Document:

Exhibit 10.1

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

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

                                   PURCHASER,

                            JPMORGAN CHASE BANK, N.A.

                                     SELLER

                        MORTGAGE LOAN PURCHASE AGREEMENT

                          Dated as of December 20, 2007

                                 $1,060,931,125

                            Fixed Rate Mortgage Loans

                                 Series 2007-C1

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

            This Mortgage Loan Purchase Agreement (this "Agreement"), dated
as of December 20, 2007, is between J.P. Morgan Chase Commercial Mortgage
Securities Corp., as purchaser (the "Purchaser"), and JPMorgan Chase Bank,
N.A., as seller ("JPMorgan" or the "Seller").

            Capitalized terms used in this Agreement not defined herein shall
have the meanings ascribed to them in the pooling and servicing agreement, dated
as of December 20, 2007 (the "Pooling and Servicing Agreement"), among the
Purchaser, as depositor (the "Depositor"), Capmark Finance Inc., as master
servicer ("Master Servicer"), Midland Loan Services, Inc. ("Midland"), as
special servicer (the "Special Servicer"), and Wells Fargo Bank, N.A., as
trustee (in such capacity, the "Trustee") and as paying agent (in such capacity,
the "Paying Agent"), pursuant to which the Purchaser will sell the Mortgage
Loans (as defined herein) to a trust fund and certificates representing
ownership interests in the Mortgage Loans will be issued by the trust fund. For
purposes of this Agreement, the term "Mortgage Loans" refers to the mortgage
loans listed on Exhibit A and the term "Mortgaged Properties" refers to the
properties securing such Mortgage Loans.

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

            SECTION 1. Sale and Conveyance of Mortgages; Possession of Mortgage
File. Effective as of the Closing Date and upon receipt of the purchase price
set forth in the immediately succeeding paragraph, the Seller does hereby sell,
transfer, assign, set over and convey to the Purchaser, without recourse, all of
its right, title, and interest (subject to certain agreements regarding
servicing as provided in the Pooling and Servicing Agreement, subservicing
agreements permitted thereunder and that certain Servicing Rights Purchase and
Sale Agreement, dated as of the date hereof between the Master Servicer and the
Seller) in and to the Mortgage Loans described in Exhibit A, including all
interest and principal received on or with respect to such Mortgage Loans after
the Cut-off Date (other than payments of principal and interest first due on the
Mortgage Loans on or before the Cut-off Date). Upon the sale of the Mortgage
Loans, the ownership of each related Mortgage Note, the Mortgage and the other
contents of the related Mortgage File will be vested in the Purchaser and
immediately thereafter the Trustee and the ownership of records and documents
with respect to the related Mortgage Loan prepared by or which come into the
possession of the Seller (other than the records and documents described in the
proviso to Section 3(a) hereof) shall immediately vest in the Purchaser and
immediately thereafter the Trustee. The Seller's records will accurately reflect
the sale of each such Mortgage Loan to the Purchaser. On the Closing Date, the
Seller shall also deliver to the Depositor an amount equal to $617,319.76, which
amount represents the aggregate amount of interest that would have accrued at
the related Net Mortgage Rates during the Due Period ending in January 2008, for
those Mortgage Loans that do not have their first Monthly Payment due until
February 2008. The Depositor will sell the Class A-1, Class A-2, Class A-3,
Class A-4, Class A-SB, Class X-2, Class A-M and Class A-J Certificates (the
"Offered Certificates") to the underwriters specified in the underwriting
agreement, dated December 18, 2007 (the "Underwriting Agreement"), between the
Depositor and J.P. Morgan Securities Inc. ("JPMSI") for itself and as
representative of Natixis Securities North America Inc. ("NatixisNA" and,
together with JPMSI, the "Underwriters"), and the Depositor will sell the Class
X-1, Class B, Class C, Class D Class E, Class F, Class G, Class H, Class J,
Class K, Class L, Class M, Class N, Class P, Class Q, Class T and Class NR
Certificates (the "Private Certificates") to JPMSI, as the initial purchaser
(together with the Underwriters, the "Dealers") specified in the certificate
purchase agreement, dated December 18, 2007 (the "Certificate Purchase
Agreement"), between the Depositor and JPMSI.

            The sale and conveyance of the Mortgage Loans is being conducted on
an arms-length basis and upon commercially reasonable terms. As the purchase
price for the Mortgage Loans, the Purchaser shall pay to the Seller or at the
Seller's direction $1,076,726,318.75 (which amount is inclusive of accrued
interest) in immediately available funds minus the costs set forth in Section 9
hereof. The purchase and sale of the Mortgage Loans shall take place on the
Closing Date.

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

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

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

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

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

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

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

            (a) it shall record or cause a third party to record in the
appropriate public recording office for real property the intermediate
assignments of the Mortgage Loans and the Assignments of Mortgage from such
Seller to the Trustee in connection with the Pooling and Servicing Agreement;
provided, if the related Mortgage has been recorded in the name of Mortgage
Electronic Registration Systems, Inc. ("MERS") or its designee, no assignment of
Mortgage Loans, Assignment of Mortgage or other recorded document in favor of
the Trustee will be required to be prepared or delivered and instead, such
Seller shall take all actions as are necessary to cause the Trustee to be shown
as, and shall deliver evidence of any such transfers to the Master Servicer and
the Special Servicer, and the Trustee shall take all actions necessary to
confirm that it is shown as, the owner of the related Mortgage on the records of
MERS for purposes of the system of recording transfers of beneficial ownership
of mortgages maintained by MERS. All recording fees relating to the initial
recordation of such intermediate assignments and Assignments of Mortgage shall
be paid by such Seller;

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

            (c) if, during such period of time after the first date of the
public offering of the Offered Certificates as in the opinion of counsel for the
Underwriters, a prospectus relating to the Offered Certificates is required by
applicable law to be delivered in connection with sales thereof by an
Underwriter or a dealer, any event shall occur as a result of which it is
necessary to amend or supplement the Prospectus Supplement, including Annex A-1,
A-2 and A-3 thereto and the Diskette included therewith, with respect to any
information relating to the Mortgage Loans or such Seller, in order to make the
statements therein, in the light of the circumstances when the Prospectus
Supplement is delivered to a purchaser, not misleading, or if it is necessary to
amend or supplement the Prospectus Supplement, including Annex A-1, A-2 and A-3
thereto and the Diskette included therewith, with respect to any information
relating to the Mortgage Loans or such Seller, to comply with applicable law,
the Seller shall do all things necessary to assist the Depositor to prepare and
furnish, at the expense of the Seller (to the extent that such amendment or
supplement relates to the Seller, the Mortgage Loans listed on Exhibit A and/or
any information relating to the same, as provided by the Seller), to the
Underwriters such amendments or supplements to the Prospectus Supplement as may
be necessary, so that the statements in the Prospectus Supplement as so amended
or supplemented, including Annex A-1, A-2 and A-3 thereto and the Diskette
included therewith, with respect to any information relating to the Mortgage
Loans or such Seller, will not, in the light of the circumstances when the
Prospectus is delivered to a purchaser, be misleading or so that the Prospectus
Supplement, including Annex A-1, A-2 and A-3 thereto and the Diskette included
therewith, with respect to any information relating to the Mortgage Loans or the
Seller, will comply with applicable law. All terms used in this clause (c) and
not otherwise defined herein shall have the meaning set forth in the
Indemnification Agreement, dated as of December 18, 2007 between the Purchaser
and the Seller (the "Indemnification Agreement").

            SECTION 6. Representations and Warranties.

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

                  (i) it is a national banking association duly organized,
      validly existing, and in good standing under the laws of the United States
      of America;

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

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

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

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

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

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

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

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

                  (x) it has either (A) not dealt with any Person (other than
      the Purchaser or the Dealers or their respective affiliates or any
      servicer of a Mortgage Loan) that may be entitled to any commission or
      compensation in connection with the sale or purchase of the Mortgage Loans
      or entering into this Agreement or (B) paid in full any such commission or
      compensation (except with respect to any servicer of a Mortgage Loan, any
      commission or compensation that may be due and payable to such servicer if
      such servicer is terminated and does not continue to act as a servicer);

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

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

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

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

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

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

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

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

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

                  (vii) it is not in default with respect to any order or decree
      of any court or any order, regulation or demand of any federal, state
      municipal or governmental agency, which default might have consequences
      that would materially and adversely affect the condition (financial or
      other) or operations of the Purchaser or its properties or might have
      consequences that would materially and adversely affect its performance
      hereunder;

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

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

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

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

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

            (e) Upon notice pursuant to Section 6(d) above, the Seller shall,
not later than 90 days from the earlier of the Seller's receipt of the notice
or, in the case of a Defect or Breach relating to a Mortgage Loan not being a
"qualified mortgage" within the meaning of Section 860G(a)(3) of the Code, but
without regard to the rule of Treasury Regulations Section 1.860G-2(f)(2) that
causes a defective mortgage loan to be treated as a qualified mortgage, the
Seller's discovery of such Breach or Defect (the "Initial Resolution Period"),
(i) cure such Defect or Breach, as the case may be, in all material respects,
(ii) repurchase the affected Mortgage Loan at the applicable Repurchase Price
(as defined below) or (iii) substitute a Qualified Substitute Mortgage Loan (as
defined below) for such affected Mortgage Loan (provided that in no event shall
any such substitution occur later than the second anniversary of the Closing
Date) and pay the Master Servicer for deposit into the Certificate Account, any
Substitution Shortfall Amount (as defined below) in connection therewith;
provided, however, that except with respect to a Defect resulting solely from
the failure by a Seller to deliver to the Trustee or custodian the actual policy
of lender's title insurance required pursuant to clause (ix) of the definition
of Mortgage File by a date not later than 18 months following the Closing Date,
if such Breach or Defect is capable of being cured but is not cured within the
Initial Resolution Period, and the Seller has commenced and is diligently
proceeding with the cure of such Breach or Defect within the Initial Resolution
Period, the Seller shall have an additional 90 days commencing immediately upon
the expiration of the Initial Resolution Period (the "Extended Resolution
Period") to complete such cure (or, failing such cure, to repurchase the related
Mortgage Loan or substitute a Qualified Substitute Mortgage Loan as described
above); and provided, further, that with respect to the Extended Resolution
Period the Seller shall have delivered an officer's certificate to the Trustee
setting forth the reason such Breach or Defect is not capable of being cured
within the Initial Resolution Period and what actions the Seller is pursuing in
connection with the cure thereof and stating that the Seller anticipates that
such Breach or Defect will be cured within the Extended Resolution Period.
Notwithstanding the foregoing, any Defect or Breach which causes any Mortgage
Loan not to be a "qualified mortgage" (within the meaning of Section 860G(a)(3)
of the Code, without regard to the rule of Treasury Regulations Section
1.860G-2(f)(2) which causes a defective mortgage loan to be treated as a
qualified mortgage) shall be deemed to materially and adversely affect the
interests of the holders of the Certificates therein, and such Mortgage Loan
shall be repurchased or a Qualified Substitute Mortgage Loan substituted in lieu
thereof without regard to the extended cure period described in the preceding
sentence. If the affected Mortgage Loan is to be repurchased, the Seller shall
remit the Repurchase Price (defined below) in immediately available funds to the
Trustee.

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

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

            If (i) any Mortgage Loan is required to be repurchased or
substituted for in the manner described in the first paragraph of this Section
6(e), (ii) such Mortgage Loan is a Crossed Loan, and (iii) the applicable Defect
or Breach does not constitute a Defect or Breach, as the case may be, as to any
other Crossed Loan in such Crossed Group (without regard to this paragraph),
then the applicable Defect or Breach, as the case may be, will be deemed to
constitute a Defect or Breach, as the case may be, as to each other Crossed Loan
in the Crossed Group for purposes of this paragraph, and the Seller will be
required to repurchase or substitute for all of the remaining Crossed Loans in
the related Crossed Group as provided in the first paragraph of this Section
6(e) unless such other Crossed Loans in such Crossed Group satisfy the Crossed
Loan Repurchase Criteria and satisfy all other criteria for substitution and
repurchase of Mortgage Loans set forth herein. In the event that the remaining
Crossed Loans satisfy the aforementioned criteria, the Seller may elect either
to repurchase or substitute for only the affected Crossed Loan as to which the
related Breach or Defect exists or to repurchase or substitute for all of the
Crossed Loans in the related Crossed Group. The Seller shall be responsible for
the cost of any Appraisal required to be obtained to determine if the Crossed
Loan Repurchase Criteria have been satisfied, so long as the scope and cost of
such Appraisal has been approved by the Seller (such approval not to be
unreasonably withheld).

            To the extent that the Seller is required to repurchase or
substitute for a Crossed Loan hereunder in the manner prescribed above while the
Trustee continues to hold any other Crossed Loans in such Crossed Group, neither
the Seller nor the Purchaser shall enforce any remedies against the other's
Primary Collateral, but each is permitted to exercise remedies against the
Primary Collateral securing its respective Crossed Loans, including with respect
to the Trustee, the Primary Collateral securing Crossed Loans still held by the
Trustee.

            If the exercise of remedies by one party would materially impair the
ability of the other party to exercise its remedies with respect to the Primary
Collateral securing the Crossed Loans held by such party, then the Seller and
the Purchaser shall forbear from exercising such remedies until the Mortgage
Loan documents evidencing and securing the relevant Crossed Loans can be
modified in a manner that complies with this Agreement to remove the threat of
material impairment as a result of the exercise of remedies or some other
accommodation can be reached. Any reserve or other cash collateral or letters of
credit securing the Crossed Loans shall be allocated between such Crossed Loans
in accordance with the Mortgage Loan documents, or otherwise on a pro rata basis
based upon their outstanding Stated Principal Balances. Notwithstanding the
foregoing, if a Crossed Loan included in the Trust Fund is modified to terminate
the related cross-collateralization and/or cross-default provisions, as a
condition to such modification, the Seller shall furnish to the Trustee an
Opinion of Counsel that any modification shall not cause an Adverse REMIC Event.
Any expenses incurred by the Purchaser in connection with such modification or
accommodation (including but not limited to recoverable attorney fees) shall be
paid by the Seller.

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

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

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

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

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

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

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

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

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

                  (i) copies of the Seller's articles of association and
      by-laws, certified as of a recent date by the Secretary or Assistant
      Secretary of such Seller;

                  (ii) a copy of a certificate of good standing of such Seller
      issued by the Comptroller of the Currency dated not earlier than sixty
      days prior to the Closing Date;

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

            SECTION 13. Assignment. The Seller hereby acknowledges that the
Purchaser has, concurrently with the execution hereof, executed and delivered
the Pooling and Servicing Agreement and that, in connection therewith, it has
assigned its rights hereunder to the Trustee for the benefit of the
Certificateholders to the extent set forth in the Pooling and Servicing
Agreement and that the rights so assigned may be further assigned to, and shall
inure to the benefit of, any successor trustee under the Pooling and Servicing
Agreement. The Seller hereby acknowledges its obligations, including that of
expense reimbursement, pursuant to Sections 2.01, 2.02 and 2.03 of the Pooling
and Servicing Agreement. Except as set forth hereinabove and in Sections 2.01,
2.02 and 2.03 of the Pooling and Servicing Agreement, the representations and
warranties of the Seller made hereunder and the remedies provided hereunder with
respect to Breaches or Defects may not be further assigned by the Purchaser, the
Trustee or any successor trustee. No owner of a Certificate issued pursuant to
the Pooling and Servicing Agreement shall be deemed a successor or permitted
assign because of such ownership. This Agreement shall bind and inure to the
benefit of, and be enforceable by, the Seller, the Purchaser and their permitted
successors and permitted assigns. The warranties and representations and the
agreements made by the Seller herein shall survive delivery of the Mortgage
Loans to the Trustee until the termination of the Pooling and Servicing
Agreement.

            SECTION 14. Notices. All demands, notices and communications
hereunder shall be in writing and shall be deemed to have been duly given upon
receipt by the intended recipient if personally delivered at or couriered, sent
by facsimile transmission or mailed by first class or registered mail, postage
prepaid, to (i) in the case of the Purchaser, J.P. Morgan Chase Commercial
Mortgage Securities Corp., 270 Park Avenue, New York, New York 10017, Attention:
Emanuel Chrysoulakis, Vice President, telecopy number (212) 834-6593, (ii) in
the case of the Seller, JPMorgan Chase Bank, N.A., 270 Park Avenue, 10th Floor,
New York, New York 10017, Attention: Emanuel Chrysoulakis, Vice President,
telecopy number (212) 834-6593 and (iii) in the case of any of the preceding
parties, such other address as may hereafter be furnished to the other party in
writing by such parties.

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

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

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

            SECTION 18. No Partnership. Nothing herein contained shall be deemed
or construed to create a partnership or joint venture between the parties
hereto. Nothing herein contained shall be deemed or construed as creating an
agency relationship between the Purchaser and the Seller and neither the
Purchaser nor the Seller shall take any action which could reasonably lead a
third party to assume that it has the authority to bind the other party or make
commitments on such party's behalf.

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

                                 * * * * * *

<PAGE>

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

                                       J.P. MORGAN CHASE COMMERCIAL MORTGAGE
                                          SECURITIES CORP.

                                       By:  /s/ Emanuel Chrysoulakis
                                           -------------------------------------
                                           Name: Emanuel Chrysoulakis
                                           Title: Vice President

                                       JPMORGAN CHASE BANK, N.A.

                                       By: /s/ Emanuel Chrysoulakis
                                          --------------------------------------
                                          Name: Emanuel Chrysoulakis
                                          Title: Vice President

<PAGE>

                                    EXHIBIT A

                             MORTGAGE LOAN SCHEDULE

JPMCC 2007-C1
Mortgage Loan Schedule (JPMCB)

<TABLE>
<CAPTION>
Loan #     Originator/Loan Seller    Mortgager Name
------     ----------------------    -------------------------------------------------------------------------
<S>        <C>                       <C>
1          JPMCB                     250 Williams Street LLC
2          JPMCB                     Orange City Mills Limited Partnership, Orange City Mills III Limited
                                     Partnership
3          JPMCB                     Transwest Hilton Head Property, L.L.C., Transwest Tucson Property, L.L.C.
3.01       JPMCB
3.02       JPMCB
4          JPMCB                     Mall at Gurnee Mills, LLC
6          JPMCB                     H D Realty Associates, LLC, H D Hotel, LLC
           JPMCB                     Parkway Center LLC
7          JPMCB                     Parkway Center LLC
8          JPMCB                     Parkway Center LLC
9          JPMCB                     Cedarville, II, LLC
10         JPMCB                     MB BP Portfolio II, L.L.C.
10.01      JPMCB
10.02      JPMCB
10.03      JPMCB
10.04      JPMCB
11         JPMCB                     Rubicon GSA II Centennial Tacoma, LLC
13         JPMCB                     Landmark Ventures, LLC
14         JPMCB                     Dallas Berkshire Partners, Ltd.
15         JPMCB                     USA Build, LLC
16         JPMCB                     U.S. Reif Parkway Fee, LLC
17         JPMCB                     Cole WF Chicago IL, LLC
18         JPMCB                     LUI2 Charlotte Park Avenue, L.P.
19         JPMCB                     2165 Sunset Blvd., LLC
20         JPMCB                     Ashland Hanover, LLC
22         JPMCB                     Titan-Tres Puentes Land, LP
24         JPMCB                     Trident Heritage Holdings, LLC
25         JPMCB                     3650 Shire, LLC
26         JPMCB                     Medalist Properties 8, LLC
27         JPMCB                     Deercrest 13, L.L.C.
28         JPMCB                     Cole MT Fort Smith AR, LLC
30         JPMCB                     YFP Campus Pointe, LLC
31         JPMCB                     Columbiana Point II, LLC
32         JPMCB                     Silver Development LLC
33         JPMCB                     N'eyesh Properties LLC
34         JPMCB                     Frazer Shopping Center Investors, L.P.
35         JPMCB                     InSite Dunmore (O'Neil), L.L.C.
36         JPMCB                     1300 West Industrial LLC
37         JPMCB                     O'Brien Investment Enterprises, LLLP
38         JPMCB                     LUI2 Houston Scott Street, L.P.
39         JPMCB                     Yates San Bernardino, LLC
40         JPMCB                     Fox River Corporate Center 2006 LLC
41         JPMCB                     YFP Ocean City, LLC
42         JPMCB                     Richmont Village, LLC
43         JPMCB                     Cumming Hospitality Group, LLC
44         JPMCB                     GLT Office Properties, LLC
45         JPMCB                     Highland Direct Property, LLC
47         JPMCB                     Laurel Pond LLC
48         JPMCB                     Canton Road Distribution Center, LLC
49         JPMCB                     NHP Treasure Coast TIC 1, LLC., NHP Treasure Coast TIC 2, LLC., NHP Treasure
                                     Coast TIC 3, LLC., NHP Treasure Coast TIC 4, LLC., NHP Treasure Coast TIC 5,
                                     LLC., NHP Treasure Coast TIC 6, LLC., NHP Treasure Coast TIC 7, LLC., NHP
                                     Treasure Coast TIC 8, LLC., NHP Treasure Coast TIC 9, LLC., NHP Treasure Coast
                                     TIC 10, LLC., NHP Treasure Coast TIC 11, LLC., NHP Treasure Coast TIC 12,
                                     LLC., NHP Treasure Coast TIC 13, LLC., NHP Treasure Coast TIC 14, LLC., NHP
                                     Treasure Coast TIC 15, LLC., NHP Treasure Coast, LLC.
51         JPMCB                     Shouneyia Properties, LLC
52         JPMCB                     ABMS Limited and Sutherland Family LLC
53         JPMCB                     Henderson Kustom, LLC
54         JPMCB                     Niagara Realty (NY), LLC
55         JPMCB                     Titan Industrial Tri-County, Limited Partnership
56         JPMCB                     AMS I New Braunfels Investments, LP, WMN AMS I New Braunfels Holdings, LP
57         JPMCB                     7th & Arizona L.P.
58         JPMCB                     Winston I LLC, Winston II LLC
59         JPMCB                     Indian Valley Plaza, Ltd.
60         JPMCB                     1200 West Industrial LLC
61         JPMCB                     Insite Little Rock, L.L.C.

<CAPTION>
Loan #    Property Address                                  City             State     Zip Code
-------   -----------------------------------------------   --------------   -------   --------
<S>       <C>                                               <C>              <C>       <C>
1         250 Williams Street                               Atlanta          GA           30303
2         20 City Boulevard West                            Orange           CA           92868
3         Various                                           Various          Various    Various
3.01      3800 East Sunrise Drive                           Tucson           AZ           85718
3.02      2 Grasslawn Avenue                                Hilton Head      SC           29928
4         6170 West Grand Avenue                            Gurnee           IL           60031
6         243 Tresser Boulevard                             Stamford         CT           06901
          100 City Parkway                                  Las Vegas        NV           89106
7         100 City Parkway                                  Las Vegas        NV           89106
8         100 City Parkway                                  Las Vegas        NV           89106
9         7900 Cedarville Road                              Brandywine       MD           20613
10        Various                                           Various          Various    Various
10.01     700 North US Highway 45                           Libertyville     IL           60048
10.02     4412 Coloma Road                                  Coloma           MI           49038
10.03     104 Enterprise Boulevard                          Kinston          NC           28504
10.04     11500 Melrose Avenue                              Franklin Park    IL           60131
11        1949 & 2121 South State Street                    Tacoma           WA           98405
13        1099 North Meridian Street                        Indianapolis     IN           46204
14        8411 Preston Road                                 Dallas           TX           75225
15        5796, 5816, 5836, 5856 Corporate Avenue           Cypress          CA           90630
16        2103-2109 North Veteran's Parkway                 Bloomington      IL           61704
17        2606 North Elston Avenue                          Chicago          IL           60647
18        1520 South Boulevard                              Charlotte        NC           28203
19        2165-2177 Sunset Boulevard                        Rocklin          CA           95765
20        253 North Washington Highway                      Ashland          VA           23005
22        1501 North International Boulevard                Hidalgo          TX           78557
24        13427 Northeast 16th Street                       Bellevue         WA           98005
25        3600 Shire Boulevard                              Richardson       TX           75082
26        7803 National Service Road                        Greensboro       NC           27409
27        7363 North Via Paseo Del Sur                      Scottsdale       AZ           85258
28        7751 - 7803 Rogers Avenue                         Fort Smith       AR           72903
30        6225-6265 El Cajon Boulevard                      San Diego        CA           92115
31        800 Columbiana Drive                              Irmo             SC           29063
32        201, 205 and 233 West 87th Street                 Chicago          IL           60620
33        1500 University Boulevard East                    Hyattsville      MD           20783
34        480-490 Lancaster Avenue                          Frazer           PA           19355
35        1205 O'Neill Highway                              Dunmore          PA           18512
36        1300-1370 West Industrial Avenue                  Boynton Beach    FL           33426
37        350 Town Center Avenue                            Suwanee          GA           30024
38        6102 Scott Street                                 Houston          TX           77021
39        888 Harriman Place                                San Bernadino    CA           92408
40        150 South Lincolnway                              North Aurora     IL           60542
41        800 West Avenue                                   Ocean City       NJ           08226
42        702 Fort Crook Road South                         Bellevue         NE           68005
43        915 Ronald Reagan Boulevard                       Cumming          GA           30041
44        4670, 4690, 4760, & 4764 East Fulton Street       Ada              MI           49301
45        2820 South Highland Avenue                        Lombard          IL           60148
47        14201 Baltimore Boulevard                         Laurel           MD           20707
48        2197 Canton Road                                  Marietta         GA           30066
49        1265 36th Street                                  Vero Beach       FL           32960
51        525 East Big Beaver Road                          Troy             MI           48083
52        6230 Auburn Boulevard                             Citrus Heights   CA           95621
53        3000 Kustom Drive                                 Hebron           KY           41048
54        2590 Military Road                                Niagara Falls    NY           14304
55        5730 Tri County Parkway & 5850 Corridor Parkway   Schertz          TX           78154
56        1150 Loop 337                                     New Braunfels    TX           78130
57        625 Arizona Avenue                                Santa Monica     CA           90401
58        114 - 128 Hanes Mall Circle                       Winston-Salem    NC           27103
59        245 Deo Drive                                     Newark           OH           43055
60        1200-1240 West Industrial Avenue                  Boynton Beach    FL           33426
61        12018 Chenal Parkway                              Little Rock      AR           72211

<CAPTION>
Loan #    County           Property Name                            Size   Measure       Interest Rate (%)
-------   --------------   -----------------------------------   -------   -----------   -----------------
<S>       <C>              <C>                                   <C>       <C>           <C>
1         Fulton           American Cancer Society Plaza          998770   Square Feet             6.45150
2         Orange           Block at Orange                        698660   Square Feet             6.25150
3         Various          Westin Portfolio                          899   Rooms                   6.85900
3.01      Pima             The Westin - La Paloma                    487   Rooms                   6.85900
3.02      Beaufort         The Westin - Hilton Head                  412   Rooms                   6.85900
4         Lake             Gurnee Mills                          1558930   Square Feet             5.76700
6         Fairfield        Stamford Marriott                         506   Rooms                   5.79850
          Clark            Molasky Corporate Center               155290   Square Feet
7         Clark            Molasky Corporate Center - 3rd Loan    102810   Square Feet             6.22000
8         Clark            Molasky Corporate Center - 2nd Loan     52480   Square Feet             5.90000
9         Prince Georges   Brandywine Regency Warehouse           624502   Square Feet             6.60650
10        Various          Inland - Bradley Portfolio            1118096   Square Feet             6.34300
10.01     Lake             Inland - Libertyville                  197100   Square Feet             6.34300
10.02     Berrien          Inland - Coloma                        423230   Square Feet             6.34300
10.03     Lenoir           Inland - Kinston                       400000   Square Feet             6.34300
10.04     Cook             Inland - 294 Tollway                    97766   Square Feet             6.34300
11        Pierce           Centennial I & II                      239475   Square Feet             6.35000
13        Marion           Landmark Office Center                 297544   Square Feet             6.61750
14        Dallas           Berkshire Court                        116340   Square Feet             6.57550
15        Orange           Cypress Business Center                149860   Square Feet             6.92030
16        Mclean           Parkway Shopping Center                213060   Square Feet             6.51400
17        Cook             Wickes Chicago                          48000   Square Feet             6.87700
18        Mecklenburg      Park Avenue Building                    91860   Square Feet             6.72500
19        Placer           California Family Fitness Center        59850   Square Feet             6.45000
20        Hanover          Ashland Hanover Shopping Center        227158   Square Feet             6.55600
22        Hidalgo          Tres Puentes IV,V,VI                   314974   Square Feet             6.55000
24        King             LexisNexis Building                     52376   Square Feet             6.55500
25        Dallas           The Shire - Richardson, TX              83159   Square Feet             6.60000
26        Guilford         Hampton Inn - Greensboro                  125   Rooms                   6.80250
27        Maricopa         Paseo Village                          100615   Square Feet             6.55900
28        Sebastian        Massard Farms                          126584   Square Feet             6.85660
30        San Diego        Campus Pointe                          132861   Square Feet             6.73550
31        Richland         Columbiana Point                        65000   Square Feet             6.73600
32        Cook             87th & Dan Ryan Ground Lease           305415   Square Feet             6.77900
33        Prince Georges   University Place Center                 28814   Square Feet             6.82200
34        Chester          Frazer Shopping Center                  71750   Square Feet             6.41450
35        Lackawanna       TMG/Universal Printing                 153536   Square Feet             6.67300
36        Palm Beach       1300 West Industrial                    80840   Square Feet             6.40000
37        Gwinnett         350 Town Center Park                    38259   Square Feet             6.83540
38        Harris           Renaissance Center                      96039   Square Feet             6.71300
39        San Bernardino   Best Buy                                58000   Square Feet             6.73550
40        Kane             Fox River Corporate Center              52307   Square Feet             5.92550
41        Cape May         Super Fresh                             39773   Square Feet             6.76550
42        Sarpy            Richmont Village                           99   Units                   6.28400
43        Forsyth          Hampton Inn - Cumming, GA                  71   Rooms                   6.97650
44        Kent             Alten Oaks                              67937   Square Feet             6.83700
45        Dupage           2820 Highland Avenue                    16362   Square Feet             6.52600
47        Prince Georges   Laurel Pond Shopping Center             20164   Square Feet             6.60550
48        Cobb             Canton Road Distribution Center        140800   Square Feet             6.62800
49        Indian River     PCTC Medical Building                   21500   Square Feet             6.71250
51        Oakland          Willow Center                           37089   Square Feet             6.66900
52        Sacramento       Auburn Mini-Storage                       749   Units                   6.74250
53        Boone            Psion Teklogix Corporation Facility     60000   Square Feet             6.57100
54        Niagara          KMart Niagara                          102200   Square Feet             6.81550
55        Guadalupe        Tri-County Business Park                64000   Square Feet             6.51850
56        Comal            Hill Country Climatized Storage           535   Units                   6.49000
57        Los Angeles      7th and Arizona                         17600   Square Feet             6.31700
58        Forsyth          114 - 128 Hanes Mall Circle              9900   Square Feet             6.41050
59        Licking          Indian Valley Plaza                    129063   Square Feet             5.89200
60        Palm Beach       1200 West Industrial                    32000   Square Feet             6.40000
61        Pulaski          12018 Chenal Parkway                     8000   Square Feet             6.67300

<CAPTION>
Loan #    Net Mortgage Interest Rate   Original Balance   Cutoff Balance   Term   Rem. Term   Maturity/ARD Date
-------   --------------------------   ----------------   --------------   ----   ---------   -----------------
<S>       <C>                          <C>                <C>              <C>    <C>         <C>
1                            6.43000        136,000,000      136,000,000    120         117   09/01/17
2                            6.23000        110,000,000      110,000,000     84          82   10/01/14
3                            6.82750        105,000,000      105,000,000    120         120   01/01/18
3.01                                         75,107,656       75,107,656    120         120   01/01/18
3.02                                         29,892,345       29,892,345    120         120   01/01/18
4                            5.74550         75,000,000       75,000,000    120         115   07/01/17
6                            5.77700         67,500,000       67,500,000    120         117   09/01/17
                                             67,300,000       67,300,000                      08/09/17
7                            6.17850         42,300,000       42,300,000    117         116   08/09/17
8                            5.85850         25,000,000       25,000,000    117         116   08/09/17
9                            6.58500         40,000,000       39,900,533    120         117   09/01/17
10                           6.32150         38,315,000       38,315,000    120         119   11/01/17
10.01                                        14,807,000       14,807,000    120         119   11/01/17
10.02                                        10,017,000       10,017,000    120         119   11/01/17
10.03                                         8,930,000        8,930,000    120         119   11/01/17
10.04                                         4,561,000        4,561,000    120         119   11/01/17
11                           6.32850         35,000,000       34,967,426    120         119   11/01/17
13                           6.59600         24,400,000       24,378,441    120         119   11/01/17
14                           6.53400         23,000,000       23,000,000     60          59   11/01/12
15                           6.89880         21,100,000       21,100,000    120         120   12/01/17
16                           6.49250         16,800,000       16,800,000    120         118   10/01/17
17                           6.85550         15,925,000       15,925,000    120         119   11/01/17
18                           6.65350         15,500,000       15,500,000     60          59   11/01/12
19                           6.38850         15,100,000       15,100,000    120         119   11/01/17
20                           6.53450         14,800,000       14,800,000    120         118   10/01/17
22                           6.51850         13,900,000       13,900,000    120         119   11/01/17
24                           6.53350         12,800,000       12,788,552    120         119   11/01/17
25                           6.50850         12,500,000       12,500,000    120         119   11/01/17
26                           6.72100         12,000,000       12,000,000    120         120   12/01/17
27                           6.53750         12,000,000       11,923,318    120         118   10/01/17
28                           6.83510         10,237,000       10,228,369    120         119   11/01/17
30                           6.71400          9,090,000        9,090,000    120         119   11/01/17
31                           6.68450          8,100,000        8,093,007    120         119   11/01/17
32                           6.75750          8,000,000        8,000,000    120         120   12/01/17
33                           6.80050          7,635,000        7,635,000    120         120   12/01/17
34                           6.39300          7,600,000        7,600,000    120         116   08/01/17
35                           6.65150          7,250,000        7,250,000    120         119   11/01/17
36                           6.37850          7,050,000        7,050,000    120         119   11/01/17
37                           6.74390          6,625,000        6,625,000    120         119   11/01/17
38                           6.64150          6,600,000        6,600,000     60          58   10/01/12
39                           6.71400          6,230,000        6,230,000    120         118   10/01/17
40                           5.90400          6,200,000        6,200,000    120         111   03/01/17
41                           6.74400          6,160,000        6,160,000    120         119   11/01/17
42                           6.26250          6,100,000        6,075,476    120         118   10/01/17
43                           6.93500          5,850,000        5,842,752    120         119   11/01/17
44                           6.81550          5,800,000        5,800,000    120         120   12/01/17
45                           6.50450          5,800,000        5,790,595    120         118   10/01/17
47                           6.58400          5,500,000        5,500,000    120         120   12/01/17
48                           6.53650          5,300,000        5,300,000    120         120   12/01/17
49                           6.69100          5,010,000        5,010,000     60          58   10/01/12
51                           6.64750          5,000,000        5,000,000    120         117   09/01/17
52                           6.72100          4,500,000        4,500,000    120         120   12/01/17
53                           6.54950          4,320,000        4,320,000    120         120   12/01/17
54                           6.79400          4,230,000        4,226,405    120         119   11/01/17
55                           6.47700          4,225,000        4,225,000    120         118   10/01/17
56                           6.46850          4,150,000        4,150,000    120         120   12/01/17
57                           6.29550          4,000,000        3,996,253    120         119   11/01/17
58                           6.38900          3,000,000        3,000,000    120         119   11/01/17
59                           5.87050          3,000,000        3,000,000    120         120   12/01/17
60                           6.37850          2,660,000        2,660,000    120         119   11/01/17
61                           6.65150          2,075,000        2,075,000    120         119   11/01/17

<CAPTION>
Loan #    Amort. Term   Rem. Amort.   Monthly Debt Service   Servicing Fee Rate   Accrual Type   ARD (Y/N)
-------   -----------   -----------   --------------------   ------------------   ------------   ---------
<S>       <C>           <C>           <C>                    <C>                  <C>            <C>
1                 360           360                855,279              0.02000   Actual/360     No
2                 360           360                677,396              0.02000   Actual/360     No
3                 360           360                688,653              0.03000   Actual/360     No
3.01              360           360                                               Actual/360     No
3.02              360           360                                               Actual/360     No
4                   0             0                365,444              0.02000   Actual/360     No
6                 360           360                395,994              0.02000   Actual/360     No
                                                   407,908                        Actual/360     No
7                 360           360                259,624              0.04000   Actual/360     No
8                 360           360                148,284              0.04000   Actual/360     No
9                 360           357                255,635              0.02000   Actual/360     No
10                  0             0                202,527              0.02000   30/360         No
10.01               0             0                                               30/360         No
10.02               0             0                                               30/360         No
10.03               0             0                                               30/360         No
10.04               0             0                                               30/360         No
11                360           359                217,783              0.02000   Actual/360     No
13                360           359                156,115              0.02000   Actual/360     No
14                360           360                146,520              0.04000   Actual/360     No
15                360           360                139,251              0.02000   Actual/360     No
16                  0             0                 92,463              0.02000   Actual/360     No
17                  0             0                 92,531              0.02000   Actual/360     No
18                  0             0                 88,071              0.07000   Actual/360     No
19                360           360                 94,946              0.06000   Actual/360     No
20                360           360                 94,092              0.02000   Actual/360     No
22                360           360                 88,315              0.03000   Actual/360     No
24                360           359                 81,368              0.02000   Actual/360     No
25                360           360                 79,832              0.09000   Actual/360     No
26                360           360                 78,251              0.08000   Actual/360     No
27                180           178                104,922              0.02000   Actual/360     No
28                360           359                 67,124              0.02000   Actual/360     No
30                360           360                 58,870              0.02000   Actual/360     No
31                360           359                 52,461              0.05000   Actual/360     No
32                360           360                 52,042              0.02000   Actual/360     No
33                360           360                 49,886              0.02000   Actual/360     No
34                360           360                 47,611              0.02000   Actual/360     No
35                360           360                 46,653              0.02000   Actual/360     No
36                360           360                 44,098              0.02000   Actual/360     No
37                360           360                 43,346              0.09000   Actual/360     No
38                  0             0                 37,434              0.07000   Actual/360     No
39                360           360                 40,348              0.02000   Actual/360     No
40                360           360                 36,876              0.02000   Actual/360     No
41                360           360                 40,017              0.02000   Actual/360     No
42                240           238                 44,708              0.02000   Actual/360     No
43                300           299                 41,259              0.04000   Actual/360     No
44                360           360                 37,955              0.02000   Actual/360     No
45                360           358                 36,759              0.02000   Actual/360     No
47                360           360                 35,146              0.02000   Actual/360     No
48                360           360                 33,947              0.09000   Actual/360     No
49                360           360                 32,370              0.02000   Actual/360     No
51                360           360                 32,161              0.02000   Actual/360     No
52                360           360                 29,164              0.02000   Actual/360     No
53                  0             0                 23,984              0.02000   Actual/360     No
54                360           359                 27,620              0.02000   Actual/360     No
55                360           360                 26,756              0.04000   Actual/360     No
56                360           360                 26,204              0.02000   Actual/360     No
57                360           359                 24,803              0.02000   Actual/360     No
58                360           360                 18,786              0.02000   Actual/360     No
59                  0             0                 14,935              0.02000   Actual/360     No
60                360           360                 16,638              0.02000   Actual/360     No
61                360           360                 13,352              0.02000   Actual/360     No

<CAPTION>
Loan #    ARD Step Up (%)   Title Type      Crossed Loan
-------   ---------------   -------------   ------------
<S>       <C>               <C>             <C>
1                           Fee/Leasehold
2                           Fee
3                           Fee
3.01                        Fee
3.02                        Fee
4                           Fee
6                           Fee
                            Fee             A
7                           Fee             A
8                           Fee             A
9                           Fee
10                          Fee
10.01                       Fee
10.02                       Fee
10.03                       Fee
10.04                       Fee
11                          Fee
13                          Fee/Leasehold
14                          Fee
15                          Fee
16                          Fee
17                          Fee
18                          Fee
19                          Fee
20                          Fee
22                          Fee
24                          Fee
25                          Fee
26                          Fee
27                          Fee
28                          Fee
30                          Fee
31                          Fee
32                          Fee
33                          Fee
34                          Fee
35                          Fee
36                          Fee
37                          Fee
38                          Fee
39                          Fee
40                          Fee
41                          Fee
42                          Fee
43                          Fee
44                          Fee
45                          Fee
47                          Fee
48                          Fee
49                          Fee
51                          Fee
52                          Fee
53                          Fee
54                          Fee
55                          Fee
56                          Fee
57                          Fee
58                          Fee
59                          Fee
60                          Fee
61                          Fee

<CAPTION>
Loan #   Guarantor
------   --------------------------------------------------------------------------------
<S>      <C>
1        250 Williams Street LLC
2        Simon Property Group, L.P., Farrallon Capital Management, L.L.C.
3        Randal G. Dix, Michael J. Hanson
3.01
3.02
4        SPG ML Holdings, LLC, SPG-FMC Holdings I, LLC, The Mills Limited Partnership
6        Westport Holdings, LLC
         Irwin Molasky
7        Irwin Molasky
8        Irwin Molasky
         Abdelrahman Ayyad, 7900 Cedarville Road, LLC, Trisun Brandywine, LLC, SB
9        Brandywine, LLC
10       Minto Builders (Florida), Inc.
10.01
10.02
10.03
10.04
11       Rubicon US REIT, Inc.
13       Greggory R. Hardy, Thomas Clinton
14       Lucien B. Crosland, Stephen P. Jarchow
15       Ziaulla Sheriff
16       U.S. Real Estate Investment Fund, LLC
17       Cole Operating Partnership II, LP
18       LUI2 Charlotte Park Avenue, L.P.
19       Robert W. Clippinger; Lindall A. Stinson
20       Alan R. Hammerschlag
22       Ron W. Mills
24       Joseph W. Edmonds
25       Dale F. Wamstad
26       William R. Elliott, Thomas E. Messier
27       Brent C. Berge
28       Cole Operating Partnership II, LP
30       Edwin P. Yates, Rita Yates
31       John H. Burriss
32       Louis Silver, Nathan Silver
33       Adam Schwartz, Robert Begelman, John Smith, Jr., David Terzian
34       Samuel Friedler
35       Columbia Holdings, Ltd.
36       Spencer M. Partrich
37       Robert K. O'Brien
38       LUI2 Houston Scott Street, L.P.
39       Edwin P. Yates, Rita Yates
40       Joseph H. Ardovitch, James Minick, Dennis L. Madsen
41       Edwin P. Yates, Rita Yates
42       Rick R. Sanders
43       Kishor Bhikha
44       Gary Tilkin
45       Keun Ho Park
47       Adam Schwartz, Robert Begelman, John Smith, Jr., David Terzian
48       Edward L. Terry, S. Kent Owings
         Brian E. Agard, Eugenia A. Agard, Patrice J. Baldwin, Michael Alyn Baldwin, Joan
49       Cording, Jeffrey Erker, Mark Blaustein
51       Alec Shouneyia, Frankie Shouneyia
52       Douglas M. Sutherland
53       Sherwin N. Jarol
54       Edwin P. Yates, Rita Yates
55       Jose Maria Garza Trevino
56       Stephen R. Kaplan, Wolfgang Nonn, Marsha Nonn
57       Santa Monica Guaranty Corp.
58       Gerard J. Musante, Rita G. Musante
59       James G. Van Winkle
60       Spencer M. Partrich
61       Columbia Holdings, Ltd.

<CAPTION>
                                 UPFRONT ESCROW
                             ---------------------
Loan #    Letter of Credit   Upfront CapEx Reserve
-------   ----------------   ---------------------
<S>       <C>                <C>
1              1,000,000.0                    0.00
2                       No                    0.00
3                       No                    0.00
3.01
3.02
4                       No                    0.00
6                       No                    0.00
               8,684,604.0                    0.00
7              7,353,632.0                    0.00
8              1,330,972.0                    0.00
9                       No                    0.00
10                      No                    0.00
10.01
10.02
10.03
10.04
11                      No                    0.00
13                      No                    0.00
14                      No                    0.00
15                      No                    0.00
16                      No                    0.00
17                      No                    0.00
18               220,000.0                    0.00
19                      No                    0.00
20                      No                    0.00
22                      No                    0.00
24             3,135,640.0                    0.00
25                      No                    0.00
26                      No                    0.00
27                      No                    0.00
28               476,000.0                    0.00
30                      No                    0.00
31                      No                    0.00
32                      No                    0.00
33                      No                    0.00
34                      No                    0.00
35                      No              194,634.00
36                      No                    0.00
37                      No                    0.00
38                      No                    0.00
39                      No                    0.00
40                      No                    0.00
41                      No                    0.00
42                      No                    0.00
43                      No                    0.00
44                      No                    0.00
45               700,000.0                    0.00
47                      No                    0.00
48                      No                    0.00
49                      No               21,500.00
51                      No                    0.00
52                      No                    0.00
53                      No                    0.00
54                      No                    0.00
55                      No                    0.00
56                      No               12,272.00
57                      No                    0.00
58                      No                    0.00
59                      No                    0.00
60                      No                    0.00
61                      No                    0.00

<CAPTION>
                                                  UPFRONT ESCROW
          ----------------------------------------------------------------------------------------------
Loan #    Upfront Eng. Reserve   Upfront Envir. Reserve   Upfront TI/LC Reserve   Upfront RE Tax Reserve
-------   --------------------   ----------------------   ---------------------   ----------------------
<S>       <C>                    <C>                      <C>                     <C>
1                     6,250.00                     0.00                    0.00               140,682.25
2                         0.00                     0.00                    0.00                     0.00
3                   310,178.75                35,560.00                    0.00               833,241.46
3.01
3.02
4                         0.00                     0.00                    0.00                     0.00
6                    33,437.50                     0.00                    0.00               321,328.47
                          0.00                     0.00                    0.00                93,139.30
7                         0.00                     0.00                    0.00                58,749.40
8                         0.00                     0.00                    0.00                34,389.90
9                     5,812.50                     0.00                    0.00                49,916.91
10                        0.00                     0.00                    0.00                     0.00
10.01
10.02
10.03
10.04
11                  879.104.00                     0.00              274,049.11                91,560.49
13                  700,000.00                     0.00              600,000.00               104,503.96
14                        0.00                     0.00              523,020.00               423,326.52
15                        0.00                     0.00                    0.00                71,238.15
16                  224,225.00                     0.00                    0.00                71,424.51
17                        0.00                     0.00                    0.00                     0.00
18                        0.00                     0.00                    0.00                     0.00
19                        0.00                     0.00                    0.00                37,838.72
20                        0.00                     0.00                    0.00                45,283.45
22                        0.00                     0.00                    0.00               312,014.37
24                        0.00                     0.00                    0.00                20,161.27
25                        0.00                     0.00              100,000.00                36,257.75
26                        0.00                     0.00                    0.00                37,070.42
27                        0.00                     0.00               32,500.00               109,592.58
28                        0.00                     0.00                    0.00                     0.00
30                        0.00                     0.00                    0.00                     0.00
31                        0.00                     0.00              200,000.00               110,711.00
32                        0.00                     0.00                    0.00                     0.00
33                    2,712.50                     0.00                    0.00                32,153.50
34                        0.00               400,000.00              200,000.00                 7,923.73
35                        0.00                     0.00                    0.00                32,003.49
36                        0.00                     0.00              250,000.00               100,302.75
37                        0.00                     0.00                    0.00                22,921.74
38                   21,928.00                     0.00                    0.00                     0.00
39                        0.00                     0.00                    0.00                     0.00
40                        0.00                     0.00              200,000.00                18,347.40
41                   25,312.50                     0.00                    0.00                     0.00
42                   12,500.00                     0.00                    0.00                16,740.44
43                        0.00                     0.00                    0.00                 3,385.20
44                        0.00                     0.00                    0.00                32,087.96
45                        0.00                     0.00                    0.00                 8,214.50
47                        0.00                     0.00                    0.00                30,698.72
48                  381,000.00                     0.00                    0.00                18,944.64
49                        0.00                     0.00               64,500.00                44,214.83
51                        0.00                     0.00                    0.00                15,764.11
52                        0.00                     0.00                    0.00                 5,698.00
53                        0.00                     0.00                    0.00                     0.00
54                        0.00                     0.00                    0.00                     0.00
55                        0.00                     0.00              100,000.00                60,750.00
56                    1,875.00                     0.00                    0.00                 3,938.27
57                    2,425.00                     0.00                    0.00                     0.00
58                        0.00                     0.00                    0.00                10,755.60
59                        0.00                     0.00                    0.00                     0.00
60                        0.00                     0.00               50,000.00                49,653.00
61                        0.00                     0.00                    0.00                 4,303.12

<CAPTION>
                      UPFRONT ESCROW                                     MONTHLY ESCROW
          --------------------------------------------   ----------------------------------------------
Loan #    Upfront Ins. Reserve   Upfront Other Reserve   Monthly Capex Reserve   Monthly Envir. Reserve
-------   --------------------   ---------------------   ---------------------   ----------------------
<S>       <C>                    <C>                     <C>                     <C>
1                         0.00                    0.00                 8308.08                     0.00
2                         0.00                    0.00                    0.00                     0.00
3                   251,947.73                    0.00               315987.25                     0.00
3.01
3.02
4                         0.00                    0.00                    0.00                     0.00
6                         0.00                    0.00                    0.00                     0.00
                     23,949.52              844,747.00                  235.51                     0.00
7                    15,106.62              844,747.00                  155.80                     0.00
8                     8,842.90                    0.00                   79.71                     0.00
9                    22,352.00              182,250.00                 5204.17                     0.00
10                        0.00                    0.00                    0.00                     0.00
10.01
10.02
10.03
10.04
11                   17,013.00                    0.00                    0.00                     0.00
13                   17,658.00                    0.00                 4036.68                     0.00
14                   52,356.88                    0.00                 1428.33                     0.00
15                    5,285.49                    0.00                 1873.25                     0.00
16                   14,895.00                    0.00                    0.00                     0.00
17                        0.00                    0.00                    0.00                     0.00
18                        0.00                    0.00                    0.00                     0.00
19                    5,400.00                    0.00                  736.88                     0.00
20                   33,992.00                    0.00                    0.00                     0.00
22                   25,664.50               50,000.00                 1312.42                     0.00
24                    4,732.67                    0.00                    0.00                     0.00
25                   13,014.75              275,000.00                    0.00                     0.00
26                    5,952.50              250,000.00                    0.00                     0.00
27                   19,695.48               14,850.00                    0.00                     0.00
28                        0.00                    0.00                    0.00                     0.00
30                        0.00                    0.00                 1107.18                     0.00
31                   22,384.48                    0.00                    0.00                     0.00
32                    1,250.00                    0.00                    0.00                     0.00
33                    2,479.00                    0.00                  360.18                     0.00
34                    6,932.33                    0.00                  877.97                     0.00
35                    5,430.83              142,533.00                    0.00                     0.00
36                        0.00                    0.00                 1013.83                     0.00
37                    2,056.33                    0.00                  478.25                     0.00
38                        0.00              217,360.00                    0.00                     0.00
39                        0.00                    0.00                    0.00                     0.00
40                    1,073.17                    0.00                    0.00                     0.00
41                        0.00                    0.00                    0.00                     0.00
42                   14,905.33                    0.00                 2475.00                     0.00
43                    9,049.33               52,479.09                 5071.00                     0.00
44                    4,466.17                    0.00                  887.92                     0.00
45                      600.67                    0.00                    0.00                     0.00
47                    1,430.50                    0.00                  251.88                     0.00
48                   13,469.08                    0.00                 1173.33                     0.00
49                    7,859.71                    0.00                    0.00                     0.00
51                    1,369.75                    0.00                  471.00                     0.00
52                    5,124.00                    0.00                  931.00                     0.00
53                        0.00                    0.00                    0.00                     0.00
54                        0.00                    0.00                 2129.17                     0.00
55                    4,262.35                    0.00                  426.67                     0.00
56                    1,794.00                    0.00                    0.00                     0.00
57                        0.00                    0.00                    0.00                     0.00
58                    1,096.50                    0.00                   83.00                     0.00
59                        0.00                    0.00                    0.00                     0.00
60                        0.00                    0.00                  250.00                     0.00
61                      550.67                    0.00                   71.00                     0.00

<CAPTION>

                                               MONTHLY ESCROW
          ---------------------------------------------------------------------------------------------
Loan #    Monthly TI/LC Reserve   Monthly RE Tax Reserve   Monthly Ins. Reserve   Monthly Other Reserve
-------   ---------------------   ----------------------   --------------------   ---------------------
<S>       <C>                     <C>                      <C>                    <C>
1                          0.00                140682.25                   0.00                    0.00
2                          0.00                     0.00                   0.00                    0.00
3                          0.00                240419.42              125973.87                    0.00
3.01
3.02
4                          0.00                     0.00                   0.00                    0.00
6                          0.00                 80332.12                   0.00                    0.00
                        3484.67                 46569.65                4789.90                    0.00
7                       3484.67                 29374.70                3021.32                    0.00
8                          0.00                 17194.95                1768.58                    0.00
9                          0.00                 24958.46                7450.67                    0.00
10                         0.00                     0.00                   0.00                    0.00
10.01
10.02
10.03
10.04
11                     30000.00                 45780.24                2835.50                    0.00
13                     33333.33                 52251.98                4414.50                    0.00
14                         0.00                 30811.49                4986.37                    0.00
15                     12488.33                 23746.05                1761.83                    0.00
16                         0.00                 35712.26                3723.75                    0.00
17                         0.00                     0.00                   0.00                    0.00
18                         0.00                     0.00                   0.00                    0.00
19                       786.00                 13117.42                1350.00                    0.00
20                      4167.00                 10062.99                2832.67                    0.00
22                     20833.33                 26001.20                4277.42                    0.00
24                         0.00                  6720.42                 591.58                    0.00
25                      7200.00                 36257.75                1859.25                    0.00
26                         0.00                  7414.08                1984.17                    0.00
27                         0.00                 15656.08                3282.58                    0.00
28                         0.00                     0.00                   0.00                    0.00
30                         0.00                 13058.36                1940.91                    0.00
31                      2916.67                  9225.92                2798.06                    0.00
32                         0.00                     0.00                 208.33                    0.00
33                      3333.33                  6430.70                 413.17                    0.00
34                         0.00                  7923.73                1733.08                    0.00
35                         0.00                 10667.83                 775.83                    0.00
36                         0.00                 11144.75                   0.00                    0.00
37                      1913.00                  5730.43                 514.08                    0.00
38                         0.00                     0.00                   0.00                    0.00
39                      1209.00                     0.00                   0.00                    0.00
40                      4358.92                  5081.76                 536.58                    0.00
41                         0.00                     0.00                   0.00                    0.00
42                         0.00                  8370.22                1863.17                    0.00
43                         0.00                  1692.60                 822.67                    0.00
44                      2830.71                  8021.99                2233.08                    0.00
45                         0.00                  4107.25                 450.33                    0.00
47                      3333.33                  6139.74                 238.42                    0.00
48                      5357.14                  4736.16                1036.08                    0.00
49                         0.00                  4019.53                3929.85                    0.00
51                      4167.00                  7882.05                 456.58                    0.00
52                         0.00                  2849.00                 640.50                    0.00
53                         0.00                     0.00                   0.00                    0.00
54                         0.00                     0.00                   0.00                    0.00
55                         0.00                  6750.00                2131.17                    0.00
56                         0.00                  3938.27                 598.00                    0.00
57                      6740.00                     0.00                   0.00                    0.00
58                       413.00                  2688.90                 365.50                    0.00
59                         0.00                     0.00                   0.00                    0.00
60                         0.00                  5517.00                   0.00                    0.00
61                       334.00                  1434.37                  78.67                    0.00

<CAPTION>
Loan #    Grace Period   Lockbox In-place   Property Type   Defeasance Permitted   Interest Accrual Period   Loan Group
-------   ------------   ----------------   -------------   --------------------   -----------------------   ----------
<S>       <C>            <C>                <C>             <C>                    <C>                       <C>
1                    5   Yes                Office          No                     Actual/360                         1
2                    5   Yes                Retail          Yes                    Actual/360                         1
3                    0   Yes                Hotel           Yes                    Actual/360                         1
3.01                 0                      Hotel                                  Actual/360                         1
3.02                 0                      Hotel                                  Actual/360                         1
4                    5   Yes                Retail          Yes                    Actual/360                         1
6                    0   Yes                Hotel           Yes                    Actual/360                         1
                     0   Yes                Office          No                     Actual/360                         1
7                    0   Yes                Office          No                     Actual/360                         1
8                    0   Yes                Office          No                     Actual/360                         1
9                    5   No                 Industrial      Yes                    Actual/360                         1
10                   5   No                 Industrial      Yes                    30/360                             1
10.01                5                      Industrial                             30/360                             1
10.02                5                      Industrial                             30/360                             1
10.03                5                      Industrial                             30/360                             1
10.04                5                      Industrial                             30/360                             1
11                   5   Yes                Office          Yes                    Actual/360                         1
13                   5   Yes                Office          Yes                    Actual/360                         1
14                   7   No                 Mixed Use       Yes                    Actual/360                         1
15                   7   No                 Office          Yes                    Actual/360                         1
16                   7   No                 Retail          Yes                    Actual/360                         1
17                   8   Yes                Retail          Yes                    Actual/360                         1
18                   0   No                 Mixed Use       Yes                    Actual/360                         1
19                   7   No                 Retail          Yes                    Actual/360                         1
20                   7   No                 Retail          Yes                    Actual/360                         1
22                   5   No                 Industrial      Yes                    Actual/360                         1
24                   7   Yes                Office          Yes                    Actual/360                         1
25                   7   No                 Mixed Use       Yes                    Actual/360                         1
26                   7   No                 Hotel           No                     Actual/360                         1
27                   7   No                 Retail          Yes                    Actual/360                         1
28                   8   No                 Retail          Yes                    Actual/360                         1
30                   7   Yes                Retail          Yes                    Actual/360                         1
31                   7   No                 Retail          Yes                    Actual/360                         1
32                   7   No                 Land            Yes                    Actual/360                         1
33                   7   No                 Retail          Yes                    Actual/360                         1
34                   7   No                 Retail          Yes                    Actual/360                         1
35                   7   No                 Industrial      Yes                    Actual/360                         1
36                  10   No                 Industrial      Yes                    Actual/360                         1
37                   7   No                 Mixed Use       Yes                    Actual/360                         1
38                   0   No                 Retail          Yes                    Actual/360                         1
39                   7   Yes                Retail          Yes                    Actual/360                         1
40                   7   Yes                Office          Yes                    Actual/360                         1
41                   7   Yes                Retail          Yes                    Actual/360                         1
42                  10   No                 Multifamily     No                     Actual/360                         1
43                   7   No                 Hotel           No                     Actual/360                         1
44                   7   No                 Office          Yes                    Actual/360                         1
45                   7   No                 Retail          Yes                    Actual/360                         1
47                   7   No                 Retail          Yes                    Actual/360                         1
48                   7   No                 Industrial      Yes                    Actual/360                         1
49                   7   Yes                Office          Yes                    Actual/360                         1
51                   7   No                 Office          Yes                    Actual/360                         1
52                   7   No                 Self Storage    Yes                    Actual/360                         1
53                   7   Yes                Industrial      Yes                    Actual/360                         1
54                   7   Yes                Retail          Yes                    Actual/360                         1
55                   7   No                 Industrial      Yes                    Actual/360                         1
56                   7   No                 Self Storage    No                     Actual/360                         1
57                  10   No                 Office          Yes                    Actual/360                         1
58                  10   No                 Retail          Yes                    Actual/360                         1
59                   7   No                 Retail          Yes                    Actual/360                         1
60                  10   No                 Industrial      Yes                    Actual/360                         1
61                   7   No                 Retail          Yes                    Actual/360                         1

<CAPTION>
Loan #    Final Maturity Date   Remaining Amortization Term for Balloon Loans
-------   -------------------   ---------------------------------------------
<S>       <C>                   <C>
1                                                                         360
2                                                                         360
3                                                                         360
3.01                                                                      360
3.02                                                                      360
4
6                                                                         360
7                                                                         360
8                                                                         360
9                                                                         360
10
10.01
10.02
10.03
10.04
11                                                                        360
13                                                                        360
14                                                                        360
15                                                                        360
16
17
18
19                                                                        360
20                                                                        360
22                                                                        360
24                                                                        360
25                                                                        360
26                                                                        360
27                                                                        180
28                                                                        360
30                                                                        360
31                                                                        360
32                                                                        360
33                                                                        360
34                                                                        360
35                                                                        360
36                                                                        360
37                                                                        360
38
39                                                                        360
40                                                                        360
41                                                                        360
42                                                                        240
43                                                                        300
44                                                                        360
45                                                                        360
47                                                                        360
48                                                                        360
49                                                                        360
51                                                                        360
52                                                                        360
53
54                                                                        360
55                                                                        360
56                                                                        360
57                                                                        360
58                                                                        360
59
60                                                                        360
61                                                                        360
</TABLE>

<PAGE>

                                    EXHIBIT B

                  MORTGAGE LOAN REPRESENTATIONS AND WARRANTIES

                  REPRESENTATIONS AND WARRANTIES OF THE SELLER

      (1) No Mortgage Loan is 30 days or more delinquent in payment of principal
and interest (without giving effect to any applicable grace period) as of the
Cut-off Date and no Mortgage Loan has been 30 days or more (without giving
effect to any applicable grace period) past due.

      (2) Except with respect to the ARD Loans, which provide that the rate at
which interest accrues thereon increases after the Anticipated Repayment Date,
the Mortgage Loans (exclusive of any default interest, late charges or
prepayment premiums) are fixed rate mortgage loans with terms to maturity, at
origination or as of the most recent modification, as set forth in the Mortgage
Loan Schedule.

      (3) The information pertaining to each Mortgage Loan set forth on the
Mortgage Loan Schedule is true and correct in all material respects as of the
Cut-off Date.

      (4) At the time of the assignment of the Mortgage Loans to the Purchaser,
the Seller had good and marketable title to and was the sole owner and holder
of, each Mortgage Loan, free and clear of any pledge, lien, encumbrance or
security interest (subject to certain agreements regarding servicing as provided
in the Pooling and Servicing Agreement, subservicing agreements permitted
thereunder and that certain Servicing Rights Purchase Agreement, dated as of
[the date hereof] between Master Servicer and Seller) and such assignment
validly and effectively transfers and conveys all legal and beneficial ownership
of the Mortgage Loans to the Purchaser free and clear of any pledge, lien,
encumbrance or security interest (subject to certain agreements regarding
servicing as provided in the Pooling and Servicing Agreement, subservicing
agreements permitted thereunder and that certain Servicing Rights Purchase
Agreement, dated as of [the date hereof] between Master Servicer and Seller).

      (5) In respect of each Mortgage Loan, (A) in reliance on public documents
or certified copies of the incorporation or partnership or other entity
documents, as applicable, delivered in connection with the origination of such
Mortgage Loan, the related Mortgagor is an entity organized under the laws of a
state of the United States of America, the District of Columbia or the
Commonwealth of Puerto Rico and (B) as of the origination date, the Seller
(based on customary due diligence) had no knowledge, and since the origination
date, the Seller has no knowledge, that the related Mortgagor is a debtor in any
bankruptcy, receivership, conservatorship, reorganization, insolvency,
moratorium or similar proceeding.

      (6) Each Mortgage Loan is secured by the related Mortgage which
establishes and creates a valid and subsisting first priority lien on the
related Mortgaged Property, or leasehold interest therein, comprising real
estate, free and clear of any liens, claims, encumbrances, participation
interests, pledges, charges or security interests subject only to Permitted
Encumbrances. Such Mortgage, together with any separate security agreement, UCC
Financing Statement or similar agreement, if any, establishes and creates a
first priority security interest in favor of the Seller in all personal property
owned by the Mortgagor that is used in, and is reasonably necessary to, the
operation of the related Mortgaged Property and, to the extent a security
interest may be created therein and perfected by the filing of a UCC Financing
Statement under the Uniform Commercial Code as in effect in the relevant
jurisdiction, the proceeds arising from the Mortgaged Property and other
collateral securing such Mortgage Loan, subject only to Permitted Encumbrances,
and to the extent that the Mortgaged Property is a hotel, such personal property
includes all personal property reasonably required to operate the related
Mortgaged Property as it is currently being operated by the Mortgagor. There
exists with respect to such Mortgaged Property an assignment of leases and rents
provision, either as part of the related Mortgage or as a separate document or
instrument, which establishes and creates a first priority security interest in
and to leases and rents arising in respect of the related Mortgaged Property,
subject only to Permitted Encumbrances. Except for the holder of the Subordinate
Companion Loan with respect to the AB Mortgage Loans, to the Seller's knowledge,
no person other than the related Mortgagor and the mortgagee own any interest in
any payments due under the related leases. The related Mortgage or such
assignment of leases and rents provision provides for the appointment of a
receiver for rents or allows the holder of the related Mortgage to enter into
possession of the related Mortgaged Property to collect rent or provides for
rents to be paid directly to the holder of the related Mortgage in the event of
a default beyond applicable notice and grace periods, if any, under the related
Mortgage Loan documents. As of the origination date there were, and, to the
Seller's knowledge as of the Closing Date, there are no mechanics' or other
similar liens or claims which have been filed for work, labor or materials
affecting the related Mortgaged Property which are or may be prior or equal to
the lien of the Mortgage, except those that are bonded or escrowed for or which
are insured against pursuant to the applicable Title Insurance Policy (as
defined below), except for Permitted Encumbrances. No Mortgaged Property secures
any mortgage loan not represented on the Mortgage Loan Schedule; no Mortgage
Loan is cross-collateralized or cross-defaulted with any other mortgage loan
other than one or more Mortgage Loans as shown on the Mortgage Loan Schedule; no
Mortgage Loan is secured by property which secures another mortgage loan other
than a Mortgage Loan as shown on the Mortgage Loan Schedule. Notwithstanding the
foregoing, no representation is made as to the perfection of any security
interest in rent, operating revenues or other personal property to the extent
that possession or control of such items or actions other than the filing of UCC
Financing Statements are required in order to effect such perfection.

      (7) The related Mortgagor under each Mortgage Loan has good and
indefeasible fee simple or, with respect to those Mortgage Loans described in
clause (20) hereof, leasehold title to the related Mortgaged Property comprising
real estate subject to any Permitted Encumbrances.

      (8) The Seller has received an American Land Title Association (ALTA)
lender's title insurance policy or a comparable form of lender's title insurance
policy (or escrow instructions binding on the Title Insurer (as defined below)
and irrevocably obligating the Title Insurer to issue such title insurance
policy or a title policy commitment or pro-forma "marked up" at the closing of
the related Mortgage Loan and countersigned by the Title Insurer or its
authorized agent) as adopted in the applicable jurisdiction (the "Title
Insurance Policy"), which was issued by a nationally recognized title insurance
company (the "Title Insurer") qualified to do business in the jurisdiction where
the applicable Mortgaged Property is located (unless such jurisdiction is the
State of Iowa), covering the portion of each Mortgaged Property comprised of
real estate and insuring that the related Mortgage is a valid first lien in the
original principal amount of the related Mortgage Loan on the Mortgagor's fee
simple interest (or, if applicable, leasehold interest) in such Mortgaged
Property comprised of real estate, subject only to Permitted Encumbrances. Such
Title Insurance Policy was issued in connection with the origination of the
related Mortgage Loan. No claims have been made under such Title Insurance
Policy. Such Title Insurance Policy is in full force and effect and all premiums
thereon have been paid and will provide that the insured includes the owner of
the Mortgage Loan and its successors and/or assigns. No holder of the related
Mortgage has done, by act or omission, anything that would, and the Seller has
no actual knowledge of any other circumstance that would, impair the coverage
under such Title Insurance Policy. Such Title Insurance Policy contains no
exception regarding the encroachment upon any material easements of any material
permanent improvements located at the related Mortgaged Property for which the
grantee of such easement has the ability to force removal of such improvement,
or such Title Insurance Policy affirmatively insures (unless the related
Mortgaged Property is located in a jurisdiction where such affirmative insurance
is not available) against losses caused by forced removal of any material
permanent improvements on the related Mortgaged Property that encroach upon any
material easements.

      (9) The related Assignment of Mortgage and the related assignment of the
Assignment of Leases executed in connection with each Mortgage, if any, have
been recorded in the applicable jurisdiction (or, if not recorded, have been
submitted for recording or are in recordable form (but for the insertion of the
name and address of the assignee and any related recording information which is
not yet available to the Seller)) and constitute the legal, valid and binding
assignment of such Mortgage and the related Assignment of Leases from the Seller
to the Purchaser. The endorsement of the related Mortgage Note by the Seller
constitutes the legal, valid, binding and enforceable (except as such
enforcement may be limited by anti-deficiency laws or bankruptcy, receivership,
conservatorship, reorganization, insolvency, moratorium or other similar laws
affecting the enforcement of creditors' rights generally, and by general
principles of equity (regardless of whether such enforcement is considered in a
proceeding in equity or at law)) assignment of such Mortgage Note, and together
with such Assignment of Mortgage and the related assignment of Assignment of
Leases, legally and validly conveys all right, title and interest in such
Mortgage Loan and Mortgage Loan documents to the Purchaser.

      (10) (a) The Mortgage Loan documents for each Mortgage Loan provide that
such Mortgage Loan is non-recourse to the related parties thereto except that
the related Mortgagor and at least one individual or entity shall be fully
liable for actual losses, liabilities, costs and damages arising from certain
acts of the related Mortgagor and/or its principals specified in the related
Mortgage Loan documents, which acts generally include the following: (i) fraud
or material misrepresentation, (ii) the misapplication or misappropriation of
rents, insurance proceeds or condemnation awards, (iii) any act of actual waste,
and (iv) any breach of the environmental covenants contained in the related
Mortgage Loan documents.

      (b) The Mortgage Loan documents for each Mortgage Loan contain enforceable
      provisions such as to render the rights and remedies of the holder thereof
      adequate for the practical realization against the Mortgaged Property of
      the principal benefits of the security intended to be provided thereby,
      including realization by judicial or, if applicable, non-judicial
      foreclosure, and there is no exemption available to the related Mortgagor
      which would interfere with such right of foreclosure except any statutory
      right of redemption or as may be limited by anti-deficiency laws or by
      bankruptcy, receivership, conservatorship, reorganization, insolvency,
      moratorium or other similar laws affecting the enforcement of creditors'
      rights generally, and by general principles of equity (regardless of
      whether such enforcement is considered in a proceeding in equity or at
      law).

      (c) Each of the related Mortgage Notes and Mortgages are the legal, valid
      and binding obligations of the related Mortgagor named on the Mortgage
      Loan Schedule and each of the other related Mortgage Loan documents is the
      legal, valid and binding obligation of the parties thereto (subject to any
      non-recourse provisions therein), enforceable in accordance with its
      terms, except as such enforcement may be limited by anti-deficiency or one
      form of action laws or bankruptcy, receivership, conservatorship,
      reorganization, insolvency, moratorium or other similar laws affecting the
      enforcement of creditors' rights generally, and by general principles of
      equity (regardless of whether such enforcement is considered in a
      proceeding in equity or at law), and except that certain provisions of
      such Mortgage Loan documents are or may be unenforceable in whole or in
      part under applicable state or federal laws, but the inclusion of such
      provisions does not render any of the Mortgage Loan documents invalid as a
      whole, and such Mortgage Loan documents taken as a whole are enforceable
      to the extent necessary and customary for the practical realization of the
      principal rights and benefits afforded thereby.

      (d) The terms of the Mortgage Loans or the related Mortgage Loan
      documents, have not been altered, impaired, modified or waived in any
      material respect, except prior to the Cut-off Date by written instrument
      duly submitted for recordation, to the extent required, and as
      specifically set forth in the related Mortgage File and no such
      alterations, impairments, modifications, or waivers have been completed or
      consented to since November 5, 2007.

      (e) With respect to each Mortgage which is a deed of trust, a trustee,
      duly qualified under applicable law to serve as such, currently so serves
      and is named in the deed of trust or has been substituted in accordance
      with applicable law, and no fees or expenses are or will become payable to
      the trustee under the deed of trust, except in connection with a trustee's
      sale after default by the Mortgagor other than de minimis fees paid in
      connection with the release of the related Mortgaged Property or related
      security for such Mortgage Loan following payment of such Mortgage Loan in
      full.

      (11) No Mortgage Loan has been satisfied, canceled, subordinated, released
or rescinded, in whole or in part, and the related Mortgagor has not been
released, in whole or in part, from its obligations under any related Mortgage
Loan document.

      (12) Except with respect to the enforceability of any provisions requiring
the payment of default interest, late fees, additional interest, prepayment
premiums or yield maintenance charges, neither the Mortgage Loan nor any of the
related Mortgage Loan documents is subject to any right of rescission, set-off,
abatement, diminution, valid counterclaim or defense, including the defense of
usury, nor will the operation of any of the terms of any such Mortgage Loan
documents, or the exercise (in compliance with procedures permitted under
applicable law) of any right thereunder, render any Mortgage Loan documents
subject to any right of rescission, set-off, abatement, diminution, valid
counterclaim or defense, including the defense of usury (subject to
anti-deficiency or one form of action laws and to bankruptcy, receivership,
conservatorship, reorganization, insolvency, moratorium or other similar laws
affecting the enforcement of creditor's rights generally and by general
principles of equity (regardless of whether such enforcement is considered in a
proceeding in equity or at law)), and no such right of rescission, set-off,
abatement, diminution, valid counterclaim or defense has been asserted with
respect thereto. None of the Mortgage Loan documents provides for a release of a
portion of the Mortgaged Property from the lien of the Mortgage except upon
payment or defeasance in full of all obligations under the Mortgage, provided
that, notwithstanding the foregoing, certain of the Mortgage Loans may allow
partial release (a) upon payment or defeasance of an Allocated Loan Amount which
may be formula based, but in no event less than 125% of the Allocated Loan
Amount, or (b) in the event the portion of the Mortgaged Property being released
was not given any material value in connection with the underwriting or
appraisal of the related Mortgage Loan.

      (13) As of the Closing Date, there is no payment default, after giving
effect to any applicable notice and/or grace period, and, to the Seller's
knowledge, as of the Closing Date, there is no other material default under any
of the related Mortgage Loan documents, after giving effect to any applicable
notice and/or grace period; no such material default or breach has been waived
by the Seller or on its behalf or, to the Seller's knowledge, by the Seller's
predecessors in interest with respect to the Mortgage Loans; and, to the
Seller's actual knowledge, no event has occurred which, with the passing of time
or giving of notice would constitute a material default or breach; provided,
however, that the representations and warranties set forth in this sentence do
not cover any default, breach, violation or event of acceleration that
specifically pertains to or arises out of any subject matter otherwise covered
by any other representation or warranty made by the Seller in this Exhibit B. No
Mortgage Loan has been accelerated and no foreclosure or power of sale
proceeding has been initiated in respect of the related Mortgage. The Seller has
not waived any material claims against the related Mortgagor under any
non-recourse exceptions contained in the Mortgage Note.

      (14) (a) The principal amount of the Mortgage Loan stated on the Mortgage
Loan Schedule has been fully disbursed as of the Closing Date specified therein
(except for certain amounts that were fully disbursed by the mortgagee, but were
escrowed pursuant to the terms of the related Mortgage Loan documents) and there
are no future advances required to be made by the mortgagee under any of the
related Mortgage Loan documents. Any requirements under the related Mortgage
Loan documents regarding the completion of any on-site or off-site improvements
and to disbursements of any escrow funds therefor have been or are being
complied with or such escrow funds are still being held. The value of the
Mortgaged Property relative to the value reflected in the most recent appraisal
thereof is not impaired by any improvements which have not been completed. The
Seller has not, nor, to the Seller's knowledge, have any of its agents or
predecessors in interest with respect to the Mortgage Loan, in respect of
payments due on the related Mortgage Note or Mortgage, directly or indirectly,
advanced funds or induced, solicited or knowingly received any advance of funds
by a party other than the Mortgagor other than (a) interest accruing on such
Mortgage Loan from the date of such disbursement of such Mortgage Loan to the
date which preceded by thirty (30) days the first payment date under the related
Mortgage Note and (b) application and commitment fees, escrow funds, points and
reimbursements for fees and expenses, incurred in connection with the
origination and funding of the Mortgage Loan.

      (b) No Mortgage Loan has capitalized interest included in its principal
      balance, or provides for any shared appreciation rights or other equity
      participation therein and no contingent or additional interest contingent
      on cash flow or negative amortization (other than with respect to the
      deferment of payment with respect to ARD Loans) is due thereon.

      (c) Each Mortgage Loan identified in the Mortgage Loan Schedule as an ARD
      Loan starts to amortize no later than the Due Date of the calendar month
      immediately after the calendar month in which such ARD Loan closed and
      substantially fully amortizes over its stated term, which term is at least
      60 months after the related Anticipated Repayment Date. Each ARD Loan has
      an Anticipated Repayment Date not less than seven years following the
      origination of such Mortgage Loan. If the related Mortgagor elects not to
      prepay its ARD Loan in full on or prior to the Anticipated Repayment Date
      pursuant to the existing terms of the Mortgage Loan or a unilateral option
      (as defined in Treasury Regulations under Section 1001 of the Code) in the
      Mortgage Loan exercisable during the term of the Mortgage Loan, (i) the
      Mortgage Loan's interest rate will step up to an interest rate per annum
      as specified in the related Mortgage Loan documents; provided, however,
      that payment of such Excess Interest shall be deferred until the principal
      of such ARD Loan has been paid in full; (ii) all or a substantial portion
      of the Excess Cash Flow (which is net of certain costs associated with
      owning, managing and operating the related Mortgaged Property) collected
      after the Anticipated Repayment Date shall be applied towards the
      prepayment of such ARD Loan and once the principal balance of an ARD Loan
      has been reduced to zero all Excess Cash Flow will be applied to the
      payment of accrued Excess Interest; and (iii) if the property manager for
      the related Mortgaged Property can be removed by or at the direction of
      the mortgagee on the basis of a debt service coverage test, the subject
      debt service coverage ratio shall be calculated without taking account of
      any increase in the related Mortgage Interest Rate on such Mortgage Loan's
      Anticipated Repayment Date. No ARD Loan provides that the property manager
      for the related Mortgaged Property can be removed by or at the direction
      of the mortgagee solely because of the passage of the related Anticipated
      Repayment Date.

      (d) Each Mortgage Loan identified in the Mortgage Loan Schedule as an ARD
      Loan with a hard lockbox requires that tenants at the related Mortgaged
      Property shall (and each Mortgage Loan identified in the Mortgage Loan
      Schedule as an ARD Loan with a springing lockbox requires that tenants at
      the related Mortgaged Property shall, upon the occurrence of a specified
      trigger event, including, but not limited to, the occurrence of the
      related Anticipated Repayment Date) make rent payments into a lockbox
      controlled by the holder of the Mortgage Loan and to which the holder of
      the Mortgage Loan has a first perfected security interest; provided
      however, with respect to each ARD Loan which is secured by a multi-family
      property with a hard lockbox, or with respect to each ARD Loan which is
      secured by a multi-family property with a springing lockbox, upon the
      occurrence of a specified trigger event, including, but not limited to,
      the occurrence of the related Anticipated Repayment Date, tenants either
      pay rents to a lockbox controlled by the holder of the Mortgage Loan or
      deposit rents with the property manager who will then deposit the rents
      into a lockbox controlled by the holder of the Mortgage Loan.

      (15) The terms of the Mortgage Loan documents evidencing such Mortgage
Loan comply in all material respects with all applicable local, state and
federal laws, regulations and the Seller has complied with all material
requirements pertaining to the origination, funding and servicing of the
Mortgage Loans, including but not limited to, usury and any and all other
material requirements of any federal, state or local law to the extent
non-compliance would have a material adverse effect on the Mortgage Loan.

      (16) To the Seller's knowledge and subject to clause (37) hereof, as of
the date of origination of the Mortgage Loan, based on inquiry customary in the
industry, and to the Seller's actual knowledge and subject to clause (37)
hereof, as of the Closing Date, the related Mortgaged Property is, in all
material respects, in compliance with, and is used and occupied in accordance
with, all restrictive covenants of record applicable to such Mortgaged Property
and applicable zoning laws and all inspections, licenses, permits and
certificates of occupancy required by law, ordinance or regulation to be made or
issued with regard to the Mortgaged Property have been obtained and are in full
force and effect, except to the extent (a) any material non-compliance with all
restrictive covenants of record applicable to such Mortgaged Property or
applicable zoning laws is insured by an ALTA lender's title insurance policy (or
binding commitment therefor), or the equivalent as adopted in the applicable
jurisdiction, or a law and ordinance insurance policy, or (b) the failure to
obtain or maintain such inspections, licenses, permits or certificates of
occupancy does not materially impair or materially and adversely affect the use
and/or operation of the Mortgaged Property as it was used and operated as of the
date of origination of the Mortgage Loan or the rights of a holder of the
related Mortgage Loan.

      (17) All (a) taxes, water charges, sewer rents, assessments or other
similar outstanding governmental charges and governmental assessments which
became due and owing prior to the Closing Date in respect of the related
Mortgaged Property (excluding any related personal property), and if left
unpaid, would be, or might become, a lien on such Mortgaged Property having
priority over the related Mortgage and (b) insurance premiums or ground rents
which became due and owing prior to the Closing Date in respect of the related
Mortgaged Property (excluding any related personal property), have been paid, or
if disputed, or if such amounts are not delinquent prior to the Closing Date, an
escrow of funds in an amount sufficient (together with escrow payments required
to be made prior to delinquency) to cover such taxes and assessments and any
late charges due in connection therewith has been established. As of the date of
origination, the related Mortgaged Property was one or more separate and
complete tax parcels. For purposes of this representation and warranty, the
items identified herein shall not be considered due and owing until the date on
which interest or penalties would be first payable thereon.

      (18) To the Seller's knowledge based on surveys or the Title Insurance
Policy, (i) none of the material improvements that were included for the purpose
of determining the appraised value of the related Mortgaged Property at the time
of the origination of such Mortgage Loan lies outside the boundaries and
building restriction lines of such Mortgaged Property, except to the extent they
are legally nonconforming as contemplated by representation (37) below, and (ii)
no improvements on adjoining properties encroach upon such Mortgaged Property,
except in the case of either (i) or (ii) for (a) immaterial encroachments which
do not materially adversely affect the security intended to be provided by the
related Mortgage or the use, value or marketability of such Mortgaged Property
or (b) encroachments affirmatively covered by the related Title Insurance
Policy. With respect to each Mortgage Loan, the property legally described in
the survey, if any, obtained for the related Mortgaged Property for purposes of
the origination thereof is the same as the property legally described in the
Mortgage.

      (19) (a) Except with respect to repairs estimated to cost less than $5,000
in the aggregate, as of the date of the applicable engineering report (which was
performed within 12 months prior to the Cut-off Date) related to the Mortgaged
Property and, to Seller's knowledge as of the Closing Date, the related
Mortgaged Property is either (i) in good repair, free and clear of any damage
that would materially adversely affect the value of such Mortgaged Property as
security for such Mortgage Loan or the use and operation of the Mortgaged
Property as it was being used or operated as of the origination date or (ii)
escrows in an amount consistent with the standard utilized by the Seller with
respect to similar loans it holds for its own account have been established,
which escrows will in all events be not less than 100% of the estimated cost of
the required repairs. Since the origination date, to the Seller's knowledge,
such Mortgaged Property has not been damaged by fire, wind or other casualty or
physical condition (including, without limitation, any soil erosion or
subsidence or geological condition), which damage has not been fully repaired or
fully insured, or for which escrows in an amount consistent with the standard
utilized by the Seller with respect to loans it holds for its own account have
not been established.

      (b) As of the origination date of such Mortgage Loan and to the Seller's
      actual knowledge, as of the Closing Date, there are no proceedings pending
      or, to the Seller's actual knowledge, threatened, for the partial or total
      condemnation of the relevant Mortgaged Property; provided, that solely for
      purposes of this Representation 19(b), the Seller's actual knowledge shall
      include the actual knowledge of any servicer that has serviced the
      Mortgage Loan on behalf of the Seller. The "actual knowledge" of any such
      Seller as it relates to the actual knowledge of any servicer shall be
      deemed to be knowledge derived from the servicer by the Seller based on a
      level of inquiry that is customary for sellers of conduit loans in the
      commercial real estate industry.

      (20) With respect to the Mortgage Loans that are identified on Exhibit A
as being secured in whole or in part by a leasehold estate (a "Ground Lease")
(except with respect to any Mortgage Loan also secured by the related fee
interest in the Mortgaged Property):

      (a) such Ground Lease or a memorandum thereof has been or will be duly
      recorded; such Ground Lease, or other agreement received by the originator
      of the Mortgage Loan from the ground lessor, provides that the interest of
      the lessee thereunder may be encumbered by the related Mortgage and does
      not restrict the use of the related Mortgaged Property by such lessee, its
      successors or assigns, in a manner that would materially and adversely
      affect the security provided by the Mortgage; as of the date of
      origination of the Mortgage Loan, there was no material change of record
      in the terms of such Ground Lease with the exception of written
      instruments which are part of the related Mortgage File and Seller has no
      knowledge of any material change in the terms of such Ground Lease since
      the recordation of the related Mortgage, with the exception of written
      instruments which are part of the related Mortgage File;

      (b) such Ground Lease is not subject to any liens or encumbrances superior
      to, or of equal priority with, the related Mortgage, other than the
      related fee interest and Permitted Encumbrances and such Ground Lease is,
      and shall remain, prior to any mortgage or other lien upon the related fee
      interest (other than the Permitted Encumbrances) unless a nondisturbance
      agreement is obtained from the holder of any such mortgage or lien on the
      fee interest, which nondisturbance agreement is assignable to or for the
      benefit of the related lessee and the related mortgagee;

      (c) such Ground Lease or other agreement received by the originator of the
      Mortgage Loan from the ground lessor provides that upon foreclosure of the
      related Mortgage or assignment of the Mortgagor's interest in such Ground
      Lease in lieu thereof, the mortgagee under such Mortgage is entitled to
      become the owner of such interest upon notice to, but without the consent
      of, the lessor thereunder and, in the event that such mortgagee (or any of
      its successors and assigns under the Mortgage) becomes the owner of such
      interest, such interest is further assignable by such mortgagee (or any of
      its successors and assigns under the Mortgage) upon notice to such lessor,
      but without a need to obtain the consent of such lessor;

      (d) such Ground Lease is in full force and effect and no default of tenant
      or ground lessor was in existence at origination, or to the Seller's
      knowledge, is currently in existence under such Ground Lease, nor at
      origination was, or to the Seller's knowledge, is there any condition
      which, but for the passage of time or the giving of notice, would result
      in a default under the terms of such Ground Lease; either such Ground
      Lease or a separate agreement contains the ground lessor's covenant that
      it shall not amend, modify, cancel or terminate such Ground Lease without
      the prior written consent of the mortgagee under such Mortgage and any
      amendment, modification, cancellation or termination of the Ground Lease
      without the prior written consent of the related mortgagee, or its
      successors or assigns is not binding on such mortgagee, or its successor
      or assigns;

      (e) such Ground Lease or other agreement requires the lessor thereunder to
      give written notice of any material default by the lessee to the mortgagee
      under the related Mortgage, provided that such mortgagee has provided the
      lessor with notice of its lien in accordance with the provisions of such
      Ground Lease; and such Ground Lease or other agreement provides that no
      such notice of default and no termination of the Ground Lease in
      connection with such notice of default shall be effective against such
      mortgagee unless such notice of default has been given to such mortgagee
      and any related Ground Lease or other agreement contains the ground
      lessor's covenant that it will give to the related mortgagee, or its
      successors or assigns, any notices it sends to the Mortgagor;

      (f) either (i) the related ground lessor has subordinated its interest in
      the related Mortgaged Property to the interest of the holder of the
      Mortgage Loan or (ii) such Ground Lease or other agreement provides that
      (A) the mortgagee under the related Mortgage is permitted a reasonable
      opportunity to cure any default under such Ground Lease which is curable,
      including reasonable time to gain possession of the interest of the lessee
      under the Ground Lease, after the receipt of notice of any such default
      before the lessor thereunder may terminate such Ground Lease; (B) in the
      case of any such default which is not curable by such mortgagee, or in the
      event of the bankruptcy or insolvency of the lessee under such Ground
      Lease, such mortgagee has the right, following termination of the existing
      Ground Lease or rejection thereof by a bankruptcy trustee or similar
      party, to enter into a new ground lease with the lessor on substantially
      the same terms as the existing Ground Lease; and (C) all rights of the
      Mortgagor under such Ground Lease (insofar as it relates to the Ground
      Lease) may be exercised by or on behalf of such mortgagee under the
      related Mortgage upon foreclosure or assignment in lieu of foreclosure;

      (g) such Ground Lease has an original term (or an original term plus one
      or more optional renewal terms that under all circumstances may be
      exercised, and will be enforceable, by the mortgagee or its assignee)
      which extends not less than 20 years beyond the stated maturity date of
      the related Mortgage Loan;

      (h) under the terms of such Ground Lease and the related Mortgage, taken
      together, any related insurance proceeds will be applied either to the
      repair or restoration of all or part of the related Mortgaged Property,
      with the mortgagee under such Mortgage or a financially responsible
      institution acting as trustee appointed by it, or consented to by it, or
      by the lessor having the right to hold and disburse such proceeds as the
      repair or restoration progresses (except in such cases where a provision
      entitling another party to hold and disburse such proceeds would not be
      viewed as commercially unreasonable by a prudent commercial mortgage
      lender), or to the payment in whole or in part of the outstanding
      principal balance of such Mortgage Loan together with any accrued and
      unpaid interest thereon; and

      (i) such Ground Lease does not impose any restrictions on subletting which
      would be viewed as commercially unreasonable by the Seller; such Ground
      Lease contains a covenant (or applicable laws provide) that the lessor
      thereunder is not permitted, in the absence of an uncured default, to
      disturb the possession, interest or quiet enjoyment of any lessee in the
      relevant portion of such Mortgaged Property subject to such Ground Lease
      for any reason, or in any manner, which would materially adversely affect
      the security provided by the related Mortgage.

      (21) (a) Except for those Mortgage Loans set forth on Schedule I hereto
for which a lender's environmental insurance policy was obtained in lieu of an
Environmental Site Assessment, an Environmental Site Assessment relating to each
Mortgaged Property and prepared no earlier than 12 months prior to the Closing
Date was obtained and reviewed by the Seller in connection with the origination
of such Mortgage Loan and a copy is included in the Servicing File.

      (b) Such Environmental Site Assessment does not identify, and the Seller
      has no actual knowledge of, any adverse circumstances or conditions with
      respect to or affecting the Mortgaged Property that would constitute or
      result in a material violation of any Environmental Laws, other than with
      respect to a Mortgaged Property (i) for which environmental insurance (as
      set forth on Schedule II hereto) is maintained, or (ii) which would
      require (x) any expenditure less than or equal to 5% of the outstanding
      principal balance of the Mortgage Loan to achieve or maintain compliance
      in all material respects with any Environmental Laws or (y) any
      expenditure greater than 5% of the outstanding principal balance of such
      Mortgage Loan to achieve or maintain compliance in all material respects
      with any Environmental Laws for which, in connection with this clause (y),
      adequate sums, but in no event less than 125% of the estimated cost as set
      forth in the Environmental Site Assessment, were reserved in connection
      with the origination of the Mortgage Loan and for which the related
      Mortgagor has covenanted to perform, or (iii) as to which the related
      Mortgagor or one of its affiliates is currently taking or required to take
      such actions (which may include the implementation of an operations and
      maintenance plan), if any, with respect to such conditions or
      circumstances as have been recommended by the Environmental Site
      Assessment or required by the applicable governmental authority, or (iv)
      as to which another responsible party not related to the Mortgagor with
      assets reasonably estimated by the Seller at the time of origination to be
      sufficient to effect all necessary or required remediation identified in a
      notice or other action from the applicable governmental authority is
      currently taking or required to take such actions, if any, with respect to
      such regulatory authority's order or directive, or (v) as to which such
      conditions or circumstances identified in the Environmental Site
      Assessment were investigated further and based upon such additional
      investigation, an environmental consultant recommended no further
      investigation or remediation, or (vi) as to which a party with financial
      resources reasonably estimated to be adequate to cure the condition or
      circumstance provided a guaranty or indemnity to the related Mortgagor or
      to the mortgagee to cover the costs of any required investigation,
      testing, monitoring or remediation, or (vii) as to which the related
      Mortgagor or other responsible party obtained a "No Further Action" letter
      or other evidence reasonably acceptable to a prudent commercial mortgage
      lender that applicable federal, state, or local governmental authorities
      had no current intention of taking any action, and are not requiring any
      action, in respect of such condition or circumstance, or (viii) which
      would not require substantial cleanup, remedial action or other
      extraordinary response under any Environmental Laws reasonably estimated
      to cost in excess of 5% of the outstanding principal balance of such
      Mortgage Loan;

      (c) To the Seller's actual knowledge and in reliance upon the
      Environmental Site Assessment, except for any Hazardous Materials being
      handled in accordance with applicable Environmental Laws and except for
      any Hazardous Materials present at such Mortgaged Property for which, to
      the extent that an Environmental Site Assessment recommends remediation or
      other action, (A) there exists either (i) environmental insurance with
      respect to such Mortgaged Property (as set forth on Schedule II hereto) or
      (ii) an amount in an escrow account pledged as security for such Mortgage
      Loan under the relevant Mortgage Loan documents equal to no less than 125%
      of the amount estimated in such Environmental Site Assessment as
      sufficient to pay the cost of such remediation or other action in
      accordance with such Environmental Site Assessment or (B) one of the
      statements set forth in clause (b) above is true, (1) such Mortgaged
      Property is not being used for the treatment or disposal of Hazardous
      Materials; (2) no Hazardous Materials are being used or stored or
      generated for off-site disposal or otherwise present at such Mortgaged
      Property other than Hazardous Materials of such types and in such
      quantities as are customarily used or stored or generated for off-site
      disposal or otherwise present in or at properties of the relevant property
      type; and (3) such Mortgaged Property is not subject to any environmental
      hazard (including, without limitation, any situation involving Hazardous
      Materials) which under the Environmental Laws would have to be eliminated
      before the sale of, or which could otherwise reasonably be expected to
      adversely affect in more than a de minimis manner the value or
      marketability of, such Mortgaged Property.

      (d) The related Mortgage or other Mortgage Loan documents contain
      covenants on the part of the related Mortgagor requiring its compliance
      with any present or future federal, state and local Environmental Laws and
      regulations in connection with the Mortgaged Property. The related
      Mortgagor (or an affiliate thereof) has agreed to indemnify, defend and
      hold the Seller, and its successors and assigns, harmless from and against
      any and all losses, liabilities, damages, penalties, fines, expenses and
      claims of whatever kind or nature (including attorneys' fees and costs)
      imposed upon or incurred by or asserted against any such party resulting
      from a breach of the environmental representations, warranties or
      covenants given by the related Mortgagor in connection with such Mortgage
      Loan.

      (e) Each of the Mortgage Loans which is covered by a lender's
      environmental insurance policy obtained in lieu of an Environmental Site
      Assessment ("In Lieu of Policy") is identified on Schedule I, and each In
      Lieu of Policy is in an amount equal to 125% of the outstanding principal
      balance of the related Mortgage Loan and has a term ending no sooner than
      the date which is five years after the maturity date (or, in the case of
      an ARD Loan, the final maturity date) of the related Mortgage Loan, is
      non-cancelable by the insurer during such term and the premium for such
      policy has been paid in full. All environmental assessments or updates
      that were in the possession of the Seller and that relate to a Mortgaged
      Property identified on Schedule I, as being insured by an In Lieu of
      Policy have been delivered to or disclosed to the In Lieu of Policy
      carrier issuing such policy prior to the issuance of such policy.

      (22) As of the date of origination of the related Mortgage Loan, and, as
of the Closing Date, the Mortgaged Property is covered by insurance policies
providing the coverage described below and the Mortgage Loan documents permit
the mortgagee to require the coverage described below. All premiums with respect
to the Insurance Policies insuring each Mortgaged Property have been paid in a
timely manner or escrowed to the extent required by the Mortgage Loan documents,
and the Seller has not received any notice of cancellation or termination. The
relevant Servicing File contains the Insurance Policy required for such Mortgage
Loan or a certificate of insurance for such Insurance Policy. Each Mortgage
requires that the related Mortgaged Property and all improvements thereon are
covered by Insurance Policies or providing coverage for losses (subject to
customary deductibles) sustained by (A) fire and extended perils included within
the classification "All Risk of Physical Loss" in an amount sufficient to
prevent the Mortgagor from being deemed a co-insurer and to provide coverage in
an amount equal to the lesser of the full replacement cost of such Mortgaged
Property (in some cases exclusive of excavations, underground utilities,
foundations and footings) and the outstanding principal balance of the related
Mortgage Loan with an appropriate endorsement to avoid application of any
coinsurance provision; such policies contain a standard mortgage clause naming
mortgagee and its successor in interest as additional insureds or loss payee, as
applicable; (B) business interruption or rental loss insurance in an amount at
least equal to (a) 12 months of operations or (b) in some cases all rents and
other amounts customarily insured under this type of insurance of the Mortgaged
Property; (C) flood insurance (if any portion of the improvements on the
Mortgaged Property is located in an area identified by the Federal Emergency
Management Agency ("FEMA"), with respect to certain Mortgage Loans and the
Secretary of Housing and Urban Development with respect to other Mortgage Loans,
as having special flood hazards) in an amount not to exceed amounts prescribed
by FEMA; (D) workers' compensation, if required by law; (E) comprehensive
general liability insurance in an amount consistent with the standard utilized
by the Seller with respect to loans it holds for its own account, but not less
than $1 million; all such Insurance Policies contain clauses providing they are
not terminable and may not be terminated, without thirty (30) days prior written
notice to the mortgagee (except where applicable law requires a shorter period
or except for nonpayment of premiums, in which case not less than ten (10) days
prior written notice to the mortgagee is required). In addition, each Mortgage
permits the related mortgagee to make premium payments to prevent the
cancellation thereof and shall entitle such mortgagee to reimbursement therefor.
Any insurance proceeds in respect of a casualty loss or taking will be applied
either to the repair or restoration of all or part of the related Mortgaged
Property or the payment of the outstanding principal balance of the related
Mortgage Loan together with any accrued interest thereon. If the Mortgaged
Property is located within 25 miles of the coast of the Gulf of Mexico or the
Atlantic coast of Florida, Georgia, South Carolina or North Carolina, such
Mortgaged Property is insured by windstorm insurance in an amount at least equal
to the lesser of (i) the outstanding principal balance of such Mortgage Loan and
(ii) 100% of the full insurable value, or 100% of the replacement cost, of the
improvements located on the related Mortgaged Property. The related Mortgaged
Property is insured by an Insurance Policy, issued by an insurer meeting the
requirements of such Mortgage Loan and having a claims-paying or financial
strength rating of at least "A-:VIII" from A.M. Best Company or "A-" (or the
equivalent) from Standard & Poor's Ratings Services, a division of The
McGraw-Hill Companies, Inc., Fitch, Inc. or Moody's Investors Service, Inc. An
architectural or engineering consultant has performed an analysis of each of the
Mortgaged Properties located in seismic zones 3 or 4 in order to evaluate the
structural and seismic condition of such property, for the sole purpose of
assessing the probable maximum loss ("PML") for the Mortgaged Property in the
event of an earthquake. In such instance, the PML was based on a 450 or 475 year
return period, an exposure period of 50 years and a 10% probability of
exceedence. If the resulting report concluded that the PML would exceed 20% of
the amount of the replacement costs of the improvements, earthquake insurance on
such Mortgaged Property was obtained by an insurer rated at least "A-:VIII" by
A.M. Best Company or "A-" (or the equivalent) from Standard & Poor's Ratings
Services, a division of The McGraw-Hill Companies, Inc., Fitch, Inc. or Moody's
Investors Service, Inc. To the Seller's actual knowledge, the insurer issuing
each of the foregoing insurance policies is qualified to write insurance in the
jurisdiction where the related Mortgaged Property is located.

      (23) All amounts required to be deposited by each Mortgagor at origination
under the related Mortgage Loan documents have been deposited or have been
withheld from the related Mortgage Loan proceeds at origination and there are no
deficiencies with regard thereto.

      (24) Whether or not a Mortgage Loan was originated by the Seller, to the
Seller's knowledge, with respect to each Mortgage Loan originated by the Seller
and each Mortgage Loan originated by any Person other than the Seller, as of the
date of origination of the related Mortgage Loan, and, to the Seller's actual
knowledge, with respect to each Mortgage Loan originated by the Seller and any
prior holder of the Mortgage Loan, as of the Closing Date, there are no actions,
suits, arbitrations or governmental investigations or proceedings by or before
any court or other governmental authority or agency now pending against or
affecting the Mortgagor under any Mortgage Loan or any of the Mortgaged
Properties which, if determined against such Mortgagor or such Mortgaged
Property, would materially and adversely affect the value of such Mortgaged
Property, the security intended to be provided with respect to the related
Mortgage Loan, or the ability of such Mortgagor and/or the current use of such
Mortgaged Property to generate net cash flow to pay principal, interest and
other amounts due under the related Mortgage Loan; and to the Seller's actual
knowledge there are no such actions, suits or proceedings threatened against
such Mortgagor.

      (25) The origination (or acquisition, as the case may be), servicing and
collection practices used by the Seller or, to the knowledge of the Seller, any
predecessor or prior servicer with respect to the Mortgage Loan, have been in
all material respects legal and have met customary industry standards.

      (26) The originator of the Mortgage Loan or the Seller has inspected or
caused to be inspected each related Mortgaged Property within the 12 months
prior to the Closing Date.

      (27) The Mortgage Loan documents require the Mortgagor to provide the
holder of the Mortgage Loan with at least annual operating statements, financial
statements and except for Mortgage Loans for which the related Mortgaged
Property is leased to a single tenant, rent rolls.

      (28) All escrow deposits and payments required by the terms of each
Mortgage Loan are in the possession, or under the control of the Seller (except
to the extent they have been disbursed for their intended purpose), and all
amounts required to be deposited by the applicable Mortgagor under the related
Mortgage Loan documents have been deposited, and there are no deficiencies with
regard thereto (subject to any applicable notice and cure period). All of the
Seller's interest in such escrows and deposits will be conveyed by the Seller to
the Purchaser hereunder.

      (29) No two or more Mortgage Loans representing more than 5% of the
aggregate outstanding principal amount of all the mortgage loans included in the
Trust Fund has the same Mortgagor or, to the Seller's knowledge, are to
Mortgagors which are entities controlled by one another or under common control.

      (30) Each Mortgagor with respect to a Mortgage Loan with a principal
balance as of the Cut-off Date in excess of $15,000,000 included in the Trust
Fund is an entity whose organizational documents or related Mortgage Loan
documents provide that it is, and at least so long as the Mortgage Loan is
outstanding will continue to be, a Single Purpose Entity. For this purpose,
"Single Purpose Entity" shall mean a Person, other than an individual, whose
organizational documents or Mortgage Loan documents provide that it shall engage
solely in the business of owning and operating the Mortgaged Property and which
does not engage in any business unrelated to such property and the financing
thereof, does not have any assets other than those related to its interest in
the Mortgaged Property or the financing thereof or any indebtedness other than
as permitted by the related Mortgage or the other Mortgage Loan documents, and
the organizational documents of which require that it have its own separate
books and records and its own accounts, in each case which are separate and
apart from the books and records and accounts of any other Person.

      (31) The gross proceeds of each Mortgage Loan to the related Mortgagor at
origination did not exceed the non-contingent principal amount of the Mortgage
Loan and either: (A) such Mortgage Loan is secured by an interest in real
property having a fair market value (1) at the date the Mortgage Loan was
originated at least equal to 80% of the original principal balance of the
Mortgage Loan or (2) at the Closing Date at least equal to 80% of the original
principal balance of the Mortgage Loan on such date; provided that for purposes
hereof, the fair market value of the real property interest must first be
reduced by (X) the amount of any lien on the real property interest that is
senior to the Mortgage Loan and (Y) a proportionate amount of any lien that is
in parity with the Mortgage Loan (unless such other lien secures a Mortgage Loan
that is cross-collateralized with such Mortgage Loan, in which event the
computation described in clauses (1) and (2) of this paragraph (31) shall be
made on a pro rata basis in accordance with the fair market values of the
Mortgaged Properties securing such cross-collateralized Mortgage Loan; or (B)
substantially all the proceeds of such Mortgage Loan were used to acquire,
improve or protect the real property which served as the only security for such
Mortgage Loan (other than a recourse feature or other third party credit
enhancement within the meaning of Treasury Regulations Section
1.860G-2(a)(1)(ii)). If the Mortgage Loan was "significantly modified" prior to
the Closing Date so as to result in a taxable exchange under Section 1001 of the
Code, it either (i) was modified as a result of the default or reasonably
foreseeable default of such Mortgage Loan or (ii) satisfies the provisions of
either clause (A)(1) above (substituting the date of the last such modification
for the date the Mortgage Loan was originated) or clause (A)(2), including the
proviso thereto. The Mortgage Loan is a "qualified mortgage" within the meaning
of Section 860G(a)(3) of the Code (but without regard to the rule in Treasury
Regulations Section 1.860G-2(f)(2) that treats certain defective mortgage loans
as qualified mortgages). Any prepayment premium and yield maintenance charges
applicable to the Mortgage Loan constitute "customary prepayment penalties"
within the meaning of Treasury Regulations Section 1.860G-1(b)(2).

      (32) The Mortgage Loans contain a "due on sale" clause, which provides for
the acceleration of the payment of the unpaid principal balance of the Mortgage
Loan if, without the prior written consent of the holder of the Mortgage Loan,
the property subject to the Mortgage, or any controlling interest therein, is
directly or indirectly transferred or sold (except that it may provide for
transfers by devise, descent or operation of law upon the death of a member,
manager, general partner or shareholder of a mortgagor and that it may provide
for assignments subject to the Mortgage Loan holder's approval of transferee,
transfers to affiliates, transfers to family members for estate planning
purposes, transfers among existing members, partners or shareholders in
Mortgagor or transfers of passive interests so long as the key principals or
general partner retains control). The Mortgage Loan documents contain a "due on
encumbrance" clause, which provides for the acceleration of the payment of the
unpaid principal balance of the Mortgage Loan if the property subject to the
Mortgage or any controlling interest in the Mortgagor is further pledged or
encumbered, unless the prior written consent of the holder of the Mortgage Loan
is obtained (except that it may provide for assignments subject to the Mortgage
Loan holder's approval of transferee, transfers to affiliates or transfers of
passive interests so long as the key principals or general partner retains
control). The Mortgage Loan documents require the Mortgagor to pay all
reasonable fees and expenses of the holder of the Mortgage associated with
assumptions or transfers of interest in connection with any repayment of the
Mortgage Loan on the related Mortgaged Property. As of the Closing Date, the
Seller holds no preferred equity interest in any Mortgagor and the Seller holds
no mezzanine debt related to such Mortgaged Property.

      (33) Except with respect to the AB Mortgage Loans, each Mortgage Loan is a
whole loan and not a participation interest in a mortgage loan.

      (34) Each Mortgage Loan containing provisions for defeasance of mortgage
collateral provides that: defeasance may not occur any earlier than two years
after the Closing Date; and requires either (a) the prior written consent of,
and compliance with the conditions set by, the holder of the Mortgage Loan to
any defeasance, or (b)(i) the replacement collateral consist of U.S. "government
securities," within the meaning of Treasury Regulations Section
1.860G-2(a)(8)(i), in an amount sufficient to make all scheduled payments under
the Mortgage Note when due (up to the maturity date for the related Mortgage
Loan, the Anticipated Repayment Date for ARD Loans or the date on which the
Mortgagor may prepay the related Mortgage Loan without payment of any prepayment
penalty); (ii) the loan may be assumed by a Single Purpose Entity approved by
the holder of the Mortgage Loan; (iii) counsel provide an opinion that the
trustee has a perfected security interest in such collateral prior to any other
claim or interest; and (iv) such other documents and certifications as the
mortgagee may reasonably require which may include, without limitation, (A) a
certification that the purpose of the defeasance is to facilitate the
disposition of the mortgaged real property or any other customary commercial
transaction and not to be part of an arrangement to collateralize a REMIC
offering with obligations that are not real estate mortgages and (B) a
certification from an independent certified public accountant that the
collateral is sufficient to make all scheduled payments under the Mortgage Note
when due. Each Mortgage Loan containing provisions for defeasance provides that,
in addition to any cost associated with defeasance, the related Mortgagor shall
pay, as of the date the mortgage collateral is defeased, all scheduled and
accrued interest and principal due as well as an amount sufficient to defease in
full the Mortgage Loan (except as contemplated in paragraph (35) hereof). In
addition, if the related Mortgage Loan permits defeasance, then the Mortgage
Loan documents provide that the related Mortgagor shall (x) pay all reasonable
fees associated with the defeasance of the Mortgage Loan and all other
reasonable expenses associated with the defeasance, or (y) provide all opinions
required under the related Mortgage Loan documents, and in the case of loans
with an outstanding principal balance as of the Cut-off Date of $40,000,000 or
greater, (1) a REMIC opinion and (2) rating agency letters confirming that no
downgrade or qualification shall occur as a result of the defeasance.

      (35) In the event that a Mortgage Loan is secured by more than one
Mortgaged Property, then, in connection with a release of less than all of such
Mortgaged Properties, a Mortgaged Property may not be released as collateral for
the related Mortgage Loan unless, in connection with such release, an amount
equal to not less than 125% of the Allocated Loan Amount for such Mortgaged
Property is prepaid or, in the case of a defeasance, an amount equal to 125% of
the Allocated Loan Amount is defeased through the deposit of replacement
collateral (as contemplated in clause (34) hereof) sufficient to make all
scheduled payments with respect to such defeased amount, or such release is
otherwise in accordance with the terms of the Mortgage Loan documents.

      (36) Each Mortgaged Property is owned by the related Mortgagor, except for
Mortgaged Properties which are secured in whole or in a part by a Ground Lease
and for out-parcels, and is used and occupied for commercial or multifamily
residential purposes in accordance with applicable law.

      (37) In the event of casualty or destruction of the Mortgaged Property,
any non-conformity with applicable zoning laws as of the origination date will
not prohibit the Mortgaged Property improvements from being restored or repaired
in all material respects, to the use or structure at the time of such casualty,
except for restrictions on its use or rebuildability for which (i) law and
ordinance insurance coverage has been obtained in amounts consistent with the
standards utilized by the Seller or (ii) an ALTA lender's title insurance policy
(or binding commitment therefor) or the equivalent as adopted in the applicable
jurisdiction insures against such non-conformity. For purposes of the foregoing
sentence, it is understood that any change to the use or structure of the
Mortgaged Property which materially and adversely affects the related
Mortgagor's ability to timely make payments on the related Mortgage Loan shall
be deemed to be a material change to such use or structure.

      (38) Neither the Seller nor any affiliate thereof has any obligation to
make any capital contributions to the related Mortgagor under the Mortgage Loan.
The Mortgage Loan was not originated for the sole purpose of financing the
construction of incomplete improvements on the related Mortgaged Property.

      (39) No court of competent jurisdiction will determine in a final decree
that fraud, with respect to the Mortgage Loans has taken place on the part of
the Seller or, to the Seller's actual knowledge, on the part of any originator,
in connection with the origination of such Mortgage Loan.

      (40) The related Mortgage or other Mortgage Loan documents provide a grace
period for delinquent Monthly Payments no longer than ten (10) days from the
applicable payment date.

      (41) The following statements are true with respect to the related
Mortgaged Property: (a) the Mortgaged Property is located on or adjacent to a
dedicated road or has access to an irrevocable easement permitting ingress and
egress and (b) the Mortgaged Property is served by public or private utilities,
water and sewer (or septic facilities) and otherwise appropriate for the use in
which the Mortgaged Property is currently being utilized.

      (42) None of the Mortgage Loan documents contain any provision that
expressly excuses the related borrower from obtaining and maintaining insurance
coverage for acts of terrorism and, in circumstances where terrorism insurance
is not expressly required, the mortgagee is not prohibited from requesting that
the related borrower maintain such insurance, in each case, to the extent such
insurance coverage is generally available for like properties in such
jurisdictions at commercially reasonable rates. Each Mortgaged Property is
insured by an "all-risk" casualty insurance policy that does not contain an
express exclusion for (or, alternatively, is covered by a separate policy that
insures against property damage resulting from) acts of terrorism.

      (43) An appraisal of the related Mortgaged Property was conducted in
connection with the origination of such Mortgage Loan, and such appraisal
satisfied the guidelines in Title XI of the Financial Institutions Reform,
Recovery and Enforcement Act of 1989, as in effect on the date such Mortgage
Loan was originated.

Defined Terms:

      The term "Allocated Loan Amount" shall mean, for each Mortgaged Property,
the portion of principal of the related Mortgage Loan allocated to such
Mortgaged Property for certain purposes (including determining the release
prices of properties, if permitted) under such Mortgage Loan as set forth in the
related loan documents. There can be no assurance, and it is unlikely, that the
Allocated Loan Amounts represent the current values of individual Mortgaged
Properties, the price at which an individual Mortgaged Property could be sold in
the future to a willing buyer or the replacement cost of the Mortgaged
Properties.

      The term "Anticipated Repayment Date" shall mean the date on which all or
substantially all of any Excess Cash Flow is required to be applied toward
prepayment of the related Mortgage Loan and on which any such Mortgage Loan
begins accruing Excess Interest.

      The term "ARD Loan" shall have the meaning assigned thereto in the Pooling
and Servicing Agreement.

      The term "Environmental Site Assessment" shall mean (x) a Phase I
environmental report meeting the requirements of the American Society for
Testing and Materials and being generally consistent with assessments of
environmental hazards undertaken by the Seller for similar properties, as of the
date of such assessment, and (y) if in accordance with customary industry
standards a reasonable lender would require it, a Phase II environmental report,
each report in clauses (x) and (y) prepared by an independent licensed third
party professional experienced in environmental matters.

      The term "Excess Cash Flow" shall mean the cash flow from the Mortgaged
Property securing an ARD Loan after payments of interest (at the Mortgage
Interest Rate) and principal (based on the amortization schedule), and (a)
required payments for the tax and insurance fund and ground lease escrows fund,
(b) required payments for the monthly debt service escrows, if any, (c) payments
to any other required escrow funds and (d) payment of operating expenses
pursuant to the terms of an annual budget approved by the Servicer and
discretionary (lender approved) capital expenditures.

      The term "Excess Interest" shall mean any accrued and deferred interest on
an ARD Loan in accordance with the following terms. Commencing on the respective
Anticipated Repayment Date each ARD Loan (pursuant to its existing terms or a
unilateral option, as defined in Treasury Regulations under Section 1001 of the
Code, in the Mortgage Loans exercisable during the term of the Mortgage Loan)
generally will bear interest at a fixed rate (the "Revised Rate") per annum
equal to the Mortgage Interest Rate plus a percentage specified in the related
Mortgage Loan documents. Until the principal balance of each such Mortgage Loan
has been reduced to zero (pursuant to its existing terms or a unilateral option,
as defined in Treasury Regulations under Section 1001 of the Code, in the
Mortgage Loans exercisable during the term of the Mortgage Loan), such Mortgage
Loan will only be required to pay interest at the Mortgage Interest Rate and the
interest accrued at the excess of the related Revised Rate over the related
Mortgage Interest Rate will be deferred (such accrued and deferred interest and
interest thereon, if any, is "Excess Interest").

      The term "in reliance on" shall mean that:

            (a) the Seller has examined and relied in whole or in part upon one
      or more of the specified documents or other information in connection with
      a given representation or warranty;

            (b) that the information contained in such document or otherwise
      obtained by the Seller appears on its face to be consistent in all
      material respects with the substance of such representation or warranty;

            (c) the Seller's reliance on such document or other information is
      consistent with the standard of care exercised by prudent lending
      institutions originating commercial mortgage loans; and

            (d) although the Seller is under no obligation to verify
      independently the information contained in any document specified as being
      relied upon by it, the Seller believes the information contained therein
      to be true, accurate and complete in all material respects and has no
      actual knowledge of any facts or circumstances which would render reliance
      thereon unjustified without further inquiry.

      The term "Mortgage Interest Rate" shall mean the fixed rate of interest
per annum that each Mortgage Loan bears as of the Cut-off Date.

      The term "Permitted Encumbrances" shall mean:

            (a) the lien of current real property taxes, water charges, sewer
      rents and assessments not yet delinquent or accruing interest or
      penalties;

            (b) covenants, conditions and restrictions, rights of way, easements
      and other matters of public record acceptable to mortgage lending
      institutions generally and referred to in the related mortgagee's title
      insurance policy;

            (c) other matters to which like properties are commonly subject, and

            (d) the rights of tenants, as tenants only, whether under ground
      leases or space leases at the Mortgaged Property.

            which together do not materially and adversely affect the related
      Mortgagor's ability to timely make payments on the related Mortgage Loan,
      which do not materially interfere with the benefits of the security
      intended to be provided by the related Mortgage or the use, for the use
      currently being made, the operation as currently being operated,
      enjoyment, value or marketability of such Mortgaged Property, provided,
      however, that, for the avoidance of doubt, Permitted Encumbrances shall
      exclude all pari passu, second, junior and subordinated mortgages but
      shall not exclude mortgages that secure Mortgage Loans that are
      cross-collateralized with other Mortgage Loans.

      Other. For purposes of these representations and warranties, the term "to
the Seller's knowledge" shall mean that no officer, employee or agent of the
Seller responsible for the underwriting, origination or sale of the Mortgage
Loans or of any servicer responsible for servicing the Mortgage Loan on behalf
of the Seller, believes that a given representation or warranty is not true or
inaccurate based upon the Seller's reasonable inquiry and during the course of
such inquiry, no such officer, employee or agent of the Seller has obtained any
actual knowledge of any facts or circumstances that would cause such person to
believe that such representation or warranty was inaccurate. Furthermore, all
information contained in documents which are part of or required to be part of a
Mortgage File shall be deemed to be within the Seller's knowledge. For purposes
of these representations and warranties, the term "to the Seller's actual
knowledge" shall mean that a director, officer, employee or agent of the Seller
responsible for the underwriting, origination and sale of the Mortgage Loans
does not actually know of any facts or circumstances that would cause such
person to believe that such representation or warranty was inaccurate.

<PAGE>

                                   SCHEDULE I

    MORTGAGE LOANS FOR WHICH A LENDER'S ENVIRONMENTAL POLICY WAS OBTAINED IN
                    LIEU OF AN ENVIRONMENTAL SITE ASSESSMENT

                                     [NONE]
<PAGE>

                                   SCHEDULE II

       MORTGAGED PROPERTY FOR WHICH ENVIRONMENTAL INSURANCE IS MAINTAINED

                                     [NONE]

<PAGE>

                                    EXHIBIT C

                                   EXCEPTIONS

--------------------  ----------------------------------------------------------
Representation
      No.                           Description of Exception
--------------------  ----------------------------------------------------------

                                   EXHIBIT C
                                  ----------

                                  JPMCC 2007-C1
                          Exceptions to Representations

Representation #(4)
-------------------

------------ -------------------------- ----------------------------------------
Loan Number          Loan Name                  Description of Exception
------------ -------------------------- ----------------------------------------
     4       Gurnee Mills               The Mortgaged Property secures the
                                        Mortgage Loan (consisting of a Fixed
                                        Rate A-3 Note) and a Fixed Rate A-1 Note
                                        and a Fixed Rate A-2 Note (each of which
                                        is pari passu with the Mortgage Loan and
                                        is not included in the trust fund).
------------ -------------------------- ----------------------------------------
    49       PCTC Medical Building      The Mortgaged Property secures the
                                        Mortgage Loan and a B-Note held by Mezz
                                        Cap Finance, LLC.
------------ -------------------------- ----------------------------------------
    22       Tres Puentes IV, V, VI     The Mortgaged Property secures the
                                        Mortgage Loan and a B-Note held by Mezz
                                        Cap Finance, LLC.
------------ -------------------------- ----------------------------------------
     2       Block at Orange            The Mortgaged Property secures the
                                        Mortgage Loan (consisting of a Fixed
                                        Rate A-1 Note) and a Fixed Rate A-2 Note
                                        (which is pari passu with the Mortgage
                                        Loan and is not included in the trust
                                        fund).
------------ -------------------------- ----------------------------------------
     8       Molasky Corporate Center   The Mortgage Loan (consisting of a Fixed
             - 2nd Loan                 Rate Note 2) is cross collateralized and
                                        cross defaulted with a Fixed Rate Note 3
                                        (which is pari passu with the Mortgage
                                        Loan and is included in the trust fund)
                                        and a Floating Rate Note 1 (which is
                                        pari passu with the Mortgage Loan and is
                                        not included in the trust fund).
------------ -------------------------- ----------------------------------------
     7       Molasky Corporate Center   The Mortgage Loan (consisting of a Fixed
             - 3rd Loan                 Rate Note 3) is cross collateralized and
                                        cross defaulted with a Fixed Rate Note 2
                                        (which is pari passu with the Mortgage
                                        Loan and is included in the trust fund)
                                        and a Floating Rate Note 1 (which is
                                        pari passu with the Mortgage Loan and is
                                        not included in the trust fund).
------------ -------------------------- ----------------------------------------
     3       The Westin Portfolio       The Mortgaged Property secures the
                                        Mortgage Loan (consisting of a Fixed
                                        Rate A-1 Note) and a Fixed Rate A-2 Note
                                        (which is pari passu with the Mortgage
                                        Loan and is not included in the trust
                                        fund).
------------ -------------------------- ----------------------------------------

Representation #(6)
-------------------

------------ -------------------------- ----------------------------------------
Loan Number          Loan Name                  Description of Exception
------------ -------------------------- ----------------------------------------
     4       Gurnee Mills               The Mortgaged Property secures the
                                        Mortgage Loan (consisting of a Fixed
                                        Rate A-3 Note) and a Fixed Rate A-1 Note
                                        and a Fixed Rate A-2 Note (each of which
                                        is pari passu with the Mortgage Loan and
                                        is not included in the trust fund).
------------ -------------------------- ----------------------------------------
     9       Brandywine Regency         The Mortgaged Loan is structured as an
             Warehouse                  indemnity deed of trust ("IDOT"), under
                                        which the Mortgage Note is secured by an
                                        indemnity guaranty, which indemnity
                                        guaranty is secured by the fee interest
                                        in the Mortgaged Property. The guarantor
                                        of the Mortgage Note owns the Mortgaged
                                        Property and thus has an interest in the
                                        lease payments.
------------ -------------------------- ----------------------------------------
     2       Block at Orange            The Mortgaged Property secures the
                                        Mortgage Loan (consisting of a Fixed
                                        Rate A-1 Note) and a Fixed Rate A-2 Note
                                        (which is pari passu with the Mortgage
                                        Loan and is not included in the trust
                                        fund).
------------ -------------------------- ----------------------------------------
     8       Molasky Corporate Center   The Mortgage Loan (consisting of a Fixed
             - 2nd Loan                 Rate Note 2) is cross collateralized and
                                        cross defaulted with a Fixed Rate Note 3
                                        (which is pari passu with the Mortgage
                                        Loan and is included in the trust fund)
                                        and a Floating Rate Note 1 (which is
                                        pari passu with the Mortgage Loan and is
                                        not included in the trust fund).

                                        Southern Nevada Water Authority, the
                                        sole tenant at the Mortgaged Property,
                                        has a right to purchase the Mortgaged
                                        Property during the term of the Mortgage
                                        Loan.
------------ -------------------------- ----------------------------------------
     7       Molasky Corporate Center   The Mortgage Loan (consisting of a Fixed
             - 3rd Loan                 Rate Note 3) is cross collateralized and
                                        cross defaulted with a Fixed Rate Note 2
                                        (which is pari passu with the Mortgage
                                        Loan and is included in the trust fund)
                                        and a Floating Rate Note 1 (which is
                                        pari passu with the Mortgage Loan and is
                                        not included in the trust fund).

                                        Southern Nevada Water Authority, a
                                        tenant at the Mortgaged Property, has a
                                        right to purchase the Mortgaged Property
                                        after the term of the Mortgage Loan.
------------ -------------------------- ----------------------------------------
    10       Inland - Bradley           USG Corp., a tenant at one of the
             Portfolio                  Mortgaged Properties, has a right to
                                        purchase such property during the term
                                        of the Mortgage Loan.
------------ -------------------------- ----------------------------------------
    32       87th & Dan Ryan Ground     The Mortgaged Property is subject to a
             Lease                      ground lease. The Mortgage Loan is only
                                        secured by the fee interest in the
                                        Mortgaged Property and all improvements
                                        are owned by the ground lessee.
------------ -------------------------- ----------------------------------------
     3       The Westin Portfolio       The Mortgagor leases certain golf carts
                                        and other equipment in connection with
                                        the golf course at the Mortgaged
                                        Property and other office equipment
                                        pursuant to operating leases, the
                                        transfer and assignment of which
                                        requires consent of the applicable
                                        lessor, which has not been obtained by
                                        the mortgagee in connection with the
                                        Mortgage Loan.

                                        The Mortgaged Property secures the
                                        Mortgage Loan (consisting of a Fixed
                                        Rate A-1 Note) and a Fixed Rate A-2 Note
                                        (which is pari passu with the Mortgage
                                        Loan and is not included in the trust
                                        fund).
------------ -------------------------- ----------------------------------------

Representation #(7)
-------------------

------------ -------------------------- ----------------------------------------
Loan Number          Loan Name                  Description of Exception
------------ -------------------------- ----------------------------------------
             Brandywine Regency         Because the Mortgage Loan is structured
     9       Warehouse                  for tax purposes as an IDOT, the
                                        guarantor of the Mortgage Note is the
                                        owner of the related Mortgaged Property
                                        instead of the related Mortgagor.
------------ -------------------------- ----------------------------------------
     8       Molasky Corporate Center   Southern Nevada Water Authority, the
             - 2nd Loan                 sole tenant at the Mortgaged Property,
                                        has a right to purchase the Mortgaged
                                        Property during the term of the Mortgage
                                        Loan.
------------ -------------------------- ----------------------------------------
     7       Molasky Corporate Center   Southern Nevada Water Authority, a
             - 3rd Loan                 tenant at the Mortgaged Property, has a
                                        right to purchase the Mortgaged Property
                                        after the term of the Mortgage Loan.
------------ -------------------------- ----------------------------------------
    10       Inland - Bradley           USG Corp., a tenant at one of the
             Portfolio                  Mortgaged Properties, has a right to
                                        purchase such property during the term
                                        of the Mortgage Loan.
------------ -------------------------- ----------------------------------------

Representation #(10(a))
-----------------------

------------ -------------------------- ----------------------------------------
Loan Number          Loan Name                  Description of Exception
------------ -------------------------- ----------------------------------------
     4       Gurnee Mills               There is no individual or entity other
                                        than the Mortgagor who is liable for the
                                        non-recourse carveouts.

                                        The non-recourse carveout does not cover
                                        "actual waste".
------------ -------------------------- ----------------------------------------
    61       12018 Chenal Parkway       There is no individual or entity other
                                        than the Mortgagor who is liable for the
                                        environmental non-recourse carveouts.
------------ -------------------------- ----------------------------------------
    38       Renaissance Center         There is no individual or entity other
                                        than the Mortgagor who is liable for the
                                        non-recourse carveouts.
------------ -------------------------- ----------------------------------------
    35       TMG/Universal Printing     There is no individual or entity other
                                        than the Mortgagor who is liable for the
                                        environmental non-recourse carveouts.
------------ -------------------------- ----------------------------------------
     6       Stamford Marriott          There is no individual or entity other
                                        than the Mortgagor who is liable for the
                                        environmental non-recourse carveouts.

                                        The non-recourse carveout does not cover
                                        "actual waste".

                                        The liability in the guaranty related to
                                        the Mortgage Loan has been capped at
                                        $10,000,000.
------------ -------------------------- ----------------------------------------
     1       American Cancer Society    There is no individual or entity other
             Plaza                      than the Mortgagor who is liable for the
                                        non-recourse carveouts.
------------ -------------------------- ----------------------------------------
    18       Park Avenue Building       There is no individual or entity other
                                        than the Mortgagor who is liable for the
                                        non-recourse carveouts.
------------ -------------------------- ----------------------------------------
     2       Block at Orange            There is no individual or entity other
                                        than the Mortgagor who is liable for the
                                        non-recourse carveouts.

                                        The non-recourse carveout does not cover
                                        "actual waste".
------------ -------------------------- ----------------------------------------
    16       Parkway Shopping Center    There is no individual or entity other
                                        than the Mortgagor who is liable for the
                                        environmental non-recourse carveouts.
------------ -------------------------- ----------------------------------------
    10       Inland - Bradley           There is no individual or entity other
             Portfolio                  than the Mortgagor who is liable for the
                                        environmental non-recourse carveouts.
------------ -------------------------- ----------------------------------------

Representation #(10(c))
-----------------------

------------ -------------------------- ----------------------------------------
Loan Number          Loan Name                  Description of Exception
------------ -------------------------- ----------------------------------------
     9       Brandywine Regency         The Mortgage Loan is structured as an
             Warehouse                  IDOT, and while the related Mortgagor
                                        was the maker of the Mortgage Note, the
                                        Mortgage was given by the indemnity
                                        guarantor.
------------ -------------------------- ----------------------------------------

Representation #(10(d))
-----------------------

------------ -------------------------- ----------------------------------------
Loan Number          Loan Name                  Description of Exception
------------ -------------------------- ----------------------------------------
     7       Molasky Corporate Center   Pursuant to the terms of the Mortgage
             - 3rd Loan                 Loan documents, the Mortgagor has the
                                        option of providing a letter of credit
                                        in lieu of cash held for the tenant
                                        occupancy escrow. The terms of the
                                        respective Mortgage Loan documents were
                                        modified to reduce the amount of such
                                        letter of credit because certain free
                                        rent allowances have expired.
------------ -------------------------- ----------------------------------------
    31       Columbiana Point           Pursuant to the terms of the Mortgage
                                        Loan documents, the Mortgagor has the
                                        option of providing a letter of credit
                                        in lieu of the initial cash deposit and
                                        the aggregate monthly deposits held for
                                        tenant improvements and leasing
                                        commissions. The terms of the respective
                                        Mortgage Loan documents were modified to
                                        reduce the amount of such letter of
                                        credit to the initial cash deposit
                                        amount; however, the Mortgagor is still
                                        required to make the monthly deposits
                                        until the agreed upon amount is
                                        escrowed. Additionally, the respective
                                        Mortgage Loan documents were modified to
                                        eliminate the servicing fee on the
                                        tenant improvements and leasing
                                        commissions reserve.
------------ -------------------------- ----------------------------------------
    45       2820 Highland Avenue       The terms of the respective Mortgage
                                        Loan documents were modified to grant an
                                        extension to a post closing obligation
                                        that required the Mortgagor to provide
                                        the mortgagee with a certificate of
                                        occupancy for Taco Fresco, a tenant
                                        located at the Mortgaged Property.
------------ -------------------------- ----------------------------------------
    27       Paseo Village              The terms of the respective Mortgage
                                        Loan documents were modified to waive a
                                        post closing obligation that required
                                        the Mortgagor to provide the mortgagee
                                        with a Subordination Non-Disturbance and
                                        Attornment Agreement with respect to the
                                        McDonald's restaurant located at the
                                        Mortgaged Property.
------------ -------------------------- ----------------------------------------
    59       Indian Valley Plaza        The terms of the respective Mortgage
                                        Loan documents were modified to grant an
                                        extension to a post closing obligation
                                        that required the Mortgagor to provide
                                        the mortgagee with an updated estoppel
                                        for The Kroger Company located at the
                                        Mortgaged Property.
------------ -------------------------- ----------------------------------------
    16       Parkway Shopping Center    The terms of the respective Mortgage
                                        Loan documents were modified to grant an
                                        extension for the completion of certain
                                        immediate repairs at the Mortgaged
                                        Property.
------------ -------------------------- ----------------------------------------

Representation #(10(e))
-----------------------

------------ -------------------------- ----------------------------------------
Loan Number          Loan Name                  Description of Exception
------------ -------------------------- ----------------------------------------
     2       Block at Orange            Pursuant to the Mortgage Loan documents,
                                        the Mortgagor shall pay all reasonable
                                        costs, fees and expenses incurred by the
                                        trustee and the trustee's agents and
                                        counsel in connection with the
                                        performance by the trustee of its duties
                                        and all such costs, fees and expenses
                                        shall be secured by the Mortgage Loan
                                        documents. Additionally, the trustee
                                        shall be entitled to reimbursement for
                                        actual expenses it incurs in the
                                        performance of its duties.
------------ -------------------------- ----------------------------------------

Representation #(12)
--------------------

------------ -------------------------- ----------------------------------------
Loan Number          Loan Name                  Description of Exception
------------ -------------------------- ----------------------------------------
    38       Renaissance Center         A portion of the Renaissance Center
                                        property may be released from the lien
                                        of the Mortgage upon payment of an
                                        amount equal to $275,000.
------------ -------------------------- ----------------------------------------
     8       Molasky Corporate Center   A portion of the Molasky Center - 2nd
             - 2nd Loan                 Loan property may be released from the
                                        lien of the Mortgage upon prepayment of
                                        an amount equal to 100% of the allocated
                                        loan amount plus a prepayment fee of 2%
                                        of the principal amount of the Mortgage
                                        Loan being prepaid.
------------ -------------------------- ----------------------------------------
    10       Inland - Bradley           Each Inland - Bradley Portfolio property
            Portfolio                   may be released from the lien of the
                                        Mortgage upon defeasance of an amount
                                        equal to 110% of the allocated loan
                                        amount.
------------ -------------------------- ----------------------------------------
     3       The Westin Portfolio       Each The Westin Portfolio property may
                                        be released from the lien of the
                                        Mortgage upon defeasance of an amount
                                        equal to 115% of the allocated loan
                                        amount.
------------ -------------------------- ----------------------------------------

Representation #(14(a))
-----------------------

------------ -------------------------- ----------------------------------------
Loan Number          Loan Name                  Description of Exception
------------ -------------------------- ----------------------------------------
    31       Columbiana Point           The value of the Mortgaged Property,
                                        relative to the value reflected in the
                                        appraisal dated August 10, 2007, is
                                        impaired by improvements which have not
                                        been completed. The appraised value
                                        includes a discount of $71,900 for the
                                        build-out and lease-up of 3,194 square
                                        feet of vacant retail space.
------------ -------------------------- ----------------------------------------

Representation #(16)
--------------------

------------ -------------------------- ----------------------------------------
Loan Number          Loan Name                  Description of Exception
------------ -------------------------- ----------------------------------------
34; 38; 6;   Frazer Shopping Center;    The respective Mortgaged Properties are
54           Renaissance Center;        legally nonconforming due to deficient
             Stamford Marriott; KMart   parking.
             Niagara
------------ -------------------------- ----------------------------------------
    45       2820 Highland Avenue       As of the date of origination, one
                                        tenant in occupancy at the Mortgaged
                                        Property did not have a valid
                                        certificate of occupancy. The Mortgagor
                                        has a post-closing obligation to
                                        provide, by February 14, 2008, evidence
                                        satisfactory to the mortgagee that the
                                        certificate has been issued.
------------ -------------------------- ----------------------------------------

Representation #(17)
--------------------

------------ -------------------------- ----------------------------------------
Loan Number          Loan Name                  Description of Exception
------------ -------------------------- ----------------------------------------
    31       Columbiana Point           As of the date of origination, the
                                        Mortgaged Property was part of a larger
                                        tax parcel. Taxes for the entire tax
                                        parcel will be escrowed until a separate
                                        tax identification number is obtained.
------------ -------------------------- ----------------------------------------
    55       Tri-County Business Park   As of the date of origination, the
                                        Mortgaged Property was part of a larger
                                        tax parcel. Taxes for the entire tax
                                        parcel may be escrowed until a separate
                                        tax identification number is obtained.
------------ -------------------------- ----------------------------------------

Representation #(19a)
---------------------

------------ -------------------------- ----------------------------------------
Loan Number          Loan Name                  Description of Exception
------------ -------------------------- ----------------------------------------
             Ashland Hanover Shopping   The mortgagee waived escrows for
    20       Center                     immediate repairs in the amount of
                                        $6,000 recommended by the property
                                        condition report.
------------ -------------------------- ----------------------------------------
    34       Frazer Shopping Center     The mortgagee waived escrows for
                                        immediate repairs in the amount of
                                        $12,500 recommended by the property
                                        condition report.
------------ -------------------------- ----------------------------------------
    14       Berkshire Court            The mortgagee waived escrows for
                                        immediate repairs in the amount of
                                        $50,000 recommended by the property
                                        condition report.
------------ -------------------------- ----------------------------------------
     2       Block at Orange            The mortgagee waived escrows for
                                        immediate repairs in the amount of
                                        $8,500 recommended by the property
                                        condition report.
------------ -------------------------- ----------------------------------------
    10       Inland-Bradley Portfolio   The mortgagee waived escrows for
                                        immediate repairs in the amount of
                                        $637,177 recommended by the property
                                        condition report.
------------ -------------------------- ----------------------------------------
    47       Laurel Pond Shopping       The mortgagee waived escrows for
             Center                     immediate repairs in the amount of
                                        $69,000 recommended by the property
                                        condition report.
------------ -------------------------- ----------------------------------------

Representation #(20(b))
-----------------------

------------ -------------------------- ----------------------------------------
Loan Number          Loan Name                  Description of Exception
------------ -------------------------- ----------------------------------------
    13       Landmark Office Center     A portion of the Mortgaged Property is
                                        subject to a ground lease, which is
                                        subleased to the Mortgagor. The sublease
                                        is subject to the terms of the superior
                                        ground lease (the "Superior Ground
                                        Lease"). The Superior Ground Lease is
                                        further subject to a superior easement
                                        from the State of Indiana to the City of
                                        Indianapolis.
------------ -------------------------- ----------------------------------------

Representation #(20(g))
-----------------------

------------ -------------------------- ----------------------------------------
Loan Number          Loan Name                  Description of Exception
------------ -------------------------- ----------------------------------------
    13       Landmark Office Center     A portion of the Mortgaged Property is
                                        subject to a ground lease, which is
                                        subleased to the Mortgagor. The ground
                                        lease, which expires in 2027, does not
                                        extend at least 20 years beyond the
                                        maturity date of the Mortgage Loan.
------------ -------------------------- ----------------------------------------

Representation #(21(b))
-----------------------

------------ -------------------------- ----------------------------------------
Loan Number          Loan Name                  Description of Exception
------------ -------------------------- ----------------------------------------
    60       1200 West Industrial       An above ground storage tank is located
                                        adjacent to the Mortgaged Property;
                                        however, there is no evidence of
                                        spillage. The Environmental Site
                                        Assessment recommended, and the Mortgage
                                        Loan document require, that the area to
                                        the east of the storage tank be paved to
                                        reduce the potential impacts of soil and
                                        groundwater contamination.
------------ -------------------------- ----------------------------------------
    55       Tri-County Business Park   The Environmental Site Assessment
                                        recommended that an above ground storage
                                        tank located on the Mortgaged Property
                                        be registered with the Texas Commission
                                        on Environmental Quality.
------------ -------------------------- ----------------------------------------
    44       Alten Oaks                 The municipal health department issued a
                                        notice stating that the water well
                                        serving one of the buildings located on
                                        the Mortgaged Property contained
                                        non-potable water. Pursuant to the
                                        Mortgage Loan documents, the Mortgagor
                                        is required to connect such building to
                                        a clean water well or municipal water
                                        within 12 months of the origination
                                        date, conduct regular water quality
                                        tests and replace any water wells that
                                        fail such tests.
------------ -------------------------- ----------------------------------------

Representation #(21(d))
-----------------------

------------ -------------------------- ----------------------------------------
Loan Number          Loan Name                  Description of Exception
------------ -------------------------- ----------------------------------------
     9       Brandywine Regency         This loan is secured by an IDOT. The
             Warehouse                  indemnity guarantor and not the
                                        Mortgagor, is required to comply with
                                        environmental laws and regulations.
------------ -------------------------- ----------------------------------------

Representation #(22)
--------------------

------------ -------------------------- ----------------------------------------
Loan Number          Loan Name                  Description of Exception
------------ -------------------------- ----------------------------------------
     4       Gurnee Mills               Mortgagor may maintain all-risk
                                        insurance with a deductible that does
                                        not exceed $250,000.

                                        The Mortgage Loan documents provide for
                                        a windstorm, earthquake and flood
                                        deductible of 5% of the insured value of
                                        the Mortgaged Property.

                                        The Mortgagor is required to carry
                                        insurance policies from carriers having
                                        a claims paying ability rating of (i) if
                                        there is only one insurance company
                                        issuing the Policies, "A" or better (and
                                        the equivalent thereof) by at least two
                                        (2) of the Rating Agencies rating the
                                        Certificates, or if only one Rating
                                        Agency is rating the Certificates, then
                                        only by such Rating Agency, or (ii) if
                                        there are more than one, but less than
                                        five, insurance companies collectively
                                        issuing the policies, seventy five
                                        percent (75%) or more of the insured
                                        amount shall have a claims paying
                                        ability rating of "A" or better (and the
                                        equivalent thereof) by at least two (2)
                                        of the Rating Agencies rating the
                                        Certificates, or if only one Rating
                                        Agency is rating the Certificates, then
                                        only by such Rating Agency, and the
                                        remaining twenty five percent (25%) (or
                                        lesser remaining amount) of which shall
                                        have a claims paying ability rating of
                                        "BBB" or better (and the equivalent
                                        thereof) by at least two (2) of the
                                        Rating Agencies rating the Certificates,
                                        or if only one Rating Agency is rating
                                        the Certificates, then only by such
                                        Rating Agency, or (iii) if there are
                                        five or more insurance companies
                                        collectively issuing the policies, sixty
                                        percent (60%) or more of the insured
                                        amount shall have a claims paying
                                        ability rating of "A" or better (and the
                                        equivalent thereof) by at least two (2)
                                        of the Rating Agencies rating the
                                        Certificates, or if only one Rating
                                        Agency is rating the Certificates, then
                                        only by such Rating Agency, and the
                                        remaining forty percent (40%) (or lesser
                                        remaining amount) of which shall have a
                                        claims paying ability rating of "BBB" or
                                        better (and the equivalent thereof) by
                                        at least two (2) of the Rating Agencies
                                        rating the Certificates, or if only one
                                        Rating Agency is rating the
                                        Certificates, then only by such Rating
                                        Agency.
------------ -------------------------- ----------------------------------------
    38       Renaissance Center         Mortgagor may maintain all-risk
                                        insurance with a deductible that does
                                        not exceed $100,000.

                                        The Mortgage Loan documents provide for
                                        a windstorm, earthquake and flood
                                        deductible of 5% of the insured value of
                                        the Mortgaged Property.
------------ -------------------------- ----------------------------------------
     6       Stamford Marriott          Mortgagor may maintain all-risk
                                        insurance with a deductible that does
                                        not exceed $100,000.
------------ -------------------------- ----------------------------------------
     1       American Cancer Society    Mortgagor may maintain all-risk
             Plaza                      insurance with a deductible that does
                                        not exceed $50,000.
------------ -------------------------- ----------------------------------------
    54       KMart Niagara              So long as Kmart, the sole tenant at the
                                        Mortgaged Property, has a credit rating
                                        of "BB-" by S&P, Kmart is permitted to
                                        self insure. However, the guaranty
                                        covers any shortfall if this amount is
                                        insufficient to fully restore the
                                        Mortgaged Property in the event of any
                                        casualty, including any casualty due to
                                        terrorism.
------------ -------------------------- ----------------------------------------
    41       Super Fresh                So long as SuperFresh, Inc., the sole
                                        tenant at the Mortgaged Property, has a
                                        credit rating of "B-" by S&P, it is
                                        permitted to: (i) maintain all-risk and
                                        comprehensive commercial general
                                        liability insurance with deductibles
                                        that does not exceed $250,000, and (ii)
                                        not obtain extended period of indemnity
                                        coverage for business interruption
                                        insurance. Failure by tenant to pay the
                                        increased deductibles is covered in the
                                        guaranty.
------------ -------------------------- ----------------------------------------
    39       Best Buy                   So long as Best Buy, the sole tenant at
                                        the Mortgaged Property, has a credit
                                        rating of "BBB-" by S&P, it is permitted
                                        to: (i) maintain all-risk insurance with
                                        a deductible that does not exceed
                                        $100,000, (ii) not obtain extended
                                        period of indemnity coverage for
                                        business interruption insurance; and
                                        (iii) maintain coverage with current
                                        carrier, U.S. Fire Ins. Co.
------------ -------------------------- ----------------------------------------
    18       Park Avenue Building       Mortgagor may maintain all-risk
                                        insurance with a deductible that does
                                        not exceed $100,000.

                                        The Mortgage Loan documents provide for
                                        a windstorm, earthquake and flood
                                        deductible of 5% of the insured value of
                                        the Mortgaged Property.
------------ -------------------------- ----------------------------------------
     2       Block at Orange            Mortgagor may maintain all-risk
                                        insurance with a deductible that does
                                        not exceed $250,000.

                                        The Mortgage Loan documents provide for
                                        a windstorm, earthquake and flood
                                        deductible of 5% of the insured value of
                                        the Mortgaged Property.

                                        The Mortgagor is required to carry
                                        insurance policies from carriers having
                                        a claims paying ability rating of (i) if
                                        there is only one insurance company
                                        issuing the Policies, "A" or better (and
                                        the equivalent thereof) by at least two
                                        (2) of the Rating Agencies rating the
                                        Certificates, or if only one Rating
                                        Agency is rating the Certificates, then
                                        only by such Rating Agency, or (ii) if
                                        there are more than one, but less than
                                        five, insurance companies collectively
                                        issuing the policies, seventy five
                                        percent (75%) or more of the insured
                                        amount shall have a claims paying
                                        ability rating of "A" or better (and the
                                        equivalent thereof) by at least two (2)
                                        of the Rating Agencies rating the
                                        Certificates, or if only one Rating
                                        Agency is rating the Certificates, then
                                        only by such Rating Agency, and the
                                        remaining twenty five percent (25%) (or
                                        lesser remaining amount) of which shall
                                        have a claims paying ability rating of
                                        "BBB" or better (and the equivalent
                                        thereof) by at least two (2) of the
                                        Rating Agencies rating the Certificates,
                                        or if only one Rating Agency is rating
                                        the Certificates, then only by such
                                        Rating Agency, or (iii) if there are
                                        five or more insurance companies
                                        collectively issuing the policies, sixty
                                        percent (60%) or more of the insured
                                        amount shall have a claims paying
                                        ability rating of "A" or better (and the
                                        equivalent thereof) by at least two (2)
                                        of the Rating Agencies rating the
                                        Certificates, or if only one Rating
                                        Agency is rating the Certificates, then
                                        only by such Rating Agency, and the
                                        remaining forty percent (40%) (or lesser
                                        remaining amount) of which shall have a
                                        claims paying ability rating of "BBB" or
                                        better (and the equivalent thereof) by
                                        at least two (2) of the Rating Agencies
                                        rating the Certificates, or if only one
                                        Rating Agency is rating the
                                        Certificates, then only by such Rating
                                        Agency.
------------ -------------------------- ----------------------------------------
    10       Inland-Bradley Portfolio   Mortgagor may maintain all-risk and
                                        comprehensive commercial general
                                        liability insurance with a deductible
                                        that does not exceed $100,000.
------------ -------------------------- ----------------------------------------
    57       7th and Arizona            Mortgagor may maintain comprehensive
                                        commercial general liability insurance
                                        with a deductible that does not exceed
                                        $25,000.
------------ -------------------------- ----------------------------------------
    32       87th & Dan Ryan Ground     The Mortgaged Property is subject to a
             Lease                      ground lease. The Mortgage Loan is only
                                        secured by the fee interest in the
                                        Mortgaged Property and all improvements
                                        are owned by the ground lessee. The
                                        improvements are not insured by the
                                        Mortgagor.
------------ -------------------------- ----------------------------------------
             All Loans                  Although the Mortgage Loan Documents
                                        require comprehensive general liability
                                        insurance consistent with this
                                        representation and warranty, as of the
                                        date hereof, the mortgagee has not
                                        received evidence of the endorsement
                                        necessary to include it as an additional
                                        insured. At closing, the mortgagee
                                        accepted evidence of comprehensive
                                        commercial general liability insurance
                                        and its inclusion as an additional
                                        insured on standard Accord form 25 or
                                        other similar forms.
------------ -------------------------- ----------------------------------------

Representation #(27)
--------------------

------------ -------------------------- ----------------------------------------
Loan Number          Loan Name                  Description of Exception
------------ -------------------------- ----------------------------------------
    9        Brandywine Regency         This loan is secured by an IDOT. The
             Warehouse                  indemnity guarantor and not the
                                        Mortgagor, is required to provide
                                        financial information to the mortgagee.
------------ -------------------------- ----------------------------------------

Representation #(29)
--------------------

------------ -------------------------- ----------------------------------------
Loan Number          Loan Name                  Description of Exception
------------ -------------------------- ----------------------------------------
    2;4      Block at Orange; Gurnee    The original principal balance of the
             Mills                      Block at Orange Mortgage Loan and the
                                        Gurnee Mills Mortgage Loan, which loans
                                        are to Mortgagors under common
                                        sponsorship, represent more than 5% of
                                        the aggregate outstanding principal
                                        amount of all the mortgage loans
                                        included in the trust fund.
------------ -------------------------- ----------------------------------------

Representation #(30)
--------------------

------------ -------------------------- ----------------------------------------
Loan Number          Loan Name                  Description of Exception
------------ -------------------------- ----------------------------------------
     8       Molasky Corporate Center   The Mortgaged Property consist of 2
             - 2nd Loan                 floors in a mixed-use building that
                                        consists of parking, retail and office
                                        space. Although the Mortgagor is
                                        otherwise a special purpose entity, it
                                        owns additional floors in the same
                                        building that serves as the Mortgaged
                                        Property. The Mortgage Loan is cross
                                        collateralized and cross defaulted with
                                        the mortgage loans that are secured by
                                        the additional floors.
------------ -------------------------- ----------------------------------------
     7       Molasky Corporate Center   The Mortgaged Property consist of 3
             - 3rd Loan                 floors in a mixed-use building that
                                        consists of parking, retail and office
                                        space. Although the Mortgagor is
                                        otherwise a special purpose entity, it
                                        owns additional floors in the same
                                        building that serves as the Mortgaged
                                        Property. The Mortgage Loan is cross
                                        collateralized and cross defaulted with
                                        the mortgage loans that are secured by
                                        the additional floors.
------------ -------------------------- ----------------------------------------

Representation #(32)
--------------------

------------ -------------------------- ----------------------------------------
Loan Number          Loan Name                  Description of Exception
------------ -------------------------- ----------------------------------------
    11       Centennial I & II          Subject to the satisfaction of certain
                                        criteria, the Mortgage Loan documents
                                        allow members of the Mortgagor the right
                                        to pledge their interests in the
                                        Mortgagor to secure a mezzanine loan
                                        pursuant to the security instrument.
------------ -------------------------- ----------------------------------------
    34       Frazer Shopping Center     Subject to the satisfaction of certain
                                        conditions, transfers to affiliates and
                                        other entities or individuals are
                                        permitted pursuant to the Mortgage Loan
                                        documents.

                                        Subject to the satisfaction of certain
                                        criteria, the Mortgage Loan documents
                                        allow members of the Mortgagor the right
                                        to pledge their interests in the
                                        Mortgagor to secure a mezzanine loan
                                        pursuant to the security instrument.
------------ -------------------------- ----------------------------------------
     4       Gurnee Mills               Subject to the satisfaction of certain
                                        conditions, transfers to affiliates and
                                        other entities or individuals are
                                        permitted pursuant to the Mortgage Loan
                                        documents.

                                        Subject to the satisfaction of certain
                                        criteria, the Mortgage Loan documents
                                        allow members of the Mortgagor the right
                                        to pledge their interests in the
                                        Mortgagor to secure a mezzanine loan
                                        pursuant to the security instrument.
------------ -------------------------- ----------------------------------------
    38       Renaissance Center         Subject to the satisfaction of certain
                                        criteria, the Mortgage Loan documents
                                        allow members of the Mortgagor the right
                                        to pledge their interests in the
                                        Mortgagor to secure a mezzanine loan
                                        pursuant to the security instrument.
------------ -------------------------- ----------------------------------------
    17       Wickes Chicago             Subject to the satisfaction of certain
                                        conditions, transfers to affiliates and
                                        other entities or individuals are
                                        permitted pursuant to the Mortgage Loan
                                        documents.
------------ -------------------------- ----------------------------------------
     6       Stamford Marriott          Subject to the satisfaction of certain
                                        conditions, transfers to affiliates and
                                        other entities or individuals are
                                        permitted pursuant to the Mortgage Loan
                                        documents.

                                        Subject to the satisfaction of certain
                                        criteria, the Mortgage Loan documents
                                        allow members of the Mortgagor the right
                                        to pledge their interests in the
                                        Mortgagor to secure a mezzanine loan
                                        pursuant to the security instrument.
------------ -------------------------- ----------------------------------------
     1       American Cancer Society    Subject to the satisfaction of certain
             Plaza                      conditions, transfers to affiliates and
                                        other entities or individuals are
                                        permitted pursuant to the Mortgage Loan
                                        documents.

                                        Subject to the satisfaction of certain
                                        criteria, the Mortgage Loan documents
                                        allow members of the Mortgagor the right
                                        to pledge their interests in the
                                        Mortgagor to secure a mezzanine loan
                                        pursuant to the security instrument.
------------ -------------------------- ----------------------------------------
    59       Indian Valley Plaza        Subject to the satisfaction of certain
                                        criteria, the Mortgage Loan documents
                                        allow members of the Mortgagor the right
                                        to pledge their interests in the
                                        Mortgagor to secure a mezzanine loan
                                        pursuant to the security instrument.
------------ -------------------------- ----------------------------------------
    28       Massard Farms              Subject to the satisfaction of certain
                                        conditions, transfers to affiliates and
                                        other entities or individuals are
                                        permitted pursuant to the Mortgage Loan
                                        documents.
------------ -------------------------- ----------------------------------------
    18       Park Avenue Building       Subject to the satisfaction of certain
                                        criteria, the Mortgage Loan documents
                                        allow members of the Mortgagor the right
                                        to pledge their interests in the
                                        Mortgagor to secure a mezzanine loan
                                        pursuant to the security instrument.
------------ -------------------------- ----------------------------------------
     2       Block at Orange            Subject to the satisfaction of certain
                                        conditions, transfers to affiliates and
                                        other entities or individuals are
                                        permitted pursuant to the Mortgage Loan
                                        documents.

                                        Subject to the satisfaction of certain
                                        criteria, the Mortgage Loan documents
                                        allow members of the Mortgagor the right
                                        to pledge their interests in the
                                        Mortgagor to secure a mezzanine loan
                                        pursuant to the security instrument.
------------ -------------------------- ----------------------------------------
     8       Molasky Corporate Center   The direct owners of 100% of the
             - 2nd Loan                 Mortgagor have pledged their ownership
                                        interests in the Mortgagor to secure a
                                        mezzanine loan held by Capital Trust,
                                        Inc. If such entity defaults on the
                                        mezzanine loan, the interests in such
                                        direct owners will be transferred to
                                        such mezzanine lender.

                                        Subject to the satisfaction of certain
                                        criteria, the Mortgage Loan documents
                                        allow members of the Mortgagor the right
                                        to refinance its existing mezzanine loan
                                        held by Capital Trust, Inc.

                                        Subject to the satisfaction of certain
                                        conditions, transfers to affiliates and
                                        other entities or individuals are
                                        permitted pursuant to the Mortgage Loan
                                        documents.
------------ -------------------------- ----------------------------------------
     7       Molasky Corporate Center   The direct owners of 100% of the
             - 3rd Loan                 Mortgagor have pledged their ownership
                                        interests in the Mortgagor to secure a
                                        mezzanine loan held by Capital Trust,
                                        Inc. If such entity defaults on the
                                        mezzanine loan, the interests in such
                                        direct owners will be transferred to
                                        such mezzanine lender.

                                        Subject to the satisfaction of certain
                                        criteria, the Mortgage Loan documents
                                        allow members of the Mortgagor the right
                                        to refinance its existing mezzanine loan
                                        held by Capital Trust, Inc.

                                        Subject to the satisfaction of certain
                                        conditions, transfers to affiliates and
                                        other entities or individuals are
                                        permitted pursuant to the Mortgage Loan
                                        documents.
------------ -------------------------- ----------------------------------------
    53       Psion Teklogix             Subject to the satisfaction of certain
             Corporation Facility       criteria, the Mortgage Loan documents
                                        allow members of the Mortgagor the right
                                        to pledge their interests in the
                                        Mortgagor to secure a mezzanine loan
                                        pursuant to the security instrument.
------------ -------------------------- ----------------------------------------
    60       1200 West Industrial       Subject to the satisfaction of certain
                                        conditions, transfers to affiliates and
                                        other entities or individuals are
                                        permitted pursuant to the Mortgage Loan
                                        documents.
------------ -------------------------- ----------------------------------------
    36       1300 West Industrial       Subject to the satisfaction of certain
                                        conditions, transfers to affiliates and
                                        other entities or individuals are
                                        permitted pursuant to the Mortgage Loan
                                        documents.
------------ -------------------------- ----------------------------------------
    10       Inland - Bradley Portfolio Subject to the satisfaction of certain
                                        conditions, transfers to affiliates and
                                        other entities or individuals are
                                        permitted pursuant to the Mortgage Loan
                                        documents.
------------ -------------------------- ----------------------------------------
    20       Ashland Hanover Shopping   Subject to the satisfaction of certain
             Center                     conditions, transfers to affiliates and
                                        other entities or individuals are
                                        permitted pursuant to the Mortgage Loan
                                        documents.
------------ -------------------------- ----------------------------------------
     3       The Westin Portfolio       The direct and indirect owners of 100%
                                        of the Mortgagor have pledged their
                                        ownership interests in the Mortgagor to
                                        secure two mezzanine loans held by
                                        Ashford Hospitality Trust Inc. and
                                        Starwood Capital Group respectively. If
                                        such entities default on the mezzanine
                                        loans, the interests in such direct and
                                        indirect owners will be transferred to
                                        such mezzanine lenders.
------------ -------------------------- ----------------------------------------

Representation #(33)
--------------------

------------ -------------------------- ----------------------------------------
Loan Number          Loan Name                  Description of Exception
------------ -------------------------- ----------------------------------------
     4       Gurnee Mills               The Mortgaged Property secures the
                                        Mortgage Loan (consisting of a Fixed
                                        Rate A-3 Note) and a Fixed Rate A-1 Note
                                        and a Fixed Rate A-2 Note (each of which
                                        is pari passu with the Mortgage Loan and
                                        is not included in the trust fund).
------------ -------------------------- ----------------------------------------
     2       Block at Orange            The Mortgaged Property secures the
                                        Mortgage Loan (consisting of a Fixed
                                        Rate A-1 Note) and a Fixed Rate A-2 Note
                                        (which is pari passu with the Mortgage
                                        Loan and is not included in the trust
                                        fund).
------------ -------------------------- ----------------------------------------
     8       Molasky Corporate Center   The Mortgage Loan (consisting of a Fixed
             - 2nd Loan                 Rate Note 2) is cross collateralized and
                                        cross defaulted with a Fixed Rate Note 3
                                        (which is pari passu with the Mortgage
                                        Loan and is included in the trust fund)
                                        and a Floating Rate Note 1 (which is
                                        pari passu with the Mortgage Loan and is
                                        not included in the trust fund).
------------ -------------------------- ----------------------------------------
     7       Molasky Corporate Center   The Mortgage Loan (consisting of a Fixed
             - 3rd Loan                 Rate Note 3) is cross collateralized and
                                        cross defaulted with a Fixed Rate Note 2
                                        (which is pari passu with the Mortgage
                                        Loan and is included in the trust fund)
                                        and a Floating Rate Note 1 (which is
                                        pari passu with the Mortgage Loan and is
                                        not included in the trust fund).
------------ -------------------------- ----------------------------------------
     3       The Westin Portfolio       The Mortgaged Property secures the
                                        Mortgage Loan (consisting of a Fixed
                                        Rate A-1 Note) and a Fixed Rate A-2 Note
                                        (which is pari passu with the Mortgage
                                        Loan and is not included in the trust
                                        fund).
------------ -------------------------- ----------------------------------------

Representation #(35)
--------------------

------------ -------------------------- ----------------------------------------
Loan Number          Loan Name                  Description of Exception
------------ -------------------------- ----------------------------------------
    10       Inland - Bradley           Each Inland - Bradley Portfolio property
             Portfolio                  may be released from the lien of the
                                        Mortgage upon defeasance of an amount
                                        equal to 110% of the allocated loan
                                        amount.
------------ -------------------------- ----------------------------------------
     8       Molasky Center - 2nd Loan  A portion of the Molasky Center - 2nd
                                        Loan property may be released from the
                                        lien of the Mortgage upon prepayment of
                                        an amount equal to 100% of the allocated
                                        loan amount plus a prepayment fee of 2%
                                        of the principal amount of the Mortgage
                                        Loan being prepaid.
------------ -------------------------- ----------------------------------------
     3       The Westin Portfolio       Each The Westin Portfolio property may
                                        be released from the lien of the
                                        Mortgage upon defeasance of an amount
                                        equal to 115% of the allocated loan
                                        amount.
------------ -------------------------- ----------------------------------------

Representation #(36)
--------------------

------------ -------------------------- ----------------------------------------
Loan Number          Loan Name                  Description of Exception
------------ -------------------------- ----------------------------------------
    9        Brandywine Regency         Because the Mortgage Loan is structured
             Portfolio                  for tax purposes as an IDOT, the
                                        indemnity guarantor of the IDOT owns the
                                        related Mortgaged Property instead of
                                        the related Mortgagor.
------------ -------------------------- ----------------------------------------

Representation #(37)
--------------------

------------ -------------------------- ----------------------------------------
Loan Number          Loan Name                  Description of Exception
------------ -------------------------- ----------------------------------------
34; 38; 6;   Frazer Shopping Center;    The respective Mortgaged Properties are
54           Renaissance Center;        legally nonconforming due to deficient
             Stamford Marriott; KMart   parking.
             Niagara
------------ -------------------------- ----------------------------------------

Representation #(41)
--------------------

------------ -------------------------- ----------------------------------------
Loan Number          Loan Name                  Description of Exception
------------ -------------------------- ----------------------------------------
    44       Alten Oaks                 The municipal health department issued a
                                        notice stating that the water well
                                        serving one of the buildings located on
                                        the Mortgaged Property contained
                                        non-potable water. Pursuant to the
                                        Mortgage Loan documents, the Mortagor is
                                        required to connect such building to a
                                        clean water well or municipal water
                                        within 12 months of the origination
                                        date, conduct regular water quality
                                        tests and replace any water wells that
                                        fail such tests.

                                        Additionally, the title company has
                                        provided a "Utility Facility"
                                        Endorsement and an Access Endorsement
                                        for ingress and egress to the Mortgaged
                                        Property.
------------ -------------------------- ----------------------------------------

Representation #(42)
--------------------

------------ -------------------------- ----------------------------------------
Loan Number          Loan Name                  Description of Exception
------------ -------------------------- ----------------------------------------
     6       Stamford Marriott          If the Terrorism Risk Insurance Act is
                                        no longer in effect, terrorism insurance
                                        premiums are capped at $4,750 per year.
------------ -------------------------- ----------------------------------------
    54       KMart Niagara              The Mortgaged Property is not covered by
                                        terrorism insurance. However, the
                                        guaranty covers any shortfall if the
                                        existing insurance policies are
                                        insufficient to fully restore the
                                        Mortgaged Property in the event of any
                                        casualty, including any casualty due to
                                        terrorism.
------------ -------------------------- ----------------------------------------
    10       Inland Bradley Portfolio   The Mortgagor is permitted to self
                                        insure for acts of terrorism so long as
                                        the Mortgagor's principal provides an
                                        indemnity agreement with respect to any
                                        losses in connection with acts of
                                        terrorism and the principal maintains a
                                        net worth of $750,000,000 and certain
                                        aggregate loan to value ratios.
------------ -------------------------- ----------------------------------------
    57       7th and Arizona            Terrorism insurance premiums are capped
                                        at $10,000 per year.
------------ -------------------------- ----------------------------------------
    32       87th & Dan Ryan Ground     Terrorism insurance premiums are capped
             Lease                      at 100% of the then-current rent loss
                                        insurance premium.
------------ -------------------------- ----------------------------------------
    33       University Place Center    Terrorism insurance premiums are capped
                                        at $23,000 per year.
------------ -------------------------- ----------------------------------------
    47       Laurel Pond Shopping       Terrorism insurance premiums are capped
             Center                     at $23,000 per year.
------------ -------------------------- ----------------------------------------
     3       The Westin Portfolio       Terrorism insurance premiums are capped
                                        at $200,000 per year.
------------ -------------------------- ----------------------------------------
     1       American Cancer Society    Terrorism insurance premiums are capped
             Plaza                      at $350,000 per year, subject to annual
                                        increases based on the Consumer Price
                                        Index.
------------ -------------------------- ----------------------------------------
<PAGE>

                                    EXHIBIT D

                          FORM OF OFFICER'S CERTIFICATE

            I, [______], a duly appointed, qualified and acting [______] of
JPMorgan Chase Bank, N.A., a national banking association (the "Company"),
hereby certify as follows:

1.    I have examined the Mortgage Loan Purchase Agreement, dated as of December
      20, 2007 (the "Agreement"), between the Company and J.P. Morgan Chase
      Commercial Mortgage Securities Corp., and all of the representations and
      warranties of the Company under the Agreement are true and correct in all
      material respects on and as of the date hereof with the same force and
      effect as if made on and as of the date hereof.

2.    The Company has complied with all the covenants and satisfied all the
      conditions on its part to be performed or satisfied under the Agreement on
      or prior to the date hereof and no event has occurred which, with notice
      or the passage of time or both, would constitute a default under the
      Agreement.

3.    I have examined the information regarding the Mortgage Loans in each
      Free Writing Prospectus (as defined in the Indemnification Agreement),
      when read in conjunction with the other Time of Sale Information (as
      defined in the Indemnification Agreement), the Prospectus, dated August
      3, 2007, as supplemented by the Prospectus Supplement, dated December
      18, 2007 (collectively, the "Prospectus"), relating to the offering of
      the Class A-1, Class A-2, Class A-3, Class A-4, Class A-SB, Class X-2,
      Class A-M and Class A-J, the Private Placement Memorandum, dated
      December 18, 2007 (the "Privately Offered Certificate Private Placement
      Memorandum"), relating to the offering of the Class X-1, Class B, Class
      C, Class D Class E, Class F, Class G, Class H, Class J, Class K, Class
      L, Class M, Class N, Class P, Class Q, Class T and Class NR
      Certificates, and the Residual Private Placement Memorandum, dated
      December 18, 2007 (together with the Privately Offered Certificate
      Private Placement Memorandum, the "Private Placement Memoranda"),
      relating to the offering of the Class R and Class LR Certificates, and
      nothing has come to my attention that would lead me to believe that any
      Free Writing Prospectus, including any diskette attached thereto, when
      read in conjunction with the other Time of Sale Information, as of the
      Time of Sale (as defined in the Indemnification Agreement) or as of the
      date hereof, the Prospectus, as of the date of the Prospectus
      Supplement or as of the date hereof, or the Private Placement
      Memoranda, as of the date of the Private Placement Memoranda or as of
      the date hereof, included or includes any untrue statement of a
      material fact relating to the Mortgage Loans or in the case of any Free
      Writing Prospectus, when read in conjunction with the other Time of
      Sale Information, omitted or omits to state therein a material fact
      necessary in order to make the statements therein relating to the
      Mortgage Loans, in light of the circumstances under which they were
      made, not misleading.

            Capitalized terms used herein without definition have the meanings
given them in the Agreement.

<PAGE>

            IN WITNESS WHEREOF, I have signed my name this 20th day of December
2007.

                                       By:_____________________________
                                          Name:
                                          Title:Exhibit 10.2

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

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

                                   PURCHASER,

                        NATIXIS REAL ESTATE CAPITAL INC.

                                       and

                    NATIXIS COMMERCIAL MORTGAGE FUNDING, LLC

                                     SELLERS

                        MORTGAGE LOAN PURCHASE AGREEMENT

                          Dated as of December 20, 2007

                                  $117,370,119

                            Fixed Rate Mortgage Loans

                                 Series 2007-C1

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

            This Mortgage Loan Purchase Agreement (this "Agreement"), dated as
of December 20, 2007, is between J.P. Morgan Chase Commercial Mortgage
Securities Corp., as purchaser (the "Purchaser"), and Natixis Real Estate
Capital Inc. ("Natixis RE") and Natixis Commercial Mortgage Funding, LLC
("Natixis CMF"), as sellers (each, a "Seller" and collectively, "Sellers").

            Capitalized terms used in this Agreement not defined herein shall
have the meanings ascribed to them in the pooling and servicing agreement, dated
as of December 20, 2007 (the "Pooling and Servicing Agreement"), among the
Purchaser, as depositor (the "Depositor"), Capmark Finance Inc., as master
servicer ("Master Servicer"), Midland Loan Services, Inc. ("Midland"), as
special servicer (the "Special Servicer"), and Wells Fargo Bank, N.A., as
trustee (in such capacity, the "Trustee") and as paying agent (in such capacity,
the "Paying Agent"), pursuant to which the Purchaser will sell the Mortgage
Loans (as defined herein) to a trust fund and certificates representing
ownership interests in the Mortgage Loans will be issued by the trust fund. For
purposes of this Agreement, the term "Natixis RE Mortgage Loans" refers to the
mortgage loans listed on Exhibit A-1, the term "Natixis CMF Mortgage Loans"
refers to the mortgage loans listed on Exhibit A-2, the term "Mortgage Loans"
refers to the Natixis RE Mortgage Loans and the Natixis CMF Mortgage Loans,
collectively, and the term "Mortgaged Properties" refers to the properties
securing such Mortgage Loans.

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

            SECTION 1. Sale and Conveyance of Mortgages; Possession of Mortgage
File. Effective as of the Closing Date and upon receipt of the purchase price
set forth in the immediately succeeding paragraph, each of Natixis RE and
Natixis CMF does hereby sell, transfer, assign, set over and convey to the
Purchaser, without recourse, all of its right, title, and interest (subject to
certain agreements regarding servicing as provided in the Pooling and Servicing
Agreement, subservicing agreements permitted thereunder and that certain
Servicing Rights Purchase and Sale Agreement, dated as of the date hereof
between the Master Servicer and the Sellers) in and to the Natixis RE Mortgage
Loans, in the case of Natixis RE, and the Natixis CMF Mortgage Loans, in the
case of Natixis CMF, including all interest and principal received on or with
respect to such Mortgage Loans after the Cut-off Date (other than payments of
principal and interest first due on the Mortgage Loans on or before the Cut-off
Date). Upon the sale of the Mortgage Loans, the ownership of each related
Mortgage Note, the Mortgage and the other contents of the related Mortgage File
will be vested in the Purchaser and immediately thereafter the Trustee and the
ownership of records and documents with respect to the related Mortgage Loan
prepared by or which come into the possession of each Seller (other than the
records and documents described in the proviso to Section 3(a) hereof) shall
immediately vest in the Purchaser and immediately thereafter the Trustee. Each
Seller's records will accurately reflect the sale of each such Mortgage Loan to
the Purchaser. The Depositor will sell the Class A-1, Class A-2, Class A-3,
Class A-4, Class A-SB, Class X-2, Class A-M and Class A-J Certificates (the
"Offered Certificates") to the underwriters specified in the underwriting
agreement, dated December 18, 2007 (the "Underwriting Agreement"), between the
Depositor and J.P. Morgan Securities Inc. ("JPMSI") for itself and as
representative of Natixis Securities North America Inc. ("NatixisNA" and,
together with JPMSI, the "Underwriters"), and the Depositor will sell the Class
X-1, Class B, Class C, Class D Class E, Class F, Class G, Class H, Class J,
Class K, Class L, Class M, Class N, Class P, Class Q, Class T and Class NR
Certificates (the "Private Certificates") to JPMSI, as the initial purchaser
(together with the Underwriters, the "Dealers") specified in the certificate
purchase agreement, dated December 18, 2007 (the "Certificate Purchase
Agreement"), between the Depositor and JPMSI.

            The sale and conveyance of the Mortgage Loans is being conducted on
an arms-length basis and upon commercially reasonable terms. As the purchase
price for the Mortgage Loans, the Purchaser shall pay to the Sellers or at the
Sellers' direction $123,675,666.40 (which amount is inclusive of accrued
interest) in immediately available funds minus the costs set forth in Section 9
hereof. The purchase and sale of the Mortgage Loans shall take place on the
Closing Date.

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

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

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

            SECTION 3. Delivery of Mortgage Loan Documents; Additional Costs and
Expenses. (a) The Purchaser hereby directs each Seller, and each Seller hereby
agrees, upon the transfer of the applicable Mortgage Loans contemplated herein,
to deliver on the Closing Date to the Trustee or a Custodian appointed thereby,
all documents, instruments and agreements required to be delivered by the
Purchaser to the Trustee with respect to the Mortgage Loans under Sections
2.01(b) and (c) of the Pooling and Servicing Agreement, and meeting all the
requirements of such Sections 2.01(b) and (c), and such other documents,
instruments and agreements as the Purchaser or the Trustee shall reasonably
request and which are in the Seller's possession or under the Seller's control.
In addition, each Seller agrees to deliver or cause to be delivered to the
Master Servicer, the Servicing File for each Mortgage Loan transferred pursuant
to this Agreement; provided that neither Seller shall be required to deliver any
draft documents, privileged or internal communications or credit underwriting or
due diligence analyses or data.

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

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

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

            (a) it shall record or cause a third party to record in the
appropriate public recording office for real property the intermediate
assignments of the applicable Mortgage Loans and the Assignments of Mortgage
from such Seller to the Trustee in connection with the Pooling and Servicing
Agreement; provided, if the related Mortgage has been recorded in the name of
Mortgage Electronic Registration Systems, Inc. ("MERS") or its designee, no
assignment of Mortgage Loans, Assignment of Mortgage or other recorded document
in favor of the Trustee will be required to be prepared or delivered and
instead, such Seller shall take all actions as are necessary to cause the
Trustee to be shown as, and shall deliver evidence of any such transfers to the
Master Servicer and the Special Servicer, and the Trustee shall take all actions
necessary to confirm that it is shown as, the owner of the related Mortgage on
the records of MERS for purposes of the system of recording transfers of
beneficial ownership of mortgages maintained by MERS. All recording fees
relating to the initial recordation of such intermediate assignments and
Assignments of Mortgage shall be paid by such Seller;

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

            (c) if, during such period of time after the first date of the
public offering of the Offered Certificates as in the opinion of counsel for the
Underwriters, a prospectus relating to the Offered Certificates is required by
applicable law to be delivered in connection with sales thereof by an
Underwriter or a dealer, any event shall occur as a result of which it is
necessary to amend or supplement the Prospectus Supplement, including Annex A-1,
A-2 and A-3 thereto and the Diskette included therewith, with respect to any
information relating to the Mortgage Loans or such Seller, in order to make the
statements therein, in the light of the circumstances when the Prospectus
Supplement is delivered to a purchaser, not misleading, or if it is necessary to
amend or supplement the Prospectus Supplement, including Annex A-1, A-2 and A-3
thereto and the Diskette included therewith, with respect to any information
relating to the applicable Mortgage Loans or such Seller (or in the case of
Natixis CMF, Natixis RE on behalf of such Seller), to comply with applicable
law, the Seller shall do all things necessary to assist the Depositor to prepare
and furnish, at the expense of the Seller (to the extent that such amendment or
supplement relates to the Seller, the Mortgage Loans listed on Exhibit A-1 or
Exhibit A-2, as applicable and/or any information relating to the same, as
provided by the Seller), to the Underwriters such amendments or supplements to
the Prospectus Supplement as may be necessary, so that the statements in the
Prospectus Supplement as so amended or supplemented, including Annex A-1, A-2
and A-3 thereto and the Diskette included therewith, with respect to any
information relating to the applicable Mortgage Loans or such Seller, will not,
in the light of the circumstances when the Prospectus is delivered to a
purchaser, be misleading or so that the Prospectus Supplement, including Annex
A-1, A-2 and A-3 thereto and the Diskette included therewith, with respect to
any information relating to the Mortgage Loans or the Seller, will comply with
applicable law. All terms used in this clause (c) and not otherwise defined
herein shall have the meaning set forth in the Indemnification Agreement, dated
as of December 18, 2007 between the Purchaser and Natixis RE (the
"Indemnification Agreement").

            SECTION 6. Representations and Warranties.

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

                  (i) (A) in the case of Natixis Re, it is a corporation duly
      organized, validly existing and in good standing under the laws of the
      State of New York and (B) in the case of Natixis CMF, it is a limited
      liability company, duly organized, validly existing and in good standing
      under the laws of the State of Delaware;

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

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

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

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

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

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

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

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

                  (x) it has either (A) not dealt with any Person (other than
      the Purchaser or the Dealers or their respective affiliates or any
      servicer of a related Mortgage Loan) that may be entitled to any
      commission or compensation in connection with the sale or purchase of the
      related Mortgage Loans or entering into this Agreement or (B) paid in full
      any such commission or compensation (except with respect to any servicer
      of a related Mortgage Loan, any commission or compensation that may be due
      and payable to such servicer if such servicer is terminated and does not
      continue to act as a servicer);

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

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

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

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

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

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

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

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

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

                  (vii) it is not in default with respect to any order or decree
      of any court or any order, regulation or demand of any federal, state
      municipal or governmental agency, which default might have consequences
      that would materially and adversely affect the condition (financial or
      other) or operations of the Purchaser or its properties or might have
      consequences that would materially and adversely affect its performance
      hereunder;

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

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

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

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

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

            (e) Upon notice pursuant to Section 6(d) above, Natixis RE shall,
not later than 90 days from the earlier of the applicable Seller's receipt of
the notice or, in the case of a Defect or Breach relating to a Mortgage Loan not
being a "qualified mortgage" within the meaning of Section 860G(a)(3) of the
Code, but without regard to the rule of Treasury Regulations Section
1.860G-2(f)(2) that causes a defective mortgage loan to be treated as a
qualified mortgage, the applicable Seller's discovery of such Breach or Defect
(the "Initial Resolution Period"), (i) cure such Defect or Breach, as the case
may be, in all material respects, (ii) repurchase the affected Mortgage Loan at
the applicable Repurchase Price (as defined below) or (iii) substitute a
Qualified Substitute Mortgage Loan (as defined below) for such affected Mortgage
Loan (provided that in no event shall any such substitution occur later than the
second anniversary of the Closing Date) and pay the Master Servicer for deposit
into the Certificate Account, any Substitution Shortfall Amount (as defined
below) in connection therewith; provided, however, that except with respect to a
Defect resulting solely from the failure by a Seller to deliver to the Trustee
or custodian the actual policy of lender's title insurance required pursuant to
clause (ix) of the definition of Mortgage File by a date not later than 18
months following the Closing Date, if such Breach or Defect is capable of being
cured but is not cured within the Initial Resolution Period, and Natixis RE has
commenced and is diligently proceeding with the cure of such Breach or Defect
within the Initial Resolution Period, Natixis RE shall have an additional 90
days commencing immediately upon the expiration of the Initial Resolution Period
(the "Extended Resolution Period") to complete such cure (or, failing such cure,
to repurchase the related Mortgage Loan or substitute a Qualified Substitute
Mortgage Loan as described above); and provided, further, that with respect to
the Extended Resolution Period Natixis RE shall have delivered an officer's
certificate to the Trustee setting forth the reason such Breach or Defect is not
capable of being cured within the Initial Resolution Period and what actions
Natixis RE is pursuing in connection with the cure thereof and stating that
Natixis RE anticipates that such Breach or Defect will be cured within the
Extended Resolution Period. Notwithstanding the foregoing, any Defect or Breach
which causes any Mortgage Loan not to be a "qualified mortgage" (within the
meaning of Section 860G(a)(3) of the Code, without regard to the rule of
Treasury Regulations Section 1.860G-2(f)(2) which causes a defective mortgage
loan to be treated as a qualified mortgage) shall be deemed to materially and
adversely affect the interests of the holders of the Certificates therein, and
such Mortgage Loan shall be repurchased or a Qualified Substitute Mortgage Loan
substituted in lieu thereof without regard to the extended cure period described
in the preceding sentence. If the affected Mortgage Loan is to be repurchased,
Natixis RE shall remit the Repurchase Price (defined below) in immediately
available funds to the Trustee.

            If any Breach pertains to a representation or warranty that the
related Mortgage Loan documents or any particular Mortgage Loan document
requires the related Mortgagor to bear the costs and expenses associated with
any particular action or matter under such Mortgage Loan document(s), then
Natixis RE shall not be required to repurchase such Mortgage Loan and the sole
remedy with respect to any Breach of such representation shall be to cure such
Breach within the applicable cure period (as the same may be extended) by
reimbursing the Trust Fund (by wire transfer of immediately available funds) the
reasonable amount of any such costs and expenses incurred by the Master
Servicer, the Special Servicer, the Trustee or the Trust Fund that are the basis
of such Breach and have not been reimbursed by the related Mortgagor; provided,
however, that in the event any such costs and expenses exceed $10,000, Natixis
RE shall have the option to either repurchase or substitute for the related
Mortgage Loan as provided above or pay such costs and expenses. Except as
provided in the proviso to the immediately preceding sentence, Natixis RE shall
remit the amount of such costs and expenses and upon its making such remittance,
Natixis RE shall be deemed to have cured such Breach in all respects. To the
extent any fees or expenses that are the subject of a cure by Natixis RE are
subsequently obtained from the related Mortgagor, the portion of the cure
payment equal to such fees or expenses obtained from the Mortgagor shall be
returned to Natixis RE pursuant to Section 2.03(f) of the Pooling and Servicing
Agreement. Notwithstanding the foregoing, the sole remedy with respect to any
breach of the representation set forth in the second to last sentence of clause
(32) of Exhibit B hereto shall be payment by Natixis RE of such costs and
expenses without respect to the materiality of such breach.

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

            If (i) any Mortgage Loan is required to be repurchased or
substituted for in the manner described in the first paragraph of this Section
6(e), (ii) such Mortgage Loan is a Crossed Loan, and (iii) the applicable Defect
or Breach does not constitute a Defect or Breach, as the case may be, as to any
other Crossed Loan in such Crossed Group (without regard to this paragraph),
then the applicable Defect or Breach, as the case may be, will be deemed to
constitute a Defect or Breach, as the case may be, as to each other Crossed Loan
in the Crossed Group for purposes of this paragraph, and Natixis RE will be
required to repurchase or substitute for all of the remaining Crossed Loans in
the related Crossed Group as provided in the first paragraph of this Section
6(e) unless such other Crossed Loans in such Crossed Group satisfy the Crossed
Loan Repurchase Criteria and satisfy all other criteria for substitution and
repurchase of Mortgage Loans set forth herein. In the event that the remaining
Crossed Loans satisfy the aforementioned criteria, Natixis RE may elect either
to repurchase or substitute for only the affected Crossed Loan as to which the
related Breach or Defect exists or to repurchase or substitute for all of the
Crossed Loans in the related Crossed Group. Natixis RE shall be responsible for
the cost of any Appraisal required to be obtained to determine if the Crossed
Loan Repurchase Criteria have been satisfied, so long as the scope and cost of
such Appraisal has been approved by Natixis RE (such approval not to be
unreasonably withheld).

            To the extent that Natixis RE is required to repurchase or
substitute for a Crossed Loan hereunder in the manner prescribed above while the
Trustee continues to hold any other Crossed Loans in such Crossed Group, neither
Natixis RE nor the Purchaser shall enforce any remedies against the other's
Primary Collateral, but each is permitted to exercise remedies against the
Primary Collateral securing its respective Crossed Loans, including with respect
to the Trustee, the Primary Collateral securing Crossed Loans still held by the
Trustee.

            If the exercise of remedies by one party would materially impair the
ability of the other party to exercise its remedies with respect to the Primary
Collateral securing the Crossed Loans held by such party, then Natixis RE and
the Purchaser shall forbear from exercising such remedies until the Mortgage
Loan documents evidencing and securing the relevant Crossed Loans can be
modified in a manner that complies with this Agreement to remove the threat of
material impairment as a result of the exercise of remedies or some other
accommodation can be reached. Any reserve or other cash collateral or letters of
credit securing the Crossed Loans shall be allocated between such Crossed Loans
in accordance with the Mortgage Loan documents, or otherwise on a pro rata basis
based upon their outstanding Stated Principal Balances. Notwithstanding the
foregoing, if a Crossed Loan included in the Trust Fund is modified to terminate
the related cross-collateralization and/or cross-default provisions, as a
condition to such modification, Natixis RE shall furnish to the Trustee an
Opinion of Counsel that any modification shall not cause an Adverse REMIC Event.
Any expenses incurred by the Purchaser in connection with such modification or
accommodation (including but not limited to recoverable attorney fees) shall be
paid by Natixis RE.

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

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

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

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

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

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

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

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

            (b) The Purchaser shall have received the following additional
closing documents with respect to each Seller:

                  (i) (A) in the case of Natixis RE, copies of such Seller's
      certificate of incorporation and by-laws and (B) in the case of Natixis
      CMF, copies of such Seller's certificate of formation and limited
      liability company agreement, certified as of a recent date by the
      Secretary or Assistant Secretary of such Seller;

                  (ii) a copy of a certificate of good standing of such Seller
      issued by (A) in the case of Natixis RE, the Secretary of the State of New
      York and (B) in the case of Natixis CMF, the Secretary of State of the
      State of Delaware dated not earlier than sixty days prior to the Closing
      Date;

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

                  (A) (A) in the case of Natixis RE, such Seller is a
            corporation duly organized, validly existing and in good standing
            under the laws of the State of New York and (B) in the case of
            Natixis CMF, such Seller is a limited liability company duly
            organized, validly existing and in good standing under the laws of
            the State of Delaware;

                  (B) such Seller has the corporate power to conduct its
            business as now conducted and to incur and perform its obligations
            under this Agreement and, in the case of Natixis RE, the
            Indemnification Agreement;

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

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

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

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

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

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

            (d) Natixis RE shall have executed and delivered concurrently
herewith the Indemnification Agreement.

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

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

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

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

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

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

            SECTION 13. Assignment. Each Seller hereby acknowledges that the
Purchaser has, concurrently with the execution hereof, executed and delivered
the Pooling and Servicing Agreement and that, in connection therewith, it has
assigned its rights hereunder to the Trustee for the benefit of the
Certificateholders to the extent set forth in the Pooling and Servicing
Agreement and that the rights so assigned may be further assigned to, and shall
inure to the benefit of, any successor trustee under the Pooling and Servicing
Agreement. Each Seller hereby acknowledges its obligations, including that of
expense reimbursement, pursuant to Sections 2.01, 2.02 and 2.03 of the Pooling
and Servicing Agreement. Except as set forth hereinabove and in Sections 2.01,
2.02 and 2.03 of the Pooling and Servicing Agreement, the representations and
warranties of each Seller made hereunder and the remedies provided hereunder
with respect to Breaches or Defects may not be further assigned by the
Purchaser, the Trustee or any successor trustee. No owner of a Certificate
issued pursuant to the Pooling and Servicing Agreement shall be deemed a
successor or permitted assign because of such ownership. This Agreement shall
bind and inure to the benefit of, and be enforceable by, the Seller, the
Purchaser and their permitted successors and permitted assigns. The warranties
and representations and the agreements made by each Seller herein shall survive
delivery of the Mortgage Loans to the Trustee until the termination of the
Pooling and Servicing Agreement.

            SECTION 14. Notices. All demands, notices and communications
hereunder shall be in writing and shall be deemed to have been duly given upon
receipt by the intended recipient if personally delivered at or couriered, sent
by facsimile transmission or mailed by first class or registered mail, postage
prepaid, to (i) in the case of the Purchaser, J.P. Morgan Chase Commercial
Mortgage Securities Corp., 270 Park Avenue, New York, New York 10017, Attention:
Emanuel Chrysoulakis, Vice President, telecopy number (212) 834-6593, (ii) in
the case of the Sellers, with respect to Natixis RE Mortgage Loans and Natixis
CMF Mortgage Loans, c/o Natixis Real Estate Capital, Inc., 9 West 57th Street,
36th Floor, New York, New York 10019, Attention: Albert Zakes, fax number: (212)
891-1922 and (iii) in the case of any of the preceding parties, such other
address as may hereafter be furnished to the other party in writing by such
parties.

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

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

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

            SECTION 18. No Partnership. Nothing herein contained shall be deemed
or construed to create a partnership or joint venture between the parties
hereto. Nothing herein contained shall be deemed or construed as creating an
agency relationship between the Purchaser and either Seller and neither the
Purchaser nor any Seller shall take any action which could reasonably lead a
third party to assume that it has the authority to bind the other party or make
commitments on such party's behalf.

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

                                   * * * * * *

<PAGE>

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

                                       J.P. MORGAN CHASE COMMERCIAL MORTGAGE
                                          SECURITIES CORP.

                                       By: /s/ Emanuel Chrysoulakis
                                          --------------------------------------
                                          Name: Emanuel Chrysoulakis
                                          Title: Vice President

                                       NATIXIS REAL ESTATE CAPITAL INC., as
                                          Seller

                                       By: /s/ Scott Douglass
                                          --------------------------------------
                                          Name: Scott Douglass
                                          Title: Managing Director

                                       By: /s/ Jon W. Brayshaw
                                          --------------------------------------
                                          Name: Jon W. Brayshaw
                                          Title: Managing Director

                                       NATIXIS COMMERCIAL MORTGAGE FUNDING,
                                          LLC, as Seller

                                       By: /s/ Scott Zucker
                                           -------------------------------------
                                           Name: Scott Zucker
                                           Title: Authorized Signatory

<PAGE>

                                    EXHIBIT A-1

                             MORTGAGE LOAN SCHEDULE

JPMCC 2007-C1
Mortgage Loan Schedule (NATIXIS)

<TABLE>
<CAPTION>
Loan #    Originator/Loan Seller
------    -----------------------------------
<S>       <C>
21        Natixis Real Estate Capital
29        Natixis Real Estate Capital
46        Natixis Real Estate Capital

<CAPTION>
Loan #   Mortgagor Name
------   ---------------------------------------------------------------------------------------------------------------------------
<S>      <C>
21       Airport Management Inc
29       SAT Airport, Inc.
46       Temple Lodging, LLC

<CAPTION>
Loan #    Property Address              City             State     Zip Code   County
-------   ---------------------------   --------------   -------   --------   ------------
<S>       <C>                           <C>              <C>       <C>        <C>
21        1301 Winterson Road           Linthicum        MD           21090   Anne Arundel
29        8902 Jones Maltsberger Road   San Antonio      TX           78216   Bexar
46        12260 Morris Bridge Road      Tampa            FL           33637   Hillsborough

<CAPTION>
Loan #    Property Name                                     Size   Measure       Interest Rate (%)
-------   ---------------------------------------------   ------   -----------   -----------------
<S>       <C>                                             <C>      <C>           <C>
21        Baywood Staybridge Suites BWI                      104   Rooms                   6.73100
29        Baywood Hampton Inn & Suites San Antonio           106   Rooms                   6.72400
46        Baywood Fairfield Inn & Suites Temple Terrace       83   Rooms                   6.72400

<CAPTION>
Loan #    Net Mortgage Interest Rate   Original Balance   Cutoff Balance   Term   Rem. Term   Maturity/ARD Date
-------   --------------------------   ----------------   --------------   ----   ---------   -----------------
<S>       <C>                          <C>                <C>              <C>    <C>         <C>
21                           6.70950         14,000,000       13,981,969    120         119   11/05/17
29                           6.70250         10,000,000        9,987,106    120         119   11/05/17
46                           6.70250          5,600,000        5,592,780    120         119   11/05/17

<CAPTION>
Loan #    Amort. Term   Rem. Amort.   Monthly Debt Service   Servicing Fee Rate   Accrual Type   ARD (Y/N)
-------   -----------   -----------   --------------------   ------------------   ------------   ---------
<S>       <C>           <C>           <C>                    <C>                  <C>            <C>
21                300           299                 96,560              0.02000   Actual/360     No
29                300           299                 68,927              0.02000   Actual/360     No
46                300           299                 38,599              0.02000   Actual/360     No

<CAPTION>
Loan #    ARD Step Up (%)   Title Type   Crossed Loan   Guarantor
-------   ---------------   ----------   ------------   ------------------------------------------------
<S>       <C>               <C>          <C>            <C>
21                          Fee                         Amit N. Patel
29                          Fee                         Amit N. Patel
46                          Fee                         Nilesh Amin and Amit N. Patel

<CAPTION>
                                                          UPFRONT ESCROW
                             ---------------------------------------------------------------------
Loan #    Letter of Credit   Upfront CapEx Reserve   Upfront Eng. Reserve   Upfront Envir. Reserve
-------   ----------------   ---------------------   --------------------   ----------------------
<S>       <C>                <C>                     <C>                    <C>
21        No                                  0.00                   0.00                     0.00
29        No                                  0.00               6,250.00                     0.00
46        No                                  0.00                   0.00                     0.00

<CAPTION>
                                               UPFRONT ESCROW
          ---------------------------------------------------------------------------------------------
Loan #    Upfront TI/LC Reserve   Upfront RE Tax Reserve   Upfront Ins. Reserve   Upfront Other Reserve
-------   ---------------------   ----------------------   --------------------   ---------------------
<S>       <C>                     <C>                      <C>                    <C>
21                         0.00                40,000.00               3,920.17                    0.00
29                         0.00                     0.00              36,000.00                    0.00
46                         0.00                 5,592.35              44,994.81                    0.00

<CAPTION>
                                                  MONTHLY ESCROW
          -----------------------------------------------------------------------------------------------
Loan #    Monthly Capex Reserve   Monthly Envir. Reserve   Monthly TI/LC Reserve   Monthly RE Tax Reserve
-------   ---------------------   ----------------------   ---------------------   ----------------------
<S>       <C>                     <C>                      <C>                     <C>
21                      8862.00                     0.00                    0.00                  8000.00
29                      7886.00                     0.00                    0.00                  4594.91
46                      4474.00                     0.00                    0.00                  5592.35

<CAPTION>
                          MONTHLY ESCROW
          -------------------------------------------
Loan #    Monthly Ins. Reserve   Monthly Other Reserve   Grace Period   Lockbox In-place   Property Type
-------   --------------------   ---------------------   ------------   ----------------   -------------
<S>       <C>                    <C>                     <C>            <C>                <C>
21                     2460.08                    0.00              0   No                 Hotel
29                     3000.00                    0.00              0   No                 Hotel
46                     4661.18                    0.00              0   No                 Hotel

<CAPTION>
Loan #    Defeasance Permitted   Interest Accrual Period   Loan Group   Final Maturity Date
-------   --------------------   -----------------------   ----------   -------------------
<S>       <C>                    <C>                       <C>          <C>
21        Yes                    Actual/360                         1
29        Yes                    Actual/360                         1
46        Yes                    Actual/360                         1

<CAPTION>
Loan #    Remaining Amortization Term for Balloon Loans
-------   ---------------------------------------------
<S>       <C>
21                                                  300
29                                                  300
46                                                  300
</TABLE>

<PAGE>

                                    EXHIBIT A-2

                             MORTGAGE LOAN SCHEDULE

JPMCC 2007-C1
Mortgage Loan Schedule (NATIXIS)

<TABLE>
<CAPTION>
Loan #    Originator/Loan Seller
------    -----------------------------------
<S>       <C>
5         Natixis Commercial Mortgage Funding
23        Natixis Commercial Mortgage Funding
23.01     Natixis Commercial Mortgage Funding
23.02     Natixis Commercial Mortgage Funding
23.03     Natixis Commercial Mortgage Funding
23.04     Natixis Commercial Mortgage Funding
23.05     Natixis Commercial Mortgage Funding
23.06     Natixis Commercial Mortgage Funding
50        Natixis Commercial Mortgage Funding
50.01     Natixis Commercial Mortgage Funding
50.02     Natixis Commercial Mortgage Funding
50.03     Natixis Commercial Mortgage Funding
50.04     Natixis Commercial Mortgage Funding
50.05     Natixis Commercial Mortgage Funding

<CAPTION>
Loan #   Mortgagor Name
------   ---------------------------------------------------------------------------------------------------------------------------
<S>      <C>
5        El Paso Outlet Center LLC
23       ARC RACADOH001, LLC, ARC RACAROH001, LLC, ARC RAELPOH001, LLC, ARC RALISOH001, LLC, ARC RAPITPA001, LP, ARC RACARPA001, LP
23.01
23.02
23.03
23.04
23.05
23.06
50       The Foundry Building, LLC, Exchange Building, LLC, Cambridge Building, LLC, Rearden Building, LLC, Winchester Building, LLC
50.01
50.02
50.03
50.04
50.05

<CAPTION>
Loan #    Property Address              City             State     Zip Code   County
-------   ---------------------------   --------------   -------   --------   ------------
<S>       <C>                           <C>              <C>       <C>        <C>
5         7051 South Desert Boulevard   El Paso          TX           79835   El Paso
23        Various                       Various          Various    Various   Various
23.01     2270 Noblestown Road          Pittsburgh       PA           15205   Allegheny
23.02     320 York Road                 Carlisle         PA           17013   Cumberland
23.03     342 West Main Street          Carrollton       OH           44615   Carroll
23.04     614 Bradshaw Avenue           East Liverpool   OH           43920   Columbiana
23.05     651 Lincoln Avenue            Cadiz            OH           43907   Harrison
23.06     7844 State Route 45           Lisbon           OH           44432   Columbiana
50        Various                       Concord          NC           28027   Cabarrus
50.01     360 Exchange Street           Concord          NC           28027   Cabarrus
50.02     355 John Galt Way             Concord          NC           28027   Cabarrus
50.03     5325 Vining Street            Concord          NC           28027   Cabarrus
50.04     5345 Vining Street            Concord          NC           28027   Cabarrus
50.05     5389-5391 Village Drive       Concord          NC           28027   Cabarrus

<CAPTION>
Loan #    Property Name                                     Size   Measure       Interest Rate (%)
-------   ---------------------------------------------   ------   -----------   -----------------
<S>       <C>                                             <C>      <C>           <C>
5         The Shoppes at El Paso                          378838   Square Feet             7.06000
23        ARC Rite Aid - I                                 75072   Square Feet             6.87500
23.01     ARC Rite Aid - Pittsburgh, PA                    14564   Square Feet             6.87500
23.02     ARC Rite Aid - Carlisle, PA                      14564   Square Feet             6.87500
23.03     ARC Rite Aid - Carrollton, OH                    12613   Square Feet             6.87500
23.04     ARC Rite Aid - E Liverpool, OH                   11200   Square Feet             6.87500
23.05     ARC Rite Aid - Cadiz, OH                         11325   Square Feet             6.87500
23.06     ARC Rite Aid - Lisbon, OH                        10806   Square Feet             6.87500
50        Afton Village                                    26264   Square Feet             6.89000
50.01     Exchange                                         11316   Square Feet             6.89000
50.02     Rearden                                           4995   Square Feet             6.89000
50.03     Cambridge                                         5000   Square Feet             6.89000
50.04     Winchester                                        2453   Square Feet             6.89000
50.05     Foundry                                           2500   Square Feet             6.89000

<CAPTION>
Loan #    Net Mortgage Interest Rate   Original Balance   Cutoff Balance   Term   Rem. Term   Maturity/ARD Date
-------   --------------------------   ----------------   --------------   ----   ---------   -----------------
<S>       <C>                          <C>                <C>              <C>    <C>         <C>
5                            7.03850         70,000,000       70,000,000    120         120   12/05/17
23                           6.85350         12,808,265       12,808,265    120         117   09/07/17
23.01                                         4,110,527        4,110,527    120         117   09/07/17
23.02                                         3,007,738        3,007,738    120         117   09/07/17
23.03                                         1,730,000        1,730,000    120         117   09/07/17
23.04                                         1,630,000        1,630,000    120         117   09/07/17
23.05                                         1,240,000        1,240,000    120         117   09/07/17
23.06                                         1,090,000        1,090,000    120         117   09/07/17
50                           6.81850          5,000,000        5,000,000    120         120   12/05/17
50.01                                         2,230,000        2,230,000    120         120   12/05/17
50.02                                           975,000          975,000    120         120   12/05/17
50.03                                           930,000          930,000    120         120   12/05/17
50.04                                           465,000          465,000    120         120   12/05/17
50.05                                           400,000          400,000    120         120   12/05/17

<CAPTION>
Loan #    Amort. Term   Rem. Amort.   Monthly Debt Service   Servicing Fee Rate   Accrual Type   ARD (Y/N)
-------   -----------   -----------   --------------------   ------------------   ------------   ---------
<S>       <C>           <C>           <C>                    <C>                  <C>            <C>
5                 360           360                468,536              0.02000   Actual/360     No
23                360           360                 84,141              0.02000   Actual/360     No
23.01             360           360                                               Actual/360     No
23.02             360           360                                               Actual/360     No
23.03             360           360                                               Actual/360     No
23.04             360           360                                               Actual/360     No
23.05             360           360                                               Actual/360     No
23.06             360           360                                               Actual/360     No
50                360           360                 32,897              0.07000   Actual/360     No
50.01             360           360                                               Actual/360     No
50.02             360           360                                               Actual/360     No
50.03             360           360                                               Actual/360     No
50.04             360           360                                               Actual/360     No
50.05             360           360                                               Actual/360     No

<CAPTION>
Loan #    ARD Step Up (%)   Title Type   Crossed Loan   Guarantor
-------   ---------------   ----------   ------------   ------------------------------------------------
<S>       <C>               <C>          <C>            <C>
5                           Fee                         Allan Davidov and Horizon Group Properties, Inc.
23                          Fee                         William M. Kahane and Nicholas S. Schorsch
23.01                       Fee
23.02                       Fee
23.03                       Fee
23.04                       Fee
23.05                       Fee
23.06                       Fee
50                          Fee                         David Mayfield
50.01                       Fee
50.02                       Fee
50.03                       Fee
50.04                       Fee
50.05                       Fee

<CAPTION>
                                                          UPFRONT ESCROW
                             ---------------------------------------------------------------------
Loan #    Letter of Credit   Upfront CapEx Reserve   Upfront Eng. Reserve   Upfront Envir. Reserve
-------   ----------------   ---------------------   --------------------   ----------------------
<S>       <C>                <C>                     <C>                    <C>
5         No                                  0.00                   0.00                     0.00
23        No                                  0.00              11,700.00                     0.00
23.01
23.02
23.03
23.04
23.05
23.06
50        No                                  0.00                   0.00                     0.00
50.01
50.02
50.03
50.04
50.05

<CAPTION>
                                               UPFRONT ESCROW
          ---------------------------------------------------------------------------------------------
Loan #    Upfront TI/LC Reserve   Upfront RE Tax Reserve   Upfront Ins. Reserve   Upfront Other Reserve
-------   ---------------------   ----------------------   --------------------   ---------------------
<S>       <C>                     <C>                      <C>                    <C>
5                  7,931,129.31               133,040.00              95,270.80            8,142,434.44
23                         0.00                     0.00                   0.00                    0.00
23.01
23.02
23.03
23.04
23.05
23.06
50                   150,000.00                13,219.00               3,100.00               83,376.19
50.01
50.02
50.03
50.04
50.05

<CAPTION>
                                                  MONTHLY ESCROW
          -----------------------------------------------------------------------------------------------
Loan #    Monthly Capex Reserve   Monthly Envir. Reserve   Monthly TI/LC Reserve   Monthly RE Tax Reserve
-------   ---------------------   ----------------------   ---------------------   ----------------------
<S>       <C>                     <C>                      <C>                     <C>
5                       2210.00                     0.00                    0.00                133040.00
23                      1067.23                     0.00                    0.00                     0.00
23.01
23.02
23.03
23.04
23.05
23.06
50                         0.00                     0.00                 2833.00                  3304.67
50.01
50.02
50.03
50.04
50.05

<CAPTION>
                          MONTHLY ESCROW
          -------------------------------------------
Loan #    Monthly Ins. Reserve   Monthly Other Reserve   Grace Period   Lockbox In-place   Property Type
-------   --------------------   ---------------------   ------------   ----------------   -------------
<S>       <C>                    <C>                     <C>            <C>                <C>
5                     11908.80                    0.00              0   Yes                Retail
23                        0.00                    0.00              0   Yes                Retail
23.01                                                               0                      Retail
23.02                                                               0                      Retail
23.03                                                               0                      Retail
23.04                                                               0                      Retail
23.05                                                               0                      Retail
23.06                                                               0                      Retail
50                     1033.33                    0.00              0   No                 Retail
50.01                                                               0                      Retail
50.02                                                               0                      Retail
50.03                                                               0                      Retail
50.04                                                               0                      Retail
50.05                                                               0                      Retail

<CAPTION>
Loan #    Defeasance Permitted   Interest Accrual Period   Loan Group   Final Maturity Date
-------   --------------------   -----------------------   ----------   -------------------
<S>       <C>                    <C>                       <C>          <C>
5         Yes                    Actual/360                         1
23        Yes                    Actual/360                         1
23.01                            Actual/360                         1
23.02                            Actual/360                         1
23.03                            Actual/360                         1
23.04                            Actual/360                         1
23.05                            Actual/360                         1
23.06                            Actual/360                         1
50        No                     Actual/360                         1
50.01                            Actual/360                         1
50.02                            Actual/360                         1
50.03                            Actual/360                         1
50.04                            Actual/360                         1
50.05                            Actual/360                         1

<CAPTION>
Loan #    Remaining Amortization Term for Balloon Loans
-------   ---------------------------------------------
<S>       <C>
5                                                   360
23                                                  360
23.01                                               360
23.02                                               360
23.03                                               360
23.04                                               360
23.05                                               360
23.06                                               360
50                                                  360
50.01                                               360
50.02                                               360
50.03                                               360
50.04                                               360
50.05                                               360
</TABLE>

<PAGE>

                                    EXHIBIT B

                  MORTGAGE LOAN REPRESENTATIONS AND WARRANTIES

                  REPRESENTATIONS AND WARRANTIES OF THE SELLER

      (1) No Mortgage Loan is 30 days or more delinquent in payment of principal
and interest (without giving effect to any applicable grace period) as of the
Cut-off Date and no Mortgage Loan has been 30 days or more (without giving
effect to any applicable grace period) past due.

      (2) Except with respect to the ARD Loans, which provide that the rate at
which interest accrues thereon increases after the Anticipated Repayment Date,
the Mortgage Loans (exclusive of any default interest, late charges or
prepayment premiums) are fixed rate mortgage loans with terms to maturity, at
origination or as of the most recent modification, as set forth in the Mortgage
Loan Schedule.

      (3) The information pertaining to each Mortgage Loan set forth on the
Mortgage Loan Schedule is true and correct in all material respects as of the
Cut-off Date.

      (4) At the time of the assignment of the Mortgage Loans to the Purchaser,
the Seller had good and marketable title to and was the sole owner and holder
of, each Mortgage Loan, free and clear of any pledge, lien, encumbrance or
security interest (subject to certain agreements regarding servicing as provided
in the Pooling and Servicing Agreement, subservicing agreements permitted
thereunder and that certain Servicing Rights Purchase Agreement, dated as of
[the date hereof] between Master Servicer and Seller) and such assignment
validly and effectively transfers and conveys all legal and beneficial ownership
of the Mortgage Loans to the Purchaser free and clear of any pledge, lien,
encumbrance or security interest (subject to certain agreements regarding
servicing as provided in the Pooling and Servicing Agreement, subservicing
agreements permitted thereunder and that certain Servicing Rights Purchase
Agreement, dated as of [the date hereof] between Master Servicer and Seller).

      (5) In respect of each Mortgage Loan, (A) in reliance on public documents
or certified copies of the incorporation or partnership or other entity
documents, as applicable, delivered in connection with the origination of such
Mortgage Loan, the related Mortgagor is an entity organized under the laws of a
state of the United States of America, the District of Columbia or the
Commonwealth of Puerto Rico and (B) as of the origination date, the Seller
(based on customary due diligence) had no knowledge, and since the origination
date, the Seller has no knowledge, that the related Mortgagor is a debtor in any
bankruptcy, receivership, conservatorship, reorganization, insolvency,
moratorium or similar proceeding.

      (6) Each Mortgage Loan is secured by the related Mortgage which
establishes and creates a valid and subsisting first priority lien on the
related Mortgaged Property, or leasehold interest therein, comprising real
estate, free and clear of any liens, claims, encumbrances, participation
interests, pledges, charges or security interests subject only to Permitted
Encumbrances. Such Mortgage, together with any separate security agreement, UCC
Financing Statement or similar agreement, if any, establishes and creates a
first priority security interest in favor of the Seller in all personal property
owned by the Mortgagor that is used in, and is reasonably necessary to, the
operation of the related Mortgaged Property and, to the extent a security
interest may be created therein and perfected by the filing of a UCC Financing
Statement under the Uniform Commercial Code as in effect in the relevant
jurisdiction, the proceeds arising from the Mortgaged Property and other
collateral securing such Mortgage Loan, subject only to Permitted Encumbrances,
and to the extent that the Mortgaged Property is a hotel, such personal property
includes all personal property reasonably required to operate the related
Mortgaged Property as it is currently being operated by the Mortgagor. There
exists with respect to such Mortgaged Property an assignment of leases and rents
provision, either as part of the related Mortgage or as a separate document or
instrument, which establishes and creates a first priority security interest in
and to leases and rents arising in respect of the related Mortgaged Property,
subject only to Permitted Encumbrances. Except for the holder of the Subordinate
Companion Loan with respect to the AB Mortgage Loans, to the Seller's knowledge,
no person other than the related Mortgagor and the mortgagee own any interest in
any payments due under the related leases. The related Mortgage or such
assignment of leases and rents provision provides for the appointment of a
receiver for rents or allows the holder of the related Mortgage to enter into
possession of the related Mortgaged Property to collect rent or provides for
rents to be paid directly to the holder of the related Mortgage in the event of
a default beyond applicable notice and grace periods, if any, under the related
Mortgage Loan documents. As of the origination date there were, and, to the
Seller's knowledge as of the Closing Date, there are no mechanics' or other
similar liens or claims which have been filed for work, labor or materials
affecting the related Mortgaged Property which are or may be prior or equal to
the lien of the Mortgage, except those that are bonded or escrowed for or which
are insured against pursuant to the applicable Title Insurance Policy (as
defined below), except for Permitted Encumbrances. No Mortgaged Property secures
any mortgage loan not represented on the Mortgage Loan Schedule; no Mortgage
Loan is cross-collateralized or cross-defaulted with any other mortgage loan
other than one or more Mortgage Loans as shown on the Mortgage Loan Schedule; no
Mortgage Loan is secured by property which secures another mortgage loan other
than a Mortgage Loan as shown on the Mortgage Loan Schedule. Notwithstanding the
foregoing, no representation is made as to the perfection of any security
interest in rent, operating revenues or other personal property to the extent
that possession or control of such items or actions other than the filing of UCC
Financing Statements are required in order to effect such perfection.

      (7) The related Mortgagor under each Mortgage Loan has good and
indefeasible fee simple or, with respect to those Mortgage Loans described in
clause (20) hereof, leasehold title to the related Mortgaged Property comprising
real estate subject to any Permitted Encumbrances.

      (8) The Seller has received an American Land Title Association (ALTA)
lender's title insurance policy or a comparable form of lender's title insurance
policy (or escrow instructions binding on the Title Insurer (as defined below)
and irrevocably obligating the Title Insurer to issue such title insurance
policy or a title policy commitment or pro-forma "marked up" at the closing of
the related Mortgage Loan and countersigned by the Title Insurer or its
authorized agent) as adopted in the applicable jurisdiction (the "Title
Insurance Policy"), which was issued by a nationally recognized title insurance
company (the "Title Insurer") qualified to do business in the jurisdiction where
the applicable Mortgaged Property is located (unless such jurisdiction is the
State of Iowa), covering the portion of each Mortgaged Property comprised of
real estate and insuring that the related Mortgage is a valid first lien in the
original principal amount of the related Mortgage Loan on the Mortgagor's fee
simple interest (or, if applicable, leasehold interest) in such Mortgaged
Property comprised of real estate, subject only to Permitted Encumbrances. Such
Title Insurance Policy was issued in connection with the origination of the
related Mortgage Loan. No claims have been made under such Title Insurance
Policy. Such Title Insurance Policy is in full force and effect and all premiums
thereon have been paid and will provide that the insured includes the owner of
the Mortgage Loan and its successors and/or assigns. No holder of the related
Mortgage has done, by act or omission, anything that would, and the Seller has
no actual knowledge of any other circumstance that would, impair the coverage
under such Title Insurance Policy. Such Title Insurance Policy contains no
exception regarding the encroachment upon any material easements of any material
permanent improvements located at the related Mortgaged Property for which the
grantee of such easement has the ability to force removal of such improvement,
or such Title Insurance Policy affirmatively insures (unless the related
Mortgaged Property is located in a jurisdiction where such affirmative insurance
is not available) against losses caused by forced removal of any material
permanent improvements on the related Mortgaged Property that encroach upon any
material easements.

      (9) The related Assignment of Mortgage and the related assignment of the
Assignment of Leases executed in connection with each Mortgage, if any, have
been recorded in the applicable jurisdiction (or, if not recorded, have been
submitted for recording or are in recordable form (but for the insertion of the
name and address of the assignee and any related recording information which is
not yet available to the Seller)) and constitute the legal, valid and binding
assignment of such Mortgage and the related Assignment of Leases from the Seller
to the Purchaser. The endorsement of the related Mortgage Note by the Seller
constitutes the legal, valid, binding and enforceable (except as such
enforcement may be limited by anti-deficiency laws or bankruptcy, receivership,
conservatorship, reorganization, insolvency, moratorium or other similar laws
affecting the enforcement of creditors' rights generally, and by general
principles of equity (regardless of whether such enforcement is considered in a
proceeding in equity or at law)) assignment of such Mortgage Note, and together
with such Assignment of Mortgage and the related assignment of Assignment of
Leases, legally and validly conveys all right, title and interest in such
Mortgage Loan and Mortgage Loan documents to the Purchaser.

      (10) (a) The Mortgage Loan documents for each Mortgage Loan provide that
such Mortgage Loan is non-recourse to the related parties thereto except that
the related Mortgagor and at least one individual or entity shall be fully
liable for actual losses, liabilities, costs and damages arising from certain
acts of the related Mortgagor and/or its principals specified in the related
Mortgage Loan documents, which acts generally include the following: (i) fraud
or material misrepresentation, (ii) the misapplication or misappropriation of
rents, insurance proceeds or condemnation awards, (iii) any act of actual waste,
and (iv) any breach of the environmental covenants contained in the related
Mortgage Loan documents.

      (b) The Mortgage Loan documents for each Mortgage Loan contain enforceable
      provisions such as to render the rights and remedies of the holder thereof
      adequate for the practical realization against the Mortgaged Property of
      the principal benefits of the security intended to be provided thereby,
      including realization by judicial or, if applicable, non-judicial
      foreclosure, and there is no exemption available to the related Mortgagor
      which would interfere with such right of foreclosure except any statutory
      right of redemption or as may be limited by anti-deficiency laws or by
      bankruptcy, receivership, conservatorship, reorganization, insolvency,
      moratorium or other similar laws affecting the enforcement of creditors'
      rights generally, and by general principles of equity (regardless of
      whether such enforcement is considered in a proceeding in equity or at
      law).

      (c) Each of the related Mortgage Notes and Mortgages are the legal, valid
      and binding obligations of the related Mortgagor named on the Mortgage
      Loan Schedule and each of the other related Mortgage Loan documents is the
      legal, valid and binding obligation of the parties thereto (subject to any
      non-recourse provisions therein), enforceable in accordance with its
      terms, except as such enforcement may be limited by anti-deficiency or one
      form of action laws or bankruptcy, receivership, conservatorship,
      reorganization, insolvency, moratorium or other similar laws affecting the
      enforcement of creditors' rights generally, and by general principles of
      equity (regardless of whether such enforcement is considered in a
      proceeding in equity or at law), and except that certain provisions of
      such Mortgage Loan documents are or may be unenforceable in whole or in
      part under applicable state or federal laws, but the inclusion of such
      provisions does not render any of the Mortgage Loan documents invalid as a
      whole, and such Mortgage Loan documents taken as a whole are enforceable
      to the extent necessary and customary for the practical realization of the
      principal rights and benefits afforded thereby.

      (d) The terms of the Mortgage Loans or the related Mortgage Loan
      documents, have not been altered, impaired, modified or waived in any
      material respect, except prior to the Cut-off Date by written instrument
      duly submitted for recordation, to the extent required, and as
      specifically set forth in the related Mortgage File and no such
      alterations, impairments, modifications, or waivers have been completed or
      consented to since November 5, 2007.

      (e) With respect to each Mortgage which is a deed of trust, a trustee,
      duly qualified under applicable law to serve as such, currently so serves
      and is named in the deed of trust or has been substituted in accordance
      with applicable law, and no fees or expenses are or will become payable to
      the trustee under the deed of trust, except in connection with a trustee's
      sale after default by the Mortgagor other than de minimis fees paid in
      connection with the release of the related Mortgaged Property or related
      security for such Mortgage Loan following payment of such Mortgage Loan in
      full.

      (11) No Mortgage Loan has been satisfied, canceled, subordinated, released
or rescinded, in whole or in part, and the related Mortgagor has not been
released, in whole or in part, from its obligations under any related Mortgage
Loan document.

      (12) Except with respect to the enforceability of any provisions requiring
the payment of default interest, late fees, additional interest, prepayment
premiums or yield maintenance charges, neither the Mortgage Loan nor any of the
related Mortgage Loan documents is subject to any right of rescission, set-off,
abatement, diminution, valid counterclaim or defense, including the defense of
usury, nor will the operation of any of the terms of any such Mortgage Loan
documents, or the exercise (in compliance with procedures permitted under
applicable law) of any right thereunder, render any Mortgage Loan documents
subject to any right of rescission, set-off, abatement, diminution, valid
counterclaim or defense, including the defense of usury (subject to
anti-deficiency or one form of action laws and to bankruptcy, receivership,
conservatorship, reorganization, insolvency, moratorium or other similar laws
affecting the enforcement of creditor's rights generally and by general
principles of equity (regardless of whether such enforcement is considered in a
proceeding in equity or at law)), and no such right of rescission, set-off,
abatement, diminution, valid counterclaim or defense has been asserted with
respect thereto. None of the Mortgage Loan documents provides for a release of a
portion of the Mortgaged Property from the lien of the Mortgage except upon
payment or defeasance in full of all obligations under the Mortgage, provided
that, notwithstanding the foregoing, certain of the Mortgage Loans may allow
partial release (a) upon payment or defeasance of an Allocated Loan Amount which
may be formula based, but in no event less than 125% of the Allocated Loan
Amount, or (b) in the event the portion of the Mortgaged Property being released
was not given any material value in connection with the underwriting or
appraisal of the related Mortgage Loan.

      (13) As of the Closing Date, there is no payment default, after giving
effect to any applicable notice and/or grace period, and, to the Seller's
knowledge, as of the Closing Date, there is no other material default under any
of the related Mortgage Loan documents, after giving effect to any applicable
notice and/or grace period; no such material default or breach has been waived
by the Seller or on its behalf or, to the Seller's knowledge, by the Seller's
predecessors in interest with respect to the Mortgage Loans; and, to the
Seller's actual knowledge, no event has occurred which, with the passing of time
or giving of notice would constitute a material default or breach; provided,
however, that the representations and warranties set forth in this sentence do
not cover any default, breach, violation or event of acceleration that
specifically pertains to or arises out of any subject matter otherwise covered
by any other representation or warranty made by the Seller in this Exhibit B. No
Mortgage Loan has been accelerated and no foreclosure or power of sale
proceeding has been initiated in respect of the related Mortgage. The Seller has
not waived any material claims against the related Mortgagor under any
non-recourse exceptions contained in the Mortgage Note.

      (14) (a) The principal amount of the Mortgage Loan stated on the Mortgage
Loan Schedule has been fully disbursed as of the Closing Date specified therein
(except for certain amounts that were fully disbursed by the mortgagee, but were
escrowed pursuant to the terms of the related Mortgage Loan documents) and there
are no future advances required to be made by the mortgagee under any of the
related Mortgage Loan documents. Any requirements under the related Mortgage
Loan documents regarding the completion of any on-site or off-site improvements
and to disbursements of any escrow funds therefor have been or are being
complied with or such escrow funds are still being held. The value of the
Mortgaged Property relative to the value reflected in the most recent appraisal
thereof is not impaired by any improvements which have not been completed. The
Seller has not, nor, to the Seller's knowledge, have any of its agents or
predecessors in interest with respect to the Mortgage Loan, in respect of
payments due on the related Mortgage Note or Mortgage, directly or indirectly,
advanced funds or induced, solicited or knowingly received any advance of funds
by a party other than the Mortgagor other than (a) interest accruing on such
Mortgage Loan from the date of such disbursement of such Mortgage Loan to the
date which preceded by thirty (30) days the first payment date under the related
Mortgage Note and (b) application and commitment fees, escrow funds, points and
reimbursements for fees and expenses, incurred in connection with the
origination and funding of the Mortgage Loan.

      (b) No Mortgage Loan has capitalized interest included in its principal
      balance, or provides for any shared appreciation rights or other equity
      participation therein and no contingent or additional interest contingent
      on cash flow or negative amortization (other than with respect to the
      deferment of payment with respect to ARD Loans) is due thereon.

      (c) Each Mortgage Loan identified in the Mortgage Loan Schedule as an ARD
      Loan starts to amortize no later than the Due Date of the calendar month
      immediately after the calendar month in which such ARD Loan closed and
      substantially fully amortizes over its stated term, which term is at least
      60 months after the related Anticipated Repayment Date. Each ARD Loan has
      an Anticipated Repayment Date not less than seven years following the
      origination of such Mortgage Loan. If the related Mortgagor elects not to
      prepay its ARD Loan in full on or prior to the Anticipated Repayment Date
      pursuant to the existing terms of the Mortgage Loan or a unilateral option
      (as defined in Treasury Regulations under Section 1001 of the Code) in the
      Mortgage Loan exercisable during the term of the Mortgage Loan, (i) the
      Mortgage Loan's interest rate will step up to an interest rate per annum
      as specified in the related Mortgage Loan documents; provided, however,
      that payment of such Excess Interest shall be deferred until the principal
      of such ARD Loan has been paid in full; (ii) all or a substantial portion
      of the Excess Cash Flow (which is net of certain costs associated with
      owning, managing and operating the related Mortgaged Property) collected
      after the Anticipated Repayment Date shall be applied towards the
      prepayment of such ARD Loan and once the principal balance of an ARD Loan
      has been reduced to zero all Excess Cash Flow will be applied to the
      payment of accrued Excess Interest; and (iii) if the property manager for
      the related Mortgaged Property can be removed by or at the direction of
      the mortgagee on the basis of a debt service coverage test, the subject
      debt service coverage ratio shall be calculated without taking account of
      any increase in the related Mortgage Interest Rate on such Mortgage Loan's
      Anticipated Repayment Date. No ARD Loan provides that the property manager
      for the related Mortgaged Property can be removed by or at the direction
      of the mortgagee solely because of the passage of the related Anticipated
      Repayment Date.

      (d) Each Mortgage Loan identified in the Mortgage Loan Schedule as an ARD
      Loan with a hard lockbox requires that tenants at the related Mortgaged
      Property shall (and each Mortgage Loan identified in the Mortgage Loan
      Schedule as an ARD Loan with a springing lockbox requires that tenants at
      the related Mortgaged Property shall, upon the occurrence of a specified
      trigger event, including, but not limited to, the occurrence of the
      related Anticipated Repayment Date) make rent payments into a lockbox
      controlled by the holder of the Mortgage Loan and to which the holder of
      the Mortgage Loan has a first perfected security interest; provided
      however, with respect to each ARD Loan which is secured by a multi-family
      property with a hard lockbox, or with respect to each ARD Loan which is
      secured by a multi-family property with a springing lockbox, upon the
      occurrence of a specified trigger event, including, but not limited to,
      the occurrence of the related Anticipated Repayment Date, tenants either
      pay rents to a lockbox controlled by the holder of the Mortgage Loan or
      deposit rents with the property manager who will then deposit the rents
      into a lockbox controlled by the holder of the Mortgage Loan.

      (15) The terms of the Mortgage Loan documents evidencing such Mortgage
Loan comply in all material respects with all applicable local, state and
federal laws, regulations and the Seller has complied with all material
requirements pertaining to the origination, funding and servicing of the
Mortgage Loans, including but not limited to, usury and any and all other
material requirements of any federal, state or local law to the extent
non-compliance would have a material adverse effect on the Mortgage Loan.

      (16) To the Seller's knowledge and subject to clause (37) hereof, as of
the date of origination of the Mortgage Loan, based on inquiry customary in the
industry, and to the Seller's actual knowledge and subject to clause (37)
hereof, as of the Closing Date, the related Mortgaged Property is, in all
material respects, in compliance with, and is used and occupied in accordance
with, all restrictive covenants of record applicable to such Mortgaged Property
and applicable zoning laws and all inspections, licenses, permits and
certificates of occupancy required by law, ordinance or regulation to be made or
issued with regard to the Mortgaged Property have been obtained and are in full
force and effect, except to the extent (a) any material non-compliance with all
restrictive covenants of record applicable to such Mortgaged Property or
applicable zoning laws is insured by an ALTA lender's title insurance policy (or
binding commitment therefor), or the equivalent as adopted in the applicable
jurisdiction, or a law and ordinance insurance policy, or (b) the failure to
obtain or maintain such inspections, licenses, permits or certificates of
occupancy does not materially impair or materially and adversely affect the use
and/or operation of the Mortgaged Property as it was used and operated as of the
date of origination of the Mortgage Loan or the rights of a holder of the
related Mortgage Loan.

      (17) All (a) taxes, water charges, sewer rents, assessments or other
similar outstanding governmental charges and governmental assessments which
became due and owing prior to the Closing Date in respect of the related
Mortgaged Property (excluding any related personal property), and if left
unpaid, would be, or might become, a lien on such Mortgaged Property having
priority over the related Mortgage and (b) insurance premiums or ground rents
which became due and owing prior to the Closing Date in respect of the related
Mortgaged Property (excluding any related personal property), have been paid, or
if disputed, or if such amounts are not delinquent prior to the Closing Date, an
escrow of funds in an amount sufficient (together with escrow payments required
to be made prior to delinquency) to cover such taxes and assessments and any
late charges due in connection therewith has been established. As of the date of
origination, the related Mortgaged Property was one or more separate and
complete tax parcels. For purposes of this representation and warranty, the
items identified herein shall not be considered due and owing until the date on
which interest or penalties would be first payable thereon.

      (18) To the Seller's knowledge based on surveys or the Title Insurance
Policy, (i) none of the material improvements that were included for the purpose
of determining the appraised value of the related Mortgaged Property at the time
of the origination of such Mortgage Loan lies outside the boundaries and
building restriction lines of such Mortgaged Property, except to the extent they
are legally nonconforming as contemplated by representation (37) below, and (ii)
no improvements on adjoining properties encroach upon such Mortgaged Property,
except in the case of either (i) or (ii) for (a) immaterial encroachments which
do not materially adversely affect the security intended to be provided by the
related Mortgage or the use, value or marketability of such Mortgaged Property
or (b) encroachments affirmatively covered by the related Title Insurance
Policy. With respect to each Mortgage Loan, the property legally described in
the survey, if any, obtained for the related Mortgaged Property for purposes of
the origination thereof is the same as the property legally described in the
Mortgage.

      (19) (a) Except with respect to repairs estimated to cost less than $5,000
in the aggregate, as of the date of the applicable engineering report (which was
performed within 12 months prior to the Cut-off Date) related to the Mortgaged
Property and, to Seller's knowledge as of the Closing Date, the related
Mortgaged Property is either (i) in good repair, free and clear of any damage
that would materially adversely affect the value of such Mortgaged Property as
security for such Mortgage Loan or the use and operation of the Mortgaged
Property as it was being used or operated as of the origination date or (ii)
escrows in an amount consistent with the standard utilized by the Seller with
respect to similar loans it holds for its own account have been established,
which escrows will in all events be not less than 100% of the estimated cost of
the required repairs. Since the origination date, to the Seller's knowledge,
such Mortgaged Property has not been damaged by fire, wind or other casualty or
physical condition (including, without limitation, any soil erosion or
subsidence or geological condition), which damage has not been fully repaired or
fully insured, or for which escrows in an amount consistent with the standard
utilized by the Seller with respect to loans it holds for its own account have
not been established.

      (b) As of the origination date of such Mortgage Loan and to the Seller's
      actual knowledge, as of the Closing Date, there are no proceedings pending
      or, to the Seller's actual knowledge, threatened, for the partial or total
      condemnation of the relevant Mortgaged Property; provided, that solely for
      purposes of this Representation 19(b), the Seller's actual knowledge shall
      include the actual knowledge of any servicer that has serviced the
      Mortgage Loan on behalf of the Seller. The "actual knowledge" of any such
      Seller as it relates to the actual knowledge of any servicer shall be
      deemed to be knowledge derived from the servicer by the Seller based on a
      level of inquiry that is customary for sellers of conduit loans in the
      commercial real estate industry.

      (20) With respect to the Mortgage Loans that are identified on Exhibit A
as being secured in whole or in part by a leasehold estate (a "Ground Lease")
(except with respect to any Mortgage Loan also secured by the related fee
interest in the Mortgaged Property):

      (a) such Ground Lease or a memorandum thereof has been or will be duly
      recorded; such Ground Lease, or other agreement received by the originator
      of the Mortgage Loan from the ground lessor, provides that the interest of
      the lessee thereunder may be encumbered by the related Mortgage and does
      not restrict the use of the related Mortgaged Property by such lessee, its
      successors or assigns, in a manner that would materially and adversely
      affect the security provided by the Mortgage; as of the date of
      origination of the Mortgage Loan, there was no material change of record
      in the terms of such Ground Lease with the exception of written
      instruments which are part of the related Mortgage File and Seller has no
      knowledge of any material change in the terms of such Ground Lease since
      the recordation of the related Mortgage, with the exception of written
      instruments which are part of the related Mortgage File;

      (b) such Ground Lease is not subject to any liens or encumbrances superior
      to, or of equal priority with, the related Mortgage, other than the
      related fee interest and Permitted Encumbrances and such Ground Lease is,
      and shall remain, prior to any mortgage or other lien upon the related fee
      interest (other than the Permitted Encumbrances) unless a nondisturbance
      agreement is obtained from the holder of any such mortgage or lien on the
      fee interest, which nondisturbance agreement is assignable to or for the
      benefit of the related lessee and the related mortgagee;

      (c) such Ground Lease or other agreement received by the originator of the
      Mortgage Loan from the ground lessor provides that upon foreclosure of the
      related Mortgage or assignment of the Mortgagor's interest in such Ground
      Lease in lieu thereof, the mortgagee under such Mortgage is entitled to
      become the owner of such interest upon notice to, but without the consent
      of, the lessor thereunder and, in the event that such mortgagee (or any of
      its successors and assigns under the Mortgage) becomes the owner of such
      interest, such interest is further assignable by such mortgagee (or any of
      its successors and assigns under the Mortgage) upon notice to such lessor,
      but without a need to obtain the consent of such lessor;

      (d) such Ground Lease is in full force and effect and no default of tenant
      or ground lessor was in existence at origination, or to the Seller's
      knowledge, is currently in existence under such Ground Lease, nor at
      origination was, or to the Seller's knowledge, is there any condition
      which, but for the passage of time or the giving of notice, would result
      in a default under the terms of such Ground Lease; either such Ground
      Lease or a separate agreement contains the ground lessor's covenant that
      it shall not amend, modify, cancel or terminate such Ground Lease without
      the prior written consent of the mortgagee under such Mortgage and any
      amendment, modification, cancellation or termination of the Ground Lease
      without the prior written consent of the related mortgagee, or its
      successors or assigns is not binding on such mortgagee, or its successor
      or assigns;

      (e) such Ground Lease or other agreement requires the lessor thereunder to
      give written notice of any material default by the lessee to the mortgagee
      under the related Mortgage, provided that such mortgagee has provided the
      lessor with notice of its lien in accordance with the provisions of such
      Ground Lease; and such Ground Lease or other agreement provides that no
      such notice of default and no termination of the Ground Lease in
      connection with such notice of default shall be effective against such
      mortgagee unless such notice of default has been given to such mortgagee
      and any related Ground Lease or other agreement contains the ground
      lessor's covenant that it will give to the related mortgagee, or its
      successors or assigns, any notices it sends to the Mortgagor;

      (f) either (i) the related ground lessor has subordinated its interest in
      the related Mortgaged Property to the interest of the holder of the
      Mortgage Loan or (ii) such Ground Lease or other agreement provides that
      (A) the mortgagee under the related Mortgage is permitted a reasonable
      opportunity to cure any default under such Ground Lease which is curable,
      including reasonable time to gain possession of the interest of the lessee
      under the Ground Lease, after the receipt of notice of any such default
      before the lessor thereunder may terminate such Ground Lease; (B) in the
      case of any such default which is not curable by such mortgagee, or in the
      event of the bankruptcy or insolvency of the lessee under such Ground
      Lease, such mortgagee has the right, following termination of the existing
      Ground Lease or rejection thereof by a bankruptcy trustee or similar
      party, to enter into a new ground lease with the lessor on substantially
      the same terms as the existing Ground Lease; and (C) all rights of the
      Mortgagor under such Ground Lease (insofar as it relates to the Ground
      Lease) may be exercised by or on behalf of such mortgagee under the
      related Mortgage upon foreclosure or assignment in lieu of foreclosure;

      (g) such Ground Lease has an original term (or an original term plus one
      or more optional renewal terms that under all circumstances may be
      exercised, and will be enforceable, by the mortgagee or its assignee)
      which extends not less than 20 years beyond the stated maturity date of
      the related Mortgage Loan;

      (h) under the terms of such Ground Lease and the related Mortgage, taken
      together, any related insurance proceeds will be applied either to the
      repair or restoration of all or part of the related Mortgaged Property,
      with the mortgagee under such Mortgage or a financially responsible
      institution acting as trustee appointed by it, or consented to by it, or
      by the lessor having the right to hold and disburse such proceeds as the
      repair or restoration progresses (except in such cases where a provision
      entitling another party to hold and disburse such proceeds would not be
      viewed as commercially unreasonable by a prudent commercial mortgage
      lender), or to the payment in whole or in part of the outstanding
      principal balance of such Mortgage Loan together with any accrued and
      unpaid interest thereon; and

      (i) such Ground Lease does not impose any restrictions on subletting which
      would be viewed as commercially unreasonable by the Seller; such Ground
      Lease contains a covenant (or applicable laws provide) that the lessor
      thereunder is not permitted, in the absence of an uncured default, to
      disturb the possession, interest or quiet enjoyment of any lessee in the
      relevant portion of such Mortgaged Property subject to such Ground Lease
      for any reason, or in any manner, which would materially adversely affect
      the security provided by the related Mortgage.

      (21) (a) Except for those Mortgage Loans set forth on Schedule I hereto
for which a lender's environmental insurance policy was obtained in lieu of an
Environmental Site Assessment, an Environmental Site Assessment relating to each
Mortgaged Property and prepared no earlier than 12 months prior to the Closing
Date was obtained and reviewed by the Seller in connection with the origination
of such Mortgage Loan and a copy is included in the Servicing File.

      (b) Such Environmental Site Assessment does not identify, and the Seller
      has no actual knowledge of, any adverse circumstances or conditions with
      respect to or affecting the Mortgaged Property that would constitute or
      result in a material violation of any Environmental Laws, other than with
      respect to a Mortgaged Property (i) for which environmental insurance (as
      set forth on Schedule II hereto) is maintained, or (ii) which would
      require (x) any expenditure less than or equal to 5% of the outstanding
      principal balance of the Mortgage Loan to achieve or maintain compliance
      in all material respects with any Environmental Laws or (y) any
      expenditure greater than 5% of the outstanding principal balance of such
      Mortgage Loan to achieve or maintain compliance in all material respects
      with any Environmental Laws for which, in connection with this clause (y),
      adequate sums, but in no event less than 125% of the estimated cost as set
      forth in the Environmental Site Assessment, were reserved in connection
      with the origination of the Mortgage Loan and for which the related
      Mortgagor has covenanted to perform, or (iii) as to which the related
      Mortgagor or one of its affiliates is currently taking or required to take
      such actions (which may include the implementation of an operations and
      maintenance plan), if any, with respect to such conditions or
      circumstances as have been recommended by the Environmental Site
      Assessment or required by the applicable governmental authority, or (iv)
      as to which another responsible party not related to the Mortgagor with
      assets reasonably estimated by the Seller at the time of origination to be
      sufficient to effect all necessary or required remediation identified in a
      notice or other action from the applicable governmental authority is
      currently taking or required to take such actions, if any, with respect to
      such regulatory authority's order or directive, or (v) as to which such
      conditions or circumstances identified in the Environmental Site
      Assessment were investigated further and based upon such additional
      investigation, an environmental consultant recommended no further
      investigation or remediation, or (vi) as to which a party with financial
      resources reasonably estimated to be adequate to cure the condition or
      circumstance provided a guaranty or indemnity to the related Mortgagor or
      to the mortgagee to cover the costs of any required investigation,
      testing, monitoring or remediation, or (vii) as to which the related
      Mortgagor or other responsible party obtained a "No Further Action" letter
      or other evidence reasonably acceptable to a prudent commercial mortgage
      lender that applicable federal, state, or local governmental authorities
      had no current intention of taking any action, and are not requiring any
      action, in respect of such condition or circumstance, or (viii) which
      would not require substantial cleanup, remedial action or other
      extraordinary response under any Environmental Laws reasonably estimated
      to cost in excess of 5% of the outstanding principal balance of such
      Mortgage Loan;

      (c) To the Seller's actual knowledge and in reliance upon the
      Environmental Site Assessment, except for any Hazardous Materials being
      handled in accordance with applicable Environmental Laws and except for
      any Hazardous Materials present at such Mortgaged Property for which, to
      the extent that an Environmental Site Assessment recommends remediation or
      other action, (A) there exists either (i) environmental insurance with
      respect to such Mortgaged Property (as set forth on Schedule II hereto) or
      (ii) an amount in an escrow account pledged as security for such Mortgage
      Loan under the relevant Mortgage Loan documents equal to no less than 125%
      of the amount estimated in such Environmental Site Assessment as
      sufficient to pay the cost of such remediation or other action in
      accordance with such Environmental Site Assessment or (B) one of the
      statements set forth in clause (b) above is true, (1) such Mortgaged
      Property is not being used for the treatment or disposal of Hazardous
      Materials; (2) no Hazardous Materials are being used or stored or
      generated for off-site disposal or otherwise present at such Mortgaged
      Property other than Hazardous Materials of such types and in such
      quantities as are customarily used or stored or generated for off-site
      disposal or otherwise present in or at properties of the relevant property
      type; and (3) such Mortgaged Property is not subject to any environmental
      hazard (including, without limitation, any situation involving Hazardous
      Materials) which under the Environmental Laws would have to be eliminated
      before the sale of, or which could otherwise reasonably be expected to
      adversely affect in more than a de minimis manner the value or
      marketability of, such Mortgaged Property.

      (d) The related Mortgage or other Mortgage Loan documents contain
      covenants on the part of the related Mortgagor requiring its compliance
      with any present or future federal, state and local Environmental Laws and
      regulations in connection with the Mortgaged Property. The related
      Mortgagor (or an affiliate thereof) has agreed to indemnify, defend and
      hold the Seller, and its successors and assigns, harmless from and against
      any and all losses, liabilities, damages, penalties, fines, expenses and
      claims of whatever kind or nature (including attorneys' fees and costs)
      imposed upon or incurred by or asserted against any such party resulting
      from a breach of the environmental representations, warranties or
      covenants given by the related Mortgagor in connection with such Mortgage
      Loan.

      (e) Each of the Mortgage Loans which is covered by a lender's
      environmental insurance policy obtained in lieu of an Environmental Site
      Assessment ("In Lieu of Policy") is identified on Schedule I, and each In
      Lieu of Policy is in an amount equal to 125% of the outstanding principal
      balance of the related Mortgage Loan and has a term ending no sooner than
      the date which is five years after the maturity date (or, in the case of
      an ARD Loan, the final maturity date) of the related Mortgage Loan, is
      non-cancelable by the insurer during such term and the premium for such
      policy has been paid in full. All environmental assessments or updates
      that were in the possession of the Seller and that relate to a Mortgaged
      Property identified on Schedule I, as being insured by an In Lieu of
      Policy have been delivered to or disclosed to the In Lieu of Policy
      carrier issuing such policy prior to the issuance of such policy.

      (22) As of the date of origination of the related Mortgage Loan, and, as
of the Closing Date, the Mortgaged Property is covered by insurance policies
providing the coverage described below and the Mortgage Loan documents permit
the mortgagee to require the coverage described below. All premiums with respect
to the Insurance Policies insuring each Mortgaged Property have been paid in a
timely manner or escrowed to the extent required by the Mortgage Loan documents,
and the Seller has not received any notice of cancellation or termination. The
relevant Servicing File contains the Insurance Policy required for such Mortgage
Loan or a certificate of insurance for such Insurance Policy. Each Mortgage
requires that the related Mortgaged Property and all improvements thereon are
covered by Insurance Policies or providing coverage for losses (subject to
customary deductibles) sustained by (A) fire and extended perils included within
the classification "All Risk of Physical Loss" in an amount sufficient to
prevent the Mortgagor from being deemed a co-insurer and to provide coverage in
an amount equal to the lesser of the full replacement cost of such Mortgaged
Property (in some cases exclusive of excavations, underground utilities,
foundations and footings) and the outstanding principal balance of the related
Mortgage Loan with an appropriate endorsement to avoid application of any
coinsurance provision; such policies contain a standard mortgage clause naming
mortgagee and its successor in interest as additional insureds or loss payee, as
applicable; (B) business interruption or rental loss insurance in an amount at
least equal to (a) 12 months of operations or (b) in some cases all rents and
other amounts customarily insured under this type of insurance of the Mortgaged
Property; (C) flood insurance (if any portion of the improvements on the
Mortgaged Property is located in an area identified by the Federal Emergency
Management Agency ("FEMA"), with respect to certain Mortgage Loans and the
Secretary of Housing and Urban Development with respect to other Mortgage Loans,
as having special flood hazards) in an amount not to exceed amounts prescribed
by FEMA; (D) workers' compensation, if required by law; (E) comprehensive
general liability insurance in an amount consistent with the standard utilized
by the Seller with respect to loans it holds for its own account, but not less
than $1 million; all such Insurance Policies contain clauses providing they are
not terminable and may not be terminated, without thirty (30) days prior written
notice to the mortgagee (except where applicable law requires a shorter period
or except for nonpayment of premiums, in which case not less than ten (10) days
prior written notice to the mortgagee is required). In addition, each Mortgage
permits the related mortgagee to make premium payments to prevent the
cancellation thereof and shall entitle such mortgagee to reimbursement therefor.
Any insurance proceeds in respect of a casualty loss or taking will be applied
either to the repair or restoration of all or part of the related Mortgaged
Property or the payment of the outstanding principal balance of the related
Mortgage Loan together with any accrued interest thereon. If the Mortgaged
Property is located within 25 miles of the coast of the Gulf of Mexico or the
Atlantic coast of Florida, Georgia, South Carolina or North Carolina, such
Mortgaged Property is insured by windstorm insurance in an amount at least equal
to the lesser of (i) the outstanding principal balance of such Mortgage Loan and
(ii) 100% of the full insurable value, or 100% of the replacement cost, of the
improvements located on the related Mortgaged Property. The related Mortgaged
Property is insured by an Insurance Policy, issued by an insurer meeting the
requirements of such Mortgage Loan and having a claims-paying or financial
strength rating of at least "A-:VIII" from A.M. Best Company or "A-" (or the
equivalent) from Standard & Poor's Ratings Services, a division of The
McGraw-Hill Companies, Inc., Fitch, Inc. or Moody's Investors Service, Inc. An
architectural or engineering consultant has performed an analysis of each of the
Mortgaged Properties located in seismic zones 3 or 4 in order to evaluate the
structural and seismic condition of such property, for the sole purpose of
assessing the probable maximum loss ("PML") for the Mortgaged Property in the
event of an earthquake. In such instance, the PML was based on a 450 or 475 year
return period, an exposure period of 50 years and a 10% probability of
exceedence. If the resulting report concluded that the PML would exceed 20% of
the amount of the replacement costs of the improvements, earthquake insurance on
such Mortgaged Property was obtained by an insurer rated at least "A-:VIII" by
A.M. Best Company or "A-" (or the equivalent) from Standard & Poor's Ratings
Services, a division of The McGraw-Hill Companies, Inc., Fitch, Inc. or Moody's
Investors Service, Inc. To the Seller's actual knowledge, the insurer issuing
each of the foregoing insurance policies is qualified to write insurance in the
jurisdiction where the related Mortgaged Property is located.

      (23) All amounts required to be deposited by each Mortgagor at origination
under the related Mortgage Loan documents have been deposited or have been
withheld from the related Mortgage Loan proceeds at origination and there are no
deficiencies with regard thereto.

      (24) Whether or not a Mortgage Loan was originated by the Seller, to the
Seller's knowledge, with respect to each Mortgage Loan originated by the Seller
and each Mortgage Loan originated by any Person other than the Seller, as of the
date of origination of the related Mortgage Loan, and, to the Seller's actual
knowledge, with respect to each Mortgage Loan originated by the Seller and any
prior holder of the Mortgage Loan, as of the Closing Date, there are no actions,
suits, arbitrations or governmental investigations or proceedings by or before
any court or other governmental authority or agency now pending against or
affecting the Mortgagor under any Mortgage Loan or any of the Mortgaged
Properties which, if determined against such Mortgagor or such Mortgaged
Property, would materially and adversely affect the value of such Mortgaged
Property, the security intended to be provided with respect to the related
Mortgage Loan, or the ability of such Mortgagor and/or the current use of such
Mortgaged Property to generate net cash flow to pay principal, interest and
other amounts due under the related Mortgage Loan; and to the Seller's actual
knowledge there are no such actions, suits or proceedings threatened against
such Mortgagor.

      (25) The origination (or acquisition, as the case may be), servicing and
collection practices used by the Seller or, to the knowledge of the Seller, any
predecessor or prior servicer with respect to the Mortgage Loan, have been in
all material respects legal and have met customary industry standards.

      (26) The originator of the Mortgage Loan or the Seller has inspected or
caused to be inspected each related Mortgaged Property within the 12 months
prior to the Closing Date.

      (27) The Mortgage Loan documents require the Mortgagor to provide the
holder of the Mortgage Loan with at least annual operating statements, financial
statements and except for Mortgage Loans for which the related Mortgaged
Property is leased to a single tenant, rent rolls.

      (28) All escrow deposits and payments required by the terms of each
Mortgage Loan are in the possession, or under the control of the Seller (except
to the extent they have been disbursed for their intended purpose), and all
amounts required to be deposited by the applicable Mortgagor under the related
Mortgage Loan documents have been deposited, and there are no deficiencies with
regard thereto (subject to any applicable notice and cure period). All of the
Seller's interest in such escrows and deposits will be conveyed by the Seller to
the Purchaser hereunder.

      (29) No two or more Mortgage Loans representing more than 5% of the
aggregate outstanding principal amount of all the mortgage loans included in the
Trust Fund has the same Mortgagor or, to the Seller's knowledge, are to
Mortgagors which are entities controlled by one another or under common control.

      (30) Each Mortgagor with respect to a Mortgage Loan with a principal
balance as of the Cut-off Date in excess of $15,000,000 included in the Trust
Fund is an entity whose organizational documents or related Mortgage Loan
documents provide that it is, and at least so long as the Mortgage Loan is
outstanding will continue to be, a Single Purpose Entity. For this purpose,
"Single Purpose Entity" shall mean a Person, other than an individual, whose
organizational documents or Mortgage Loan documents provide that it shall engage
solely in the business of owning and operating the Mortgaged Property and which
does not engage in any business unrelated to such property and the financing
thereof, does not have any assets other than those related to its interest in
the Mortgaged Property or the financing thereof or any indebtedness other than
as permitted by the related Mortgage or the other Mortgage Loan documents, and
the organizational documents of which require that it have its own separate
books and records and its own accounts, in each case which are separate and
apart from the books and records and accounts of any other Person.

      (31) The gross proceeds of each Mortgage Loan to the related Mortgagor at
origination did not exceed the non-contingent principal amount of the Mortgage
Loan and either: (A) such Mortgage Loan is secured by an interest in real
property having a fair market value (1) at the date the Mortgage Loan was
originated at least equal to 80% of the original principal balance of the
Mortgage Loan or (2) at the Closing Date at least equal to 80% of the original
principal balance of the Mortgage Loan on such date; provided that for purposes
hereof, the fair market value of the real property interest must first be
reduced by (X) the amount of any lien on the real property interest that is
senior to the Mortgage Loan and (Y) a proportionate amount of any lien that is
in parity with the Mortgage Loan (unless such other lien secures a Mortgage Loan
that is cross-collateralized with such Mortgage Loan, in which event the
computation described in clauses (1) and (2) of this paragraph (31) shall be
made on a pro rata basis in accordance with the fair market values of the
Mortgaged Properties securing such cross-collateralized Mortgage Loan; or (B)
substantially all the proceeds of such Mortgage Loan were used to acquire,
improve or protect the real property which served as the only security for such
Mortgage Loan (other than a recourse feature or other third party credit
enhancement within the meaning of Treasury Regulations Section
1.860G-2(a)(1)(ii)). If the Mortgage Loan was "significantly modified" prior to
the Closing Date so as to result in a taxable exchange under Section 1001 of the
Code, it either (i) was modified as a result of the default or reasonably
foreseeable default of such Mortgage Loan or (ii) satisfies the provisions of
either clause (A)(1) above (substituting the date of the last such modification
for the date the Mortgage Loan was originated) or clause (A)(2), including the
proviso thereto. The Mortgage Loan is a "qualified mortgage" within the meaning
of Section 860G(a)(3) of the Code (but without regard to the rule in Treasury
Regulations Section 1.860G-2(f)(2) that treats certain defective mortgage loans
as qualified mortgages). Any prepayment premium and yield maintenance charges
applicable to the Mortgage Loan constitute "customary prepayment penalties"
within the meaning of Treasury Regulations Section 1.860G-1(b)(2).

      (32) The Mortgage Loans contain a "due on sale" clause, which provides for
the acceleration of the payment of the unpaid principal balance of the Mortgage
Loan if, without the prior written consent of the holder of the Mortgage Loan,
the property subject to the Mortgage, or any controlling interest therein, is
directly or indirectly transferred or sold (except that it may provide for
transfers by devise, descent or operation of law upon the death of a member,
manager, general partner or shareholder of a mortgagor and that it may provide
for assignments subject to the Mortgage Loan holder's approval of transferee,
transfers to affiliates, transfers to family members for estate planning
purposes, transfers among existing members, partners or shareholders in
Mortgagor or transfers of passive interests so long as the key principals or
general partner retains control). The Mortgage Loan documents contain a "due on
encumbrance" clause, which provides for the acceleration of the payment of the
unpaid principal balance of the Mortgage Loan if the property subject to the
Mortgage or any controlling interest in the Mortgagor is further pledged or
encumbered, unless the prior written consent of the holder of the Mortgage Loan
is obtained (except that it may provide for assignments subject to the Mortgage
Loan holder's approval of transferee, transfers to affiliates or transfers of
passive interests so long as the key principals or general partner retains
control). The Mortgage Loan documents require the Mortgagor to pay all
reasonable fees and expenses of the holder of the Mortgage associated with
assumptions or transfers of interest in connection with any repayment of the
Mortgage Loan on the related Mortgaged Property. As of the Closing Date, the
Seller holds no preferred equity interest in any Mortgagor and the Seller holds
no mezzanine debt related to such Mortgaged Property.

      (33) Except with respect to the AB Mortgage Loans, each Mortgage Loan is a
whole loan and not a participation interest in a mortgage loan.

      (34) Each Mortgage Loan containing provisions for defeasance of mortgage
collateral provides that: defeasance may not occur any earlier than two years
after the Closing Date; and requires either (a) the prior written consent of,
and compliance with the conditions set by, the holder of the Mortgage Loan to
any defeasance, or (b)(i) the replacement collateral consist of U.S. "government
securities," within the meaning of Treasury Regulations Section
1.860G-2(a)(8)(i), in an amount sufficient to make all scheduled payments under
the Mortgage Note when due (up to the maturity date for the related Mortgage
Loan, the Anticipated Repayment Date for ARD Loans or the date on which the
Mortgagor may prepay the related Mortgage Loan without payment of any prepayment
penalty); (ii) the loan may be assumed by a Single Purpose Entity approved by
the holder of the Mortgage Loan; (iii) counsel provide an opinion that the
trustee has a perfected security interest in such collateral prior to any other
claim or interest; and (iv) such other documents and certifications as the
mortgagee may reasonably require which may include, without limitation, (A) a
certification that the purpose of the defeasance is to facilitate the
disposition of the mortgaged real property or any other customary commercial
transaction and not to be part of an arrangement to collateralize a REMIC
offering with obligations that are not real estate mortgages and (B) a
certification from an independent certified public accountant that the
collateral is sufficient to make all scheduled payments under the Mortgage Note
when due. Each Mortgage Loan containing provisions for defeasance provides that,
in addition to any cost associated with defeasance, the related Mortgagor shall
pay, as of the date the mortgage collateral is defeased, all scheduled and
accrued interest and principal due as well as an amount sufficient to defease in
full the Mortgage Loan (except as contemplated in paragraph (35) hereof). In
addition, if the related Mortgage Loan permits defeasance, then the Mortgage
Loan documents provide that the related Mortgagor shall (x) pay all reasonable
fees associated with the defeasance of the Mortgage Loan and all other
reasonable expenses associated with the defeasance, or (y) provide all opinions
required under the related Mortgage Loan documents, and in the case of loans
with an outstanding principal balance as of the Cut-off Date of $40,000,000 or
greater, (1) a REMIC opinion and (2) rating agency letters confirming that no
downgrade or qualification shall occur as a result of the defeasance.

      (35) In the event that a Mortgage Loan is secured by more than one
Mortgaged Property, then, in connection with a release of less than all of such
Mortgaged Properties, a Mortgaged Property may not be released as collateral for
the related Mortgage Loan unless, in connection with such release, an amount
equal to not less than 125% of the Allocated Loan Amount for such Mortgaged
Property is prepaid or, in the case of a defeasance, an amount equal to 125% of
the Allocated Loan Amount is defeased through the deposit of replacement
collateral (as contemplated in clause (34) hereof) sufficient to make all
scheduled payments with respect to such defeased amount, or such release is
otherwise in accordance with the terms of the Mortgage Loan documents.

      (36) Each Mortgaged Property is owned by the related Mortgagor, except for
Mortgaged Properties which are secured in whole or in a part by a Ground Lease
and for out-parcels, and is used and occupied for commercial or multifamily
residential purposes in accordance with applicable law.

      (37) In the event of casualty or destruction of the Mortgaged Property,
any non-conformity with applicable zoning laws as of the origination date will
not prohibit the Mortgaged Property improvements from being restored or repaired
in all material respects, to the use or structure at the time of such casualty,
except for restrictions on its use or rebuildability for which (i) law and
ordinance insurance coverage has been obtained in amounts consistent with the
standards utilized by the Seller or (ii) an ALTA lender's title insurance policy
(or binding commitment therefor) or the equivalent as adopted in the applicable
jurisdiction insures against such non-conformity. For purposes of the foregoing
sentence, it is understood that any change to the use or structure of the
Mortgaged Property which materially and adversely affects the related
Mortgagor's ability to timely make payments on the related Mortgage Loan shall
be deemed to be a material change to such use or structure.

      (38) Neither the Seller nor any affiliate thereof has any obligation to
make any capital contributions to the related Mortgagor under the Mortgage Loan.
The Mortgage Loan was not originated for the sole purpose of financing the
construction of incomplete improvements on the related Mortgaged Property.

      (39) No court of competent jurisdiction will determine in a final decree
that fraud, with respect to the Mortgage Loans has taken place on the part of
the Seller or, to the Seller's actual knowledge, on the part of any originator,
in connection with the origination of such Mortgage Loan.

      (40) The related Mortgage or other Mortgage Loan documents provide a grace
period for delinquent Monthly Payments no longer than ten (10) days from the
applicable payment date.

      (41) The following statements are true with respect to the related
Mortgaged Property: (a) the Mortgaged Property is located on or adjacent to a
dedicated road or has access to an irrevocable easement permitting ingress and
egress and (b) the Mortgaged Property is served by public or private utilities,
water and sewer (or septic facilities) and otherwise appropriate for the use in
which the Mortgaged Property is currently being utilized.

      (42) None of the Mortgage Loan documents contain any provision that
expressly excuses the related borrower from obtaining and maintaining insurance
coverage for acts of terrorism and, in circumstances where terrorism insurance
is not expressly required, the mortgagee is not prohibited from requesting that
the related borrower maintain such insurance, in each case, to the extent such
insurance coverage is generally available for like properties in such
jurisdictions at commercially reasonable rates. Each Mortgaged Property is
insured by an "all-risk" casualty insurance policy that does not contain an
express exclusion for (or, alternatively, is covered by a separate policy that
insures against property damage resulting from) acts of terrorism.

      (43) An appraisal of the related Mortgaged Property was conducted in
connection with the origination of such Mortgage Loan, and such appraisal
satisfied the guidelines in Title XI of the Financial Institutions Reform,
Recovery and Enforcement Act of 1989, as in effect on the date such Mortgage
Loan was originated.

Defined Terms:

      The term "Allocated Loan Amount" shall mean, for each Mortgaged Property,
the portion of principal of the related Mortgage Loan allocated to such
Mortgaged Property for certain purposes (including determining the release
prices of properties, if permitted) under such Mortgage Loan as set forth in the
related loan documents. There can be no assurance, and it is unlikely, that the
Allocated Loan Amounts represent the current values of individual Mortgaged
Properties, the price at which an individual Mortgaged Property could be sold in
the future to a willing buyer or the replacement cost of the Mortgaged
Properties.

      The term "Anticipated Repayment Date" shall mean the date on which all or
substantially all of any Excess Cash Flow is required to be applied toward
prepayment of the related Mortgage Loan and on which any such Mortgage Loan
begins accruing Excess Interest.

      The term "ARD Loan" shall have the meaning assigned thereto in the Pooling
and Servicing Agreement.

      The term "Environmental Site Assessment" shall mean (x) a Phase I
environmental report meeting the requirements of the American Society for
Testing and Materials and being generally consistent with assessments of
environmental hazards undertaken by the Seller for similar properties, as of the
date of such assessment, and (y) if in accordance with customary industry
standards a reasonable lender would require it, a Phase II environmental report,
each report in clauses (x) and (y) prepared by an independent licensed third
party professional experienced in environmental matters.

      The term "Excess Cash Flow" shall mean the cash flow from the Mortgaged
Property securing an ARD Loan after payments of interest (at the Mortgage
Interest Rate) and principal (based on the amortization schedule), and (a)
required payments for the tax and insurance fund and ground lease escrows fund,
(b) required payments for the monthly debt service escrows, if any, (c) payments
to any other required escrow funds and (d) payment of operating expenses
pursuant to the terms of an annual budget approved by the Servicer and
discretionary (lender approved) capital expenditures.

      The term "Excess Interest" shall mean any accrued and deferred interest on
an ARD Loan in accordance with the following terms. Commencing on the respective
Anticipated Repayment Date each ARD Loan (pursuant to its existing terms or a
unilateral option, as defined in Treasury Regulations under Section 1001 of the
Code, in the Mortgage Loans exercisable during the term of the Mortgage Loan)
generally will bear interest at a fixed rate (the "Revised Rate") per annum
equal to the Mortgage Interest Rate plus a percentage specified in the related
Mortgage Loan documents. Until the principal balance of each such Mortgage Loan
has been reduced to zero (pursuant to its existing terms or a unilateral option,
as defined in Treasury Regulations under Section 1001 of the Code, in the
Mortgage Loans exercisable during the term of the Mortgage Loan), such Mortgage
Loan will only be required to pay interest at the Mortgage Interest Rate and the
interest accrued at the excess of the related Revised Rate over the related
Mortgage Interest Rate will be deferred (such accrued and deferred interest and
interest thereon, if any, is "Excess Interest").

      The term "in reliance on" shall mean that:

            (a) the Seller has examined and relied in whole or in part upon one
      or more of the specified documents or other information in connection with
      a given representation or warranty;

            (b) that the information contained in such document or otherwise
      obtained by the Seller appears on its face to be consistent in all
      material respects with the substance of such representation or warranty;

            (c) the Seller's reliance on such document or other information is
      consistent with the standard of care exercised by prudent lending
      institutions originating commercial mortgage loans; and

            (d) although the Seller is under no obligation to verify
      independently the information contained in any document specified as being
      relied upon by it, the Seller believes the information contained therein
      to be true, accurate and complete in all material respects and has no
      actual knowledge of any facts or circumstances which would render reliance
      thereon unjustified without further inquiry.

      The term "Mortgage Interest Rate" shall mean the fixed rate of interest
per annum that each Mortgage Loan bears as of the Cut-off Date.

      The term "Permitted Encumbrances" shall mean:

            (a) the lien of current real property taxes, water charges, sewer
      rents and assessments not yet delinquent or accruing interest or
      penalties;

            (b) covenants, conditions and restrictions, rights of way, easements
      and other matters of public record acceptable to mortgage lending
      institutions generally and referred to in the related mortgagee's title
      insurance policy;

            (c) other matters to which like properties are commonly subject, and

            (d) the rights of tenants, as tenants only, whether under ground
      leases or space leases at the Mortgaged Property.

            which together do not materially and adversely affect the related
      Mortgagor's ability to timely make payments on the related Mortgage Loan,
      which do not materially interfere with the benefits of the security
      intended to be provided by the related Mortgage or the use, for the use
      currently being made, the operation as currently being operated,
      enjoyment, value or marketability of such Mortgaged Property, provided,
      however, that, for the avoidance of doubt, Permitted Encumbrances shall
      exclude all pari passu, second, junior and subordinated mortgages but
      shall not exclude mortgages that secure Mortgage Loans that are
      cross-collateralized with other Mortgage Loans.

      Other. For purposes of these representations and warranties, the term "to
the Seller's knowledge" shall mean that no officer, employee or agent of the
Seller responsible for the underwriting, origination or sale of the Mortgage
Loans or of any servicer responsible for servicing the Mortgage Loan on behalf
of the Seller, believes that a given representation or warranty is not true or
inaccurate based upon the Seller's reasonable inquiry and during the course of
such inquiry, no such officer, employee or agent of the Seller has obtained any
actual knowledge of any facts or circumstances that would cause such person to
believe that such representation or warranty was inaccurate. Furthermore, all
information contained in documents which are part of or required to be part of a
Mortgage File shall be deemed to be within the Seller's knowledge. For purposes
of these representations and warranties, the term "to the Seller's actual
knowledge" shall mean that a director, officer, employee or agent of the Seller
responsible for the underwriting, origination and sale of the Mortgage Loans
does not actually know of any facts or circumstances that would cause such
person to believe that such representation or warranty was inaccurate.

<PAGE>

                                   SCHEDULE I

          MORTGAGE LOANS FOR WHICH A LENDER'S ENVIRONMENTAL POLICY WAS
              OBTAINED IN LIEU OF AN ENVIRONMENTAL SITE ASSESSMENT

                                     [NONE]
<PAGE>

                                   SCHEDULE II

       MORTGAGED PROPERTY FOR WHICH ENVIRONMENTAL INSURANCE IS MAINTAINED

                                     [NONE]

<PAGE>

                                    EXHIBIT C

                                   EXCEPTIONS
                                   ----------

--------------------  ----------------------------------------------------------
Representation
      No.                           Description of Exception
--------------------  ----------------------------------------------------------

                                    EXHIBIT C

           EXCEPTIONS TO MORTGAGE LOAN REPRESENTATIONS AND WARRANTIES
                                (NATIXIS LOANS)

Note: The Mortgage Loan known as Baywood Staybridge / BWI Airport is
structured with the related promissory note secured by a guaranty
agreement (rather than a deed of trust), which guaranty agreement from the
related property owner, in favor of the lender covers all of the
obligations under the related promissory note. All of the obligations
under the related guaranty agreement are secured by an indemnity deed of
trust ("IDOT"). With respect to certain of the representation and
warranties, with respect to this Mortgage Loan, statements regarding the
borrower relate to the guarantor, as the owner of the Mortgaged Property.

------------------------------- ------------------------------------------------
ALL NATIXIS LOANS, except for    Exception
Shoppes at El Paso (insurer
with A rating)
------------------------------- ------------------------------------------------
Exception to Representation      Insurance policies are required to be issued
22 - Insurance                   by insurers with rating of A:VII from A.M.
                                 Best Company or BBB (or the equivalent) or
                                 better from Standard & Poor's Rating
                                 Services, a division of The McGraw-Hill
                                 Companies, Inc., Fitch, Inc. or Moody's
                                 Investor Services, Inc.
------------------------------- ------------------------------------------------

------------------------------- ------------------------------------------------
Loan Name: The Shoppes at El     Exception
Paso [$70,000,000]
------------------------------- ------------------------------------------------
Exception to Representation 32   Dominion Capital Management made a $9,500,000
- Due on Sale                    preferred equity investment in the borrower
                                 at origination and is scheduled to make a
                                 single subsequent $3,000,000 preferred equity
                                 investment no later than January 2008. The
                                 preferred equity
                                 investment must be repurchased at any time
                                 during the period commencing on the 6th month
                                 after origination through the 35th month
                                 after origination.

------------------------------- ------------------------------------------------
Exception to Representation 32   The related loan documents permit the
- Due on Sale                    borrower  to incur future mezzanine debt
                                 subject to certain conditions including, but
                                 not limited to: (i) the loan-to-value ratio
                                 not exceeding 85% and (ii) the debt service
                                 coverage ratio being equal to or greater than
                                 1.05x.

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

------------------------------- ------------------------------------------------
Loan Name: ARC Rite Aid I        Exception
[$12,808,265]
------------------------------- ------------------------------------------------
Exception to                     The related loan documents permit the
Representations 12 and 35        borrower to obtain the release of any of the
-Set-Offs and Releases           individual properties from the lien of the
                                 mortgage upon the satisfaction of certain
                                 conditions specified in the loan documents,
                                 including without limitation (i) the transfer
                                 of the release parcel to a bona-fide
                                 unaffiliated third party; (ii) no event of
                                 default has occurred and is continuing; (iii)
                                 prepayment of principal in an amount equal to
                                 the greater of (a) net sale proceeds or (b)
                                 115% of the allocated loan amount of the
                                 individual property; (iv) after giving effect
                                 to such release, the debt service coverage
                                 ratio is not less than the debt service
                                 coverage ratio immediately preceding such
                                 release, provided, however, that the borrower
                                 may prepay the loan to a level necessary to
                                 satisfy this section (iv).

------------------------------- ------------------------------------------------
Exception to                     So long as each sole tenant is in occupancy
Representations 22 -             under its  lease of the Mortgaged Property
Insurance                        and is paying the rent required thereunder,
                                 the insurance requirements set forth in the
                                 related loan documents are waived and the
                                 provisions relating to such insurance
                                 coverage in the applicable sole tenant's
                                 lease will control.

------------------------------- ------------------------------------------------
Exception to                     The related loan documents permit the
Representations 32 - Due on      borrower to transfer title to the Mortgaged
Sale                             Property to one or more entities as
                                 tenants-in-common via (a) an initial transfer
                                 by co-borrowers under the mortgage loan or
                                 (b) future transfers by entities owning less
                                 than 20% tenant-in-common interest in the
                                 Mortgaged Property upon satisfaction of
                                 certain conditions specified in the loan
                                 documents, including without limitation (i)
                                 no event of default has occurred and is
                                 continuing; (ii) the co-owner trasferees are
                                 "Accredited Investors" within the meaning of
                                 Regulation D of the Securities Act; and (iii)
                                 the total number of owners of
                                 tenant-in-common interest in the Mortgaged
                                 Property does not exceed the lesser of (a) 35
                                 or (b) maximum number allowable under the
                                 Revenue Procedure 2002-22, I.R.B. 2002-14.

------------------------------- ------------------------------------------------
Exception to                     The related loan documents require the
Representations 42 -             borrower to maintain terrorism insurance
Terrorism Insurance              coverage only so long as it is commercially
                                 available and the rates and terms are
                                 consistent with those paid with respect to
                                 coverage for comparable properties in the
                                 vicinity of the Mortgaged Property, and
                                 either prudent owners of real estate
                                 comparable to the Mortgaged Property are
                                 maintaining such coverage or prudent lenders
                                 to such owners are requiring such owners to
                                 maintain such coverage. The related loan
                                 documents do not require the borrower to
                                 incur a cost for terrorism coverage that is
                                 in excess of two (2) times the costs of the
                                 previous year's insurance premiums for all
                                 insurance policies required to be maintained
                                 by the borrower (inclusive of the costs
                                 attributable to terrorism insurance) (the
                                 "Terrorism Insurance Cap") for the
                                 immediately preceding annual policy period.
                                 In the event that the annual premium for
                                 terrorism coverage in an amount equal to the
                                 full replacement cost of the Mortgaged
                                 Property exceeds the Terrorism Insurance Cap,
                                 the related loan documents obligate the
                                 borrower to maintain as much terrorism
                                 coverage as is available for a premium equal
                                 to the Terrorism Insurance Cap.
------------------------------- ------------------------------------------------

------------------------------- ------------------------------------------------
Loan Name: Baywood Hampton       Exception
Inn & Suites San Antonio
[$10,000,000]
------------------------------- ------------------------------------------------
Exception to Representation      The zoning for the Mortgaged Property has
37 - Rebuildability              been changed post-development, restricting
                                 hotel and other commercial uses in case of
                                 major casualty requiring rebuilding. The
                                 Borrower is obligated to provide to the
                                 Lender within 90 days after origination (a)
                                 evidence of enhanced L&O insurance
                                 coverage with respect to the new zoning
                                 requirements or (b) evidence from appropriate
                                 government agencies that the zoning
                                 requirements do not restrict hotel use in
                                 case of major casualty requiring rebuilding.
------------------------------- ------------------------------------------------

------------------------------- ------------------------------------------------
Loan Name: Baywood               Exception
Fairfield Inn & Suites
Temple Terrace [$5,600,000]
------------------------------- ------------------------------------------------
Exception to                     Approximately 1/2 of the swimming pool for
Representations 16, 18 and       the Mortgaged Property was constructed over
37 - Zoning, Encroachments,      the setback line applicable to such pool at
Rebuildability                   the time of construction and (i) could not be
                                 insured under available title insurance and
                                 (ii) was not subject to coverage under law
                                 and ordinance insurance. However, the
                                 non-compliance is covered under the
                                 non-recourse carve-out guaranty.
------------------------------- ------------------------------------------------

<PAGE>

                                    EXHIBIT D

                          FORM OF OFFICER'S CERTIFICATE

            I, [______], a duly appointed, qualified and acting [______] of
[Natixis Real Estate Capital Inc] [Natixis Commercial Mortgage Funding, LLC], a
[New York corporation] [Delaware limited liability company] (the "Company"),
hereby certify as follows:

1.    I have examined the Mortgage Loan Purchase Agreement, dated as of December
      20, 2007 (the "Agreement"), between the Company and J.P. Morgan Chase
      Commercial Mortgage Securities Corp., and all of the representations and
      warranties of the Company under the Agreement are true and correct in all
      material respects on and as of the date hereof with the same force and
      effect as if made on and as of the date hereof.

2.    The Company has complied with all the covenants and satisfied all the
      conditions on its part to be performed or satisfied under the Agreement on
      or prior to the date hereof and no event has occurred which, with notice
      or the passage of time or both, would constitute a default under the
      Agreement.

3.    [NATIXIS RE ONLY] I have examined the information regarding the
      Mortgage Loans in each Free Writing Prospectus (as defined in the
      Indemnification Agreement), when read in conjunction with the other
      Time of Sale Information (as defined in the Indemnification Agreement),
      the Prospectus, dated August 3, 2007, as supplemented by the Prospectus
      Supplement, dated December 18, 2007 (collectively, the "Prospectus"),
      relating to the offering of the Class A-1, Class A-2, Class A-3, Class
      A-4, Class A-SB, Class X-2, Class A-M and Class A-J, the Private
      Placement Memorandum, dated December 18, 2007 (the "Privately Offered
      Certificate Private Placement Memorandum"), relating to the offering of
      the Class X-1, Class B, Class C, Class D Class E, Class F, Class G,
      Class H, Class J, Class K, Class L, Class M, Class N, Class P, Class Q,
      Class T and Class NR Certificates, and the Residual Private Placement
      Memorandum, dated December 18, 2007 (together with the Privately
      Offered Certificate Private Placement Memorandum, the "Private
      Placement Memoranda"), relating to the offering of the Class R and
      Class LR Certificates, and nothing has come to my attention that would
      lead me to believe that any Free Writing Prospectus, including any
      diskette attached thereto, when read in conjunction with the other Time
      of Sale Information, as of the Time of Sale (as defined in the
      Indemnification Agreement) or as of the date hereof, the Prospectus, as
      of the date of the Prospectus Supplement or as of the date hereof, or
      the Private Placement Memoranda, as of the date of the Private
      Placement Memoranda or as of the date hereof, included or includes any
      untrue statement of a material fact relating to the Mortgage Loans or
      in the case of any Free Writing Prospectus, when read in conjunction
      with the other Time of Sale Information, omitted or omits to state
      therein a material fact necessary in order to make the statements
      therein relating to the Mortgage Loans, in light of the circumstances
      under which they were made, not misleading.

            Capitalized terms used herein without definition have the meanings
given them in the Agreement.

<PAGE>

            IN WITNESS WHEREOF, I have signed my name this 20th day of December
2007.

                                       By:_____________________________
                                          Name:
                                          Title:

Source: [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00134-of-00352.parquet"}, [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00134-of-00352.parquet"}]]