MORTGAGE LOAN PURCHASE AGREEMENT

                                                                    Exhibit 10.1



  ==============================================================================



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


                                     PURCHASER


                           JPMORGAN CHASE BANK, N.A.,


                                     SELLER


                        MORTGAGE LOAN PURCHASE AGREEMENT


                          Dated as of September 1, 2006


                             Fixed Rate Mortgage Loans


                                Series 2006-LDP8




==============================================================================
<PAGE>

            This Mortgage Loan Purchase Agreement (this "Agreement"), dated as
of September 1, 2006, is between J.P. Morgan Chase Commercial Mortgage
Securities Corp., as purchaser (the "Purchaser"), and JPMorgan Chase Bank, N.A.,
as seller (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 September 1, 2006 (the "Pooling and Servicing Agreement") among the
Purchaser, as depositor (the "Depositor"), Wells Fargo Bank N.A. and Midland
Loan Services, Inc., as master servicers (each, a "Master Servicer"), J.E.
Robert Company, Inc., as special servicer (the "Special Servicer"), and LaSalle
Bank National Association, as trustee (the "Trustee"), 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
(subject to certain agreements regarding servicing as provided in the Pooling
and Servicing Agreement, subservicing agreements permitted thereunder and that
certain Servicing Rights Purchase Agreement, dated as of the Closing Date
between the applicable Master Servicer and the Seller) all of its right, title,
and interest in and to the Mortgage Loans 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. On the Closing Date, the Seller shall also deliver to the
Depositor an amount equal to $229,910.41, which amount represents the aggregate
amount of interest that would have accrued at the related Net Mortgage Rates on
the applicable Mortgage Loans commencing September 1, 2006 for those Mortgage
Loans that do not have a Due Date in October 2006 and/or November 2006. The
Depositor will sell the Class A-1, Class A-2, Class A-3A, Class A-3FL, Class
A-3B, Class A-4, Class A-SB, Class A-1A, Class X, Class A-M, Class A-J, Class B,
Class C and Class D Certificates (the "Offered Certificates") to the
underwriters (the "Underwriters") specified in the underwriting agreement dated
September 22, 2006 (the "Underwriting Agreement") between the Depositor and J.P.
Morgan Securities Inc. ("JPMSI") for itself and as representative of the several
underwriters identified therein, 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, the initial
purchaser (together with the Underwriters, the "Dealers") specified in the
certificate purchase agreement dated September 22, 2006 (the "Certificate
Purchase Agreement"), between the Depositor and JPMSI for itself and as
representative of the initial purchasers identified therein.

            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 in immediately available funds the sum of $1,298,299,844.01
(which amount is inclusive of accrued interest and exclusive of the Seller's pro
rata share of 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 applicable Master Servicer. 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 a 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
2.01(c) of the Pooling and Servicing Agreement, and meeting all the requirements
of such Sections 2.01(b) and 2.01(c), and such other documents, instruments and
agreements as the Purchaser or the Trustee shall reasonably request. In
addition, the Seller agrees to deliver or cause to be delivered to the
applicable 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, or any attorney client communications
which are privileged communications or constitute legal or other due diligence
analyses, or internal communications of the Seller or its affiliates, or credit
underwriting or other 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 Trustee 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 applicable Master Servicer has
exercised all remedies available under the applicable Mortgage Loan documents to
collect such Transfer Modification Costs from such Mortgagor, in which case the
applicable Master Servicer shall give the Seller notice of such failure and the
amount of such Transfer Modification costs 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 applicable Master Servicer, in order to assist and facilitate
in the transfer of the servicing of the Mortgage Loans to the applicable Master
Servicer, including effectuating the transfer of any letters of credit with
respect to any Mortgage Loan to the Trustee (in care of the applicable Master
Servicer) for the benefit of Certificateholders. Prior to the date that a letter
of credit, if any, with respect to any Mortgage Loan is transferred to the
Trustee (in care of the applicable Master Servicer), the Seller will cooperate
with the reasonable requests of the applicable 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;

            (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 Annexes
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 Annexes 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 Annexes 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 so amended or supplemented, be misleading
or so that the Prospectus Supplement, including Annexes 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 September
22, 2006 between the Purchaser and the Seller (the "Indemnification Agreement");
and

            (d) 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 related to a Serviced Whole Loan or any
Serviced Securitized Companion Loan that is deposited into an Other
Securitization or a Regulation AB Companion Loan Securitization, the depositor
in such Other Securitization or Regulation AB Companion Loan Securitization) and
the Trustee with any Additional Form 10-D Disclosure and any Additional Form
10-K Disclosure set forth next to the Purchaser's name on Exhibit X and Exhibit
Y of the Pooling and Servicing Agreement within the time periods set forth in
the Pooling and Servicing 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 national banking association, duly organized, validly
      existing, and in good standing under the laws of the United States;

            (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 legally authorized 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 have 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 as contemplated herein, (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 do 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 or their respective affiliates or any servicer of
      a Mortgage Loan) 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 (except with respect to any servicer of a Mortgage Loan, any
      commission or compensation that may be due and payable to such servicer if
      such servicer is terminated and does not continue to act as a servicer);
      and

            (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.

            (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 or agreement 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 or agreement;

            (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 any 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 purchase and 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 if 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, any Master Servicer, the
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 any Mortgage
Loan, the value of 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 Regulation 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 applicable Master Servicer for deposit into the Certificate
Account, any Substitution Shortfall Amount (as defined below) in connection
therewith; provided, however, that except with respect to a Defect resulting
solely from the failure by the Seller to deliver to the Trustee or Custodian the
actual policy of lender's title insurance required pursuant to clause (ix) of
the definition of Mortgage File by a date not later than 18 months following the
Closing Date, if such Breach or Defect is capable of being cured but is not
cured 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 Rating Agencies, the applicable Master Servicer, the Special Servicer, the
Trustee and the Directing Certificateholder 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 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 applicable 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. Notwithstanding the foregoing, the sole remedy
with respect to any breach of the representation set forth in the second to last
sentence of clause (32) of Exhibit B hereto shall be payment by the Seller of
such costs and expenses without respect to the materiality of such breach.

            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 or a commitment to issue the same pursuant to written escrow instructions
signed by the title insurance company) 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
the Defects previously described in clauses (a) through (f)) shall be considered
to materially and adversely affect the value of any Mortgage Loan, the value of
the related Mortgaged Property or the interests of the Trustee or any
Certificateholder therein 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 its Custodian within 18 months after 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 the Mortgage Loan affected by the applicable
Defect or Breach and the Qualified Substitute Mortgage Loan, if any, satisfy all
other criteria for repurchase or substitution, as applicable, 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 by the applicable Master Servicer to determine
if the Crossed Loan Repurchase Criteria have been satisfied, so long as the
scope and cost of such Appraisal has been approved by the Seller (such approval
not to be unreasonably withheld).

            To the extent that the Seller is required to repurchase or
substitute for a Crossed Loan hereunder in the manner prescribed above while the
Trustee continues to hold any other Crossed Loans in such Crossed Group, neither
the Seller nor the Trustee 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 Trustee 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 removes 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 that
remains 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, 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 (including
the Servicing File) 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 for
the affected Mortgage Loan pursuant to Section 6(e) herein shall constitute the
sole remedy available to the Purchaser in connection with a Breach or Defect
(subject to the last sentence of the second paragraph of Section 6(e)). It is
acknowledged and agreed that the representations and warranties are being made
for risk allocation purposes only; 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 articles of association and by-laws,
      certified as of a recent date by the Secretary or Assistant Secretary of
      the Seller;

            (ii) an original or copy of a certificate of corporate existence of
      the Seller issued by the Comptroller of the Currency dated not earlier
      than sixty days prior to the Closing Date;

            (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 national banking association, duly
            organized, validly existing, and in good standing under the laws of
            the United States;

                  (B) the Seller has the 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 articles of association 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 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 (without duplication thereof), but not limited to: (i) the
costs and expenses of the Purchaser in connection with the purchase of the
Mortgage Loans and other mortgage loans; (ii) the costs and expenses of
reproducing and delivering the Pooling and Servicing 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, other mortgage loans and the Certificates
included in the Prospectus, 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, Prospectus and Memoranda, and the reproduction and
delivery of this Agreement and the furnishing to the Underwriters of such copies
of the Registration Statement, Prospectus, Memoranda 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 and that the rights so assigned may be further assigned to, and shall
inure to the benefit of, any successor trustee under the Pooling and Servicing
Agreement. The Seller hereby acknowledges its obligations (subject to the
provisions hereof), including that of expense reimbursement, pursuant to
Sections 2.01, 2.02 and 2.03 of the Pooling and Servicing Agreement. Except as
set forth hereinabove and in Sections 2.01, 2.02 and 2.03 of the Pooling and
Servicing Agreement, the representations and warranties of the Seller made
hereunder and the remedies provided hereunder with respect to Breaches or
Defects may not be further assigned by the Purchaser, the Trustee or any
successor trustee. No owner of a Certificate issued pursuant to the Pooling and
Servicing Agreement shall be deemed a successor or permitted assign because of
such ownership. 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, fax number (212) 834-6593 with a copy to Bianca Russo, fax number
(212) 834-6593, (ii) in the case of the Seller, JPMorgan Chase Bank, N.A., 270
Park Avenue, 10th Floor, New York, New York 10017, Attention: Dennis Schuh, fax
number (212) 834-6593, with a copy to Bianca Russo, fax number: (212) 834-6593
and (iii) in the case of any of the preceding parties, such other address or fax
number as may hereafter be furnished to the other party in writing by such
party.

            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. Except as set forth in Section 6
herein, 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., as Purchaser



                                       By:    /s/ Charles Y. Lee
                                          ----------------------------------
                                          Name:   Charles Y. Lee
                                          Title: Vice President


                                        JPMORGAN CHASE BANK, N.A., as Seller



                                       By:    /s/ Charles Y. Lee
                                          ----------------------------------
                                          Name:   Charles Y. Lee
                                          Title: Vice President
<PAGE>

                                    EXHIBIT A

                             MORTGAGE LOAN SCHEDULE

<TABLE>
<CAPTION>
   Loan #     Mortgagor Name
------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>
     2        Brookfield Properties 53 State Co. L.P.
     3        Silicon Valley CA-I, LLC, Silicon Valley CA-II, LLC and Silicon Valley CA-III, LLC
    3.01
    3.02
    3.03
    3.04
    3.05
    3.06
    3.07
    3.08
    3.09
    3.1
    3.11
    3.12
    3.13
    3.14
    3.15
    3.16
    3.17
    3.18
     7*       CRP Holdings B, L.P., CRP Holdings B-TX, L.P.
     7        CRP Holdings B, L.P., CRP Holdings B-TX, L.P.
     8        CRP Holdings B, L.P., CRP Holdings B-TX, L.P.
     9        CRP Holdings B, L.P., CRP Holdings B-TX, L.P.
     10       CRP Holdings B, L.P., CRP Holdings B-TX, L.P.
     11       CRP Holdings B, L.P., CRP Holdings B-TX, L.P.
     12       CRP Holdings B, L.P., CRP Holdings B-TX, L.P.
     13       CRP Holdings B, L.P., CRP Holdings B-TX, L.P.
     14       CRP Holdings B, L.P., CRP Holdings B-TX, L.P.
     15       CRP Holdings B, L.P., CRP Holdings B-TX, L.P.
     16        CRP Holdings B, L.P., CRP Holdings B-TX, L.P.
     17       CRP Holdings B, L.P., CRP Holdings B-TX, L.P.
     18       CRP Holdings B, L.P., CRP Holdings B-TX, L.P.
     19       CRP Holdings B, L.P., CRP Holdings B-TX, L.P.
     20       CRP Holdings B, L.P., CRP Holdings B-TX, L.P.
     21       CRP Holdings B, L.P., CRP Holdings B-TX, L.P.
     22       Welsh ADS IN, LLC, Welsh ADS NC, LLC, Welsh Core OH, LLC, Welsh Fingerhut MN, LLC, Welsh GMR WI, LLC, Welsh HK WI, LLC,
             Welsh Jenkins AL, LLC, Welsh Leedsworld PA, LLC, Welsh Midland WI, LLC, Welsh Navarre MN, LLC, Wesh Olsen IA, LLC,
             Welsh Riviera MI, LLC, and Welsh Superstock FL, LLC
   22.01
   22.02
   22.03
   22.04
   22.05
   22.06
   22.07
   22.08
   22.09
    22.1
   22.11
   22.12
   22.13
     23       FMP Kimco Foothills LLC
     25       Smart Park PH I, LLC and Garlick Investments, LLC
     30       543 East 21st Limited Liability Company, 538 East 21st Limited Liability Company, CN 1820 LLC, CNU1 LLC, HM 1296 LLC,
              CNU2 LLC, CN 17 LLC, JFU1 LLC, CNU4 LLC
   30.01
   30.02
     39       Tidan USA / Orange Grove LLC
     40       Triangle Industrial Enterprises, LLC
     41       ACC Commerce Center, LLC
     48       LT Loma Verde LLC
     49       Briargrove Place, L.L.C.
     52       ACC Executive Tower, LLC
     53       South Dean Street, L.P.
     54       Citiside Booth, LLC, Citiside Brauburger, LLC, Citiside Canevari, LLC, Citiside Christenson, LLC, Citiside Comer, LLC,
             Citiside Dreier, LLC, Citiside Franzen, LLC, Citiside Garg, LLC, Citiside Global, LLC, Citiside Hemry, LLC, Citiside
             LI, LLC, Citiside Locey, LLC, Citiside Nalbach, LLC, Citiside Nartker, LLC, Citiside Nguyen LLC, Citiside Patty, LLC,
             Citiside Poulton, LLC, Citiside Stielstra, LLC, Citiside Tsukamoto-Kozen, LLC, Citiside Tsukamoto-Kazue, LLC, Citiside
             Vendelin, LLC, Citiside Wasilewski, LLC, Citiside Wright, LLC, Citiside RS, LLC
     57       Madison/PMT La Quinta, LLC
     58       Ak-Sar-Ben Village, L.L.C.
     61       501 North 44th Street Trust
     66       Glenview Ravine Way LLC
     67       TSN Country Corner LLC
     69       Landerbrook Place, Limited Partnership
     74       Knob Hill Apartments Limited Partnership
     76       JCRS II, Colorado-Hampden Villa, LLC and Four Boys Hampden Villa, LLC
     78       Diab-Sharkiah, LLC
     84       Circuit Associates, LLC
     85       SJS - 95 Highland Avenue, L.P.
     87       Harvey Oaks, L.L.C.
     92       Cioe Chandler I, LLC
     97       Grape Vine Market Center, L.P.
     99       Ross Plaza One, L.L.C. & Stanford Fiesta Crossings, LLC
    100       Wink United Plaza, L.L.C.
    101       TRPF / 1252 Orleans, LLC
    103       Donato at Wall 3, LLC
    108       Spectrum I Woodstock LLC
    110        Eastpoint Properties LLC
    111       Redbank Professional Office Building, LLC
    115       SJS- 100 Brodhead Road, L.P
    121       R G Centers, LLC
    123       E-Town Motel Associates-2, LLC
    127       TPRF / 1310 Orleans, LLC
    128       DJK Round Rock Management, L.L.C. and PCK Round Rock Management, L.L.C.
    134       Starkville Investment Company, LLC
    137       ACC Century Borrower, LLC
    140       Emmorton Road Development, LLC
    141       RVR Capital, LLC
    146       Maruti Hotels, LLC
    147       Dwyer Family Limited Partnership SS I
    152       30 E. Hoffman, LLC
    154       Garfield Investors, LLC
    155       TP Investors, LLC


<CAPTION>
Loan #     Property Address
------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>
  2        53 State Steet
  3        Various
  3.01      1140 Technology Drive, 500 McCarthy Boulevard, 900 Sumac Drive, 1000 Sumac Drive, 1101 Sumac Drive, 601 McCarthy Boulevard
  3.02      1101 West Maude Avenue, 700A, 700B, 700C East Middlefield Road
  3.03      1455, 1421, 1371, 1390, 1440 McCarthy Drive, 888, 800, 750, 690 Tasman Drive, 620, 590, 570, 540, 500 Alder Drive
  3.04      2518, 2520, 2540, 2560 Mission College Boulevard, 3900, 3910, 3920, 3930, 3940, 3960, 3970, 3990 Freedom Circle
  3.05      3233, 3255 Scott Boulevard, 3333, 3393 Octavius Drive, 2455, 2465, 2475 Augustine Drive
  3.06      3101, 3102, 3103 Scott Boulevard, 3250, 3260, 3270 Jay Street, 3201 Olcott Street
  3.07      191 Baypointe Parkway, 105, 160, 178 East Tasman Drive
  3.08      772, 785 Lucerne Drive, 285 North Wolfe Road, 140 Kiefer Court, 1293 Anvilwood Avenue, 484 Oakmead Parkway, 1151 Sonora
          Court, 1277 Reamwood Avenue, 324, 328 Martin Avenue, 150 Charcot Avenue, 2191 Zanker Road
  3.09      2820 Orchard Parkway, 3, 75 West Plumeria Drive, 2825 North First Street
  3.1       350, 470, 485 Potrero Avenue, 880 W. Maude Avenue, 415 N. Mathilda Avenue, 435 Indio Way
  3.11      333, 345 East Middlefield Road, 301 North Whisman Road, 640 Clyde Court, 835, 880 Maude Avenue, 1161 San Antonio Road,
          2761 Marine Parkway, 636 Ellis Street
  3.12      2400, 2424, 2630, 2710 Walsh Avenue, 2855 Bowers Avenue
  3.13      535, 555 Del Rey Avenue, 650 Alamanor Avenue, 646-686 Maude Avenue, 750 Palomar Avenue
  3.14      500, 501 Macara Avenue
  3.15      1920,1940,1960,1980 Zanker Road
  3.16      2121, 2111, 2101 Tasman Drive
  3.17      550 Del Rey Avenue, 595 North Pastoria Avenue, 639 Pastoria Evenue, 733 Palomar Avenue, 670 Almanor Avenue
  3.18      5150 Great America Parkway, 2952 Bunker Hill Lane and 5155 Old Ironsides Drive
  7*       Various
  7        5855 Copley Drive
  8        4001 & 4105 Hickory Hill Road and 5625 Challenge Drive
  9        11701, 11725 & 12055 Missouri Bottom Road
  10       155 Pfingsten Road
  11       2287-2321 South Mount Prospect Road
  12       520 East North Avenue
  13       6501 Flotilla Street
  14       4550 Spring Valley Road
  15       8500-8580 Hedge Lane Terrace
  16       10351 Home Road
  17       815 South Coppell Road
  18       13524 Welch Road
  19       1130 West Jackson Road
  20       4600 Simonton Road
  21       625 Slawin Court
  22       Various
22.01      6210-6270 Ridgewood Road
22.02      400 Hunt Valley Road
22.03      5000 South Towne Drive
22.04      2855 South James Drive
22.05      7660 Centurion Parkway
22.06      7550 49th Avenue North
22.07      5460 Executive Parkway
22.08      3545 Nicholson Road
22.09      1745 East 165th Street
  22.1      1608 Frank Akers Road
22.11      1100 East LeClaire Road
22.12      787 Renaissance Parkway
22.13      9925 Brookford Street
  23       7325 North La Cholla Boulevard
  25       2400 Stevens Drive, 2425, 2435, 2440 & 2505 Stevens Center Place and 2620 Fermi Drive
  30       Various
30.01      28405 Van Dyke Avenue
30.02      805 Uniek Drive
  39       111 North Gilbert Road
  40       701 Distribution Drive
  41       7701 Greenbelt Road
  48       3150, 3180, 3200, 3206, 3210, 3216, 3220, 3226 and 3230   Loma Verde Drive
  49       17855 North Dallas Parkway
  52       2101 Executive Drive
  53       24 & 42 South Dean Street
  54       5000 Community Circle
  57       78370 Hwy 111
  58       1220 South 71st Street
  61       501 North 44th Street
  66       2350 Ravine Way
  67       635 North Broadway
  69       5915 Landerbrook Drive
  74       2300 Knob Hill Drive
  76       15102-15282 East Hampden Avenue
  78       9323 - 9333 Tech Center Drive
  84       3000 South Halsted Street
  85       95 Highland Avenue
  87       12100-14626 West Center Road
  92       3191 North Washington Street
  97       7938 Great Northern Boulevard
  99       4770 Montgomery Blvd NE
  100       8641 United Plaza Blvd
  101       1252 Orleans Drive
  103       1800 Route 34
  108       1029 South Main Street
  110       2600 Eastpoint Parkway
  111        4850 Red Bank Road
  115       100 Brodhead Road
  121       14755 Foothill Boulevard
  123       1031 Executive Drive
  127       1308 Orleans Drive
  128       2051 Gattis School Road
  134       700 Highway 12 East
  137       20111 Century Boulevard
  140       2107 Laurel Bush Road
  141       4938 Brownsboro Road
  146       11714 Morris Bridge Road
  147       12310 Perry Road
  152       30 East Hoffman Avenue
  154       4519 North Garfield Street
  155       610 Center Street


<CAPTION>
   Loan #     City                                      State               Zip Code              County
-------------------------------------------------------------------------------------------------------------------
<S>           <C>                                       <C>           <C>                         <C>
     2        Boston                                    MA                   02109               Suffolk
     3        Various                                   CA                  Various              Various
    3.01      Milpitas                                   CA                   95035               Santa Clara
    3.02      Mountain View                             CA                   95054               Santa Clara
    3.03      Milpitas                                  CA                   95035               Santa Clara
    3.04      Santa Clara                               CA                   95054               Santa Clara
    3.05      Santa Clara                               CA                   95054               Santa Clara
    3.06      Santa Clara                               CA                   95054               Santa Clara
    3.07      San Jose                                  CA                   95134               Santa Clara
    3.08      Sunnyvale, Santa Clara, San Jose          CA             94085, 95054, 95112        Santa Clara
    3.09      San Jose                                  CA                   95112               Santa Clara
    3.1       Sunnyvale                                 CA                   94085               Santa Clara
    3.11      Mountain View                             CA                   94043               Santa Clara
    3.12      Santa Clara                               CA                   95054               Santa Clara
    3.13      Sunnyvale                                  CA                   94085               Santa Clara
    3.14      Sunnyvale                                 CA                   94085               Santa Clara
    3.15      San Jose                                  CA                   95112               Santa Clara
    3.16      Santa Clara                               CA                   95054               Santa Clara
    3.17      Sunnyvale                                 CA                   94085               Santa Clara
    3.18      Santa Clara                                CA                   95054               Santa Clara
     7*       Various                                 Various               Various              Various
     7        San Diego                                 CA                   92111                San Diego
     8        Memphis                                   TN                   38115               Shelby
     9        Hazelwood                                 MO                   63042               Saint Louis
     10       Deerfield                                  IL                   60015               Lake
     11       Des Plaines                               IL                   60018               Cook
     12       Carol Stream                              IL                   60188               Dupage
     13       Commerce                                  CA                   90040               Los Angeles
     14       Farmers Branch                            TX                   75244               Dallas
     15       Shawnee                                    KS                   66227               Johnson
     16       Frisco                                    TX                   75034               Collin
     17       Coppell                                   TX                   75019               Dallas
      18       Farmers Branch                            TX                   75244               Dallas
     19       Carrollton                                TX                   75006               Dallas
     20       Farmers Branch                            TX                    75244               Dallas
     21       Mount Prospect                            IL                   60056               Cook
     22       Various                                 Various               Various              Various
   22.01      St. Cloud                                 MN                   56303               Stearns
   22.02      New Kensington                            PA                   15068               Westmoreland
   22.03      New Berlin                                WI                    53151               Waukesha
   22.04      New Berlin                                WI                   53151               Waukesha
   22.05      Jacksonville                              FL                   32256               Duval
   22.06      New Hope                                  MN                   55428               Hennepin
   22.07      Grand Rapids                              MI                   49512               Kent
   22.08      Franksville                               WI                   53126               Racine
   22.09      Hammond                                   IN                   46320               Lake
    22.1      Anniston                                  AL                   36207               Calhoun
   22.11      Eldridge                                   IA                   52748               Scott
   22.12      Painesville                               OH                   44077               Lake
   22.13      Mecklenburg                               NC                   28273                Mecklenburg
     23       Tucson                                    AZ                   85741               Pima
     25       Richland                                  WA                   99352               Benton
     30       Various                                  Various               Various              Various
   30.01      Warren                                    MI                   48093               Macomb
   30.02      Waunakee                                  WI                   53597               Dane
     39       Mesa                                      AZ                   85203               Maricopa
     40       Morrisville                               NC                   27560               Wake
     41       Greenbelt                                 MD                   20770               Prince Georges
     48       San Jose                                  CA                   95117               Santa Clara
     49       Dallas                                    TX                   75287               Collin
     52       Hampton                                   VA                   23666               Hampton City
     53       Englewood                                 NJ                   07631               Bergen
     54       Charlotte                                  NC                   28215               Mecklenburg
     57       La Quinta                                 CA                   92253               Riverside
     58       Omaha                                     NE                   68106               Douglas
     61       Phoenix                                   AZ                   85008               Maricopa
     66       Glenview                                  IL                   60025               Cook
     67       Escondido                                  CA                   92025               San Diego
     69       Mayfield Heights                          OH                   44124               Cuyahoga
     74       Okemos                                    MI                   48864               Ingham
      76       Aurora                                    CO                   80014               Arapahoe
     78       Sacramento                                CA                   95826               Sacramento
     84       Chicago                                    IL                   60608               Cook
     85       Bethlehem                                 PA                   18017               Northampton
     87       Omaha                                     NE                   68144               Douglas
     92       Chandler                                  AZ                   85225               Maricopa
     97       Austin                                    TX                   78757               Travis
     99       Albuquerque                               NM                    87109               Bernalillo
    100       Baton Rouge                               LA                   70809               East Baton Rouge
    101       Sunnyvale                                 CA                   94089               Santa Clara
    103       Wall Township                             NJ                   07719               Monmouth
    108       Woodstock                                 VA                   22664               Shenandoah
    110       Louisville                                 KY                   40223               Jefferson
    111       Cincinnati                                OH                   45227               Hamilton
    115       Bethlehem                                 PA                   18017               Northampton
    121       Fontana                                   CA                   92335               San Bernardino
    123       Elizabethtown                             KY                   42701               Hardin
    127       Sunnyvale                                  CA                   94089               Santa Clara
    128       Round Rock                                TX                   78664               Williamson
    134       Starkville                                MS                   39759                Oktibbeha
    137       Germantown                                MD                   20874               Montgomery
    140       Bel Air                                   MD                   21015               Harford
    141       Louisville                                 KY                   40222               Jefferson
    146       Tampa                                     FL                   33637               Hillsborough
    147       Houston                                   TX                   77070                Harris
    152       Lindenhurst                               NY                   11757               Suffolk
    154       Midland                                   TX                   79705               Midland
    155       Burlington                                 NC                   27215               Alamance


<CAPTION>
    Loan #        Property Name                                 Size             Measure           Interest Rate (%)
----------------------------------------------------------------------------------------------------------------
<S>               <C>                                            <C>           <C>                    <C>
      2           53 State Street                                1120280       Square Feet            5.95750
      3           RREEF Silicon Valley Office Portfolio          5332996       Square Feet            6.14040
     3.01         Quantum Business Park                           775249       Square Feet            6.14040
     3.02         Maude 4-7                                        397510       Square Feet            6.14040
     3.03         Milpitas Business Park                          608968       Square Feet            6.14040
     3.04         Marriot                                         427501       Square Feet            6.14040
     3.05         Park Square Phase I and Phase II                465155       Square Feet            6.14040
     3.06         Jay 1-6/Olcott                                  371106       Square Feet            6.14040
     3.07         North Pointe Business Park                      330670       Square Feet            6.14040
     3.08         Sunnyvale/Santa Clara/San Jose                  293297       Square Feet            6.14040
     3.09         Orchard Park                                    260561       Square Feet            6.14040
     3.1          Peery Park I                                    252615       Square Feet            6.14040
     3.11         Mountain View Properties                        170769       Square Feet            6.14040
     3.12         Walsh 1-8                                       251061       Square Feet            6.14040
     3.13         Peery Park II                                   202149       Square Feet            6.14040
     3.14         Macara A&B                                        96066       Square Feet            6.14040
     3.15         Zanker/Brokaw                                   120693       Square Feet            6.14040
     3.16         Guadalupe A-C                                   128000       Square Feet             6.14040
     3.17         Peery Park Biotech                               83336       Square Feet            6.14040
     3.18         Great America Parkway A-C                        98290       Square Feet            6.14040
      7*          Colony III Portfolio                           2990295       Square Feet            6.01300
      7           Copley Corporate Center                         120483       Square Feet            6.01300
      8           Memphis Distribution Center                     888942       Square Feet            6.01300
      9           St. Louis Industrial Portfolio                  492090       Square Feet            6.01300
      10          155 Pfingsten Road                              117069       Square Feet            6.01300
      11           Woodland Rose                                   191146       Square Feet            6.01300
      12          McKesson Facility                               314574       Square Feet            6.01300
      13          Flotilla                                         171388       Square Feet            6.01300
      14          4550 Spring Valley Road                         214110       Square Feet            6.01300
      15          Perimeter Park                                  110511       Square Feet            6.01300
      16          10351 Home Road                                  86400       Square Feet            6.01300
      17          815 South Coppell Road                           78750       Square Feet            6.01300
      18          13524 Welch Road                                  74000       Square Feet            6.01300
      19          1130 West Jackson Road                           54095       Square Feet            6.01300
      20          4600 Simonton Road                               40000       Square Feet            6.01300
      21          Slawin Court                                     36737       Square Feet            6.01300
      22          CNL/Welsh Portfolio                            2377440       Square Feet            6.18430
    22.01         Fingerhut Distribution Facility                 914315       Square Feet            6.18430
    22.02         Leedsworld                                      159785       Square Feet            6.18430
    22.03         GMR Marketing                                    74000       Square Feet            6.18430
    22.04         HK Systems                                       86204       Square Feet            6.18430
    22.05         SuperStock                                       72486       Square Feet            6.18430
    22.06         Navarre Corporation                             115286       Square Feet            6.18430
    22.07         Riviera Tool Company                            176607       Square Feet            6.18430
    22.08         Midland Containers                               136000       Square Feet            6.18430
    22.09         ADS Logistics - IN                              102475       Square Feet            6.18430
     22.1         Jenkins Manufacturing Company                   203496       Square Feet             6.18430
    22.11         Olsen Engineering LLC                           131550       Square Feet            6.18430
    22.12         Core Systems                                     98592       Square Feet            6.18430
    22.13         ADS Logistics - NC                              106644       Square Feet            6.18430
      23          Foothills Mall                                  501514       Square Feet            6.08050
      25          Stevens Center Business Park                    469014       Square Feet            6.24650
      30          Neiss Portfolio                                 449950       Square Feet            6.24200
    30.01         Asset Acceptance                                200000       Square Feet            6.24200
    30.02          Uniek                                           249950       Square Feet            6.24200
      39          Orange Grove Apartments                            396          Units               6.09500
      40          Keystone Industrial Park                         536000       Square Feet            6.33250
      41          Commerce Center I                               123248       Square Feet            5.87200
      48          Villa Verde Apartments II                          164          Units               6.16000
      49          Briargrove Place                                127083       Square Feet            6.28000
      52          Executive Tower                                 134179       Square Feet            5.84100
      53          Shoppes on Dean                                   40666       Square Feet            6.22000
      54          The Links at Citiside Apartments                   276          Units               6.62000
      57          The Plaza at Point Happy                         38674       Square Feet            6.09000
      58          Shoppes at Aksarben                              55121       Square Feet            6.14000
      61          Phoenix Office Building                         102185       Square Feet            6.17300
      66          2350 Ravine Way                                  60354       Square Feet            6.15300
      67          Country Corner Shopping Center                   52427       Square Feet            6.14000
      69          Landerbrook Place                                77664       Square Feet            6.19500
      74          Knobhill Apartments                                228          Units               6.02900
      76          Hampden Villa Center                             96181       Square Feet            6.26000
       78          Mayhew Tech Center                               68639       Square Feet            6.01000
      84          Parkview Plaza                                   49984       Square Feet            6.18750
      85          Highland Plaza                                    73000       Square Feet            6.05600
      87          Harvey Oaks                                      61811       Square Feet            5.52000
      92          EastPoint Business Center                        77225       Square Feet             6.27000
      97          Grape Vine Center                                35005       Square Feet            6.30000
      99          Fiesta Crossings SC                              64602       Square Feet            6.15000
     100          United Plaza                                     52161       Square Feet            6.36000
     101          Orleans Business Park                            50000       Square Feet            6.20000
     103          Donato Corporate Park                            41176        Square Feet            5.97500
     108          Woodstock Square Shopping Center                 83845       Square Feet            6.06000
     110          Eastpoint Business Park                          45000       Square Feet            6.63500
     111           Red Bank Medical                                 38412       Square Feet            6.29750
     115          Liberty Plaza                                    47765       Square Feet            6.05600
     121          Foothill Village                                  24895       Square Feet            5.93000
     123          Fairfield Inn & Suites                              75          Rooms               6.31000
     127          Orleans Business Park II                         50000       Square Feet            6.20000
     128          Round Rock Towne Center                          45174       Square Feet            6.23000
     134          Hampton Inn - Starkville, MS                        69          Rooms               6.62750
     137          Century Boulevard                                 21108       Square Feet            5.69330
     140          Emmorton Professional Building                   29039       Square Feet            6.23000
     141          Rodes Building                                   24960       Square Feet            6.44500
     146          Ramada Inn - Tampa                                 122          Rooms               6.59500
     147          Storage Solutions                                  689          Units               6.55000
     152          30 East Hoffman Avenue                           21500       Square Feet            6.46500
     154          Garfield Place                                   36064       Square Feet            6.63000
     155          Tucker Street Apartments                            100          Units               5.90000



<CAPTION>
                 Net
              Mortgage
               Interest              Original            Cutoff                       Rem.      Maturity/     Amort.        Rem.
   Loan #         Rate                 Balance            Balance       Term             Term      ARD Date       Term        Amort.
--------------------------------------------------------------------------------------------------------------------------------
<S>              <C>                 <C>                 <C>            <C>              <C>     <C>              <C>          <C>
     2           5.93690             280,000,000         280,000,000    120              119     08/01/16          0            0
     3           6.11980             250,000,000          250,000,000     84               82     07/09/13          0            0
    3.01         6.11980              43,396,071          43,396,071     84               82     07/09/13          0            0
    3.02         6.11980              35,081,786          35,081,786     84               82     07/09/13          0            0
    3.03         6.11980              21,665,357          21,665,357     84               82     07/09/13          0            0
    3.04         6.11980              20,536,786          20,536,786     84               82     07/09/13          0            0
    3.05         6.11980              20,515,000          20,515,000     84               82     07/09/13          0            0
    3.06         6.11980              16,607,500          16,607,500     84                82     07/09/13          0            0
    3.07         6.11980              14,566,786          14,566,786     84               82     07/09/13          0            0
    3.08         6.11980              11,462,143          11,462,143     84               82     07/09/13          0            0
    3.09         6.11980              10,854,286          10,854,286     84               82     07/09/13          0            0
    3.1          6.11980               9,139,286           9,139,286     84               82     07/09/13          0            0
    3.11         6.11980               8,596,786           8,596,786     84               82     07/09/13          0            0
    3.12         6.11980               8,401,429           8,401,429     84               82     07/09/13          0            0
    3.13         6.11980               7,381,071           7,381,071     84               82     07/09/13          0            0
    3.14         6.11980               5,036,429           5,036,429     84               82     07/09/13          0            0
    3.15          6.11980               4,862,857           4,862,857     84               82     07/09/13          0            0
    3.16         6.11980               4,515,357           4,515,357     84               82     07/09/13          0            0
    3.17         6.11980               4,255,000           4,255,000     84               82     07/09/13          0            0
    3.18         6.11980               3,126,070           3,126,070     84               82     07/09/13          0            0
     7*          5.99240              116,704,000         116,704,000                                            0            0
     7           5.99240              24,000,000          24,000,000     96               96     09/01/14          0            0
     8           5.99240              18,000,000          18,000,000     72               72     09/01/12          0            0
     9           5.99240              14,040,000          14,040,000     96               96     09/01/14          0            0
     10          5.99240              12,150,000          12,150,000     60               60     09/01/11          0            0
     11          5.99240              10,410,000          10,410,000     72               72     09/01/12          0            0
     12          5.99240              10,200,000          10,200,000     72               72     09/01/12          0            0
     13          5.99240               7,234,000           7,234,000     96               96     09/01/14          0            0
     14          5.99240               6,377,774           6,377,774     72                72     09/01/12          0            0
     15          5.99240               3,480,000           3,480,000     72               72     09/01/12          0            0
     16          5.99240               2,573,629           2,573,629     72               72     09/01/12          0            0
     17          5.99240               2,345,755           2,345,755     72               72     09/01/12          0            0
     18          5.99240               2,100,000           2,100,000     60               60     09/01/11           0            0
     19          5.99240               1,611,348           1,611,348     72               72     09/01/12          0            0
     20          5.99240               1,191,495           1,191,495     72               72     09/01/12          0             0
     21          5.99240                 990,000             990,000     72               72     09/01/12          0            0
     22          6.16370             110,200,000         110,200,000    120              118     07/07/16         360          360
   22.01         6.16370              16,700,000          16,700,000    120              118     07/07/16         360          360
   22.02         6.16370              13,525,000          13,525,000    120              118     07/07/16         360          360
   22.03         6.16370              11,650,000          11,650,000    120              118     07/07/16         360          360
   22.04         6.16370              11,250,000          11,250,000    120              118     07/07/16         360          360
   22.05         6.16370                8,450,000           8,450,000    120              118     07/07/16         360          360
   22.06         6.16370               7,425,000           7,425,000    120              118     07/07/16         360          360
   22.07         6.16370               6,750,000           6,750,000    120              118     07/07/16         360          360
   22.08         6.16370               6,550,000           6,550,000    120              118     07/07/16         360          360
   22.09         6.16370               6,350,000           6,350,000    120              118     07/07/16         360          360
    22.1         6.16370               6,000,000           6,000,000    120              118     07/07/16         360          360
   22.11         6.16370               5,700,000           5,700,000    120              118     07/07/16         360          360
   22.12         6.16370               5,150,000           5,150,000    120              118     07/07/16         360          360
   22.13         6.16370               4,700,000           4,700,000     120              118     07/07/16         360          360
     23          6.05990              81,000,000          81,000,000    120              118     07/01/16         360          360
     25          6.20590              55,650,000          55,650,000    120               120     09/01/16         360          360
     30          6.22140              36,600,000          36,571,565    120              119     08/01/16         360          359
   30.01         6.22140              27,500,000          27,478,635    120              119     08/01/16         360          359
   30.02         6.22140               9,100,000           9,092,930    120              119     08/01/16         360          359
     39          6.07440              20,000,000          20,000,000    120              118     07/01/16         360          360
     40          6.31190              19,675,000          19,660,087    120              119     08/01/16         360          359
     41          5.80140              18,300,000          18,300,000    120              120     10/01/16         360          360
     48          6.13940              13,900,000          13,900,000    120              119     08/01/16         360          360
     49          6.25940              13,700,000          13,665,810    120              117     06/01/16         360           357
     52          5.77040              12,800,000          12,800,000    120              120     10/01/16         360          360
     53          6.19940              12,380,000          12,380,000    144              144     10/01/18         360          360
      54          6.55940              11,980,000          11,980,000     60               58     07/01/11         360          360
     57          6.06940               9,900,000           9,900,000    120              115     04/01/16         360          360
     58           6.11940              10,400,000          10,400,000    144              144     09/01/18         360          360
     61          6.15240              10,000,000          10,000,000    120              120     09/01/16         360          360
     66          6.08240               8,700,000           8,700,000    120              120     09/01/16         360          360
     67          6.06940               8,660,000           8,660,000    120              119     08/01/16         360          360
     69          6.12440                8,450,000           8,450,000    120              119     08/01/16         360          360
     74          6.00840               8,000,000           8,000,000    120              120     09/01/16         360          360
     76          6.23940               7,600,000           7,600,000    120              119     08/01/16         360          360
     78          5.98940               7,400,000           7,400,000    120              120     09/01/16         360          360
     84          6.16690               6,400,000            6,400,000    120              119     08/01/16         360          360
     85          6.03540               6,375,000           6,375,000    120              120     09/01/16         360          360
     87          5.49940               6,250,000           6,250,000    120              118     07/01/16         360          360
     92          6.24940               5,900,000           5,900,000    120              120     09/01/16         360          360
     97          6.27940               5,525,000           5,525,000    120               119     08/01/16         360          360
     99          6.12940               5,500,000           5,493,184    120              119     08/01/16         300          299
    100          6.33940               5,400,000           5,391,854    120              118     07/01/16         360          358
    101          6.12940               5,300,000           5,300,000    120              118     07/01/16          0            0
    103          5.91440               5,200,000           5,200,000    120              120     09/01/16         360          360
    108          6.03940               5,050,000           5,050,000    120              120     09/01/16         360          360
    110          6.54440               5,000,000           5,000,000    180              180     09/01/21          360          360
    111          6.27690               5,000,000           5,000,000    120              120     09/01/16         360          360
    115          6.03540               4,825,000           4,825,000    120              120     09/01/16         360           360
    121          5.90940               4,625,000           4,625,000    120              120     09/01/16         360          360
    123          6.23940               4,450,000           4,450,000    120              120     09/01/16         240          240
     127          6.12940               4,200,000           4,200,000    120              118     07/01/16          0            0
    128          6.15940               4,175,000           4,166,930    240              239     08/01/26         240          239
    134           6.54690               3,600,000           3,595,950    120              119     08/01/16         300          299
    137          5.62270               3,400,000           3,400,000    120              120     10/01/16         360          360
    140          6.13940               3,200,000           3,197,506    120              119     08/01/16         360          359
    141          6.37440               3,200,000           3,197,168    120              119     08/01/16         336          335
    146          6.48440                3,000,000           3,000,000    120              120     09/01/16         240          240
    147          6.47940               3,000,000           2,997,860    120              119     08/01/16         360          359
    152          6.44440               2,500,000           2,495,330    180              179     08/01/21         240          239
    154          6.60940               2,320,000           2,314,687     60               57     06/01/11         360          357
    155          5.87940               1,980,000            1,980,000    120              114     03/01/16         360          360


<CAPTION>
              Monthly                                                        ARD
                Debt           Servicing           Accrual           ARD        Step                           Crossed        Originator/
  Loan #        Service          Fee Rate             Type            (Y/N)      Up (%)       Title Type          Loan          Loan Seller
------------------------------------------------------------------------------------------------------------------------------------
<S>            <C>               <C>              <C>                 <C>        <C>      <C>                    <C>               <C>
   2           1,409,390         0.02000          Actual/360          No                      Leasehold                           JPMCB
   3           1,297,017         0.02000          Actual/360          No                        Fee                              JPMCB
  3.01                          0.02000                             No                         Fee                              JPMCB
  3.02                          0.02000                             No                        Fee                              JPMCB
  3.03                          0.02000                             No                         Fee                              JPMCB
  3.04                          0.02000                             No                        Fee                              JPMCB
  3.05                          0.02000                             No                         Fee                              JPMCB
  3.06                          0.02000                             No                        Fee                              JPMCB
  3.07                          0.02000                             No                         Fee                              JPMCB
  3.08                          0.02000                             No                        Fee                              JPMCB
  3.09                          0.02000                             No                         Fee                              JPMCB
  3.1                           0.02000                             No                        Fee                              JPMCB
  3.11                          0.02000                             No                         Fee                              JPMCB
  3.12                          0.02000                             No                        Fee                              JPMCB
  3.13                          0.02000                             No                         Fee                              JPMCB
  3.14                          0.02000                             No                        Fee                              JPMCB
  3.15                          0.02000                             No                        Fee                              JPMCB
  3.16                          0.02000                             No                        Fee                              JPMCB
  3.17                          0.02000                             No                        Fee                              JPMCB
  3.18                          0.02000                             No                        Fee                              JPMCB
   7*            592,906         0.02000          Actual/360           No                        Fee                              JPMCB
   7             121,930         0.02000          Actual/360          No                        Fee             01/01/00          JPMCB
   8              91,448         0.02000          Actual/360           No                        Fee             01/01/00          JPMCB
   9              71,329         0.02000          Actual/360          No                        Fee             01/01/00          JPMCB
   10             61,727         0.02000          Actual/360           No                        Fee             01/01/00          JPMCB
   11             52,887         0.02000          Actual/360          No                        Fee             01/01/00          JPMCB
   12             51,820         0.02000          Actual/360          No                        Fee             01/01/00          JPMCB
   13             36,752         0.02000          Actual/360          No                        Fee             01/01/00          JPMCB
   14             32,402         0.02000          Actual/360          No                        Fee             01/01/00          JPMCB
   15             17,680         0.02000          Actual/360          No                        Fee             01/01/00          JPMCB
   16             13,075         0.02000          Actual/360          No                        Fee             01/01/00          JPMCB
   17             11,917         0.02000          Actual/360          No                        Fee             01/01/00          JPMCB
   18             10,669         0.02000          Actual/360          No                        Fee             01/01/00          JPMCB
   19              8,186         0.02000          Actual/360          No                        Fee             01/01/00          JPMCB
   20              6,053         0.02000          Actual/360          No                        Fee             01/01/00          JPMCB
   21              5,030         0.02000          Actual/360          No                        Fee             01/01/00          JPMCB
   22            673,819         0.02000          Actual/360          No                        Fee                              JPMCB
  22.01                          0.02000                             No                        Fee                              JPMCB
  22.02                          0.02000                              No                        Fee                              JPMCB
  22.03                          0.02000                             No                        Fee                              JPMCB
  22.04                          0.02000                              No                        Fee                              JPMCB
  22.05                          0.02000                             No                        Fee                              JPMCB
  22.06                          0.02000                              No                        Fee                              JPMCB
  22.07                          0.02000                             No                        Fee                              JPMCB
  22.08                          0.02000                              No                        Fee                              JPMCB
  22.09                          0.02000                             No                        Fee                              JPMCB
  22.1                          0.02000                             No                        Fee                              JPMCB
  22.11                          0.02000                             No                        Fee                              JPMCB
  22.12                          0.02000                             No                        Fee                              JPMCB
  22.13                          0.02000                             No                        Fee                              JPMCB
   23            489,836         0.02000          Actual/360          No                        Fee                              JPMCB
   25            342,520         0.02000          Actual/360          No                 Fee and Leasehold                       JPMCB
   30            225,162         0.02000          Actual/360          No                        Fee                              JPMCB
  30.01                          0.02000                             No                        Fee                              JPMCB
  30.02                           0.02000                             No                        Fee                              JPMCB
   39            121,134         0.02000          Actual/360          No                        Fee                              JPMCB
   40            122,200          0.02000          Actual/360          No                        Fee                              JPMCB
   41            108,216         0.02000          Actual/360          No                        Fee                              JPMCB
   48             84,773          0.02000          Actual/360          No                        Fee                              JPMCB
   49             84,621         0.02000          Actual/360          No                        Fee                              JPMCB
   52             75,439         0.02000          Actual/360          No                        Fee                              JPMCB
   53             75,984         0.02000          Actual/360          No                        Fee                              JPMCB
   54             76,670         0.01000          Actual/360          No                        Fee                              JPMCB
   57             59,930         0.02000          Actual/360          No                        Fee                              JPMCB
   58             63,292         0.02000          Actual/360          No                        Fee                              JPMCB
   61             61,072         0.02000          Actual/360          No                        Fee                              JPMCB
   66             53,020         0.02000          Actual/360          No                        Fee                              JPMCB
   67             52,703         0.02000          Actual/360          No                        Fee                              JPMCB
   69              51,726         0.02000          Actual/360          No                        Fee                              JPMCB
   74             48,113         0.02000          Actual/360          No                        Fee                              JPMCB
   76              46,844         0.02000          Actual/360          No                        Fee                              JPMCB
   78             44,414         0.02000          Actual/360          No                        Fee                              JPMCB
   84              39,146         0.02000          Actual/360          No                        Fee                              JPMCB
   85             38,451         0.02000          Actual/360          No                        Fee                              JPMCB
   87              35,565         0.02000          Actual/360          No                        Fee                              JPMCB
   92             36,404         0.02000          Actual/360          No                        Fee                              JPMCB
   97              34,198         0.02000          Actual/360          No                        Fee                              JPMCB
   99             35,943         0.02000          Actual/360          No                        Fee                              JPMCB
  100             33,636         0.02000          Actual/360          No                        Fee                              JPMCB
  101             27,764         0.02000          Actual/360          No                        Fee                              JPMCB
  103             31,093         0.01000          Actual/360          No                        Fee                              JPMCB
  108             30,472         0.02000          Actual/360          No                        Fee                              JPMCB
  110             32,049         0.01000          Actual/360          No                        Fee                              JPMCB
  111             30,940         0.02000          Actual/360          No                        Fee                              JPMCB
  115             29,102         0.02000          Actual/360          No                        Fee                              JPMCB
  121             27,521         0.02000          Actual/360          No                        Fee                              JPMCB
  123             32,682         0.01000          Actual/360          No                        Fee                              JPMCB
  127             22,001         0.02000          Actual/360          No                        Fee                              JPMCB
  128             30,468         0.02000          Actual/360          No                        Fee                              JPMCB
  134             24,595         0.01000          Actual/360          No                        Fee                              JPMCB
  137             19,719         0.02000          Actual/360          No                        Fee                              JPMCB
  140             19,661         0.01000          Actual/360          No                        Fee                               JPMCB
  141             20,591         0.01000          Actual/360          No                        Fee                              JPMCB
  146             22,535         0.01000          Actual/360          No                        Fee                               JPMCB
  147             19,061         0.02000          Actual/360          No                        Fee                              JPMCB
  152             18,588         0.02000          Actual/360          No                        Fee                               JPMCB
  154             14,863         0.02000          Actual/360          No                        Fee                              JPMCB
  155             11,744         0.02000          Actual/360          No                        Fee                               JPMCB


<CAPTION>
   Loan #       Guarantor
-----------------------------------------------------------------------------------------------------------------------------------
<S>             <C>
      2         Brookfield Financial Properties, L.P.
       3         RREEF America REIT III, Inc.
    3.01
    3.02
    3.03
    3.04
    3.05
    3.06
    3.07
    3.08
    3.09
     3.1
    3.11
    3.12
    3.13
    3.14
    3.15
    3.16
    3.17
    3.18
     7*         Colony Capital
      7         Colony Capital
      8         Colony Capital
      9         Colony Capital
     10         Colony Capital
     11         Colony Capital
     12         Colony Capital
     13         Colony Capital
     14         Colony Capital
     15         Colony Capital
     16         Colony Capital
     17         Colony Capital
     18         Colony Capital
     19         Colony Capital
     20         Colony Capital
     21         Colony Capital
     22         Doyle Security Fund LLC and CNL Financial Group, Inc.
    22.01
    22.02
    22.03
    22.04
    22.05
    22.06
    22.07
    22.08
    22.09
    22.1
    22.11
    22.12
    22.13
     23         Feldman Equities Operating Partnership, LP
     25         Robert E. Price and Jon M. Harder
     30         Charles B. Neiss
     30.01
    30.02
     39         Meir Yuval and Jacob Sofer
     40         Joseph Sandner, III, Marc A. Eason, Mark D. Byers, R. William Pradat, Jr., Steven N. Tandet, Andrew L. Sink and E.
               Thornton Hydinger, Jr.
     41         Asset Capital Partners, L.P.
     48         Loanie T. Lam and Hung Cam Lam
     49         Robert Woolley and Mauricio Garza
     52         Asset Capital Partners, L.P.
     53         Jay B. Noddle and Joseph Kirschenbaum
     54         Robert J. Booth, Pamela M. Powell, Norbert T. Brauburger, Frederick Rusty Canevari, Lori D. Canevari, Dona L.
               Christenson, Barry R. Wallen, Christopher L. Comer, Michael W. Dreier, Debra E. Dreier, Alvin L. Franzen, Kathleen R.
               Franzen, Ashok Garg, Ian R. Hicks, Anne hicks, Raymond F. Hemry, Diane L. Hemry, Richard Hong Li, Lauren L. Locey,
               Cheryl A. Locey, Lawrence H. Nalbach, Steven L. Nartker, Heather A. Nartker, Andrew K. Nguyen, Evelyn L. Nguyen,
               Richard D. Patty, Cliff Poulton, Marijane Beighley Poulton, Steven S. Stielstra, michelle R. Hills, Kozen E.
               Tsukamoto, Janet Kiang Tsukamoto, Kazue Carol Tsukamoto, David Vendelin, Michelle K. Vendelin, Bruce Wasilewski,
               Janet G. Wright and Nathan W. Hanks
     57         L. Richard Wilkerson
     58         Joseph Kirshenbaum
     61         Noffsinger Manufacturing Co., Inc.
     66         Lawrence A. Debb, John Kosich and Gary Lundgren
     67         Newton Tran
     69         Mark R. Munsell
     74          Thomas F. Kuschinski and Iqbal Singh Uppal
     76         Wolfe Miller
     78         Hassan A. Diab and Najah A. Sharkia
     84         John E. Gross
     85         Stephen Lazovitz
     87         Joseph Kirshenbaum
     92         John M. Cioe, Robert R. Cioe and Robert A. Cioe
     97         David Scott Watson
     99         John M. Schottenstein and Reginald Winssinger
     100        Larry D. Wink, Kenneth J. WInk, Michael H. Wink, Michele W. Vignes and Joseph C. Wink, III
     101        TRPF / 1252 Orleans, LLC
     103        Corbett J. Donato
     108        Alan R. Hammerschlag
     110        Clinton L. Glasscock, S. Brooks May, Jr., Daniel W. McMahan, Jimmy Dan Conner, William J. Roby, SR. and William J.
               Roby, Jr.
     111        Roger B. Wade
     115        Stephen Lazovitz
     121        Robert Gibbs and Matthew Sanchez
     123        Chester W. Musselman, Thomas A. Musselman, Jr.