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 December 1, 2006


Fixed Rate Mortgage Loans


Series 2006-LDP9





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

<PAGE>

This Mortgage Loan Purchase Agreement (this "Agreement"), dated
as of December 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 December 1, 2006 (the "Pooling and Servicing Agreement") among the
Purchaser, as depositor (the "Depositor"), Midland Loan Services, Inc., Capmark
Finance Inc. and Wachovia Bank, National Association, as master servicers (each,
a "Master Servicer"), LNR Partners, Inc., as special servicer (the "Special
Servicer"), LaSalle Bank National Association, as trustee (the "Trustee") and
Wells Fargo Bank, N.A., as paying agent (the "Paying Agent"), pursuant to which
the Purchaser will sell the Mortgage Loans (as defined herein) to a trust fund
and certificates representing ownership interests in the Mortgage Loans will be
issued by the trust fund. For purposes of this Agreement, the term "Mortgage
Loans" refers to the mortgage loans listed on Exhibit A and the term "Mortgaged
Properties" refers to the properties securing such Mortgage Loans.

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

SECTION 1. Sale and Conveyance of Mortgages; Possession of
Mortgage File. Effective as of the Closing Date and upon receipt of the purchase
price set forth in the immediately succeeding paragraph, the Seller does hereby
sell, transfer, assign, set over and convey to the Purchaser, without recourse
(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 $83,560.00, which amount represents the aggregate
amount of interest that would have accrued at the related Mortgage Rates on the
applicable Mortgage Loans commencing December 1, 2006 for those Mortgage Loans
that do not have a Due Date in January 2007. The Depositor will sell the Class
A-1, Class A-1S, Class A-2, Class A-2S, Class A-2SFL, Class A-3, Class A-3SFL,
Class A-1A, Class X, Class A-M, Class A-MS, Class A-J, Class A-JS, Class B,
Class B-S, Class C, Class C-S, Class D and Class D-S Certificates (the "Offered
Certificates") to the underwriters (the "Underwriters") specified in the
underwriting agreement dated December 15, 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 E-S, Class F, Class F-S, Class G, Class
G-S, Class H, Class H-S, 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 December 15, 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 $1,894,268,650
(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 December 15,
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 Schedule X and
Schedule 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 have 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, Charlotte, North Carolina, 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


JPMCC 2006-LDP9
Mortgage Loan Schedule (JPMCB)

<TABLE>
<CAPTION>

Loan # Mortgagor Name Property Address
------- ----------------------------------------------------------- --------------------------------------------------
<S> <C> <C>
2 131 South Dearborn, LLC 131 South Dearborn Street
3 FPG Galleria One Owner, LP, FPG Galleria Two Owner, LP 13355, 13455, 13155 Noel Road
and FPG Galleria Three Owner, LP
7.01 CRP-2 Holdings AA, L.P. Various
7 CRP-2 Holdings AA, L.P. 12902 Federal Systems Park Drive
8 CRP-2 Holdings AA, L.P. 1800 Alexander Bell Drive
9 CRP-2 Holdings AA, L.P. 580 -735 Tollgate Road
10 CRP-2 Holdings AA, L.P. 2200 Cabot Drive
11 CRP-2 Holdings AA, L.P. 144 Turnpike Road
12 CRP-2 Holdings AA, L.P. 1811-1842 Centre Point Circle
13 CRP-2 Holdings AA, L.P. 371 Hoes Lane
14 CRP-2 Holdings AA, L.P. 600 North Cockrell Hill Road
15 CRP-2 Holdings AA, L.P. 3140-3145 Northwoods Parkway
16 CRP-2 Holdings AA, L.P. 1765 & 1775 West Oak Parkway
17 CRP-2 Holdings AA, L.P. 801 Seaco Court
18 CRP-2 Holdings AA, L.P. 1101 31st Street
19 CRP-2 Holdings AA, L.P. 5555 West 73rd Street
20 CRP-2 Holdings AA, L.P. 901-929 AEC Drive
21 CRP-2 Holdings AA, L.P. 130-150 East St. Charles Road
22 CRP-2 Holdings AA, L.P. 600 North York Road
23 CRP-2 Holdings AA, L.P. 1300 Morse Avenue
24 CRP-2 Holdings AA, L.P. 7500 Natchez Avenue
25 CRP-2 Holdings AA, L.P. 3800 River Road
26 CRP-2 Holdings AA, L.P. 333 Washington Boulevard
27 CRP-2 Holdings AA, L.P. 970 Douglas Road
28 CRP-2 Holdings AA, L.P. 1299 Lunt Avenue
29 CRP-2 Holdings AA, L.P. 1515 Louis Avenue
30 CRP-2 Holdings AA, L.P. 1220 Capitol Drive
31 CRP-2 Holdings AA, L.P. 200 Martin Lane
32 Centro Bradley SPE 3 LLC and Centro Bradley Crystal Lake Various
LLC
32.01 13200 Cicero Avenue
32.02 6140-6340 Northwest Highway
32.03 7630 North Barrington Road
32.04 9169-9405 Telegraph Road
32.05 6403-6479 North Prospect Avenue
32.06 10850 Lincoln Trail
32.07 2700 Anderson Avenue
32.08 15909-15957 Manchester Road
32.09 3311 N. Sterling Avenue
32.1 3500 Dodge Street
32.11 645-821 Lincoln Highway West
32.12 2142-2200 West Kimberly Road
32.13 3405-3443 Freedom Drive
32.14 3034-3042 Fish Hatchery Road
34 BF ATL, LLC, BF ATL II, LLC, BF ATL III, LLC, BF ATL IV, 600 Peachtree Street
LLC, BF ATL V, LLC
45 525 Junction Road L.L.C. 515-535 Junction Road
46 PK II El Camino North LP 2217-2741 Vista Way
49 PK I Cheyenne Commons LLC 3189 North Rainbow Boulevard
53 Griffin Capital (Westwood) Investors, LLC 2441 and 2443 Warrenville Road
54 CRP-2 Holdings Parc Belmar, LLC 7301 West Ohio Avenue
55 PK I Fullerton Town Center LP 1100 South Harbor Boulevard
63 499 Thornall Street Owner, L.L.C. 499 Thornall Street
64 PK II Sunset Square LLC 1001-1275 East Sunset Square
66 PK I Rainbow Promenade LLC 2001-2351 Rainbow Boulevard
68 DDC II LLC 575-595 South Broadway
71 EQI Seattle Partnership LP 206 Western Avenue West
72 Lincoln Village At Twelve Bridges, LLC 805-855 Twelve Bridges Drive and 2295 Fieldstone
Drive
75 PK I Olympia Square LLC 3430 Pacific Avenue
81 PK I Silverdale Shopping Center LLC 2850-3036 NW Bucklin Hill Road
86 Village Square Partners I, LLC 7107 North Lindbergh Boulevard
88 Leed Warner, LLC 1505 East Warner Avenue
95 EQI Houston Partnership, L.P. 12401 Katy Freeway
97 DanCross Associates Limited Partnership 8 Newbury Street
100 Myers Station Investments (LRT), LLC 7610-7630 Little River Turnpike
101 PK III Encinitas Marketplace LP 110 - 134 North El Camino Real
102 B & G Real Estate LLC, Bill Gordon, LP, JCF, II, LLC, Various
SFIP, L.L.C.
102.01 1800 North 300 West
102.02 7323-7329 Coldwater Canyon Avenue
102.03 7332-7338 Ethel Avenue and 13026 Raymer Street
102.04 609 West 1900 North
104 The Turning Basin LLC 100 South 14th Street
105 Triple S 2777 LLC 2777 Summer Street
107 400 Market, L.P. 400 Market Street
110 BGD5 Hotel, LLC 150 South Broadway
113 Marketplace Port St. Lucie Limited Partnership 10230-10368 US Highway 1
115 PK III Blossom Valley Plaza LP 2800 - 2980 Geer Road
128 EQI Orlando 2 Partnership, LP 8900 Universal Boulevard
130 EQI Urbana Partnership, L.P 1200 West University Avenue
131 PK I Glen Cove Center LP 100-170 Robles Way
145 Trojan Retail, Ltd. 2985 South State Highway 360
148 McKibbon Hotel Group of Sarasota, Florida #3, L.P. 1020 University Parkway
149 ACC Forbes Boulevard I LLC 4260 Forbes Boulevard
155 AFM Highland Village Partners I, L.P. 6929 Airport Boulevard
156 Burndout RE NM, LLC 1101,1201, & 1205 Madeira Drive SE
163 EQI Augusta Partnership, LP 1049 Stevens Creek Road
169 EQI Savannah 2 Partnership, L.P 11309 Abercorn Street
173 190 Self-Storage Associates, Ltd. 459 Cove Terrace
180 117 Chestnut Street, L.P. 117 Chestnut Street
182 Shenandoah Valley L.L.C. 14041 East 24th Street
190 EQI East Lansing Partnership, LP 2500 Coolidge Road
192 Long Meadows Farm of Virginia 3, LLC 901-974 Summerfield Apartments
197 Van Buren Plaza, L.L.C. 11700 Belleville Road
205 GHP Knollwood LLC 297 Knollwood Road
206 Pinnacle-Whitebridge Road, LLC 5612 Lenox Avenue
219 Dilusso Investments, LLC 15393 15 Mile Road
225 Peck-Clarksville LLC and Commerce Center Holdings, LLC 1850 Business Park Drive
228 TZG III, LLC 834 Ohio Pike
232 Long Meadows Farm of Virginia 2, LLC 400 Treetops Lane
238 Ridge Hollow Partners, L.L.C. 5831 North 23rd Street
239 Stadium Apartments, LLC 1106 Slater Street
242 10-24 Palmer Ave, LLC 10 - 24 Palmer Avenue
243 405 East 77th LLC 405 East 77th Street
244 MGA Douglasville, LLC 2710 Highway 92
248 Donnelly Development, LLC 1660 Anderson Highway
253 MGA McDonough, LLC 2125 Highway 155 North
254 Shaker/Chagrin Partners, L.L.C. 16500 Chagrin Boulevard
255 BSLM Frenchtown, L.L.C. 2203-2239 Telegraph Rd
259 Cavalcade Plaza Investors, LP 608 West Cavalcade
260 Shafer Plaza XLIII, Ltd. 4015 Lemmon Avenue
261 Ohio Investors Limited Partnership 1638 Bancroft Avenue
263 Long Meadows Farm of Virginia, LLC 528, 530, 532 & 534 York Avenue and 2265 Wilson
Boulevard
264 Blanco Bear Properties, L.P. 5258 Louetta Road
270 EPT Ashton Parke Apartments I, LLC & EPT Ashton Parke 5815 Timberwolf Drive
Apartments II, LLC
274 Courtyard by Pyramid Properties Annex, LLC 2101 6th Avenue

<CAPTION>





Loan # City State Zip Code County Property Name Size Measure
------ ----------------- ------- -------- --------------- ----------------------------------- ------- ------------
<S> <C> <C> <C> <C> <C> <C> <C>
2 Chicago IL 60603 Cook 131 South Dearborn 1504364 Square Feet
3 Dallas TX 75240 Dallas Galleria Towers 1428314 Square Feet
7.01 Various Various Various Various Colony IV Portfolio 2381939 Square Feet
7 Fairfax VA 22033 Fairfax 12902 Federal Systems Drive 210993 Square Feet
8 Reston VA 20191 Fairfax 1800 Alexander Bell Drive 138450 Square Feet
9 Elgin IL 60123 Kane Chicago Workspace - Elgin 245751 Square Feet
10 Lisle IL 60532 DuPage Corporate Lakes III 124327 Square Feet
11 Southborough MA 01772 Worcester Reservoir Corporate Center 99835 Square Feet
12 Naperville IL 60563 DuPage Chicago Workspace - Naperville 162017 Square Feet
13 Piscataway NJ 08854 Middlesex 371 Hoes Lane 139184 Square Feet
14 Dallas TX 75211 Dallas Advo Industrial Dallas 135000 Square Feet
15 Norcross GA 30071 Gwinnett North Atlanta Industrial Northwoods 174953 Square Feet
16 Marietta GA 30062 Cobb North Atlanta Industrial West Oak 156828 Square Feet
17 Deer Park TX 77536 Harris Advo Industrial Houston 135000 Square Feet
18 Downers Grove IL 60515 DuPage Highland Atrium 68251 Square Feet
19 Bedford Park IL 60638 Cook 5555 West 73rd Street 159857 Square Feet
20 Wood Dale IL 60191 DuPage 901-929 AEC Drive 60275 Square Feet
21 Carol Stream IL 60188 Dupage Chicago Workspace - Carol Stream 62586 Square Feet
22 Bensenville IL 60106 DuPage 600 North York Road 33855 Square Feet
23 Elk Grove Village IL 60007 Cook 1300 Morse Avenue 49360 Square Feet
24 Niles IL 60714 Cook 7500 Natchez Avenue 58846 Square Feet
25 Schiller Park IL 60176 Cook 3800 River Road 40089 Square Feet
26 Mundelein IL 60060 Lake 333 Washington Boulevard 32783 Square Feet
27 Batavia IL 60510 Kane 970 Douglas Road 24844 Square Feet
28 Elk Grove Village IL 60007 Cook 1299 Lunt Avenue 22345 Square Feet
29 Elk Grove Village IL 60007 Cook 1515 Louis Avenue 16000 Square Feet
30 Addison IL 60101 Dupage 1220 Capitol Drive 15500 Square Feet
31 Elk Grove Village IL 60007 Cook 200 Martin Lane 15010 Square Feet
32 Various Various Various Various Centro Heritage Portfolio III 2630728 Square Feet
32.01 Crestwood IL 60445 Cook Rivercrest 488680 Square Feet
32.02 Crystal Lake IL 60014 McHenry The Commons of Crystal Lake 273060 Square Feet
32.03 Hanover Park IL 60133 Cook Westview Center 325507 Square Feet
32.04 Redford MI 48239 Wayne Redford 284448 Square Feet
32.05 Gladstone MO 64119 Clay Prospect Plaza 189996 Square Feet
32.06 Fairview Heights IL 62208 Saint Claire Crossroads Centre 242470 Square Feet
32.07 Manhattan KS 66502 Riley West Loop Shopping Center 199032 Square Feet
32.08 Ellisville MO 63011 Saint Louis Ellisville Square 146052 Square Feet
32.09 Peoria IL 61604 Peoria Sterling Bazaar 84438 Square Feet
32.1 Dubuque IA 52003 Dubuque Warren Plaza 90102 Square Feet
32.11 New Haven IN 46774 Allen Lincoln Plaza 103938 Square Feet
32.12 Davenport IA 52806 Scott Kimberly West 113713 Square Feet
32.13 Springfield IL 62704 Sangamon Parkway Pointe 38737 Square Feet
32.14 Fitchburg WI 53713 Dane Fitchburg Ridge Shopping Center 50555 Square Feet
34 Atlanta GA 30308 Fulton Bank of America Plaza 1253499 Square Feet
45 Madison WI 53717 Dane City Center West 376756 Square Feet
46 Oceanside CA 92054 San Diego El Camino North 367031 Square Feet
49 Las Vegas NV 89108 Clark Kimco PNP - Cheyenne Commons 362758 Square Feet
53 Lisle IL 60532 Dupage Westwood of Lisle 296517 Square Feet
54 Lakewood CO 80226 Jefferson Park Belmar 512 Units
55 Fullerton CA 92832 Orange Kimco PNP - Fullerton Town Center 270647 Square Feet
63 Edison NJ 08837 Middlesex Metropark Corporate Campus II 254263 Square Feet
64 Bellingham WA 98226 Whatcom Kimco PNP - Sunset Square 376023 Square Feet
66 Las Vegas NV 89108 Clark Kimco PNP - Rainbow Promenade 228279 Square Feet
68 Denver CO 80209 Denver Denver Design Center 235758 Square Feet
71 Seattle WA 98119 King Homewood Suites Seattle 161 Rooms
72 Lincoln CA 95648 Placer Lincoln Village Shopping Center 86910 Square Feet
75 Olympia WA 98501 Thurston Kimco PNP - Olympia Square 168209 Square Feet
81 Silverdale WA 98383 Kitsap Kimco PNP - Silverdale Plaza 170332 Square Feet
86 Hazelwood MO 63042 St. Louis Village Square Center 219823 Square Feet
88 Santa Ana CA 92705 Orange 1505 East Warner Avenue 224792 Square Feet
95 Houston TX 77079 Harris Courtyard Houston 176 Rooms
97 Danvers MA 01923 Essex Danvers Crossing 176314 Square Feet
100 Annandale VA 22003 Fairfax Little River Turnpike Buildings 147541 Square Feet
101 Encinitas CA 92024 San Diego Kimco PNP - Encinitas Marketplace 119738 Square Feet
102 Various Various Various Various Klune Industrial 331116 Square Feet
102.01 Spanish Fork UT 84660 Utah 1800 North 300 West 181335 Square Feet
102.02 North Hollywood CA 91605 Los Angeles Coldwater Canyon Avenue 63620 Square Feet
102.03 North Hollywood CA 91605 Los Angeles Ethel Avenue 39935 Square Feet
102.04 Spanish Fork UT 84660 Utah 609 West 1900 North 46226 Square Feet
104 Richmond VA 23219 Richmond City Turning Basin Building 93761 Square Feet
105 Stamford CT 06905 Fairfield 2777 Summer Street 110103 Square Feet
107 Philadelphia PA 19106 Philadelphia 400 Market Street 173213 Square Feet
110 Rochester MN 55904 Olmsted Radisson Plaza Hotel - Rochester 212 Rooms
113 Port St. Lucie FL 34952 Saint Lucie The Market Place 112385 Square Feet
115 Turlock CA 95382 Stanislaus Kimco PNP - Blossom Valley Plaza 111612 Square Feet
128 Orlando FL 32819 Orange Hampton Inn Orlando 170 Rooms
130 Urbana IL 61801 Champaign Hampton Inn Urbana 130 Rooms
131 Vallejo CA 94591 Solano Kimco PNP - Glen Cove Center 66000 Square Feet
145 Grand Prairie TX 75052 Tarrant Emerald Square Shopping Center 148217 Square Feet
148 Sarasota FL 34234 Sarasota Springhill Suites Sarasota 84 Rooms
149 Lanham MD 20706 Prince Georges 4260 Forbes Boulevard 54692 Square Feet
155 Austin TX 78752 Travis Highland Village 113271 Square Feet
156 Albuquerque NM 87108 Bernalillo Sommerset Apartments 224 Units
163 Augusta GA 30907 Richmond Homewood Suites Augusta 65 Rooms
169 Savannah GA 31419 Chatham Towneplace Suites Savannah 95 Rooms
173 Copperas Cove TX 76522 Coryell 190 All Storage 1175 Units
180 Philadelphia PA 19106 Philadelphia 117 Chestnut Street 12 Units
182 Tulsa OK 74134 Tulsa Shenandoah Valley Apartments 240 Units
190 East Lansing MI 48823 Ingham Hampton Inn East Lansing 86 Rooms
192 Winchester VA 22601 Winchester City Summerfield Apartments 64 Units
197 Belleville MI 48111 Wayne Van Buren Plaza 43805 Square Feet
205 White Plains NY 10607 Westchester 297 Knollwood Road 34946 Square Feet
206 Nashville TN 37209 Davidson Baymont Inn & Suites 105 Rooms
219 Clinton Township MI 48035 Macomb Villages of Clinton Pointe 78 Units
225 Clarksville TN 37040 Montgomery Commerce Center 81000 Square Feet
228 Cincinnati OH 45245 Clermont Park Plaza 45259 Square Feet
232 Winchester VA 22601 Winchester City Treetops Apartments 52 Units
238 Lincoln NE 68521 Lancaster Ridge Hollow Apartments 100 Units
239 Valdosta GA 31601 Lowndes Brookstone Apartments 120 Beds
242 Bronxville NY 10708 Westchester 10-24 Palmer Avenue 17040 Square Feet
243 New York NY 10021 New York 405 East 77th Street 15 Units
244 Douglasville GA 30135 Douglas Eckerd's Douglasville 13813 Square Feet
248 Powhatan VA 23139 Powhatan Powhatan Wellness Center 19501 Square Feet
253 McDonough GA 30252 Henry Eckerds McDonough 13813 Square Feet
254 Shaker Heights OH 44120 Cuyahoga Chagrin Lee Square 53015 Square Feet
255 Frenchtown Twp MI 48162 Monroe Frenchtown Plaza 13541 Square Feet
259 Houston TX 77009 Harris Cavalcade Plaza 40600 Square Feet
260 Dallas TX 75219 Dallas 4015 Lemmon Avenue 8333 Square Feet
261 Dayton OH 45408 Montgomery Bancroft Apartments 93 Units
263 Winchester VA 22601 Winchester City York & Wilson Combined Apartments 44 Units
264 Spring TX 77379 Harris Klein Church Plaza 23240 Square Feet
270 El Paso TX 79903 El Paso Ashton Parke 67 Units
274 Huntington WV 25703 Cabell Courtyard Annex 24 Units


<CAPTION>



Net Mortgage Maturity/ Amort. Rem.
Loan # Interest Rate (%) Interest Rate Original Balance Cutoff Balance Term Rem. Term ARD Date Term Amort.
------ ----------------- ------------- ---------------- -------------- ---- --------- --------- ------ ------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
2 5.79000 5.76957 236,000,000 236,000,000 120 120 12/01/16 0 0
3 5.75100 5.73057 232,000,000 232,000,000 120 120 12/01/16 0 0
7.01 5.53850 171,360,000 171,360,000 0 0
7 5.53850 5.51807 37,200,000 37,200,000 60 60 12/01/11 0 0
8 5.53850 5.51807 20,160,000 20,160,000 96 96 12/01/14 0 0
9 5.53850 5.51807 14,640,000 14,640,000 84 84 12/01/13 0 0
10 5.53850 5.51807 14,400,000 14,400,000 60 60 12/01/11 0 0
11 5.53850 5.51807 11,220,000 11,220,000 84 84 12/01/13 0 0
12 5.53850 5.51807 10,860,000 10,860,000 84 84 12/01/13 0 0
13 5.53850 5.51807 10,020,000 10,020,000 60 60 12/01/11 0 0
14 5.53850 5.51807 7,320,000 7,320,000 96 96 12/01/14 0 0
15 5.53850 5.51807 7,320,000 7,320,000 96 96 12/01/14 0 0
16 5.53850 5.51807 6,300,000 6,300,000 96 96 12/01/14 0 0
17 5.53850 5.51807 5,670,000 5,670,000 60 60 12/01/11 0 0
18 5.53850 5.51807 4,800,000 4,800,000 84 84 12/01/13 0 0
19 5.53850 5.51807 3,965,000 3,965,000 96 96 12/01/14 0 0
20 5.53850 5.51807 3,024,000 3,024,000 96 96 12/01/14 0 0
21 5.53850 5.51807 2,820,000 2,820,000 84 84 12/01/13 0 0
22 5.53850 5.51807 2,004,000 2,004,000 96 96 12/01/14 0 0
23 5.53850 5.51807 1,825,000 1,825,000 96 96 12/01/14 0 0
24 5.53850 5.51807 1,614,000 1,614,000 96 96 12/01/14 0 0
25 5.53850 5.51807 1,464,000 1,464,000 96 96 12/01/14 0 0
26 5.53850 5.51807 1,278,000 1,278,000 96 96 12/01/14 0 0
27 5.53850 5.51807 975,000 975,000 96 96 12/01/14 0 0
28 5.53850 5.51807 960,000 960,000 96 96 12/01/14 0 0
29 5.53850 5.51807 780,000 780,000 96 96 12/01/14 0 0
30 5.53850 5.51807 615,000 615,000 96 96 12/01/14 0 0
31 5.53850 5.51807 126,000 126,000 96 96 12/01/14 0 0
32 5.38700 5.36657 142,877,176 142,877,176 84 83 11/01/13 0 0
32.01 5.38700 31,400,000 31,400,000 84 83 11/01/13 0 0
32.02 5.38700 20,600,000 20,600,000 84 83 11/01/13 0 0
32.03 5.38700 17,877,176 17,877,176 84 83 11/01/13 0 0
32.04 5.38700 14,400,000 14,400,000 84 83 11/01/13 0 0
32.05 5.38700 9,900,000 9,900,000 84 83 11/01/13 0 0
32.06 5.38700 9,600,000 9,600,000 84 83 11/01/13 0 0
32.07 5.38700 9,300,000 9,300,000 84 83 11/01/13 0 0
32.08 5.38700 6,500,000 6,500,000 84 83 11/01/13 0 0
32.09 5.38700 5,000,000 5,000,000 84 83 11/01/13 0 0
32.1 5.38700 4,500,000 4,500,000 84 83 11/01/13 0 0
32.11 5.38700 3,700,000 3,700,000 84 83 11/01/13 0 0
32.12 5.38700 3,600,000 3,600,000 84 83 11/01/13 0 0
32.13 5.38700 3,600,000 3,600,000 84 83 11/01/13 0 0
32.14 5.38700 2,900,000 2,900,000 84 83 11/01/13 0 0
34 6.12640 6.10597 100,000,000 100,000,000 120 118 10/01/16 0 0
45 5.90250 5.88207 65,000,000 65,000,000 120 119 11/01/16 0 0
46 5.44550 5.42507 61,400,000 61,400,000 120 119 11/01/16 0 0
49 5.44550 5.42507 55,000,000 55,000,000 120 119 11/01/16 0 0
53 5.84750 5.82707 45,000,000 45,000,000 120 119 11/01/16 360 360
54 5.61300 5.59257 44,010,000 44,010,000 60 60 12/01/11 0 0
55 5.44550 5.42507 44,000,000 44,000,000 120 119 11/01/16 0 0
63 6.16850 6.12807 39,500,000 39,500,000 120 119 11/01/16 360 360
64 5.44550 5.42507 39,000,000 39,000,000 120 119 11/01/16 0 0
66 5.44550 5.42507 37,900,000 37,900,000 120 119 11/01/16 0 0
68 5.77000 5.73957 35,000,000 35,000,000 120 119 11/01/16 360 360
71 5.86500 5.84457 28,000,000 28,000,000 120 120 12/01/16 360 360
72 6.30450 6.28407 27,990,000 27,990,000 120 119 11/01/16 360 360
75 5.44550 5.42507 25,400,000 25,400,000 120 119 11/01/16 0 0
81 5.44550 5.42507 24,000,000 24,000,000 120 119 11/01/16 0 0
86 5.77900 5.70857 22,200,000 22,200,000 120 120 12/01/16 360 360
88 5.73200 5.71157 21,700,000 21,700,000 120 119 11/01/16 360 360
95 5.86500 5.84457 19,000,000 19,000,000 120 120 12/01/16 360 360
97 6.31500 6.29457 18,875,000 18,875,000 120 114 06/01/16 360 360
100 6.08500 6.01457 17,500,000 17,500,000 120 119 11/01/16 0 0
101 5.38550 5.36507 16,700,000 16,700,000 120 119 11/01/16 0 0
102 5.90150 5.88107 16,500,000 16,500,000 144 144 01/01/19 300 300
102.01 5.90150 6,525,000 6,525,000 144 144 01/01/19 300 300
102.02 5.90150 5,070,000 5,070,000 144 144 01/01/19 300 300
102.03 5.90150 3,367,500 3,367,500 144 144 01/01/19 300 300
102.04 5.90150 1,537,500 1,537,500 144 144 01/01/19 300 300
104 6.12000 6.04957 16,250,000 16,191,855 120 116 08/01/16 360 356
105 5.68500 5.66457 16,000,000 16,000,000 120 119 11/01/16 360 360
107 5.57000 5.52957 15,000,000 15,000,000 120 120 12/01/16 360 360
110 6.06100 6.04057 15,000,000 15,000,000 120 120 12/01/16 360 360
113 5.71000 5.66957 14,000,000 13,985,272 120 119 11/01/16 360 359
115 5.38550 5.36507 13,600,000 13,600,000 120 119 11/01/16 0 0
128 5.86500 5.84457 11,240,000 11,240,000 120 120 12/01/16 360 360
130 5.86500 5.84457 10,800,000 10,800,000 120 120 12/01/16 360 360
131 5.44550 5.42507 10,500,000 10,500,000 120 119 11/01/16 0 0
145 5.85500 5.80457 7,900,000 7,900,000 120 119 11/01/16 360 360
148 5.86500 5.84457 7,610,000 7,610,000 120 120 12/01/16 360 360
149 5.71630 5.64587 7,520,000 7,520,000 120 118 10/01/16 360 360
155 6.01000 5.98957 7,000,000 7,000,000 60 60 12/01/11 360 360
156 5.80000 5.77957 7,000,000 7,000,000 120 119 11/01/16 360 360
163 5.86500 5.84457 6,600,000 6,600,000 120 120 12/01/16 360 360
169 5.86500 5.84457 6,300,000 6,300,000 120 120 12/01/16 360 360
173 5.86000 5.83957 6,100,000 6,093,763 120 119 11/01/16 360 359
180 6.05200 6.00157 5,675,000 5,675,000 120 120 12/01/16 360 360
182 5.94000 5.84957 5,600,000 5,600,000 120 119 11/01/16 360 360
190 5.86500 5.84457 5,450,000 5,450,000 120 120 12/01/16 360 360
192 5.87650 5.82607 5,250,000 5,250,000 120 120 12/01/16 360 360
197 5.83000 5.75957 5,000,000 4,994,858 120 119 11/01/16 360 359
205 5.87000 5.84957 4,500,000 4,500,000 120 119 11/01/16 360 360
206 5.84700 5.82657 4,500,000 4,500,000 120 120 12/01/16 240 240
219 5.97400 5.90357 4,000,000 3,995,998 120 119 11/01/16 360 359
225 5.77100 5.71057 3,880,000 3,880,000 120 120 12/01/16 360 360
228 5.82200 5.71157 3,750,000 3,750,000 120 119 11/01/16 360 360
232 5.87650 5.82607 3,680,000 3,680,000 120 120 12/01/16 360 360
238 6.21000 6.18957 3,300,000 3,294,245 120 118 10/01/16 360 358
239 6.11500 6.00457 3,200,000 3,200,000 120 119 11/01/16 360 360
242 5.74000 5.71957 3,000,000 3,000,000 120 119 11/01/16 360 360
243 5.89000 5.86957 3,000,000 3,000,000 120 120 12/01/16 360 360
244 5.84500 5.82457 3,000,000 3,000,000 120 120 12/01/16 240 240
248 6.10000 6.02957 2,820,000 2,820,000 120 119 11/01/16 360 360
253 5.84500 5.82457 2,675,000 2,675,000 120 120 12/01/16 240 240
254 6.00000 5.92957 2,650,000 2,650,000 120 119 11/01/16 360 360
255 6.02250 5.96207 2,500,000 2,500,000 120 120 12/01/16 360 360
259 6.26900 6.15857 2,350,000 2,346,747 180 179 11/01/21 300 299
260 5.92000 5.89957 2,325,000 2,300,046 120 109 01/01/16 360 349
261 6.03000 6.00957 2,200,000 2,200,000 120 120 12/01/16 360 360
263 5.87650 5.82607 2,070,000 2,070,000 120 120 12/01/16 360 360
264 6.33500 6.31457 2,050,000 2,046,526 120 118 10/01/16 360 358
270 5.91000 5.88957 1,800,000 1,800,000 120 117 09/01/16 360 360
274 6.63000 6.60957 1,425,000 1,422,745 120 118 10/01/16 360 358



<CAPTION>



ARD ARD Step Up Crossed Originator/
Loan # Monthly Debt Service Servicing Fee Rate Accrual Type (Y/N) (%) Title Type Loan Loan Seller
------ -------------------- ------------------ ------------ ----- ----------- ------------- ------- -----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>

2 1,154,515 0.02000 Actual/360 No Fee JPMCB
3 1,127,303 0.02000 Actual/360 No Fee JPMCB
7.01 801,882 Actual/360 No Fee A JPMCB
7 174,078 0.02000 Actual/360 No Fee A JPMCB
8 94,339 0.02000 Actual/360 No Fee A JPMCB
9 68,508 0.02000 Actual/360 No Fee A JPMCB
10 67,385 0.02000 Actual/360 No Fee A JPMCB
11 52,504 0.02000 Actual/360 No Fee A JPMCB
12 50,820 0.02000 Actual/360 No Fee A JPMCB
13 46,889 0.02000 Actual/360 No Fee A JPMCB
14 34,254 0.02000 Actual/360 No Fee A JPMCB
15 34,254 0.02000 Actual/360 No Fee A JPMCB
16 29,481 0.02000 Actual/360 No Fee A JPMCB
17 26,533 0.02000 Actual/360 No Fee A JPMCB
18 22,462 0.02000 Actual/360 No Fee A JPMCB
19 18,554 0.02000 Actual/360 No Fee A JPMCB
20 14,151 0.02000 Actual/360 No Fee A JPMCB
21 13,196 0.02000 Actual/360 No Fee A JPMCB
22 9,378 0.02000 Actual/360 No Fee A JPMCB
23 8,540 0.02000 Actual/360 No Fee A JPMCB
24 7,553 0.02000 Actual/360 No Fee A JPMCB
25 6,851 0.02000 Actual/360 No Fee A JPMCB
26 5,980 0.02000 Actual/360 No Fee A JPMCB
27 4,563 0.02000 Actual/360 No Fee A JPMCB
28 4,492 0.02000 Actual/360 No Fee A JPMCB
29 3,650 0.02000 Actual/360 No Fee A JPMCB
30 2,878 0.02000 Actual/360 No Fee A JPMCB
31 590 0.02000 Actual/360 No Fee A JPMCB
32 650,308 0.02000 Actual/360 No Fee JPMCB
32.01 No Fee JPMCB
32.02 No Fee JPMCB
32.03 No Fee JPMCB
32.04 No Fee JPMCB
32.05 No Fee JPMCB
32.06 No Fee JPMCB
32.07 No Fee JPMCB
32.08 No Fee JPMCB
32.09 No Fee JPMCB
32.1 No Fee JPMCB
32.11 No Fee JPMCB
32.12 No Fee JPMCB
32.13 No Fee JPMCB
32.14 No Fee JPMCB
34 517,624 0.02000 Actual/360 No Fee JPMCB
45 324,159 0.02000 Actual/360 No Fee JPMCB
46 282,498 0.02000 Actual/360 No Fee JPMCB
49 253,052 0.02000 Actual/360 No Fee JPMCB
53 265,402 0.02000 Actual/360 No Fee JPMCB
54 208,716 0.02000 Actual/360 No Fee JPMCB
55 202,442 0.02000 Actual/360 No Fee JPMCB
63 241,118 0.04000 Actual/360 No Fee JPMCB
64 179,437 0.02000 Actual/360 No Fee JPMCB
66 174,376 0.02000 Actual/360 No Fee JPMCB
68 204,695 0.03000 Actual/360 No Fee JPMCB
71 165,452 0.02000 Actual/360 No Fee JPMCB
72 173,333 0.02000 Actual/360 No Fee JPMCB
75 116,864 0.02000 Actual/360 No Fee JPMCB
81 110,423 0.02000 Actual/360 No Fee JPMCB
86 129,962 0.07000 Actual/360 No Fee JPMCB
88 126,387 0.02000 Actual/360 No Fee JPMCB
95 112,271 0.02000 Actual/360 No Fee JPMCB
97 117,016 0.02000 Actual/360 No Fee JPMCB
100 89,972 0.07000 Actual/360 No Fee JPMCB
101 75,989 0.02000 Actual/360 No Fee JPMCB
102 105,318 0.02000 Actual/360 No Fee JPMCB
102.01 No Fee JPMCB
102.02 No Fee JPMCB
102.03 No Fee JPMCB
102.04 No Fee JPMCB
104 98,684 0.07000 Actual/360 No Fee JPMCB
105 92,712 0.02000 Actual/360 No Fee JPMCB
107 85,828 0.04000 Actual/360 No Fee JPMCB
110 90,522 0.02000 Actual/360 No Fee JPMCB
113 81,345 0.04000 Actual/360 No Fee JPMCB
115 61,883 0.02000 Actual/360 No Fee JPMCB
128 66,417 0.02000 Actual/360 No Fee JPMCB
130 63,817 0.02000 Actual/360 No Fee JPMCB
131 48,310 0.02000 Actual/360 No Fee JPMCB
145 46,631 0.05000 Actual/360 No Fee JPMCB
148 44,967 0.02000 Actual/360 No Fee/Leasehold JPMCB
149 43,724 0.07000 Actual/360 No Fee JPMCB
155 42,014 0.02000 Actual/360 No Fee/Leasehold JPMCB
156 41,073 0.02000 Actual/360 No Fee JPMCB
163 38,999 0.02000 Actual/360 No Fee JPMCB
169 37,227 0.02000 Actual/360 No Fee/Leasehold JPMCB
173 36,025 0.02000 Actual/360 No Fee JPMCB
180 34,214 0.05000 Actual/360 No Fee JPMCB
182 33,359 0.09000 Actual/360 No Fee JPMCB
190 32,204 0.02000 Actual/360 No Fee JPMCB
192 31,061 0.05000 Actual/360 No Fee JPMCB
197 29,433 0.07000 Actual/360 No Fee JPMCB
205 26,605 0.02000 Actual/360 No Fee JPMCB
206 31,843 0.02000 Actual/360 No Fee JPMCB
219 23,915 0.07000 Actual/360 No Fee JPMCB
225 22,694 0.06000 Actual/360 No Fee JPMCB
228 22,056 0.11000 Actual/360 No Fee JPMCB
232 21,772 0.05000 Actual/360 No Fee JPMCB
238 20,233 0.02000 Actual/360 No Fee JPMCB
239 19,423 0.11000 Actual/360 No Fee JPMCB
242 17,488 0.02000 Actual/360 No Fee JPMCB
243 17,775 0.02000 Actual/360 No Fee JPMCB
244 21,226 0.02000 Actual/360 No Fee JPMCB
248 17,089 0.07000 Actual/360 No Fee JPMCB
253 18,926 0.02000 Actual/360 No Fee JPMCB
254 15,888 0.07000 Actual/360 No Fee JPMCB
255 15,025 0.06000 Actual/360 No Fee JPMCB
259 15,530 0.11000 Actual/360 No Fee JPMCB
260 13,820 0.02000 Actual/360 No Fee JPMCB
261 13,233 0.02000 Actual/360 No Fee JPMCB
263 12,247 0.05000 Actual/360 No Fee JPMCB
264 12,736 0.02000 Actual/360 No Fee JPMCB
270 10,688 0.02000 Actual/360 No Fee JPMCB
274 9,129 0.02000 Actual/360 No Fee JPMCB



<CAPTION>


Loan # Guarantor Letter of Credit
------- -------------------------------------------------------------------------- ----------------
<S> <C> <C>
2 Robert M. Gans No
3 Joel Kestenbaum and Margaret Kestenbaum No
7.01 Colony Capital No
7 Colony Capital No
8 Colony Capital No
9 Colony Capital No
10 Colony Capital No
11 Colony Capital No
12 Colony Capital No
13 Colony Capital No
14 Colony Capital No
15 Colony Capital No
16 Colony Capital No
17 Colony Capital No
18 Colony Capital No
19 Colony Capital No
20 Colony Capital No
21 Colony Capital No
22 Colony Capital No
23 Colony Capital No
24 Colony Capital No
25 Colony Capital No
26 Colony Capital No
27 Colony Capital No
28 Colony Capital No
29 Colony Capital No
30 Colony Capital No
31 Colony Capital No
32 No
32.01
32.02
32.03
32.04
32.05
32.06
32.07
32.08
32.09
32.1
32.11
32.12
32.13
32.14
34 The GFW Trust, The GFW II Trust No
45 Terrence R. Wall No
46 Kimco Prudential JV No
49 Kimco Prudential JV No
53 Kevin A. Shields No
54 Colony Capital No
55 Kimco Prudential JV No
63 Michael Alfieri No
64 Kimco Prudential JV No
66 Kimco Prudential JV No
68 James S. Frank, Warren P. Cohen No
71 Equity Inns, Inc. No
72 John W. Davis, Jr., Candace V. Brown, Christine C. Davis, Steven K. Brown No
75 Kimco Prudential JV No
81 Kimco Prudential JV No
86 Mark Nelson, Robert C. McBride No
88 Nathan Leanse No
95 Equity Inns, Inc. No
97 Bryan S. Weingarten and Randall C. Stein No
100 William B. Wrench No
101 Kimco Prudential JV No
102 Gordon W. Clune, Bill Clune No
102.01
102.02
102.03
102.04
104 Martin J. Rust and R. Lowndes Burke No
105 1881 Limited Liability Company No
107 Kenneth S. Kaiserman No
110 Gus A. Chafoulias No
113 Scott Labonte, Richard Polidori No
115 Kimco Prudential JV No
128 Equity Inns, Inc. No
130 Equity Inns, Inc. No
131 Kimco Prudential JV No
145 William K. Wells No
148 Equity Inns, Inc. No
149 Asset Capital Partners, L.P. No
155 Dennis McDaniel No
156 David Burns, Debra Dout No
163 Equity Inns, Inc. No
169 Equity Inns, Inc. No
173 Mike Schuminsky No
180 Michael Samschick No
182 Debra J. Pyzyk No
190 Equity Inns, Inc. No
192 Christopher A. Molden No
197 Majid Koza, Wijdi Kouza, Lyon Koza, Eddie Koza, Zouhair Koza No
205 James J. Houlihan, Andrew M. Greenspan 200,000.0
206 Raman Dayal, Rakesh Govindji No
219 Damiano Dimercurio, Gaetano Dimercurio No
225 Michael L. Gorney and B. David Peck No
228 Michael P. Ziegler 67,500.0
232 Christopher A. Molden No
238 Philip L. Perry and Brester Construction, Inc. No
239 Michael H. Godwin, R. Ryan Holmes 350,000.0
242 James J. Houlihan, James K. Coleman No
243 Erez Eliahu and Ioannis Danalis No
244 J Ron Stephens No
248 Robert P. Donnelly, Kelly J. Donnelly No
253 J Ron Stephens No
254 Mark R. Munsell No
255 Richard B. Broder No
259 Ameen Kesaria No
260 Steven G. Shafer No
261 Gregory F. Perlman, Jonathan D. Frank No
263 Christopher A. Molden No
264 Kathleen B. Ciliske and Terrence E. Ciliske No
270 Richard Aguilar No
274 David Lee Tarter No


<CAPTION>


UPFRONT ESCROW
----------------------------------------------------------------------------------------------
Upfront Upfront Upfront Upfront Upfront Upfront
CapEx Eng. Envir. TI/LC Upfront RE Ins. Other
Loan # Reserve Reserve Reserve Reserve Tax Reserve Reserve Reserve
------ ------------ ---------- ------- ------------ ------------ ---------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>

2 0.00 0.00 0.00 4,100,000.00 4,718,404.41 72,938.00 3,702,491.23
3 0.00 0.00 0.00 0.00 5,085,802.35 43,884.69 3,497,872.47
7.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00
7 0.00 0.00 0.00 0.00 0.00 0.00 0.00
8 0.00 0.00 0.00 0.00 0.00 0.00 0.00
9 0.00 0.00 0.00 0.00 0.00 0.00 0.00
10 0.00 0.00 0.00 0.00 0.00 0.00 0.00
11 0.00 0.00 0.00 0.00 0.00 0.00 0.00
12 0.00 0.00 0.00 0.00 0.00 0.00 0.00
13 0.00 0.00 0.00 0.00 0.00 0.00 0.00
14 0.00 0.00 0.00 0.00 0.00 0.00 0.00
15 0.00 0.00 0.00 0.00 0.00 0.00 0.00
16 0.00 0.00 0.00 0.00 0.00 0.00 0.00
17 0.00 0.00 0.00 0.00 0.00 0.00 0.00
18 0.00 0.00 0.00 0.00 0.00 0.00 0.00
19 0.00 0.00 0.00 0.00 0.00 0.00 0.00
20 0.00 0.00 0.00 0.00 0.00 0.00 0.00
21 0.00 0.00 0.00 0.00 0.00 0.00 0.00
22 0.00 0.00 0.00 0.00 0.00 0.00 0.00
23 0.00 0.00 0.00 0.00 0.00 0.00 0.00
24 0.00 0.00 0.00 0.00 0.00 0.00 0.00
25 0.00 0.00 0.00 0.00 0.00 0.00 0.00
26 0.00 0.00 0.00 0.00 0.00 0.00 0.00
27 0.00 0.00 0.00 0.00 0.00 0.00 0.00
28 0.00 0.00 0.00 0.00 0.00 0.00 0.00
29 0.00 0.00 0.00 0.00 0.00 0.00 0.00
30 0.00 0.00 0.00 0.00 0.00 0.00 0.00
31 0.00 0.00 0.00 0.00 0.00 0.00 0.00
32 0.00 0.00 0.00 0.00 0.00 0.00 0.00
32.01
32.02
32.03
32.04
32.05
32.06
32.07
32.08
32.09
32.1
32.11
32.12
32.13
32.14
34 0.00 0.00 0.00 5,379,550.00 834,729.83 0.00 14,200,000.00
45 0.00 0.00 0.00 0.00 164,741.56 0.00 412,767.82
46 0.00 0.00 0.00 0.00 0.00 0.00 0.00
49 0.00 0.00 0.00 0.00 0.00 0.00 0.00
53 0.00 0.00 0.00 3,500,000.00 197,965.58 13,321.75 4,460,283.00
54 0.00 0.00 0.00 0.00 0.00 0.00 0.00
55 0.00 0.00 0.00 0.00 0.00 0.00 0.00
63 0.00 0.00 0.00 0.00 153,863.55 0.00 2,500,000.00
64 0.00 0.00 0.00 0.00 0.00 0.00 0.00
66 0.00 0.00 0.00 0.00 0.00 0.00 0.00
68 0.00 0.00 0.00 0.00 165,462.69 147,387.00 0.00
71 0.00 0.00 0.00 0.00 0.00 0.00 0.00
72 0.00 0.00 0.00 526,857.10 9,977.14 19,193.41 0.00
75 0.00 0.00 0.00 0.00 0.00 0.00 0.00
81 0.00 0.00 0.00 0.00 0.00 0.00 0.00
86 0.00 0.00 0.00 0.00 30,747.74 8,015.33 141,711.00
88 0.00 0.00 0.00 0.00 66,898.25 6,461.82 0.00
95 0.00 0.00 0.00 0.00 0.00 0.00 0.00
97 0.00 27,938.00 0.00 0.00 47,929.99 41,433.00 0.00
100 0.00 348,904.25 0.00 300,000.00 115,724.18 43,333.33 0.00
101 0.00 0.00 0.00 0.00 0.00 0.00 0.00
102 0.00 0.00 0.00 0.00 51,687.44 88,112.73 0.00
102.01
102.02
102.03
102.04
104 0.00 0.00 0.00 0.00 28,037.03 3,090.67 0.00
105 0.00 0.00 0.00 0.00 143,911.53 25,581.33 0.00
107 0.00 0.00 0.00 776,748.00 0.00 0.00 0.00
110 1,100,500.00 0.00 0.00 0.00 99,292.96 51,107.63 0.00
113 25,000.00 0.00 0.00 0.00 0.00 0.00 0.00
115 0.00 0.00 0.00 0.00 0.00 0.00 0.00
128 0.00 0.00 0.00 0.00 0.00 0.00 0.00
130 0.00 0.00 0.00 0.00 0.00 0.00 0.00
131 0.00 0.00 0.00 0.00 0.00 0.00 0.00
145 0.00 0.00 0.00 0.00 0.00 15,040.40 0.00
148 0.00 0.00 0.00 0.00 0.00 0.00 0.00
149 0.00 0.00 0.00 200,000.00 0.00 0.00 0.00
155 0.00 37,500.00 0.00 225,000.00 0.00 8,715.75 0.00
156 0.00 0.00 0.00 0.00 33,494.41 8,770.98 0.00
163 0.00 0.00 0.00 0.00 0.00 0.00 0.00
169 0.00 0.00 0.00 0.00 0.00 0.00 0.00
173 0.00 0.00 0.00 0.00 78,723.70 5,745.00 0.00
180 0.00 0.00 0.00 175,000.00 15,126.54 5,295.33 0.00
182 0.00 0.00 0.00 0.00 74,069.23 31,593.00 0.00
190 0.00 0.00 0.00 0.00 0.00 0.00 0.00
192 13,324.80 0.00 0.00 0.00 0.00 11,359.83 0.00
197 0.00 0.00 0.00 0.00 17,489.58 0.00 0.00
205 0.00 67,600.00 0.00 0.00 49,431.07 3,881.91 0.00
206 0.00 0.00 0.00 0.00 5,832.31 2,650.17 0.00
219 0.00 0.00 0.00 0.00 42,954.07 3,294.01 0.00
225 0.00 0.00 0.00 0.00 36,513.85 620.50 0.00
228 0.00 0.00 0.00 25,000.00 32,033.47 1,436.67 0.00
232 25,845.60 0.00 0.00 0.00 0.00 13,687.92 0.00
238 0.00 0.00 0.00 0.00 21,526.64 3,525.67 0.00
239 0.00 77,662.50 0.00 0.00 6,265.95 6,246.00 0.00
242 0.00 5,938.00 0.00 0.00 37,250.74 0.00 0.00
243 0.00 6,250.00 0.00 0.00 19,376.67 1,631.64 0.00
244 0.00 0.00 0.00 0.00 0.00 0.00 0.00
248 0.00 0.00 0.00 0.00 0.00 7,821.67 0.00
253 0.00 0.00 0.00 0.00 0.00 0.00 0.00
254 0.00 0.00 0.00 0.00 65,175.43 6,115.08 0.00
255 0.00 0.00 0.00 40,000.00 8,851.61 2,807.58 6,250.00
259 0.00 0.00 0.00 0.00 43,037.28 3,334.50 15,750.00
260 0.00 0.00 0.00 0.00 6,406.35 419.17 0.00
261 0.00 33,828.13 0.00 0.00 4,482.38 2,374.40 0.00
263 22,007.52 0.00 0.00 0.00 0.00 4,292.17 0.00
264 52,197.00 0.00 0.00 30,000.00 33,313.33 2,521.75 0.00
270 0.00 0.00 0.00 0.00 38,046.67 6,695.20 90,000.00
274 0.00 0.00 0.00 0.00 0.00 4,205.65 0.00



<CAPTION>

MONTHLY ESCROW
----------------------------------------------------------------------
Monthly Monthly Monthly Monthly
Capex Envir. TI/LC Monthly RE Monthly Ins. Other Grace Lockbox
Loan # Reserve Reserve Reserve Tax Reserve Reserve Reserve Period In-place Property Type
------ -------- ------- -------- ----------- ------------ -------- ------ -------- -------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
2 3106.97 0.00 83333.00 1179601.10 72938.00 0.00 0 Yes Office
3 14283.17 0.00 83333.33 440769.54 21942.35 0.00 0 Yes Office
7.01 0.00 0.00 0.00 0.00 0.00 0.00 0 Yes Various
7 0.00 0.00 0.00 0.00 0.00 0.00 0 Yes Office
8 0.00 0.00 0.00 0.00 0.00 0.00 0 Yes Office
9 0.00 0.00 0.00 0.00 0.00 0.00 0 Yes Industrial
10 0.00 0.00 0.00 0.00 0.00 0.00 0 Yes Office
11 0.00 0.00 0.00 0.00 0.00 0.00 0 Yes Office
12 0.00 0.00 0.00 0.00 0.00 0.00 0 Yes Industrial
13 0.00 0.00 0.00 0.00 0.00 0.00 0 Yes Office
14 0.00 0.00 0.00 0.00 0.00 0.00 0 Yes Industrial
15 0.00 0.00 0.00 0.00 0.00 0.00 0 Yes Industrial
16 0.00 0.00 0.00 0.00 0.00 0.00 0 Yes Industrial
17 0.00 0.00 0.00 0.00 0.00 0.00 0 Yes Industrial
18 0.00 0.00 0.00 0.00 0.00 0.00 0 Yes Office
19 0.00 0.00 0.00 0.00 0.00 0.00 0 Yes Industrial
20 0.00 0.00 0.00 0.00 0.00 0.00 0 Yes Industrial
21 0.00 0.00 0.00 0.00 0.00 0.00 0 Yes Industrial
22 0.00 0.00 0.00 0.00 0.00 0.00 0 Yes Industrial
23 0.00 0.00 0.00 0.00 0.00 0.00 0 Yes Industrial
24 0.00 0.00 0.00 0.00 0.00 0.00 0 Yes Industrial
25 0.00 0.00 0.00 0.00 0.00 0.00 0 Yes Industrial
26 0.00 0.00 0.00 0.00 0.00 0.00 0 Yes Industrial
27 0.00 0.00 0.00 0.00 0.00 0.00 0 Yes Industrial
28 0.00 0.00 0.00 0.00 0.00 0.00 0 Yes Industrial
29 0.00 0.00 0.00 0.00 0.00 0.00 0 Yes Industrial
30 0.00 0.00 0.00 0.00 0.00 0.00 0 Yes Industrial
31 0.00 0.00 0.00 0.00 0.00 0.00 0 Yes Industrial
32 0.00 0.00 0.00 0.00 0.00 0.00 7 Yes Retail
32.01 7 Retail
32.02 7 Retail
32.03 7 Retail
32.04 7 Retail
32.05 7 Retail
32.06 7 Retail
32.07 7 Retail
32.08 7 Retail
32.09 7 Retail
32.1 7 Retail
32.11 7 Retail
32.12 7 Retail
32.13 7 Retail
32.14 7 Retail
34 9900.00 0.00 0.00 417364.92 0.00 0.00 10 Yes Office
45 4709.45 0.00 18000.00 82370.78 0.00 0.00 0 Yes Mixed Use
46 0.00 0.00 0.00 0.00 0.00 0.00 0 No Retail
49 0.00 0.00 0.00 0.00 0.00 0.00 0 No Retail
53 0.00 0.00 0.00 65988.53 4440.58 0.00 7 Yes Office
54 0.00 0.00 0.00 0.00 0.00 0.00 0 No Multifamily
55 0.00 0.00 0.00 0.00 0.00 0.00 0 No Retail
63 3175.00 0.00 20833.33 76931.77 0.00 0.00 7 No Office
64 0.00 0.00 0.00 0.00 0.00 0.00 0 No Retail
66 4399.83 0.00 0.00 0.00 0.00 0.00 0 No Retail
68 1077.00 0.00 12770.00 27577.12 12282.25 0.00 5 Yes Retail
71 0.00 0.00 0.00 0.00 0.00 0.00 10 No Hotel
72 722.50 0.00 7224.83 9977.14 2741.91 0.00 5 No Mixed Use
75 0.00 0.00 0.00 0.00 0.00 0.00 0 No Retail
81 0.00 0.00 0.00 0.00 0.00 0.00 0 No Retail
86 1630.40 0.00 12083.33 30747.74 4007.67 14000.00 7 No Office
88 2140.05 0.00 9366.33 11149.70 3230.91 0.00 7 Yes Industrial
95 0.00 0.00 0.00 0.00 0.00 0.00 10 No Hotel
97 3404.05 0.00 12500.00 23964.99 0.00 0.00 8 Yes Retail
100 3725.00 0.00 0.00 16532.03 3333.33 0.00 7 No Mixed Use
101 0.00 0.00 0.00 0.00 0.00 0.00 0 No Retail
102 5000.00 0.00 6910.00 15564.41 12587.53 0.00 7 No Industrial
102.01 7 Industrial
102.02 7 Industrial
102.03 7 Industrial
102.04 7 Industrial
104 777.75 0.00 7083.33 9345.68 1545.33 0.00 7 No Office
105 1835.05 0.00 0.00 23985.25 3197.67 0.00 7 No Office
107 0.00 0.00 0.00 0.00 0.00 0.00 7 No Office
110 22724.00 0.00 0.00 24823.24 5678.63 0.00 7 No Hotel
113 0.00 0.00 2000.00 0.00 0.00 0.00 7 No Mixed Use
115 0.00 0.00 0.00 0.00 0.00 0.00 0 No Retail
128 0.00 0.00 0.00 0.00 0.00 0.00 10 No Hotel
130 0.00 0.00 0.00 0.00 0.00 0.00 10 No Hotel
131 0.00 0.00 0.00 0.00 0.00 0.00 0 No Retail
145 2385.00 0.00 6175.71 17008.57 3008.08 0.00 7 Yes Retail
148 0.00 0.00 0.00 0.00 0.00 0.00 10 No Hotel
149 270.00 0.00 0.00 6989.16 437.50 0.00 7 No Office
155 481.67 0.00 0.00 23744.72 2905.25 0.00 7 No Retail
156 4200.00 0.00 0.00 4784.91 2923.66 0.00 7 No Multifamily
163 0.00 0.00 0.00 0.00 0.00 0.00 10 No Hotel
169 0.00 0.00 0.00 0.00 0.00 0.00 10 No Hotel
173 1468.75 0.00 0.00 6560.31 638.33 0.00 7 No Self Storage
180 335.00 0.00 0.00 1375.14 661.92 0.00 7 No Multifamily
182 3943.26 0.00 0.00 6733.57 3510.33 0.00 7 No Multifamily
190 0.00 0.00 0.00 0.00 0.00 0.00 10 No Hotel
192 0.00 0.00 0.00 2422.60 873.83 0.00 7 No Multifamily
197 226.04 0.00 2083.33 5829.86 1089.58 0.00 7 No Retail
205 898.00 0.00 0.00 9886.21 0.00 0.00 10 No Office
206 3415.63 0.00 0.00 5832.31 2650.17 0.00 7 No Hotel
219 1300.00 0.00 0.00 8590.81 1647.01 0.00 7 No Multifamily
225 1554.25 0.00 3333.33 4564.23 620.50 0.00 7 No Industrial
228 545.00 0.00 1834.00 4576.21 718.33 0.00 7 No Retail
232 0.00 0.00 0.00 1379.52 1052.92 0.00 7 No Multifamily
238 1731.06 0.00 0.00 7175.55 881.42 0.00 7 No Multifamily
239 715.81 0.00 0.00 2008.65 1561.50 0.00 7 No Multifamily
242 0.00 0.00 0.00 12416.91 0.00 0.00 10 No Mixed Use
243 0.00 0.00 0.00 4844.17 543.88 0.00 7 No Multifamily
244 0.00 0.00 0.00 0.00 0.00 0.00 7 Yes Retail
248 0.00 0.00 1315.79 1199.55 601.67 0.00 7 No Retail
253 0.00 0.00 0.00 0.00 0.00 0.00 7 Yes Retail
254 640.33 0.00 1457.92 13035.09 555.92 0.00 10 No Mixed Use
255 170.00 0.00 1000.00 1264.52 401.08 0.00 7 No Retail
259 0.00 0.00 3383.33 3586.44 1111.50 0.00 7 No Retail
260 104.17 0.00 874.83 3203.18 209.58 0.00 7 No Retail
261 2151.00 0.00 0.00 1494.12 1187.20 0.00 7 No Multifamily
263 0.00 0.00 0.00 1098.06 330.17 0.00 7 No Multifamily
264 0.00 0.00 1549.00 3331.33 840.58 0.00 7 No Retail
270 1395.83 0.00 0.00 3804.67 608.65 0.00 7 No Multifamily
274 572.92 0.00 0.00 1741.75 600.80 0.00 7 No Multifamily

<CAPTION>



Remaining
Interest Final Amortization
Defeasance Accrual Loan Maturity Term for
Loan # Permitted Period Group Date Balloon Loans
------ ---------- ---------- ----- -------- -------------
<S> <C> <C> <C> <C> <C>
2 Yes Actual/360 1
3 Yes Actual/360 1
7.01 Yes Actual/360 3
7 Yes Actual/360 3
8 Yes Actual/360 3
9 Yes Actual/360 3
10 Yes Actual/360 3
11 Yes Actual/360 3
12 Yes Actual/360 3
13 Yes Actual/360 3
14 Yes Actual/360 3
15 Yes Actual/360 3
16 Yes Actual/360 3
17 Yes Actual/360 3
18 Yes Actual/360 3
19 Yes Actual/360 3
20 Yes Actual/360 3
21 Yes Actual/360 3
22 Yes Actual/360 3
23 Yes Actual/360 3
24 Yes Actual/360 3
25 Yes Actual/360 3
26 Yes Actual/360 3
27 Yes Actual/360 3
28 Yes Actual/360 3
29 Yes Actual/360 3
30 Yes Actual/360 3
31 Yes Actual/360 3
32 Yes Actual/360 3
32.01 3
32.02 3
32.03 3
32.04 3
32.05 3
32.06 3
32.07 3
32.08 3
32.09 3
32.1 3
32.11 3
32.12 3
32.13 3
32.14 3
34 Yes Actual/360 1
45 Yes Actual/360 1
46 Yes Actual/360 1
49 Yes Actual/360 1
53 Yes Actual/360 1 360
54 Yes Actual/360 3
55 Yes Actual/360 1
63 Yes Actual/360 1 360
64 Yes Actual/360 1
66 Yes Actual/360 1
68 Yes Actual/360 1 360
71 Yes Actual/360 1 360
72 Yes Actual/360 1 360
75 Yes Actual/360 1
81 Yes Actual/360 1
86 Yes Actual/360 1 360
88 Yes Actual/360 1 360
95 Yes Actual/360 1 360
97 Yes Actual/360 1 360
100 Yes Actual/360 1
101 Yes Actual/360 1
102 Yes Actual/360 1 300
102.01 1 300
102.02 1 300
102.03 1 300
102.04 1 300
104 No Actual/360 1 360
105 Yes Actual/360 1 360
107 Yes Actual/360 1 360
110 Yes Actual/360 1 360
113 Yes Actual/360 1 360
115 Yes Actual/360 1
128 Yes Actual/360 1 360
130 Yes Actual/360 1 360
131