0.02000    Actual/360      No                             Fee                        CIBC
   179      0.02000    Actual/360      No                              Fee                        CIBC
   181      0.02000    Actual/360      No                             Fee                        CIBC
   183      0.02000    Actual/360      No                             Fee                        CIBC
183.01                                No                             Fee                        CIBC
183.02                               No                             Fee                        CIBC
183.03                               No                             Fee                         CIBC
   187      0.02000    Actual/360      No                             Fee                        CIBC
   188      0.02000    Actual/360      No                             Fee                        CIBC
   189      0.02000    Actual/360      No                              Fee                        CIBC
   194      0.02000    Actual/360      No                             Fee                        CIBC
   195      0.08000    Actual/360      No                             Fee                        CIBC
   197      0.02000    Actual/360      No                             Fee                        CIBC
   199      0.02000    Actual/360      No                             Fee                        CIBC
   202      0.02000    Actual/360      No                             Fee                         CIBC
   203      0.02000    Actual/360      No                             Fee                        CIBC
   204      0.02000    Actual/360      No                             Fee                        CIBC
   205      0.02000    Actual/360      No                              Fee                        CIBC
   210      0.02000    Actual/360      No                             Fee                        CIBC
   211      0.02000    Actual/360      No                             Fee                        CIBC
   213      0.02000    Actual/360      No                             Fee                        CIBC
   216      0.02000    Actual/360      No                             Fee                        CIBC
   219      0.02000    Actual/360      No                             Fee                         CIBC
   221      0.02000    Actual/360      No                             Fee              A          CIBC
   224      0.02000    Actual/360      No                             Fee              A          CIBC
   225      0.02000    Actual/360      No                              Fee              A          CIBC
   226      0.02000    Actual/360      No                             Fee              A          CIBC

<CAPTION>



                                                                                                              UPFRONT ESCROW
                                                                   ------------------------------------------------------------

                                                                                                     Upfront
                                                     Letter of      Upfront CapEx     Upfront Eng.     Envir.         Upfront
Loan #   Guarantor                                     Credit         Reserve           Reserve          Reserve        TI/LC Reserve
------- -----------------------------------------     -----------    --------------    -------------    -----------    --------------
<S>      <C>                                           <C>            <C>               <C>              <C>            <C>
     4   Columbia Sussex Corporation                            No        125,466.00             0.00           0.00             0.00
     5   Columbia Sussex Corporation                            No         92,324.42        36,250.00           0.00             0.00
        Philip Pilevsky, Raymond Gindi, Joseph
     6   Chehebar                                               No         43,946.00        28,375.00           0.00             0.00
     7   G. Holdings Corporation                                No              0.00             0.00           0.00             0.00
     9   Joshua Safrin                                          No          4,016.01             0.00           0.00        41,667.00
    13   Columbia Sussex Corporation                            No         68,767.33             0.00           0.00             0.00
    16   Martin W. Field                                        No              0.00       277,521.25           0.00             0.00
    18   J. Charles Hendon, Jr.                                 No         11,542.50             0.00           0.00     3,316,159.50
    20   Suburban Retail Holdings, Inc.                         No        100,000.00             0.00           0.00       150,000.00
  20.01
  20.02
  20.03
  20.04
  20.05
  20.06
  20.07
  20.08
  20.09
  20.1
    21   Prime Outlets Acquisition Company, LLC                 No          1,822.00             0.00  &nb