Document:

<PAGE>

                                                                   EXHIBIT 10.20

                                                                  EXECUTION COPY

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

                          SALE AND SERVICING AGREEMENT

                                  by and among

                   CAPITALSOURCE COMMERCIAL LOAN TRUST 2003-2,
                                 as the Issuer,

                   CAPITALSOURCE COMMERCIAL LOAN LLC, 2003-2,
                             as the Trust Depositor,

                           CAPITALSOURCE FINANCE LLC,
                     as the Originator and as the Servicer,

                                       and

               WELLS FARGO BANK MINNESOTA, NATIONAL ASSOCIATION,
              as the Indenture Trustee and as the Backup Servicer.

                          Dated as of November 25, 2003

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

  CapitalSource Commercial Loan Trust 2003-2 Asset Backed Notes, Series 2003-2
              Class A, Class B, Class C, Class D and Class E Notes

<PAGE>

                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                                                   PAGE
<S>                                                                                                                <C>
                                                       ARTICLE 1.
                                                       DEFINITIONS

Section 1.01    Definitions..................................................................................        2
Section 1.02    Usage of Terms...............................................................................       45
Section 1.03    Section References...........................................................................       45
Section 1.04    Calculations.................................................................................       45
Section 1.05    Accounting Terms.............................................................................       45

                                                       ARTICLE 2.
                                    ESTABLISHMENT OF ISSUER; TRANSFER OF LOAN ASSETS

Section 2.01    Creation and Funding of Issuer; Transfer of Loan Assets......................................       46
Section 2.02    Conditions to Transfer of Loan Assets to Issuer..............................................       48
Section 2.03    Acceptance by Owner Trustee..................................................................       49
Section 2.04    Conveyance of Substitute Loans...............................................................       49
Section 2.05    Release of Released Amounts..................................................................       53
Section 2.06    Delivery of Documents in the Loan File; Recording of Assignments of Mortgage.................       53
Section 2.07    Optional Purchase or Substitution by the Servicer for Prepaid or Charged - Off Loans.........       54
Section 2.08    Certification by Indenture Trustee; Possession of Loan Files.................................       54

                                                       ARTICLE 3.
                                             REPRESENTATIONS AND WARRANTIES

Section 3.01    Representations and Warranties Regarding the Trust Depositor.................................       56
Section 3.02    Representations and Warranties Regarding Each Loan and as to Certain Loans in the Aggregate..       60
Section 3.03    Representations and Warranties Regarding the Initial Loans in the Aggregate..................       61
Section 3.04    Representations and Warranties Regarding the Loan Files......................................       61
Section 3.05    Representations and Warranties Regarding Concentrations of Initial Loans.....................       61
Section 3.06    Representations and Warranties Regarding the Servicer........................................       61
Section 3.07    Representations and Warranties of the Backup Servicer........................................       63

                                                       ARTICLE 4.
                               PERFECTION OF TRANSFER AND PROTECTION OF SECURITY INTERESTS

Section 4.01    Custody of Loans.............................................................................       64
Section 4.02    Filing.......................................................................................       64
Section 4.03    Changes in Name, Corporate Structure or Location.............................................       64
Section 4.04    Costs and Expenses...........................................................................       65
Section 4.05    Sale Treatment...............................................................................       65
Section 4.06    Separateness from Trust Depositor............................................................       65

                                                       ARTICLE 5.
                                                   SERVICING OF LOANS

</TABLE>

                                      -i-

<PAGE>

                                TABLE OF CONTENTS
                                   (continued)

<TABLE>
<CAPTION>
                                                                                                                   PAGE
<S>                                                                                                                <C>
Section 5.01    Appointment and Acceptance...................................................................       65
Section 5.02    Duties of the Servicer.......................................................................       65
Section 5.03    Liquidation of Loans.........................................................................       70
Section 5.04    Fidelity Bond................................................................................       72
Section 5.05    Maintenance of Hazard Insurance..............................................................       72
Section 5.06    Collection of Certain Loan Payments..........................................................       73
Section 5.07    Access to Certain Documentation and Information Regarding the Loans..........................       74
Section 5.08    Satisfaction of Mortgages and Collateral and Release of Loan Files...........................       74
Section 5.09    Scheduled Payment Advances...................................................................       75
Section 5.10    Title, Management and Disposition of Foreclosed Property.....................................       76
Section 5.11    Servicing Compensation.......................................................................       76
Section 5.12    Assignment; Resignation......................................................................       77
Section 5.13    Merger or Consolidation of Servicer..........................................................       77
Section 5.14    Limitation on Liability of the Servicer and Others...........................................       77
Section 5.15    The Backup Servicer..........................................................................       78
Section 5.16    Covenants of the Backup Servicer.............................................................       80

                                                       ARTICLE 6.
                                            COVENANTS OF THE TRUST DEPOSITOR

Section 6.01    Legal Existence..............................................................................       81
Section 6.02    Loans Not to Be Evidenced by Promissory Notes................................................       81
Section 6.03    Security Interests...........................................................................       81
Section 6.04    Delivery of Principal Collections and Interest Collections...................................       81
Section 6.05    Regulatory Filings...........................................................................       82
Section 6.06    Compliance with Law..........................................................................       82
Section 6.07    Activities...................................................................................       82
Section 6.08    Indebtedness.................................................................................       82
Section 6.09    Guarantees...................................................................................       82
Section 6.10    Investments..................................................................................       83
Section 6.11    Merger; Sales................................................................................       83
Section 6.12    Distributions................................................................................       83
Section 6.13    Other Agreements.............................................................................       83
Section 6.14    Separate Legal Existence.....................................................................       84
Section 6.15    Location; Records............................................................................       84
Section 6.16    Liability of Trust Depositor.................................................................       85
Section 6.17    Bankruptcy Limitations.......................................................................       85
Section 6.18    Limitation on Liability of Trust Depositor and Others........................................       85
Section 6.19    Insurance Policies...........................................................................       85
Section 6.20    Payments from Obligor Lock - Boxes and Obligor Lock - Box Accounts...........................       86

                                                       ARTICLE 7.
                                 ESTABLISHMENT OF ACCOUNTS; DISTRIBUTIONS; RESERVE FUND
</TABLE>

                                      -ii-
<PAGE>

                                TABLE OF CONTENTS
                                   (continued)

<TABLE>
<CAPTION>
                                                                                                                   PAGE
<S>                                                                                                                <C>
Section 7.01    Note Distribution Account, Reserve Fund and Lock - Boxes.....................................       86
Section 7.02    Reserve Fund Deposit.........................................................................       87
Section 7.03    Principal and Interest Account...............................................................       87
Section 7.04    Securityholder Distributions.................................................................       90
Section 7.05    Allocations and Distributions................................................................       91
Section 7.06    Determination of LIBOR.......................................................................       95
Section 7.07    Monthly Reconciliation.......................................................................       95

                                                       ARTICLE 8.
                                           SERVICER DEFAULT; SERVICER TRANSFER

Section 8.01    Servicer Default.............................................................................       96
Section 8.02    Servicer Transfer............................................................................       97
Section 8.03    Appointment of Successor Servicer; Reconveyance; Successor Servicer to Act...................       98
Section 8.04    Notification to Securityholders and Hedge Counterparties.....................................      100
Section 8.05    Effect of Transfer...........................................................................      100
Section 8.06    Database File................................................................................      100
Section 8.07    Waiver of Defaults...........................................................................      101
Section 8.08    Responsibilities of the Successor Servicer...................................................      101
Section 8.09    Rating Agency Condition for Servicer Transfer................................................      101
Section 8.10    Appointment of Successor Backup Servicer; Successor Backup Servicer to Act...................      102

                                                       ARTICLE 9.
                                                         REPORTS

Section 9.01    Monthly Reports..............................................................................      102
Section 9.02    Officer's Certificate........................................................................      103
Section 9.03    Other Data...................................................................................      103
Section 9.04    Annual Report of Accountants.................................................................      103
Section 9.05    Annual Statement of Compliance from Servicer.................................................      104
Section 9.06    Reports of Foreclosure and Abandonment of Mortgaged Property.................................      104
Section 9.07    Notices......................................................................................      104
Section 9.08    Indenture Trustee's Right to Examine Servicer Records and Audit Operations...................      105

                                                       ARTICLE 10.
                                                       TERMINATION

Section 10.01   Optional Purchase of Loan Assets.............................................................      105
Section 10.02   Termination..................................................................................      106

                                                       ARTICLE 11.
                                   REMEDIES UPON MISREPRESENTATION; REPURCHASE OPTION

Section 11.01   Repurchases of, or Substitution for, Loans for Breach of Representations and Warranties......      106
</TABLE>

                                     -iii-
<PAGE>
                                TABLE OF CONTENTS
                                   (continued)

<TABLE>
<CAPTION>
                                                                                                                   PAGE
<S>                                                                                                                <C>
Section 11.02   Reassignment of Repurchased or Substituted Loans.............................................      107

                                                       ARTICLE 12.
                                                       INDEMNITIES

Section 12.01   Indemnification by Servicer..................................................................      107
Section 12.02   Indemnification by Trust Depositor...........................................................      107

                                                       ARTICLE 13.
                                                      MISCELLANEOUS

Section 13.01 Amendment......................................................................................      108
Section 13.02 Protection of Title to Issuer..................................................................      109
Section 13.03 Governing Law..................................................................................      109
Section 13.04 Notices........................................................................................      110
Section 13.05 Severability of Provisions.....................................................................      113
Section 13.06 Third Party Beneficiaries......................................................................      113
Section 13.07 Counterparts...................................................................................      114
Section 13.08 Headings.......................................................................................      114
Section 13.09 No Bankruptcy Petition; Disclaimer.............................................................      114
Section 13.10 Jurisdiction...................................................................................      115
Section 13.11 Tax Characterization...........................................................................      115
Section 13.12 Prohibited Transactions with Respect to the Issuer.............................................      115
Section 13.13 Limitation of Liability of Owner Trustee.......................................................      116
Section 13.14 Allocation of Payments with Respect to Loans...................................................      116
Section 13.15 No Partnership.................................................................................      117
Section 13.16 Successors and Assigns.........................................................................      117
Section 13.17 Acts of Holders................................................................................      117
Section 13.18 Duration of Agreement..........................................................................      117
Section 13.19 Limited Recourse...............................................................................      117
Section 13.20 Confidentiality................................................................................      118
Section 13.21 Non-Confidentiality of Tax Treatment...........................................................      118
</TABLE>

                                      -iv-
<PAGE>

                        EXHIBITS, SCHEDULES AND APPENDIX

<TABLE>
<S>             <C>                                                                           <C>
Exhibit A       Form of Assignment                                                                     A - 1
Exhibit B       Form of Closing Certificate of Trust Depositor                                         B - 1
Exhibit C       Form of Closing Certificate of Servicer/Originator                                     C - 1
Exhibit D       Form of Liquidation Report                                                             D - 1
Exhibit E       Form of Principal and Interest Account Letter Agreement                                E - 1
Exhibit F       Form of Certificate Regarding Repurchased Loans                                        F - 1
Exhibit G       List of Loans                                                                          G - 1
Exhibit H       Form of Monthly Servicer Report                                                        H - 1
Exhibit I       Form of Subsequent Transfer Agreement                                                  I - 1
Exhibit J       Form of Subsequent Purchase Agreement                                                  J - 1
Exhibit K       Credit and Collection Policy                                                           K - 1
Exhibit L - 1   Form of Initial Certification                                                          L - 1
Exhibit L - 2   Form of Final Certification                                                            L - 2
Exhibit M       Form of Request For Release Of Documents                                               M - 1
Exhibit N       Form of Addition Notice                                                                N - 1

Schedule I      Lock - Box Banks and Lock - Box Accounts                                        Schedule - I
Schedule II     Obligor Lock - Box Banks and Obligor Lock - Box Accounts                       Schedule - II

Appendix A      Material Mortgage Loan Criteria                                               Appendix A - 1
</TABLE>

                                      -i-
<PAGE>

                          SALE AND SERVICING AGREEMENT

         THIS SALE AND SERVICING AGREEMENT, dated as of November 25, 2003, is by
and among:

         (1)      CAPITALSOURCE COMMERCIAL LOAN TRUST 2003-2, a statutory trust
                  created and existing under the laws of the State of Delaware
                  (together with its successors and assigns, the "Issuer");

         (2)      CAPITALSOURCE COMMERCIAL LOAN LLC, 2003-2, a Delaware limited
                  liability company, as the trust depositor (together with its
                  successor and assigns, in such capacity, the "Trust
                  Depositor");

         (3)      CAPITALSOURCE FINANCE LLC, a Delaware limited liability
                  company (together with its successors and assigns,
                  "CapitalSource"), as the servicer (together with its successor
                  and assigns, in such capacity, the "Servicer"), and as the
                  originator (together with its successor and assigns, in such
                  capacity, the "Originator"); and

         (4)      WELLS FARGO BANK MINNESOTA, NATIONAL ASSOCIATION (together
                  with its successors and assigns, "Wells Fargo"), not in its
                  individual capacity but as the indenture trustee (together
                  with its successors and assigns, in such capacity, the
                  "Indenture Trustee"), and not in its individual capacity but
                  as the backup servicer (together with its successors and
                  assigns, in such capacity, the "Backup Servicer").

                                 R E C I T A L S

         WHEREAS, in the regular course of its business, the Originator
originates and/or otherwise acquires Loans (as defined herein);

         WHEREAS, the Trust Depositor acquired the Initial Loans from the
Originator and may acquire from time to time thereafter certain Substitute Loans
(such Initial Loans and Substitute Loans, together with certain related property
as more fully described herein, being the Loan Assets as defined herein);

         WHEREAS, it was a condition to the Trust Depositor's acquisition of the
Initial Loans from the Originator that the Originator make certain
representations and warranties regarding the Loan Assets for the benefit of the
Trust Depositor as well as the Issuer;

         WHEREAS, on the Closing Date (as defined herein), the Trust Depositor
will fund the Issuer by selling, conveying and assigning all its right, title
and interest in such Loan Assets and certain other assets to the Issuer;

         WHEREAS, the Issuer is willing to purchase and accept assignment of the
Loan Assets (as defined herein) from the Trust Depositor pursuant to the terms
hereof; and

<PAGE>

         WHEREAS, the Servicer is willing to service the Loan Assets for the
benefit and account of the Issuer pursuant to the terms hereof.

         NOW, THEREFORE, based upon the above recitals, the mutual premises and
agreements contained herein, and other good and valuable consideration, the
receipt and sufficiency of which are hereby acknowledged, the parties hereto,
intending to be legally bound, hereby agree as follows:

                                   ARTICLE 1.

                                   DEFINITIONS

         SECTION 1.01 DEFINITIONS.

         Whenever used in this Agreement, the following words and phrases,
unless the context otherwise requires, shall have the following meanings:

"1940 Act" means the Investment Company Act of 1940, as amended.

"Accelerated Amortization Event" means the Aggregate Outstanding Loan Balance is
less than the Aggregate Outstanding Principal Balance of the Notes for a period
greater than sixty (60) calendar days.

"Accreted Interest" means accrued interest on a Deferred Interest Loan that is
added to the principal amount of such Deferred Interest Loan instead of being
paid as it accrues.

"Acquired Loan" means a Loan that is originated by a Person other than the
Originator and acquired by the Originator in a "true sale" transaction pursuant
to a standard loan acquisition agreement.

"Addition Notice" means, with respect to any transfer of Substitute Loans to the
Issuer in accordance with Section 2.04 (and the Trust Depositor's corresponding
prior purchase of such Loans from the Originator), a notice in the form of
Exhibit N, which shall be given at least ten (10) Business Days prior to the
related Subsequent Transfer Date, identifying the Substitute Loans to be
transferred, the Outstanding Loan Balance of such Substitute Loans and the
related Substitution Event (with respect to an identified Loan or Loans then in
the Loan Pool) to which such Substitute Loan relates, with such notice to be
signed both by the Trust Depositor and the Originator.

"Additional Principal Amount" means, with respect to any Remittance Date, an
amount equal to, but in no event less than zero, the excess of the Aggregate
Outstanding Principal Balance prior to any distribution on such day over the sum
of (a) the Aggregate Outstanding Loan Balance as of the last Business Day of the
immediately preceding Due Period and (b) all Principal Collections on deposit in
the Principal and Interest Account as of the last day of the immediately
preceding Due Period.

                                       2
<PAGE>

"Additional Servicing Fee" means an amount, in addition to the Servicing Fee,
necessary to induce a Successor Servicer to serve as Servicer hereunder, which
amount shall not exceed $100,000 in the aggregate per Successor Servicer.

"Affiliate" of any specified Person means any other Person controlling or
controlled by, or under common control with, such specified Person. For the
purposes of this definition, "control" (including the terms "controlling",
"controlled by" and "under common control with") when used with respect to any
specified Person means the possession, direct or indirect, of the power to vote
20% or more of the voting securities of such Person or to direct or cause the
direction of the management and policies of such Person whether through the
ownership of voting securities, by contract or otherwise. Each of the Indenture
Trustee and the Owner Trustee may conclusively presume that a Person is not an
Affiliate of another Person unless a Responsible Officer of such trustee has
actual knowledge to the contrary.

"Agented Notes" means, with respect to any Loan, one or more Underlying Notes of
an Obligor wherein (a) the Underlying Note(s) are originated by the Originator
in accordance with the Credit and Collection Policy as a part of a syndicated
loan transaction that has been fully consummated prior to such Underlying Notes
becoming part of the Loan Pool, (b) upon the sale of the Underlying Notes under
the Transfer and Servicing Agreements to the Issuer, such Underlying Notes will
be endorsed to and held by the Indenture Trustee on behalf of the
Securityholders and the Hedge Counterparties, (c) the Issuer, as assignee of the
Underlying Notes, will have all of the rights (but none of the obligations) of
the Originator with respect to such Underlying Notes and the Originator's right,
title and interest in and to the Collateral, (d) the Underlying Notes are
secured by an undivided interest in the Collateral that also secures and is
shared by, on a pro rata basis, all other holders of such Obligor's notes of
equal priority and (e) the Originator (or a wholly owned subsidiary of the
Originator) is the collateral agent and payment agent for all noteholders of
such Obligor.

"Aggregate Notional Amount" means, on any date, the aggregate notional amount in
respect of the payment obligations of the relevant Hedge Counterparty that is
outstanding on that date under all Hedge Transactions or any group thereof, as
the context requires.

"Aggregate Outstanding Loan Balance" means, as of any date, the sum of the
Outstanding Loan Balance for each Loan owned by the Issuer.

"Aggregate Outstanding Principal Balance" means, as of any date of
determination, the sum of the Outstanding Principal Balances of each Class
outstanding on such date.

"Agreement" means this Sale and Servicing Agreement, as amended, modified,
waived, supplemented or restated from time to time in accordance with the terms
hereof.

"Amortizing Loan" means a Loan that, by its terms, provides for (or after a
period of time will provide for) a series of Scheduled Payment installments
calculated to amortize the principal balance of the Loan over its term so that,
at the Loan's maturity, no more than 25% of the maximum outstanding loan balance
remains unpaid, with the remaining balance due at maturity.

"Asset Based Revolver" means any Revolving Loan (other than a Loan to an SPE
Obligor) secured by accounts receivable and/or inventory.

                                       3
<PAGE>

"Assigned Loan" means a Loan originated by a Person other than the Originator in
which a constant percentage interest has been assigned to the Originator by such
Person in accordance with the Credit and Collection Policy and (a) such
transaction has been fully consummated prior to such Loan becoming part of the
Loan Pool, (b) the Originator is a party to the underlying loan documents, (c)
upon the sale of the Underlying Notes under the Transfer and Servicing
Agreements to the Issuer, such Underlying Notes will be endorsed to and held by
the Indenture Trustee, (d) the Issuer, as assignee of the Underlying Notes, will
have all of the rights (but none of the obligations) of the Originator with
respect to such Underlying Notes and the Originator's right, title and interest
in and to the Collateral, (e) the Underlying Notes are secured by an undivided
interest in the Collateral that also secures and is shared by, on a pro rata
basis, all other holders of such Obligor's notes of equal priority, and (f) the
agent bank receives payment directly from the Obligor thereof on behalf of each
lender that has been assigned a percentage interest in such Loan.

"Assigned Parties" means the Noteholders and Hedge Counterparties as well as any
other holder of a loan to or debt obligation of such Obligor arising out of the
same underlying loan agreement, including, without limitation, the Originator,
CapitalSource Commercial Loan Trust 2002-1, CapitalSource Commercial Loan Trust
2002-2, CapitalSource Commercial Loan Trust 2003-1, and CapitalSource Funding
LLC.

"Assignment" means each Assignment, substantially in the form of Exhibit A,
relating to an assignment, transfer and conveyance of Loans and the related
Collateral by the Trust Depositor to the Issuer.

"Assignment of Mortgage" means, with respect to each Loan that is a Material
Mortgage Loan or that is to an SPE Obligor that is secured by real property and
improvements thereon, an assignment of the related Mortgage, notice of transfer
or equivalent instrument sufficient under the laws of the jurisdiction wherein
the related Mortgaged Property is located to reflect or record the transfer of
the Mortgage of the related Loan to the Indenture Trustee.

"Backup Servicer" means the Person acting as Backup Servicer hereunder, its
successors in interest and any Successor Backup Servicer hereunder.

"Backup Servicer Termination Notice" shall have the meaning given to such term
in Section 8.10(a).

"Backup Servicer Transfer" shall have the meaning given to such term in Section
8.10(b).

"Backup Servicing Fee" shall have the meaning given to such term in the fee
letter, dated as of the date hereof, among the Originator, the Trust Depositor,
the Issuer and the Backup Servicer.

"Balloon Loan" means a Loan that, by its terms, provides for (or after a period
of time will provide for) a series of Scheduled Payment installments calculated
to partially amortize the principal balance of the Loan over its term so that,
at the Loan's maturity, more than 25% (but less than 100%) of the maximum
outstanding loan balance remains unpaid, with such remaining balance due at
maturity.

"BIF" means the Bank Insurance Fund, or any successor thereto.

                                       4
<PAGE>

"Bullet Loan" means a Loan that, by its terms, provides for no Scheduled
Payments of principal prior to the Loan's maturity, and, at maturity, the entire
unpaid principal balance of the Loan is due.

"Business Day" means any day other than (a) a Saturday or Sunday, or (b) a day
on which banking institutions in the cities of New York, New York and
Minneapolis, Minnesota are authorized or obligated, by law or executive order,
to be closed; provided, that, if any action is required of the Ireland Paying
Agent, then, for purposes of determining when such Ireland Paying Agent action
is required Dublin, Ireland will be considered in determining "Business Day".

"CapitalSource" shall have the meaning given to such term in the Preamble.

"CapitalSource LIBOR Rate" means the posted rate for thirty (30), sixty (60) or
ninety (90) day, as applicable, deposits in U.S. dollars appearing on Telerate
Page 3750, as and when determined in accordance with the applicable Required
Loan Documents.

"CapitalSource Prime Rate" means the rate designated by CapitalSource from time
to time as its prime rate in the United States, such rate to change as and when
such designated rate changes; provided, however, the CapitalSource Prime Rate is
not intended to be the lowest rate of interest charged by CapitalSource in
connection with extensions of credit to debtors.

"Certificate" means the CapitalSource Commercial Loan Trust 2003-2 Certificates
representing a beneficial equity interest in the Issuer and issued pursuant to
the Trust Agreement.

"Certificate Account" shall have the meaning given to such term in Section 5.01
of the Trust Agreement.

"Certificate Register" shall have the meaning given to such term in the Trust
Agreement.

"Certificateholder" means the registered holder of a Certificate.

"Charged - Off Loan" means a Loan in the Loan Pool with respect to which there
has occurred one or more of the following: (a) the occurrence of both (i) any
portion of a payment of interest on or principal of such Loan is not paid when
due (without giving effect to any grace period) or would be so delinquent but
for any amendment or modification made to such Loan resulting from the Obligor's
inability to pay such Loan in accordance with its terms and (ii) within one
hundred twenty (120) days of when such delinquent payment was first due, all
delinquencies have not been cured, (b) an Insolvency Event has occurred with
respect to the related Obligor, (c) the related Obligor has suffered any
material adverse change that materially affects its viability as a going
concern, (d) the Servicer has determined, in its sole discretion, in accordance
with the Credit and Collection Policy, that all or a portion such Loan is not
collectible or (e) any portion of the proceeds used to make payments of
principal of or interest on such Loan have come from a new Loan or a new loan by
the Originator or an entity controlled by the Originator to the Obligor or any
of its Affiliates.

"Citi Warehouse" means the Note Purchase Agreement, dated as of September 17,
2003, among CapitalSource Funding II Trust, CS Funding II Depositor LLC, the
Originator and Citigroup

                                       5
<PAGE>

Global Markets Realty Corp., as amended, modified, restated, waived or
supplemented from time to time, and all documents executed in connection
therewith and all transactions contemplated thereby.

"Class" means any of the group of Notes identified herein as, as applicable, the
Class A Notes, the Class B Notes, the Class C Notes, the Class D Notes, or the
Class E Note.

"Class A Expected Maturity Date" means September 20, 2010.

"Class A Interest Amount" means, for each Interest Accrual Period, an amount
equal to the product of (i) the Class A Note Interest Rate as of the first (1st)
day of such Interest Accrual Period, (ii) the Outstanding Principal Balance of
the Class A Notes as of the first (1st) day of such Interest Accrual Period
(after giving effect to all distributions made on such day), and (iii) a
fraction, the numerator of which is the number of days in such Interest Accrual
Period and the denominator of which is 360.

"Class A Note Interest Rate" means the annual rate of interest payable with
respect to the Class A Notes, which shall be equal to 1.52% for the first
Remittance Date and thereafter shall be equal to LIBOR plus 0.40%.

"Class A Noteholder" means each Person in whose name a Class A Note is
registered in the Note Register.

"Class A Notes" means CapitalSource Commercial Loan Trust 2003-2 Asset - Backed
Notes, Series 2003-2, Class A Notes, issued pursuant to the Indenture.

"Class A Trigger" means any Remittance Date on or after the Class A Expected
Maturity Date on which any of the Class A Notes shall be outstanding.

"Class B Accrued Payable" means, for any Remittance Date with respect to which
the Class B Interest Amount is calculated using clause (ii)(b) of the definition
thereof, an amount equal to the excess, if any, of (a) the amount that would
have been calculated as the Class B Interest Amount on such Remittance Date if
the calculation was made using clause (ii)(a) of the definition of Class B
Interest Amount and not clause (ii)(b) of such definition over (b) the amount
calculated as the Class B Interest Amount on such Remittance Date, together with
the unpaid portion of any such excess from prior Remittance Dates (and interest
accrued thereon at the then applicable Class B Note Interest Rate).

"Class B Expected Maturity Date" means September 20, 2010.

"Class B Interest Amount" means, for each Interest Accrual Period, an amount
equal to the product of (i) the Class B Note Interest Rate as of the first (1st)
day of such Interest Accrual Period, (ii) the lesser of (a) the Outstanding
Principal Balance of the Class B Notes as of the first (1st) day of such
Interest Accrual Period (after giving effect to all distributions made on such
day) and (b) the greater of (1) the excess, if any, of (x) the Aggregate
Outstanding Loan Balance as of the last day of the Due Period immediately
preceding the start of such Interest Accrual Period over the (y) Outstanding
Principal Balance of the Class A Notes as of the first (1st) day of such
Interest Accrual Period (after giving effect to all distributions made on such
day) and

                                       6
<PAGE>

(2) zero, and (c) a fraction, the numerator of which is the number of days in
such Interest Accrual Period and the denominator of which is 360.

"Class B Note Interest Rate" means the annual rate of interest payable with
respect to the Class B Notes, which shall be equal to 2.07% for the first
Remittance Date and thereafter shall be equal to LIBOR plus 0.95% per annum.

"Class B Noteholder" means each Person in whose name a Class B Note is
registered in the Note Register.

"Class B Notes" means CapitalSource Commercial Loan Trust 2003-2 Asset - Backed
Notes, Series 2003-2, Class B Notes, issued pursuant to the Indenture.

"Class B Trigger" means any Remittance Date on or after the Class B Expected
Maturity Date on which any of the Class B Notes shall be outstanding.

"Class C Accrued Payable" means, for any Remittance Date with respect to which
the Class C Interest Amount is calculated using clause (ii)(b) of the definition
thereof, an amount equal to the excess, if any, of (a) the amount that would
have been calculated as the Class C Interest Amount on such Remittance Date if
the calculation was made using clause (ii)(a) of the definition of Class C
Interest Amount and not clause (ii)(b) of such definition over (b) the amount
calculated as the Class C Interest Amount on such Remittance Date, together with
the unpaid portion of any such excess from prior Remittance Dates (and interest
accrued thereon at the then applicable Class C Note Interest Rate).

"Class C Expected Maturity Date" means September 20, 2010.

"Class C Interest Amount" means, for each Interest Accrual Period, an amount
equal to the product of (i) the Class C Note Interest Rate as of the first (1st)
day of such Interest Accrual Period, (ii) the lesser of (a) the Outstanding
Principal Balance of the Class C Notes as of the first (1st) day of such
Interest Accrual Period (after giving effect to all distributions made on such
day) and (b) the greater of (1) the excess, if any, of (x) the Aggregate
Outstanding Loan Balance as of the last day of the Due Period immediately
preceding the start of such Interest Accrual Period over the (y) Outstanding
Principal Balance of the Class A Notes and the Class B Notes as of the first
(1st) day of such Interest Accrual Period (after giving effect to all
distributions made on such day) and (2) zero, and (c) a fraction, the numerator
of which is the number of days in such Interest Accrual Period and the
denominator of which is 360.

"Class C Note Interest Rate" means the annual rate of interest payable with
respect to the Class C Notes, which shall be equal to 2.72% for the first
Remittance Date and thereafter shall be equal to LIBOR plus 1.60% per annum.

"Class C Noteholder" means each Person in whose name a Class C Note is
registered in the Note Register.

"Class C Notes" means CapitalSource Commercial Loan Trust 2003-2 Asset - Backed
Notes, Series 2003-2, Class C Notes, issued pursuant to the Indenture.

                                       7
<PAGE>

"Class C Trigger" means any Remittance Date on or after the Class C Expected
Maturity Date on which any of the Class C Notes shall be outstanding.

"Class D Accrued Payable" means, if, for any Remittance Date, the Class D
Interest Amount is calculated using clause (ii)(b) of the definition thereof,
the excess, if any, of (i) the amount that would have been calculated as the
Class D Interest Amount on such Remittance Date if the calculation was made
using clause (ii)(a) of the definition of Class D Interest Amount and not clause
(ii)(b) of such definition over (ii) the amount calculated as the Class D
Interest Amount on such Remittance Date, together with the unpaid portion of any
such excess from prior Remittance Dates (and interest accrued thereon at the
then applicable Class D Note Interest Rate).

"Class D Expected Maturity Date" means September 20, 2010.

"Class D Interest Amount" means, for each Interest Accrual Period, the product
of (i) the Note Interest Rate applicable to the Class D Notes as of the first
day of such Interest Accrual Period, (ii) the lesser of (a) the Outstanding
Principal Balance of the Class D Notes as of the first day of such Interest
Accrual Period (after giving effect to all distributions made on such day) and
(b) the greater of (1) the excess, if any, of (x) the Aggregate Outstanding Loan
Balance as of the last day of the Due Period immediately preceding the start of
such Interest Accrual Period over (y) the Outstanding Principal Balance of the
Class A Notes, Class B Notes and Class C Notes as of the first day of such
Interest Accrual Period (after giving effect to all distributions made on such
day) and (2) zero, and (iii) a fraction, the numerator of which is the number of
days in such Interest Accrual Period and the denominator of which is 360.

"Class D Note Interest Rate" means the annual rate of interest payable with
respect to the Class D Notes, which shall be equal to 3.62% for the first
Remittance Date and thereafter shall be equal to LIBOR plus 2.50% per annum.

"Class D Noteholder" means each Person in whose name a Class D Note is
registered in the Note Register.

"Class D Notes" means CapitalSource Commercial Loan Trust 2003-2 Asset - Backed
Notes, Series 2003-2, Class D Notes, issued pursuant to the Indenture.

"Class D Trigger" means any Remittance Date on or after the Class D Expected
Maturity Date on which any of the Class D Notes shall be outstanding.

"Class E Note" means the CapitalSource Commercial Loan Trust 2003-2 Asset -
Backed Note, Series 2003-2, Class E Note, issued pursuant to the Indenture.

"Class E Noteholder" means each Person in whose name a Class E Note is
registered in the Note Register.

"Closing Date" means November 25, 2003.

"Code" means the Internal Revenue Code of 1986, as amended, or any successor
legislation thereto.

                                       8
<PAGE>

"Collateral" means the assets of an Obligor or others in which a security
interest has been granted by the Obligor or others to secure such Loan,
including, but not limited to, real estate, accounts receivable, inventory and
other tangible and intangible assets of the related Obligor.

"Collections" means: (a) all payments received on or after the first day of the
month of the Closing Date on account of interest on the Loans (including Finance
Charges, fees and the deferred interest component of a Deferred Interest Loan)
and all late payments, default and waiver charges, (b) all payments received on
or after the Cut - Off Date on account of principal on the Loans, including (i)
the principal portion of any Scheduled Payments and Prepayments, (ii)
Curtailments, (iii) Net Liquidation Proceeds, (iv) Insurance Proceeds (other
than amounts to be applied to the restoration or repair of the related
Collateral, or to be released to the Obligor or others) and (v) Released
Mortgaged Property Proceeds and any other proceeds from any other Collateral
securing the Loans (other than amounts released or to be released to the Obligor
or others), (c) any amounts paid in connection with the purchase or repurchase
of any Loan and the amount of any adjustment for substituted Loans, (d) any
Scheduled Payment Advances that the Servicer determines to make, (e) the amount
of any losses incurred in connection with investments in Permitted Investments
and (f) Net Trust Hedge Receipts and Hedge Breakage Receipts.

"Commission" means the United States Securities and Exchange Commission.

"Computer Records" means the computer records generated by the Servicer that
provide information relating to the Loans and that were used by the Originator
in selecting the Loans conveyed to the Trust Depositor pursuant to Section 2.01
(and any Substitute Loans conveyed to the Trust Depositor pursuant to Section
2.04).

"Contractual Obligation" means, with respect to any Person, any provision of any
securities issued by such Person or any indenture, mortgage, deed of trust,
contract, undertaking, agreement, instrument or other document to which such
Person is a party or by which it or any of its property is bound or is subject.

"Corporate Trust Office" means, with respect to the Indenture Trustee or Owner
Trustee, as applicable, the office of the Indenture Trustee or Owner Trustee at
which at any particular time its corporate trust business shall be principally
administered, which offices at the date of the execution of this Agreement are
located at the addresses set forth in Section 1304(d).

"CP Acquisition Transaction" means the Loan Certificate and Servicing Agreement,
dated as of February 28, 2003, by and among CapitalSource Acquisition Funding
LLC, the Originator, the Servicer, Variable Funding Capital Corporation and
Wells Fargo Bank, Minnesota, National Association, as amended, modified,
restated, waived or supplemented from time to time, and all documents executed
in connection therewith and all transactions contemplated thereby.

"CP Transaction" means the transactions contemplated by the Third Amended and
Restated Loan Certificate and Servicing Agreement, dated as of February 25,
2003, among CapitalSource Funding LLC, as the seller, the Originator, as the
originator and the servicer, Variable Funding Capital Corporation, Fairway
Finance Corporation, Eiffel Funding LLC and Hannover Funding Company LLC, as the
purchasers, WCM, as the administrative agent and the VFCC agent, BMO

                                       9
<PAGE>

Nesbitt Burns Corp., as the Fairway agent, CDC Financial Products Inc., as the
Eiffel agent, Norddeutsche Landesbank Girozentrale, as the Hannover agent, and
Wells Fargo, as the backup servicer and the collateral custodian, and other
documents executed in connection therewith, as such Amended and Restated Loan
Certificate and Servicing Agreement and other documents may be amended,
modified, restated, replaced, waived, substituted, supplemented or extended from
time to time.

"Credit and Collection Policy" means the written credit and collection policies
and procedures manual of the Originator and the Servicer in effect on the
Closing Date and attached hereto as Exhibit K, as amended or supplemented from
time to time in accordance with Section 5.02(m) of this Agreement; and with
respect to any Successor Servicer, the written collection policies and
procedures of such Person at the time such Person becomes Successor Servicer.

"Curtailment" means, with respect to a Loan, any payment of principal received
by the Issuer during a Due Period as part of a payment allocable to a Loan that
is in excess of the principal portion of the Scheduled Payment due for such Due
Period and which is not intended to satisfy the Loan in full, nor is intended to
cure a delinquency.

"Cut - Off Date" means either or both (as the context may require) of the
Initial Cut - Off Date and any Subsequent Cut - Off Date as applicable to the
Loan or Loans in question.

"Deferred Interest Loan" means a Loan that requires the related Obligor to pay
only a portion of the accrued and unpaid interest on a current basis, with the
remaining interest being deferred and paid later, together with any unpaid
interest thereon, in a lump sum, which amount shall be treated as Interest
Collections at the time it is received.

"Delinquent Loan" means a Loan (that is not a Charged - Off Loan) in the Loan
Pool as to which there has occurred one or more of the following: (a) the
occurrence of both (i) any portion of a payment of interest on or principal of
such Loan is not paid when due (without giving effect to any grace period) or
would be so delinquent but for any amendment, modification, waiver or variance
made to such Loan resulting from the Obligor's inability to pay such Loan in
accordance with its terms and (ii)(A) with respect to Asset Based Revolvers,
within one (1) calendar day of when such delinquent payment was first due and
(B) with respect to all other Loans, within sixty (60) calendar days of when
such delinquent payment was first due, all delinquencies have not been cured,
(b) consistent with the Credit and Collection Policy such Loan would be
classified as delinquent by the Servicer or the Originator, or (c) the related
Obligor is not paying any of the accrued and unpaid interest on a current basis;
provided, however, if any Loan to an Obligor is a Delinquent Loan, or if any
Loan from the Originator or any entity controlled by the Originator would be a
Delinquent Loan if owned by the Issuer, then all Loans to that Obligor shall be
deemed to be Delinquent Loans.

"Determination Date" means that day of each month that is the third (3rd)
Business Day prior to a Remittance Date.

"DIP Loan" means a loan to an Obligor that is a "debtor-in-possession" as
defined under the Bankruptcy Code.

"Dollar" and "$" means lawful currency of the United States.

                                       10
<PAGE>

"Due Period" means, with respect to the first (1st) Remittance Date, the period
from and including the Initial Cut - Off Date to but excluding the eleventh
(11th) day of the calendar month immediately preceding the first Remittance
Date; and thereafter, the period from and including the eleventh (11th) day of
the previous calendar month to but excluding the eleventh (11th) day of the
month in which such Remittance Date occurs.

"Election Rate Loan" means a Loan which by its terms permits the related Obligor
to periodically elect between Loan Rates based on the CapitalSource Prime Rate
or the CapitalSource LIBOR Rate.

"Eligible Deposit Account" means either (a) a segregated account with a
Qualified Institution, or (b) a segregated trust account with the corporate
trust department of a depository institution organized under the laws of the
United States or any one of the states thereof, including the District of
Columbia (or any domestic branch of a foreign bank), and acting as a trustee for
funds deposited in such account, so long as any of the securities of such
depository institution shall have a credit rating from in the case of Fitch of
at least "F-1+", in the case of Moody's a short - term credit rating of "P-1"
and in the case of S&P a commercial paper short - term debt rating of "A-1+" and
a long - term unsecured debt rating of "AA-".

"Eligible Loan" means, on and as of the related Transfer Date, a Loan as to
which each of the following is true:

         (a)      the information with respect to each Loan set forth on the
List of Loans delivered to the Indenture Trustee is true and complete;

         (b)      the Loan, together with the Collateral, has been originated or
acquired by the Originator, and immediately prior to the transfer and assignment
contemplated by the Loan Sale Agreement, the Originator held, and immediately
prior to the transfer and assignment contemplated by the Sale and Servicing
Agreement, the Trust Depositor held, good and indefeasible title to, and was the
sole owner of, the Loans being transferred to the Trust Depositor and Issuer,
respectively, subject to no Liens except Liens which will be released
simultaneously with such transfer and assignment and Permitted Liens; and
immediately upon the transfer and assignment contemplated by this Agreement, the
Issuer will hold good and indefeasible title to, and be the sole owner of, each
Loan, subject to no Liens except Liens in favor of the Indenture Trustee;

         (c)      (i) the Loan, together with the Collections and Collateral
related thereto, are free and clear of any Liens except Permitted Liens, and
(ii) all filings and other actions required to grant to (A) the Indenture
Trustee a first priority perfected security interest in the Originator's, the
Trust Depositor's and the Issuer's interest in the Loan, the Collections and
related Collateral have been made or taken, and (B) in the case of Agented Notes
and Assigned Loans, the collateral agent, as agent for all noteholders of the
related Obligor, a first priority perfected security interest in the Collateral
(except for Permitted Liens);

         (d)      at the time such Loan is included in the Loan Pool, the Loan
is not and has never been or, in the case of Acquired Loans, since the twelve
(12) months prior to the acquisition of the loan by Originator has not been, a
Charged - Off Loan and the Loan is not past due and, since

                                       11
<PAGE>

the origination of the loan by Originator or, in the case of Acquired Loans,
since the twelve (12) months prior to the acquisition of the loan by Originator,
has not been more than thirty (30) days past due (after giving effect to any
grace period set forth in the Credit and Collection Policy in determining the
number of days past due), with respect to payments of principal or interest;

         (e)      the Loan is an "eligible asset" as defined in Rule 3a - 7
under the 1940 Act;

         (f)      the Loan is a contract the purchase of which with the proceeds
of the Offered Notes would constitute a "current transaction" within the meaning
of Section 3(a)(3) of the Securities Act;

         (g)      the Loan, along with the related Loan File, constitutes an
"account", "chattel paper", "instrument", "investment property" or a "general
intangible" within the meaning of Article 9 of the UCC of all applicable
jurisdictions;

         (h)      the Loan is to an Eligible Obligor that (other than with
respect to SPE Obligors) is not an Affiliate of the Originator, the Servicer,
the Trust Depositor or the Issuer;

         (i)      the Loan is denominated and payable only in United States
dollars and does not permit the currency in which or country in which such Loan
is payable to be changed;

         (j)      the Loan is evidenced by an Underlying Note, security
agreement or instrument and related loan documents that have been duly
authorized and properly executed, are in full force and effect and constitute
the legal, valid, binding and absolute and unconditional payment obligation of
the related Obligor, enforceable against such Obligor in accordance with their
terms (subject to applicable bankruptcy, insolvency, moratorium or other similar
laws affecting the rights of creditors generally and to general principles of
equity, whether considered in a suit at law or in equity), and there are no
conditions precedent to the enforceability or validity of the Loan that have not
been satisfied or validly waived;

         (k)      the Loan or any portion thereof does not contravene in any
material respect any Requirements of Law (including, without limitation,
Requirements of Law relating to usury, truth in lending, fair credit billing,
fair credit reporting, equal credit opportunity, fair debt collection practices,
licensing and privacy);

         (l)      the Loan, (i) satisfies all applicable requirements of and was
originated or acquired, underwritten, closed and serviced in all material
respects in accordance with the Credit and Collection Policy (including without
limitation the execution by the Obligor of all documentation required by the
Credit and Collection Policy); (ii) does not contain a confidentiality provision
that restricts or purports to restrict the ability of the Indenture Trustee to
exercise its rights under the Transaction Documents, including, without
limitation, its rights to review the Loan, the Required Loan Documents and Loan
File; (iii) was generated in the ordinary course of the Originator's business;
(iv) arises pursuant to loan documentation with respect to which the Originator
has performed all obligations required to be performed by it thereunder; (v) has
an original term to maturity (A) in the case of Senior Loans and Senior B-Note
Loans of not greater than six (6) years, or (B) in the case of Subordinated
Loans of not greater than seven (7) years; (vi) is not subject to a guaranty by
the Originator or any Affiliate thereof; and (vii) is not a loan primarily for
personal, family or household use;

                                       12
<PAGE>

         (m)      the Loan is eligible to be sold, assigned or transferred to
the Trust Depositor and Issuer, respectively, and neither the sale, transfer or
assignment of the Loan under the Transfer and Servicing Agreements to the Trust
Depositor and Issuer, respectively, nor the granting of a security interest
under the Indenture to the Indenture Trustee, violates, conflicts with or
contravenes any Requirements of Law or any contractual or other restriction,
limitation or encumbrance;

         (n)      the Loan (other than Loans in which the sole collateral is its
accounts receivable) requires the Obligor thereof to maintain adequate property
damage and liability insurance with respect to the real or personal property
constituting the Collateral and the same has been at all times covered by
adequate physical damage and liability insurance policies issued by generally
acceptable carriers;

         (o)      the Collateral, if any, (i) is located in the United States
(except for the Loans to Vestcom, as to which the primary Collateral is located
in the United States), (ii) has not been foreclosed on, or repossessed from the
current Obligor, by the Servicer, and (iii) has not suffered any material loss
or damage that has not been repaired or restored;

         (p)      (i) the Loan contains a provision substantially to the effect
that the Obligor's payment obligations are absolute and unconditional without
any right of rescission, setoff, counterclaim or defense for any reason against
the Originator or any assignee, (ii) the Loan contains a clause that has the
effect of unconditionally and irrevocably obligating the Obligor to make
periodic payments (including taxes) notwithstanding any rights the Obligor may
have against the assignor and notwithstanding any damage to, defects in or
destruction of the Collateral or any other event, including obsolescence of any
property or improvements, (iii) the Obligor has no right of deduction, offset,
netting, recoupment, counterclaim, defense or reservation of rights, and (iv)
the Issuer has no future funding obligation with respect to such Loan;

         (q)      the Loan is not subject to any litigation, dispute, refund,
claims of rescission, setoff, netting, counterclaim or defense whatsoever,
including but not limited to, claims by or against the Obligor thereof or a
payor to or account debtor of such Obligor, nor will the operation of any of the
terms of the Required Loan Documents, or the exercise of any right thereunder,
render any of the Required Loan Documents unenforceable in whole or in part;

         (r)      the Loan requires the Obligor to maintain the Collateral in
good condition and to bear all the costs of operating and maintaining same,
including taxes and insurance relating thereto;

         (s)      the Loan provides (i) for periodic payments of interest and/or
principal in cash, which are due and payable on a monthly or quarterly basis,
and (ii) that the Servicer (or, with respect to Assigned Loans, Agented Notes
and Senior B-Note Loans, an agent appointed pursuant to the Required Loan
Documents or a majority of the lenders) may accelerate all payments on the Loan
if the Obligor is in default under the Loan and any applicable cure period has
expired;

                                       13
<PAGE>

         (t)      the Loan provides for cash payments that fully amortize the
Outstanding Loan Balance of such Loan on or by its maturity and does not provide
for such Outstanding Loan Balance to be discounted pursuant to a prepayment in
full;

         (u)      the Loan Rate for each Loan adjusts periodically to equal the
then applicable index plus the margin set forth in the related Underlying Note
or the related credit agreement;

         (v)      the Loan shall not have been originated in, nor shall it be
subject to the laws of, any jurisdiction under which the sale, transfer and
assignment of such Loan under the Transfer and Servicing Agreements would be
unlawful, void or voidable;

         (w)      the Loan does not permit the Obligor to defer all or any
portion of the current cash interest due thereunder;

         (x)      the Loan does not permit the payment obligation of the Obligor
thereunder to be converted or exchanged for equity capital of such Obligor;

         (y)      neither the Loan nor any portion of the related Collateral
constitutes Margin Stock;

         (z)      the Loan is not a DIP Loan;

         (aa)     the Loan, together with the Required Loan Documents and Loan
File related thereto, is fully assignable and does not require the consent of or
notice to the Obligor or contain any other restriction on the transfer or the
assignment of the Loan other than a consent or waiver of such restriction that
has been obtained prior to the date on which the Loan was sold to the Trust
Depositor provided, however, that with respect to loans that are secured by an
interest in commercial real estate, the Required Loan Documents may restrict the
transfer or assignment of the related Loan so long as such Loan is freely
transferable to a qualified transferee;

         (bb)     the Obligor of such Loan is legally responsible for all taxes
relating to the Collateral, and all payments in respect of the Loan will be made
free and clear of, and without deduction or withholding for or on account of,
any taxes, unless such withholding or deduction is required by Requirements of
Law in which case the Obligor thereof is required to make "gross-up" payments
that cover the full amount of any such withholding taxes on an after-tax basis;

         (cc)     the Loan and the Collateral have not been sold, transferred,
assigned or pledged by the Originator, the Trust Depositor or the Issuer to any
Person other than as contemplated by the Transaction Documents;

         (dd)     other than Participation Loans, Agented Notes and Assigned
Loans, with respect to the Originator's obligation to fund and the actual
funding of the Loan by the Originator, the Originator has not assigned or
granted participations to, in whole or in part, any Person other than to other
than to CapitalSource Commercial Loan Trust 2002-1, CapitalSource Commercial
Loan Trust 2002-2, CapitalSource Commercial Loan Trust 2003-1, the Issuer or to
a special purpose entity created in connection with the CP Transaction, the Citi
Warehouse, the CP Acquisition Transaction, a Prior Term Transaction or and any
future or similar commercial paper conduit facility;

                                       14
<PAGE>

         (ee)     no selection procedure adverse to the interests of the
Noteholders or Hedge Counterparties was utilized by the Originator or Trust
Depositor in the selection of the Loan for inclusion in the Loan Pool;

         (ff)     the Loan has not been compromised, adjusted, extended,
satisfied, rescinded or set-off by the Trust Depositor, the Originator or the
Obligor with respect thereto, and no Loan is subject to compromise, adjustment,
extension, satisfaction, rescission, set-off, counterclaim, defense,
abatement, suspension, deferment, deductible, reduction or termination, whether
arising out of transactions concerning the Loan, or otherwise, by the Trust
Depositor, the Originator or the Obligor with respect thereto;

         (gg)     the particular Loan is not one as to which the Originator or
Trust Depositor has knowledge that the Loan will not be paid in full;

         (hh)     except with respect to the Loans to Sunwest Management, Inc.
and with respect to Subordinated Loans and Senior B-Note Loans to the same
Obligor, multiple Loans originated to the same Obligor (excluding any guarantor)
contain standard cross-collateralization and cross-default provisions;

         (ii)     the Obligor of such Loan is not the subject of an Insolvency
Event or Insolvency Proceedings;

         (jj)     the Loan does not represent capitalized interest or payment
obligations relating to "put" rights;

         (kk)     the Loan is not a Loan or extension of credit by the
Originator or an entity controlled by the Originator to the Obligor or any of
its Affiliates for the purpose of making any past due principal, interest or
other payments due on such Loan;

         (ll)     other than Subordinated Loans and unsecured Loans representing
not more than 3.2% of the Aggregate Outstanding Loan Balance, the Loan is
secured by a valid, perfected, first priority security interest in all assets
that constitute the Collateral for the Loan, subject to Permitted Liens;

         (mm)     all material consents, licenses, approvals or authorizations
of, or registrations or declarations with, any Governmental Authority required
to be obtained, effected or given in connection with the making or performance
of the Loan have been duly obtained, effected or given and are in full force and
effect;

         (nn)     the Originator (i) has completed to its satisfaction, in
accordance with the Credit and Collection Policy, a due diligence audit and
collateral assessment with respect to such Loan and (ii) has done nothing to
impair the rights of the Indenture Trustee, the Noteholders or the Hedge
Counterparties with respect to the Loan, the Collateral, the Scheduled Payments
or any income or proceeds therefrom;

         (oo)     the Loan is a Senior Loan, Senior B-Note Loan, Subordinated
Loan or unsecured Loan;

                                       15
<PAGE>

         (pp)     no provision of the Required Loan Documents has been waived,
modified, or altered in any respect, except in accordance with the Credit and
Collection Policy and by instruments duly authorized and executed and contained
in the Required Loan Documents and recorded, if necessary, to protect the
interests of the Noteholders and the Hedge Counterparties and which has been
delivered to the Indenture Trustee;

         (qq)     the first priority Lien related to any Senior Loan and Senior
B-Note Loan is not subordinated to any other loan or financing to the related
Obligor;

         (rr)     other than with respect to Fully Funded Term Loans, either the
Loan provides by its terms that any funding thereunder is in the Originator's
sole and absolute discretion or any funding obligation under such Loan is
subject to the Retained Interest;

         (ss)     the face amount of the Loan is the dollar amount thereof shown
on the books and records of the Originator;

         (tt)     with respect to Subordinated Loans, the Originator has entered
into an intercreditor agreement or subordination agreement with, or provisions
for the benefit of, the senior lender, which agreement or provisions are
assignable to and have been assigned to the Trust Depositor and Issuer, and
which provide that any standstill of remedies by the Originator or its assignee
is limited (i) such that there shall be no standstill of remedies (x) until
after the Originator's or assignee's receipt from the senior lender of a notice
of default by the Obligor under the senior debt and (y) unless a covenant
default is also in effect, and (ii) provided the Subordinated Loan has not been
accelerated and, that in the case of the Loan to Tempus Palms International,
Ltd., that any Rating Agency approvals or confirmations related to the other
senior loan to such Obligors have been obtained, to no longer than 180 days in
duration in the aggregate in any given year;

         (uu)     with respect to any Acquired Loan or Assigned Loan, such Loan
has been re-underwritten by the Originator and satisfies all of the
Originator's underwriting criteria;

         (vv)     with respect to Agented Notes and Assigned Loans, the related
Required Loan Documents (i) shall include a note purchase or similar agreement
containing standard provisions relating to the appointment and duties of a
payment agent and a collateral agent and intercreditor and (if applicable)
subordination provisions, and (ii) are duly authorized, fully and properly
executed and are the valid, binding and unconditional payment obligation of the
Obligor thereof;

         (ww)     with respect to Agented Notes, the Originator (or a wholly
owned subsidiary of the Originator) has been appointed the collateral agent of
the security and the paying agent for all such notes prior to such Agented Note
or Loan becoming a part of the Loan Pool;

         (xx)     with respect to Agented Notes and Assigned Loans, if the
entity serving as the collateral agent of the security for all syndicated notes
of the Obligor has or will change from the time of the origination of the notes,
which in the case of Agented Notes shall be to the Originator (or a wholly owned
subsidiary of the Originator), all appropriate assignments of the collateral
agent's rights in and to the collateral on behalf of the noteholders have been
executed and filed or recorded as appropriate prior to such Agented Note
becoming a part of the Loan Pool;

                                       16

<PAGE>

         (yy)     with respect to Agented Notes and Assigned Loans, all required
notifications, if any, have been given to the collateral agent, the paying agent
and any other parties required by the Required Loan Documents of, and all
required consents, if any, have been obtained with respect to, the Originator's
assignment of the Agented Notes or Loans and the Originator's right, title and
interest in the Collateral to the Trust Depositor and the Issuer and the
Indenture Trustee's security interest therein on behalf of the Noteholders and
the Hedge Counterparties;

         (zz)     with respect to Agented Notes and Assigned Loans, the right to
control the actions of and replace the collateral agent and/or the paying agent
of the syndicated Underlying Notes is to be exercised by at least a majority in
interest of all holders of such Underlying Notes;

         (aaa)    with respect to Agented Notes, Assigned Loans and any Loans
which have more than one (1) holder of their Underlying Notes, all syndicated
Underlying Notes of the Obligor of the same priority are cross-defaulted, and
all holders of such Underlying Notes (i) have an undivided interest in the
collateral securing such Underlying Notes, (ii) share in the proceeds of the
sale or other disposition of such collateral on a pro rata basis and (iii) may
transfer or assign their right, title and interest in the collateral;

         (bbb)    no portion of the proceeds used to make payments of principal
of or interest on such Loan have come from a new Loan or a new loan by the
Originator or an entity controlled by the Originator;

         (ccc)    all of the original or certified Required Loan Documents
required to be delivered to the Indenture Trustee (including all material
documents related thereto) with respect to such Loan have been or will be
delivered to the Indenture Trustee on the Transfer Date or as otherwise provided
in this Agreement;

         (ddd)    if such Loan is a Material Mortgage Loan, it satisfies the
Material Mortgage Loan Criteria set forth in Appendix A;

         (eee)    there is one or more originally signed Underlying Notes in
effect for each Loan, which in the aggregate evidence the portion of the Loan
being assigned to the Issuer and which Underlying Notes have been delivered to
the Indenture Trustee; provided, however, if the Originator funds a Loan in
multiple installments, there may be one originally signed Underlying Note for
each installment;

         (fff)    there is no obligation on the part of the Originator or the
Trust Depositor, as the case may be, or any other party (except for any
guarantor of a Loan), to make Scheduled Payments in addition to those made by
the Obligor;

         (ggg)    the documents constituting a part of the Loan File as of the
date hereof do not (taken as a whole together with the other components of the
Loan File) contain any untrue statement of a material fact or omit to state a
material fact necessary to make the factual statements contained therein, in
light of the circumstances under which they were made, not misleading; and

         (hhh)    as of the related Transfer Date, there is no default, breach,
violation or event of acceleration existing under the Underlying Notes and no
event which, with the passage of time or

                                       17

<PAGE>

with notice and the expiration of any grace or cure period, would constitute a
default, breach, violation or event of acceleration (except for such defaults,
breaches and violations that would not have a Material Adverse Effect on the
ability of the Servicer to collect the entire principal and interest thereunder
and would not have a material adverse effect on the ability of the Servicer to
realize the value of the Collateral securing the related Loan); and

         (iii)    with respect to each Pooled Obligor Loan, as of the related
Transfer Date, (i) the collateral (including, but not limited to, the notes of
the Underlying Debtors and assignments of mortgage in each case where real
property secures the Underlying Debtors' notes) of the related Underlying
Debtors securing such Loan is held by a custodian under a custodial agreement,
(ii) the custodial agreement for such Loan provides that (A) the related
custodian holds the collateral of the Underlying Debtors pro rata on behalf of
the Indenture Trustee, for the benefit of the Noteholders and the Hedge
Counterparties, and any other assignee and (B) the custodian will record and
file the assignments of mortgage in its name on behalf of the Indenture Trustee
and any other assignee upon the request of noteholders of such Obligor or SPE
Obligor holding a controlling interest and (iii) the Originator's rights under
the custodial agreement are fully assignable and have been assigned to the
Indenture Trustee.

"Eligible Loan Rating" means, with respect to a designated Obligor, a "Loan
Rating 1," a "Loan Rating 2," or a "Loan Rating 3" in accordance with the Credit
and Collection Policy.

"Eligible Obligor" means on any date of determination, any Obligor that (a) is
an entity duly organized and validly existing under the laws of, and has its
chief executive offices in, the United States or any political subdivision
thereof, and has a billing address within the United States, (b) except with
respect to an SPE Obligor, is a legal operating entity or holding company, (c)
has not entered into the Loan primarily for personal, family or household
purposes, (d) is not a Governmental Authority, (e) is not in the gaming, nuclear
waste, biotechnology, natural resources or real estate development industry, (f)
is not the subject of an Insolvency Proceeding or in financial distress, (g) as
of the applicable Cut - Off Date, has an Eligible Loan Rating, and (h) is not an
Obligor of a Charged - Off Loan or Delinquent Loan; provided, however, the
foregoing clause (e) shall not be deemed to prohibit an Obligor in the
biotechnology industry, except for where such Obligor's business consists of
conducting proprietary research on new drug development, or an Obligor in the
real estate development business, except where real estate development is the
primary business of such Obligor, from being Eligible Obligors if they otherwise
satisfy each of the foregoing criteria for eligibility.

"Eligible Repurchase Obligations" means repurchase obligations with respect to
any security that is a direct obligation of, or fully guaranteed by, the United
States or any agency or instrumentality thereof the obligations of which are
backed by the full faith and credit of the United States, in either case entered
into with a depository institution or trust company (acting as principal)
described in clauses (c)(ii) and (c)(iv) of the definition of Permitted
Investments.

"Event of Default" shall have the meaning specified in Section 5.01 of the
Indenture.

"Exchange Act" means the Securities Exchange Act of 1934, as amended or
supplemented from time to time.

                                       18

<PAGE>

"Excluded Amounts" means (a) any amount received by, on or with respect to any
Loan in the Loan Pool, which amount is attributable to the payment of any tax,
fee or other charge imposed by any Governmental Authority on such Loan, (b) any
amount representing a reimbursement of insurance premiums and (c) any amount
with respect to any Loan retransferred or replaced with a Substitute Loan under
Section 11.01, to the extent such amount is attributable to a time after the
effective date of such replacement.

"FDIC" shall mean the Federal Deposit Insurance Corporation and any successor
thereto.

"Fidelity Bond" shall have the meaning given to such term in Section 5.04.

"Finance Charges" means, with respect to any Loan, any interest or finance
charges owing by an Obligor pursuant to or with respect to such Loan.

"Fitch" means Fitch, Inc. or any successor thereto.

"Fixed Rate Loan" means a Loan that is other than a Floating Rate Loan or an
Election Rate Loan.

"Floating Prime Rate Loan" means a Loan where the Loan Rate payable by the
Obligor thereof is based on the CapitalSource Prime Rate plus some specified
percentage in addition thereto, and the Loan provides that such Loan Rate will
reset immediately upon any change in the related CapitalSource Prime Rate and no
Election Rate Loan shall be considered a Floating Prime Rate Loan; provided,
however, that for purposes of the Issuer's obligation to maintain in effect
Hedge Transactions as provided in Section 3.32(a)(iv) of the Indenture, the
Loans to Magellan Torrance, Mission Center Office Park and Santa Teresa Realty
Trust shall be deemed to be Floating Prime Rate Loans.

"Floating Rate Loan" means a Loan where the Loan Rate payable by the Obligor
thereof is based on the CapitalSource Prime Rate or CapitalSource LIBOR Rate
plus some specified interest percentage in addition thereto, and the Loan
provides that such Loan Rate will reset immediately upon any change in the
related CapitalSource Prime Rate or CapitalSource LIBOR Rate.

"Foreclosed Property" means Collateral acquired by the Issuer for the benefit of
the Securityholders and the Hedge Counterparties in foreclosure or by deed in
lieu of foreclosure or by other legal process.

"Foreclosed Property Disposition" means the final sale of a Foreclosed Property
or of Repossessed Collateral. The proceeds of any "Foreclosed Property
Disposition" constitute part of the definition of Liquidation Proceeds.

"Fully Funded Term Loan" means a Loan that is a closed-end, fully funded Loan
as of the Cut-Off Date.

"Governmental Authority" means, with respect to any Person, any nation or
government, any state or other political subdivision thereof, any central bank
(or similar monetary or regulatory authority) thereof, any entity exercising
executive, legislative, judicial, regulatory or

                                       19

<PAGE>

administrative functions of or pertaining to government and any court or
arbitrator having jurisdiction over such Person.

"Healthcare Accounts Receivable Loan" means a Revolving Loan to an Obligor in
the healthcare industry (determined by the NAICS Code) secured primarily by the
healthcare accounts receivable of such Obligor.

"Hedge Agreement" means each agreement between the Issuer and a Hedge
Counterparty that governs one or more Hedge Transactions, which agreement shall
consist of a "Master Agreement" in a form published by the International Swaps
and Derivatives Association, Inc., together with a "Schedule" and "Credit
Support Annex", and each "Confirmation" thereunder confirming the specific terms
of each such Hedge Transaction.

"Hedge Breakage Costs" means, for any Hedge Transaction, any amount (other than
Net Trust Hedge Payments) payable by the Issuer for the early termination of
that Hedge Transaction or any portion thereof.

"Hedge Breakage Receipts" means, for any Hedge Transaction, any amount (other
than Net Trust Hedge Receipts) payable to the Issuer for the early termination
of that Hedge Transaction or any portion thereof.

"Hedge Counterparty" means Wachovia Bank, National Association or any other
Qualified Hedge Counterparty that agrees that in the event that it or its Credit
Support Provider fails to maintain certain ratings as provided in the applicable
Hedge Agreement, then the Hedge Counterparty shall (i) transfer all of its
rights and obligations under the Hedge Agreement to a Substitute Hedge
Counterparty as provided in the Hedge Agreement or (ii) post collateral, as
applicable, as provided in the Hedge Agreement.

"Hedge Counterparty Collateral Account" means the segregated account established
by the Trustee at the direction of the Issuer pursuant to Section 3.32 of the
Indenture, in the name of the Indenture Trustee and for the benefit of the
Noteholders.

"Hedge Prime Rate" means a rate equal to "USD-PRIME-H.15" (as defined in the
definitions published by the International Swaps and Derivatives Association,
Inc.), such rate to change as and when such designated rate changes.

"Hedge Transaction" means each interest rate swap transaction or interest rate
cap transaction between the Issuer and a Hedge Counterparty that is governed by
a Hedge Agreement.

"Highest Required Investment Category" means (a) with respect to ratings
assigned by Fitch (if such investment is rated by Fitch), "F-1+" for
short-term instruments and "AAA" for long-term instruments, (b) with respect
to ratings assigned by Moody's, "Aa2" or "P-1" for one (1) month instruments,
"Aa2" and "P-1" for three (3) month instruments, "Aa2" and "P-1" for six (6)
month instruments and "Aaa" and "P-1" for instruments with a term in excess of
six (6) months, and (c) with respect to rating assigned by S&P, "A-1+" for
short-term instruments and "AAA" for long-term instruments.

                                       20

<PAGE>

"Holder" means (a) with respect to a Certificate, the Person in whose name such
Certificate is registered in the Certificate Register, and (b) with respect to a
Note, the Person in whose name such Note is registered in the Note Register.

"Indebtedness" means, with respect to any Person at any date, (a) all
indebtedness of such Person for borrowed money or for the deferred purchase
price of property or services (other than current liabilities incurred in the
ordinary course of business and payable in accordance with customary trade
practices) or which is evidenced by a note, bond, debenture or similar
instrument, (b) all obligations of such Person under capital leases, (c) all
obligations of such Person in respect of acceptances issued or created for the
account of such Person, and (d) all liabilities secured by any Lien on any
property owned by such Person even though such Person has not assumed or
otherwise become liable for the payment thereof.

"Indenture" means the Indenture, dated as of November 25, 2003, between the
Issuer and the Indenture Trustee.

"Indenture Collateral" shall have the meaning given to such term in the
"granting clause" of the Indenture.

"Indenture Trustee" means the Person acting as Indenture Trustee under the
Indenture, its successors in interest and any successor trustee under the
Indenture.

"Indenture Trustee Fee" shall have the meaning given to such term in the fee
letter, dated as of the date hereof, among the Originator, the Trust Depositor,
the Issuer and the Indenture Trustee.

"Independent" means, when used with respect to any specified Person, the Person
(a) is in fact independent of the Issuer, any other obligor on the Notes, the
Trust Depositor and any Affiliate of any of the foregoing Persons, (b) does not
have any direct financial interest or any material indirect financial interest
in the Issuer, any such other obligor, the Trust Depositor or any Affiliate of
any of the foregoing Persons and (c) is not connected with the Issuer, any such
other obligor, the Trust Depositor or any Affiliate of any of the foregoing
Persons as an officer, employee, trustee, partner, director or person performing
similar functions.

"Independent Accountants" shall have the meaning given to such term in Section
9.04.

"Individual Notes" shall have the meaning specified in the Indenture.

"Ineligible Loan" shall have the meaning given to such term in Section 11.01.

"Initial Aggregate Outstanding Loan Balance" means the Aggregate Outstanding
Loan Balance as of the Initial Cut-Off Date of the Loans transferred to the
Issuer on the Closing Date.

"Initial Aggregate Outstanding Principal Balance" means, collectively, the sum
of the Initial Class A Principal Balance, the Initial Class B Principal Balance,
the Initial Class C Principal Balance, the Initial Class D Principal Balance,
and the Initial Class E Principal Balance, i.e., $500,008,773.

"Initial Class A Principal Balance" means $290,005,000.

                                       21

<PAGE>

"Initial Class B Principal Balance" means $75,001,000.

"Initial Class C Principal Balance" means $45,001,000.

"Initial Class D Principal Balance" means $22,500,000.

"Initial Class E Principal Balance" means $67,001,773.

"Initial Cut - Off Date" means September 15, 2003.

"Initial Loans" means those Loans conveyed to the Issuer on the Closing Date and
identified on the initial List of Loans required to be delivered pursuant to
Section 2.02(d).

"Insolvency Event" means, with respect to a specified Person, (a) the filing of
a decree or order for relief by a court having jurisdiction in the premises in
respect of such Person or any substantial part of its property in an involuntary
case under any applicable Insolvency Law now or hereafter in effect, or
appointing a receiver, liquidator, assignee, custodian, trustee, sequestrator or
similar official for such Person or for any substantial part of its property, or
ordering the winding - up or liquidation of such Person's affairs, and such
decree or order shall remain unstayed or undismissed and in effect for a period
of sixty (60) consecutive days; or (b) the commencement by such Person of a
voluntary case under any applicable Insolvency Law now or hereafter in effect,
or the consent by such Person to the entry of an order for relief in an
involuntary case under any such law, or the consent by such Person to the
appointment of or taking possession by a receiver, liquidator, assignee,
custodian, trustee, sequestrator or similar official for such Person or for any
substantial part of its property, or the making by such Person of any general
assignment for the benefit of creditors, or the failure by such Person generally
to pay its debts as such debts become due, or the taking of action by such
Person in furtherance of any of the foregoing.

"Insolvency Laws" means the Bankruptcy Code of the United States and all other
applicable liquidation, conservatorship, bankruptcy, moratorium, rearrangement,
receivership, insolvency, reorganization, suspension of payments, or similar
debtor relief laws from time to time in effect affecting the rights of creditors
generally.

"Insurance Policy" means, with respect to any Loan, an insurance policy covering
physical damage to or loss of the related Collateral, including, but not limited
to, title, hazard, life, accident and/or flood insurance policies.

"Insurance Proceeds" means, depending on the context, any amounts payable or any
payments made under any Insurance Policy covering a Loan, Collateral,
Repossessed Collateral or Foreclosed Property.

"Interest Accrual Period" means the period commencing on a Remittance Date and
ending on the day immediately preceding the next Remittance Date (or, with
respect to the first Remittance Date, the period commencing on the Closing Date
and ending on the day before the first Remittance Date).

                                       22

<PAGE>

"Interest Collection Account" means a sub - account of the Principal and
Interest Account established and maintained pursuant to Section 7.03(a).

"Interest Collections" means, with respect to amounts deposited into the
Principal and Interest Account during any Due Period, (i) all payments received
on or after the tenth day of the month of the Closing Date on account of
interest on the Loans (including the deferred interest component of any Deferred
Interest Loan) and all late payment, default and waiver charges, (ii) (a) Net
Liquidation Proceeds, (b) Insurance Proceeds (other than amounts to be applied
to the restoration or repair of the related Collateral, or to be released to the
Obligor) and (c) Released Mortgaged Property Proceeds and any other proceeds
from any other Collateral securing the Loans (other than amounts released to the
Obligor), (iii) the interest portion of any amounts paid in connection with the
purchase or repurchase of any Loan and the interest portion of the amount of any
Substitute Loans, (iv) the interest portion of any Scheduled Payment Advances
that the Servicer determines to make, (v) the amount of any losses incurred in
connection with investments in Permitted Investments, (vi) investment earnings
on funds held in the Principal and Interest Account and (vii) Net Trust Hedge
Receipts and Hedge Breakage Receipts.

"Interest Shortfall" means, with respect to the Class A Notes, the Class B
Notes, the Class C Notes or the Class D Notes, as applicable, if the amount by
which the interest paid to such Class on a Remittance Date is less than the
amount due to such Class, the amount of shortfall will be carried forward and
paid on the immediately following Remittance Date for which funds exist,
together with accrued interest on such amount at the then applicable Note
Interest Rate for such Class.

"Investment Earnings" means the investment earnings (net of losses and
investment expenses) on amounts on deposit in the Principal and Interest
Account, the Note Distribution Account and the Reserve Fund, to be credited to
the Principal and Interest Account on the applicable Remittance Date pursuant to
Section 7.01 and Section 7.03.

"Irish Stock Exchange" means the Irish Stock Exchange and any successor
securities exchange thereto on which the Class A Notes, Class B Notes, Class C
Notes and Class D Notes may be listed for trading.

"Issuer" means the trust created by the Trust Agreement and funded pursuant to
this Agreement, consisting of the Loan Assets.

"Legal Final Maturity Date" means September 20, 2013.

"LIBOR" shall have the meaning given to such term in Section 7.06.

"LIBOR Determination Date" shall have the meaning given to such term in Section
7.06.

"Lien" means any mortgage, deed of trust, pledge, hypothecation, assignment,
deposit arrangement, encumbrance, lien (statutory or other), preference,
priority or other security agreement or preferential arrangement of any kind or
nature whatsoever, including, without limitation, any conditional sale or other
title retention agreement, and any financing lease having substantially the same
economic effect as any of the foregoing (including any UCC financing statement
or any similar instrument filed against a Person's assets or properties).

                                       23

<PAGE>

"Liquidation Expenses" means, with respect to any Loan, the aggregate amount of
all out-of-pocket expenses reasonably incurred by the Servicer (including
amounts paid to any Subservicer) and any reasonably allocated costs of counsel
(if any), in each case in accordance with the Servicer's customary procedures in
connection with the repossession, refurbishing and disposition of any Collateral
securing such Loan upon or after the expiration or earlier termination of such
Loan and other out-of-pocket costs related to the liquidation of any such
Collateral, including the attempted collection of any amount owing pursuant to
such Loan if it is a Charged-Off Loan, and, if requested by the Indenture
Trustee, the Servicer and Originator must provide to the Indenture Trustee a
breakdown of the Liquidation Expenses for any Loan along with any supporting
documentation therefor; provided, however, to the extent any such "Liquidation
Expenses" relate to any Loan with a Retained Interest, such expenses shall be
allocated pro rata to such Loan based on the Outstanding Loan Balance included
in the Loan Pool and the outstanding loan balance of the Retained Interest.

"Liquidation Proceeds" means, cash, including Insurance Proceeds, proceeds of
any Foreclosed Property Disposition, revenues received by the Servicer or the
Issuer with respect to the conservation and disposition of a Foreclosed
Property, and any other amounts received by the Servicer or Issuer in connection
with the liquidation of Charged-Off Loans, whether through trustee's sale,
foreclosure sale or otherwise.

"Liquidation Report" shall have the meaning given to such term in Section
5.03(c).

"List of Loans" means the list identifying each Loan constituting part of the
Loan Assets, which list shall consist of the initial List of Loans reflecting
the Initial Loans transferred to the Issuer on the Closing Date, together with
any Subsequent List of Loans amending the most current List of Loans reflecting
the Substitute Loans transferred to the Issuer on the related Subsequent
Transfer Date (together with a deletion from such list of the related Loan or
Loans identified on the corresponding Addition Notice with respect to which a
Substitution Event has occurred), and which list in each case (a) identifies by
account number and Obligor name each Loan included in the Loan Pool, and (b)
sets forth as to each such Loan (i) the Outstanding Loan Balance as of the
Cut-Off Date, and (ii) the maturity date, and which list (as in effect on the
Closing Date) is attached to this Agreement as Exhibit G.

"Loan" means, to the extent transferred by the Trust Depositor to the Issuer, an
individual loan or portion thereof made or purchased by the Originator to an
Obligor, including, as applicable, Assigned Loans and Agented Notes.

"Loan Assets" shall have the meaning given to such term in Section 2.01(b) (or
Section 2.04(b), in the case of Substitute Loans).

"Loan Checklist" means the list delivered by the Trust Depositor to the
Indenture Trustee pursuant Section 2.06 of this Agreement that identifies the
items contained in the related Loan File.

"Loan Files" means, with respect to any Loan and Collateral, each of the
Required Loan Documents and duly executed originals (to the extent required by
the Credit and Collection Policy) and copies of any other Records relating to
such Loan and Collateral.

                                       24

<PAGE>

"Loan Pool" means, as of any date, the Initial Loans and the Substitute Loans
(if any), other than any such Loans that (a) have been reconveyed by the Issuer
to the Trust Depositor, and concurrently by the Trust Depositor to the
Originator, pursuant to Section 11.02 hereof or (b) have been paid (or prepaid)
in full.

"Loan Rate" means, for each Loan in a Due Period, the current cash pay interest
rate for such Loan in such period, as specified in the related Required Loan
Documents.

"Loan Rating 1" means that, under the Originator's loan risk rating system,
which ranks loans based on the Originator's analysis of the credit quality of
the loan and the underlying assets, the loan is considered investment grade.

"Loan Rating 2" means that, under the Originator's loan risk rating system,
which ranks loans based on the Originator's analysis of the credit quality of
the loan and the underlying assets, the loan is considered very high quality
commercial credit in all respects, supported by a contribution of strong
collateral and cash flow.

"Loan Rating 3" means that, under the Originator's loan risk rating system,
which ranks loans based on the Originator's analysis of the credit quality of
the loan and the underlying assets, the loan is considered a strong credit and
maintains strong collateral.

"Loan Sale Agreement" means the Commercial Loan Sale Agreement, dated as of the
date hereof, between the Originator and the Trust Depositor, as such agreement
may be amended, modified, waived, supplemented or restated from time to time.

"Loan-to-Value or LTV" means, with respect to any Loan, as of any date of
determination, the percentage equivalent of a fraction (i) the numerator of
which is equal to the maximum availability (as provided in the applicable loan
documentation) of such Loan as of the date of its origination and (ii) the
denominator of which is equal to the total discounted collateral value of the
Collateral securing such Loan.

"Lock-Box" means the post office box to which Collections are remitted for
retrieval by the Lock-Box Bank and deposited by such Lock-Box Bank into the
Lock-Box Account, the details of which are contained in Schedule I, as such
schedule may be amended from time to time.

"Lock-Box Account" means the account maintained at Bank of America, N.A. in
the name of CapitalSource Funding LLC for the purpose of receiving Collections,
including but not limited to Collections from the Obligor Lock-Boxes, the
details of which are contained in Schedule I, as such schedule may be amended
from time to time.

"Lock-Box Agreement" means the Second Amended and Restated Three Party
Agreement Relating to Lockbox Services, dated as of April 17, 2003 by and among
the Lock-Box Bank, the Originator, CapitalSource Funding LLC, the Indenture
Trustee and WCM, as such agreement may be amended, modified, waived,
supplemented or restated from time to time.

"Lock-Box Bank" means Bank of America, N.A.

                                       25

<PAGE>

"London Banking Day" means any day on which dealings in deposits in Dollars are
transacted in the London interbank market.

"Majority Noteholders" means (a) prior to the payment in full of the Class A
Notes, the Class B Notes, the Class C Notes and the Class D Notes, the Class A
Noteholders evidencing more than 50% of the aggregate Outstanding Principal
Balance of all Class A Notes, the Class B Noteholders evidencing more than 50%
of the aggregate Outstanding Principal Balance of all Class B Notes, the Class C
Noteholders evidencing more than 50% of the aggregate Outstanding Principal
Balance of all Class C Notes and the Class D Noteholders evidencing more than
50% of the aggregate Outstanding Principal Balance of all Class D Notes and (b)
from and after the payment in full of the Class A Notes, the Class B Notes, the
Class C Notes and the Class D Notes, the Class E Noteholder evidencing more than
50% of the aggregate Outstanding Principal Balance of the Class E Note.

"Margin Stock" means "Margin Stock" as defined under Regulation U issued by the
Board of Governors of the Federal Reserve System.

"Material Adverse Effect" means, with respect to any event or circumstance, a
material adverse effect on (a) the business, financial condition, operations,
performance or properties of the Originator, the Trust Depositor, the Issuer or
the Servicer, (b) the validity, enforceability or collectibility of this
Agreement or any other Transaction Document, or the validity, enforceability or
collectibility of the Loans generally or any material portion of the Loans, (c)
the rights and remedies of the Indenture Trustee on behalf of the
Securityholders and the Hedge Counterparties, (d) the ability of the Originator,
the Trust Depositor, the Issuer, the Servicer, the Backup Servicer or the
Indenture Trustee to perform in all material respects their respective
obligations under this Agreement or any Transaction Document, or (e) the status,
existence, perfection, priority or enforceability of the Indenture Trustee's
security interest on behalf of the Securityholders and the Hedge Counterparties.

"Material Modification" means a termination or release (including pursuant to
prepayment), or an amendment, modification or waiver, or equivalent similar
undertaking or agreement, by the Servicer with respect to a Loan which would not
otherwise be permitted under the standards and criteria set forth in Section
5.02(e) hereof, as applicable.

"Material Mortgage Loan" means any Loan for which the underlying Collateral
consisting of real property owned by the Obligor (a) represents 25% or more
(measured by the book value of the three most valuable parcels of real property
as of the date of such Loan) of (i) the original commitment for such Loan and
(ii) the fair value of the underlying Obligor and Collateral as a whole and (b)
is material to the operations of the related business; provided, however, that a
Material Mortgage Loan shall not include certain parcels of real property which
the Obligor is in the process of disposing.

"Monthly Reconciliation Date" means the last day of each Due Period.

"Monthly Report" shall have the meaning given to such term in Section 9.01.

"Moody's" means Moody's Investors Service or any successor thereto.

                                       26

<PAGE>

"Moody's Rating Condition" means, with respect to any action or series of
related actions or proposed transaction or series of proposed transactions, that
Moody's shall have notified the Trust Depositor, the Owner Trustee and the
Indenture Trustee in writing that such action or series of related actions or
the consummation of such proposed transaction or series of related transactions
will not result in a reduction or withdrawal of the rating issued by Moody's on
the Closing Date with respect to any outstanding class of Notes as a result of
such action or series of related actions or the consummation of such proposed
transaction or series of related transactions.

"Mortgage" means the mortgage, deed of trust or other instrument creating a Lien
on a Mortgaged Property.

"Mortgaged Property" means the underlying real property, if any, secured under a
Material Mortgage Loan, and any improvements thereon, which property satisfies
either test in the definition of Material Mortgage Loan.

"NAICS Code" means the North American Industry Classification System Codes by at
least four (4) digits.

"Net Liquidation Proceeds" means Liquidation Proceeds relating to a Loan net of
(a) any Liquidation Expenses relating to such Loan reimbursed to the Servicer
therefrom pursuant to terms of this Agreement and (b) amounts required to be
released to other creditors, including any other costs, expenses and taxes, or
the related Obligor or grantor pursuant to applicable law or the governing
Required Loan Documents.

"Net Trust Hedge Payments" means, with respect to each Remittance Date, the
excess, if any, of (a) the monthly payments by the Issuer to the Hedge
Counterparties and any interest accrued thereon over (b) the monthly payments by
the Hedge Counterparties to the Issuer and any interest accrued thereon.

"Net Trust Hedge Receipts" means, with respect to each Remittance Date, the
excess, if any, of (a) the monthly payments by the Hedge Counterparties to the
Issuer and any interest accrued thereon over (b) the monthly payments by the
Issuer to the Hedge Counterparties and any interest accrued thereon.

"New York Business Day" means any Business Day in the city of New York, New
York.

"Note" means any one of the notes of the Issuer of any Class executed and
authenticated in accordance with the Indenture.

"Note Distribution Account" means the interest bearing trust account so
designated and established and maintained pursuant to Section 7.01.

"Note Interest Rate" means, as the context requires, any of the Class A Note
Interest Rate, the Class B Note Interest Rate, the Class C Note Interest Rate or
the Class D Note Interest Rate.

"Note Register" shall have the meaning given to such term in Section 2.04 of the
Indenture.

                                       27

<PAGE>

"Noteholders" means each Person in whose name a Note is registered in the Note
Register.

"Obligor" means, with respect to any Loan, any Person or Persons obligated to
make payments pursuant to or with respect to such Loan, including any guarantor
thereof.

"Obligor Lock-Box" means the post office box to which Collections are remitted
with respect to certain Revolving Loans for retrieval by an Obligor Lock-Box
Bank and deposited by such Obligor Lock-Box Bank into an Obligor Lock-Box
Account, the details of which are contained in Schedule II, as such schedule may
be amended from time to time.

"Obligor Lock-Box Accounts" means the accounts maintained for the purpose of
receiving Collections on certain Revolving Loans and transferring such
Collections to the Lock-Box, the details of which are contained in Schedule
II, as such schedule may be amended from time to time.

"Obligor Lock-Box Bank" means any of the banks or other financial institutions
holding one or more Obligor Lock-Box Accounts.

"OCC" means the Office of the Comptroller of the Currency.

"Offered Notes" means the Class A Notes, the Class B Notes, the Class C Notes
and the Class D Notes.

"Offering Memorandum" means the Offering Memorandum, dated November 19, 2003
prepared in connection with the offer and sale of the Class A Notes, the Class B
Notes, the Class C Notes and the Class D Notes.

"Officer's Certificate" means a certificate delivered to the Indenture Trustee
signed by the Chief Executive Officer, the President, an Executive Vice
President, a Senior Vice President, the Treasurer, the Secretary, or one of the
Assistant Treasurers or Assistant Secretaries of the Trust Depositor, the
Servicer, or the Owner Trustee (or another Person) on behalf of the Issuer, as
required by this Agreement or any other Transaction Document.

"One-Month Index Maturity" shall have the meaning given to such term in
Section 7.06.

"Opinion of Counsel" means a written opinion of counsel, who may be outside
counsel, or internal counsel (except with respect to federal securities law, tax
law, bankruptcy law or UCC matters), for the Trust Depositor or the Servicer,
from Patton Boggs LLP or other counsel reasonably acceptable to the Owner
Trustee or the Indenture Trustee, as the case may be; provided, however, if the
opinion of counsel concerns or relates to any Hedge Counterparty, such counsel
shall be (i) outside counsel and (ii) acceptable to each Hedge Counterparty.

"Originator" shall have the meaning given to such term in the Preamble.

"Outstanding" shall have the meaning given to such term in the Indenture.

"Outstanding Loan Balance" of a Loan means the excess of (a) the principal
amount of such Loan, or portion thereof transferred to the Issuer, outstanding
as of the Cut-Off Date over (b) all

                                       28

<PAGE>

Principal Collections received on such Loan, or portion thereof transferred to
the Issuer, since the Cut-Off Date; provided, that, for all purposes other
than the determination of the Transfer Deposit Amount in respect of a Loan, (i)
any Loan charged-off pursuant to clauses (a) through (c) and (e) of the
definition of Charged-Off Loan will be deemed to have an Outstanding Loan
Balance equal to zero and (ii) all or the portion of any Loan charged-off
pursuant to clause (d) of the definition of Charged-Off Loan will have an
Outstanding Loan Balance equal to zero; provided, further, that, for any
Deferred Interest Loan, the Outstanding Loan Balance of such Deferred Interest
Loan shall not include any Accreted Interest with respect thereto.

"Outstanding Principal Balance" means, as of date of determination and with
respect to any class of Notes, the original principal amount of such class of
Notes on the Closing Date, plus in the case of the Class B Notes, the Class C
Notes and the Class D Notes only, the capitalized interest from the Class B
Accrued Payable, the Class C Accrued Payable and the Class D Accrued Payable, as
reduced by all amounts paid by the Issuer with respect to such principal amount
up to such date.

"Owner Trustee" means the Person acting, not in its individual capacity, but
solely as Owner Trustee, under the Trust Agreement, its successors in interest
and any successor owner trustee under the Trust Agreement.

"Partially Funded Term Loan" means a Loan that is a closed-end multiple
advance Loan that has not been fully funded as of the Cut-Off Date.

"Participation Loan" means a Loan to an Obligor, originated by the Originator
and serviced by the Servicer in the ordinary course of its business, in which a
participation interest has been granted to another Person in accordance with the
Credit and Collection Policy and such transaction has been fully consummated,
pursuant to a standard participation agreement.

"Paying Agent" shall have the meaning given to such term in Section 3.03 of the
Indenture and Section 3.09 of the Trust Agreement.

"Performance Trigger Event" means, with respect to any Remittance Date, the
occurrence of one or more of the following: (i) 8.0% or more of the Loans in the
Loan Pool as of the Cut-Off Date are Charged-Off Loans as of the related
Determination Date; (ii) any of the Class B Interest Amount, the Class C
Interest Amount or the Class D Interest Amount is calculated using clause
(ii)(b) of the definition thereof; (iii) an Event of Default; (iv) a Servicer
Default; (v) an Accelerated Amortization Event; or (vi) any of a Class A
Trigger, a Class B Trigger, a Class C Trigger or a Class D Trigger.

"Permitted Investments" with respect to any Remittance Date means negotiable
instruments or securities or other investments maturing on or before such
Remittance Date (a) which, except in the case of demand or time deposits,
investments in money market funds and Eligible Repurchase Obligations, are
represented by instruments in bearer or registered form or ownership of which is
represented by book entries by a Clearing Agency or by a Federal Reserve Bank in
favor of depository institutions eligible to have an account with such Federal
Reserve Bank who hold such investments on behalf of their customers, (b) that,
as of any date of

                                       29

<PAGE>

determination, mature by their terms on or prior to the Remittance Date
immediately following such date of determination, and (c) that evidence:

                  (i)      direct obligations of, and obligations fully
         guaranteed as to full and timely payment by, the United States (or by
         any agency thereof to the extent such obligations are backed by the
         full faith and credit of the United States);

                  (ii)     demand deposits, time deposits or certificates of
         deposit of depository institutions or trust companies incorporated
         under the laws of the United States or any state thereof and subject to
         supervision and examination by federal or state banking or depository
         institution authorities; provided, however, that at the time of the
         Issuer's investment or contractual commitment to invest therein, the
         commercial paper, if any, and short-term unsecured debt obligations
         (other than such obligation whose rating is based on the credit of a
         Person other than such institution or trust company) of such depository
         institution or trust company shall have a credit rating from each
         Rating Agency in the Highest Required Investment Category granted by
         such Rating Agency, which, in the case of Fitch, shall be "F-1+";

                  (iii)    commercial paper, or other short term obligations,
         having, at the time of the Issuer's investment or contractual
         commitment to invest therein, a rating in the Highest Required
         Investment Category granted by each Rating Agency, which, in the case
         of Fitch, shall be "F-1+";

                  (iv)     demand deposits, time deposits or certificates of
         deposit that are fully insured by the FDIC and either have a rating on
         their certificates of deposit or short-term deposits from Moody's and
         S&P of "P-1" and "A-1+", respectively, and, if rated by Fitch, from
         Fitch of "F-1+";

                  (v)      notes that are payable on demand or bankers'
         acceptances issued by any depository institution or trust company
         referred to in clause (ii) above;

                  (vi)     investments in taxable money market funds or other
         regulated investment companies having, at the time of the Issuer's
         investment or contractual commitment to invest therein, a rating of the
         Highest Required Investment Category from Moody's, S&P and Fitch (if
         rated by Fitch) or otherwise subject to satisfaction of the Rating
         Agency Condition;

                  (vii)    time deposits (having maturities of not more than
         ninety (90) days) by an entity the commercial paper of which has, at
         the time of the Issuer's investment or contractual commitment to invest
         therein, a rating of the Highest Required Investment Category granted
         by each Rating Agency;

                  (viii)   Eligible Repurchase Obligations with a rating
         acceptable to the Rating Agencies, which, in the case of Fitch, shall
         be "F-1+" and in the case of S&P shall be "A-1+"; or

                  (ix)     any negotiable instruments or securities or other
         investments subject to satisfaction of the Rating Agency Condition.

                                       30

<PAGE>

The Indenture Trustee may purchase or sell to itself or an Affiliate, as
principal or agent, the Permitted Investments described above.

"Permitted Liens" means

         (a)      with respect to Loans in the Loan Pool: (i) Liens in favor of
the Trust Depositor created pursuant to the Loan Sale Agreement and transferred
to the Issuer pursuant hereto, (ii) Liens in favor of the Issuer created
pursuant to this Agreement, and (iii) Liens in favor of the Indenture Trustee
created pursuant to the Indenture and/or this Agreement; and

         (b)      with respect to the interest of the Originator, the Trust
Depositor and the Issuer in the related Collateral: (i) materialmen's,
warehousemen's, mechanics' and other Liens arising by operation of law in the
ordinary course of business for sums not due or sums that are being contested in
good faith, (ii) purchase money security interests in certain items of
equipment, (iii) Liens for state, municipal and other local taxes if such taxes
shall not at the time be due and payable or if the Trust Depositor shall
currently be contesting the validity thereof in good faith by appropriate
proceedings, (iv) Liens in favor of the Trust Depositor created by the
Originator and transferred by the Trust Depositor to the Issuer pursuant to this
Agreement, (v) Liens in favor of the Issuer created pursuant to this Agreement,
(vi) Liens in favor of the Indenture Trustee created pursuant to the Indenture
and/or this Agreement, (vii) Liens held by senior lenders with respect to any
Subordinated Loans and (viii) with respect to Agented Notes and Acquired Loans,
Liens in favor of the collateral agent on behalf of all noteholders of such
Obligor.

"Person" means any individual, corporation, estate, partnership, business or
statutory trust, limited liability company, sole proprietorship, joint venture,
association, joint stock company, trust (including any beneficiary thereof),
unincorporated organization or government or any agency or political subdivision
thereof or other entity.

"Initial Purchasers" means WCM, Citigroup Global Markets Inc. and Nomura
Securities International, Inc.

"Pooled Obligor Loans" means Loans to Obligors that are in turn collateralized
by loans to multiple Underlying Debtors, including, without limitation,
Underlying Debtors that are individuals, consumers and small businesses.

"Prepaid Loan" means any Loan (other than a Charged-Off Loan) that was
terminated or has been prepaid in full prior to its scheduled expiration date.

"Prepaid Loan Amount" means, with respect to each Substitute Loan being
transferred in place of a Prepaid Loan, an amount equal to the lesser of (i) the
amount deposited into the Principal Collection Account with respect to such
Prepaid Loan and (ii) the Outstanding Loan Balance of the Prepaid Loan
immediately prior to the date it was prepaid.

"Prepayments" means any and all (a) full prepayments, including prepayment
premiums, on or with respect to a Loan (including, with respect to any Loan and
any Due Period, any Scheduled Payment, Finance Charge or portion thereof that is
due in a subsequent Due Period that the Servicer has received and expressly
permitted the related Obligor to make in advance of its

                                       31

<PAGE>

scheduled due date, and that will be applied to such Scheduled Payment on such
due date), (b) Liquidation Proceeds, and (c) Insurance Proceeds.

"Principal and Interest Account" means the interest bearing trust account so
designated and established and maintained pursuant to Section 7.03.

"Principal Collection Account" means a sub-account of the Principal and
Interest Account established and maintained pursuant to Section 7.03(a).

"Principal Collections" means, with respect to amounts deposited into the
Principal and Interest Account during any Due Period, (i) all payments received
on or after the Cut-Off Date on account of principal on the Loans, including
(a) the principal portion of any Scheduled Payments and Prepayments and (b)
Curtailments, (ii) the principal portion of any amounts paid in connection with
the purchase or repurchase of any Loan and the amount of any Transfer Deposit
Amounts, (iii) the principal portion of any Scheduled Payment Advances that the
Servicer determines to make ; (iv) on and after an Event of Default, a Servicer
Default, an Accelerated Amortization Event or the occurrence and continuance of
a Class A Trigger, a Class B Trigger, a Class C Trigger or a Class D Trigger,
all amounts remaining after clause Eighth of Section 7.05(a); and (v) all
amounts deemed to constitute Principal Collections pursuant to Section 2.04(a).

"Prior Term Transactions" means the Rule 144A/Regulation S private placements of
Notes issued by (i) CapitalSource Commercial Loan Trust 2002-1 on or about May
16, 2002, (ii) CapitalSource Commercial Loan Trust 2002-2 on or about October
30, 2002, and (3) CapitalSource Commercial Loan Trust 2003-1 on or about April
17, 2003.

"Priority of Payments" means, collectively, the payments made on each Remittance
Date in accordance with Section 7.05(a) and Section 7.05(b).

"Public Securities" means the common stock of CapitalSource Inc., a Delaware
corporation and the ultimate parent of the Originator, and any subsequent
securities issued by CapitalSource Inc. in a transaction registered under the
Securities Act.

"Purchase Agreement" means the Purchase Agreement, dated November 19, 2003,
among the Initial Purchasers, the Issuer and CapitalSource, as such agreement
may be amended, modified, waived, supplemented or restated from time to time.

"Qualified Hedge Counterparty" means a party that is a recognized dealer in
interest rate swaps and interest rate caps, organized under the laws of the
United States or a jurisdiction located therein (or another jurisdiction
reasonably acceptable to the Issuer and each Rating Agency), that with respect
to itself or its Credit Support Provider: (a) at the time it becomes a Hedge
Counterparty has a short-term rating of at least "A-1" by S&P (for so long
as any Class A Notes, Class B Notes, Class C Notes or Class D Notes are deemed
Outstanding hereunder and are rated by S&P), and at least "F-1" by Fitch (for
so long as any Class A Notes, Class B Notes, Class C Notes or Class D Notes are
deemed Outstanding hereunder and are rated by Fitch) and either a long-term
senior unsecured debt rating of at least "Aa3" by Moody's (if such Person does
not have at least a "P-1" short-term debt rating by Moody's) or a long-term
senior unsecured debt rating of at least "A1" by Moody's and not subject to
the qualification that the

                                       32
<PAGE>

party has been placed on credit watch with negative implications (only if the
short-term debt of such Person is rated at least "P-1" by Moody's and not
subject to the qualification that the party has been placed on credit watch with
negative implications) (for so long as any Class A Notes, Class B Notes, Class C
Notes or Class D Notes are deemed Outstanding hereunder and are rated by
Moody's) and thereafter maintains a short-term rating of at least "A-1" by
S&P unless such party has a long-term senior unsecured debt rating of at least
"A+" from S&P (for so long as any Class A Notes, Class B Notes, Class C Notes or
Class D Notes are deemed Outstanding hereunder and are rated by S&P), and a
short-term debt rating of at least "F-2" by Fitch (for so long as any Class A
Notes, Class B Notes, Class C Notes or Class D Notes are deemed Outstanding
hereunder and are rated by Fitch) and either a long-term senior unsecured debt
rating of at least "A1" by Moody's (if such Person does not have at least a
"P-1" short-term debt rating by Moody's) or a long-term senior unsecured debt
rating of at least "A2" by Moody's (only if the short-term debt of such Person
is rated at least "P-1" by Moody's) (for so long as any Class A Notes, Class B
Notes, Class C Notes or Class D Notes are deemed Outstanding hereunder and are
rated by Moody's); provided that should a Rating Agency effect an overall
downward adjustment of its short-term or long-term debt ratings, then the rating
required of that Rating Agency under this clause (a) for a party to constitute a
Qualified Hedge Counterparty shall be downwardly adjusted accordingly; provided
further, that any adjustment to a rating shall be subject to the prior written
consent of the applicable Rating Agency (b) legally and effectively accepts the
rights and obligations under the applicable Hedge Agreement, or, as the case may
be, alternate credit support arrangements pursuant to a written agreement
reasonably acceptable to the Issuer and (c) in connection with a Substitute
Hedge Counterparty, otherwise satisfies the Rating Agency Condition.

"Qualified Institution" means (a) the corporate trust department of the
Indenture Trustee or the corporate trust department of Wachovia Bank, National
Association, or (b) a depository institution organized under the laws of the
United States or any one of the states thereof or the District of Columbia (or
any domestic branch of a foreign bank), (i)(A) that has either (1) a long-term
unsecured debt rating acceptable to the Rating Agencies, which, in the case of
S&P, shall be "AA-", in the case of Fitch, shall be "AAA" and in the case of
Moody's, shall be "Aa3," or (2) a short-term unsecured debt rating or
certificate of deposit rating acceptable to the Rating Agencies, which, in the
case of S&P, shall be "A-1+", in the case of Fitch, shall be "F-1+", and in
the case of Moody's, shall be "A-1," (B) the parent corporation, if such parent
corporation guarantees the obligations of the depository institution, of which
has either (1) a long-term unsecured debt rating acceptable to the Rating
Agencies, which, in the case of S&P, shall be "AA-", in the case of Fitch,
shall be "AAA" and in the case of Moody's, shall be "Aa3" or (2) a short-term
unsecured debt rating or certificate of deposit rating acceptable to the Rating
Agencies, which, in the case of S&P, shall be "A-1+", in the case of Fitch,
shall be "F-1+" and in the case of Moody's, shall be "A-1," or (C) otherwise
satisfies the Rating Agency Condition, and (ii) whose deposits are insured by
the FDIC and satisfies the Rating Agency Condition.

"Qualified Transferee" means:

         (a)      the Trust Depositor, the Trust, the Indenture Trustee and any
                  Affiliate thereof; or

         (b)      any other Person which:

                                       33

<PAGE>

         (i)      has at least $50,000,000 in capital/statutory surplus or
shareholders' equity (except with respect to a pension advisory firm or similar
fiduciary);

         (ii)     is regularly engaged in the business of making or owning
commercial real estate loans or operating commercial real estate properties; and

         (iii)    is one of the following:

                  (A)      an insurance company, bank, savings and loan
         association, investment bank, trust company, commercial credit
         corporation, pension plan, pension fund, pension fund advisory firm,
         mutual fund, real estate investment trust, governmental entity or plan,
         or

                  (B)      an investment company, money management firm or a
         "qualified institutional buyer" within the meaning of Rule 144A under
         the Securities Act, or an "institutional accredited investor" within
         the meaning of Regulation D; or

                  (C)      the trustee, collateral agent or administrative agent
         in connection with (x) a securitization of the subject Loan through the
         creation of collateralized debt or loan obligations or (y) an
         asset-backed commercial paper funded transaction funded by a commercial
         paper conduit whose commercial paper notes are rated at least "A-1" by
         S&P or at least "P-1" by Moody's, or (z) a repurchase transaction
         funded by a an entity which would otherwise be a Qualified Transferee
         so long as the "equity interest" (other than any nominal or de minimis
         equity interest) in the special purpose entity that issues notes or
         certificates in connection with any such collateralized debt or loan
         obligation, asset-backed commercial paper funded transaction or
         repurchase transaction is owned by one or more entities that are
         Qualified Transferees under subclauses (A) or (B) above; or

                  (D)      any entity Controlled (as defined below) by any of
         the entities described in subclauses (i), (ii) or (iii) above.

For purposes of this definition only, "Control" means the ownership, directly or
indirectly, in the aggregate of more than fifty percent (50%) of the beneficial
ownership interests of an entity and the possession, directly or indirectly, of
the power to direct or cause the direction of the management or policies of an
entity, whether through the ability to exercise voting power, by contract or
otherwise, and "Controlled" has the meaning correlative thereto.

"Rating Agency" means each of S&P, Moody's and Fitch, so long as such Persons
maintain a rating on the Class A Notes, the Class B Notes, the Class C Notes and
the Class D Notes; and if any of S&P, Moody's or Fitch no longer maintains a
rating on the Class A Notes, the Class B Notes, the Class C Notes and the Class
D Notes, such other nationally recognized statistical rating organization
selected by the Trust Depositor.

"Rating Agency Condition" means, with respect to any action or series of related
actions or proposed transaction or series of related proposed transactions, that
each Rating Agency shall have notified the Trust Depositor, the Owner Trustee
and the Indenture Trustee in writing that

                                       34

<PAGE>

such action or series of related actions or the consummation of such proposed
transaction or series of related transactions will not result in a Ratings
Effect.

"Ratings Effect" means, with respect to any action or series of related actions
or proposed transaction or series of related proposed transactions, a reduction
or withdrawal of the rating issued by a Rating Agency on the Closing Date with
respect to any outstanding Class of Notes as a result of such action or series
of related actions or the consummation of such proposed transaction or series of
related transactions.

"Record Date" means, for book-entry Notes, the calendar day immediately
preceding the applicable Remittance Date or Redemption Date, and for the
Individual Notes, the last Business Day of the immediately preceding calendar
month.

"Records" means all Loan and other documents, books, records and other
information (including without limitation, computer programs, tapes, disks,
punch cards, data processing software and related property and rights) executed
in connection with the origination or acquisition of the Loans or maintained
with respect to the Loans and the related Obligors that the Originator or the
Servicer have generated, in which the Originator, the Trust Depositor, the
Issuer, the Indenture Trustee or the Servicer have acquired an interest pursuant
to the Transfer and Servicing Agreements or in which the Originator, the Trust
Depositor, the Issuer, the Indenture Trustee or the Servicer have otherwise
obtained an interest.

"Redemption Date" means in the case of a redemption of the Notes pursuant to
Section 10.01 of the Indenture, the Remittance Date specified by the Issuer
pursuant to Section 10.01 of the Indenture.

"Redemption Price" means, in the case of a redemption of the Notes pursuant to
Section 10.01 of the Indenture, an amount equal to the then outstanding
principal amount of each class of Notes to be redeemed plus accrued and unpaid
interest thereon to but excluding the Redemption Date plus all other amounts
accrued and unpaid with respect thereto, together with all amounts then owing to
each Hedge Counterparty, including Hedge Breakage Costs, plus, without
duplication, all amounts payable to each Hedge Counterparty upon termination of
all Hedge Transactions in connection with a redemption of the Notes, including
Hedge Breakage Costs.

"Reducing Revolving Loans" means a Loan that is a revolving line of credit with
a commitment that reduces over the life of the Loan.

"Reference Banks" means leading banks selected by the Indenture Trustee and
engaged in transactions in Eurodollar deposits in the international Eurocurrency
market.

"Released Amounts" means, with respect to any payment or collection received
with respect to any Loan on any Business Day (whether such payment or collection
is received by the Servicer, the Owner Trustee or the Trust Depositor), an
amount equal to that portion of such payment or collection on any Retained
Interest released from the Loan Assets pursuant to Section 2.05.

"Released Mortgage Property Proceeds" means, as to any Loan secured by a
Mortgaged Property, the proceeds received by the Servicer in connection with (a)
a taking of an entire Mortgaged Property by exercise of the power of eminent
domain or condemnation or (b) any

                                       35

<PAGE>

release of part of the Mortgaged Property from the Lien of the related Mortgage,
whether by partial condemnation, sale or otherwise, which is not released to the
Obligor, the grantor or another creditor in accordance with the Requirements of
Law, the governing documents, the Credit and Collection Policy and this
Agreement.

"Remittance Date" means the 20th day of each month, commencing December 22, 2003
or, if such 20th day is not a Business Day, on the next succeeding Business Day.

"Repossessed Collateral" means items of Collateral taken in the name of the
Issuer as a result of legal action enforcing the Lien on the Collateral
resulting from a default on the related Loan.

"Representative Amount" means an amount that is representative for a single
transaction in the relevant market at the relevant time.

"Required Loan Documents" means, with respect to:

         (a)      all Loans in the aggregate:

                  (i)      a blanket assignment of all of the Originator's and
         Trust Depositor's right, title and interest in and to all Collateral
         securing the Loans at any time transferred to the Issuer including
         without limitation, all rights under applicable guarantees and
         Insurance Policies, such assignment shall be in the name of "Wells
         Fargo Bank Minnesota, National Association, its successors and assigns,
         as Indenture Trustee under the Indenture, dated as of November 25, 2003
         relating to CapitalSource Commercial Loan Trust 2003-2";

                  (ii)     irrevocable powers of attorney of the Originator, the
         Trust Depositor and the Issuer to the Indenture Trustee to execute,
         deliver, file or record and otherwise deal with the Collateral for the
         Loans at any time transferred to the Issuer. The powers of attorney
         will be delegable by the Indenture Trustee to the Servicer and any
         Successor Servicer and will permit the Indenture Trustee or its
         delegate to prepare, execute and file or record UCC financing
         statements and notices to insurers;

                  (iii)    blanket UCC-1 financing statements identifying by
         type all Collateral for the Loans to be transferred to the Issuer as
         Collateral under the Indenture and naming the Issuer and the Indenture
         Trustee, as assignee of the Issuer, as "Secured Party" and the Trust
         Depositor as the "Debtor";

         (b)      for each Loan:

                  (i)      the original Underlying Note, endorsed by means of an
         allonge as follows: "Pay to the order of Wells Fargo Bank Minnesota,
         National Association, and its successors and assigns, not in its
         individual capacity but solely as Indenture Trustee under that certain
         Indenture, dated as of November 25, 2003 relating to CapitalSource
         Commercial Loan Trust 2003-2, without recourse" and signed, by
         facsimile or manual signature, in the name of the Trust Depositor by a
         Responsible Officer, with all prior and intervening endorsements
         showing a complete chain of endorsement from the Originator to the
         Trust Depositor and from the Trust Depositor to the Issuer;

                                       36

<PAGE>

                  (ii)     a copy of the related loan agreement (which may be
         included in the Underlying Note if so indicated in the Loan Checklist),
         together with all amendments and modifications thereto;

                  (iii)    a copy of any related security agreement signed by
         the primary Obligor;

                  (iv)     a copy of the Loan Checklist;

                  (v)      a copy of any related guarantees then executed in
         connection with such Loan;

                  (vi)     a copy of all UCC financing statements filed securing
         any related Collateral naming the Originator or, with respect to
         Assigned Loans or Agented Notes, the collateral agent named thereunder,
         as "Secured Party";

                  (vii)    for Assigned Loans and Participation Loans, a copy of
         the assignment agreement or participation agreement (as applicable);

                  (viii)   if the Originator is the only lender under the credit
         facility, if the Originator is the collateral agent for a syndicate of
         lenders under the credit facility, or if the Originator has not
         previously delivered such stock certificate to Wells Fargo in
         connection with the CP Transaction, the Citi Warehouse or the CP
         Acquisition Transaction, and the Loan Checklist indicates that the
         Collateral includes a pledge of stock, the original stock certificate
         serving as Collateral for such Loan, along with an executed stock power
         executed in blank;

                  (ix)     if the Originator is the only lender under the credit
         facility, if the Originator is the collateral agent for a syndicate of
         lenders under the credit facility, or if the Originator has not
         previously delivered such items to Wells Fargo in connection with the
         CP Transaction, the Citi Warehouse or the CP Acquisition Transaction,
         all other items listed in the related Loan Checklist that have not
         previously been delivered, or a certificate from a Responsible Officer
         of the Trust Depositor that such delivery has been waived consistent
         with the prudent lending practices and the Credit and Collection Policy
         of the Originator and such waiver shall not have a material adverse
         effect on the Noteholders or Hedge Counterparties; and

         (c)      for each Loan identified by the Trust Depositor as a Material
Mortgage Loan, each of the following documents (except for Material Mortgaged
Loans where the Originator or one of its Affiliates is a co-lender but not the
agent):

                  (i)      either (A) the original Mortgage, with evidence of
         recording thereon, (B) a copy of the Mortgage certified as a true copy
         by a Responsible Officer of the Originator where the original has been
         transmitted for recording until such time as the original is returned
         by the public recording office or duly licensed title or escrow officer
         or (C) a copy of the Mortgage certified by the public recording office
         in those instances where the original recorded Mortgage has been lost;

                                       37

<PAGE>

                  (ii)     the original Assignment of Mortgage from the
         Originator endorsed as follows: "Wells Fargo Bank Minnesota, National
         Association, its successors and assigns, as Indenture Trustee under the
         Indenture, dated as of November 25, 2003, as for the pro rata benefit
         of the Assigned Parties";

                  (iii)    either (A) originals of all intervening assignments,
         if any, showing a complete chain of title from the originator of the
         Loan (where such originator was not the Originator or one of its
         Affiliates) to the Originator or one of its Affiliates, including
         warehousing assignments, with evidence of recording thereon if such
         assignments were recorded, (B) copies of any assignments certified as
         true copies by a Responsible Officer of the Originator where the
         originals have been submitted for recording until such time as the
         originals are returned by the public recording officer, or (C) copies
         of any assignments certified by the public recording office in any
         instances where the original recorded assignments have been lost; and

                  (iv)     either (A) a copy of all title insurance policies or
         a marked title commitment relating to the title insurance policies for
         the Mortgaged Property to the extent the Originator obtained such
         policies or (B) copies of any title insurance policies or other
         evidence of Lien position, including but not limited to policy
         insurance record of title policies, limited liability reports and lot
         book reports, to the extent the Originator obtains such policies or
         other evidence of Lien position, certified as true by the Originator.

"Required Reserve Amount" means, with respect to each Remittance Date, an amount
equal to the sum of (a) three (3) times the sum of the Class A Interest Amount,
the Class B Interest Amount, the Class C Interest Amount and the Class D
Interest Amount due on the next Remittance Date and (b) the Outstanding Loan
Balance of each Delinquent Loan.

"Requirements of Law" for any Person means the certificate of incorporation or
articles of association and by-laws or other organizational or governing
documents of such Person, and any law, treaty, rule or regulation, or order or
determination of an arbitrator or Governmental Authority, in each case
applicable to or binding upon such Person or to which such Person is subject,
whether Federal, state or local (including, without limitation, usury laws, the
Federal Truth in Lending Act and Regulation Z and Regulation B of the Board of
Governors of the Federal Reserve System).

"Reserve Fund" means the interest bearing trust account so designated and
established and maintained pursuant to Section 7.01.

"Reserve Fund Initial Balance" means an amount equal to $1,999,780.98 (i.e., the
product of (a) the sum of the Outstanding Principal Balance of the Class A
Notes, the Class B Notes, the Class C Notes and the Class D Notes as of the
Closing Date, (b) the weighted average Note Interest Rate applicable to the
Class A Notes, the Class B Notes, the Class C Notes and the Class D Notes as of
the first (1st) day of the initial Interest Accrual Period (weighted by the
Outstanding Principal Balance of each of the Class A Notes, the Class B Notes,
the Class C Notes and the Class D Notes) and (c) 0.25).

                                       38

<PAGE>

"Responsible Officer" means, when used with respect to the Owner Trustee or the
Indenture Trustee, any officer assigned to the Corporate Trust Office, including
any Chief Executive Officer, President, Executive Vice President, Vice
President, Assistant Vice President, Secretary, any Assistant Secretary, any
trust officer or any other officer of the Owner Trustee or the Indenture Trustee
customarily performing functions similar to those performed by any of the above
designated officers and also, with respect to a particular matter, any other
officer to whom such matter is referred because of such officer's knowledge of
and familiarity with the particular subject. When used with respect to the Trust
Depositor, the Issuer, the Originator or the Servicer, any Chief Executive
Officer, the President, an Executive Vice President, a Senior Vice President,
the Treasurer, the Secretary or any Assistant Secretary or Assistant Treasurer.

"Retained Interest" means, for each Loan, the following interests, rights and
obligations in such Loan and under the related loan documents, which are being
retained by the Originator: (a) all of the obligations, if any, to provide
additional funding with respect to such Loan, (b) all of the rights and
obligations, if any, of the agent(s) under the documentation evidencing such
Loan, (c) the applicable portion of the interests, rights and obligations under
the documentation evidencing such Loan that relate to such portion(s) of the
indebtedness that is owned by another lender or is being retained by the
Originator, (d) any unused commitment fees associated with the additional
funding obligations that are not being transferred in accordance with clause (a)
above, (e) any agency or similar fees associated with the rights and obligations
of the agent that are not being transferred in accordance with clause (b) above,
(f) any advisory, consulting, audit, in-house legal expenses or similar fees
and/or expenses due from the Obligor associated with services provided by the
agent that are not being transferred in accordance with clause (b) above, and
(g) any and all warrants and equity instruments issued in the name of the
Originator or its Affiliates in connection with or relating to any Loan.

"Revolving Loan" means a Loan that is a line of credit arising from an extension
of credit by the Originator to an Obligor.

"S&P" means Standard and Poor's Rating Services, a division of The McGraw Hill
Companies or any successor thereto.

"SAIF" means the Savings Association Insurance Fund, or any successor thereto.

"Scheduled Payment" means, with respect to any Loan, the payment of principal
and/or interest scheduled to be made by the related Obligor under the terms of
such Loan after the related Cut-Off Date, as adjusted pursuant to the terms of
the related Underlying Note and Required Loan Documents, and any such payment
received after the related Cut-Off Date.

"Scheduled Payment Advance" means, with respect to any Remittance Date, the
amounts, if any, deposited by the Servicer in the Principal and Interest Account
for such Remittance Date in respect of Scheduled Payments (or portions thereof)
pursuant to Section 5.09.

"Securities" means the Notes and the Certificate, or any of them.

"Securities Act" means the Securities Act of 1933, as amended from time to time.

"Securityholders" means the Holders of the Notes or the Certificate.

                                       39

<PAGE>

"Senior B-Note Loan" means any multilender Loan that (a) is secured by a first
priority Lien on all the Obligor's assets constituting Collateral for the Loan,
(b) has a Loan-to-Value of less than or equal to 90%, and (c) that contains
provisions which, upon the occurrence of an event of default under the
Underlying Loan Documents or in the case of any liquidation or foreclosure on
the related Collateral, the Issuer's portion of such Loan would be paid only
after the other lender party to such Loan (whose right to payment is
contractually senior to the Issuer) is paid in full.

"Senior Loan" means any Loan that (a) is secured by a first priority Lien on all
of the Obligor's assets constituting Collateral for the Loan, (b) has a Loan-
to-Value of less than or equal to 90%, and (c) provides that the Payment
Obligation of the related Obligor on such Loan is either senior to, or pari
passu with, all other loans or financings to such Obligor.

"Servicer" means initially CapitalSource, or its successor, until any Servicer
Transfer hereunder or the resignation or permitted assignment by the Servicer
and, thereafter, means the Successor Servicer appointed pursuant to ARTICLE 8
with respect to the duties and obligations required of the Servicer under this
Agreement.

"Servicer Default" shall have the meaning specified in Section 8.01.

"Servicer Employees" shall have the meaning specified in Section 5.04.

"Servicer Transfer" shall have the meaning specified in Section 8.02(b).

"Servicing Advances" means, all reasonable and customary "out-of-pocket"
costs and expenses incurred in the performance by the Servicer of its servicing
obligations, including, but not limited to, the cost of (a) the preservation,
restoration and protection of the Collateral, (b) any enforcement or judicial
proceedings, including foreclosures, (c) the management and liquidation of the
Foreclosed Property or Repossessed Collateral, (d) compliance with the
obligations under this Agreement, which "Servicing Advances" are reimbursable to
the Servicer to the extent provided in Section 5.10(d) of this Agreement, and
(e) in connection with the liquidation of a Loan, for all of which costs and
expenses the Servicer is entitled to reimbursement thereon up to a maximum rate
per annum equal to the related Loan Rate.

"Servicing Fee" shall have the meaning given to such term in Section 5.11.

"Servicing Fee Percentage" means 1.25% per annum for Asset Based Revolvers and
1.0% per annum for all other Loans.

"Servicing Officer" means any officer of the Servicer involved in, or
responsible for, the administration and servicing of Loans whose name appears on
a list of servicing officers appearing in an Officer's Certificate furnished to
the Indenture Trustee by the Servicer, as the same may be amended from time to
time.

"Solvent" means, as to any Person at any time, that (a) the fair value of the
property of such Person is greater than the amount of such Person's liabilities
(including disputed, contingent and unliquidated liabilities) as such value is
established and liabilities evaluated for purposes of Section 101(32) of the
Bankruptcy Code; (b) such Person is able to realize upon its property and pay
its debts and other liabilities (including disputed, contingent and unliquidated
liabilities) as

                                       40

<PAGE>

they mature in the normal course of business; (c) such Person does not intend
to, and does not believe that it will, incur debts or liabilities beyond such
Person's ability to pay as such debts and liabilities mature; and (d) such
Person is not engaged in business or a transaction, and is not about to engage
in a business or a transaction, for which such Person's property would
constitute unreasonably small capital.

"SPE Obligor" means an Obligor that (a) is organized as a special purpose entity
and is not an operating company and (b) has as its primary assets loans to, and
a security interest in the assets of, Underlying Debtors.

"Statutory Trust Statute" means Chapter 38 of Title 12 of the Delaware Code, 12
Del. C. Sections 3801 et seq., as the same may be amended from time to time.

"Subordinated Loan" means any Loan other than a Senior Loan or a Senior B-Note
Loan.

"Subsequent Cut-Off Date" means the date specified as such for Substitute
Loans in the related Subsequent Transfer Agreement.

"Subsequent List of Loans" means a list, in the form of the initial List of
Loans delivered on the Closing Date, but listing each Substitute Loan
transferred to the Issuer pursuant to the related Subsequent Transfer Agreement.

"Subsequent Purchase Agreement" means, with respect to any Substitute Loans, the
agreement between the Originator and the Trust Depositor pursuant to which the
Originator will transfer the Substitute Loans to the Trust Depositor, the form
of which is attached to hereto as Exhibit J.

"Subsequent Transfer Agreement" means the agreement described in Section
2.04(d)(v) hereof, the form of which is attached hereto as Exhibit I.

"Subsequent Transfer Date" means any date on which Substitute Loans are
transferred to the Issuer.

"Subservicer" means any direct or indirect wholly owned subsidiary of
CapitalSource that CapitalSource has identified as a subservicer or additional
collateral agent or any other Person with whom the Servicer has entered into a
Subservicing Agreement and who satisfies the requirements set forth in Section
5.02(a) of this Agreement in respect of the qualification of a Subservicer.

"Subservicing Agreement" means any agreement between the Servicer and any
Subservicer relating to subservicing and/or administration of certain Loans as
provided in this Agreement, a copy of which shall be delivered, along with any
modifications thereto, to the Indenture Trustee.

"Substitute Hedge Counterparty" means any substitute or replacement Hedge
Counterparty under a Hedge Agreement.

"Substitute Loan" means one or more Eligible Loans (a) transferred to the Issuer
under and in accordance with Section 2.04 and/or Section 2.07 and identified in
the related Addition Notice, and (b) that become part of the Loan Pool.

                                       41

<PAGE>

"Substitute Loan Qualification Conditions" means, with respect to any Substitute
Loan being transferred to the Issuer pursuant to Section 2.04 and/or Section
2.07, the accuracy of each of the following statements as of the related Cut-Off
Date for such Loan:

         (a)      the current weighted average Loan Rate (i.e., the current pay
interest rate) on such Substitute Loan is equal to or greater than the current
Loan Rate on the Loan identified on the related Addition Notice as the Loan
released by the Issuer to the Trust Depositor and reconveyed to the Originator
in connection with such Substitute Loan;

         (b)      the then current weighted average gross interest rate (i.e.,
the sum of Loan Rate and any deferred interest that will be deferred) of the
Substitute Loan shall be not less than ninety percent (90%) (or, if the Loan to
be replaced was not an Initial Loan, one hundred percent (100%)) of the then
current Loan Rate of the Loan identified on the related Addition Notice as the
Loan released by the Issuer to the Trust Depositor and reconveyed to the
Originator in connection with such Substitute Loan;

         (c)      the Outstanding Loan Balance of such Substitute Loan is equal
to or greater than that of the Loan identified on the related Addition Notice as
the Loan to be released by the Issuer to the Trust Depositor and reconveyed to
the Originator in exchange for such Substitute Loan, or the remaining balance of
any deposit made by the Servicer in connection with the substitution shall be
released in accordance with Section 2.04;

         (d)      after giving effect to such substitution, the Legal Final
Maturity Date will not be extended;

         (e)      either (i) the Eligible Loan Rating of the Substitute Loan is
equal to or better than the Eligible Loan Rating of the Loan being replaced at
the time of its replacement; or (ii) if the Loan Rating of the Substitute Loan
is worse than the Eligible Loan Rating of the Loan being replaced at the time of
its replacement, then after giving effect to such substitution, the weighted
average Eligible Loan Rating of the Loan Pool is equal to or better than the
weighted average Eligible Loan Rating of the Loan Pool as of the Cut-Off Date;

         (f)      either (i) the estimated Moody's rating and estimated S&P
rating of the Substitute Loan is equal to or better than the estimated Moody's
rating and the estimated S&P rating, as applicable, of the Loan being replaced
at the time of its replacement or (ii) if the estimated Moody's rating and
estimated S&P rating of the Substitute Loan is worse than the estimated Moody's
rating and the estimated S&P rating, as applicable, of the Loan being replaced
at the time of its replacement, then after giving effect to such substitution,
the weighted average estimated Moody's rating and weighted average estimated S&P
rating of the Loans in the Loan Pool shall be equal to or better than the
weighted average estimated Moody's rating and the weighted average estimated S&P
rating of the Loans in the Loan Pool, as applicable, as of the Cut-Off Date;

         (g)      after giving effect to such substitution, there will be no
material adverse change in the Loan Pool;

         (h)      the weighted average life of the Substitute Loan is no greater
than 110% of the Loan being replaced;

                                       42

<PAGE>

         (i)      the frequency of payment of the Substitute Loan is at least as
frequent as the Loan being replaced;

         (j)      the Collateral securing the Substitute Loan is similar to the
Collateral securing the Loan being replaced; and

         (k)      the Substitute Loan was originated under credit criteria and
policies that are the same in all material respects as the credit criteria and
policies under which the Loan being replaced was originated.

"Substitution Event" shall have occurred if a Loan then held by the Issuer and
identified in the related Addition Notice is one of (a) a Prepaid Loan, (b) a
Charged-Off Loan, (c) a Loan that has a covenant default, (d) a Delinquent
Loan, (e) a Loan that becomes subject to a Material Modification, or (f) the
subject of a breach of a representation or warranty under this Agreement or
other provision, which breach or other provision, in the absence of a
substitution of a Substitute Loan for such Loan pursuant to Section 2.04, would
require the payment of a Transfer Deposit Amount to the Issuer in respect of
such Loan pursuant to Section 11.01; provided, that, the occurrence of a
Substitution Event under clauses (a)-(d) above shall be subject to the limits
set forth in Section 2.07.

"Successor Backup Servicer" shall have the meaning given to such term in Section
8.10(a).

"Successor Servicer" shall have the meaning given to such term in Section
8.02(b).

"Tape" shall have the meaning given to such term in Section 5.15(b)(ii).

"Telerate Page 3750" means the display page currently so designated on the Dow
Jones Telerate Service (or such other page as may replace that page on that
service for the purpose of displaying comparable rates or prices).

"Termination Notice" shall have the meaning given to such term in Section
8.02(a).

"Traditional Revolving Loans" means a Loan that is a revolving line of credit
with a commitment that does not vary over the life of the Loan.

"Transaction Documents" means this Agreement, the Indenture, the Trust
Agreement, the Loan Sale Agreement, the Purchase Agreement, any Subsequent
Transfer Agreement, any Subsequent Purchase Agreement, any Hedge Agreement, and
any documents or agreements executed in connection with the forgoing, as the
forgoing documents and agreements are amended, modified, restated, replaced,
substituted, waived, supplemented or extended from time to time.

"Transfer and Servicing Agreements" means collectively this Agreement and the
Loan Sale Agreement.

"Transfer Date" means each date on which the Trust Depositor transfers Loans, or
portions thereof, to the Issuer.

                                       43

<PAGE>

"Transfer Deposit Amount" means, with respect to each Ineligible Loan or Loan
that is to be purchased pursuant to Section 2.07, on any date of determination,
the sum of the Outstanding Loan Balance of such Loan, together with accrued
interest thereon through such date of determination at the Loan Rate provided
for thereunder, and any outstanding Scheduled Payment Advances thereon that have
not been waived by the Servicer entitled thereto.

"Trust Account Property" means the Trust Accounts, all amounts and investments
held from time to time in any Trust Account (whether in the form of deposit
accounts, physical property, book-entry securities, uncertificated securities
or otherwise) including, without limitation, the Reserve Fund Initial Balance,
and all proceeds of the foregoing.

"Trust Accounts" means, collectively, the Principal and Interest Account
(including the Principal Collection Account and Interest Collection Account),
the Reserve Fund, the Note Distribution Account and the Certificate Account, the
Hedge Counterparty Collateral Account (if applicable), or any of them.

"Trust Agreement" means the Trust Agreement, dated on or about November 4, 2003,
between the Trust Depositor and the Owner Trustee, as such agreement may be
amended, modified, waived, supplemented or restated from time to time.

"Trust Depositor" shall have the meaning given to such term in the Preamble.

"Trust Estate" shall have the meaning given to such term in the Trust Agreement.

"Trustees" means the Owner Trustee and the Indenture Trustee, or any of them
individually as the context may require.

"UCC" means the Uniform Commercial Code, as amended from time to time, as in
effect in any specified jurisdiction.

"Underlying Custodial Agreement" means, with respect to each Loan to an SPE
Obligor, that certain custodial agreement entered into among the Originator and
a collateral custodian under which such collateral custodian agrees to hold
certain underlying loan documents or other collateral of the Pooled Debtors with
respect to such Loan for the benefit of the Originator and its assignees.

"Underlying Custodian" means the party acting as collateral custodian under a
Custodial Agreement.

"Underlying Debtors" means each of the underlying obligors who are obligated as
debtors on a Loan from an SPE Obligor.

"Underlying Note" means the one or more promissory notes executed by an Obligor
evidencing a Loan.

"United States" means the United States of America.

                                       44

<PAGE>

"Unreimbursed Scheduled Payment Advances" means, at any time, the amount of all
previous Scheduled Payment Advances (or portions thereof) as to which the
Servicer has not been reimbursed as of such time pursuant to Section 7.03 or
Section 7.05, the Servicer has determined in its sole discretion that the same
are Uncollectible Scheduled Payment Advances, and with respect to which the
Servicer has given a written certification to such effect to each Trustee.

"USD-LIBOR-Reference Banks" shall have the meaning given to such term in
Section 7.06(a).

"Vestcom" means the following Obligors: Vestcom International, Inc., Vector
Investment Holdings, Inc., Vestcom Mid-Atlantic, Inc., Vestcom Internet
Solutions Group, Inc., Electronic Imaging Services, Inc. d/b/a Vestcom Retail
Solutions Group, Vestcom Investments, Inc., Vestcom Retail Solutions Group,
Inc., Vestcom Northwest, Inc., d/b/a/ Manus Direct, Vestcom New England, Inc.,
Vestcom Massachusetts, Inc. d/b/a Vestcom New England, Vestcom Connecticut, Inc.
d/b/a Vestcom New England, Vestcom Wisconsin, Inc. d/b/a Vestcom Midwest,
Vestcom St. Louis, Inc. part d/b/a Vestcom Midwest part d/b/a VRSG part d/b/a
Creative Data Services and Business Mail Express, 3013439 Nova Scotia
Incorporated, 405087 N.B. Inc., Vestcom Ontario Inc. d/b/a Vestcom Canada
(Ontario), Lirpaco Inc. d/b/a Vestcom Canada, and COS Information Inc. d/b/a
Vestcom Canada (Quebec, Canada).

"WCM" means Wachovia Capital Markets, LLC and its successors and assigns.

         SECTION 1.02 USAGE OF TERMS.

         With respect to all terms in this Agreement, the singular includes the
plural and the plural the singular; words importing any gender include the other
genders; references to "writing" include printing, typing, lithography and other
means of reproducing words in a visible form; references to agreements and other
contractual instruments include all amendments, modifications and supplements
thereto or any changes therein entered into in accordance with their respective
terms and not prohibited by this Agreement; references to Persons include their
permitted successors and assigns; and the term "including" means "including
without limitation."

         SECTION 1.03 SECTION REFERENCES.

         All Section references (including references to the Preamble), unless
otherwise indicated, shall be to Sections (and the Preamble) in this Agreement.

         SECTION 1.04 CALCULATIONS.

         Except as otherwise provided herein, all interest rate and basis point
calculations hereunder will be made on the basis of a 360 day year and the
actual days elapsed in the relevant period and will be carried out to at least
three decimal places.

         SECTION 1.05 ACCOUNTING TERMS.

         All accounting terms used but not specifically defined herein shall be
construed in accordance with generally accepted accounting principles in the
United States.

                                       45

<PAGE>

                                   ARTICLE 2.

                ESTABLISHMENT OF ISSUER; TRANSFER OF LOAN ASSETS

         SECTION 2.01 CREATION AND FUNDING OF ISSUER; TRANSFER OF LOAN ASSETS.

         (a)      The Issuer shall be created pursuant to the terms and
conditions of the Trust Agreement, upon the execution and delivery of the Trust
Agreement and the filing by the Owner Trustee of an appropriately completed
Certificate of Trust (as defined in the Trust Agreement) under the Statutory
Trust Statute. The Trust Depositor, as settlor of the Issuer, shall fund and
convey assets to the Issuer pursuant to the terms and provisions hereof. The
Issuer shall be administered pursuant to the provisions of this Agreement and
the Trust Agreement for the benefit of the Securityholders and the Hedge
Counterparties. The Owner Trustee is hereby specifically recognized by the
parties hereto as empowered to conduct business dealings on behalf of the Issuer
in accordance with the terms hereof and of the Trust Agreement. The Servicer is
hereby specifically recognized by the parties hereto as empowered to act on
behalf of the Issuer and the Owner Trustee in accordance with Section 5.02(e)
and Section 5.02(h).

         (b)      Subject to and upon the terms and conditions set forth herein,
the Trust Depositor hereby sells, transfers, assigns, sets over and otherwise
conveys to the Issuer, for a purchase price consisting of $428,263,928.14 in
cash (less placement expenses and certain other expenses associated with the
initial offer and sale of the Notes the proceeds of which represent the
consideration paid by the Issuer herein), the Class E Note and the Certificate,
all the right, title and interest of the Trust Depositor in and to the
following, including but not limited to, all accounts, cash and currency,
chattel paper, electronic chattel paper, tangible chattel paper, copyrights,
copyright licenses, equipment, fixtures, general intangibles, instruments,
commercial tort claims, deposit accounts, inventory, investment property, letter
of credit rights, software, supporting obligations, accessions, and other
property consisting of, arising out of, or related to the following (the Trust
Depositor's interest in items (i)-(vi) below, being collectively referred to
herein as the "Loan Assets" but in each case shall exclude any Retained
Interest):

                  (i)      the Initial Loans, all payments paid in respect
         thereof and all monies due, to become due or paid in respect thereof
         accruing on and after the Initial Cut-Off Date and all Liquidation
         Proceeds and recoveries thereon, in each case as they arise after the
         Initial Cut-Off Date, but not including the Retained Interest or
         Interest Collections received prior to November 10, 2003;

                  (ii)     all security interests and Liens and Collateral
         subject thereto from time to time purporting to secure payment by
         Obligors under such Loans;

                  (iii)    all guaranties, indemnities and warranties, and other
         agreements or arrangements of whatever character from time to time
         supporting or securing payment of such Loans;

                  (iv)     the Trust Accounts, each Obligor Lock-Box, each
         Obligor Lock-Box Account, the Lock-Box, the Lock-Box Account, and
         together with all cash and investments in each of the foregoing;

                                       46

<PAGE>

                  (v)      all collections and records (including computer
         records) with respect to the foregoing;

                  (vi)     all documents relating to the Loan Files; and

                  (vii)    all income, payments, proceeds and other benefits of
         any and all of the foregoing.

To the extent the purchase price paid to the Trust Depositor for any Loan is
less than the fair market value of such Loan, the difference between such fair
market value and the purchase price shall be deemed to be a capital contribution
made by the Trust Depositor to the Issuer on the relevant Transfer Date.

         (c)      The Originator and the Trust Depositor acknowledge that the
representations and warranties of the Trust Depositor in Section 3.01(a) through
Section 3.01(e) will run to and be for the benefit of the Issuer, the Trustees
and the Hedge Counterparties, and the Issuer and the Trustees may enforce,
directly without joinder of Trust Depositor, the repurchase obligations of the
Originator with respect to breaches of such representations and warranties as
set forth herein and in Section 11.01.

         (d)      The sale, transfer, assignment, set-over and conveyance of
the Loan Assets by the Trust Depositor to the Issuer pursuant to this Agreement
does not constitute and is not intended to result in a creation or an assumption
by the Trust Depositor or the Issuer of any obligation of the Originator in
connection with the Loan Assets, or any agreement or instrument relating
thereto, including, without limitation, any obligation to any Obligor, if any,
not financed by the Originator, or (i) any taxes, fees, or other charges imposed
by any Governmental Authority and (ii) any insurance premiums that remain owing
with respect to any Loan at the time such Loan is sold hereunder. The Trust
Depositor also hereby assigns to the Issuer all of the Trust Depositor's right,
title and interest (but none of its obligations) under the Loan Sale Agreement,
including but not limited to the Trust Depositor's right to exercise the
remedies created by the Loan Sale Agreement.

         (e)      The Originator, Trust Depositor and Issuer intend and agree
that (i) the transfer of the Loan Assets to the Trust Depositor and the transfer
of the Loan Assets to the Issuer are intended to be a sale, conveyance and
transfer of ownership of the Loan Assets, as the case may be, rather than the
mere granting of a security interest to secure a borrowing and (ii) such Loan
Assets shall not be part of the Originator's or the Trust Depositor's estate in
the event of a filing of a bankruptcy petition or other action by or against
such Person under any Insolvency Law. In the event, however, that
notwithstanding such intent and agreement, such transfers are deemed to be of a
mere security interest to secure indebtedness, the Originator shall be deemed to
have granted the Trust Depositor and the Trust Depositor shall be deemed to have
granted the Issuer, as the case may be, a perfected first priority security
interest in such Loan Assets respectively and this Agreement shall constitute a
security agreement under Requirements of Law, securing the repayment of the
purchase price paid hereunder, the obligations and/or interests represented by
the Securities and the obligations of the Issuer under the Hedge Transactions
and the Hedge Agreements, in the order and priorities, and subject to the other
terms and conditions of, this Agreement, the Indenture, the Trust Agreement and
the Hedge Agreements, together with such

                                       47

<PAGE>

other obligations or interests as may arise hereunder and thereunder in favor of
the parties hereto and thereto.

         (f)      If any such transfer of the Loan Assets is deemed to be the
mere granting of a security interest to secure a borrowing, the Trust Depositor
may, to secure the Trust Depositor's own borrowing under this Agreement (to the
extent that the transfer of the Loan Assets thereunder is deemed to be a mere
granting of a security interest to secure a borrowing) repledge and reassign (1)
all or a portion of the Loan Assets pledged to Trust Depositor by the Originator
and with respect to which the Trust Depositor has not released its security
interest at the time of such pledge and assignment, and (2) all proceeds
thereof. Such repledge and reassignment may be made by Trust Depositor with or
without a repledge and reassignment by Trust Depositor of its rights under any
agreement with the Originator, and without further notice to or acknowledgment
from the Originator. The Originator waives, to the extent permitted by
applicable law, all claims, causes of action and remedies, whether legal or
equitable (including any right of setoff), against Trust Depositor or any
assignee of Trust Depositor relating to such action by Trust Depositor in
connection with the transactions contemplated by this Agreement.

         SECTION 2.02 CONDITIONS TO TRANSFER OF LOAN ASSETS TO ISSUER.

         On or before the Closing Date, the Originator or the Trust Depositor,
as applicable, shall deliver or cause to be delivered to the Owner Trustee and
Indenture Trustee each of the documents, certificates and other items as
follows:

         (a)      a certificate of an officer of the Originator substantially in
the form of Exhibit C hereto;

         (b)      copies of resolutions of the Manager of the Originator, the
Servicer and the member of the Trust Depositor or of the Executive Committee of
the Board of Directors of the Originator, the Servicer and the member of the
Trust Depositor approving the execution, delivery and performance of this
Agreement and the transactions contemplated hereunder, certified in each case by
the Secretary or an Assistant Secretary of the Originator, the Servicer and
member of the Trust Depositor;

         (c)      officially certified evidence dated within thirty (30) days of
the Closing Date of due formation and good standing of the Originator under the
laws of the State of Delaware;

         (d)      the initial List of Loans, certified by an officer of the
Trust Depositor, together with an Assignment substantially in the form of
Exhibit A (along with the delivery of any instruments and Loan Files as required
under Section 2.06);

         (e)      a certificate of an officer of the Trust Depositor
substantially in the form of Exhibit B hereto;

         (f)      a letter from Ernst & Young LLP or another nationally
recognized accounting firm, addressed to the Originator and the Trust Depositor
(with a copy to Moody's), stating that such firm has reviewed a sample of the
Initial Loans and performed specific procedures for such sample with respect to
certain loan terms and that identifies those Initial Loans that do not conform;

                                       48

<PAGE>

         (g)      officially certified, evidence dated within thirty (30) days
of the Closing Date of due organization and good standing of the Trust Depositor
under the laws of the State of Delaware;

         (h)      evidence of proper filing with appropriate offices in the
State of Delaware of UCC financing statements listing the Originator, as debtor,
naming the Trust Depositor as secured party (and the Owner Trustee as assignee)
and identifying the Loan Assets as collateral; and evidence of proper filing
with appropriate officer in the State of Delaware of UCC financing statements
executed by the Trust Depositor, as debtor, naming the Issuer as secured party
(and the Indenture Trustee as assignee) and identifying the Loan Assets as
collateral; and evidence of proper filing with appropriate officers in the State
of Delaware of UCC financing statements executed by the Issuer and naming the
Indenture Trustee as secured party and identifying the Indenture Collateral, as
collateral;

         (i)      an Officer's Certificate listing the Servicer's Servicing
Officers;

         (j)      evidence of deposit in the Principal and Interest Account of
all funds received with respect to the Initial Loans on and after the Initial
Cut-Off Date to the date two (2) days preceding the Closing Date, together
with an Officer's Certificate from the Servicer to the effect that such amount
is correct;

         (k)      evidence of deposit in the Reserve Fund of the Reserve Fund
Initial Balance by the Issuer; and

         (l)      a fully executed copy of the Transaction Documents.

         SECTION 2.03 ACCEPTANCE BY OWNER TRUSTEE.

         On the Closing Date, if the conditions set forth in Section 2.02 have
been satisfied, the Issuer shall issue to, or upon the order of, the Trust
Depositor the Certificate representing ownership of a beneficial interest in
100% of the Issuer and the Issuer shall issue, and the Indenture Trustee shall
authenticate, to, or upon the order of, the Trust Depositor the Notes secured by
the Indenture Collateral. The Owner Trustee hereby acknowledges its acceptance,
on behalf of the Issuer, of the Loan Assets, and declares that it shall maintain
such right, title and interest in accordance with the terms of this Agreement
and the Trust Agreement upon the trust herein and therein set forth.

         SECTION 2.04 CONVEYANCE OF SUBSTITUTE LOANS.

         (a)      Subject to Sections 2.01(d) and (e) and, as applicable, the
satisfaction of the conditions set forth in Section 2.04(c), the Originator may,
at its option (but shall not be obligated to) either (I) contemporaneously
convey to the Trust Depositor one or more Loans as described in Section 2.04(b)
or (II) deposit to the Principal Collection Account an amount sufficient to
purchase the Loan as to which a Substitution Event has occurred and then, prior
to the expiry of the Substitution Period, convey to the Trust Depositor one or
more Loans as described in Section 2.04(b) in exchange for the funds so
deposited or a portion thereof. Any substitution pursuant to this Section 2.04
shall be initiated by delivery of written notice (a "Notice of Substitution") to
the Indenture Trustee that the Servicer intends to substitute a Loan

                                       49

<PAGE>

pursuant to this Section 2.04 and shall be completed prior to the earlier of (x)
the expiration of 180 days after delivery of such notice or (y) delivery of
written notice to the Indenture Trustee from the Servicer stating that it does
not intend to use any remaining deposit to purchase Substitute Loans (such
period being the "Substitution Period"). Each Notice of Substitution shall
specify the Loan to be substituted, the reasons for such substitution and the
amount sufficient to purchase the Loan, which shall be determined in compliance
with Section 2.07. On the last day of any Substitution Period any amounts
previously deposited in accordance with clause (II) above which relate to such
Substitution Period that have not been applied to purchase one or more
Substitute Loans shall be deemed to constitute Principal Collections and shall
be transferred on the next Remittance Date to the Note Distribution Account and
distributed to the Securityholders in accordance with the priority of payments
set forth in Section 7.05 (c) or (d), as applicable and prior to the expiration
of the related Substitution Period any such amounts shall not be deemed to be
Principal Collections and shall remain in the Principal Collection Account.

         (b)      With respect to any Substitute Loans to be conveyed to the
Trust Depositor by the Issuer as described in Section 2.04(a), the Originator
shall sell, transfer, assign, set over and otherwise convey to the Trust
Depositor (by delivery of an executed Subsequent Purchase Agreement
substantially in the form attached as Exhibit J hereto), without recourse other
than as expressly provided herein and therein (and the Trust Depositor shall be
required to purchase through cash payment or by exchange of one or more related
Loans released by the Issuer to the Trust Depositor on the Subsequent Transfer
Date), all the right, title and interest of the Originator in and to the
following, including but not limited to, all accounts, cash and currency,
chattel paper, electronic chattel paper, tangible chattel paper, copyrights,
copyright licenses, equipment, fixtures, general intangibles, instruments,
commercial tort claims, deposit accounts, inventory, investment property, letter
of credit rights, software, supporting obligations, accessions, and other
property consisting of, arising out of, or related to the following (other than
the Retained Interest) (the Originator's interest in property in clauses
(i)-(vii) below, upon such transfer, becoming part of the "Loan Assets"):

                  (i)      the Substitute Loans listed in the related Addition
         Notice, all payments paid in respect thereof and all monies due, to
         become due or paid in respect thereof accruing on and after the related
         Subsequent Cut-Off Dates and all Liquidation Proceeds and recoveries
         thereon, in each case as they arise after the related Subsequent
         Cut-Off Dates, but not including the Retained Interest or Interest
         Collections received prior to the Subsequent Cut-Off Date;

                  (ii)     all security interests and Liens and Collateral
         subject thereto from time to time purporting to secure payment by
         Obligors under such Loans;

                  (iii)    all guaranties, indemnities and warranties, and other
         agreements or arrangements of whatever character from time to time
         supporting or securing payment of such Loans;

                  (iv)     the Trust Accounts, each Obligor Lock-Box, each
         Obligor Lock-Box Account, the Lock-Box, the Lock-Box Account, and
         together with all cash and investments in each of the foregoing;

                                       50

<PAGE>

                  (v)      all collections and records (including computer
         records) with respect to the foregoing;

                  (vi)     all documents relating to the Loan Files; and

                  (vii)    all income, payments, proceeds and other benefits of
         any and all of the foregoing.

To the extent the purchase price paid to the Originator for any Substitute Loan
is less than the fair market value of such Substitute Loan, the difference
between such fair market value and the purchase price shall be deemed to be a
capital contribution made by the Originator to the Trust Depositor on the
relevant Transfer Date.

         (c)      Subject to Section 2.01(d) and Section 2.01(e) and the
conditions set forth in Section 2.04(d), the Trust Depositor shall sell,
transfer, assign, set over and otherwise convey to the Issuer, without recourse
other than as expressly provided herein and therein, (i) all the right, title
and interest of the Trust Depositor in and to the Substitute Loans purchased
pursuant to Sections 2.04(a) and (b), and (ii) all other rights and property
interests consisting of Loan Assets related to such Substitute Loans (the
property in clauses (i) and (ii) above, upon such transfer, becoming part of the
"Loan Assets").

         (d)      The Originator shall transfer to the Trust Depositor and the
Trust Depositor shall transfer to the Issuer the Substitute Loans and the other
property and rights related thereto described in Section 2.04(b) only upon the
satisfaction of each of the following conditions on or prior to the related
Subsequent Transfer Date (and the delivery of a related Addition Notice by the
Trust Depositor shall be deemed a representation and warranty by the Trust
Depositor and of the Originator that such conditions have been or will be, as of
the related Subsequent Transfer Date, satisfied):

                  (i)      the Trust Depositor shall have provided the Owner
         Trustee and the Indenture Trustee with a timely Addition Notice
         complying with the definition thereof contained herein, which Addition
         Notice shall in any event be no later than ten (10) Business Days prior
         to the date of addition;

                  (ii)     there shall have occurred, with respect to each such
         Substitute Loan, a corresponding Substitution Event with respect to one
         or more Loans then in the Loan Pool;

                  (iii)    the Substitute Loan being conveyed to the Issuer
         satisfy the Substitute Loan Qualification Conditions;

                  (iv)     the Originator shall have delivered to the Trust
         Depositor a duly executed written assignment in substantially the form
         of Exhibit J hereto (the "Subsequent Purchase Agreement"), which shall
         include a Subsequent List of Loans listing the Substitute Loan;

                  (v)      the Trust Depositor shall have delivered to the
         Issuer a duly executed written assignment (including an acceptance by
         the Owner Trustee) in substantially the

                                       51

<PAGE>

         form of Exhibit I hereto (the "Subsequent Transfer Agreement"), which
         shall include a Subsequent List of Loans listing the Substitute Loan;

                  (vi)     the Trust Depositor shall have deposited or caused to
         be deposited in the Principal and Interest Account all Principal
         Collections and Interest Collections received with respect to the
         Substitute Loan on and after the related Subsequent Cut-Off Date;

                  (vii)    each of the representations and warranties made by
         the Trust Depositor pursuant to Sections 3.02, 3.03(i), (ii) and (iv),
         3.04, and 3.05 applicable to the Substitute Loan (including without
         limitation that each such Substitute Loan is an Eligible Loan) shall be
         true and correct as of the related Subsequent Transfer Date; provided,
         however, that, (A) with respect to the representation and warranty made
         by the Trust Depositor in Section 3.05(a), such representation and
         warranty shall only apply to a Loan that is being substituted for a
         Loan that is not an Eligible Loan and (B) with respect to the
         representations and warranties made by the Trust Depositor in Sections
         3.03(iv) and 3.05, such representations and warranties shall be
         determined based upon the Outstanding Loan Balances of the Substitute
         Loan as of the applicable Subsequent Transfer Date over the Initial
         Aggregate Outstanding Loan Balance;

                  (viii)   the Originator shall bear all incidental transactions
         costs incurred in connection with a substitution effected pursuant to
         this Agreement and shall, at its own expense, on or prior to the
         Subsequent Transfer Date, indicate in its Computer Records that
         ownership of the Substitute Loan identified on the Subsequent List of
         Loans in the Subsequent Transfer Agreement has been sold to the Issuer
         through the Trust Depositor pursuant to this Agreement; and

                  (ix)     prior to such substitution the Originator shall have
         received written confirmation from the Rating Agencies (which shall
         respond to the Originator within fifteen (15) Business Days after
         receiving written notice from the Originator of its intention to
         substitute a Loan and, in the case of Fitch, only after it has received
         from the Originator financial statements, credit committee papers and
         such other information relating to such Substitute Loan as is
         reasonably requested by Fitch) that the proposed substitution will not
         result in a reduction or withdrawal of the rating on the Class A Notes,
         Class B Notes, the Class C Notes or the Class D Notes; provided,
         however, that any failure by each of the Rating Agencies to respond to
         the Originator shall be deemed a non-approval by the Rating Agencies;
         provided, further, however, with respect to the substitution of a
         Prepaid Loan, only notice to, not confirmation from, Fitch shall be
         required.

         (e)      Notwithstanding anything in this Section 2.04 to the contrary,
in connection with any substitution to be effected pursuant to this Section
2.04, the number of Loans being replaced in connection with such substitution
must be less than or equal to the number of Substitute Loans added to the Loan
Pool.

                                       52

<PAGE>

         SECTION 2.05 RELEASE OF RELEASED AMOUNTS.

         (a)      The parties hereto acknowledge and agree that the Issuer has
no interest in the Retained Interest and Released Amounts. The Indenture Trustee
hereby agrees to release to the Issuer from the Loan Assets, and the Issuer
hereby agrees to release to the Trust Depositor, an amount equal to the Released
Amounts immediately upon identification thereof and upon receipt of an Officer's
Certificate of the Servicer, which release shall be automatic and shall require
no further act by the Indenture Trustee or the Issuer; provided, that, the
Indenture Trustee and Owner Trustee shall execute and deliver such instruments
of release and assignment or other documents, or otherwise confirm the foregoing
release, as may reasonably be requested by the Trust Depositor in writing. Such
Released Amounts shall not constitute and shall not be included in the Loan
Assets.

         (b)      Immediately upon the release to the Trust Depositor by the
Indenture Trustee of the Released Amounts, the Trust Depositor hereby
irrevocably agrees to release to the Originator such Released Amounts, which
release shall be automatic and shall require no further act by the Trust
Depositor; provided, that, the Trust Depositor shall execute and deliver such
instruments of release and assignment, or otherwise confirming the foregoing
release of any Released Amounts, as may be reasonably requested by the
Originator.

         SECTION 2.06 DELIVERY OF DOCUMENTS IN THE LOAN FILE; RECORDING OF
                      ASSIGNMENTS OF MORTGAGE.

         (a)      Subject to the delivery requirements set forth in Section
2.06(b), the Issuer hereby authorizes and directs the Originator and the Trust
Depositor to deliver possession of all the Loan Files to the Indenture Trustee
(with copies to be held by the Servicer) on behalf of and for the account of the
Securityholders and the Hedge Counterparties. The Originator and the Trust
Depositor shall also identify on the List of Loans (including any deemed
amendment thereof associated with any Substitute Loans), whether by attached
schedule or marking or other effective identifying designation, all Loans that
are or are evidenced by such instruments.

         (b)      With respect to each Loan in the Loan Pool on or before the
related Transfer Date, the Trust Depositor will deliver or cause to be delivered
to the Indenture Trustee, to the extent not previously delivered, each of the
documents in the Loan File with respect to such Loan, except that (i) the
original recorded Mortgage, in those instances where a copy thereof certified by
the Originator was delivered to the Indenture Trustee, will be delivered or
caused to be delivered within ten (10) Business Days after receipt thereof, and
in any event within one (1) year after the related Transfer Date, and (ii) any
intervening Assignments of Mortgage, in those instances where copies thereof
certified by the Originator were delivered to the Indenture Trustee, will be
delivered or caused to be delivered within ten (10) Business Days after the
receipt thereof, and in any event, within one (1) year of the related Transfer
Date. Notwithstanding the foregoing in clauses (i) and (ii) of this Section
2.06(b), in those instances where the public recording office retains the
original Mortgage or the intervening Assignments of the Mortgage after it has
been recorded, the Trust Depositor shall be deemed to have satisfied its
obligations hereunder upon delivery to the Indenture Trustee of a copy of such
Mortgage or Assignments of Mortgage certified by the public recording office to
be a true copy of the recorded original thereof.

                                       53

<PAGE>

         (c)      Prior to the occurrence of an Event of Default or a Servicer
Default, the Indenture Trustee shall not record the Assignments of Mortgage
delivered pursuant to Section 2.06(b). Upon the occurrence of an Event of
Default or a Servicer Default, the Indenture Trustee shall cause to be recorded
in the appropriate offices each Assignment of Mortgage delivered to it. Each
such recording shall be at the expense of the Servicer; provided, however, to
the extent the Servicer does not pay such expense then the Indenture Trustee
shall be reimbursed pursuant to the provisions of Section 7.05.

         SECTION 2.07 OPTIONAL PURCHASE OR SUBSTITUTION BY THE SERVICER FOR
                      PREPAID OR CHARGED-OFF LOANS.

         The Servicer shall have the right, but not the obligation, to purchase,
or substitute for, any Prepaid Loan, Charged-Off Loan, Delinquent Loan or a
Loan that has a material covenant default, subject to the limitations set forth
in this Section 2.07. In the case of a purchase, the Servicer shall deposit in
the Principal and Interest Account, on the next succeeding Determination Date,
an amount equal to the Transfer Deposit Amount for such Loan (or applicable
portion thereof) as of the date of such purchase. Any substitution shall be made
in accordance with the provisions of Section 2.04. On the date of such
substitution, the Servicer shall deliver to the Indenture Trustee a certificate
stating that such Loan satisfies each of the Substitute Loan Qualification
Conditions. The Servicer, the Issuer and the Indenture Trustee shall execute and
deliver such instruments, consents or other documents and perform all acts
reasonably requested by the Servicer in order to effect the transfer and release
of any of the Issuer's interests in the Loans that are being purchased or
substituted. In no event, however, may the initial aggregate Outstanding Loan
Balance of (a) Prepaid Loans, Charged-Off Loans, Delinquent Loans and Loans
that have a material covenant default purchased or substituted for pursuant to
this Section 2.07, and (b) Prepaid Loans, Charged-Off Loans, Delinquent Loans
and Loans that have a material covenant default substituted pursuant to Section
2.04 exceed 20% of the Initial Aggregate Outstanding Loan Balance.

         SECTION 2.08 CERTIFICATION BY INDENTURE TRUSTEE; POSSESSION OF LOAN
                      FILES.

         (a)      On or prior to the applicable Transfer Date, the Indenture
Trustee shall review the portion of the Loan File required to be delivered
pursuant to Section 2.06(b) on the applicable Transfer Date and shall deliver to
the Originator, the Trust Depositor, each Hedge Counterparty and the Servicer a
certification in the form attached hereto as Exhibit L-1 on or prior to such
Transfer Date. Within two (2) Business Days after the Indenture Trustee receives
the portion of the Loan File permitted to be delivered after the applicable
Transfer Date pursuant to Section 2.06(b), the Indenture Trustee shall deliver
to the Originator, the Trust Depositor, each Hedge Counterparty and the Servicer
a certification in the form attached hereto as Exhibit L-1. Within 360 days
after each Transfer Date (or, with respect to any Substitute Loan, within 360
days after the assignment thereof), the Indenture Trustee shall deliver to the
Originator, the Servicer, the Trust Depositor, each Hedge Counterparty and any
Noteholder who requests a copy from the Indenture Trustee a final certification
in the form attached hereto as Exhibit L-2 evidencing the completeness of the
Loan Files with respect to the Loans being transferred on such Transfer Date.

                                       54

<PAGE>

         (b)      If the Indenture Trustee during the process of reviewing the
Loan Files finds any document constituting a part of a Loan File which is not
properly executed, has not been received, is unrelated to a Loan identified in
the List of Loans, or does not conform in a material respect to the requirements
of the definition of Loan File, or the description thereof as set forth in the
List of Loans, the Indenture Trustee shall promptly so notify the Originator,
the Trust Depositor and the Servicer. In performing any such review, the
Indenture Trustee may conclusively rely on the Originator as to the purported
genuineness of any such document and any signature thereon. It is understood
that the scope of the Indenture Trustee's review of the Loan Files is limited
solely to confirming that the documents listed in the definition of Loan File
have been executed and received and relate to the Loans identified in the List
of Loans; provided, however, with respect to the UCC financing statements
referenced in clause (a)(iii) of the definition of Required Loan Documents, the
Indenture Trustee's sole responsibility will be to confirm that the Loan File
contains UCC financing statements and not to make determinations about the
materiality of such UCC financing statements. The Originator agrees to use
reasonable efforts to remedy a material defect in a document constituting part
of a Loan File of which it is so notified by the Indenture Trustee. If, however,
within thirty (30) days after the Indenture Trustee's notice to it respecting
such material defect the Originator has not remedied the defect and such defect
materially and adversely affects the value of the related Loan, such Loan will
be treated as an "Ineligible Loan" and the Originator will (i) substitute in
lieu of such Loan a Substitute Loan in the manner and subject to the conditions
set forth in Section 11.01 or (ii) repurchase such Loan at a purchase price
equal to the Transfer Deposit Amount, which purchase price shall be deposited in
the Principal and Interest Account within such thirty (30) day period.

         (c)      Release of Entire Loan File Upon Substitution. Subject to
Section 5.08(a), upon receipt by the Indenture Trustee of a certification of a
Servicing Officer of the Servicer of such substitution or of such purchase and
the deposit of the amounts described in Section 2.08(b) in the Principal and
Interest Account (which certification shall be in the form of Exhibit M hereto),
the Indenture Trustee shall release to the Servicer for release to the
Originator the related Loan File and the Indenture Trustee and the Issuer shall
execute, without recourse, and deliver such instruments of transfer necessary to
transfer all right, title and interest in such Loan to the Originator free and
clear of any Liens created by the Transaction Documents. All costs of any such
transfer shall be borne by the Servicer.

         (d)      Partial Release of Loan File and/or Collateral. Subject to
Section 5.08(b), if in connection with taking any action in connection with a
Loan (including, without limitation, the amendment to documents in the Loan File
and/or a revision to Collateral) the Servicer requires any item constituting
part of the Loan File, or the release from the Lien of the related Loan of all
or part of any Collateral, the Servicer shall deliver to the Indenture Trustee a
certificate to such effect in the form attached as Exhibit M hereto. Subject to
Section 5.08(d), upon receipt of such certification, the Indenture Trustee shall
deliver to the Servicer within two (2) Business Days of such request (if such
request was received by 2:00 p.m., central time), the requested documentation,
and the Indenture Trustee shall execute, without recourse, and deliver such
instruments of transfer necessary to release all or the requested part of the
Collateral from the Lien of the related Loan and/or the Lien under the
Transaction Documents.

                                       55

<PAGE>

         (e)      Annual Certification. On the Remittance Date in November of
each year, commencing November 2004, the Indenture Trustee shall deliver to the
Originator, the Trust Depositor, each Hedge Counterparty and the Servicer a
certification detailing all transactions with respect to the Loans for which the
Indenture Trustee holds the Loan Files pursuant to this Agreement during the
prior calendar year. Such certification shall list all Loan Files which were
released by or returned to the Indenture Trustee during the prior calendar year,
the date of such release or return and the reason for such release or return.

                                   ARTICLE 3.

                         REPRESENTATIONS AND WARRANTIES

         The Trust Depositor makes, and upon execution of each Subsequent
Purchase Agreement is deemed to make, the following representations and
warranties in Section 3.01 through Section 3.05, on which the Issuer will rely
in purchasing the Loan Assets on the Closing Date (and on any Subsequent
Transfer Date), and on which the Securityholders and the Hedge Counterparties
will rely.

         Such representations and warranties are given as of the execution and
delivery of this Agreement and as of the Closing Date (or Subsequent Transfer
Date, as applicable), but shall survive the sale, transfer and assignment of the
Loan Assets to the Issuer. The repurchase obligation or substitution obligation
of the Trust Depositor set forth in Section 11.01 constitutes the sole remedy
available for a breach of a representation or warranty of the Trust Depositor
set forth in Section 3.01 through Section 3.05 of this Agreement. Except as
otherwise provided in Section 2.04(d)(vii), the Trust Depositor shall not be
deemed to be remaking any of the representations set forth in Section 3.03 on a
Subsequent Transfer Date with respect to the Substitute Loans, as such
representations relate solely to the composition of the Initial Loans conveyed
on the Closing Date.

         SECTION 3.01 REPRESENTATIONS AND WARRANTIES REGARDING THE TRUST
                      DEPOSITOR.

         By its execution of this Agreement and each Subsequent Transfer
Agreement, the Trust Depositor represents and warrants to the Issuer, the
Indenture Trustee, the Securityholders and the Hedge Counterparties that:

         (a)      Organization and Good Standing. The Trust Depositor is a
limited liability company duly organized, validly existing and in good standing
under the laws of Delaware and has the power to own its assets and to transact
the business in which it is currently engaged. The Trust Depositor is duly
qualified to do business as a foreign entity and is in good standing in each
jurisdiction in which the character of the business transacted by it or
properties owned or leased by it requires such qualification and in which the
failure so to qualify would have a material adverse effect on the business,
properties, assets, or condition (financial or otherwise) of the Trust Depositor
or the Issuer.

         (b)      Authorization; Valid Sale; Binding Obligations. The Trust
Depositor has the power and authority to make, execute, deliver and perform this
Agreement and the other Transaction Documents to which it is a party and all of
the transactions contemplated under this

                                       56

<PAGE>

Agreement and the other Transaction Documents to which it is a party, and to
create the Issuer and cause it to make, execute, deliver and perform its
obligations under this Agreement and the other Transaction Documents to which it
is a party and has taken all necessary limited liability company action to
authorize the execution, delivery and performance of this Agreement and the
other Transaction Documents to which it is a party and to cause the Issuer to be
created. This Agreement and each Subsequent Transfer Agreement, if any, shall
effect a valid sale, transfer and assignment of or grant a security interest in
the Loan Assets from the Trust Depositor to the Issuer, enforceable against the
Trust Depositor and creditors of and purchasers from the Trust Depositor. This
Agreement and the other Transaction Documents to which the Trust Depositor is a
party constitute the legal, valid and binding obligation of the Trust Depositor
enforceable in accordance with their terms, except as enforcement of such terms
may be limited by applicable Insolvency Laws and general principles of equity,
whether considered in a suit at law or in equity.

         (c)      No Consent Required. The Trust Depositor is not required to
obtain the consent of any other party (other than those that it has already
obtained) or any consent, license, approval or authorization from, or
registration or declaration with, any Governmental Authority (other than those
that it has already obtained) in connection with the execution, delivery,
performance, validity or enforceability of this Agreement or the other
Transaction Documents to which it is a party.

         (d)      No Violations. The execution, delivery and performance of this
Agreement and the other Transaction Documents to which it is a party by the
Trust Depositor, and the consummation of the transactions contemplated hereby
and thereby, will not violate any Requirement of Law applicable to the Trust
Depositor, or conflict with, result in a default under or constitute a breach of
the Trust Depositor's organizational documents or Contractual Obligations to
which the Trust Depositor is a party or by which the Trust Depositor or any of
the Trust Depositor's properties may be bound, or result in the creation or
imposition of any Lien of any kind upon any of its properties pursuant to the
terms of any such Contractual Obligations, other than as contemplated by the
Transaction Documents.

         (e)      Litigation. No litigation or administrative proceeding of or
before any court, tribunal or governmental body is currently pending, or to the
knowledge of the Trust Depositor threatened, against the Trust Depositor or any
of its properties or with respect to this Agreement, the other Transaction
Documents to which it is a party or the Securities (i) that, if adversely
determined, would in the reasonable judgment of the Trust Depositor be expected
to have a material adverse effect on the business, properties, assets or
condition (financial or otherwise) of the Trust Depositor or the Issuer or the
transactions contemplated by this Agreement or the other Transaction Documents
to which the Trust Depositor is a party or (ii) seeking to adversely affect the
federal income tax or other federal, state or local tax attributes of the
Certificate or Notes.

         (f)      Solvency. The Trust Depositor, at the time of and after giving
effect to each conveyance of Loan Assets hereunder, is Solvent on and as of the
date thereof.

         (g)      Taxes. The Trust Depositor has filed or caused to be filed all
tax returns which, to its knowledge, are required to be filed and has put all
taxes shown to be due and payable on such returns or on any assessments made
against it or any of its property and all other taxes, fees or

                                       57

<PAGE>

other charges imposed on it or any of its property by any Governmental Authority
(other than any amount of tax due, the validity of which is currently being
contested in good faith by appropriate proceedings and with respect to which
reserves in accordance with generally accepted accounting principles have been
provided on the books of the Trust Depositor); no tax Lien has been filed and,
to the Trust Depositor's knowledge, no claim is being asserted, with respect to
any such tax, fee or other charge.

         (h)      Place of Business; No Changes. The Trust Depositor's location
(within the meaning of Article 9 of the UCC) is as set forth in Section 13.04.
The Trust Depositor has not changed its name, whether by amendment of its
certificate of formation, by reorganization or otherwise, and has not changed
its location within the four (4) months preceding the Closing Date.

         (i)      Not an Investment Company. The Trust Depositor is not and,
after giving effect to the transactions contemplated by the Transaction
Documents, will not be required to be registered as an "investment company"
under the 1940 Act.

         (j)      Sale Treatment. Other than for tax and accounting purposes,
the Trust Depositor has treated the transfer of Loan Assets to the Trust
Depositor for all purposes as a sale and purchase on all of its relevant books
and records and other applicable documents.

         (k)      Security Interest.

                  (i)      This Agreement creates a valid and continuing
         security interest (as defined in the applicable UCC) in the Loan Assets
         in favor of the Issuer, which security interest is prior to all other
         Liens (except for Permitted Liens), and is enforceable as such against
         creditors of and purchasers from the Trust Depositor;

                  (ii)     the Loans, along with the related Loan Files,
         constitute either a "general intangible," an "instrument," an
         "account," "investment property," or "chattel paper," within the
         meaning of the applicable UCC;

                  (iii)    the Issuer owns and has good and marketable title to
         the Loan Assets free and clear of any Lien (other than Permitted
         Liens), claim or encumbrance of any Person;

                  (iv)     the Trust Depositor has received all consents and
         approvals required by the terms of the Loan Assets to the sale of the
         Loan Assets hereunder to the Issuer;

                  (v)      the Trust Depositor has caused the filing of all
         appropriate financing statements in the proper filing office in the
         appropriate jurisdictions under applicable law in order to perfect the
         security interest in such Loan Assets granted to the Issuer under this
         Agreement;

                  (vi)     other than the security interest granted to the
         Issuer pursuant to this Agreement, the Trust Depositor has not pledged,
         assigned, sold, granted a security interest in or otherwise conveyed
         any of such Loan Assets. The Trust Depositor has not authorized the
         filing of and is not aware of any financing statements against the
         Trust Depositor that include a description of collateral covering such
         Loan Assets other than

                                       58

<PAGE>

         any financing statement (A) relating to the security interest granted
         to the Trust Depositor under the Loan Sale Agreement, or (B) that has
         been terminated. The Trust Depositor is not aware of the filing of any
         judgment or tax Lien filings against the Trust Depositor;

                  (vii)    all original executed copies of each Underlying Note
         that constitute or evidence the Loan Assets have been delivered to the
         Indenture Trustee;

                  (viii)   the Trust Depositor has received a written
         acknowledgment from the Indenture Trustee that the Indenture Trustee or
         its bailee is holding the Underlying Notes that constitute or evidence
         the Loan Assets solely on behalf of and for the benefit of the
         Securityholders and the Hedge Counterparties; and

                  (ix)     none of the Underlying Notes that constitute or
         evidence the Loan Assets has any marks or notations indicating that
         they have been pledged, assigned or otherwise conveyed to any Person
         other than the Issuer.

         (l)      Value Given. The cash payments received by the Trust Depositor
in respect of the purchase price of each Loan sold hereunder constitutes the
face value of such Loan and the reasonably equivalent value in consideration for
the transfer to the Issuer of such Loan under this Agreement, such transfer was
not made for or on account of an antecedent debt owed by the Originator to the
Trust Depositor, and such transfer was not and is not voidable or subject to
avoidance under any Insolvency Law.

         (m)      Investment Company. The Issuer is not and, after giving effect
to the transactions contemplated by the Transaction Documents, will not be
required to be registered as an "investment company" within the meaning of the
1940 Act.

         (n)      No Defaults. The Trust Depositor 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 otherwise) or operations of the Trust Depositor or its respective
properties or might have consequences that would materially and adversely affect
its performance hereunder.

         (o)      Bulk Transfer Laws. The transfer, assignment and conveyance of
the Loans by the Trust Depositor pursuant to this Agreement are not subject to
the bulk transfer laws or any similar statutory provisions in effect in any
applicable jurisdiction.

         (p)      Origination and Collection Practices. The origination and
collection practices used with respect to each Loan have been in all material
respects legal, proper and prudent and comply with the Credit and Collection
Policy.

         (q)      Adequacy of Consideration. The Trust Depositor will receive
fair consideration and reasonably equivalent value in exchange for the sale of
the Loans.

         (r)      Lack of Intent to Hinder, Delay or Defraud. Neither the Trust
Depositor nor any of its Affiliates sold, or will sell, any interest in any Loan
with any intent to hinder, delay or defraud any of their respective creditors.

                                       59

<PAGE>

         (s)      Nonconsolidation. The Trust Depositor conducts its affairs
such that the Issuer would not be substantively consolidated in the estate of
the Trust Depositor and their respective separate existences would not be
disregarded in the event of the Trust Depositor's bankruptcy.

         (t)      Accuracy of Information. All written factual information
heretofore furnished by the Trust Depositor for purposes of or in connection
with this Agreement or the other Transaction Documents to which Trust Depositor
is a party, or any transaction contemplated hereby or thereby is, and all such
written factual information hereafter furnished by the Trust Depositor to any
such party will be, true and accurate in every material respect, on the date
such information is stated or certified.

The representations and warranties set forth in Section 3.01(k) may not be
waived by any Person and shall survive the termination of this Agreement.

         SECTION 3.02 REPRESENTATIONS AND WARRANTIES REGARDING EACH LOAN AND AS
                      TO CERTAIN LOANS IN THE AGGREGATE.

         The Trust Depositor represents and warrants (x) with respect to Section
3.02(a), Section 3.02(b), Section 3.02(d) and Section 3.02(e) as to each Loan as
of the execution and delivery of this Agreement and on the Closing Date, and as
of each Subsequent Transfer Date with respect to each Substitute Loan, and (y)
with respect to Section 3.02(c), as to the Loan Pool in the aggregate as of the
Initial Cut-Off Date, and as of each Subsequent Transfer Date with respect to
Substitute Loans (after giving effect to the addition of such Substitute Loans
to the Loan Pool), that:

         (a)      List of Loans. The information set forth in the List of Loans
attached hereto as Exhibit G (as the same may be amended or deemed amended in
respect of a conveyance of Substitute Loans on a Subsequent Transfer Date) is
true, complete and correct as of the applicable Cut-Off Date.

         (b)      Eligible Loan. Such Loan satisfies the criteria for the
definition of Eligible Loan set forth in this Agreement as of the date of its
conveyance hereunder.

         (c)      Loans Secured by Real Property. Less than 45% of the Aggregate
Outstanding Loan Balance of the Loan Pool as of the Initial Cut - Off Date
consists of Loans principally secured by real property, and less than 45% of the
Aggregate Outstanding Loan Balance of the Loan Pool as of each Subsequent
Transfer Date shall consist of Loans principally secured by real property.

         (d)      Intercreditor Provisions. With respect to each Agented Note
and Assigned Loan, such Loan contains provisions substantially to the effect of
Section 13.15.

         (e)      Underlying Custodial Agreements. With respect to each Pooled
Obligor Loan, the underlying loan documents and other collateral pledged by the
Underlying Debtors is held by an Underlying Custodian for the benefit of the
Originator and its assignees. The Originator's rights under each such Underlying
Custodial Agreement are fully assignable and have been assigned by it to the
Trust Depositor, and assigned by the Trust Depositor to the Issuer in connection
with the transfer of the Loan Assets.

                                       60

<PAGE>

         SECTION 3.03 REPRESENTATIONS AND WARRANTIES REGARDING THE INITIAL LOANS
                      IN THE AGGREGATE.

         The Trust Depositor represents and warrants, on the Closing Date, that
as of the Initial Cut-Off Date, the Initial Loans have the following
additional characteristics: (i) no Loan has a remaining maturity of more than 83
months; (ii) the date of the final Scheduled Payment on the Loan with the latest
maturity is not later than August 31, 2010; (iii) no Loan was originated after
the Initial Cut-Off Date; and (iv) none of the Initial Loans provide for
Scheduled Payments due on a basis other than monthly or quarterly.

         SECTION 3.04 REPRESENTATIONS AND WARRANTIES REGARDING THE LOAN FILES.

         The Trust Depositor represents and warrants on the Closing Date with
respect to the Initial Loans (or as of the Subsequent Transfer Date, with
respect to Substitute Loans), that (i) to the extent any such Loans were pledged
under the CP Transaction, the Citi Warehouse or the CP Acquisition Transaction,
immediately prior to such date (as applicable), the Originator and/or a
collateral custodian under the CP Transaction, the Citi Warehouse or the CP
Acquisition Transaction had possession of each original Underlying Note and the
related complete Loan File, and there were no other custodial agreements
relating to the same in effect and (ii) except as otherwise provided in Section
2.06, the complete Loan File for each Loan is in the possession of the Indenture
Trustee.

         SECTION 3.05 REPRESENTATIONS AND WARRANTIES REGARDING CONCENTRATIONS OF
                      INITIAL LOANS.

         The Trust Depositor represents and warrants on the Closing Date, as to
the composition of the Initial Loans in the Loan Pool as of the Initial Cut-Off
Date, that:

         (a)      the sum of the Outstanding Loan Balances of Obligors that are
in the same industry (by NAICS Code) shall not exceed 20.1% of the Initial
Aggregate Outstanding Loan Balance;

         (b)      the sum of the Outstanding Loan Balances of the ten (10)
largest Obligors shall not exceed 40.0% of the Initial Aggregate Outstanding
Loan Balance; and

         (c)      the sum of the Outstanding Loan Balances of Obligors that have
their primary business in the same State of the United States shall not exceed
17.9% of the Initial Aggregate Outstanding Loan Balance.

         SECTION 3.06 REPRESENTATIONS AND WARRANTIES REGARDING THE SERVICER.

         The Servicer represents and warrants to the Owner Trustee, the
Indenture Trustee, the Securityholders and the Hedge Counterparties that:

         (a)      Organization and Good Standing. The Servicer is a limited
liability company duly organized, validly existing and in good standing under
the laws of the jurisdiction of its organization and has the limited liability
company power to own its assets and to transact the business in which it is
currently engaged. The Servicer is duly qualified to do business as a

                                       61

<PAGE>

foreign limited liability company and is in good standing in each jurisdiction
in which the character of the business transacted by it or properties owned or
leased by it requires such qualification and in which the failure so to qualify
would have a material adverse effect on the business, properties, assets, or
condition (financial or otherwise) of the Servicer or the Issuer. The Servicer
is properly licensed in each jurisdiction to the extent required by the laws of
such jurisdiction to service the Loans in accordance with the terms hereof and
in which the failure to so qualify would have a material adverse effect on the
business, properties, assets, or condition (financial or otherwise) of the
Servicer or Issuer.

         (b)      Authorization; Binding Obligations. The Servicer has the power
and authority to make, execute, deliver and perform this Agreement and the other
Transaction Documents to which the Servicer is a party and all of the
transactions contemplated under this Agreement and the other Transaction
Documents to which the Servicer is a party, and has taken all necessary
corporate action to authorize the execution, delivery and performance of this
Agreement and the other Transaction Documents to which the Servicer is a party.
This Agreement and the other Transaction Documents to which the Servicer is a
party constitute the legal, valid and binding obligation of the Servicer
enforceable in accordance with their terms, except as enforcement of such terms
may be limited by Insolvency Laws and general principles of equity, whether
considered in a suit at law or in equity.

         (c)      No Consent Required. The Servicer is not required to obtain
the consent of any other party (other than those that it has already obtained)
or any consent, license, approval or authorization from, or registration or
declaration with, any Governmental Authority (other than those that it has
already obtained) in connection with the execution, delivery, performance,
validity or enforceability of this Agreement and the other Transaction Documents
to which the Servicer is a party.

         (d)      No Violations. The execution, delivery and performance of this
Agreement and the other Transaction Documents to which the Servicer is a party
by the Servicer will not violate any Requirements of Law applicable to the
Servicer, or conflict with, result in a default under or constitute a breach of
the Servicer's organizational documents or any Contractual Obligations to which
the Servicer is a party or by which the Servicer or any of the Servicer's
properties may be bound, or result in the creation of or imposition of any Lien
of any kind upon any of its properties pursuant to the terms of any such
Contractual Obligations, other than as contemplated by the Transaction
Documents.

         (e)      Litigation. No litigation or administrative proceeding of or
before any court, tribunal or governmental body is currently pending, or to the
knowledge of the Servicer threatened, against the Servicer or any of its
properties or with respect to this Agreement, or any other Transaction Document
to which the Servicer is a party that, if adversely determined, would in the
reasonable judgment of the Servicer be expected to have a material adverse
effect on the business, properties, assets or condition (financial or otherwise)
of the Servicer or the Issuer or the transactions contemplated by this Agreement
or any other Transaction Document to which the Servicer is a party.

         (f)      Reports. All reports, certificates and other written
information furnished by the Servicer with respect to the Loans are correct in
all material respects.

                                       62

<PAGE>

         SECTION 3.07 REPRESENTATIONS AND WARRANTIES OF THE BACKUP SERVICER.

         The Backup Servicer hereby represents and warrants to the Owner
Trustee, the Indenture Trustee, the Securityholders and the Hedge
Counterparties, as follows:

         (a)      Organization. It is a national banking association duly
organized, validly existing and in good standing under the federal laws of the
United States with all requisite power and authority to own its properties and
to conduct its business as presently conducted and to enter into and perform its
obligations pursuant to this Agreement.

         (b)      Good Standing. The Backup Servicer is duly qualified to do
business as a national banking association and is in good standing, and has
obtained all necessary licenses and approvals, in all jurisdictions in which the
ownership or lease of its property and the conduct of its business requires such
qualification, licenses or approvals, except where the failure to so qualify or
have such licenses or approvals has not had, and would not be reasonably
expected to have, a material adverse effect on the interests of the
Securityholders or the Hedge Counterparties.

         (c)      Authorization. It has the power and authority to execute and
deliver this Agreement and to carry out its terms. It has duly authorized the
execution, delivery and performance of this Agreement by all requisite action.

         (d)      No Violations. The consummation of the transactions
contemplated by, and the fulfillment of the terms of, this Agreement by it will
not violate any Requirements of Law or conflict with, result in any breach of
any of the terms or provisions of, or constitute a default under, its
organizational documents or any Contractual Obligations by which it or any of
its property is bound or result in the creation or imposition of any Lien upon
any of its properties pursuant to the terms of any Contractual Obligations.

         (e)      No Consent Required. No consent, approval, authorization,
order, registration, filing, qualification, license or permit of or with any
Governmental Authority having jurisdiction over it or any of its respective
properties is required to be obtained in order for it to enter into this
Agreement or perform its obligations hereunder.

         (f)      Binding Obligation. This Agreement constitutes its legal,
valid and binding obligation, enforceable in accordance with its terms, except
as such enforceability may be limited by applicable Insolvency Laws and general
principles of equity (whether considered in a suit at law or in equity).

         (g)      Litigation. There are no proceedings or investigations pending
or, to the best of its knowledge, threatened, against it before any Governmental
Authority (i) asserting the invalidity of this Agreement, (ii) seeking to
prevent the consummation of any of the transactions contemplated by this
Agreement or (iii) seeking any determination or ruling that might (in its
reasonable judgment) have a material adverse effect on the interests of the
Securityholders or the Hedge Counterparties.

                                       63

<PAGE>

                                   ARTICLE 4.

                           PERFECTION OF TRANSFER AND
                        PROTECTION OF SECURITY INTERESTS

         SECTION 4.01 CUSTODY OF LOANS.

         The contents of each Loan File shall be held in the custody of the
Indenture Trustee under the Indenture for the benefit of, and as agent for, the
Securityholders and the Hedge Counterparties.

         SECTION 4.02 FILING.

         On or prior to the Closing Date, the Originator, Trust Depositor and
Servicer shall cause the UCC financing statement(s) referred to in Section
2.02(i) hereof to be filed, and from time to time the Servicer shall take and
cause to be taken such actions and execute such documents as are necessary or
desirable or as the Owner Trustee or Indenture Trustee (acting at the direction
of the Majority Noteholders or any Hedge Counterparty) may reasonably request to
perfect and protect the Indenture Trustee's first priority perfected security
interest in the Loan Assets against all other Persons, including, without
limitation, the filing of financing statements, amendments thereto and
continuation statements, the execution of transfer instruments and the making of
notations on or taking possession of all records or documents of title.
Notwithstanding the obligations of the Originator, Trust Depositor and Servicer
set forth in the preceding sentence, the Originator, Trust Depositor and
Servicer hereby authorize the Owner Trustee to prepare and file, at the expense
of the Servicer, UCC financing statements (including but not limited to renewal,
continuation or in lieu statements) and amendments or supplements thereto or
other instruments as the Owner Trustee may from time to time deem necessary or
appropriate in order to perfect and maintain the security interest granted
hereunder in accordance with the UCC.

         SECTION 4.03 CHANGES IN NAME, CORPORATE STRUCTURE OR LOCATION.

         (a)      During the term of this Agreement, none of the Originator, the
Servicer, the Trust Depositor or the Issuer shall change its name, identity,
structure, existence, state of formation or location without first giving at
least thirty (30) days' prior written notice to the Owner Trustee, the Indenture
Trustee and each Hedge Counterparty.

         (b)      If any change in either the Servicer's, the Originator's or
the Trust Depositor's name, identity, structure, existence, state of formation,
location or other action would make any financing or continuation statement or
notice of ownership interest or Lien relating to any Loan Asset seriously
misleading within the meaning of applicable provisions of the UCC or any title
statute, the Servicer, no later than five (5) Business Days after the effective
date of such change, shall file such amendments as may be required to preserve
and protect the Indenture Trustee's security interest in the Loan Assets and the
proceeds thereof. Promptly after taking any of the foregoing actions, the
Servicer shall deliver to the Owner Trustee and the Indenture Trustee an Opinion
of Counsel reasonably acceptable to the Owner Trustee and the Indenture Trustee
stating that, in the opinion of such counsel, all financing statements or
amendments necessary to

                                       64

<PAGE>

preserve and protect the Indenture Trustee's security interest in the Loan
Assets have been filed, and reciting the details of such filing.

         SECTION 4.04 COSTS AND EXPENSES.

         The Servicer agrees to pay all reasonable costs and disbursements in
connection with the perfection and the maintenance of perfection, as against all
third parties, of the Trustees' and Issuer's right, title and interest in and to
the Loan Assets (including, without limitation, the security interest in the
Collateral related thereto and the security interests provided for in the
Indenture); provided, however, to the extent permitted by the Required Loan
Documents, the Servicer may seek reimbursement for such costs and disbursements
from the related Obligors.

         SECTION 4.05 SALE TREATMENT.

         Other than for tax and accounting purposes, the Trust Depositor shall
treat the transfer of Loan Assets made hereunder for all purposes as a sale and
purchase on all of its relevant books and records.

         SECTION 4.06 SEPARATENESS FROM TRUST DEPOSITOR.

         The Originator agrees to take or refrain from taking or engaging in
with respect to the Trust Depositor each of the actions or activities specified
in the "substantive consolidation" opinion of Patton Boggs LLP (including any
certificates of the Originator attached thereto) delivered on the Closing Date,
upon which the conclusions therein are based.

                                   ARTICLE 5.

                               SERVICING OF LOANS

         SECTION 5.01 APPOINTMENT AND ACCEPTANCE.

         CapitalSource is hereby appointed as Servicer pursuant to this
Agreement. CapitalSource accepts the appointment and agrees to act as the
Servicer pursuant to this Agreement.

         SECTION 5.02 DUTIES OF THE SERVICER.

         (a)      The Servicer, as an independent contract servicer, shall
service and administer the Loans and shall have full power and authority, acting
alone, to do any and all things in connection with such servicing and
administration which the Servicer may deem necessary or desirable and consistent
with the terms of this Agreement and the Credit and Collection Policy. The
Servicer may enter into Subservicing Agreements for any servicing and
administration of Loans with any entity provided the Rating Agency Condition is
satisfied. The Servicer shall be entitled to terminate any Subservicing
Agreement in accordance with the terms and conditions of such Subservicing
Agreement and to either itself directly service the related Loans or enter into
a Subservicing Agreement with a successor Subservicer which qualifies hereunder.

         (b)      Notwithstanding any Subservicing Agreement, any of the
provisions of this Agreement relating to agreements or arrangements between the
Servicer and a Subservicer or

                                       65

<PAGE>

reference to actions taken through a Subservicer or otherwise, so long as this
Agreement shall remain effective, the Servicer shall remain obligated and
primarily liable to the Indenture Trustee, for itself and on behalf of the
Securityholders and the Hedge Counterparties, for the servicing and
administering of the Loans in accordance with the provisions of this Agreement
and the Credit and Collection Policy, without diminution of such obligation or
liability by virtue of such Subservicing Agreements or arrangements or by virtue
of indemnification from the Subservicer and to the same extent and under the
same terms and conditions as if the Servicer alone were servicing and
administering the Loans. For purposes of this Agreement, the Servicer shall be
deemed to have received payments on Loans when any Subservicer has received such
payments. The Servicer shall be entitled to enter into any agreement with a
Subservicer for indemnification of the Servicer by such Subservicer, and nothing
contained in this Agreement shall be deemed to limit or modify such
indemnification.

         (c)      Any Subservicing Agreement that may be entered into and any
transactions or services relating to the Loans involving a Subservicer in its
capacity as such and not as an originator shall be deemed to be between the
Subservicer and the Servicer alone, and the Indenture Trustee, the
Securityholders and the Hedge Counterparties shall not be deemed parties thereto
and shall have no claims, rights, obligations, duties or liabilities with
respect to the Subservicer except as set forth in Section 5.02(d).
Notwithstanding the foregoing, the Servicer shall (i) at its expense and without
reimbursement, deliver to the Indenture Trustee a copy of each Subservicing
Agreement and (ii) provide notice of the termination of any Subservicer within a
reasonable time after such Subservicer's termination to the Indenture Trustee.

         (d)      In the event the Servicer shall for any reason no longer be
the Servicer, the Servicer at its expense and without right of reimbursement
therefor, shall, upon request of the Indenture Trustee, deliver to the Successor
Servicer all documents and records (including computer tapes and diskettes)
relating to each Subservicing Agreement and the Loans then being serviced
hereunder and an accounting of amounts collected and held by it hereunder and
otherwise use its best efforts to effect the orderly and efficient transfer of
the Subservicing Agreements to the assuming party.

         (e)      Modifications and Waivers Relating to Loans. So long as it is
consistent with the Credit and Collection Policy, the Servicer may waive, modify
or vary any term of any Loan if in the Servicer's determination such waiver,
modification or variance will not be materially adverse to the interests of the
Noteholders or the Hedge Counterparties; provided, however, the Servicer may not
waive, modify or vary any Loan in any manner that would extend the amortization
of such Loan beyond the Legal Final Maturity Date; provided, further, however,
if any such Loan is amended, modified, waived or varied due to an Obligor's
inability to pay principal or interest, then the Loan shall be treated as a
Delinquent Loan as of the date that is one (1) day in case of Asset Based
Revolvers or sixty (60) days in the case of all other Loans after such
delinquent payment was first due if all delinquencies have not been cured within
that one (1) day or sixty (60) day period, as applicable. The Servicer may
execute any waivers, modifications or variances on behalf of the Issuer. The
Servicer will provide Moody's with a copy of any waiver, modification or
variance promptly after its execution. No costs incurred by the Servicer or any
Subservicer in respect of Servicing Advances shall for the purposes of
distributions to Noteholders or Hedge Counterparties be added to the amount
owing under the related Loan. Any fees and costs imposed in connection therewith
may be retained by the Servicer. Without

                                       66

<PAGE>

limiting the generality of the foregoing, so long as it is consistent with the
Credit and Collection Policy, the Servicer shall continue, and is hereby
authorized and empowered to execute and deliver on behalf of the Indenture
Trustee, the Owner Trustee, each Securityholder and each Hedge Counterparty, all
instruments of amendment, waiver, satisfaction or cancellation, or of partial or
full release, discharge and all other comparable instruments, with respect to
the Loans and with respect to any Collateral. Such authority shall include, but
not be limited to, the authority to substitute or release items of Collateral
consistent with the Credit and Collection Policy and sell participations or
assignments in Loans previously transferred to the Issuer. In connection with
any such sale, the Servicer shall deposit in the Principal and Interest Account,
pursuant to Section 7.03(b), all proceeds received upon such sale. If reasonably
required by the Servicer, the Indenture Trustee, on behalf of the Issuer, shall
furnish the Servicer, within five (5) Business Days of receipt of the Servicer's
request, with any powers of attorney and other documents necessary or
appropriate to enable the Servicer to carry out its servicing and administrative
duties under this Agreement. Any such request to the Indenture Trustee, on
behalf of the Issuer, shall be accompanied by a certification in the form of
Exhibit L attached hereto signed by a Servicing Officer. In connection with any
substitution of Collateral, the Servicer shall deliver to the Indenture Trustee
the items, and within the time frame, set forth in Section 2.06, assuming that
the date of substitution is the relevant "Transfer Date."

         (f)      The Servicer, in servicing and administering the Loans, shall
act in good faith, exercise commercially reasonable judgment and reasonable
care, consistent with the Credit and Collection Policy, employ or cause to be
employed procedures (including collection, foreclosure, Foreclosed Property and
Repossessed Collateral management procedures), prudent lending standards and
exercise a degree of skill and attention not less than that which it customarily
employs and exercises in servicing and administering loans for its own account
and in a manner consistent with those policies and procedures as are customarily
used by reasonable and prudent servicers of national repute in connection with
servicing of assets of the nature and of the character of the Loans, giving due
consideration to the Noteholders' and Hedge Counterparties' reliance on the
Servicer.

         (g)      Hedge Covenants.

              (i)         So long as any of the Notes are outstanding, if on any
                          date either:

                  (A)      the then current Aggregate Notional Amount of all
         Hedge Transactions (excluding any interest rate cap transactions)
         hedging the Fixed Rate Loans exceeds the then Outstanding Loan Balance
         of the Fixed Rate Loans for the corresponding Due Period by more than
         the Fixed Rate Permitted Excess Amount; or

                  (B)      the Aggregate Notional Amount for any future
         calculation period of all Hedge Transactions (excluding any interest
         rate cap transactions) hedging the Fixed Rate Loans exceeds the
         projected Outstanding Loan Balance of the Fixed Rate Loans for the
         corresponding Due Period by more than the Fixed Rate Permitted Excess
         Amount;

                                       67

<PAGE>

then, not later than 1:00 p.m. (New York City time) on the Determination Date
preceding the next Remittance Date, the Servicer will notify the Indenture
Trustee, the Hedge Counterparties and the Rating Agencies of such event and with
effect on such next Remittance Date one or more of the Hedge Transactions
(excluding any interest rate cap transactions) hedging the Fixed Rate Loans will
be reduced or amended in accordance with the terms of the applicable Hedge
Agreements so that the Aggregate Notional Amount for each calculation period of
the Hedge Transactions hedging the Fixed Rate Loans will not exceed the
Outstanding Loan Balance of the Fixed Rate Loans at the end of the corresponding
Due Period or as projected to be outstanding at the end of the corresponding Due
Period.

         (ii)     So long as any of the Notes are outstanding, if on any date
                  either:

                  (A)      the then current Aggregate Notional Amount of all
         Hedge Transactions (excluding any interest rate cap transactions)
         hedging the Floating Prime Rate Loans exceeds the then Outstanding Loan
         Balance of the Floating Prime Rate Loans for the corresponding Due
         Period by more than the Floating Prime Rate Permitted Excess Amount; or

                  (B)      the Aggregate Notional Amount for any future
         calculation period of all Hedge Transactions (excluding any interest
         rate cap transactions) hedging the Floating Prime Rate Loans exceeds
         the projected Outstanding Loan Balance of the Floating Prime Rate Loans
         for the corresponding Due Period by more than the Floating Prime Rate
         Permitted Excess Amount;

then, not later than 1:00 p.m. (New York City time) on the Determination Date
preceding the next Remittance Date, the Servicer will notify the Indenture
Trustee, the Hedge Counterparties and the Rating Agencies of such event and with
effect on such next Remittance Date one or more of the Hedge Transactions
hedging the Floating Prime Rate Loans will be reduced or amended in accordance
with the terms of the applicable Hedge Agreements so that the Aggregate Notional
Amount of the Hedge Transactions (excluding any interest rate cap transactions)
hedging the Floating Prime Rate Loans will not exceed the Outstanding Loan
Balance of the Floating Prime Rate Loans at the end of the corresponding Due
Period or as projected to be outstanding at the end of the corresponding Due
Period.

         (iii)    So long as any of the Notes are outstanding, if on any date
                  either:

                  (A)      the then current Aggregate Notional Amount of all
         Hedge Transactions (excluding any interest rate cap transactions) under
         all Hedge Agreements then in effect exceeds the then Aggregate
         Outstanding Principal Balance; or

                  (B)      the Aggregate Notional Amount of all Hedge
         Transactions (excluding any interest rate cap transactions) for any
         future calculation period under all Hedge Agreements then in effect
         exceeds the projected Aggregate Outstanding Principal Balance for the
         corresponding Interest Accrual Period;

then, not later than 1:00 p.m. (New York City time) on the Determination Date
preceding the next Remittance Date, the Servicer will notify the Indenture
Trustee, the Hedge Counterparties

                                       68

<PAGE>

and the Rating Agencies of such event and with effect on such next Remittance
Date one or more of the Hedge Transactions (excluding any interest rate cap
transactions) will be reduced or amended in accordance with the terms of the
applicable Hedge Agreements so that the Aggregate Notional Amount of the Hedge
Transactions for any future calculation period will not exceed the Aggregate
Outstanding Principal Balance of the Notes for the corresponding Interest
Accrual Period.

         (h)      In accordance with the power set forth in Section 2.01(a), the
Servicer shall perform the duties of the Issuer and the Owner Trustee under the
Transaction Documents. In furtherance of the foregoing, the Servicer shall
consult with the Owner Trustee as the Servicer deems appropriate regarding the
duties of the Issuer and the Owner Trustee under the Transaction Documents. The
Servicer shall monitor the performance of the Issuer and the Owner Trustee and
shall advise the Owner Trustee when action is necessary to comply with the
Issuer's or the Owner Trustee's duties under the Transaction Documents. The
Servicer shall prepare for execution by the Owner Trustee or the Issuer or shall
cause the preparation by other appropriate Persons of all such documents,
reports, filings, instruments, certificates and opinions as it shall be the duty
of the Issuer or the Owner Trustee to prepare, file or deliver pursuant to the
Transaction Documents.

         (i)      In addition to the duties of the Servicer set forth in this
Agreement or any of the Transaction Documents, the Servicer shall perform such
calculations and shall prepare for execution by the Issuer or the Owner Trustee
or shall cause the preparation by other appropriate Persons of all such
documents, reports, filings, instruments, certificates and opinions as it shall
be the duty of the Issuer to prepare, file or deliver pursuant to state and
federal tax and securities laws. In accordance with the directions of the Issuer
or the Owner Trustee, the Servicer shall administer, perform or supervise the
performance of such other activities in connection with the Issuer as are not
covered by any of the foregoing provisions and as are expressly requested by the
Issuer or the Owner Trustee and are reasonably within the capability of the
Servicer.

         (j)      Notwithstanding anything in this Agreement or any of the
Transaction Documents to the contrary, the Servicer shall be responsible for
promptly (upon knowledge thereof) notifying the Owner Trustee and the Paying
Agent in the event that any withholding tax is imposed on the Issuer's payments
(or allocations of income) to a Securityholder. Any such notice shall be in
writing and specify the amount of any withholding tax required to be withheld by
the Owner Trustee or the Paying Agent pursuant to such provision.

         (k)      All tax returns will be signed by the Servicer on behalf of
the Issuer.

         (l)      The Servicer shall maintain appropriate books of account and
records relating to services performed under this Agreement, which books of
account and records shall be reasonably accessible for inspection by the Owner
Trustee and each Hedge Counterparty at any time during normal business hours.

         (m)      Without the prior written consent of the Majority Noteholders
and the Hedge Counterparties, the Servicer shall not agree or consent to, or
otherwise permit to occur, any amendment, modification, change, supplement or
rescission of or to the Credit and Collection Policy, in whole or in part, in
any manner that could have a material adverse effect on the Loans.

                                       69

<PAGE>

         (n)      For so long as any of the Notes are outstanding and are
"restricted securities" within the meaning of Rule 144(a)(3) of the Securities
Act, (i) the Servicer will provide or cause to be provided to any holder of such
Notes and any prospective purchaser thereof designated by such holder, upon the
request of such a holder or prospective purchaser, the information required to
be provided to such holder or prospective purchaser by Rule 144A(d)(4) under the
Securities Act; and (ii) the Servicer shall update such information from time to
time in order to prevent such information from becoming false and misleading and
will take such other actions as are necessary to ensure that the safe harbor
exemption from the registration requirements of the Securities Act under Rule
144A is and will be available for resales of such Notes conducted in accordance
with Rule 144A.

         (o)      The Servicer will keep in full force and effect its existence,
rights and franchise as a Delaware limited liability company, and the Servicer
shall obtain and preserve its qualification to do business as a foreign limited
liability company in each jurisdiction in which such qualification is or shall
be necessary to protect the validity and enforceability of this Agreement and of
any of the Loans and to perform its duties under this Agreement.

         (p)      The Servicer shall be obligated to make the Servicing Advances
(but not Scheduled Payment Advances) incurred in the performance of its
servicing duties hereunder. The Servicer shall be entitled to reimbursement for
such Servicing Advances from the Collections received from the Loan to which
such Servicing Advances relate pursuant to Section 5.10(d) and Section 7.03(h).
Notwithstanding anything contained herein to the contrary, in no event shall the
application of Servicing Advances or Scheduled Payment Advances prevent a Loan
from being or becoming a Delinquent Loan or Charged-Off Loan, as applicable.

         (q)      The Servicer is not responsible for any taxes on the Issuer or
any Servicing Fees to any Successor Servicer.

         (r)      All payments (other than Prepayments) received on Loans will
be applied by the Servicer to amounts due by the Obligor starting with the most
recent Scheduled Payment.

         (s)      The Servicer shall be responsible for any tax reporting,
disclosure, record keeping or list maintenance requirements of the Issuer under
Internal Revenue Code Sections 6011(a), 6111(d) or 6112, including, but not
limited to, the preparation of IRS Form 8886 pursuant to Federal Income Tax
Regulations Section 1.6011-4(d) or any successor provision and any required list
maintenance under Federal Income Tax Regulations Section 301.6112-1 or any
successor provision.

         SECTION 5.03 LIQUIDATION OF LOANS.

         (a)      In the event that any payment due under any Loan and not
postponed pursuant to Section 5.02 is not paid when the same becomes due and
payable, or in the event the Obligor fails to perform any other covenant or
obligation under the Loan, the Servicer in accordance with the Credit and
Collection Policy shall take such action as shall maximize the amount of
recovery thereon and it shall deem to be in the best interests of the
Noteholders and the Hedge Counterparties. The Servicer, consistent with its
Credit and Collection Policy, may accelerate all payments due thereunder to the
extent permitted by the Required Loan Documents and foreclose

                                       70

<PAGE>

upon at a public or private sale or otherwise comparably effect the ownership of
Collateral relating to defaulted Loans for which the related Loan is still
outstanding and as to which no satisfactory arrangements can be made for
collection of delinquent payments in accordance with the provisions of Section
5.10 and shall act as sales and processing agent for the Collateral that is
repossessed. In connection with such foreclosure or other conversion and any
other liquidation action or enforcement of remedies, the Servicer shall exercise
collection and foreclosure procedures with the same degree of care and skill in
its exercise or use as it would exercise with respect to its own affairs, in
accordance with prudent servicing standards, and in accordance with the Credit
and Collection Policy. Without limiting the generality of the foregoing, the
Servicer may not sell any such Collateral without first using commercially
reasonable efforts to obtain bids to purchase such Collateral from at least
three (3) Persons (other than the Servicer or any of its Affiliates). The
Servicer may sell the Collateral to the highest bidder (if any bids are
received) or the Servicer or an Affiliate may purchase the Collateral for a
price equal to the highest bid, but in no event may the Servicer sell any
Collateral for less than the then fair market value of the Collateral. If no
bids are received and the Servicer has used commercially reasonable efforts to
obtain such bids, the Servicer or an Affiliate may purchase the Collateral for a
price equal to the then fair market value of such Collateral. Any such sale of
the Collateral is to be evidenced by a certificate of a Responsible Officer of
the Servicer delivered to the Indenture Trustee setting forth the Loan, the
Collateral, the sale price of the Collateral and certifying that such sale price
is the fair market value of such Collateral. In any case in which any such
Collateral has suffered damage, the Servicer will not expend funds in connection
with any repair or toward the repossession of such Collateral unless it
reasonably determines that such repair and/or repossession will increase the
Liquidation Proceeds by an amount greater than the amount of such expenses.

         (b)      Prior to undertaking foreclosure of any Loan secured by real
property and any improvements thereon including any Mortgaged Property of a
Material Mortgage Loan, the Servicer must investigate environmental conditions,
including, in accordance with the Credit and Collection Policy, the performance
of a Phase I and/or Phase II environmental site assessment, to ascertain the
actual or potential presence of any hazardous material on or under such
property. For purposes of this Agreement, the term hazardous material includes
(1) any hazardous substance, as defined by the Comprehensive Environmental
Response, Compensation and Liability Act of 1980, as amended by the Superfund
Amendments and Reauthorization Act of 1986, 42 U.S.C. 9601-9675, and (2)
petroleum (as that term is defined at 42 U.S.C. Section 6991) including any
derivative, fraction, by-product, constituent or breakdown product thereof, or
additive thereto. In the event that the environmental investigation determines
the existence of any hazardous material on or under the real property in excess
of minimum action levels established by relevant regulatory agencies, title to
such property shall not be taken without satisfaction of the Rating Agency
Condition.

         (c)      After a Loan has been liquidated, the Servicer shall promptly
prepare and forward to the Indenture Trustee and upon request, any
Securityholder or Hedge Counterparty, a report (the "Liquidation Report"), in
the form attached hereto as Exhibit D, detailing the Liquidation Proceeds
received from such Loan, the Liquidation Expenses incurred with respect thereto,
and any loss incurred in connection therewith.

                                       71

<PAGE>

         SECTION 5.04 FIDELITY BOND.

         The Servicer shall at all times maintain with a responsible company,
and at its own expense, a blanket fidelity bond (the "Fidelity Bond") in a
minimum aggregate amount equal to $2,000,000, and a maximum deductible of
$50,000, with coverage on all employees acting in any capacity requiring such
persons to handle funds, money, documents or papers relating to the Loans or the
Collateral ("Servicer Employees"). The Fidelity Bond shall provide coverage to
the Indenture Trustee, the Owner Trustee, the Hedge Counterparties and the
Securityholders, their respective officers and employees, against losses
resulting from forgery, theft, embezzlement or fraud by such Servicer Employees.
The Fidelity Bond shall not relieve the Servicer from its duties or indemnity
obligations as set forth in this Sale and Servicing Agreement. Upon the request
of the Indenture Trustee, the Owner Trustee, any Securityholder or any Hedge
Counterparty, the Servicer shall cause to be delivered to the Indenture Trustee,
the Owner Trustee, such Securityholder or such Hedge Counterparty a certified
true copy of such Fidelity Bond.

         SECTION 5.05 MAINTENANCE OF HAZARD INSURANCE.

         (a)      The Servicer will use its reasonable best efforts to ensure
that each Obligor maintains an Insurance Policy with respect to any tangible,
personal property Collateral (other than accounts receivable) in an amount at
least equal to the sum of the Outstanding Loan Balance of the related Eligible
Loan and shall ensure that each such Insurance Policy names the Servicer as loss
payee and as an insured thereunder and all of the Originator's right, title and
interest therein is fully assigned to the Indenture Trustee. Additionally, other
than with respect to unsecured Loans and Loans in which the sole collateral is
the related Obligor's accounts receivable, the Servicer will require that each
Obligor maintain property damage liability insurance during the term of each
Loan in amounts and against risks customarily insured against by the Obligor on
property owned by it. If an Obligor fails to maintain property damage insurance,
the Servicer may in its discretion purchase and maintain such insurance on
behalf of, and at the expense of, the Obligor. In connection with its activities
as Servicer, the Servicer agrees to present, on behalf of the Indenture Trustee,
the Securityholders and the Hedge Counterparties, claims to the insurer under
each Insurance Policy and any such liability policy, and to settle, adjust and
compromise such claims, in each case, consistent with the terms of each Loan.
The Servicer's Insurance Policies with respect to the Collateral will insure
against liability for physical damage relating to such Collateral in accordance
with the requirements of the Credit and Collection Policy. The Servicer hereby
disclaims any and all right, title and interest in and to any Insurance Policy
and Insurance Proceeds with respect to any Collateral, including any Insurance
Policy with respect to which it is named as loss payee and as an insured, and
agrees that it has no equitable, beneficial or other interest in the Insurance
Polices and Insurance Proceeds other than being named as loss payee and as an
insured. The Servicer acknowledges that with respect to the Insurance Policies
and Insurance Proceeds thereof that it is acting solely in the capacity as agent
for the Indenture Trustee.

         (b)      Notwithstanding Section 5.05(a), in the case of each Material
Mortgage Loan, the Servicer shall comply with the Credit and Collection Policy
concerning the issuance and maintenance of fire and hazard insurance with
extended coverage customary in the area where the Mortgaged Property is located.
If at origination of a Loan, to the best of the Servicer's

                                       72

<PAGE>

knowledge after reasonable investigation, the related Mortgaged Property is in
an area identified in the Federal Register by the Flood Emergency Management
Agency as having special flood hazards (and such flood insurance has been made
available) consistent with the Credit and Collection Policy, the Servicer will
require the related Obligor or other creditors to purchase a flood insurance
policy covering each piece of property that is material with a generally
acceptable insurance carrier, in an amount representing coverage not less than
the least of (i) the full insurable value of the Mortgaged Property that is
material, or (ii) the maximum amount of insurance available under the National
Flood Insurance Act of 1968, as amended. The Servicer shall also maintain, to
the extent such insurance is available, and required by the Credit and
Collection Policy, on Foreclosed Property constituting real property that is
material, fire and hazard insurance in the amounts described above and liability
insurance.

         (c)      Any amounts collected by the Servicer under any such Insurance
Policies (other than amounts to be applied to the restoration or repair of the
Collateral, or to be released to the Obligor or other creditors in accordance
with Requirements of Law or the governing documents) shall be deposited in the
Principal and Interest Account, subject to withdrawal pursuant to Section
7.03(h). It is understood and agreed that no earthquake or other additional
insurance need be required by the Servicer of any Obligor or other creditors or
maintained on Foreclosed Property, other than pursuant to such Requirements of
Law and regulations as shall at any time be in force and as shall require such
additional insurance. All policies required hereunder (unless the Seller is a
non-agent co-lender with respect to such Loan) shall be endorsed with
standard mortgagee clauses with losses payable to the Servicer or its
Affiliates.

         SECTION 5.06 COLLECTION OF CERTAIN LOAN PAYMENTS.

         (a)      The Servicer shall make reasonable efforts, consistent with
the Credit and Collection Policy, to collect all payments required under the
terms and provisions of the Loans. Consistent with the foregoing and the Credit
and Collection Policy, the Servicer may in its discretion waive or permit to be
waived any fee or charge which the Servicer would be entitled to retain
hereunder as servicing compensation and extend the due date for payments due on
an Underlying Note as provided in Section 5.02(e).

         (b)      The Servicer agrees not to make, or permit to be made, any
change, in the direction of, or instructions with respect to, any payments to be
made by an Obligor Lock-Box Bank from any Obligor Lock-Box or any Obligor
Lock-Box Account in any manner that would diminish, impair, delay or otherwise
adversely effect the timing or receipt of such payments by the Lock-Box Bank
without the prior written consent of the Indenture Trustee and with the consent
of the Majority Noteholders and the Hedge Counterparties. The Servicer further
agrees to provide the Indenture Trustee promptly, but in no case later than one
(1) Business Day after the Servicer's receipt, any notice it receives that an
Obligor is changing the direction of or instructions with respect to any
payments from any Obligor Lock-Box or any Obligor Lock-Box Account.

                                       73

<PAGE>

         SECTION 5.07 ACCESS TO CERTAIN DOCUMENTATION AND INFORMATION REGARDING
                      THE LOANS.

         The Servicer shall provide to the Owner Trustee, the Indenture Trustee,
the FDIC, the OCC, the Federal Reserve, the Office of Thrift Supervision and the
supervisory agents and examiners of the foregoing, access to the documentation
regarding the Loans required by applicable local, state and federal regulations,
such access being afforded without charge but only upon reasonable request and
during normal business hours at the offices of the Servicer designated by it and
in a manner that does not unreasonably interfere with the Servicer's normal
operations or customer or employee relations. The Indenture Trustee and the
Owner Trustee shall and shall cause their representatives to hold in confidence
all such information except to the extent disclosure may be required by law (and
all reasonable applications for confidential treatment are unavailing) and
except to the extent that the Indenture Trustee and the Owner Trustee may
reasonably determine that such disclosure is consistent with their obligations
hereunder.

         SECTION  5.08 SATISFACTION OF MORTGAGES AND COLLATERAL AND RELEASE OF
                       LOAN FILES.

         (a)      Upon the payment in full of any Loan, the receipt by the
Servicer of a notification that payment in full will be escrowed in a manner
customary for such purposes or the deposit into the Principal and Interest
Account of the purchase price of any Loan acquired by the Trust Depositor, the
Servicer or another Person pursuant to this Agreement, or any other Transaction
Document, the Servicer will immediately notify the Indenture Trustee by a
certification in the form of Exhibit M attached hereto (which certification
shall include a statement to the effect that all amounts received or to be
received in connection with such payment which are required to be deposited in
the Principal and Interest Account pursuant to Section 7.03(b) have been or will
be so deposited) of a Servicing Officer and shall request delivery to it of the
Loan File. Upon receipt of such certification and request, the Indenture Trustee
shall in accordance with Section 2.08(c) release, within two (2) Business Days
(if such request was received by 2:00 p.m. central time), the related Loan File
to the Servicer. Expenses incurred in connection with any instrument of
satisfaction or deed of reconveyance shall be payable by the Servicer and shall
not be chargeable to the Principal and Interest Account or the Note Distribution
Account provided; that the Servicer may collect and retain such expenses from
the underlying Obligor.

         (b)      From time to time and as appropriate for the servicing or
foreclosure of any Loan, the Indenture Trustee shall, upon request of the
Servicer and delivery to the Indenture Trustee of a certification in the form of
Exhibit M attached hereto signed by a Servicing Officer, release the related
Loan File to the Servicer within two (2) Business Days (if such request was
received by 2:00 p.m. central time), and the Indenture Trustee shall execute
such documents as shall be necessary to the prosecution of any such proceedings.
The Servicer shall return the Loan File to the Indenture Trustee when the need
therefor by the Servicer no longer exists, unless the Loan has been liquidated
and the Net Liquidation Proceeds relating to the Loan have been deposited in the
Principal and Interest Account and remitted to the Indenture Trustee for deposit
in the Note Distribution Account or the Loan File or such document has been
delivered to an attorney, or to a public trustee or other public official as
required by law, for purposes of initiating or pursuing legal action or other
proceedings for the foreclosure or repossession of Collateral either judicially
or non-judicially, and the Servicer has delivered to the Indenture Trustee a
certificate of a

                                       74

<PAGE>

Servicing Officer certifying as to the name and address of the Person to whom
such Loan File or such document was delivered and the purpose or purposes of
such delivery. Upon receipt of a certificate of a Servicing Officer stating that
such Loan was liquidated, the servicing receipt relating to such Loan shall be
released by the Indenture Trustee to the Servicer.

         (c)      The Indenture Trustee shall execute and deliver to the
Servicer any court pleadings, requests for trustee's sale or other documents
provided to it necessary to the foreclosure or trustee's sale in respect of
Collateral or to any legal action brought to obtain judgment against any Obligor
on the Underlying Note or other agreement securing Collateral or to obtain a
deficiency judgment, or to enforce any other remedies or rights provided by the
Underlying Note or other agreement securing Collateral or otherwise available at
law or in equity. Together with such documents or pleadings, the Servicer shall
deliver to the Indenture Trustee a certificate of a Servicing Officer requesting
that such pleadings or documents be executed by the Indenture Trustee and
certifying as to the reason such documents or pleadings are required and that
the execution and delivery thereof by the Indenture Trustee will not invalidate
or otherwise adversely affect the Lien of the agreement securing Collateral,
except for the termination of such a Lien upon completion of the foreclosure or
trustee's sale. The Indenture Trustee shall, upon receipt of a written request
from a Servicing Officer, execute any document provided to the Indenture Trustee
by the Servicer or take any other action requested in such request, that is, in
the opinion of the Servicer as evidenced by such request, required or
appropriate by any state or other jurisdiction to discharge the Lien securing
Collateral upon the satisfaction thereof and the Indenture Trustee will sign and
post, but will not guarantee receipt of, any such documents to the Servicer, or
such other party as the Servicer may direct, within five (5) Business Days of
the Indenture Trustee's receipt of such certificate or documents. Such
certificate or documents shall establish to the Indenture Trustee's satisfaction
that the related Loan has been paid in full by or on behalf of the Obligor (or
subject to a deficiency claim against such Obligor) and that such payment has
been deposited in the Principal and Interest Account.

         (d)      Notwithstanding anything contained in this Section 5.08 to the
contrary, in no event may the Servicer possess in excess of fifteen (15) Loan
Files (excluding Loan Files for Loans which have been paid in full or
repurchased) at any given time.

         SECTION 5.09 SCHEDULED PAYMENT ADVANCES.

         For each Due Period, if the Servicer determines that any Scheduled
Payment (or portion thereof) that was due and payable pursuant to a Loan in the
Loan Pool during such Due Period was not received prior to the end of such Due
Period or has been received in an Obligor Lock - Box Account but has not yet
been transferred to the Lock-Box Account, the Servicer has the right to elect,
but is not obligated, to make a Scheduled Payment Advance in an amount up to the
amount of such delinquent Scheduled Payment (or portion thereof) if the Servicer
believes in good faith that the advance will be reimbursed or subsequently paid
by the related Obligor. The Servicer will deposit any Scheduled Payment Advances
into the Principal and Interest Account on or prior to 11:00 a.m. (New York City
time) on the related Determination Date, in immediately available funds. The
Servicer will be entitled to be reimbursed for Scheduled Payment Advances
pursuant to Section 7.05(a) and Section 7.05(c).

                                       75

<PAGE>

         SECTION 5.10 TITLE, MANAGEMENT AND DISPOSITION OF FORECLOSED PROPERTY.

         (a)      In the event that title to Collateral is acquired in
foreclosure or by deed in lieu of foreclosure or by other legal process, the
deed or certificate of sale, or the Repossessed Collateral, shall be taken in
the name of the Issuer for the benefit of the Securityholders and the Hedge
Counterparties.

         (b)      The Servicer, subject to the provisions of this ARTICLE 5,
shall manage, conserve, protect and operate each Foreclosed Property or other
Repossessed Collateral for the Securityholders and the Hedge Counterparties
solely for the purpose of its prudent and prompt disposition and sale. The
Servicer shall, either itself or through an agent selected by the Servicer,
manage, conserve, protect and operate the Foreclosed Property or other
Repossessed Collateral in the same manner that it manages, conserves, protects
and operates other foreclosed or repossessed property for its own account, and
in a similar manner to that of similar property in the same locality as the
Foreclosed Property or other Repossessed Collateral is managed. The Servicer
shall attempt to sell the same (and may temporarily rent the same) on such terms
and conditions as the Servicer deems to be in the best interest of the
Securityholders and the Hedge Counterparties.

         (c)      The Servicer shall cause to be deposited in the Principal and
Interest Account, no later than two (2) Business Days after the receipt thereof,
all revenues received with respect to the conservation and disposition of the
related Foreclosed Property or other Repossessed Collateral net of Servicing
Advances.

         (d)      The Servicer shall, subject to Section 5.02(p) and Section
7.03, reimburse itself for any related unreimbursed Servicing Advances and
unpaid Servicing Fees, and the Servicer shall deposit in the Principal and
Interest Account the net cash proceeds of the sale of any Foreclosed Property or
other Repossessed Collateral to be distributed to the Securityholders and the
Hedge Counterparties in accordance with Section 7.05 hereof.

         SECTION 5.11 SERVICING COMPENSATION.

         (a)      As compensation for its servicing activities hereunder and
reimbursement for its expenses, the Servicer shall be entitled to receive a
servicing fee for each month (or portion thereof), calculated and payable
monthly in arrears on each Remittance Date prior to the termination of the
Issuer (with respect to each Due Period, the "Servicing Fee") equal to the sum
of the product of: (i) the applicable Servicing Fee Percentage, (ii) the
Outstanding Loan Balance of the Asset Based Revolvers and the Outstanding Loan
Balance of all other Loans, as applicable, as of the first (1st) day of the
applicable Due Period (or, with respect to the first (1st) Due Period, as of the
Closing Date) and (iii) a fraction, the numerator of which is equal to the
number of days in the applicable Due Period (or, with respect to the first (1st)
Due Period, the number of days from the Closing Date to the end of the first
(1st) Due Period) and the denominator of which is 360. The Servicing Fee is
payable out of Interest Collections pursuant to Section 7.05(a) and Section
7.05(b). If the Servicer is replaced, the Originator shall be responsible for
the payment of any fee payable to a Successor Servicer in excess of the Servicer
Fee to the extent such fee is not paid pursuant to Section 7.05(a) and Section
7.05(b).

                                       76

<PAGE>

         (b)      In addition to the Servicing Fee, the Servicer shall be
entitled to retain for itself as additional servicing compensation assumption
and other administrative fees paid or payable in connection with any Loan.

         SECTION 5.12 ASSIGNMENT; RESIGNATION.

         The Servicer shall not assign its rights and duties under this
Agreement (other than in connection with a subservicing arrangement) nor resign
from the obligations and duties hereby imposed on it as Servicer except (a) by
mutual consent of the Servicer, the Indenture Trustee, the Majority Noteholders
and the Hedge Counterparties, (b) in connection with a merger, conversion or
consolidation permitted pursuant to Section 5.13 (in which case the Person
resulting from the merger, conversion or consolidation shall be the successor of
the Servicer), (c) in connection with an assignment permitted pursuant to
Section 5.13 (in which case the Assignee shall be the successor of the
Servicer), or (d) upon the Servicer's determination that its duties hereunder
are no longer permissible under Requirements of Law or administrative
determination and such incapacity cannot be cured by the Servicer. Any such
determination permitting the resignation of the Servicer shall be evidenced by a
written Opinion of Counsel (who may be counsel for the Servicer) to such effect
delivered to the Indenture Trustee, which Opinion of Counsel shall be in form
and substance reasonably acceptable to the Indenture Trustee. No such
resignation shall become effective until a successor has assumed the Servicer's
responsibilities and obligations hereunder in accordance with Section 8.03.

         SECTION 5.13 MERGER OR CONSOLIDATION OF SERVICER.

         (a)      Any Person into which the Servicer may be merged or
consolidated, or any Person resulting from such merger, conversion or
consolidation to which the Servicer is a party, or any Person succeeding to
substantially all of the business of the Servicer, and who shall be an
established commercial loan servicing institution that on a consolidated basis
has a net worth of at least $50,000,000, shall be the Successor Servicer
hereunder without execution or filing of any paper or any further act on the
part of any of the parties hereto, notwithstanding anything herein to the
contrary; provided, however, no such merger, conversion or consolidation of the
Servicer or transfer of all or substantially all or the Servicer assets or
business shall be permitted hereunder unless the Rating Agency Condition is
satisfied with respect thereto.

         (b)      Upon the occurrence of a change-in-control (including any
merger or consolidation of the Originator or transfer of substantially all of
its assets and its business), the Servicer shall (i) provide the Trust
Depositor, the Indenture Trustee, the Hedge Counterparties and the Rating
Agencies with notice of such change-in-control within thirty (30) days after
completion of the same, and (ii) satisfy the Rating Agency Condition after
completion of the same.

         SECTION 5.14 LIMITATION ON LIABILITY OF THE SERVICER AND OTHERS.

         The Servicer and any director, officer, employee or agent of the
Servicer may rely on any document of any kind which it in good faith reasonably
believes to be genuine and to have been adopted or signed by the proper
authorities or persons respecting any matters arising hereunder. Subject to the
terms of Section 12.01 herein, the Servicer shall have no obligation to appear
with

                                       77
<PAGE>

respect to, prosecute or defend any legal action which is not incidental to the
Servicer's duty to service the Loans in accordance with this Agreement. The
Servicer shall not be responsible for the payment of any taxes imposed on or
with respect to the Issuer or for the fees of any Successor Servicer

         SECTION 5.15 THE BACKUP SERVICER.

         (a)      The Issuer, the Indenture Trustee and the Trust Depositor
hereby appoint Wells Fargo Bank Minnesota, National Association to act as Backup
Servicer in accordance with the terms of this Agreement. Wells Fargo Bank
Minnesota, National Association hereby accepts such appointment and agrees to
perform the duties and responsibilities with respect thereto set forth herein.

         (b)      The Backup Servicer shall perform the following duties and
obligations:

                  (i)      On or before the Closing Date, the Backup Servicer
         shall accept from the Servicer delivery of the information required to
         be set forth in the Monthly Reports in hard copy and in an agreed upon
         electronic format.

                  (ii)     Not later than 12:00 noon New York time four (4)
         Business Days after the end of the related Due Period, the Servicer
         shall provide to the Backup Servicer and the Backup Servicer shall
         accept delivery of tape in an agreed upon electronic format (the
         "Tape") from the Servicer, which shall include but not be limited to
         the following information: (A) for each Loan, (1) Loan number, (2) Loan
         category (i.e., asset based financed, healthcare secured, senior cash
         flow, subordinate cash flow or real estate) (3) legal name of the
         related Obligor, (4) state of Obligor's primary business, (5) NAICS
         Code, (6) type of Loan (i.e., Partially Funded Term Loan, Fully Funded
         Term Loan, Reducing Revolving Loan or Traditional Revolving Loan), (7)
         type of security interest (i.e., senior or subordinated), (8) term
         payment type (i.e., Amortizing Loans, Balloon Loans or Bullet Loans),
         (9) origination date, (10) maturity date, (11) benchmark for Loan Rate,
         (12) margin, (13) frequency of Scheduled Payments, (14) controlling
         interest (i.e., whether the Loan is syndicated and whether the Issuer
         holds a majority of the outstanding indebtedness under such syndicated
         Loan), (15) the collection status, (16) the Loan status, and (17) the
         Outstanding Loan Balance and (B) the Aggregate Outstanding Loan
         Balance. With respect to its duties pursuant to this Section
         5.15(b)(ii), the Backup Servicer shall have no duty to confirm that the
         Tape contains the foregoing information.

                  (iii)    Prior to the Remittance Date, the Backup Servicer
         shall review the Monthly Report to ensure that it is complete on its
         face and that the following items in such Monthly Report have been
         accurately calculated, if applicable, and reported: (A) the Aggregate
         Outstanding Loan Balance, (B) the Backup Servicing Fee, (C) the Loans
         that are more than one (1) day delinquent in the case of Asset Based
         Revolvers and more than sixty (60) days delinquent in the case of all
         other Loans (other than Charged-Off Loans), (D) the Charged-Off Loans,
         and (E) the Priority of Payments. The Backup Servicer shall notify the
         Indenture Trustee, each Hedge Counterparty, the Initial Purchasers and
         the Servicer of any discrepancies with the Monthly Report based on such
         review not later than the Business Day preceding such Remittance Date.

                                       78
<PAGE>

                  (iv)     If the Servicer disagrees with the report provided
         under paragraph (iii) above by the Backup Servicer or if the Servicer
         or any subservicer has not reconciled such discrepancy, the Backup
         Servicer agrees to confer with the Servicer to resolve such
         disagreement on or prior to the next succeeding Determination Date and
         shall settle such discrepancy with the Servicer if possible, and notify
         the Indenture Trustee, each Hedge Counterparty, the Initial Purchasers
         and the Rating Agencies of the resolution thereof. The Servicer hereby
         agrees to cooperate at its own expense with the Backup Servicer in
         reconciling any discrepancies herein. If within twenty (20) days after
         the delivery of the report provided under paragraph (iii) above by
         the Backup Servicer, such discrepancy is not resolved, the Backup
         Servicer shall promptly notify the Servicer, Indenture Trustee, each
         Hedge Counterparty, the Initial Purchasers and the Rating Agencies of
         the continued existence of such discrepancy. Following receipt of such
         notice by the Indenture Trustee, each Hedge Counterparty, the Initial
         Purchasers and the Rating Agencies, the Servicer shall deliver to the
         Indenture Trustee, each Hedge Counterparty, the Initial Purchasers, the
         Backup Servicer and the Rating Agencies no later than the related
         Remittance Date a certificate describing the nature and amount of such
         discrepancies and the actions the Servicer proposes to take with
         respect thereto.

         With respect to the foregoing, the Backup Servicer, in the performance
of its duties and obligations hereunder, is entitled to rely conclusively, and
shall be fully protected in so relying, on the contents of each Tape, including,
but not limited to, the completeness and accuracy thereof, provided by the
Servicer.

         (c)      After the termination or resignation by the Servicer in
accordance with this Agreement, all authority, power, rights and
responsibilities of the Servicer, under this Agreement, whether with respect to
the Loans or otherwise, shall pass to and be vested in the Successor Servicer or
the Backup Servicer, as applicable in accordance with Section 8.03 and such
applicable party shall be deemed the Successor Servicer, subject to and in
accordance with the provisions of Section 8.03, as long as such named Successor
Servicer is not prohibited by any Requirements of Law from fulfilling the same,
as evidenced by an Opinion of Counsel; provided, however, if Wells Fargo as
Backup Servicer becomes the Successor Servicer, it will not make any Scheduled
Payment Advances.

         (d)      Any Person (i) into which the Backup Servicer may be merged or
consolidated, (ii) that may result from any merger or consolidation to which the
Backup Servicer shall be a party, or (iii) that may succeed to the properties
and assets of the Backup Servicer substantially as a whole, which Person in any
of the foregoing cases executes an agreement of assumption to perform every
obligation of the Backup Servicer hereunder, shall be the successor to the
Backup Servicer under this Agreement without further act on the part of any of
the parties to this Agreement.

         (e)      As compensation for its backup servicing activities hereunder,
the Backup Servicer shall be entitled to receive the Backup Servicing Fee from
the Servicer. The Backup Servicing Fee shall be calculated and payable monthly
in arrears on each Remittance Date. The Backup Servicer's entitlement to receive
the Backup Servicing Fee (other than due and unpaid Backup Servicer Fees owed
through such date) shall cease on the earliest to occur of: (i) it

                                       79
<PAGE>

becoming the Successor Servicer, (ii) its removal as Backup Servicer, or (iii)
the termination of this Agreement.

         (f)      The Backup Servicer may be removed with or without cause by
the Majority Noteholders by notice given in writing to the Backup Servicer. In
the event of any such removal, a replacement Backup Servicer may be appointed by
Majority Noteholders.

         (g)      The Backup Servicer undertakes to perform only such duties and
obligations as are specifically set forth in this Agreement, it being expressly
understood by all parties hereto that there are no implied duties or obligations
of the Backup Servicer hereunder. Without limiting the generality of the
foregoing, the Backup Servicer, except as expressly set forth herein, shall have
no obligation to supervise, verify, monitor or administer the performance of the
Servicer. The Backup Servicer may act through its agents, attorneys and
custodians in performing any of its duties and obligations under this Agreement,
it being understood by the parties hereto that the Backup Servicer will be
responsible for any misconduct or negligence on the part of such agents,
attorneys or custodians acting for and on behalf of the Backup Servicer. Neither
the Backup Servicer nor any of its officers, directors, employees or agents
shall be liable, directly or indirectly, for any damages or expenses arising out
of the services performed under this Agreement other than damages or expenses
that result from the negligence or willful misconduct of it or them or the
failure to perform materially in accordance with this Agreement.

         (h)      Limitation on Liability. The Backup Servicer shall not be
liable for any obligation of the Servicer contained in this Agreement or for any
errors of the Servicer contained in any Tape, certificate or other data or
document delivered to the Backup Servicer hereunder or on which the Backup
Servicer must rely in order to perform its obligations hereunder, and the
parties hereto each agree to look only to the Servicer to perform such
obligations. The Backup Servicer shall have no responsibility and shall not be
in default hereunder or incur any liability for any failure, error, malfunction
or any delay in carrying out any of its respective duties under this Agreement
if such failure or delay results from the Backup Servicer acting in accordance
with information prepared or supplied by a Person other than the Backup Servicer
or the failure of any such other Person to prepare or provide such information.
The Backup Servicer shall have no responsibility, shall not be in default and
shall incur no liability for (i) any act or failure to act of any third party,
including the Servicer (other than any agent, attorney or custodian acting on
behalf of the Backup Servicer), (ii) any inaccuracy or omission in a notice or
communication received by the Backup Servicer from any third party (other than
any agent, attorney or custodian acting on behalf of the Backup Servicer), (iii)
the invalidity or unenforceability of any Loan under Requirements of Law, (iv)
the breach or inaccuracy of any representation or warranty made with respect to
any Loan, or (v) the acts or omissions of any Successor Backup Servicer.

         SECTION 5.16 COVENANTS OF THE BACKUP SERVICER.

         The Backup Servicer hereby covenants that:

         (a)      The Backup Servicer will comply in all material respects with
all Requirements of Law.

                                       80
<PAGE>

         (b)      The Backup Servicer will preserve and maintain its existence,
rights, franchises and privileges as a national banking association in good
standing under the federal laws of the United States.

         (c)      The Backup Servicer shall perform in all material respects all
of its obligations and duties under this Agreement.

                                   ARTICLE 6.

                        COVENANTS OF THE TRUST DEPOSITOR

         SECTION 6.01 LEGAL EXISTENCE.

         During the term of this Agreement, the Trust Depositor will keep in
full force and effect its existence, rights and franchises as a limited
liability company under the laws of the jurisdiction of its organization and
will obtain and preserve its qualification to do business in each jurisdiction
in which such qualification is or shall be necessary to protect the validity and
enforceability of this Agreement, the other Transaction Documents and each other
instrument or agreement necessary or appropriate to the proper administration of
this Agreement and the transactions contemplated hereby. In addition, all
transactions and dealings between the Trust Depositor and its Affiliates will be
conducted on an arm's-length basis.

         SECTION 6.02 LOANS NOT TO BE EVIDENCED BY PROMISSORY NOTES.

         The Trust Depositor will take no action to cause any Loan not
originally evidenced by an Underlying Note to be evidenced by an instrument (as
defined in the UCC), except in connection with the enforcement or collection of
such Loan.

         SECTION 6.03 SECURITY INTERESTS.

         The Trust Depositor will not sell, pledge, assign or transfer to any
other Person, or grant, create, incur, assume or suffer to exist any Lien on any
Loan in the Loan Pool or its interest in any related Collateral, whether now
existing or hereafter transferred to the Issuer, or any interest therein. The
Trust Depositor will immediately notify the Owner Trustee, each Hedge
Counterparty and the Indenture Trustee of the existence of any Lien on any Loan
in the Loan Pool or its interest in any related Collateral; and the Trust
Depositor shall defend the right, title and interest of the Issuer in, to and
under the Loans in the Loan Pool and its interest in any related Collateral,
against all claims of third parties; provided, however, that nothing in this
Section 6.03 shall prevent or be deemed to prohibit the Trust Depositor from
suffering to exist Permitted Liens upon any of the Loans in the Loan Pool or its
interest in any related Collateral.

         SECTION 6.04 DELIVERY OF PRINCIPAL COLLECTIONS AND INTEREST
                      COLLECTIONS.

         The Trust Depositor agrees to pay to the Servicer promptly (but in no
event later than two (2) Business Days after receipt) all Principal Collections
and Interest Collections received by the Trust Depositor in respect of the
Loans, for application in accordance with Section 7.05 hereof.

                                       81
<PAGE>

         SECTION 6.05 REGULATORY FILINGS.

         The Trust Depositor shall make any filings, reports, notices,
applications and registrations with, and seek any consents or authorizations
from, the Commission and any state securities authority on behalf of the Issuer
as may be necessary or that the Trust Depositor deems advisable to comply with
any federal or state securities or reporting requirements laws.

         SECTION 6.06 COMPLIANCE WITH LAW.

         The Trust Depositor hereby agrees to comply in all material respects
with all Requirements of Law applicable to the Trust Depositor except where the
failure to do so would not have a material adverse effect on the Securityholders
or the Hedge Counterparties.

         SECTION 6.07 ACTIVITIES.

         Except as contemplated by this Agreement or the other Transaction
Documents, the Trust Depositor shall not engage in any business or activity of
any kind, or enter into any transaction or indenture, mortgage, instrument,
agreement, contract, lease or other undertaking, which is not directly related
to the transactions contemplated and authorized by this Agreement or the other
Transaction Documents; provided, however, that the Trust Depositor may purchase
and sell (or grant Liens in respect of) assets similar to the Loan Assets to
other Persons in securitization or other non-recourse financing transactions
involving the Originator or any of its Affiliates on terms and conditions (with
respect to liabilities and restrictions on its activities, as well as
restrictions on its interactions with the Originator or its Affiliates, relevant
to the "bankruptcy remoteness" or "substantive consolidation" analysis relating
to the Trust Depositor) substantially similar to the terms and conditions
applicable to the Trust Depositor under the Transaction Documents so long as the
Securityholders and the Hedge Counterparties are not materially adversely
affected thereby and the Rating Agency Condition is satisfied.

         SECTION 6.08 INDEBTEDNESS.

         The Trust Depositor shall not create, incur, assume or suffer to exist
any Indebtedness or other liability whatsoever, except (a) obligations incurred
under this Agreement or the other Transaction Documents or to the Originator,
(b) liabilities incident to the maintenance of its limited liability company
existence in good standing or (c) liabilities necessarily incurred to facilitate
securitizations referred to in the proviso in Section 6.07.

         SECTION 6.09 GUARANTEES.

         The Trust Depositor shall not become or remain liable, directly or
contingently, in connection with any Indebtedness or other liability of any
other Person, whether by guarantee, endorsement (other than endorsements of
negotiable instruments for deposit or collection in the ordinary course of
business), agreement to purchase or repurchase, agreement to supply or advance
funds, or otherwise except in connection with the transactions described in
Section 6.07.

                                       82
<PAGE>

         SECTION 6.10 INVESTMENTS.

         The Trust Depositor shall not make or suffer to exist any loans or
advances to, or extend any credit to, or make any investments (by way of
transfer of property, contributions to capital, purchase of stock or securities
or evidences of indebtedness, acquisition of the business or assets, or
otherwise) in, any Person except for (a) purchases of Loans from the Originator,
(b) for investments in Permitted Investments in accordance with the terms of
this Agreement, (c) as may be necessary to facilitate securitizations referred
to in the proviso in Section 6.07 or (d) the receipt of the Class E Note and the
Certificate as consideration for the transfer of the Loan Assets to the Issuer.
Without limiting the generality of the foregoing, the Trust Depositor shall not:
(i) provide credit to any Securityholder for the purpose of enabling such
Securityholder to purchase any Securities or (ii) lend any money to the Issuer.

         SECTION 6.11 MERGER; SALES.

         The Trust Depositor shall not enter into any transaction of merger or
consolidation, or liquidate or dissolve itself (or suffer any liquidation or
dissolution) or acquire or be acquired by any Person, or convey, sell, lease or
otherwise dispose of all or substantially all of its property or business,
except as provided for in this Agreement.

         SECTION 6.12 DISTRIBUTIONS.

         The Trust Depositor shall not declare or pay, directly or indirectly,
any dividend or make any other distribution (whether in cash or other property)
with respect to the profits, assets or capital of the Trust Depositor or any
Person's interest therein, or purchase, redeem or otherwise acquire for value
any of its members' interests now or hereafter outstanding, except that, so long
as no Event of Default has occurred and is continuing and no Event of Default
would occur as a result thereof or after giving effect thereto and the Trust
Depositor would continue to be Solvent as a result thereof and after giving
effect thereto, the Trust Depositor may declare and pay distributions to its
members.

         SECTION 6.13 OTHER AGREEMENTS.

         Except as provided in this Agreement or the other Transaction
Documents, the Trust Depositor shall not become a party to, or permit any of its
properties to be bound by, any indenture, mortgage, instrument, contract,
agreement, lease or other undertaking, except this Agreement and the other
Transaction Documents to which it is a party and any agreement relating to
another securitization transaction permitted by Section 6.07; nor shall it amend
or modify the provisions of its organizational documents or issue any power of
attorney except to the Owner Trustee, the Indenture Trustee or the Servicer in
accordance with the Transaction Documents or in connection with another
securitization transaction permitted by Section 6.07.

                                       83
<PAGE>

         SECTION 6.14 SEPARATE LEGAL EXISTENCE.

         The Trust Depositor shall:

         (a)      Maintain its own deposit account or accounts, separate from
those of any Affiliate, with commercial banking institutions. The funds of the
Trust Depositor will not be diverted to any other Person or for other than
authorized uses of the Trust Depositor.

         (b)      Ensure that, to the extent that it shares the same officers or
other employees as any of its members or Affiliates, the salaries of and the
expenses related to providing benefits to such officers and other employees
shall be fairly allocated among such entities, and each such entity shall bear
its fair share of the salary and benefit costs associated with all such common
officers and employees.

         (c)      Ensure that, to the extent that it jointly contracts with any
of its members or Affiliates to do business with vendors or service providers or
to share overhead expenses, the costs incurred in so doing shall be allocated
fairly among such entities, and each such entity shall bear its fair share of
such costs. To the extent that the Trust Depositor contracts or does business
with vendors or service providers when the goods and services provided are
partially for the benefit of any other Person, the costs incurred in so doing
shall be fairly allocated to or among such entities for whose benefit the goods
and services are provided, and each such entity shall bear its fair share of
such costs. All material transactions between Trust Depositor and any of its
Affiliates shall be only on an arm's length basis.

         (d)      To the extent that the Trust Depositor and any of its members
or Affiliates have offices in the same location, there shall be a fair and
appropriate allocation of overhead costs among them, and each such entity shall
bear its fair share of such expenses.

         (e)      Conduct its affairs strictly in accordance with its
organizational documents and observe all necessary, appropriate and customary
limited liability company formalities, including, but not limited to, holding
all regular and special board of director meetings appropriate to authorize all
limited liability company action, keeping separate and accurate minutes of its
meetings, passing all resolutions or consents necessary to authorize actions
taken or to be taken, and maintaining accurate and separate books, records and
accounts, including, but not limited to, payroll and intercompany transaction
accounts.

         (f)      Take or refrain from taking, as applicable, each of the
activities specified in the "substantive consolidation" opinion of Patton Boggs
LLP, delivered on the Closing Date, upon which the conclusions expressed therein
are based.

         SECTION 6.15 LOCATION; RECORDS.

         The Trust Depositor shall (a) not move its location outside the State
of Maryland or its jurisdiction of formation outside of the State of Delaware
without thirty (30) days' prior written notice to the Owner Trustee and the
Indenture Trustee and (b) will promptly take all actions (if any) required
(including, but not limited to, all filings and other acts necessary or
advisable under the UCC of each relevant jurisdiction) in order to continue the
first priority perfected security interest of the Indenture Trustee in all
Loans.

                                       84
<PAGE>

         SECTION 6.16 LIABILITY OF TRUST DEPOSITOR.

         The Trust Depositor shall be liable in accordance herewith only to the
extent of the obligations specifically undertaken by the Trust Depositor under
this Agreement.

         SECTION 6.17 BANKRUPTCY LIMITATIONS.

         The Trust Depositor shall not, without the affirmative vote of a
majority of the managers of the Trust Depositor (which must include the
affirmative vote of at least two (2) duly appointed Independent managers) (a)
dissolve or liquidate, in whole or in part, or institute proceedings to be
adjudicated bankrupt or insolvent, (b) consent to the institution of bankruptcy
or insolvency proceedings against it, (c) file a petition seeking or consent to
reorganization or relief under any applicable federal or state law relating to
bankruptcy, (d) consent to the appointment of a receiver, liquidator, assignee,
trustee, sequestrator (or other similar official) of the limited liability
company or a substantial part of its property, (e) make a general assignment for
the benefit of creditors, (f) admit in writing its inability to pay its debts
generally as they become due, or (g) take any limited liability company action
in furtherance of the actions set forth in clauses (a) through (f) above;
provided, however, that no manager may be required by any member of the Trust
Depositor to consent to the institution of bankruptcy or insolvency proceedings
against the Trust Depositor so long as it is Solvent.

         SECTION 6.18 LIMITATION ON LIABILITY OF TRUST DEPOSITOR AND OTHERS.

         The Trust Depositor and any director or officer or employee or agent of
the Trust Depositor may rely in good faith on any document of any kind, prima
facie properly executed and submitted by any Person respecting any matters
arising hereunder. The Trust Depositor and any director or officer or employee
or agent of the Trust Depositor shall be reimbursed by the Indenture Trustee for
any liability or expense incurred by reason of the Indenture Trustee's willful
misfeasance, bad faith or gross negligence (except errors in judgment) in the
performance of its duties hereunder, or by reason of the Indenture Trustee's
material breach of the obligations and duties under this Agreement or the
Transaction Documents. The Trust Depositor shall not be under any obligation to
appear in, prosecute or defend any legal action that shall not be incidental to
its obligations under this Agreement, and that in its opinion may involve it in
any expense or liability.

         SECTION 6.19 INSURANCE POLICIES.

         Upon and after an Event of Default or Servicer Default, at the request
of the Indenture Trustee, the Trust Depositor will cause to be performed any and
all acts reasonably required to be performed to preserve the rights and remedies
of the Indenture Trustee and the Owner Trustee in any insurance policies
applicable to the Loans including, without limitation, in each case, any
necessary notifications of insurers, assignments of policies or interests
therein, and establishments of co-insured, joint loss payee and mortgagee rights
in favor of the Indenture Trustee or the Trust Depositor, respectively.

                                       85
<PAGE>

         SECTION 6.20 PAYMENTS FROM OBLIGOR LOCK-BOXES AND OBLIGOR LOCK-BOX
                      ACCOUNTS.

         The Trust Depositor agrees not to make, or permit to be made, any
change in the direction of, or instructions with respect to, any payments to be
made by an Obligor Lock-Box Bank from any Obligor Lock-Box or any Obligor
Lock-Box Account in any manner that would diminish, impair, delay or otherwise
adversely effect the timing or receipt of such payments by the Lock-Box Bank or
to change the name in which an Obligor Lock-Box or Obligor Lock-Box Account is
maintained without the prior written consent of the Indenture Trustee and with
the consent of the Majority Noteholders and the Hedge Counterparties. The Trust
Depositor further agrees to provide the Indenture Trustee promptly, but in no
case later than one (1) Business Day after the Trust Depositor's receipt, any
notice it receives that an Obligor is changing the direction of or instructions
with respect to any payments from any Obligor Lock-Box or any Obligor Lock-Box
Account or the name in which any Obligor Lock-Box or Obligor Lock-Box Account is
maintained.

                                   ARTICLE 7.

                           ESTABLISHMENT OF ACCOUNTS;
                           DISTRIBUTIONS; RESERVE FUND

         SECTION 7.01 NOTE DISTRIBUTION ACCOUNT, RESERVE FUND AND LOCK-BOXES.

         (a)      On or before the Closing Date, the Servicer shall establish
the Note Distribution Account and the Reserve Fund with and in the name of the
Indenture Trustee for the benefit of the Securityholders and the Hedge
Counterparties. The Servicer and Indenture Trustee are hereby required to ensure
that each of the Note Distribution Account and Reserve Fund is established and
maintained as an Eligible Deposit Account with a Qualified Institution. If any
institution with which any of the accounts established pursuant to this Section
7.01(a) are established ceases to be a Qualified Institution, the Servicer, or
if the Servicer fails to do so, the Indenture Trustee (as the case may be) shall
within ten (10) Business Days establish a replacement account at a Qualified
Institution after notice of such event. In no event shall the Indenture Trustee
be responsible for monitoring whether such Eligible Institution shall remain a
Qualified Institution. Each Qualified Institution maintaining an Eligible
Deposit Account shall agree in writing to comply with all instructions
originated by the Indenture Trustee or, with respect to the Principal and
Interest Account only, the Servicer directing disposition of the funds in the
Eligible Deposit Account without the further consent of the Trust Depositor.

         (b)      If the Servicer so directs (or, if the Servicer does not so
direct, the Trust Depositor has the right to direct), in writing, the Indenture
Trustee shall accept such directions as directions of the Issuer and shall
invest the amounts in the Note Distribution Account and the Reserve Fund in
Permitted Investments of the type specified in such written direction that
mature or are withdrawable not later than the next succeeding Determination
Date, except for investments in Section (vi) of the definition of Permitted
Investments. Once such funds are invested, the Indenture Trustee shall not
change the investment of such funds other than in connection with the withdrawal
or liquidation of such investments and the transfer of such funds as provided
herein on or prior to the next succeeding Determination Date. Funds in the Note
Distribution

                                       86
<PAGE>

Account and Reserve Fund not so invested must be insured to the extent and the
amount permitted by law by BIF or SAIF of the FDIC. Subject to the restrictions
herein, the Servicer or Indenture Trustee may purchase a Permitted Investment
from itself or an Affiliate with respect to investment of funds in the Trust
Accounts. Subject to the other provisions hereof, the Servicer in the case of
the Principal and Interest Account and the Indenture Trustee in the case of all
other Trust Accounts shall have sole control over each such investment and the
income thereon, and any certificate or other instrument evidencing any such
investment, if any, shall be delivered directly to the Servicer or its agent or
the Indenture Trustee or its agent, as applicable, together with each document
of transfer, if any, necessary to transfer title to such investment to the
Servicer or Indenture Trustee, as applicable, in a manner which complies with
this Section 7.01. All Investment Earnings on investments of funds in the Trust
Accounts shall be deposited in the Interest Collection Account pursuant to
Section 7.01 and distributed on the next Remittance Date pursuant to Section
7.05. The Trust Depositor and the Issuer agree and acknowledge that the Servicer
and Indenture Trustee are to have "control" (within the meaning of the UCC) of
collateral comprised of "Investment Property" (within the meaning of the UCC)
for all purposes of this Agreement. In the absence of timely written direction
from the Servicer or the Trust Depositor, the Indenture Trustee shall invest
amounts in the Note Distribution Account and Reserve Fund Account in Permitted
Investments of the type specified in clause (vi) of the definition of Permitted
Investments herein.

         (c)      The Servicer and the Originator have established, or caused to
be established, and will maintain, or caused to be maintained, various Obligor
Lock-Boxes and Obligor Lock-Box Accounts, for the deposit of the amounts
representing payments sent by Obligors with respect to certain Revolving Loans.
The Servicer and the Originator have established, or caused to be established,
and will maintain, or caused to be maintained, the Lock-Box and the Lock-Box
Account, for the deposit of the amounts representing payments sent by Obligors
and Obligor Lock-Box Banks, as applicable, with respect to Loans pledged to the
Indenture Trustee as well as with respect to loans not pledged to the Indenture
Trustee. The Servicer, as agent for the Issuer, and the Originator will cause
each Obligor Lock-Box Bank to deposit within two (2) Business Days of receipt
all Collections that have been sent to such Obligor Lock-Box Bank into the Lock
Box Account, and within two (2) Business Days of the deposit into the Lock-Box
or the Lock Box Account, the Servicer and the Originator will cause the Lock-Box
Bank to cause the amounts in the Lock Box Account to be deposited into the
Principal and Interest Account.

         SECTION 7.02 RESERVE FUND DEPOSIT.

         On the Closing Date, the Owner Trustee, on behalf of the Issuer, shall
deposit the Reserve Fund Initial Balance into the Reserve Fund from the net
proceeds of the sale of the Securities.

         SECTION 7.03 PRINCIPAL AND INTEREST ACCOUNT.

         (a)      The Servicer shall cause to be established and maintained one
or more Principal and Interest Accounts (including for each such account two (2)
subaccounts, one designated as the Interest Collection Account and the other
designated as the Principal Collection Account), in one or more Eligible Deposit
Accounts, in the form of time deposit or demand accounts, which may be
interest-bearing or such accounts may be trust accounts wherein the moneys
therein are

                                       87
<PAGE>

invested in Permitted Investments, titled "CapitalSource Finance LLC, as
Servicer, in trust for the Hedge Counterparties and the registered holders of
CapitalSource Commercial Loan Trust Notes, Series 2003-2 Class A, Class B, Class
C, Class D and Class E Notes." All funds in such Principal and Interest Accounts
not so invested shall be insured to the extent and the amount permitted by the
BIF or SAIF of the FDIC to the maximum extent provided by law. The creation of
any Principal and Interest Account shall be evidenced by a letter agreement in
the form of Exhibit E hereto. A copy of such letter agreement shall be furnished
to the Indenture Trustee, the Owner Trustee and, upon request, any
Securityholder or Hedge Counterparty. The Servicer may, upon written notice to
the Indenture Trustee, transfer any Principal and Interest Account to a
different Eligible Deposit Account.

         (b)      The Servicer and each Subservicer shall deposit without
duplication (within two (2) Business Days of receipt thereof) in the applicable
Principal and Interest Account and retain therein the following amounts received
by the Servicer (and shall segregate and deposit Interest Collections into the
Interest Collections Account and Principal Collections into the Principal
Collection Account):

                  (i)      all Principal Collections accruing and received on or
         after the applicable Cut-Off Date;

                  (ii)     all Interest Collections accruing and received on or
         after the tenth day of the month of the Closing Date (net of the
         Servicing Fee with respect to each Loan and other servicing
         compensation payable to the Servicer as permitted herein) and all
         origination and commitment fees;

                  (iii)    all Net Liquidation Proceeds (other than Insurance
         Proceeds covered under clause (iv) below);

                  (iv)     all Insurance Proceeds (other than amounts to be
         applied to restoration or repair of any related Collateral or amounts
         in excess of the Outstanding Loan Balance of the related Loan to be
         released to the Obligor in accordance with the Credit and Collection
         Policy);

                  (v)      all Released Mortgaged Property Proceeds and any
         other proceeds from any other Collateral securing the Loans (other than
         amounts released to the Obligor in accordance with the Credit and
         Collection Policy);

                  (vi)     any amounts paid in connection with the purchase or
         repurchase of any Loan;

                  (vii)    any amount required to be deposited in the Principal
         and Interest Account pursuant to Section 5.10 or Section 7.03; and

                  (viii)   the amount of any gains and interest incurred in
         connection with investments in Permitted Investments.

         (c)      The Servicer shall have no obligation to deposit into the
Principal and Interest Account any Retained Interest or Released Amounts.

                                       88
<PAGE>

         (d)      Not later than the close of business on each Determination
Date immediately preceding a Remittance Date, the Servicer will remit to the
Principal and Interest Account any Scheduled Payment Advance that the Servicer
determines to make.

         (e)      Notwithstanding Section 7.03(b), if (i) the Servicer makes a
deposit into the Principal and Interest Account in respect of a Collection of a
Loan in the Loan Pool and such Collection was received by the Servicer in the
form of a check that is not honored for any reason, or (ii) the Servicer makes a
mistake with respect to the amount of any Collection and deposits an amount that
is less than or more than the actual amount of such Collection, the Servicer
shall appropriately adjust the amount subsequently deposited into the Principal
and Interest Account to reflect such dishonored check or mistake. Any Scheduled
Payment in respect of which a dishonored check is received shall be deemed not
to have been paid.

         (f)      The foregoing requirements for deposit in the Principal and
Interest Accounts shall be exclusive, it being understood and agreed that,
without limiting the generality of the foregoing, payments with respect to the
Servicing Fee, together with the Liquidation Expenses, may not be deposited by
the Servicer in the Principal and Interest Account.

         (g)      So long as no Servicer Default shall have occurred and be
continuing, and consistent with any requirements of the Code, the Principal and
Interest Accounts shall either be maintained with an Eligible Deposit Account as
an interest-bearing account meeting the requirements set forth in Section
7.03(a), or the funds held therein may be invested by the Servicer (to the
extent practicable) in Permitted Investments, as directed in writing by the
Servicer, and, in each case, with a stated maturity (giving effect to any
applicable grace period) no later than the fourth (4th) Business Day immediately
preceding the Remittance Date next following the Due Period in which the date of
investment occurs; provided, however, that Permitted Investments shall not
include any interest-only security, any security purchased at a price in excess
of 100% of par or any security whose repayment is subject to substantial
non-credit related risk as determined by the Servicer. All Permitted Investments
must be held by or registered in the name of "CapitalSource, as Servicer, in
trust for the Hedge Counterparties and the registered holders of CapitalSource
Commercial Loan Trust Notes, Series 2003-2." Any Investment Interest Earnings on
funds held in the Principal and Interest Account shall be deemed part of the
Interest Collection Account and shall be deposited therein pursuant to Section
7.03 and distributed on the next Remittance Date pursuant to Section 7.05. The
amount of any losses incurred in connection with the investment of funds in the
Principal and Interest Account in Permitted Investments shall be deposited in
the Principal and Interest Account by the Servicer from its own funds
immediately as realized without reimbursement therefor.

         (h)      The Servicer may (and, for the purposes of clause (ii) below,
shall), at any time upon one (1) Business Day's notice to the Indenture Trustee,
make withdrawals from the Principal and Interest Account for the following
purposes:

                  (i)      to remit to the Trust Depositor, in connection with
         the transfer of a Substitute Loan to the Issuer in place of a Prepaid
         Loan, an amount equal to the Prepaid Loan Amount;

                                       89
<PAGE>

                  (ii)     to remit to the Indenture Trustee on each
         Determination Date immediately preceding a Remittance Date, for deposit
         in the Note Distribution Account, the Interest Collections and
         Principal Collections received during the immediately preceding Due
         Period less any amounts remitted to the Trust Depositor pursuant to
         clause (i) above prior to such Determination Date;

                  (iii)    prior to a Servicer Default, and subject to Section
         5.02(p), to reimburse itself for any unreimbursed Servicing Advances to
         the extent deposited in the Principal and Interest Account (and not
         netted from Scheduled Payments received from the related Loans);

                  (iv)     to withdraw any amount received from an Obligor that
         is recoverable and sought to be recovered as a voidable preference by a
         trustee in bankruptcy pursuant to the United States Bankruptcy Code in
         accordance with a final, nonappealable order of a court having
         competent jurisdiction;

                  (v)      to make investments in Permitted Investments;

                  (vi)     to withdraw any funds deposited in the Principal and
         Interest Account that were not required or permitted to be deposited
         therein or were deposited therein in error;

                  (vii)    prior to a Servicer Default, to pay itself certain
         additional servicing compensation as permitted under Section 5.11(b) of
         the Agreement;

                  (viii)   prior to (A) a payment default on the related Loan
         (and in the case of Asset Based Revolvers, a payment default shall mean
         any failure to make a payment on the date such payment is due and such
         failure continues for more than one (1) calendar day), (B) a Servicer
         Default, (C) an Event of Default, or (D) an Accelerated Amortization
         Event, with respect to Revolving Loans secured by Collateral only, to
         advance to an Obligor in a given Due Period prior to the Monthly
         Reconciliation Date an amount not to exceed the Principal Collections
         received from such Obligor during that Due Period;

                  (ix)     to purchase substitute Loans as contemplated by
         Section 2.04(a) to the extent funds have been deposited by the
         Originator for such purpose pursuant to clause (II) of the first
         sentence of Section 2.04(a); and

                  (x)      to clear and terminate the Principal and Interest
         Account upon the termination of the Agreement

         SECTION 7.04 SECURITYHOLDER DISTRIBUTIONS.

         (a)      Each Securityholder as of the related Record Date shall be
paid on the next succeeding Remittance Date by check mailed to such
Securityholder at the address for such Securityholder appearing on the Note
Register or Certificate Register or by wire transfer if such Securityholder
provides written instructions to the Indenture Trustee, or Owner Trustee,
respectively, at least (10) ten days prior to such Remittance Date, which
instructions may be in the form of a standing order.

                                       90
<PAGE>

         (b)      The Indenture Trustee shall serve as the Paying Agent
hereunder and shall make the payments to the Securityholder required hereunder.
The Indenture Trustee hereby agrees that all amounts held by it for payment
hereunder will be held in trust for the benefit of the Securityholder.

         SECTION 7.05 ALLOCATIONS AND DISTRIBUTIONS.

         (a)      On each Determination Date prior to the occurrence of an Event
of Default, a Servicer Default, an Accelerated Amortization Event or the
occurrence and continuance of a Class A Trigger, a Class B Trigger, a Class C
Trigger or a Class D Trigger, (i) the Indenture Trustee shall deposit into the
Note Distribution Account all funds on deposit in the Reserve Fund and (ii) the
Servicer shall instruct the Indenture Trustee in writing to withdraw, and on the
related Remittance Date the Indenture Trustee shall withdraw from the Note
Distribution Account (A) the Interest Collections and (B) all amounts deposited
therein from the Reserve Fund to make the following payments. The payments
listed below will be made only to the extent there are sufficient amounts
available on the Remittance Date. Payments will be made in the order of priority
listed below. With respect to pro rata payments of principal as described
herein, payments shall be made pro rata based on the respective original
principal amounts of the class of Notes with respect to which such payments are
made.

         First, pro rata, based on the amounts owed to such Persons under this
clause First, to the Hedge Counterparties, any Net Trust Hedge Payments for the
current and any prior Remittance Dates, owing to the Hedge Counterparties under
Hedge Agreements (other than Hedge Breakage Costs), together with interest
accrued thereon;

         Second, to the Indenture Trustee, the Backup Servicer and the Owner
Trustee, any amounts owed to such parties under the Transaction Documents for
fees and expenses, other than for fees, expenses and other amounts related to
indemnification; provided, however, that in no event shall the amounts payable
pursuant to this clause Second (i) to the Indenture Trustee and the Backup
Servicer, in the aggregate, exceed $5,000 for any twelve (12) month period
(excluding amounts paid as part of the Indenture Trustee Fee and the Backup
Servicer Fee), (ii) to the Owner Trustee, exceed $5,000 for any twelve (12)
month period (excluding amounts paid as part of the Owner Trustee Fee) and (iii)
if a Successor Servicer is being appointed, to the Indenture Trustee for costs
and expenses associated with that appointment, exceed $100,000 in the aggregate
for any given servicer transfer;

         Third, to the Servicer, from Interest Collections received from the
specific Loan for which Scheduled Payment Advances were made, reimbursement for
the amount of any such Scheduled Payment Advances, relating to interest on such
Loans;

         Fourth, to the Servicer, its Servicing Fee for the preceding Due
Period, together with any amounts in respect of the Servicing Fee that were due
in respect of prior Due Periods that remain unpaid;

         Fifth, to the Holders of the Class A Notes, the Class A Interest Amount
for the related Interest Accrual Period and any related unpaid Class A Interest
Shortfall with respect to prior

                                       91
<PAGE>

Remittance Dates, together with interest on any unpaid Class A Interest
Shortfall at the then applicable Class A Note Interest Rate;

         Sixth, to the Holders of the Class B Notes, the Class B Interest Amount
for the related Interest Accrual Period and any related unpaid Class B Interest
Shortfall with respect to prior Remittance Dates, together with interest on any
unpaid Class B Interest Shortfall at the then applicable Class B Note Interest
Rate;

         Seventh, to the Holders of the Class C Notes, the Class C Interest
Amount for the related Interest Accrual Period and any related unpaid Class C
Interest Shortfall with respect to prior Remittance Dates, together with
interest on any unpaid Class C Interest Shortfall at the then applicable Class C
Note Interest Rate;

         Eighth, to the holders of the Class D Notes, the Class D Interest
Amount for the related Interest Accrual Period and any related unpaid Class D
Interest Shortfall with respect to prior Remittance Dates, together with
interest on any unpaid Class D Interest Shortfall at the then applicable Class D
Note Interest Rate;

         Ninth, to the Reserve Fund an amount, if any, which, when so deposited,
causes the balance of the Reserve Fund to equal three (3) times the sum of the
Class A Interest Amount, the Class B Interest Amount, the Class C Interest
Amount and the Class D Interest Amount due on the next Remittance Date;

         Tenth, an amount equal to the Additional Principal Amount to be paid as
follows: (i) prior to the occurrence of a Performance Trigger Event, to the
holders of the Class A Notes, the Class B Notes, the Class C Notes and the Class
D Notes pro rata in reduction of their respective Outstanding Principal
Balances, until the Additional Principal Amount is reduced to zero; and (ii) on
and after the occurrence of a Performance Trigger Event, to the holders of the
Class A Notes, the Class B Notes, the Class C Notes and the Class D Notes,
sequentially and in reduction of their respective Outstanding Principal
Balances, until the Additional Principal Amount is reduced to zero;

         Eleventh, to the Reserve Fund an amount, if any, which, when so
deposited, causes the balance of the Reserve Fund to equal the sum of the amount
described in clause Ninth above plus the Outstanding Loan Balance of each
Delinquent Loan;

         Twelfth, to the Holders of the Class B Notes, the Class B Accrued
Payable, if any;

         Thirteenth, to the Holders of the Class C Notes, the Class C Accrued
Payable, if any;

         Fourteenth, to the Holders of the Class D Notes, the Class D Accrued
Payable, if any;

         Fifteenth, to the extent not paid by the Originator, any amounts due in
respect of listing the Class A Notes, the Class B Notes, the Class C Notes and
the Class D Notes on the Irish Stock Exchange;

         Sixteenth, to the Servicer to the extent not reimbursed pursuant to
clause Third above, reimbursement for the amount of any Scheduled Payment
Advance relating to interest on Loans;

                                       92
<PAGE>

         Seventeenth, pro rata, based on the amounts owed to such Persons under
this clause Seventeenth, to the Hedge Counterparties, any unpaid Hedge Breakage
Costs, together with interest accrued thereon;

         Eighteenth, pro rata, based on the amounts owed to such Persons under
this clause Eighteenth, to the Indenture Trustee, the Backup Servicer and the
Owner Trustee, to the extent not paid pursuant to clause Second due to the
limitations set forth therein, amounts owed to such parties for fees and
expenses and other amounts, including such amounts related to indemnification
and, to a Successor Servicer, any Additional Servicing Fee; and

         Nineteenth, to the Owner Trustee for payment to the Holders of the
Certificates, any remaining Interest Collections.

         (b)      On each Remittance Date on and after the occurrence of an
Event of Default, Hedge Breakage Costs in an aggregate amount not to exceed
$500,000 shall be payable under clause First of Section 7.05(a), and on each
Remittance Date on and after the occurrence of an Event of Default, a Servicer
Default, an Accelerated Amortization Event or the occurrence and continuance of
a Class A Trigger, a Class B Trigger, a Class C Trigger or a Class D Trigger,
all amounts remaining after clause Eighth of Section 7.05(a) shall be treated as
Principal Collections and distributed in accordance with Section 7.05(d).

         (c)      On each Determination Date prior to the occurrence of a
Performance Trigger Event, the Servicer shall instruct the Indenture Trustee in
writing to withdraw, and on the Remittance Date the Indenture Trustee will
follow the instructions to withdraw, the Principal Collections and all other
funds available for principal distributions on deposit in the Note Distribution
Account, to the extent there are sufficient funds, to make the following
payments, in the order of priority listed below. With respect to pro rata
payments of principal as described herein, payments shall be made pro rata based
on the respective original principal amounts of the class of Notes with respect
to which such payments are made.

         First, to the Servicer, from Principal Collections received from the
specific Loans for which Scheduled Payment Advances were made, reimbursement for
the amount of any such Scheduled Payment Advances, relating to principal on such
Loans;

         Second, pro rata, to the Holders of the Class A Notes, the Class B
Notes, the Class C Notes, the Class D Notes and the Class E Note, until the
Outstanding Principal Balances of such Notes are reduced to zero;

         Third, to the Servicer, to the extent not reimbursed pursuant to clause
First above, reimbursement for the amount of any Scheduled Payment Advance,
relating to the principal on the Loans;

         Fourth, pro rata, based upon the amounts owed to such Persons under
this clause Fourth, any unpaid Hedge Breakage Costs, together with interest
accrued thereon;

         Fifth, pro rata, based upon the amounts owed to such Persons under this
clause Fifth, to the Indenture Trustee, the Backup Servicer and the Owner
Trustee, to the extent not previously

                                       93
<PAGE>

paid, amounts owed to such parties for fees and expenses and other amounts,
including such amounts related to indemnification and, to a Successor Servicer,
any Additional Servicing Fee;

         Sixth, to the extent not paid by the Originator, any amounts due in
respect of listing the Class A Notes, the Class B Notes, the Class C Notes and
the Class D Notes on the Irish Stock Exchange; and

         Seventh, to the Owner Trustee for payment to the Holders of the
Certificates, any remaining Principal Collections.

         (d)      On each Determination Date on and after the occurrence of a
Performance Trigger Event, the Servicer shall instruct the Indenture Trustee in
writing to withdraw, and on the Remittance Date the Indenture Trustee will
follow the instructions to withdraw, the Principal Collections and all other
funds available for principal distributions on deposit in the Note Distribution
Account, to the extent there are sufficient funds, to make the following
payments, in the order of priority listed below.

         First, to the Servicer, from Principal Collections received from the
specific Loans for which Scheduled Payment Advances were made, reimbursement for
the amount of any such Scheduled Payment Advances, relating to principal on such
Loans;

         Second, to the Holders of the Class A Notes until the Outstanding
Principal Balance of the Class A Notes is reduced to zero;

         Third, to the Holders of the Class B Notes, the Class B Accrued
Payable, if any;

         Fourth, to the Holders of the Class B Notes, until the Outstanding
Principal Balance of the Class B Notes is reduced to zero;

         Fifth, to the Holders of the Class C Notes, the Class C Accrued
Payable, if any;

         Sixth, to the Holders of the Class C Notes until the Outstanding
Principal Balance of the Class C Notes is reduced to zero;

         Seventh, to the Holders of the Class D Notes, the Class D Accrued
Payable, if any;

         Eighth, to the Holders of the Class D Notes, until the Outstanding
Principal Balance of the Class D Notes is reduced to zero;

         Ninth, to the Servicer, to the extent not reimbursed pursuant to clause
First above, reimbursement for the amount of any Scheduled Payment Advance,
relating to the principal on the Loans;

         Tenth, pro rata, based upon the amounts owed to such Persons under this
clause Tenth, any unpaid Hedge Breakage Costs, together with interest accrued
thereon;

         Eleventh, pro rata, based upon the amounts owed to such Persons under
this clause Eleventh, to the Indenture Trustee, the Backup Servicer and the
Owner Trustee, to the extent not

                                       94
<PAGE>

previously paid, amounts owed to such parties for fees and expenses and other
amounts, including such amounts related to indemnification and, to a Successor
Servicer, any Additional Servicing Fee;

         Twelfth, to the extent not paid by the Originator, any amounts due in
respect of listing the Class A Notes, the Class B Notes, the Class C Notes and
the Class D Notes on the Irish Stock Exchange;

         Thirteenth, to the Holders of the Class E Note until the Outstanding
Principal Balance of the Class E Note is reduced to zero; and

         Fourteenth, to the Owner Trustee for payment to the Holders of the
Certificate, any remaining Principal Collections.

         SECTION 7.06 DETERMINATION OF LIBOR.

         (a)      The Indenture Trustee will determine the interest rate for
each Interest Accrual Period by determining the London interbank offered rate
("LIBOR") for deposits in U.S. Dollars for a period of one (1) month (the
"One-Month Index Maturity") which appears on Telerate Page 3750 as of 11:00
a.m., London time, on the day that is two (2) London Banking Days preceding that
Interest Accrual Period ("LIBOR Determination Date"). If such rate does not
appear on Telerate Page 3750 on the related LIBOR Determination Date, the rate
for that Interest Accrual Period will be determined as if the parties had
specified "USD-LIBOR-Reference Banks" as the applicable rate.
"USD-LIBOR-Reference Banks" means that the interest rate for an Interest Accrual
Period will be determined on the basis of the rates at which deposits in U.S.
Dollars are offered by the Reference Banks at approximately 11:00 a.m., London
time, on the related LIBOR Determination Date to prime banks in the London
interbank market for the One-Month Index Maturity commencing on the beginning of
that Interest Accrual Period and in a Representative Amount. The Indenture
Trustee will request the principal London office of each of the Reference Banks
to provide a quotation of its rate. If at least two (2) such quotations are
provided, the rate for that Interest Accrual Period will be the arithmetic mean
of the quotations. If fewer than two (2) quotations are provided as requested,
the rate for that Interest Accrual Period will be the arithmetic mean of the
rates quoted by major banks in New York City, selected by the Indenture Trustee,
at 11:00 a.m. New York City time, on the beginning of that Interest Accrual
Period for loans in U.S. Dollars to leading European banks for the One-Month
Index Maturity commencing at the beginning of that Interest Accrual Period and
in a Representative Amount.

         (b)      The establishment of LIBOR on the applicable London Banking
Day by the Indenture Trustee and the Indenture Trustee's subsequent calculation
of the rates of interest applicable to the Notes for the related Remittance Date
shall, in the absence of manifest error, be final and binding. Each such rate of
interest may be obtained by telephoning the Indenture Trustee at (612) 667-8058.

         SECTION 7.07 MONTHLY RECONCILIATION.

         (a)      Except as set forth in Section 7.07(b), on each Business Day
during each Due Period that Principal Collections are received in the Principal
Collection Account with respect to

                                       95
<PAGE>

any Loan in the Loan Pool, the Servicer will determine the Outstanding Loan
Balance and the principal amount of the portion of such Loan not owned by the
Issuer (if any) with respect to such Loan.

         (b)      Prior to (i) a payment default on the related Loan (and in the
case of Asset Based Revolvers, a payment default shall mean any failure to make
a payment on the date such payment is due and such failure continues for more
than one (1) calendar day), (ii) a Servicer Default, (iii) an Event of Default
or (iv) an Accelerated Amortization Event, on each Monthly Reconciliation Date,
the Servicer will determine the Outstanding Loan Balance and principal amount of
the portion of such Loan not owned by the Issuer (if any) with respect to each
Revolving Loan secured by Collateral (but specifically excluding any Revolving
Loan that is not secured by any Collateral) in the Loan Pool, and on and as of
such date will determine the net effect of the Principal Collections received
from, and payments from the Principal Collection Account representing new
advances made to, the related Obligor during such Due Period. Notwithstanding
the foregoing, the Servicer will maintain the underlying data of all Principal
Collections received and payments or advances made with respect to any Revolving
Loan secured by Collateral from the Principal Collection Account on each day
during each Due Period, and shall make such underlying data available pursuant
to and in accordance with the provisions of Section 9.03.

                                   ARTICLE 8.

                       SERVICER DEFAULT; SERVICER TRANSFER

         SECTION 8.01 SERVICER DEFAULT.

"Servicer Default" means the occurrence of any of the following:

         (a)      any failure by the Servicer to remit when due any payment
required to be made under the terms of this Agreement or the other Transaction
Documents, it being understood that the Servicer shall not be responsible for
the failure of either the Owner Trustee or the Indenture Trustee to remit funds
that were received by the Owner Trustee or the Indenture Trustee from the
Servicer in accordance with this Agreement or the other Transaction Documents;
or

         (b)      failure by the Servicer duly to observe or perform, in any
material respect, any other covenants, obligations or agreements of the Servicer
set forth in this Agreement or the other Transaction Documents, or any
representation or warranty of the Servicer made in this Agreement or the other
Transaction Documents or in any certificate or other writing delivered thereto
or in connection therewith proves to have been incorrect when made, which
failure or breach has a material adverse effect on the rights of the Noteholders
or the Hedge Counterparties and continues unremedied for a period of thirty (30)
days (if such failure or breach can be cured) after the first to occur of (i)
the date on which written notice of such failure requiring the same to be
remedied shall have been given to a Responsible Officer of the Servicer by the
Indenture Trustee, or a Responsible Officer of the Servicer and the Indenture
Trustee by any Securityholder or Hedge Counterparty, and (ii) the date on which
a Responsible Officer of the Servicer receives actual knowledge of such failure
or breach; or

                                       96
<PAGE>

         (c)      a decree or order of a court or agency or supervisory
authority having jurisdiction for the appointment of a conservator or receiver
or liquidator in any Insolvency Proceedings, or for the winding-up or
liquidation of its affairs, shall have been entered against the Servicer and
such decree or order shall have remained in force, undischarged or unstayed for
a period of thirty (30) days; or

         (d)      the Servicer shall consent to the appointment of a conservator
or receiver or liquidator in any Insolvency Proceedings of or relating to the
Servicer or of or relating to all or substantially all of the Servicer's
property; or

         (e)      the Servicer shall admit in writing its inability to pay its
debts as they become due, file a petition to take advantage of any applicable
Insolvency Laws, make an assignment for the benefit of its creditors, or
voluntarily suspend payment of its obligations; or

         (f)      without the consent of the Majority Noteholders or the Hedge
Counterparties, the Servicer agrees or consents to, or otherwise permits to
occur, any amendment, modification, change, supplement or rescission of or to
the Servicer or the Credit and Collection Policy, in whole or in part, in any
manner that would have a material adverse effect on the Loans; or

         (g)      failure by the Servicer to observe or perform the Credit and
Collection Policy regarding the servicing of the Loans in any manner that would
have a material adverse effect on the Loans.

         SECTION 8.02 SERVICER TRANSFER.

         (a)      If a Servicer Default has occurred and is continuing, the
Majority Noteholders may, by written notice (a "Termination Notice") delivered
to the parties hereto and each of the Hedge Counterparties, terminate all (but
not less than all) of the Servicer's management, administrative, servicing,
custodial and collection functions; provided, however, no Termination Notice
shall be required with respect to any Servicer Default described under Section
8.01(c), Section 8.01(d) and Section 8.01(e).

         (b)      Upon delivery of the notice required by Section 8.02(a) (or,
if later, on a date designated therein), and on the date that a Successor
Servicer shall have been appointed pursuant to Section 8.03 (such appointment
being herein called a "Servicer Transfer"), all rights, benefits, fees,
indemnities, authority and power of the Servicer under this Agreement, whether
with respect to the Loans, the Loan Files or otherwise, shall pass to and be
vested in such successor (the "Successor Servicer") pursuant to and under this
Section 8.02; and, without limitation, the Successor Servicer is authorized and
empowered to execute and deliver on behalf of the Servicer, as attorney-in-fact
or otherwise, any and all documents and other instruments, and to do any and all
acts or things necessary or appropriate to effect the purposes of such notice of
termination. The Servicer agrees to cooperate with the Successor Servicer in
effecting the termination of the responsibilities and rights of the Servicer
hereunder, including, without limitation, the transfer to the Successor Servicer
for administration by it of all cash amounts which shall at the time be held by
the Servicer for deposit, or have been deposited by the Servicer, in the
Principal and Interest Account, or for its own account in connection with its
services hereafter or thereafter received with respect to the Loans. The
Servicer shall transfer to

                                       97
<PAGE>

the Successor Servicer (i) all records held by the Servicer relating to the
Loans in such electronic form as the Successor Servicer may reasonably request
and (ii) any Loan Files in the Servicer's possession. In addition, the Servicer
shall permit access to its premises (including all computer records and
programs) to the Successor Servicer or its designee, and shall pay the
reasonable transition expenses of the Successor Servicer. Upon a Servicer
Transfer, the Successor Servicer shall also be entitled to receive the Servicing
Fee for performing the obligations of the Servicer. Any indemnities provided in
this Agreement or the other Transaction Documents in favor of the Servicer and
any fees, costs, expenses, Servicing Advances or Scheduled Payment Advances
which have accrued and/or are unpaid to the Servicer shall survive the
resignation or termination of the Servicer.

         SECTION 8.03 APPOINTMENT OF SUCCESSOR SERVICER; RECONVEYANCE; SUCCESSOR
                      SERVICER TO ACT.

         (a)      Upon delivery of the notice required by Section 8.02(a) (or,
if later, on a date designated therein), the Servicer shall continue to perform
all servicing functions under this Agreement until the date specified in the
Termination Notice or, if no such date is specified, until a date mutually
agreed by the Servicer and the Indenture Trustee. The Indenture Trustee shall as
promptly as possible after the giving of or receipt of a Termination Notice,
appoint a Successor Servicer, which shall be the Backup Servicer, in accordance
with Section 5.15(c), and named Successor Servicer shall accept its appointment
by a written assumption in a form acceptable to the Indenture Trustee and Owner
Trustee. If within sixty (60) days of delivery of a Termination Notice a
Successor Servicer is not appointed and the Servicer shall have yet to cure the
Servicer Default, then the Indenture Trustee shall offer the Trust Depositor,
and the Trust Depositor shall offer the Originator, the right to accept
retransfer of all the Loan Assets, and such parties may accept retransfer of
such Loan Assets in consideration of the Trust Depositor's delivery to the
Principal and Interest Account on or prior to the next upcoming Remittance Date
of a sum equal to the Aggregate Outstanding Principal Balance of all Securities
(other than the Certificates) then outstanding, together with accrued and unpaid
interest thereon through such date of deposit and all other amounts due and
owing to any Person under the Transaction Documents, including amounts owing to
each Hedge Counterparty, including Hedge Breakage Costs, it being a condition
precedent to such retransfer that all Hedge Transactions then outstanding under
any Hedge Agreements then in effect shall be terminated and all amounts payable
to the Hedge Counterparties, including Hedge Breakage Costs, upon such
termination shall be paid in full; provided, that, the Indenture Trustee, if so
directed by the Majority Noteholders in writing, need not accept and effect such
reconveyance in the absence of evidence (which may include valuations of an
investment bank or similar entity) reasonably acceptable to such Indenture
Trustee or Majority Noteholders that such retransfer would not constitute a
fraudulent conveyance of the Trust Depositor or the Originator.

         (b)      The Backup Servicer may, in its discretion, or shall, if it is
unable to so act or if the Majority Noteholders request in writing to the Backup
Servicer, appoint, or petition a court of competent jurisdiction to appoint, any
established servicing institution having a net worth of not less than
$50,000,000 as the Successor Servicer in the assumption of all or any part of
the responsibilities, duties or liabilities of the Servicer.

                                       98
<PAGE>

         (c)      As compensation, any Successor Servicer (including, without
limitation, the Backup Servicer) so appointed shall be entitled to receive the
Servicing Fee, together with any other servicing compensation in the form of
assumption fees, late payment charges or otherwise as provided herein that
accrued prior thereto; including, without limitation, all reasonable costs
(including reasonable attorneys' fees) incurred in connection with transferring
the servicing obligations under the Agreement and amending the Agreement to
reflect such transfer.

         (d)      In the event the Backup Servicer is required to solicit bids,
the Backup Servicer shall solicit, by public announcement, bids from banks and
mortgage servicing institutions meeting the qualifications set forth above. Such
public announcement shall specify that the Successor Servicer shall be entitled
to the full amount of the Servicing Fee as servicing compensation, together with
the other servicing compensation in the form of assumption fees, late payment
charges or otherwise that accrued prior thereto. Within thirty (30) days after
any such public announcement, the Backup Servicer shall negotiate and effect the
sale, transfer and assignment of the servicing rights and responsibilities
hereunder to the qualified party submitting the highest qualifying bid. The
Backup Servicer shall deduct from any sum received by the Backup Servicer from
the successor to the Servicer in respect of such sale, transfer and assignment
all costs and expenses of any public announcement and of any sale, transfer and
assignment of the servicing rights and responsibilities hereunder and the amount
of any unreimbursed Servicing Advances. After such deductions, the remainder of
such sum shall be paid by the Backup Servicer to the Servicer at the time of
such sale, transfer and assignment to the Servicer's successor. The Backup
Servicer and such successor shall take such action, consistent with the
Agreement, as shall be necessary to effectuate any such succession. Neither the
Backup Servicer nor any other Successor Servicer shall be held liable by reason
of any failure to make, or any delay in making, any distribution hereunder or
any portion thereof caused by (i) the failure of the Servicer to deliver, or any
delay in delivering, cash, documents or records to it, or (ii) restrictions
imposed by any regulatory authority having jurisdiction over the Servicer
hereunder. No appointment of a successor to the Servicer shall be effective
until written notice of such proposed appointment shall have been provided by
the Indenture Trustee to each Securityholder and each Hedge Counterparty and the
Backup Servicer shall have consented thereto. The Backup Servicer shall not
resign as Servicer until a Successor Servicer has been appointed and accepted
such appointment.

         (e)      On or after a Servicer Transfer, the Successor Servicer shall
be the successor in all respects to the Servicer in its capacity as servicer
under this Agreement and the transactions set forth or provided for herein and
shall be subject to all the responsibilities, duties and liabilities relating
thereto placed on the Servicer by the terms and provisions hereof, and the
terminated Servicer shall be relieved of such responsibilities, duties and
liabilities arising after such Servicer Transfer; provided, however, that (i)
the Successor Servicer will not assume any obligations of the Servicer described
in Section 8.02 and (ii) the Successor Servicer shall not be liable for any acts
or omissions of the Servicer occurring prior to such Servicer Transfer or for
any breach by the Servicer of any of its representations and warranties
contained herein or in any related document or agreement. Notwithstanding
anything else herein to the contrary, in no event shall the Indenture Trustee or
the Backup Servicer be liable for any Servicing Fee or for any differential in
the amount of the servicing fee paid hereunder and the amount necessary to
induce any Successor Servicer to act as Successor Servicer under this Agreement
and the transactions set forth or provided for herein, including any Additional
Servicing Fee. The Owner

                                       99
<PAGE>

Trustee, Securityholders and the Indenture Trustee and such successor shall take
such action, consistent with this Agreement, as shall be necessary to effectuate
any such succession. To the extent the terminated Servicer has made Servicing
Advances, it shall be entitled to reimbursement of the same notwithstanding its
termination hereunder, to the same extent as if it had continued to service the
Loans hereunder.

         SECTION 8.04 NOTIFICATION TO SECURITYHOLDERS AND HEDGE COUNTERPARTIES.

         (a)      Promptly following the occurrence of any Servicer Default, the
Servicer shall give written notice thereof to the Trustees, the Trust Depositor
and each Rating Agency at the addresses described in Section 13.04 hereof, to
the Noteholders and Certificateholder at their respective addresses appearing on
the Note Register and the Certificate Register, respectively, and to each Hedge
Counterparty at the address set forth in the register kept by the Issuer, as
provided under the Indenture.

         (b)      Within ten (10) days following any termination of the Servicer
or appointment of a Successor Servicer pursuant to this ARTICLE 8, the Indenture
Trustee shall give written notice thereof to each Rating Agency and the Trust
Depositor at the addresses described in Section 13.04 hereof, to the Noteholders
and Certificateholder at their respective addresses appearing on the Note
Register and the Certificate Register, respectively, and to each Hedge
Counterparty at the address set forth for such party in the register kept by the
Issuer, as provided under the Indenture.

         SECTION 8.05 EFFECT OF TRANSFER.

         (a)      After a Servicer Transfer, the terminated Servicer shall have
no further obligations with respect to the management, administration,
servicing, custody or collection of the Loans and the Successor Servicer
appointed pursuant to Section 8.03 shall have all of such obligations, except
that the terminated Servicer will transmit or cause to be transmitted directly
to the Successor Servicer for its own account, promptly on receipt and in the
same form in which received, any amounts (properly endorsed where required for
the Successor Servicer to collect them) received as payments upon or otherwise
in connection with the Loans.

         (b)      A Servicer Transfer shall not affect the rights and duties of
the parties hereunder (including but not limited to the indemnities of the
Servicer) other than those relating to the management, administration,
servicing, custody or collection of the Loans.

         SECTION 8.06 DATABASE FILE.

         Upon reasonable request by the Indenture Trustee or the Backup
Servicer, the Servicer will provide the Successor Servicer with a magnetic tape
or Microsoft Excel or similar spreadsheet file containing the database file for
each Loan (a) as of the Cut-Off Date, (b) the Subsequent Cut-Off Dates, (c)
thereafter, as of the last day of the preceding Due Period on the Determination
Date prior to a Servicer Default and (d) on and as of the Business Day before
the actual commencement of servicing functions by the Successor Servicer
following the occurrence of a Servicer Default.

                                      100
<PAGE>

         SECTION 8.07 WAIVER OF DEFAULTS.

         The Majority Noteholders may, on behalf of all the Securityholders, and
subject to satisfying the Rating Agency Condition, waive any events permitting
removal of the Servicer pursuant to this ARTICLE 8; provided, however, that the
Majority Noteholders may not waive a default in making a required distribution
to the Hedge Counterparties without the consent of the Hedge Counterparties or
on a Note without the consent of each holder of such Note. Upon any waiver or
cure of a past default, such default shall cease to exist, and any Servicer
Default or Event of Default arising therefrom shall be deemed to have been
remedied for every purpose of this Agreement. No such waiver or cure shall
extend to any subsequent or other default or impair any right consequent thereto
except to the extent expressly so waived. No such waivers shall affect any Hedge
Transaction that has been terminated in accordance with its terms.

         SECTION 8.08 RESPONSIBILITIES OF THE SUCCESSOR SERVICER.

         (a)      The Successor Servicer will not be responsible for delays
attributable to the Servicer's failure to deliver information, defects in the
information supplied by the Servicer or other circumstances beyond the control
of the Successor Servicer.

         (b)      The Successor Servicer will make arrangements with the
Servicer for the prompt and safe transfer of, and the Servicer shall provide to
the Successor Servicer, all necessary servicing files and records, including (as
deemed necessary by the Successor Servicer at such time): (i) microfiche loan
documentation, (ii) servicing system tapes, (iii) Loan payment history, (iv)
collections history and (v) the trial balances, as of the close of business on
the day immediately preceding conversion to the Successor Servicer, reflecting
all applicable Loan information. The current Servicer shall be obligated to pay
the costs associated with the transfer of the servicing files and records to the
Successor Servicer.

         (c)      The Successor Servicer shall have no responsibility and shall
not be in default hereunder nor incur any liability for any failure, error,
malfunction or any delay in carrying out any of its duties under this Agreement
if any such failure or delay results from the Successor Servicer acting in
accordance with information prepared or supplied by a Person other than the
Successor Servicer or the failure of any such Person to prepare or provide such
information. The Successor Servicer shall have no responsibility, shall not be
in default and shall incur no liability (i) for any act or failure to act by any
third party, including the Servicer, the Trust Depositor or the Trustees or for
any inaccuracy or omission in a notice or communication received by the
Successor Servicer from any third party or (ii) which is due to or results from
the invalidity, unenforceability of any Loan with applicable law or the breach
or the inaccuracy of any representation or warranty made with respect to any
Loan.

         (d)      If the Indenture Trustee or any other Successor Servicer
assumes the role of Successor Servicer hereunder, such Successor Servicer shall
be entitled to the benefits of (and subject to the provisions of) Section 5.02
concerning delegation of duties to subservicers.

         SECTION 8.09 RATING AGENCY CONDITION FOR SERVICER TRANSFER.

         Notwithstanding the foregoing provisions relating to a Servicer
Transfer, no Servicer Transfer shall be effective hereunder unless prior written
notice thereof shall have been given to

                                      101
<PAGE>

the Rating Agencies, and the Rating Agency Condition shall have been satisfied
with respect thereto.

         SECTION 8.10 APPOINTMENT OF SUCCESSOR BACKUP SERVICER; SUCCESSOR BACKUP
                      SERVICER TO ACT.

         (a)      The Backup Servicer may be removed, with or without cause, by
the Majority Noteholders or the Indenture Trustee, by notice given in writing to
the Backup Servicer (the "Backup Servicer Termination Notice"). The Backup
Servicer shall continue to perform all backup servicing functions under this
Agreement until the date specified in the Backup Servicer Termination Notice or,
if no such date is specified, until a date mutually agreed by the Backup
Servicer and the Indenture Trustee. The Indenture Trustee shall as promptly as
possible after the giving of a Backup Servicer Termination Notice, to appoint a
Successor Backup Servicer (the "Successor Backup Servicer") and such Successor
Backup Servicer shall accept its appointment by a written assumption in a form
acceptable to the Indenture Trustee and Owner Trustee.

         (b)      In the event that a Successor Backup Servicer has not been
appointed and has not accepted its appointment at the time when the then Backup
Servicer has ceased to act as Backup Servicer, the Indenture Trustee shall
petition a court of competent jurisdiction to appoint any established financial
institution having a net worth of at least $50,000,000 and whose regular
business includes the backup servicing of loans similar to the Loans as the
Successor Backup Servicer hereunder and the Successor Backup Servicer shall be
the successor in all respects to the Backup Servicer in its capacity as Backup
Servicer under this Agreement and the transactions set forth or provided for
herein and shall be subject to all the responsibilities, duties and liabilities
relating thereto placed on the Backup Servicer by the terms and provisions
hereof, and the terminated Backup Servicer shall be relieved of such
responsibilities, duties and liabilities arising after such backup servicer
transfer (the "Backup Servicer Transfer"); provided, however, that the Successor
Backup Servicer shall not be liable for any acts or omissions of the Backup
Servicer occurring prior to such Backup Servicer Transfer or for any breach by
the Backup Servicer of any of its representations and warranties contained
herein or in any related document or agreement. As compensation therefor, the
Successor Backup Servicer shall be entitled to receive reasonable compensation
equal to the monthly Backup Servicing Fee. Notwithstanding anything else herein
to the contrary, in no event shall the Indenture Trustee or the Servicer be
liable for any Backup Servicing Fee or for any differential in the amount of the
backup servicing fee paid hereunder and the amount necessary to induce any
Successor Backup Servicer to act as Backup Servicer under this Agreement and the
transactions set forth or provided for herein. The Owner Trustee,
Securityholders and the Indenture Trustee and such successor shall take such
action, consistent with this Agreement, as shall be necessary to effectuate any
such succession.

                                   ARTICLE 9.

                                    REPORTS

         SECTION 9.01 MONTHLY REPORTS.

         With respect to each Remittance Date and the related Due Period, the
Servicer will provide to each Trustee, the Backup Servicer, each Rating Agency,
each Hedge Counterparty

                                      102
<PAGE>

and WCM, on the related Determination Date, a monthly statement (a "Monthly
Report") substantially in the form of Exhibit H hereto with respect to the
preceding Due Period.

         SECTION 9.02 OFFICER'S CERTIFICATE.

         Each Monthly Report delivered pursuant to Section 9.01 shall be
accompanied by a certificate of a Responsible Officer of the Servicer certifying
the accuracy of the Monthly Report and that no Servicer Default or event that
with notice or lapse of time or both would become a Servicer Default has
occurred, or if such event has occurred and is continuing, specifying the event
and its status.

         SECTION 9.03 OTHER DATA.

         In addition, the Servicer shall, upon the request of any Trustees, any
Hedge Counterparty, the Backup Servicer, or any Rating Agency, furnish such
Trustee, Hedge Counterparty, Rating Agency or the Backup Servicer, as the case
may be, such underlying data used to generate a Monthly Report as may be
reasonably requested. The Servicer will also forward to the Indenture Trustee,
the Owner Trustee, each Hedge Counterparty, each Rating Agency and WCM (a)
within sixty (60) days after each calendar quarter (except the fourth calendar
quarter), commencing with the quarter ending March 31, 2004, the unaudited
quarterly financial statements of the Servicer and (b) within ninety (90) days
after each fiscal year of the Servicer, commencing with the fiscal year ending
December 31, 2003, the audited annual financial statements of the Servicer,
together with the related report of the independent accountants to the Servicer.
On the Remittance Date following the receipt of each such financial statements
and report, the Indenture Trustee will forward to each Noteholder of record a
copy of such financial statements and report.

         SECTION 9.04 ANNUAL REPORT OF ACCOUNTANTS.

         The Servicer shall cause a firm of nationally recognized independent
certified public accountants (the "Independent Accountants"), who may also
render other services to the Servicer or its Affiliates, to deliver to the
Indenture Trustee, the Owner Trustee, each Hedge Counterparty, the Backup
Servicer and each Rating Agency, on or before March 31 of each year, beginning
on March 31, 2005, a report addressed to the Board of Managers of the Servicer,
the Indenture Trustee and the Owner Trustee indicating that (a) with respect to
the twelve (12) months ended the immediately preceding December 31, to the
effect that such Independent Accountants have audited the financial statements
of the Servicer, that as part of that audit, nothing came to the attention of
such Independent Accountants that causes them to believe that the Servicer was
not in compliance with any of the terms, covenants, provisions or conditions of
the relevant sections of this Agreement, insofar as they relate to accounting
matters, except for such exceptions as such Independent Accountants shall
believe to be immaterial and such other exceptions as shall be set forth in such
report, (b) in connection with the Independent Accountants' audit of the
Servicer, there were no exceptions or errors in records related to Loans
serviced by the Servicer, except for such exceptions as such Independent
Accountants shall believe to be immaterial and such other exceptions as shall be
set forth in such report, (c) the payment testing for Asset Based Revolvers has
been reviewed and such testing is in compliance with the terms of the related
Required Loan Documents and (d) the Independent Accountants have performed
certain procedures as agreed by the Servicer, the Indenture Trustee and the

                                      103
<PAGE>

Owner Trustee, whereby the Independent Accountants will obtain the Monthly
Report for four months with respect to the twelve (12) months ended the
immediately preceding December 31 and, for each Monthly Report, the Independent
Accountants will agree all amounts in the Monthly Report to the Servicer's
computer, accounting and other reports, which will include in such report any
amounts which were not in agreement. In the event such firm of Independent
Accountants requires the Indenture Trustee to agree to the procedures performed
by such firm of Independent Accountants, the Servicer shall direct the Indenture
Trustee in writing to so agree; it being understood and agreed that the
Indenture Trustee will deliver such letter of agreement in conclusive reliance
upon the direction of the Servicer, and the Indenture Trustee will not make any
independent inquiry or investigation as to, and shall have no obligation or
liability in respect of, the sufficiency, validity or correctness of such
procedures. The Independent Accountants' report shall also indicate that the
firm is independent of the Servicer within the meaning of the Code of
Professional Ethics of the American Institute of Certified Public Accountants.

         SECTION 9.05 ANNUAL STATEMENT OF COMPLIANCE FROM SERVICER.

         The Servicer will deliver to the Trustees and each Hedge Counterparty
within ninety (90) days of the end of each fiscal year commencing with the year
ending December 31, 2004, an Officer's Certificate stating that (a) the Servicer
has fully complied in all material respects with certain provisions of the
Agreement relating to servicing of the Loans and payments on the Notes, (b) a
review of the activities of the Servicer during the prior calendar year and of
its performance under this Agreement was made under the supervision of the
officer signing such certificate and (c) to the best of such officer's
knowledge, based on such review, the Servicer has fully performed or cause to be
performed in all material respects all its obligations under this Agreement for
such year, or, if there has been a default in the fulfillment in all material
respects any of its obligations, specifying each such default known to such
officer and the nature and status thereof and the steps being taken or necessary
to be taken to remedy such event. A copy of such certificate may be obtained by
any Securityholder by a request in writing to the Indenture Trustee, with
respect to any Noteholder, or the Owner Trustee, with respect to any
Certificateholder.

         SECTION 9.06 REPORTS OF FORECLOSURE AND ABANDONMENT OF MORTGAGED
                      PROPERTY.

         Each year the Servicer shall make the reports of foreclosures and
abandonment of any Mortgaged Property as and to the extent required by Section
6050J of the Code. Promptly after filing any such report with the Code, the
Servicer shall provide the Indenture Trustee with an Officer's Certificate
certifying that such report has been filed.

         SECTION 9.07 NOTICES.

         (a)      The Servicer shall furnish to the Indenture Trustee and each
Hedge Counterparty (i) promptly, copies of any material and adverse notices
(including, without limitation, notices of defaults, breaches, potential
defaults or potential breaches) given to or received from its other lenders and
(ii) immediately, notice of the occurrence of any Event of Default or Servicer
Default or of any situation which the Servicer reasonably expects to develop
into an Event of Default or Servicer Default.

                                      104
<PAGE>

         (b)      The Servicer also agrees to make available on a reasonable
basis to any Noteholder or Hedge Counterparty a knowledgeable financial or
accounting officer for the purpose of answering reasonable questions respecting
recent developments affecting the Servicer or the financial statements of the
Servicer and to permit any Noteholder or Hedge Counterparty upon reasonable
advance notice and subject to reasonable confidentiality restrictions to inspect
the Servicer's servicing facilities during normal business hours and in a manner
that does not unreasonably interfere with the Servicer's normal operations or
customer or employee relations for the purpose of satisfying such Noteholder or
Hedge Counterparty that the Servicer has the ability to service the Loans in
accordance with this Agreement.

         SECTION 9.08 INDENTURE TRUSTEE'S RIGHT TO EXAMINE SERVICER RECORDS AND
                      AUDIT OPERATIONS.

         The Indenture Trustee and each Hedge Counterparty shall have the right
upon reasonable prior notice, during normal business hours, in a manner that
does not unreasonably interfere with the Servicer's normal operations or
customer or employee relations, and as often as reasonably required, to examine
and audit any and all of the books, records or other information of the
Servicer, whether held by the Servicer or by another on behalf of the Servicer,
which may be relevant to the performance or observance by the Servicer of the
terms, covenants or conditions of this Agreement. No amounts payable in respect
of the foregoing shall be paid from the Loan Assets.

                                  ARTICLE 10.

                                  TERMINATION

         SECTION 10.01 OPTIONAL PURCHASE OF LOAN ASSETS.

         (a)      On the last day of any Due Period as of which the Aggregate
Outstanding Loan Balance shall be less than or equal to 10% of the Initial
Aggregate Outstanding Loan Balance, the Servicer shall have the option to
purchase for the Redemption Price the Loan Assets, pursuant to the Indenture and
the other Transaction Documents. To exercise such option, the Servicer shall
deposit in the Note Distribution Account an amount equal to the Redemption Price
and shall comply with the requirements of Section 10.01 of the Indenture.

         (b)      Notice of any purchase pursuant to Section 10.01(a) shall be
given by the Servicer to the Issuer, the Indenture Trustee and the Rating
Agencies.

         (c)      Following the satisfaction and discharge of the Indenture, the
payment in full of the principal of and interest on the Notes, the termination
of all Hedge Transactions then outstanding under all Hedge Agreements then in
effect and the payment in full of all amounts, including Hedge Breakage Costs,
payable to such Hedge Counterparties upon such terminations, the
Certificateholders will succeed to the rights of the Noteholders hereunder and
the Owner Trustee will succeed to the rights of the Indenture Trustee pursuant
to this Agreement.

                                      105
<PAGE>

         SECTION 10.02 TERMINATION.

         (a)      This Agreement shall terminate upon notice to the Indenture
Trustee of the earlier of the following events: (i) the final payment on or the
disposition or other liquidation by the Issuer of the last Loan (including,
without limitation, in connection with a purchase by the Servicer of all
outstanding Loan Assets pursuant to Section 10.01) or the disposition of all
property acquired upon foreclosure or deed in lieu of foreclosure of any Loan
and the remittance of all funds due thereunder, or (ii) mutual written consent
of the Servicer, the Trust Depositor, Indenture Trustee, the Originator, all
Securityholders and all Hedge Counterparties.

         (b)      Notice of any termination, specifying the Remittance Date upon
which the Issuer will terminate and that the Noteholders shall surrender their
Notes to the Indenture Trustee for payment of the final distribution and
cancellation shall be given promptly by the Servicer by letter to all
Noteholders mailed during the month of such final distribution before the
Determination Date in such month, specifying (i) the Remittance Date upon which
final payment of the Notes (or Redemption Price, as applicable) will be made
upon presentation and surrender of Notes at the office of the Indenture Trustee
therein designated, (ii) the amount of any such final payment and (iii) that the
Record Date otherwise applicable to such Remittance Date is not applicable,
payments being made only upon presentation and surrender of the Notes at the
office of the Indenture Trustee therein specified. The Servicer shall give such
notice to the Indenture Trustee and the Hedge Counterparties at the time such
notice is given to Noteholders.

                                  ARTICLE 11.

                        REMEDIES UPON MISREPRESENTATION;
                                REPURCHASE OPTION

         SECTION 11.01 REPURCHASES OF, OR SUBSTITUTION FOR, LOANS FOR BREACH OF
                       REPRESENTATIONS AND WARRANTIES.

         Upon a discovery by a Responsible Officer of the Servicer or any
subservicer, a Responsible Officer of the Owner Trustee or the Indenture Trustee
of a breach of Section 2.05(b) or a breach of a representation or warranty as
set forth in Section 3.01, Section 3.02, Section 3.03, Section 3.04 or Section
3.05 or as made or deemed made in any Addition Notice or any Subsequent Purchase
Agreement relating to Substitute Loans that materially and adversely affects the
value of the Loans or the interests of the Securityholders or the Hedge
Counterparties therein or which materially and adversely affects the interests
of the Securityholders or the Hedge Counterparties in the related Loan in the
case of a representation or warranty relating to a particular Loan
(notwithstanding that such representation or warranty was made to the
Originator's or the Trust Depositor's best knowledge) (an "Ineligible Loan"),
the party discovering the breach shall give prompt written notice to the other
parties and to each Hedge Counterparty; provided, that, the Indenture Trustee
shall have no duty or obligation to inquire or to investigate the breach of any
of such representations or warranties. Within thirty (30) days of the earlier of
its discovery or its receipt of notice of any breach of a representation or
warranty, the Originator or Trust Depositor shall (a) promptly cure such breach
in all material respects, (b) repurchase each such Ineligible Loan by depositing
in the Principal and Interest Account, within such thirty (30) day period, an
amount equal to the Transfer Deposit Amount, or (c) remove such

                                      106
<PAGE>

Loan from the Issuer and effect a substitution for such affected Loan with a
Substitute Loan in accordance with the substitution requirements set forth in
Section 2.04, not later than the date a repurchase of such affected Loan would
be required hereunder; provided, however, that with respect to a breach of a
representation or warranty relating to the Loans in the aggregate and not to any
particular Loan, the Originator may select Loans (without adverse selection) to
repurchase (or substitute for) such that had such Loans not been included as
part of the Loan Assets (and, in the case of a substitution, had such Substitute
Loan been included as part of the Loan Assets instead of the selected Loan)
there would have been no breach of such representation or warranty.

         SECTION 11.02 REASSIGNMENT OF REPURCHASED OR SUBSTITUTED LOANS.

         Upon receipt by the Indenture Trustee for deposit in the Principal and
Interest Account of the amounts described in Section 11.01 (or upon the
Subsequent Transfer Date related to a Substitute Loan described in Section
11.01), and upon receipt of an Officer's Certificate of the Servicer in the form
attached hereto as Exhibit F, the Indenture Trustee shall assign to the Trust
Depositor and the Trust Depositor shall assign to the Originator all of the
Issuer's (or Trust Depositor's, as applicable) right, title and interest in the
repurchased or substituted Loan and related Loan Assets without recourse,
representation or warranty. Such reassigned Loan shall no longer thereafter be
included in any calculations of Outstanding Loan Balances required to be made
hereunder or otherwise be deemed a part of the Issuer.

                                  ARTICLE 12.

                                  INDEMNITIES

         SECTION 12.01 INDEMNIFICATION BY SERVICER.

         The Servicer agrees to indemnify, defend and hold the Indenture Trustee
(as such and in its individual capacity), the Owner Trustee (as such and in its
individual capacity), the Backup Servicer, the Hedge Counterparties (as such and
in their individual capacities) and each Securityholder harmless from and
against any and all claims, losses, penalties, fines, forfeitures, reasonable
legal fees and related costs, judgments, and any other reasonable costs, fees
and expenses that such Person may sustain as a result of the Servicer's fraud or
the failure of the Servicer to perform its duties and service the Loans in
compliance in all material respects with the terms of this Agreement, except to
the extent arising from the gross negligence, willful misconduct or fraud by the
Person claiming indemnification. The Servicer shall immediately notify the
Indenture Trustee and the Owner Trustee if a claim is made by any party with
respect to this Agreement, and the Servicer shall assume (with the consent of
the indemnified party) the defense and any settlement of any such claim and pay
all expenses in connection therewith, including reasonable counsel fees, and
promptly pay, discharge and satisfy any judgment or decree which may be entered
against the indemnified party in respect of such claim.

         SECTION 12.02 INDEMNIFICATION BY TRUST DEPOSITOR.

         The Trust Depositor agrees to indemnify, defend, and hold the Indenture
Trustee (as such and in its individual capacity), the Owner Trustee (as such and
in its individual capacity), the

                                      107
<PAGE>

Hedge Counterparties (as such and in their individual capacities) and each
Securityholder harmless from and against any and all claims, losses, penalties,
fines, forfeitures, reasonable legal fees and related costs, judgments, and any
other reasonable costs, fees and expenses that such Person may sustain as a
result of the Trust Depositor's fraud or the failure of the Trust Depositor to
perform its duties in compliance with the terms of this Agreement and in the
best interests of the Securityholders and Hedge Counterparties, except to the
extent arising from the gross negligence, willful misconduct or fraud by the
Person claiming indemnification. The Trust Depositor shall immediately notify
the Indenture Trustee and the Owner Trustee if a claim is made by a third party
with respect to this Agreement, and the Trust Depositor shall assume (with the
consent of the indemnified party) the defense and any settlement of any such
claim and pay all expenses in connection therewith, including reasonable counsel
fees, and promptly pay, discharge and satisfy any judgment or decree which may
be entered against the indemnified party in respect of such claim.

                                  ARTICLE 13.

                                 MISCELLANEOUS

         SECTION 13.01 AMENDMENT.

         (a)      This Agreement may be amended from time to time by the parties
hereto by written agreement, with the prior written consent of the Indenture
Trustee but without notice to or consent of the Securityholders or Hedge
Counterparties, to cure any ambiguity, to correct or supplement any provisions
herein, to comply with any changes in the Code, or to make any other provisions
with respect to matters or questions arising under this Agreement which shall
not be inconsistent with the provisions of this Agreement; provided, however,
that such action shall not, as evidenced by an Opinion of Counsel delivered to
the Indenture Trustee, adversely affect the interests of any Securityholders or
Hedge Counterparties; further, provided, that, no such amendment shall amend,
modify or vary any provision of Section 5.02(g) or reduce in any manner the
amount of, or delay the timing of, any amounts received on Loans which are
required to be distributed to the Hedge Counterparties without the consent of
the Hedge Counterparties or on any Note or Certificate without the consent of
the Holder of such Note or Certificate, or change the rights or obligations of
any other party hereto without the consent of such party.

         (b)      This Agreement may be amended from time to time by the parties
hereto by written agreement, with the prior written consent of the Indenture
Trustee and with the consent of the Majority Noteholders and each Hedge
Counterparty, for the purpose of adding any provisions to or changing in any
manner or eliminating any of the provisions of this Agreement or of modifying in
any manner the rights of the Holders of the Notes or Certificates; provided,
however, that (i) no such amendment shall reduce in any manner the amount of, or
delay the timing of, any amounts which are required to be distributed on any
Note or Certificate without the consent of the Holder of such Note or
Certificate or reduce the percentage of Holders of any Note or Certificate which
are required to consent to any such amendment without the consent of the Holders
of 100% of the Notes affected thereby, (ii) no amendment affecting only one (1)
Class shall require the approval of the Holders of any other Class and (iii) (A)
the consent of each Hedge Counterparty shall be required for any amendment,
modification or variance to Section 5.02(g) and (B) as to all other amendments,
the consent of each Hedge Counterparty

                                      108
<PAGE>

shall be required unless the Issuer obtains an Opinion of Counsel stating that
such amendment does not adversely affect in any material respect the interests
of the Hedge Counterparties.

         (c)      Prior to the execution of any such amendment or consent, the
Indenture Trustee shall furnish written notification of the substance of such
amendment or consent, together with a copy thereof, to each Rating Agency. Prior
to the execution of any amendment pursuant to Section 13.01, the Issuer shall
obtain written confirmation from Moody's that entry into such amendment
satisfies the Moody's Rating Condition.

         (d)      Promptly after the execution of any such amendment or consent,
the Owner Trustee and the Indenture Trustee, as the case may be, shall furnish
written notification of the substance of such amendment or consent to each
Securityholder and each Hedge Counterparty. It shall not be necessary for the
consent of the Securityholders and the Hedge Counterparties pursuant to Section
13.01(b) to approve the particular form of any proposed amendment or consent,
but it shall be sufficient if such consent shall approve the substance thereof.
The manner of obtaining such consents and of evidencing the authorization by the
Securityholders and the Hedge Counterparties of the execution thereof shall be
subject to such reasonable requirements as the Owner Trustee or the Indenture
Trustee may prescribe.

         (e)      Prior to the execution of any amendment to this Agreement, the
Owner Trustee and the Indenture Trustee shall be entitled to receive and
conclusively rely upon an Opinion of Counsel stating that the execution of such
amendment is authorized and permitted by this Agreement. Such Trustee may, but
shall not be obligated to, enter into any such amendment that affects such
Trustee's own rights, duties, indemnities or immunities under this Agreement or
otherwise.

         SECTION 13.02 PROTECTION OF TITLE TO ISSUER.

         The Servicer shall execute and file such financing statements and cause
to be executed and filed such continuation statements, all in such manner and in
such places as may be required by law fully to preserve, maintain and protect
the interest of the Issuer, the Securityholders, the Hedge Counterparties, the
Indenture Trustee and the Owner Trustee in the Loans and in the proceeds
thereof. The Servicer shall deliver (or cause to be delivered) to the Owner
Trustee and the Indenture Trustee file-stamped copies of, or filing receipts
for, any document filed as provided above, as soon as available following such
filing.

         SECTION 13.03 GOVERNING LAW.

         (a)      THIS AGREEMENT SHALL BE CONSTRUED IN ACCORDANCE WITH THE LAWS
OF THE STATE OF NEW YORK AND THE OBLIGATIONS, RIGHTS, AND REMEDIES OF THE
PARTIES UNDER THE AGREEMENT SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

         (b)      EACH PARTY HERETO HEREBY WAIVES, TO THE FULLEST EXTENT
PERMITTED BY APPLICABLE LAW, ANY RIGHT IT MAY HAVE TO A TRIAL BY JURY IN RESPECT
OF ANY LITIGATION DIRECTLY OR INDIRECTLY ARISING OUT OF, UNDER OR IN CONNECTION
WITH THIS AGREEMENT. EACH PARTY HERETO (I) CERTIFIES THAT NO REPRESENTATIVE,
AGENT OR ATTORNEY OF ANY OTHER

                                      109
<PAGE>

PARTY HAS REPRESENTED, EXPRESSLY OR OTHERWISE, THAT SUCH OTHER PARTY WOULD NOT,
IN THE EVENT OF LITIGATION, SEEK TO ENFORCE THE FOREGOING WAIVER AND (II)
ACKNOWLEDGES THAT IT AND THE OTHER PARTIES HERETO HAVE BEEN INDUCED TO ENTER
INTO THIS AGREEMENT BY, AMONG OTHER THINGS, THE MUTUAL WAIVERS AND
CERTIFICATIONS IN THIS SECTION 13.03(b).

         SECTION 13.04 NOTICES.

         All notices, demands, certificates, requests and communications
hereunder ("notices") shall be in writing and shall be effective (a) upon
receipt when sent through the U.S. mails, registered or certified mail, return
receipt requested, postage prepaid, with such receipt to be effective the date
of delivery indicated on the return receipt, or (b) one (1) Business Day after
delivery to an overnight courier, or (c) on the date personally delivered to an
Responsible Officer of the party to which sent, or (d) on the date transmitted
by legible telecopier transmission with a confirmation of receipt, in all cases
addressed to the recipient as follows:

                  (i)      if to the Servicer or the Originator:

                           CapitalSource Finance LLC
                           4445 Willard Avenue
                           12th Floor
                           Chevy Chase, Maryland 20815
                           Attention: Treasurer
                           Facsimile No.: (301) 841-2375

                  (ii)     if to the Trust Depositor:

                           CapitalSource Commercial Loan LLC, 2003-2
                           4445 Willard Avenue
                           12th Floor
                           Chevy Chase, Maryland 20815
                           Attention: Treasurer
                           Facsimile No.: (301) 841-2375

                  (iii)    if to the Indenture Trustee:

                           Wells Fargo Bank Minnesota, National Association
                           Sixth Street and Marquette Avenue
                           MAC N9311-161
                           Minneapolis, Minnesota 55479
                           Attention: Corporate Trust Services/Asset Backed
                                      Administration

                           Facsimile No.: (612) 667-3464

                                      110
<PAGE>

                  (iv)     if to the Owner Trustee:

                           Wilmington Trust Company
                           One Rodney Square North
                           Wilmington, Delaware 19890
                           Attention: Corporate Trust Administration
                           Facsimile No.: (302) 427-4749

                           with a copy to:

                           the Originator and the Servicer as provided in clause
                           (i) above

                  (v)      if to the Issuer:

                           CapitalSource Commercial Loan Trust 2003-2
                           c/o Wilmington Trust Company
                           One Rodney Square North
                           Wilmington, Delaware 19890
                           Attention: Corporate Trust Administration
                           Facsimile No.: (302) 427-4749

                           with a copy to:

                           the Originator and the Servicer as provided in clause
                           (i) above

                  (vi)     if to S&P:

                           Standard and Poor's Rating Service
                           55 Water Street
                           41st Floor
                           New York, New York  10041
                           Attention: Surveillance: Asset-Backed Services
                           Facsimile No.: (212) 438-2662

                  (vii)    if to Moody's:

                           Moody's Investors Service
                           99 Church Street
                           New York, New York 10007
                           Attention: ABS Monitoring Department
                           Facsimile No.: (212) 553-0344
                           Email: cdomonitoring@moodys.com

                                      111
<PAGE>

                  (viii)   if to Fitch:

                           Fitch, Inc.
                           One State Street Plaza
                           New York, New York 10004
                           Attention: CDO Surveillance
                           Facsimile No.: (212) 514-6501

                                      112
<PAGE>

                  (ix)     if to the Initial Purchasers:

                           Wachovia Capital Markets, LLC
                           One Wachovia Center, Mail Code: NC0602
                           301 South College Street
                           Charlotte, North Carolina 28288-0610
                           Attention: Asset Securitization Division
                           Facsimile No.: (704) 383-4012;

                           Citigroup Global Markets Inc.
                           390 Greenwich Street
                           New York, NY 10013
                           Attention: Asset-Backed Finance
                           Facsimile No.: (212) 723-8591; and

                           Nomura Securities International, Inc.
                           2 World Financial Center
                           Building B
                           New York, New York 10281
                           Attention: General Counsel
                           Facsimile No.: (212) 667-1024

                  (x)      if to the Hedge Counterparties:

         At the address set forth for such party in the applicable Hedge
Agreement.

         Each party hereto may, by notice given in accordance herewith to each
of the other parties hereto, designate any further or different address to which
subsequent notices shall be sent.

         SECTION 13.05 SEVERABILITY OF PROVISIONS.

         If 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, the Notes or Certificates or the rights of the Securityholders or the
Hedge Counterparties, and any such prohibition, invalidity or unenforceability
in any jurisdiction shall not invalidate or render unenforceable such covenants,
agreements, provisions or terms in any other jurisdiction.

         SECTION 13.06 THIRD PARTY BENEFICIARIES.

         Except as otherwise specifically provided herein, the parties hereto
hereby manifest their intent that no third party (other than the Owner Trustee
and the Hedge Counterparties) shall be deemed a third party beneficiary of this
Agreement, and specifically that the Obligors are not third party beneficiaries
of this Agreement.

                                      113
<PAGE>

         SECTION 13.07 COUNTERPARTS.

         This Agreement may be executed by facsimile signature and in several
counterparts, each of which shall be an original and all of which shall together
constitute but one and the same instrument.

         SECTION 13.08 HEADINGS.

         The headings of the various Articles and Sections herein are for
convenience of reference only and shall not define or limit any of the terms or
provisions hereof.

         SECTION 13.09 NO BANKRUPTCY PETITION; DISCLAIMER.

         (a)      Each of the Originator, the Indenture Trustee, the Servicer,
the Issuer acting through the Owner Trustee and each Holder (by acceptance of
the applicable Securities) covenants and agrees that, prior to the date that is
one (1) year and one (1) day after the payment in full of all amounts owing in
respect of all outstanding Classes of Notes rated by any Rating Agency, it will
not institute against the Trust Depositor or the Issuer, or join any other
Person in instituting against the Trust Depositor or the Issuer, any bankruptcy,
reorganization, arrangement, insolvency or liquidation proceedings or other
similar proceedings under the laws of the United States or any state of the
United States; provided, however, that nothing herein shall prohibit the
Indenture Trustee from filing proofs of claim or otherwise participating in any
such proceedings instituted by any other Person. This Section 13.09 will survive
the termination of this Agreement.

         (b)      The Issuer acknowledges and agrees that the Certificates
represent a beneficial interest in the Issuer and Loan Assets only and the
Securities do not represent an interest in any assets (other than the Loan
Assets) of the Trust Depositor (including by virtue of any deficiency claim in
respect of obligations not paid or otherwise satisfied from the Loan Assets and
proceeds thereof). In furtherance of and not in derogation of the foregoing, to
the extent that the Trust Depositor enters into other securitization
transactions as contemplated in Section 6.07, the Issuer acknowledges and agrees
that it shall have no right, title or interest in or to any assets (or interests
therein), other than the Loan Assets, conveyed or purported to be conveyed
(whether by way of a sale, capital contribution or by the granting of a Lien) by
the Trust Depositor to any Person other than the Issuer (the "Other Assets").

         (c)      To the extent that notwithstanding the agreements contained in
this Section 13.09, the Issuer, any Securityholder or any Hedge Counterparty,
either (i) asserts an interest in or claim to, or benefit from any Other Assets,
whether asserted against or through the Trust Depositor or any other Person
owned by the Trust Depositor, or (ii) is deemed to have any interest, claim or
benefit in or from any Other Assets, whether by operation of law, legal process,
pursuant to applicable provisions of Insolvency Laws or otherwise (including
without limitation pursuant to Section 1111(b) of the federal Bankruptcy Code,
as amended) and whether deemed asserted against or through the Trust Depositor
or any other Person owned by the Trust Depositor, then the Issuer, each
Securityholder by accepting a Note or Certificate and each Hedge Counterparty
further acknowledges and agrees that any such interest, claim or benefit in or
from the Other Assets is and shall be expressly subordinated to the indefeasible
payment in full of all obligations

                                      114
<PAGE>

and liabilities of the Trust Depositor that, under the terms of the documents
relating to the securitization of the Other Assets, are entitled to be paid
from, entitled to the benefits of, or otherwise secured by such Other Assets
(whether or not any such entitlement or security interest is legally perfected
or otherwise entitled to a priority of distribution under applicable law,
including Insolvency Laws, and whether asserted against the Trust Depositor or
any other Person owned by the Trust Depositor) including, without limitation,
the payment of post-petition interest on such other obligations and liabilities.
This subordination agreement shall be deemed a subordination agreement within
the meaning of Section 510(a) of the Bankruptcy Code. Each of the Issuer, the
Hedge Counterparties and the Securityholders is deemed to have acknowledged and
agreed that no adequate remedy at law exists for a breach of this Section 13.09
and that the terms and provisions of this Section 13.09 may be enforced by an
action for specific performance.

         (d)      The provisions of this Section 13.09 shall be for the third
party benefit of those entitled to rely thereon, including the Securityholders
and the Hedge Counterparties, and shall survive the termination of this
Agreement.

         SECTION 13.10 JURISDICTION.

         Any legal action or proceeding with respect to this Agreement may be
brought in the courts of the United States for the Southern District of New
York, and by execution and delivery of this Agreement, each party hereto
consents, for itself and in respect of its property, to the non-exclusive
jurisdiction of those courts. Each such party irrevocably waives any objection,
including any objection to the laying of venue or based on the grounds of forum
non conveniens, which it may now or hereafter have to the bringing of any action
or proceeding in such jurisdiction in respect of this Agreement or any document
related hereto.

         SECTION 13.11 TAX CHARACTERIZATION.

         Notwithstanding the provisions of Section 2.01 and Section 2.04 hereof,
the Trust Depositor and Owner Trustee agree that, pursuant to Treasury
Regulations Section 301.7701-3(b)(1) and for federal income tax purposes, in the
event that the Certificates and the Class E Notes are owned by more than one
Holder, the Issuer will be treated as a partnership the partners of which are
the Certificateholders and the Holders of the Class E Notes, and in the event
that the Certificates the Class E Notes are owned by a single Holder, the Issuer
will be treated as a division of such Holder.

         SECTION 13.12 PROHIBITED TRANSACTIONS WITH RESPECT TO THE ISSUER.

         The Originator shall not:

         (a)      Provide credit to any Noteholder or Certificateholder for the
purpose of enabling such Noteholder or Certificateholder to purchase Notes or
Certificates, respectively;

         (b)      Purchase any Notes or Certificates in an agency or trustee
capacity; or

         (c)      Except in its capacity as Servicer as provided in this
Agreement, lend any money to the Issuer.

                                      115
<PAGE>

         SECTION 13.13 LIMITATION OF LIABILITY OF OWNER TRUSTEE.

         Wilmington Trust Company acts on behalf of the Issuer solely as Owner
Trustee hereunder and not in its individual capacity, and all Persons having any
claim against the Issuer by reason of the transactions contemplated by this
Agreement or any other Transaction Document shall look only to the Trust Estate
under the Trust Agreement for payment or satisfaction thereof. The Owner Trustee
makes no representations as to the validity or sufficiency of this Agreement,
any other Transaction Document or the Notes, or of any Loan or related
documents. The Owner Trustee shall at no time have any responsibility or
liability for or with respect to the legality, validity and enforceability of
any Loan, or the perfection and priority of any security interest created by any
Loan in any Collateral or the maintenance of any such perfection and priority,
or for or with respect to the sufficiency of the Trust Estate under the Trust
Agreement or its ability to generate the payments to be distributed to the
Certificateholder under the Trust Agreement or the Noteholders under the
Indenture, including, without limitation, the existence, condition and ownership
of any Collateral; the existence and enforceability of any insurance thereon;
the existence and contents of any Loan on any computer or other record thereof;
the validity of the assignment of any Loan to the Issuer or of any intervening
assignment; the completeness of any Loan; the performance or enforcement of any
Loan; the compliance by the Issuer, the Trust Depositor or the Servicer with any
covenant, agreement or other obligation or any warranty or representation made
under any Transaction Document or in any related document or the accuracy of any
such warranty or representation; or any action of the Indenture Trustee or the
Servicer or any subservicer taken in the name of the Owner Trustee or the
Issuer.

         SECTION 13.14 ALLOCATION OF PAYMENTS WITH RESPECT TO LOANS.

         (a)      With respect to any Partially Funded Term Loans and any
Revolving Loans, the Issuer will own only the principal portion of such Loans
outstanding as of the applicable Cut-Off Date. Principal Collections received by
the Servicer on any Revolving Loans (other than Loans to SPE Obligors) will be
allocated first to the portion of such Loan not owned by the Issuer, until the
principal amount of such portion is reduced to zero, and then to the portion
owned by the Issuer; provided, however, if (i) a payment default occurs with
respect to any of the related Loans (and in the case of Asset Based Revolvers, a
payment default shall mean any failure to make a payment on the date such
payment is due and such failure continues for more than one (1) calendar day),
(ii) the Originator has determined in its sole discretion that an Obligor's
credit has deteriorated or the Originator has determined in its sole discretion
to reduce its commitment to an Obligor, (iii) an Event of Default occurs, (iv) a
Servicer Default occurs, or (v) an Accelerated Amortization Event occurs, then
Principal Collections received on (A) the applicable Loan (in the case of clause
(i) or (ii) above) or (B) all the Revolving Loans (in the case of clauses (iii),
(iv) and (v) above) will be allocated between the portion not owned by the
Issuer and the portion owned by the Issuer pro rata based upon the outstanding
principal amount of each such portion. So long as there is no (1) payment
default on the related Loans (and in the case of Asset Based Revolvers, a
payment default shall mean any failure to make a payment on the date such
payment is due and such failure continues for more than one (1) calendar day),
(2) Servicer Default, (3) Event of Default, or (4) Accelerated Amortization
Event, the Servicer will determine the Outstanding Loan Balance, the Retained
Interest (if any) and the Principal Collections received with respect to any
Revolving Loan secured by Collateral on each Monthly

                                      116
<PAGE>

Reconciliation Date, and all other Loans (including Revolving Loans not secured
by any Collateral) and in all other cases on each Business Day, pursuant to
Section 7.07.

         (b)      With respect to any Revolving Loan (other than Loans to SPE
Obligors), Interest Collections received by the Servicer on those Loans will be
allocated between the portion not owned by the Issuer and the portion owned by
the Issuer on a pro rata basis according to the outstanding principal amount of
each such portion.

         (c)      With respect to any Fully Funded Term Loans, Partially Funded
Term Loans and Loans to SPE Obligors, Principal Collections and Interest
Collections received by the Servicer will be allocated between the portion not
owned by the Issuer (if any) and the portion owned by the Issuer on a pro rata
basis according to the outstanding principal amount of such portion.

         SECTION 13.15 NO PARTNERSHIP.

         Nothing herein contained shall be deemed or construed to create a
co-partnership or joint venture between the parties hereto, and the services of
the Servicer shall be rendered as an independent contractor and not as agent for
the Securityholders or the Hedge Counterparties.

         SECTION 13.16 SUCCESSORS AND ASSIGNS.

         This Agreement shall inure to the benefit of and be binding upon the
parties hereto and their respective successors and permitted assigns.

         SECTION 13.17 ACTS OF HOLDERS.

         Except as otherwise specifically provided herein, whenever Holder
action, consent or approval is required under this Agreement, such action,
consent or approval shall be deemed to have been taken or given on behalf of,
and shall be binding upon, all Holders if the Majority Noteholders agree to take
such action or give such consent or approval.

         SECTION 13.18 DURATION OF AGREEMENT.

         This Agreement shall continue in existence and effect until terminated
as herein provided.

         SECTION 13.19 LIMITED RECOURSE.

         The obligations of the Trust Depositor, the Originator and the Servicer
under this Agreement are solely the obligations of the Trust Depositor, the
Originator and the Servicer. No recourse shall be had for the payment of any
amount owing by the Trust Depositor, the Originator, and the Servicer under this
Agreement or for the payment by the Trust Depositor, the Originator and the
Servicer of any fee in respect hereof or any other obligation or claim of or
against the Trust Depositor, the Originator and the Servicer arising out of or
based upon this Agreement, against any employee, officer, director, Affiliate,
shareholder, partner or member of the Trust Depositor, the Originator and the
Servicer or against the employee, officer, director, shareholder, partner or
member or any Affiliate of such Person. The provisions of this Section 13.19
shall survive termination of this Agreement.

                                      117
<PAGE>

         SECTION 13.20 CONFIDENTIALITY.

         Each of the Issuer, the Trust Depositor, the Servicer (if other than
CapitalSource), the Indenture Trustee and the Backup Servicer shall maintain and
shall cause each of its employees, officers, agents and Affiliates to maintain
the confidentiality of material non-public information concerning CapitalSource
Inc. and its Public Securities or about the Obligors (to the extent
CapitalSource Inc. has advised such Person or such Person has actual knowledge
that the Loan Documents prohibit disclosure of such information with respect to
the Obligors) obtained by it or them in connection with the structuring,
negotiating, execution and performance of the transactions contemplated by the
Transaction Documents, except that each such party and its employees, officers,
agents and Affiliates may disclose such information to other parties to the
Transaction Documents and to its external accountants, attorneys, any potential
subservicers and the agents of such Persons provided such Persons expressly
agree to maintain the confidentiality of such information, and as required by an
applicable law or order of any judicial or administrative proceeding.

         SECTION 13.21 NON-CONFIDENTIALITY OF TAX TREATMENT.

         All parties hereto agree that each of them and each of their employees,
representatives, and other agents may disclose to any and all persons, without
limitation of any kind, the tax treatment and tax structure of the transaction
and all materials of any kind (including opinions or other tax analyses) that
are provided to any of them relating to such tax treatment and tax structure.
"Tax treatment" and "tax structure" shall have the same meaning as such terms
have for purposes of Treasury Regulation Section 1.6011-4.

                  [REMAINDER OF PAGE INTENTIONALLY LEFT BLANK]

                                      118
<PAGE>

         IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be
duly executed by their respective officers as of the day and year first above
written.

                           CAPITALSOURCE COMMERCIAL LOAN
                           TRUST 2003-2, as the Issuer

                           By: WILMINGTON TRUST COMPANY, not
                               in its individual capacity, but solely as
                               Owner Trustee on behalf of the Issuer

                           By: /s/ PATRICIA A. EVANS
                               __________________________________________
                           Name: Patricia A. Evans
                                 ________________________________________
                           Title: Assistant Vice President
                                  _______________________________________

                           CAPITALSOURCE COMMERCIAL LOAN
                           LLC, 2003-2, as the Trust Depositor

                           By: /s/ STEVEN A. MUSELES
                               __________________________________________
                           Name: Steven A. Museles
                                 ________________________________________
                           Title: Senior Vice President/Secretary
                                  _______________________________________

                           CAPITALSOURCE FINANCE LLC, as the
                           Originator and as the Servicer

                           By: /s/ STEVEN A. MUSELES
                               __________________________________________
                           Name: Steven A. Museles
                                 ________________________________________
                           Title: Senior Vice President/Secretary
                                  _______________________________________

                  [SIGNATURES CONTINUED ON THE FOLLOWING PAGE]

<PAGE>

         IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be
duly executed by their respective officers as of the day and year first above
written.

                           WELLS FARGO BANK MINNESOTA,
                           NATIONAL ASSOCIATION, not in its individual
                           capacity but as the Indenture Trustee and as
                           the Backup Servicer

                           By: /s/
                               __________________________________________
                           Name: ________________________________________
                           Title: _______________________________________<PAGE>

                                                                     EXHIBIT 4.3

                          BAKERS FOOTWEAR GROUP, INC.,
                              RYAN BECK & CO., INC.
                                       AND
                              BB&T CAPITAL MARKETS

                       REPRESENTATIVES' WARRANT AGREEMENT

                           Dated as of _________, 2004

         REPRESENTATIVES' WARRANT AGREEMENT by and among BAKERS FOOTWEAR GROUP,
INC., a Missouri corporation (the "Company"), and RYAN BECK & CO., INC. ("Ryan
Beck") and BB&T Capital Markets, a Division of Scott & Stringfellow, Inc.
("BB&T"; Ryan Beck and BB&T are hereinafter collectively referred to variously
as the "Holders" or the "Representatives").

                                   WITNESSETH

         WHEREAS, the Company proposes to issue to the Representatives warrants
("Warrants") to purchase up to an aggregate of 175,000 shares of common stock
(the "Shares"), $0.0001 par value per share, of the Company (the "Common
Stock"); and

         WHEREAS, the Representatives have agreed pursuant to the underwriting
agreement (the "Underwriting Agreement") dated as of the date hereof by and
among the Representatives and the Company, to act as the Representatives of the
Underwriters in connection with the Company's proposed public offering of up to
2,012,500 shares of Common Stock at a public offering price of $________ per
share of Common Stock (the "Public Offering"); and

         WHEREAS, the Warrants to be issued pursuant to this Agreement will be
issued on the First Closing Date (as such term is defined in the Underwriting
Agreement) by the Company to the Representatives in consideration for, and as
part of the Representatives' compensation in connection with, the
Representatives acting as the Representatives pursuant to the Underwriting
Agreement;

         NOW, THEREFORE, in consideration of the premises, the payment by the
Representatives to the Company of an aggregate of seventeen dollars and fifty
cents ($17.50), the agreements herein set forth and other good and valuable
consideration, the receipt and sufficiency of which are hereby acknowledged, the
parties hereto agree as follows:

         1. GRANT. Each of the Representatives is hereby granted the right to
purchase, at any time from _________, 2005 [one year from the Closing] until
5:30 P.M., New York time, on ________, 2009 [five years from the Closing], up to
that number of shares of Common Stock as is set forth opposite the name of such
Representative on Schedule A attached hereto at an initial exercise price
(subject to adjustment as provided in Section 8 hereof) of $______ [120% of the
public offering price per share] per share of Common Stock subject to the terms
and conditions of this Agreement. Except as expressly set forth herein, the
shares issuable upon exercise of the Warrants are in all respects identical to
the shares of Common Stock being purchased by the

<PAGE>

Representatives for resale to the public pursuant to the terms and provisions of
the Underwriting Agreement.

         2. WARRANT CERTIFICATES. The warrant certificates (the "Warrant
Certificates") delivered and to be delivered pursuant to this Agreement shall be
in the form set forth in Exhibit A attached hereto and made a part hereof, with
such appropriate insertions, omissions, substitutions, and other variations as
required or permitted by this Agreement.

         3. EXERCISE OF WARRANT.

                  3.1 Method of Exercise. The Warrants initially are exercisable
at an exercise price (subject to adjustment as provided in Section 8 hereof) per
share of Common Stock set forth in Section 6 hereof payable by certified or
official bank check in New York Clearing House funds. Upon surrender of a
Warrant Certificate with the annexed Form of Election to Purchase duly executed,
together with payment of the Exercise Price (as hereinafter defined) for the
shares of Common Stock purchased at the Company's principal offices in St.
Louis, Missouri (presently located at 2815 Scott Avenue, St. Louis, Missouri
63103) the registered holder of a Warrant Certificate ("Holder" or "Holders")
shall be entitled to receive a certificate or certificates for the shares of
Common Stock so purchased. The purchase rights represented by each Warrant
Certificate are exercisable at the option of the Holder thereof, in whole or in
part (but not as to fractional shares of the Common Stock underlying the
Warrants). In the case of the purchase of less than all the shares of Common
Stock purchasable under any Warrant Certificate, the Company shall cancel said
Warrant Certificate upon the surrender thereof and shall execute and deliver a
new Warrant Certificate of like tenor for the balance of the shares of Common
Stock purchasable thereunder.

                  3.2 Exercise by Surrender of Warrant. In addition to the
method of payment set forth in Section 3.1 hereof and in lieu of any cash
payment required thereunder, the Holder(s) of the Warrants shall have the right
at any time and from time to time to exercise the Warrants in full or in part by
surrendering the Warrant Certificate in the manner specified in Section 3.1 in
exchange for the number of shares of Common Stock equal to the product of (x)
the number of shares as to which the Warrants are being exercised multiplied by
(y) a fraction, the numerator of which is the Market Price (as defined below) of
the Common Stock less the Exercise Price, and the denominator of which is such
Market Price. Solely for the purposes of this paragraph, Market Price shall be
calculated either (i) on the date which the form of election attached hereto is
deemed to have been sent to the Company pursuant to Section 13 hereof (the
"Notice Date"), or (ii) as the average of the Market Prices for each of the five
trading days immediately preceding the Notice Date, whichever of (i) or (ii) is
greater.

                  3.3 Definition of Market Price. As used herein, the phrase
"Market Price" at any date shall be deemed to be the last reported sale price,
or, in case no such reported sale takes place on such day, the average of the
last reported sale prices for the last three (3) trading days, in either case as
officially reported by the principal securities exchange on which the Common
Stock is listed or admitted to trading or by the National Association of
Securities Dealers, Inc. Automated Quotation System ("NASDAQ"), or, if the
Common Stock is not listed or admitted to trading on any national securities
exchange or quoted by NASDAQ, the average closing bid price as furnished by the
National Association Securities Dealers, Inc. ("NASD") through

                                       2
<PAGE>

NASDAQ or similar organization if NASDAQ is no longer reporting such
information, or if the Common Stock is not quoted on NASDAQ, as determined in
good faith by resolution of the Board of Directors of the Company, based on the
best information available to it.

         4. ISSUANCE OF CERTIFICATES. Upon the exercise of the Warrants, the
issuance of certificates for shares of Common Stock or other securities,
properties or rights underlying such Warrants, shall be made forthwith (and in
any event within three (3) business days thereafter) without charge to the
Holder thereof including, without limitation, any tax which may be payable in
respect of the issuance thereof, and such certificates shall (subject to the
provisions of Sections 5 and 7 hereof) be issued in the name of, or in such
names as may be directed by, the Holder thereof; provided, however, that the
Company shall not be required to pay any tax which may be payable in respect of
any transfer involved in the issuance and delivery of any such certificates in a
name other than that of the Holder and the Company shall not be required to
issue or deliver such certificates unless or until the person or persons
requesting the issuance thereof shall have paid to the Company the amount of
such tax or shall have established to the satisfaction of the Company that such
tax has been paid.

         The Warrant Certificates and the certificates representing the Common
Stock (and/or other securities, property or rights issuable upon the exercise of
the Warrants) shall be executed on behalf of the Company by the manual or
facsimile signature of the then present Chairman or Vice Chairman of the Board
of Directors or President or Vice President of the Company attested to by the
manual or facsimile signature of the then present Secretary or Assistant
Secretary of the Company. Warrant Certificates shall be dated the date of
execution by the Company upon initial issuance, division, exchange, substitution
or transfer.

         5. RESTRICTION ON TRANSFER OF WARRANTS. The Holder of a Warrant
Certificate, by its acceptance thereof, covenants and agrees that the Warrants
are being acquired as an investment and not with a view to the distribution
thereof; and that the Warrants may not be sold, transferred, assigned,
hypothecated or otherwise disposed of, in whole or in part, for a period of one
(1) year from the date hereof, except to directors, officers, employees and
affiliates of the Representatives who are capable of evaluating an investment in
the Common Stock and who have access to material information of the scope and
character available in a registration statement, as contemplated by the
Securities Act of 1933, as amended (the "Act").

         6. EXERCISE PRICE.

                  6.1 Initial and Adjusted Exercise Price. Except as otherwise
provided in Section 8 hereof, the initial exercise price of each Warrant shall
be [$_____] per share of Common Stock. The adjusted exercise price shall be the
price which shall result from time to time from any and all adjustments of the
initial exercise price in accordance with the provisions of Section 8 hereof.

                  6.2 Exercise Price. The term "Exercise Price" herein shall
mean the initial exercise price or the adjusted exercise price, depending upon
the context.

         7. REGISTRATION RIGHTS.

                                       3
<PAGE>

                  7.1 Registration Under the Securities Act of 1933. The
Warrants, the Shares and any securities issuable upon exercise of the Warrants
have not been registered under the Act. Upon exercise, in part or in whole, of
the Warrants, certificates representing the Common Stock underlying the Warrants
and any of the other securities issuable upon exercise of the Warrants
(collectively, the "Warrant Shares") shall bear the following legend:

         The securities represented by this certificate have not been registered
         under the Securities Act of 1933, as amended ("Act"), and may not be
         offered or sold except pursuant to (i) an effective registration
         statement under the Act, (ii) to the extent applicable, Rule 144 under
         the Act (or any similar rule under such Act relating to the disposition
         of securities), or (iii) an opinion of counsel, if such opinion shall
         be reasonably satisfactory to counsel to the issuer, that an exemption
         from registration under such Act is available.

                  7.2 Piggyback Registration. For a period commencing on the
effective date (the "Effective Date") of the Company's registration statement on
Form S-1 (Registration No. 333-86332), and ending six (6) years from the Closing
Date, if the Company proposes to register any of its securities under the Act
(other than any registration statement filed by the Company pursuant to
obligations existing on the date of this Agreement or in connection with a
transaction registered on Form S-4 or any registration pursuant to Form S-8 or
any successor forms) it will give written notice by registered mail, at least
thirty (30) days prior to the filing of each such registration statement, to the
Representatives and to all other Holders of the Warrants and/or the Warrant
Shares of its intention to do so. If the Representatives or other Holders of the
Warrants and/or Warrant Shares notify the Company within twenty (20) days after
receipt of any such notice of its or their desire to include any such securities
in such proposed registration statement, the Company shall afford each of the
Representatives and such Holders of the Warrants and/or Warrant Shares the
opportunity to have any such Warrant Shares registered under such registration
statement.

         Notwithstanding the provisions of this Section 7.2, the Company shall
have the right at any time after it shall have given written notice pursuant to
this Section 7.2 (irrespective of whether a written request for inclusion of any
such securities shall have been made) to elect not to file any such proposed
registration statement, or to withdraw the same after the filing but prior to
the effective date thereof.

                  7.3 Demand Registration.

                  (a) For a period commencing on the Effective Date, and ending
five (5) years from the Closing Date, the Holders of the Warrants and/or Warrant
Shares representing a "Majority" (as hereinafter defined) of such securities
(assuming the exercise of all of the Warrants) shall have the right (which right
is in addition to the registration rights under Section 7.2 hereof), exercisable
by written notice to the Company, to have the Company prepare and file with the
Securities and Exchange Commission (the "Commission"), on one occasion, a
registration statement and such other documents, including a prospectus, as may
be necessary in

                                       4
<PAGE>

the opinion of both counsel for the Company and counsel for the Representatives
and Holders, in order to comply with the provisions of the Act, so as to permit
a public offering and sale of their respective Warrant Shares for nine (9)
consecutive months by such Holders and any other Holders of the Warrants and/or
Warrant Shares who notify the Company within ten (10) days after receiving
notice from the Company of such request.

                  (b) The Company covenants and agrees to give written notice of
any registration request under this Section 7.3 by any Holder or Holders to all
other registered Holders of the Warrants and the Warrant Shares within ten (10)
days after the date of the receipt of any such registration request.

                  (c) In addition to the registration rights under Section 7.2
and subsection (a) of this Section 7.3, for a period commencing on the Effective
Date, and ending five (5) years from the Closing Date, unless all of the
Warrants issued and issuable have been exercised and the Holders of the Warrant
shares have received a written opinion of Company counsel, reasonably
satisfactory in form and substance to such Holders, to the effect that all of
the Warrant Shares are freely resalable pursuant to Rule 144(k) promulgated
under the Act, any Holder of Warrants and/or Warrant Shares shall have the
right, exercisable by written request to the Company, to have the Company
prepare and file, on one occasion, with the Commission a registration statement
so as to permit a public offering and sale for nine (9) consecutive months by
any such Holder of its Warrant Shares, provided, however, that the provisions of
Section 7.4(b) hereof shall not apply to any such registration request and
registration and all costs incident thereto shall be at the expense of the
Holder or Holders making such request.

                  7.4 Covenants of the Company With Respect to Registration. In
connection with any registration under Sections 7.2 or 7.3 hereof, the Company
covenants and agrees as follows:

                  (a) The Company shall use its best efforts to file a
registration statement within thirty (30) days of receipt of any demand
therefor, shall use its best efforts to have any registration statements
declared effective at the earliest possible time, and shall furnish each Holder
desiring to sell Warrant Shares such number of prospectuses as shall reasonably
be requested.

                  (b) The Company shall pay all costs, fees and expenses
(excluding fees and expenses of Holder(s)' counsel and any underwriting or
selling commissions) in connection with all registration statements filed
pursuant to Sections 7.2 and 7.3(a) including, without limitation, the Company's
legal and accounting fees, printing expenses, blue sky fees and expenses. The
Holder(s) requesting registration will pay all costs, fees and expenses in
connection with any registration statement filed pursuant to Section 7.3(c).

                  (c) The Company will take all necessary action which may be
required in qualifying or registering the Warrant Shares included in a
registration statement for offering and sale under the securities or blue sky
laws of such states as reasonably are requested by the Holder(s), provided that
the Company shall not be obligated to execute or file any general consent to
service of process or to qualify as a foreign corporation to do business under
the laws of any such jurisdiction.

                                       5
<PAGE>

                  (d) The Company shall indemnify and hold harmless the
Holder(s) of the Warrant Shares to be sold pursuant to any registration
statement and each person, if any, who controls such Holders within the meaning
of Section 15 of the Act or Section 20(a) of the Securities Exchange Act of
1934, as amended ("Exchange Act"), from and against any and all loss, claim,
damage, expense or liability (including all expenses reasonably incurred in
investigating, preparing or defending against any claim whatsoever including,
without limitation, the fees and expenses of legal counsel) to which any of them
may become subject under the Act, the Exchange Act or otherwise, arising from
such registration statement but only to the same extent and with the same effect
as the provisions pursuant to which the Company has agreed to indemnify the
Representatives contained in Section 10 of the Underwriting Agreement.

                  (e) The Holder(s) of the Warrant Shares to be sold pursuant to
a registration statement, and their successors and assigns, shall severally, and
not jointly, indemnify the Company, its officers, employees and directors and
each person, if any, who controls the Company within the meaning of Section 15
of the Act or Section 20(a) of the Exchange Act, from and against any and all
loss, claim, damage or expense or liability (including all expenses reasonably
incurred in investigating, preparing or defending against any claim whatsoever)
to which they may become subject under the Act, the Exchange Act or otherwise,
arising from information furnished in writing by or on behalf of such Holders,
or their successors or assigns, for specific inclusion in such registration
statement to the same extent and with the same effect as the provisions
contained in Section 10 of the Underwriting Agreement pursuant to which the
Representatives have agreed to indemnify the Company.

                  (f) Nothing contained in this Agreement shall be construed as
requiring the Holder(s) to exercise their Warrants prior to the initial filing
of any registration statement or the effectiveness thereof.

                  (g) Except for the registration of securities pursuant to the
exercise of registration rights granted to the holders of the Company's
Subordinated Convertible Debentures due 2007, the Company shall not permit the
inclusion of any securities other than the Warrant Shares to be included in any
registration statement filed pursuant to Section 7.3 hereof, or permit any other
registration statement (other than in connection with a transaction registered
on Form S-4 or any registration pursuant to Form S-8, or any successor forms) to
be or remain effective during the effectiveness of a registration statement
filed pursuant to Section 7.3 hereof, without the prior written consent of the
Holders of the Warrants and Warrant Shares representing a Majority of such
securities.

                  (h) The Company shall furnish to each Holder participating in
the offering and to each underwriter, if any, a signed counterpart, addressed to
such Holder or underwriter, of (i) an opinion of counsel to the Company, dated
the effective date of the registration statement (and, if such registration
includes an underwritten public offering, an opinion dated the date of the
closing under the underwriting agreement), and (ii) a "cold comfort" letter
dated the effective date of the registration statement (and, if such
registration includes an underwritten public offering, a letter dated the date
of the closing under the underwriting agreement) signed by the independent
public accountants who have issued a report on the Company's financial
statements included in such registration statement, in each case covering
substantially the same matters with respect to such registration statement (and
the prospectus included therein) and, in the case of

                                       6
<PAGE>

such accountants' letter, with respect to events subsequent to the date of such
financial statements, as are customarily covered in opinions of issuer's counsel
and in accountants' letters delivered to underwriters in underwritten public
offerings of securities.

                  (i) The Company shall as soon as practicable after the
effective date of the registration statement, and in any event within 15 months
thereafter, make "generally available to its security holders" (within the
meaning of Rule 158 under the Act) an earnings statement (which need not be
audited) complying with Section 11 (a) of the Act and covering a period of at
least 12 consecutive months beginning after the effective date.

                  (j) The Company shall deliver promptly to each Holder
participating in the offering requesting the correspondence and memoranda
described below and to the managing underwriters, copies of all correspondence
between the Commission and the Company, its counsel or auditors and all
memoranda relating to discussions with the Commission or its staff with respect
to the registration statement and permit each Holder and such underwriters to do
such investigation, upon reasonable advance notice, with respect to information
contained in or omitted from the registration statement as it deems or they deem
reasonably necessary to comply with applicable securities laws or the rules and
regulations of the NASD. Such investigation shall be solely in connection with
the preparation of such registration statement and may include access to books,
records and properties and opportunities to discuss the business of the Company
with its officers and independent auditors, all to such reasonable extent and at
such reasonable times as any such Holder or underwriter shall reasonably
request.

                  (k) The Company shall enter into an underwriting agreement
with the underwriters selected for such underwriting by the Holders of a
Majority of the Warrant Shares requested to be included in such underwriting,
which, subject to applicable NASD rules and regulations, may be Ryan Beck and/or
BB&T. Such agreement shall be satisfactory in form and substance to the Company,
each Holder and such managing underwriters, and shall contain such
representations, warranties and covenants by the Company and such other terms as
are customarily contained in agreements of that type used by the managing
underwriter. The Holders shall be parties to any underwriting agreement relating
to an underwritten sale of their Warrant Shares and may, at their option,
require that any or all the representations, warranties and covenants of the
Company to or for the benefit of such underwriters shall also be made to and for
the benefit of such Holders. Such Holders shall not be required to make any
representations or warranties to or agreements with the Company or the
underwriters except as they may relate to such Holders and their intended
methods of distribution or as otherwise required by the registration statement.

                  (l) In addition to the Warrant Shares, upon the written
request therefor by any Holder(s), the Company shall include in the registration
statement any other securities of the Company held by such Holder(s) as of the
date of filing of such registration statement, including without limitation
restricted shares of Common Stock, options, warrants or any other securities
convertible into shares of Common Stock, subject to customary carve-backs in the
discretion of a managing underwriter.

                  (m) For purposes of this Agreement, the term "Majority" in
reference to the Holders of Warrants or Warrant Shares, shall mean in excess of
fifty percent (50%) of the then

                                       7
<PAGE>

outstanding Warrants or Warrant Shares that (i) are not held by the Company, an
affiliate, officer, creditor, employee or agent thereof or any of their
respective affiliates, members of their family, persons acting as nominees or in
conjunction therewith and (ii) have not been resold to the public.

         8. ADJUSTMENTS TO EXERCISE PRICE AND NUMBER OF SECURITIES.

                  8.1 Subdivision and Combination. In case the Company shall at
any time subdivide or combine the outstanding shares of Common Stock, the
Exercise Price shall forthwith be proportionately decreased in the case of
subdivision or increased in the case of combination.

                  8.2 Stock Dividends and Distributions. In case the Company
shall pay a dividend in, or make a distribution of, shares of Common Stock or of
the Company's capital stock convertible into Common Stock, the Exercise Price
shall forthwith be proportionately decreased. An adjustment made pursuant to
this Section 8.2 shall be made as of the record date for the subject stock
dividend or distribution.

                  8.3 Adjustment in Number of Securities. Upon each adjustment
of the Exercise Price pursuant to the provisions of this Section 8, the number
of Securities issuable upon the exercise at the adjusted exercise price of each
Warrant shall be adjusted to the nearest whole number by multiplying a number
equal to the Exercise Price in effect immediately prior to such adjustment by
the number of Warrant Shares issuable upon exercise of the Warrants immediately
prior to such adjustment and dividing the product so obtained by the adjusted
Exercise Price.

                  8.4 Definition of Common Stock. For the purpose of this
Agreement, the term "Common Stock" shall mean (i) the class of stock designated
as Common Stock in the Articles of Incorporation of the Company as of the date
hereof, as the same may be amended from time to time, or (ii) any other class of
stock resulting from successive changes or reclassifications of such Common
Stock consisting solely of changes in par value, or from par value to no par
value, or from no par value to par value.

                  8.5 Merger or Consolidation. In case of any consolidation of
the Company with, or merger of the Company with, or merger of the Company into,
another corporation (other than a consolidation or merger which does not result
in any reclassification or change of the outstanding Common Stock), the
corporation formed by such consolidation or merger shall execute and deliver to
the Holder a supplemental warrant agreement providing that the holder of each
Warrant then outstanding or to be outstanding shall have the right thereafter
(until the expiration of such Warrant) to receive, upon exercise of such
warrant, the kind and amount of shares of stock and other securities and
property receivable upon such consolidation or merger, by a holder of the number
of shares of Common Stock of the Company for which such warrant might have been
exercised immediately prior to such consolidation, merger, sale or transfer.
Such supplemental warrant agreement shall provide for adjustments which shall be
identical to the adjustments provided in Section 8. The above provision of this
subsection shall similarly apply to successive consolidations or mergers.

                                       8
<PAGE>

                  8.6 No Adjustment of Exercise Price in Certain Cases. No
adjustment of the Exercise Price shall be made if the amount of said adjustment
shall be less than two cents ($.02) per Warrant Share, provided, however, that
in such case any adjustment that would otherwise be required then to be made
shall be carried forward and shall be made at the time of and together with the
next subsequent adjustment which, together with any adjustment so carried
forward, shall amount to at least two cents ($.02) per Warrant Share.

         9. EXCHANGE AND REPLACEMENT OF WARRANT CERTIFICATES. Each Warrant
Certificate is exchangeable without expense, upon the surrender thereof by the
registered Holder at the principal executive office of the Company, for a new
Warrant Certificate of like tenor and date representing in the aggregate the
right to purchase the same number of Warrant Shares in such denominations as
shall be designated by the Holder thereof at the time of such surrender. Upon
receipt by the Company of evidence reasonably satisfactory to it of the loss,
theft, destruction or mutilation of any Warrant Certificate, and, in case of
loss, theft or destruction, of indemnity or security reasonably satisfactory to
it, and reimbursement to the Company of all reasonable expenses incidental
thereto, and upon surrender and cancellation of the Warrants, if mutilated, the
Company will make and deliver a new Warrant Certificate of like tenor, in lieu
thereof.

         10. ELIMINATION OF FRACTIONAL INTERESTS. The Company shall not be
required to issue certificates representing fractions of shares of Common Stock
upon the exercise of the Warrants, nor shall it be required to issue scrip or
pay cash in lieu of fractional interests, it being the intent of the parties
that all fractional interests shall be eliminated by rounding any fraction down
to the nearest whole number of shares of Common Stock or other securities,
properties or rights and by paying to the Holder of the Warrant in lieu of such
fraction, calculated to the nearest one one-hundredth of a share, an amount in
cash equal to the then market value of one share of Common Stock, multiplied by
such fraction.

         11. RESERVATION AND LISTING OF SECURITIES. The Company shall at all
times reserve and keep available out of its authorized shares of Common Stock,
solely for the purpose of issuance upon the exercise of the Warrants, such
number of shares of Common Stock or other securities, properties or rights as
shall be issuable upon the exercise thereof. The Company covenants and agrees
that, upon exercise of the Warrants and payment of the Exercise Price therefor,
all shares of Common Stock and other securities issuable upon such exercise
shall be duly and validly issued, fully paid, non-assessable and not subject to
the preemptive rights of any stockholder. As long as the Warrants shall be
outstanding, the Company shall use its best efforts to cause all shares of
Common Stock issuable upon the exercise of the Warrants to be listed (subject to
official notice of issuance) on all securities exchanges on which the Common
Stock issued to the public in connection herewith may then be listed and/or
quoted.

         12. NOTICES TO WARRANT HOLDERS. Nothing contained in this Agreement
shall be construed as conferring upon the Holders the right to vote or to
consent or to receive notice as a stockholder in respect of any meetings of
stockholders for the election of directors or any other matter, or as having any
rights whatsoever as a stockholder of the Company. If, however, at any time
prior to the expiration of the Warrants and their exercise, any of the following
events shall occur:

                                       9
<PAGE>

         (a) the Company shall take a record of the holders of its shares of
Common Stock for the purpose of entitling them to receive a dividend or
distribution payable otherwise than in cash, or a cash dividend or distribution
payable otherwise than out of current or retained earnings, as indicated by the
accounting treatment of such dividend or distribution on the books of the
Company;

         (b) the Company shall offer to all the holders of its Common Stock any
additional shares of capital stock of the Company or securities convertible into
or exchangeable for shares of capital stock of the Company, or any option, right
or warrant to subscribe therefor; or

         (c) a dissolution, liquidation or winding up of the Company (other than
in connection with a consolidation or merger) or a sale of all or substantially
all of its property, assets and business as an entirety shall be proposed;

         then, in any one or more of said events, the Company shall give written
notice of such event at least fifteen (15) days prior to the date fixed as a
record date or the date of closing the transfer books for the determination of
the stockholders entitled to such dividend, distribution, convertible or
exchangeable securities or subscription rights, or entitled to vote on such
proposed dissolution, liquidation, winding up or sale. Such notice shall specify
such record date or the date of closing the transfer books, as the case may be.
Failure to give such notice or any defect therein shall not affect the validity
of any action taken in connection with the declaration or payment of any such
dividend, or the issuance of any convertible or exchangeable securities, or
subscription rights, options or warrants, or any proposed dissolution,
liquidation, winding up or sale.

         13. NOTICES. All notices, requests, consents and other communications
hereunder shall be in writing and shall be deemed to have been duly made and
sent when delivered, or mailed by registered or certified mail, return receipt
requested:

         (a) If to the registered Holder of the Warrants, to the address of such
Holder as shown on the books of the Company; or

         (b) If to the Representatives, to Ryan Beck & Co., Inc., 650 Madison
Avenue, New York, New York 10022, Attention: Michael Kollender and to BB&T
Capital Markets, 909 East Main Street, 7th Floor, Richmond, Virginia 23219,
Attention: Jake Savage; or

         (c) If to the Company, to the address set forth in Section 3 hereof or
to such other address as the Company may designate by notice to the Holders with
a copy to Bryan Cave, LLP, 211 North Broadway, Suite 3600, St. Louis, Missouri
63102, Attention: J. Mark Klamer.

         14. SUPPLEMENTS AND AMENDMENTS. The Company and the Representatives may
from time to time supplement or amend this Agreement without the approval of any
Holders of Warrant Certificates (other than the Representatives) in order to
cure any ambiguity, to correct or supplement any provision contained herein
which may be defective or inconsistent with any provisions herein, or to make
any other provisions in regard to matters or questions arising hereunder which
the Company and the Representatives may deem necessary or desirable and which
the Company and the Representatives deem shall not adversely affect the
interests of the Holders of Warrant Certificates.

                                       10
<PAGE>

         15. SUCCESSORS. All the covenants and provisions of this Agreement
shall be binding upon and inure to the benefit of the Company, the Holders and
their respective successors and assigns hereunder.

         16. TERMINATION. This Agreement shall terminate at the close of
business on ________, 2011. Notwithstanding the foregoing, the indemnification
provisions of Section 7 shall survive such termination until the close of
business on ________, 2017.

         17. GOVERNING LAW; SUBMISSION TO JURISDICTION. This Agreement and each
Warrant Certificate issued hereunder shall be deemed to be a contract made under
the laws of the State of New York and for all purposes shall be construed in
accordance with the laws of said State without giving effect to its rules
governing the conflicts of laws. The Company and the Representatives hereby
agree that any action, proceeding or claim against it or them arising out of, or
relating in any way to, this Agreement shall be brought and enforced in the
courts of the State of New York or of the United States of America for the
Southern District of New York, and irrevocably submit to such jurisdiction,
which jurisdiction shall be exclusive. The Company and the Representatives
hereby irrevocably waive any objection to such exclusive jurisdiction or
inconvenient forum. Any such process or summons to be served upon the Company or
the Representatives (at the option of the party bringing such action, proceeding
or claim) may be served by transmitting a copy thereof, by registered or
certified mail, return receipt requested, postage prepaid, addressed to it at
the address provided for in Section 13 hereof. Such mailing shall be deemed
personal service and shall be legal and binding upon the party so served in any
action, proceeding or claim. The Company and the Representatives agree that the
prevailing party(ies) in any such action or proceeding shall be entitled to
recover from the other party(ies) all of its/their reasonable legal costs and
expenses relating to such action or proceeding and/or incurred in connection
with the preparation therefor.

         18. ENTIRE AGREEMENT; MODIFICATION. This Agreement (including the
Underwriting Agreement to the extent portions thereof are referred to herein)
contains the entire understanding between the parties hereto with respect to the
subject matter hereof and may not be modified or amended except by a writing
duly signed by the party against whom enforcement of the modification or
amendment is sought.

         19. SEVERABILITY. If any provision of this Agreement shall be held to
be invalid or unenforceable, such invalidity or unenforceability shall not
affect any other provision of this Agreement.

         20. CAPTIONS. The caption headings of the Sections of this Agreement
are for convenience of reference only and are not intended, nor should they be
construed as, a part of this Agreement and shall be given no substantive effect.

         21. BENEFITS OF THIS AGREEMENT. Nothing in this Agreement shall be
construed to give to any person or corporation other than the Company and the
Representatives and any other registered Holder(s) of the Warrant Certificates
or Warrant Shares any legal or equitable right, remedy or claim under this
Agreement; and this Agreement shall be for the sole and exclusive benefit of the
Company, the Representatives and the Holder(s) of the Warrant Certificates or
Warrant Shares.

                                       11
<PAGE>

         22. COUNTERPARTS. This Agreement may be executed in any number of
counterparts and each of such counterparts shall for all purposes be deemed to
be an original, and such counterparts shall together constitute but one and the
same instrument.

         IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be
duly executed, as of the day and year first above written.

                                  BAKERS FOOTWEAR GROUP, INC.

                                  By:
                                     ------------------------------------------
                                     Name:  Peter A. Edison
                                     Title: Chairman and Chief Executive Officer

                                  RYAN BECK & CO., INC.

                                  By:
                                     ------------------------------------------
                                     Name:  Michael J. Kollender
                                     Title: Managing Director

                                  BB&T CAPITAL MARKETS, a
                                  Division of Scott & Stringfellow, Inc.

                                  By:
                                     ------------------------------------------
                                     Name:  Jim A. Tyler, Jr.
                                     Title: Senior Vice President and Head of
                                            Syndicate

                                       12
<PAGE>

                                   SCHEDULE A

     Name of Representative                        Number of Warrant Shares
     ----------------------                        ------------------------

     Ryan Beck & Co., Inc.

     BB&T Capital Markets

<PAGE>

                                    EXHIBIT A

THE WARRANTS REPRESENTED BY THIS CERTIFICATE AND THE OTHER SECURITIES ISSUABLE
UPON EXERCISE HEREOF MAY NOT BE OFFERED OR SOLD EXCEPT PURSUANT TO (i) AN
EFFECTIVE REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933, (ii) TO THE
EXTENT APPLICABLE, RULE 144 UNDER SUCH ACT (OR ANY SIMILAR RULE UNDER SUCH ACT
RELATING TO THE DISPOSITION OF SECURITIES), OR (iii) AN OPINION OF COUNSEL, IF
SUCH OPINION SHALL BE REASONABLY SATISFACTORY TO COUNSEL FOR THE ISSUER, THAT AN
EXEMPTION FROM REGISTRATION UNDER SUCH ACT IS AVAILABLE.

THE TRANSFER OR EXCHANGE OF THE WARRANTS REPRESENTED BY THIS CERTIFICATE IS
RESTRICTED IN ACCORDANCE WITH THE WARRANT AGREEMENT REFERRED TO HEREIN.

                       EXERCISABLE ON OR BEFORE 5:30 P.M.,
                        NEW YORK TIME, ___________, 2009

No. W-_______

                               WARRANT CERTIFICATE

This Warrant Certificate certifies that ___________________, or registered
assigns, is the registered holder of ___________ Warrants, each Warrant
entitling the holder to purchase initially, at any time from __________, 2005
[one year from the closing date] until 5:30 p.m. New York time on
______________, 2009 [five years from the closing date] ("Expiration Date"), one
fully-paid and non-assessable share of common stock, $0.0001 par value ("Common
Stock") of Bakers Footwear Group, Inc., a Missouri corporation (the "Company"),
at the initial exercise price, subject to adjustment in certain events (the
"Exercise Price"), of $__________ [120% of the public offering price] per share
of Common Stock upon surrender of this Warrant Certificate and payment of the
Exercise Price at an office or agency of the Company, but subject to the
conditions set forth herein and in the Representatives' Warrant Agreement (the
"Warrant Agreement") dated as of ______________, 2004 by and among the Company,
Ryan Beck & Co., Inc. and BB&T Capital Markets, a Division of Scott &
Stringfellow, Inc. Payment of the Exercise Price shall be made by certified or
official bank check in New York Clearing House funds payable to the order of the
Company or by surrender of this Warrant Certificate.

No Warrant may be exercised after 5:30 p.m., New York time, on the Expiration
Date, at which time all Warrants evidenced hereby, unless exercised prior
thereto, shall thereafter be void.

                                      A-1
<PAGE>

The Warrants evidenced by this Warrant Certificate are part of a duly authorized
issue of Warrants issued pursuant to the Warrant Agreement, which Warrant
Agreement is hereby incorporated by reference in and made a part of this
instrument and is hereby referred to for a description of the rights, limitation
of rights, obligations, duties and immunities thereunder of the Company and the
holders (the words "holders" or "holder" meaning the registered holders or
registered holder) of the Warrants.

The Warrant Agreement provides that upon the occurrence of certain events the
Exercise Price and the type and/or number of the Company's securities issuable
thereupon may, subject to certain conditions, be adjusted. In such event, the
Company will, at the request of the holder, issue a new Warrant Certificate
evidencing the adjustment in the Exercise Price and the number and/or type of
securities issuable upon the exercise of the Warrants; provided, however, that
the failure of the Company to issue such new Warrant Certificates shall not in
any way change, alter, or otherwise impair, the rights of the holder as set
forth in the Warrant Agreement.

Upon due presentment for registration of transfer of this Warrant Certificate at
an office or agency of the Company, a new Warrant Certificate or Warrant
Certificates of like tenor and evidencing in the aggregate a like number of
Warrants shall be issued to the transferee(s) in exchange for this Warrant
Certificate, subject to the limitations provided herein and in the Warrant
Agreement, without any charge except for any tax or other governmental charge
imposed in connection with such transfer.

Upon the exercise of less than all of the Warrants evidenced by this
Certificate, the Company shall forthwith issue to the holder hereof a new
Warrant Certificate representing such number of unexercised Warrants.

The Company may deem and treat the registered holder(s) hereof as the absolute
owner(s) of this Warrant Certificate (notwithstanding any notation of ownership
or other writing hereon made by anyone), for the purpose of any exercise hereof,
and of any distribution to the holder(s) hereof, and for all other purposes, and
the Company shall not be affected by any notice to the contrary.

All terms used in this Warrant Certificate which are defined in the Warrant
Agreement shall have the meanings assigned to them in the Warrant Agreement.

IN WITNESS WHEREOF, the Company has caused this Warrant Certificate to be duly
executed under its corporate seal.

Dated as of __________, 2004

                                      A-2
<PAGE>

             [FORM OF ELECTION TO PURCHASE PURSUANT TO SECTION 3.1]

The undersigned hereby irrevocably elects to exercise the right, represented by
this Warrant Certificate, to purchase _______________ shares of Common Stock and
herewith tenders in payment for such securities a certified or official bank
check payable in New York Clearing House Funds to the order of Bakers Footwear
Group, Inc. in the amount of $_________, all in accordance with the terms of
Section 3.1 of the Representatives' Warrant Agreement, dated as of
______________, 2004, among Bakers Footwear Group, Inc., Ryan Beck & Co., Inc.
and BB&T Capital Markets, a Division of Scott & Stringfellow, Inc. The
undersigned requests that a certificate for such securities be registered in the
name of __________________ whose address is _______________________ and that
such Certificate be delivered to ___________________ whose address is
__________________.

Dated: ____________________________________________

Signature:_________________________________________

(Signature must conform in all respects to name of holder as specified on the
face of the Warrant Certificate.)

___________________________________________________
(Insert Social Security or Other Identifying Number of Holder)

                                      A-3
<PAGE>

             [FORM OF ELECTION TO PURCHASE PURSUANT TO SECTION 3.2]

The undersigned hereby irrevocably elects to exercise the right, represented by
this Warrant Certificate, to purchase _____________ shares of Common Stock all
in accordance with the terms of Section 3.2 of the Representatives' Warrant
Agreement, dated as of ____________, 2004, among Bakers Footwear Group, Inc.,
Ryan Beck & Co., Inc. and BB&T Capital Markets, a Division of Scott &
Stringfellow, Inc. The undersigned requests that a certificate for such
securities be registered in the name of _________________ whose address is
___________________ and that such Certificate be delivered to __________________
whose address is ______________________.

Dated: ____________________________________________

Signature:_________________________________________

(Signature must conform in all respects to name of holder as specified on the
face of the Warrant Certificate. )

___________________________________________________
(Insert Social Security or Other Identifying Number of Holder)

                                      A-4
<PAGE>

(To be executed by the registered holder if such holder desires to transfer the
Warrant Certificate.)

FOR VALUE RECEIVED, __________________________ hereby sells, assigns and
transfers unto _________________________________ (please print name and address
of transferee) this Warrant Certificate, together with all right, title and
interest therein, and does hereby irrevocably constitute and appoint
_________________ Attorney, to transfer the within Warrant Certificate on the
books of the within-named Company, with full power of substitution.

Dated: ____________________________________________

Signature:_________________________________________

(Signature must conform in all respects to name of holder as specified on the
face of the Warrant Certificate.)

___________________________________________________
(Insert Social Security or Other Identifying Number of Assignee)

                                      A-5

Source: [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00060-of-00352.parquet"}, [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00060-of-00352.parquet"}]]