Document:

EXHIBIT 10.1
                                                                    ------------

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

                     GS MORTGAGE SECURITIES CORPORATION II,

                                   PURCHASER,

                         GOLDMAN SACHS MORTGAGE COMPANY,

                                     SELLER

                        MORTGAGE LOAN PURCHASE AGREEMENT

                            Dated as of July 1, 2007

                                Series 2007-GG10

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

<PAGE>

            This Mortgage Loan Purchase Agreement (this "Agreement"), dated as
of July 1, 2007, is between GS Mortgage Securities Corporation II, a Delaware
corporation, as purchaser (the "Purchaser"), and Goldman Sachs Mortgage Company,
a New York limited partnership, as seller (the "Seller").

            Capitalized terms used in this Agreement not defined herein shall
have the meanings ascribed to them in the Pooling and Servicing Agreement, dated
as of July 1, 2007 (the "Pooling and Servicing Agreement"), among the Purchaser,
as seller, Wachovia Bank, National Association, as master servicer (the "Master
Servicer"), CWCapital Asset Management LLC, as special servicer (the "Special
Servicer"), and Wells Fargo Bank, N.A., as trustee (the "Trustee"), pursuant to
which the Purchaser will sell the Mortgage Loans (as defined herein) to a trust
fund and certificates representing ownership interests in the Mortgage Loans
will be issued by the trust fund (the "Trust Fund"). For purposes of this
Agreement, "Mortgage Loans" refers to the mortgage loans listed on Exhibit A and
"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. The Seller does hereby sell, transfer, assign, set over and convey to the
Purchaser subject to the rights of the other holders of interests in a Companion
Loan all of its right, title and interest in and to the Mortgage Loans
identified on Exhibit A (the "Mortgage Loan Schedule") including all interest
and principal received on or with respect to the Mortgage Loans after the
Cut-off Date (other than payments of principal and interest first due on the
Mortgage Loans on or before the Cut-off Date). Upon the sale of the Mortgage
Loans, the ownership of each related Note, subject to the rights of the other
holders of interest in a Companion Loan, the Seller's interest in the related
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 (other than a
Non-Serviced Companion Loan) prepared by or which come into the possession of
the Seller shall immediately vest in the Purchaser and immediately thereafter
the Trustee. The Purchaser will sell the Class A-1, Class A-2, Class A-3, Class
A-AB, Class A-4, Class A-1A, Class A-M, Class A-J, Class B, Class C, Class D,
Class E and Class F Certificates (the "Offered Certificates") to the
underwriters (the "Underwriters") specified in the Underwriting Agreement, dated
as of June 21, 2007 (the "Underwriting Agreement"), between the Purchaser and
the Underwriters, and the Purchaser will sell the Class X, Class G, Class H,
Class J, Class K, Class L, Class M, Class N, Class O, Class P, Class Q, Class S,
Class R and Class LR Certificates (the "Private Certificates") to the initial
purchasers (the "Initial Purchasers" and, collectively with the Underwriters,
the "Dealers") specified in the Certificate Purchase Agreement, dated as of June
21, 2007 (the "Certificate Purchase Agreement"), between the Purchaser and
Initial Purchasers.

            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 $2,280,187,643.44 (excluding accrued interest and certain
post-settlement adjustment for expenses incurred by the Underwriters on behalf
of the Depositor). 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 Note shall be transferred to the
Trustee in accordance with this Agreement. Any funds due after the Cut-off Date
in connection with a Mortgage Loan received by the Seller shall be held in trust
for the benefit of the Trustee as the owner of such Mortgage Loan and shall be
transferred promptly to the Trustee. All scheduled payments of principal and
interest due on or before the Cut-off Date but collected after the Cut-off Date,
and recoveries of principal and interest collected on or before the Cut-off Date
(only in respect of principal and interest on the Mortgage Loans due on or
before the Cut-off Date and principal prepayments thereon), shall belong to, and
shall be promptly remitted to, the Seller.

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

            The transfer of each Mortgage Loan shall be reflected on the
Purchaser's balance sheets and other financial statements as the purchase of the
Mortgage Loans by the Purchaser from the Seller. The Purchaser intends to treat
the transfer of each Mortgage Loan from the Seller as a purchase for tax
purposes. The Purchaser shall be responsible for maintaining, and shall
maintain, a set of records for each Mortgage Loan which shall be clearly marked
to reflect the transfer of ownership of each Mortgage Loan by the Seller to the
Purchaser pursuant to this Agreement.

            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
or cause to be delivered to the Trustee or a Custodian appointed thereby on the
dates set forth in Section 2.01 of the Pooling and Servicing Agreement, all
documents, instruments and agreements required to be delivered by the Purchaser
to the Trustee with respect to the Mortgage Loans under Section 2.01 of the
Pooling and Servicing Agreement, and meeting all the requirements of such
Section 2.01; provided that the Seller shall not be required to deliver any
draft documents, privileged communications, credit underwriting, due diligence
analyses or data or internal worksheets, memoranda, communications or
evaluations.

            (b) The Seller shall deliver to the Master Servicer within 10
business days after the Closing Date, documents and records that (i) relate to
the servicing and administration of the Mortgage Loans, (ii) are reasonably
necessary for the ongoing administration and/or servicing of the Mortgage Loans
(including any asset summaries related to the Mortgage Loans that were delivered
to the Rating Agencies in connection with the rating of the Certificates) and
(iii) are in possession or control of the Seller, together with (x) all
unapplied Escrow Payments in the possession or under control of the Seller that
relate to the Mortgage Loans and (y) a statement indicating which Escrow
Payments are allocable to such Mortgage Loans); provided that the Seller shall
not be required to deliver any draft documents, privileged or other
communications, credit underwriting, due diligence analyses or data or internal
worksheets, memoranda, communications or evaluations.

            SECTION 4 Treatment as a Security Agreement. Pursuant to Section 1
hereof, the Seller has conveyed to the Purchaser all of its right, title and
interest in and to the Mortgage Loans. The parties intend that such conveyance
of the Seller's right, title and interest in and to the Mortgage Loans pursuant
to this Agreement shall constitute a purchase and sale and not a loan. If such
conveyance is deemed to be a pledge and not a sale, then the parties also intend
and agree that the Seller shall be deemed to have granted, and in such event
does hereby grant, to the Purchaser, a first priority security interest in all
of its right, title and interest in, to and under the Mortgage Loans, all
payments of principal or interest on such Mortgage Loans due after the Cut-off
Date, all other payments made in respect of such Mortgage Loans after the
Cut-off Date (other than scheduled payments of principal and interest 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) except with respect to a Non-Serviced Mortgage Loan, it shall
record or cause a third party to record in the appropriate public recording
office for real property the assignments of the Mortgage Loans, assignments of
assignment of leases, rents and profits and the assignments of Mortgage and each
related UCC-2 and UCC-3 financing statement referred to in the definition of
Mortgage File from the Seller to the Trustee in connection with the Pooling and
Servicing Agreement; provided that, if the related Mortgage has been recorded in
the name of Mortgage Electronic Registration Systems, Inc. ("MERS") or its
designee, no such assignments, assignments of Mortgage or financing statements
in favor of the Trustee will be required to be prepared or delivered and
instead, the Seller shall take all actions as are necessary to cause the Trustee
to be shown as the owner of the related Mortgage Loan on the records of MERS for
purposes of the system of recording transfers of beneficial ownership of
mortgages maintained by MERS. All out of pocket costs and expenses relating to
the recordation or filing of such assignments, assignments of Mortgage and
financing statements shall be paid by the Seller. If any such document or
instrument is lost or returned unrecorded or unfilled, as the case may be,
because of a defect therein, then the Seller shall prepare a substitute
therefore or cure such defect of cause such to be done, as the case may be, and
the Seller shall deliver such substitute or corrected document or instrument to
the Trustee (or, if the Mortgage Loan is then no longer subject to the Pooling
and Servicing Agreement, the then holder of such Mortgage Loan).

            (b) it shall take any action reasonably required by the Purchaser,
the Trustee or the Servicer in order to assist and facilitate the transfer of
the servicing of the Mortgage Loans to the Servicer, including effectuating the
transfer of any letters of credit with respect to any Mortgage Loan to the
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 Servicer, the Seller will cooperate with the reasonable
requests of the 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 Loan Documents. Notwithstanding the foregoing, this Section 5(b)
shall not apply with respect to a Non-Serviced Mortgage Loan;

            (c) The Seller shall provide the Master Servicer the initial data
with respect to each Mortgage Loan for the CMSA Financial File and the CMSA Loan
Periodic Update File that are required to be prepared by the Master Servicer
pursuant to the Pooling and Servicing Agreement and the Supplemental Servicer
Schedule;

            (d) if during the period of time that the Underwriters are required,
under applicable law, to deliver a prospectus related to the Offered
Certificates in connection with sales of the Offered Certificates by an
Underwriter or a dealer and the Seller has obtained actual knowledge of
undisclosed or corrected information related to an event that occurred prior to
the Closing Date, which event causes the Seller Information previously provided
to be incorrect or untrue, and which directly results in a material misstatement
or omission in the Prospectus Supplement, including Annex A, Annex B or Annex C
thereto and the CD-ROM and the Diskette included therewith (collectively, the
"Public Offering Documents"), and as a result the Underwriters' legal counsel
has determined that it is necessary to amend or supplement the Public Offering
Documents in order to make the statements therein, in the light of the
circumstances when the Prospectus is delivered to a purchaser, not misleading,
or to make the Public Offering Documents in compliance with applicable law, the
Seller shall (to the extent that such amendment or supplement solely relates to
the Seller Information at the expense of the Seller, do all things reasonably
necessary to assist the Depositor to prepare and furnish to the Underwriters,
such amendments or supplements to the Public Offering Documents as may be
necessary so that the statements in the Public Offering Documents, as so amended
or supplemented, will not, in the light of the circumstances when the Prospectus
is delivered to a purchaser, be misleading and will comply with applicable law.
(All terms under this clause (d) and not otherwise defined in this Agreement
shall have the meanings set forth in the Indemnification Agreement, dated as of
June 21, 2007, between the Seller and the Purchaser (the "Indemnification
Agreement" and, together with this Agreement, the "Operative Documents")); and

            (e) for so long as the Trust Fund is subject to the reporting
requirements of the Exchange Act, the Seller shall provide the Purchaser (or
with respect to any Serviced Companion Loan that is deposited into another
securitization, the depositor of such securitization) and the Paying Agent with
any Additional Form 10-D Disclosure and any Additional Form 10-K Disclosure set
forth next the Seller's name on Exhibit U and Exhibit V of the Pooling and
Servicing Agreement within the time periods set forth in the Pooling and
Servicing Agreement.

            SECTION 6 Representations and Warranties.

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

            (i) The Seller is a limited partnership, duly organized, validly
      existing and in good standing under the laws of the State of New York with
      full power and authority to own its assets and conduct its business, is
      duly qualified as a foreign organization in good standing in all
      jurisdictions to the extent such qualification is necessary to hold and
      sell the Mortgage Loans or otherwise comply with its obligations under
      this Agreement except where the failure to be so qualified would not have
      a material adverse effect on its ability to perform its obligations
      hereunder, and the Seller has taken all necessary action to authorize the
      execution, delivery and performance under the Operative Documents and has
      duly executed and delivered this Agreement and the Indemnification
      Agreement, and has the power and authority to execute, deliver and perform
      under this Agreement and each other Operative Document and all the
      transactions contemplated hereby and thereby, including, but not limited
      to, the power and authority to sell, assign, transfer, set over and convey
      the Mortgage Loans in accordance with this Agreement;

            (ii) Assuming the due authorization, execution and delivery of each
      Operative Document by each party thereto other than the Seller, each
      Operative Document will constitute a legal, valid and binding obligation
      of the Seller, enforceable against the Seller in accordance with its
      terms, except as such enforcement may be limited by bankruptcy,
      insolvency, reorganization, moratorium or other similar laws affecting the
      enforcement of creditors' rights generally, and by general principles of
      equity (regardless of whether such enforceability is considered in a
      proceeding in equity or at law);

            (iii) The execution and delivery of each Operative Document by the
      Seller and the performance of its obligations hereunder and thereunder
      will not conflict with any provision of any law or regulation to which the
      Seller is subject, or conflict with, result in a breach of, or constitute
      a default under, any of the terms, conditions or provisions of any of the
      Seller's organizational documents or any agreement or instrument to which
      the Seller is a party or by which it is bound, or any order or decree
      applicable to the Seller, or result in the creation or imposition of any
      lien on any of the Seller's assets or property, in each case which would
      materially and adversely affect the ability of the Seller to carry out the
      transactions contemplated by the Operative Documents;

            (iv) There is no action, suit, proceeding or investigation pending
      or, to the Seller's knowledge, threatened against the Seller in any court
      or by or before any other governmental agency or instrumentality which
      would materially and adversely affect the validity of the Mortgage Loans
      or the ability of the Seller to carry out the transactions contemplated by
      each Operative Document;

            (v) The Seller 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, in Seller's good faith and reasonable judgment, is likely to
      materially and adversely affect the condition (financial or other) or
      operations of the Seller or its properties or might have consequences
      that, in Seller's good faith and reasonable judgment, is likely to
      materially and adversely affect its performance under any Operative
      Document;

            (vi) No consent, approval, authorization or order of any court or
      governmental agency or body is required for the execution, delivery and
      performance by the Seller of, or compliance by the Seller with, each
      Operative Document or the consummation of the transactions contemplated
      hereby or thereby, other than those which have been obtained by the
      Seller;

            (vii) The transfer, assignment and conveyance of the Mortgage Loans
      by the Seller to the Purchaser is not subject to bulk transfer laws or any
      similar statutory provisions in effect in any applicable jurisdiction; and

            (viii) The Mortgage Loans were originated by a mortgagee approved by
      the Secretary of Housing and Urban Development pursuant to Sections 203
      and 211 of the Act, a savings and loan association, a savings bank, a
      commercial bank, credit union, insurance company or other similar
      institution which is supervised and examined by a federal or state
      authority.

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

            (i) The Purchaser is a corporation duly organized, validly existing
      and in good standing under the laws of the State of Delaware, with full
      corporate power and authority to own its assets and conduct its business,
      is duly qualified as a foreign corporation in good standing in all
      jurisdictions in which the 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
      ability of the Purchaser to perform its obligations hereunder, and the
      Purchaser has taken all necessary action to authorize the execution,
      delivery and performance of this Agreement by it, and has the power and
      authority to execute, deliver and perform this Agreement and all the
      transactions contemplated hereby;

            (ii) Assuming the due authorization, execution and delivery of this
      Agreement by the Seller, this Agreement will constitute a legal, valid and
      binding obligation of the Purchaser, enforceable against the Purchaser in
      accordance with its terms, except as such enforcement may be limited by
      bankruptcy, insolvency, reorganization, moratorium or other similar laws
      affecting the enforcement of creditors' rights generally, and by general
      principles of equity (regardless of whether such enforceability is
      considered in a proceeding in equity or at law);

            (iii) The execution and delivery of this Agreement by the Purchaser
      and the performance of its obligations hereunder will not conflict with
      any provision of any law or regulation to which the Purchaser is subject,
      or conflict with, result in a breach of, or constitute a default under,
      any of the terms, conditions or provisions of any of the Purchaser's
      organizational documents or any agreement or instrument to which the
      Purchaser is a party or by which it is bound, or any order or decree
      applicable to the Purchaser, or result in the creation or imposition of
      any lien on any of the Purchaser's assets or property, in each case which
      would materially and adversely affect the ability of the Purchaser to
      carry out the transactions contemplated by this Agreement;

            (iv) There is no action, suit, proceeding or investigation pending
      or, to the Purchaser's knowledge, threatened against the Purchaser in any
      court or by or before any other governmental agency or instrumentality
      which would materially and adversely affect the validity of this Agreement
      or any action taken in connection with the obligations of the Purchaser
      contemplated herein, or which would be likely to impair materially the
      ability of the Purchaser to perform under the terms of this Agreement;

            (v) The Purchaser 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 under any Operative Document;

            (vi) No consent, approval, authorization or order of any court or
      governmental agency or body is required for the execution, delivery and
      performance by the Purchaser of or compliance by the Purchaser with this
      Agreement or the consummation of the transactions contemplated by this
      Agreement other than those that have been obtained by the Purchaser.

            (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 other
date set forth in Exhibit B, which representations and warranties are subject to
the exceptions thereto set forth in Exhibit C; provided that the Seller
expressly does not make any Multifamily Representation with respect to any
Mortgage Loan that is not in the Multifamily Loan Group. As used in Exhibit B,
the term "Multifamily Loan Group" shall mean a loan group comprised of the
multifamily mortgages and mortgages on manufactured housing parks identified as
Loan Group 2 on the Mortgage Loan Schedule. The term "Multifamily
Representation" shall mean each of the representations and warranties made by
the Seller with respect to any Mortgage Loan in the Multifamily Loan Group in
clause (48) of Exhibit B.

            (d) Pursuant to the Pooling and Servicing Agreement, if any party
thereto discovers that any document constituting a part of a Mortgage File has
not been properly executed, is missing, contains information that does not
conform in any material respect with the corresponding information set forth in
the Mortgage Loan Schedule, or does not appear to be regular on its face (each,
a "Document Defect"), or discovers or receives notice of a breach of any
representation or warranty of the Seller made pursuant to Section 6(c) of this
Agreement with respect to any Mortgage Loan (a "Breach"), such party is required
to give prompt written notice thereof to the Seller.

            (e) If any such Document Defect or Breach with respect to any
Mortgage Loan materially and adversely affects (or, in the case of a breach of
any Multifamily Representation, is deemed to materially and adversely affect)
the value of the Mortgage Loan or the related Mortgaged Property or the
interests of the Certificateholders therein, then such Document Defect shall
constitute a "Material Document Defect" or such Breach shall constitute a
"Material Breach," as the case may be. Promptly upon becoming aware of any such
Material Document Defect or Material Breach (including through a written notice
given by any party hereto, as provided above), the Seller, not later than 90
days from the earlier of the Seller's discovery or receipt of notice of such
Material Document Defect or Material Breach, as the case may be (or, in the case
of a Material Document Defect or Material Breach relating to a Mortgage Loan not
being a "qualified mortgage" within the meaning of the REMIC Provisions, not
later than 90 days of any party discovering such Material Document Defect or
Material Breach provided the Seller receives notice thereof in a timely manner),
cure the same in all material respects (which cure shall include payment of any
Additional Trust Fund Expenses associated therewith) or, if such Material
Document Defect or Material Breach, as the case may be, cannot be cured within
such 90 day period, repurchase the affected Mortgage Loan or any related REO
Property at the applicable Purchase Price by wire transfer of immediately
available funds to the Collection Account (or, in the case of a Non-Serviced
Mortgage Loan or an REO Property that relates to a Non-Serviced Mortgage Loan,
to the related REO Account); provided, however, that if (i) such Material
Document Defect or Material Breach is capable of being cured but not within such
90 day period, (ii) such Material Document Defect or Material Breach is not
related to any Mortgage Loan's not being a "qualified mortgage" within the
meaning of the REMIC Provisions and (iii) the Seller has commenced and is
diligently proceeding with the cure of such Material Document Defect or Material
Breach within such 90 day period, then the Seller shall have an additional 90
days to complete such cure or, in the event of a failure to so cure, to complete
such repurchase (it being understood and agreed that, in connection with the
Seller's receiving such additional 90 day period, the Seller shall deliver an
Officer's Certificate to the Trustee setting forth the reasons such Material
Document Defect or Material Breach is not capable of being cured within the
initial 90 day period and what actions the Seller is pursuing in connection with
the cure thereof and stating that the Seller anticipates that such Material
Document Defect or Material Breach will be cured within such additional 90 day
period); and provided, further, that, if any such Material Document Defect is
still not cured after the initial 90 day period and any such additional 90 day
period solely due to the failure of the Seller to have received the recorded
document, then the Seller shall be entitled to continue to defer its cure and
repurchase obligations in respect of such Document Defect so long as the Seller
certifies to the Trustee every 30 days thereafter that the Document Defect is
still in effect solely because of its failure to have received the recorded
document and that the Seller is diligently pursuing the cure of such defect
(specifying the actions being taken), except that no such deferral of cure or
repurchase may continue beyond the second anniversary of the Closing Date. Any
such repurchase of a Mortgage Loan shall be on a servicing released basis. The
Seller shall have no obligation to monitor the Mortgage Loans regarding the
existence of a breach or a document defect, but if the Seller discovers a
Material Breach or Material Document Defect with respect to a Mortgage Loan, it
will notify the Purchaser. For purposes of this Section 6(e) and other related
provisions of this Agreement, a breach of any Multifamily Representation with
respect to a Mortgage Loan in the Multifamily Loan Group shall be deemed to
materially and adversely affect the value of the Mortgage Loan or the related
Mortgaged Property or the interests of the Certificateholders in such Mortgage
Loan and shall constitute a Material Breach.

            (f) In connection with any repurchase of a Mortgage Loan pursuant to
this Section 6, the Pooling and Servicing Agreement shall provide that, subject
to Section 3.26 of the Pooling and Servicing Agreement, the Trustee, the
Custodian, the Master Servicer and the Special Servicer shall each tender to the
repurchasing entity, upon delivery to each of them of a receipt executed by the
repurchasing entity, all portions of the Mortgage File and other documents
pertaining to such Mortgage Loan possessed by it, and each document that
constitutes a part of the Mortgage File shall be endorsed or assigned to the
extent necessary or appropriate to the repurchasing entity or its designee in
the same manner, but only if the respective documents have been previously
assigned or endorsed to the Trustee, and pursuant to appropriate forms of
assignment, substantially similar to the manner and forms pursuant to which such
documents were previously assigned to the Trustee; provided that such tender by
the Trustee shall be conditioned upon its receipt from the Master Servicer of a
Request for Release and an Officer's Certificate to the effect that the
requirements for repurchase have been satisfied.

            (g) 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 Notes or Assignment of Mortgage or
the examination of the Mortgage Files.

            (h) Each party hereby agrees to promptly notify the other party of
any breach of a representation or warranty contained in Section 6(c). The
Seller's obligation to cure any breach or repurchase or substitute any affected
Mortgage Loan pursuant to this Section 6 shall constitute the sole remedy
available to the Purchaser in connection with a breach of any of the Seller's
representations or warranties contained in this Section 6(c); 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 Review of Mortgage File. The Purchaser shall require the
Trustee or the Custodian pursuant to the Pooling and Servicing Agreement to
review the Mortgage Files pursuant to Section 2.02 of the Pooling and Servicing
Agreement and if it finds any document or documents not to have been properly
executed, or to be missing or to be defective on its face in any material
respect, to notify the Purchaser, which shall promptly notify the Seller.

            SECTION 8 Conditions to Closing. The obligation of the Seller to
sell the Mortgage Loans shall be subject to the Seller having received the
purchase price for the Mortgage Loans as contemplated by Section 1. 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 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.

            The Pooling and Servicing Agreement (to the extent it affects the
obligations of the Seller hereunder), in such form as is agreed upon and
acceptable to the Purchaser, the Seller, the Underwriters and their respective
counsel in their reasonable discretion, shall be duly executed and delivered by
all signatories as required pursuant to the terms thereof.

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

            (i) copies of the Seller's Articles of Association, charter, by-laws
      or other organizational documents and all amendments, revisions,
      restatements and supplements thereof, certified as of a recent date by the
      Secretary of the Seller;

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

            (iii) an opinion of counsel of the Seller, subject to customary
      exceptions and carve-outs, in form substantially similar to the opinions
      set forth in Exhibit E, acceptable to the Underwriters and each Rating
      Agency; and

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

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

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

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

            SECTION 9 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 10 Expenses. The Seller will pay its pro rata share (the
Seller's pro rata portion to be determined according to the percentage that the
aggregate principal balance as of the Cut-off Date of all the Mortgage Loans
represents as 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; (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, the Offering Circular (as defined in
the Indemnification Agreement) and any related 8-K Information (as defined in
the Underwriting Agreement), 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 and
Prospectus and the reproducing and delivery of this Agreement and the furnishing
to the Underwriters of such copies of the Registration Statement, 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 Cadwalader, Wickersham & Taft LLP, counsel to
the Purchaser and the Underwriters.

            SECTION 11 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 12 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 13 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 14.

            SECTION 14 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. The Seller hereby acknowledges its obligations pursuant to
Sections 2.01, 2.02 and 2.03 of the Pooling and Servicing Agreement. This
Agreement shall bind and inure to the benefit of and be enforceable by the
Seller, the Purchaser and their permitted successors and 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 15 Notices. All communications hereunder shall be in writing
and effective only upon receipt and (i) if sent to the Purchaser, will be
mailed, hand delivered, couriered or sent by facsimile transmission to it at 85
Broad Street, New York, New York 10004, to the attention of Emily Brooks
Garriott, fax number (212) 346-3594, with a copy to David Stiepleman, fax number
(212) 428-3141, (ii) if sent to the Seller, will be mailed, hand delivered,
couriered or sent by facsimile transmission and confirmed to it at Goldman Sachs
Mortgage Company, 85 Broad Street, New York, New York 10004, to the attention of
Emily Brooks Garriott, fax number (212) 346-3594, with a copy to David
Stiepleman, Esq., fax number (212) 428-3141 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 16 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. 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 or rights of the Seller whatsoever shall be effective
against the Seller unless the Seller shall have agreed to such amendment in
writing.

            SECTION 17 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 18 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. 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 19 No Partnership. Nothing herein contained shall be deemed
or construed to create a partnership or joint venture between the parties
hereto. Nothing herein contained shall be deemed or construed as creating an
agency relationship between the Purchaser and the Seller and neither party shall
take any action which could reasonably lead a third party to assume that it has
the authority to bind the other party or make commitments on such party's
behalf.

            SECTION 20 Miscellaneous. This Agreement supersedes all prior
agreements and understandings relating to the subject matter hereof. Neither
this Agreement nor any term hereof may be waived, discharged or terminated
orally, but only by an instrument in writing signed by the party against whom
enforcement of the waiver, discharge or termination is sought.

            SECTION 21 Further Assurances. The Seller and Purchaser each agree
to execute and deliver such instruments and take such further actions as any
party hereto may, from time to time, reasonably request in order to effectuate
the purposes and carry out the terms of this Agreement.

                                   * * * * * *

<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.

                                    GS MORTGAGE SECURITIES CORPORATION II

                                    By:   /s/ Leo Huang
                                       -----------------------------------------
                                       Name:  Leo Huang
                                       Title: CFO

                                    GOLDMAN SACHS MORTGAGE COMPANY

                                    By: Goldman Sachs Real Estate Funding Corp.,
                                        its General Partner

                                    By:   /s/ Leo Huang
                                       -----------------------------------------
                                       Name:  Leo Huang
                                       Title: Vice President

<PAGE>

                                    EXHIBIT A

                             MORTGAGE LOAN SCHEDULE

2007-GG10 Goldman Mortgage Loan Schedule

<TABLE>
<CAPTION>
Control                Loan            Loan
Number     Footnotes   Number          Group     Property Name
--------   ---------   -------------   -------   -------------------------------------
<S>        <C>         <C>             <C>       <C>
1                      00-1001221      Group 1   Shorenstein Portland Portfolio
1.01                   00-1001221-1    Group 1   Lincoln Center
1.02                   00-1001221-2    Group 1   Kruse Woods
1.03                   00-1001221-3    Group 1   Nimbus Corporate Center
1.04                   00-1001221-4    Group 1   Congress Center
1.05                   00-1001221-5    Group 1   Kruse Woods V
1.06                   00-1001221-6    Group 1   Umpqua Bank Plaza
1.07                   00-1001221-7    Group 1   5800 & 6000 Meadows
1.08                   00-1001221-8    Group 1   River Forum 1 & 2
1.09                   00-1001221-9    Group 1   4900 & 5000 Meadows Road
1.10                   00-1001221-10   Group 1   4949 Meadows Road
1.11                   00-1001221-11   Group 1   4000 Kruse Way Place
1.12                   00-1001221-12   Group 1   Kruse Oaks II
1.13                   00-1001221-13   Group 1   Kruse Oaks I
1.14                   00-1001221-14   Group 1   Kruse Way Plaza I & II
1.15                   00-1001221-15   Group 1   4800 Meadows Road
1.16                   00-1001221-16   Group 1   4004 Kruse Way Place
6                  3   00-1001220      Group 1   Two Herald Square
15                 8   09-0001224      Group 2   Lynnewood Gardens
17                     00-1001223      Group 1   CARS Chauncey Ranch
21                     09-0002579      Group 1   State House Square
27                     09-0002554      Group 1   Penn Center East
32                     09-0002629      Group 1   Rosemont Commons
38                     09-0002623      Group 1   One Financial Plaza
40                     09-0002661      Group 1   200 Meeting Street
47                     09-0002614      Group 1   Magnolia Hotel Denver
48                     09-0002595      Group 1   Ballantyne Resort
49                 4   09-0002608      Group 1   Bingham Office Center
57             7, 17   09-0002594      Group 1   Park Building
58                     09-0002626      Group 1   Montvale Center
61                     09-0002556      Group 1   Skypark Plaza Shopping Center
64                     09-0002537      Group 1   Shoppes at Centre Pointe
69                     09-0002591      Group 1   Marketplace at the Lakes
72                18   09-0002642      Group 1   Lehigh Valley Buildings
74                     09-0002625      Group 2   Avalon Peaks
75                     09-0002612      Group 2   Harbor Club Apartments
78                     09-0002265      Group 1   Pasadena Medical
79                     09-0002552      Group 1   Horizon Town Center
81                     09-0002618      Group 1   Plaza Rancho Del Oro Shopping Center
82                     09-0002589      Group 1   Energy Park Place & Energy Park Drive
84                     09-0002575      Group 1   Embassy Suites Hotel
89                     09-0002550      Group 1   Garden View Medical Plaza
90                19   09-0002581      Group 1   Southern Highlands Corporate Center
91                     09-0002592      Group 2   Keystone Apartments
92                     09-0002647      Group 1   Mira Loma Shopping Center
93                     09-0002560      Group 1   Marketplace at South River Colony
94                     09-0002613      Group 2   Rocca Apartments
95                     09-0002636      Group 1   Drug Store Portfolio
95.01                  09-0002636-1    Group 1   Fayette Town Center
95.02                  09-0002636-2    Group 1   Eckerd's
95.03                  09-0002636-3    Group 1   Walgreens
95.04                  09-0002636-4    Group 1   CVS
96                     09-0002628      Group 1   Arrowhead Creekside
97                     09-0002576      Group 1   Boulevard Center II
98                     09-0002500      Group 1   Bethel Station
99                     09-0002633      Group 1   Medlock Corners
100                    09-0002584      Group 1   Westside Plaza
102                7   09-0002564      Group 1   Foothill Village Oaks
107                    09-0002434      Group 1   Manchester Stadium 16
109                    09-0002639      Group 1   ANC Corporate Center II
110                    09-0002606      Group 1   Vista Palomar Park
111                    09-0002538      Group 1   Bergen Village
112                    09-0002632      Group 1   Ashley Furniture and Gordmans
116                4   09-0002648      Group 1   Homewood Suites
117                    09-0002539      Group 1   Plantation Plaza Shopping Center
120                    09-0002582      Group 2   Summerhill Place Apartments
121                    09-0002657      Group 1   Parkway Center
125                    09-0002610      Group 1   15th & Spruce
126                    09-0002586      Group 1   530 New Waverly Place
127                    09-0002602      Group 1   Liberty Park
129                    09-0002559      Group 1   Corporate Lakes I
130                    09-0002570      Group 1   Highlands Ranch Marketplace
131                    09-0002619      Group 1   Quail Plaza
132                    09-0002578      Group 1   Canyon Creek Plaza
133                    09-0002540      Group 1   Siskey Building
134                    09-0002481      Group 1   Gold's Gym
135                    09-0002547      Group 1   Barker Cypress Market Place
136                7   09-0002493      Group 1   Zane Business Center
140                    09-0002419      Group 1   Norman Silbert MAB
142                    09-0002557      Group 1   1210 Broadway
145                    09-0002511      Group 1   Val Vista Gateway Center
146                    09-0002580      Group 1   Braddock Hills Shopping Center
147               20   09-2001024      Group 1   Joppatowne Plaza
148                    09-0002553      Group 1   3003 East Third Avenue
149                    09-0002563      Group 1   361 Centennial Parkway
150               15   09-0002525      Group 1   KLC Shopping Center
151               15   09-0002526      Group 1   Normandy Center
152                4   09-0002643      Group 1   Festival Foods
153                    09-0002546      Group 1   633 Germantown Pike
154                4   09-0002508      Group 1   JMS Portfolio
154.01                 09-0002508-1    Group 1   Medical Arts
154.02                 09-0002508-2    Group 1   Isaac Building
154.03                 09-0002508-3    Group 1   Weatherfield Building
157                    09-0002551      Group 1   2929 Oaks at Turtle Creek
158                    09-0002585      Group 1   Centre Drive MAB
160                    09-0002634      Group 1   Stevens Office Building
161                    09-0002604      Group 1   Chandler Medical
162                    09-0002599      Group 1   Woodlands Crossing
164                    09-0002534      Group 1   1350 Carlback Avenue
165                    09-0002568      Group 1   53 Church Hill Road
167                5   09-0002558      Group 2   Laurel Theater Apartments
168                    09-0002577      Group 1   Foundry
171                4   09-0002574      Group 1   Berkshire Office Building
172                    09-0002605      Group 1   1000 Boulders Parkway
173                    09-0002607      Group 1   Snowden Square Shopping Center
176                    09-0002513      Group 1   Heritage Trace Center
178                    09-0002405      Group 1   Tracy Marketplace Plaza V
180                7   09-0002571      Group 1   Three Rivers Office
181                    09-0002635      Group 1   North Star Square
183                    09-0002583      Group 1   Birch Street Office Building
184                    09-0002645      Group 1   Gold Creek Marketplace
185                    09-0002587      Group 1   Horseshoe Center
186                    09-0002565      Group 1   Starbucks & FedEx Center
187                    09-0002615      Group 1   Belfair Towne Center
191                    09-0002555      Group 1   Foley Retail Center
196                    09-0002473      Group 1   Rite Aid - Summit
197                    09-0002611      Group 1   1601 Pearl Street
198                    09-0002569      Group 1   Desert Glen Center
200                    09-0002460      Group 1   Florida City Shops

<CAPTION>
Control
Number     Address                                                                 City
--------   ---------------------------------------------------------------------   ----------------
<S>        <C>                                                                     <C>
1
1.01       10200-10500 Southwest Greenburg Road                                    Portland
1.02       5285, 5335, 5665 and 5005 Southwest Meadows Road                        Lake Oswego
1.03       9740 Southwest Nimbus Drive                                             Beaverton
1.04       1001 Southwest Fifth Avenue                                             Portland
1.05       5885 Meadows Road                                                       Lake Oswego
1.06       One Southwest Columbia Street                                           Portland
1.07       5800 & 6000 Southwest Meadows Road                                      Lake Oswego
1.08       4380-4386 Southwest Macadam Avenue                                      Portland
1.09       4900 & 5000 Meadows Road                                                Lake Oswego
1.10       4949 Meadows Road                                                       Lake Oswego
1.11       4000 Southwest Kruse Way Place                                          Lake Oswego
1.12       5300 Southwest Meadows Road                                             Lake Oswego
1.13       5300 Southwest Meadows Road                                             Lake Oswego
1.14       4500 and 4550 Southwest Kruse Way                                       Lake Oswego
1.15       4800 Meadows Road                                                       Lake Oswego
1.16       4004 Kruse Way Place                                                    Lake Oswego
6          1328 Broadway                                                           New York
15         2047 Mathers Way                                                        Elkins Park
17         18000-18118 North Scottsdale Road and 7100 Chauncey Drive               Phoenix
21         10-90 State House Square                                                Hartford
27         100-700 Penn Center Boulevard                                           Pittsburgh
32         3750-I West Market Street                                               Fairlawn
38         One Financial Plaza                                                     Providence
40         200 Meeting Street                                                      Charleston
47         818 17th Street                                                         Denver
48         10000 Ballantyne Commons Parkway                                        Charlotte
49         30600-30800 Telegraph Road                                              Bingham Farms
57         101 North Cherry Street                                                 Winston-Salem
58         18310 Montgomery Village Avenue                                         Gaithersburg
61         2481, 2483 and 2485 Notre Dame Boulevard                                Chico
64         4950 Centre Pointe Boulevard                                            North Charleston
69         940-970 Lakes Drive                                                     West Covina
72         861, 871, 881, & 894 Marcon Boulevard and 2200 and 2202 Irving Street   Allentown
74         2000 Kiftsgate Lane                                                     Apex
75         26 Cheswold Boulevard                                                   Newark
78         630 South Raymond Avenue                                                Pasadena
79         1201, 1211-1331, & 1411 South Boulder Highway                           Henderson
81         4120-4196 Oceanside Boulevard                                           Oceanside
82         1400-1410 Energy Park Drive and 1350-1380 Energy Lane                   St. Paul
84         110 Calle del Norte                                                     Laredo
89         1200 Garden View Road                                                   Encinitas
90         11411 Southern Highlands Parkway                                        Las Vegas
91         1369 Hyde Street                                                        San Francisco
92         3304-3380 South McCarran Boulevard                                      Reno
93         3213 - 3295 Solomons Island Road                                        Edgewater
94         3280 Northside Parkway                                                  Atlanta
95
95.01      111 West Reynolds Road                                                  Lexington
95.02      1616 Black River Boulevard North                                        Rome
95.03      1001 Southwest Topeka Boulevard                                         Topeka
95.04      237 East Pipeline Road                                                  Bedford
96         7200 West Bell Road                                                     Glendale
97         1545-1595 South Colorado Boulevard                                      Denver
98         22219-22311 Mountain Highway East                                       Spanaway
99         5805 State Bridge Road                                                  Duluth
100        2305-2349 Augusta Road                                                  West Columbia
102        5110, 5140, 5170 and 5180 Foothills Boulevard                           Roseville
107        2055 East Shields Avenue                                                Fresno
109        701 North Green Valley Parkway                                          Henderson
110        3211 - 3281 Business Park Drive                                         Vista
111        1240-1262 Bergen Parkway                                                Evergreen
112        4731 and 4741 West Lawrence Street                                      Grand Chute
116        1495 Equity Drive                                                       Troy
117        2750 Race Track Road                                                    Jacksonville
120        6801 West Ocotillo Road                                                 Glendale
121        537, 541 & 549 West Highlands Ranch Parkway                             Highlands Ranch
125        1434 Spruce Street                                                      Boulder
126        530 New Waverly Place                                                   Cary
127        371 Northeast Gilman Boulevard                                          Issaquah
129        2525 Cabot Drive                                                        Lisle
130        9401-9473 South University Boulevard                                    Highlands Ranch
131        2611 & 2621 Coors Boulevard Northwest                                   Albuquerque
132        200 West Campbell Road                                                  Richardson
133        4521 Sharon Road                                                        Charlotte
134        9282 Allen Road                                                         West Chester
135        17817 FM 529 and 6960 Barker Cypress Road                               Houston
136        6500 & 6510 Zane Avenue North                                           Brooklyn Park
140        222 High Street                                                         Newton
142        1210-1224 Broadway                                                      Chula Vista
145        1959 South Val Vista Drive                                              Mesa
146        254 Yost Boulevard                                                      Pittsburgh
147        1000 Joppa Farm Road                                                    Joppatowne
148        3003 East Third Avenue                                                  Denver
149        361 Centennial Parkway                                                  Louisville
150        8700 SW 137th Avenue                                                    Miami
151        957, 969 and 1111 Normandy Drive                                        Miami Beach
152        3007 Mall Drive                                                         Eau Claire
153        633 Germantown Pike                                                     Plymouth Meeting
154
154.01     4041 West Sylvania Avenue                                               Toledo
154.02     1645 Indian Wood Circle                                                 Maumee
154.03     6535-6541 Weatherfield Court                                            Maumee
157        2929 Carlisle Street                                                    Dallas
158        18 Centre Drive                                                         Monroe Township
160        5100 Eastpark Boulevard                                                 Madison
161        655 South Dobson Road                                                   Chandler
162        2625 South Woodlands Village Boulevard                                  Flagstaff
164        1350 Carlback Avenue                                                    Walnut Creek
165        53 Church Hill Road                                                     Newtown
167        1500 Laurel Street and 1275 White Oak Way                               San Carlos
168        432 North Franklin Street                                               Syracuse
171        501 Washington Street                                                   Reading
172        1000 Boulders Parkway                                                   Richmond
173        9021 Snowden Square Drive                                               Columbia
176        4200, 4224, 4232 and 4240 Heritage Trace Parkway                        Keller
178        3208-3218 West Grant Line Road                                          Tracy
180        2 Copeland Avenue                                                       La Crosse
181        8507 North McCullough Avenue                                            San Antonio
183        20341 Birch Street                                                      Newport Beach
184        210 & 240 South Elizabeth Street                                        Elizabeth
185        727 Louisville Road                                                     Alcoa
186        187 North Pioneer Road                                                  Fond du Lac
187        27 Towne Drive                                                          Bluffton
191        151-171 and 201-225 West 9th Avenue                                     Foley
196        4861 North Summit Street                                                Toledo
197        1601 Pearl Street                                                       Boulder
198        5350 West Bell Road                                                     Glendale
200        33521 South Dixie Highway                                               Florida City

<CAPTION>
                                                      Monthly         Gross       Remaining
Control                                Cut-Off Date   Debt            Interest    Term To
Number     State            Zip Code   Balance ($)    Service ($)     Rate (%)    Maturity (Mos.)   Maturity Date
--------   --------------   --------   ------------   -------------   --------    ---------------   -------------
<S>        <C>              <C>        <C>            <C>             <C>         <C>               <C>
1                                       697,200,000    3,284,199.33    5.56000%               117   4/6/2017
1.01       Oregon              97223
1.02       Oregon              97035
1.03       Oregon              97008
1.04       Oregon              97204
1.05       Oregon              97035
1.06       Oregon              97258
1.07       Oregon              97035
1.08       Oregon              97239
1.09       Oregon              97035
1.10       Oregon              97035
1.11       Oregon              97035
1.12       Oregon              97035
1.13       Oregon              97035
1.14       Oregon              97035
1.15       Oregon              97035
1.16       Oregon              97035
6          New York            10001    191,250,000      868,163.44    5.35800%               117   4/6/2017
15         Pennsylvania        19027    129,500,000      665,752.31    6.06800%               119   6/6/2017
17         Arizona             85054    120,000,000      616,710.00    6.06600%                58   5/6/2012
21         Connecticut         06103     87,550,000      459,509.82    6.19500%               115   2/6/2017
27         Pennsylvania        15235     61,500,000      306,789.33    5.88800%                57   4/6/2012
32         Ohio                44333     55,500,000      266,561.10    5.66900%               119   6/6/2017
38         Rhode Island        02903     51,750,000      259,116.56    5.91000%               119   6/6/2017
40         South Carolina      29401     46,000,000      223,310.83    5.73000%               119   6/6/2017
47         Colorado            80202     35,800,000      209,146.57    5.76000%               118   5/6/2017
48         North Carolina      28277     35,500,000      169,931.60    5.65000%               119   6/6/2017
49         Michigan            48025     35,000,000      207,821.79    5.91000%               118   5/1/2017
57         North Carolina      27101     26,000,000      149,588.58    5.62000%               118   5/6/2017
58         Maryland            20879     25,000,000      125,600.69    5.93000%                59   6/6/2012
61         California          95928     23,250,000      110,505.31    5.61000%               117   4/6/2017
64         South Carolina      29418     23,000,000      134,514.12    5.77000%               117   4/6/2017
69         California          91790     20,800,000       96,041.11    5.45000%               118   5/6/2017
72         Pennsylvania        18109     18,800,000       96,522.33    6.06000%                83   6/6/2014
74         North Carolina      27539     18,350,000       89,392.53    5.75000%               119   6/6/2017
75         Delaware            19713     18,000,000       81,282.50    5.33000%               119   6/6/2017
78         California          91105     17,840,000       91,593.53    6.06000%                81   4/6/2014
79         Nevada              89015     17,600,000       86,335.33    5.79000%               117   4/6/2017
81         California          92056     16,600,000       78,335.86    5.57000%               119   6/6/2017
82         Minnesota           55108     16,250,000       79,713.02    5.79000%               118   5/1/2017
84         Texas               78041     16,000,000       93,676.82    5.78000%               118   5/6/2017
89         California          92024     15,225,165       90,793.70    5.95000%               115   2/6/2017
90         Nevada              89141     15,000,000       70,658.33    5.56000%               118   5/1/2017
91         California          94109     15,000,000       69,895.83    5.50000%               118   5/6/2017
92         Nevada              89502     14,880,000       69,462.73    5.51000%               118   5/6/2017
93         Maryland            21037     14,500,000       69,040.14    5.62000%               117   4/6/2017
94         Georgia             30327     14,500,000       66,214.65    5.39000%                59   6/1/2012
95                                       14,500,000       72,602.71    5.91000%               119   6/6/2017
95.01      Kentucky            40503
95.02      New York            13440
95.03      Kansas              66612
95.04      Texas               76022
96         Arizona             85308     14,500,000       68,917.29    5.61000%               119   6/6/2017
97         Colorado            80222     14,250,000       67,004.69    5.55000%               118   5/1/2017
98         Washington          98387     14,000,000       67,133.89    5.66000%               130   5/6/2018
99         Georgia             30097     14,000,000       66,185.00    5.58000%               119   6/6/2017
100        South Carolina      29169     13,200,000       77,451.40    5.80000%               116   3/6/2017
102        California          95747     12,600,000       71,937.18    5.55000%               117   4/6/2017
107        California          93726     11,815,937       76,954.86    6.07000%               117   4/6/2017
109        Nevada              89074     11,100,000       52,099.08    5.54000%               119   6/1/2017
110        California          92081     11,100,000       64,003.02    5.64000%               118   5/6/2017
111        Colorado            80439     11,000,000       64,683.00    5.82000%               116   3/6/2017
112        Wisconsin           54914     10,760,000       52,235.32    5.73000%               119   6/1/2017
116        Michigan            48084     10,500,000       50,795.21    5.71000%               118   5/6/2017
117        Florida             32259     10,500,000       47,592.71    5.35000%               116   3/6/2017
120        Arizona             85303     10,000,000       47,105.56    5.56000%                81   4/6/2014
121        Colorado            80129      9,300,000       44,438.50    5.64000%               118   5/6/2017
125        Colorado            80302      8,600,000       50,187.27    5.75000%               119   6/6/2017
126        North Carolina      27518      8,600,000       43,643.81    5.99000%                82   5/6/2014
127        Washington          98027      8,600,000       40,365.06    5.54000%               118   5/6/2017
129        Illinois            60532      8,500,000       40,183.75    5.58000%               117   4/6/2017
130        Colorado            80126      8,350,000       38,908.68    5.50000%               118   5/6/2017
131        New Mexico          87120      8,160,000       38,922.07    5.63000%               119   6/6/2017
132        Texas               75080      8,100,000       46,092.60    5.52000%               117   4/6/2017
133        North Carolina      28211      7,900,000       36,075.57    5.39000%               116   3/6/2017
134        Ohio                45069      7,854,591       49,556.29    5.72000%               116   3/6/2017
135        Texas               77095      7,760,000       36,816.89    5.60000%               116   3/6/2017
136        Minnesota           55429      7,700,000       45,179.98    5.80000%               118   5/6/2017
140        New Jersey          07860      7,200,000       40,790.51    5.48000%               117   4/6/2017
142        California          91911      7,150,000       34,770.85    5.74000%               117   4/6/2017
145        Arizona             85204      7,000,000       40,716.80    5.72000%               115   2/6/2017
146        Pennsylvania        15221      7,000,000       32,973.89    5.56000%               117   4/6/2017
147        Maryland            21085      6,987,541       42,510.10    6.12000%               118   5/6/2017
148        Colorado            80206      6,850,000       39,714.03    5.69000%               116   3/6/2017
149        Colorado            80027      6,850,000       40,323.54    5.83000%               117   4/6/2017
150        Florida             33183      4,100,000       19,730.11    5.68000%                57   4/6/2012
151        Florida             33141      2,625,000       12,520.89    5.63000%                57   4/6/2012
152        Wisconsin           54701      6,712,000       38,570.29    5.60900%               119   6/1/2017
153        Pennsylvania        19462      6,600,000       37,722.91    5.56000%               116   3/6/2017
154                                       6,440,000       37,623.01    5.76000%               116   3/6/2017
154.01     Ohio                43623
154.02     Ohio                43537
154.03     Ohio                43537
157        Texas               75204      6,100,000       30,336.49    5.87000%               116   3/6/2017
158        New Jersey          08831      6,000,000       34,406.91    5.59000%               118   5/6/2017
160        Wisconsin           53718      5,900,000       33,945.10    5.62000%               119   6/1/2017
161        Arizona             85224      5,865,600       33,929.07    5.67000%               119   6/6/2017
162        Arizona             86001      5,850,000       27,259.38    5.50000%               119   6/6/2017
164        California          94596      5,500,000       31,991.77    5.72000%               116   3/6/2017
165        Connecticut         06470      5,500,000       31,678.47    5.63000%               118   5/1/2017
167        California          94070      5,350,000       31,017.53    5.69000%               116   3/1/2017
168        New York            13204      5,346,305       30,893.66    5.65000%               119   6/1/2017
171        Pennsylvania        19601      4,800,000       27,646.67    5.63000%               117   4/6/2017
172        Virginia            23225      4,800,000       27,828.81    5.69000%               119   6/6/2017
173        Maryland            21046      4,700,000       27,189.53    5.67000%               119   6/6/2017
176        Texas               76248      4,422,451       25,685.43    5.67000%               116   3/6/2017
178        California          95304      4,250,000       24,398.36    5.60000%               117   4/1/2017
180        Wisconsin           54603      4,100,000       24,187.58    5.85000%               118   5/1/2017
181        Texas               78216      4,040,000       23,679.10    5.79000%               118   5/6/2017
183        California          92660      3,900,000       18,569.42    5.62000%               118   5/6/2017
184        Colorado            80107      3,837,000       18,757.07    5.77000%               119   6/1/2017
185        Tennessee           37701      3,800,000       18,447.42    5.73000%               119   6/6/2017
186        Wisconsin           54935      3,655,000       17,340.94    5.60000%               117   4/6/2017
187        South Carolina      29910      3,600,000       21,077.28    5.78000%               117   4/6/2017
191        Alabama             36535      3,450,000       19,653.70    5.53000%               117   4/6/2017
196        Ohio                43611      2,913,763       17,162.53    5.80000%               116   3/6/2017
197        Colorado            80302      2,800,000       16,340.04    5.75000%               119   6/6/2017
198        Arizona             85308      2,680,000       12,488.06    5.50000%               118   5/6/2017
200        Florida             33034      1,900,000        9,416.88    5.85000%               116   3/6/2017

<CAPTION>
           Remaining           Interest
Control    Amortization Term   Accrual      Subservicing   Servicing       Administrative    Ground      Mortgage
Number     (Mos.)              Method       Fee Rate (%)   Fee Rate (%)    Fee Rate (%)      Lease Y/N   Loan Seller
--------   -----------------   ----------   ------------   ------------    --------------    ---------   -----------
<S>        <C>                 <C>          <C>            <C>             <C>               <C>         <C>
1                          0   Actual/360                       0.02000%          0.02025%   No          GSMC
1.01                                                                                         No
1.02                                                                                         Yes
1.03                                                                                         No
1.04                                                                                         Yes
1.05                                                                                         No
1.06                                                                                         No
1.07                                                                                         No
1.08                                                                                         No
1.09                                                                                         Yes
1.10                                                                                         Yes
1.11                                                                                         No
1.12                                                                                         No
1.13                                                                                         Yes
1.14                                                                                         No
1.15                                                                                         Yes
1.16                                                                                         No
6                          0   Actual/360                       0.02000%          0.02025%   No          GSMC
15                         0   Actual/360                       0.02000%          0.02025%   No          GSMC
17                         0   Actual/360                       0.02000%          0.02025%   No          GSMC
21                         0   Actual/360        0.01000%       0.01000%          0.02025%   Yes         GSMC
27                         0   Actual/360                       0.02000%          0.02025%   No          GSMC
32                         0   Actual/360        0.05000%       0.02000%          0.07025%   No          GSMC
38                         0   Actual/360                       0.02000%          0.02025%   No          GSMC
40                         0   Actual/360        0.02000%       0.02000%          0.04025%   No          GSMC
47                       360   Actual/360                       0.02000%          0.02025%   No          GSMC
48                         0   Actual/360                       0.02000%          0.02025%   No          GSMC
49                       360   Actual/360        0.04000%       0.02000%          0.06025%   No          GSMC
57                       360   Actual/360                       0.02000%          0.02025%   No          GSMC
58                         0   Actual/360                       0.02000%          0.02025%   No          GSMC
61                         0   Actual/360                       0.02000%          0.02025%   No          GSMC
64                       360   Actual/360                       0.02000%          0.02025%   No          GSMC
69                         0   Actual/360                       0.02000%          0.02025%   No          GSMC
72                         0   Actual/360                       0.02000%          0.02025%   No          GSMC
74                         0   Actual/360                       0.02000%          0.02025%   No          GSMC
75                         0   Actual/360                       0.02000%          0.02025%   No          GSMC
78                         0   Actual/360                       0.02000%          0.02025%   No          GSMC
79                         0   Actual/360                       0.02000%          0.02025%   No          GSMC
81                         0   Actual/360        0.02000%       0.02000%          0.04025%   Yes         GSMC
82                         0   Actual/360        0.04000%       0.02000%          0.06025%   No          GSMC
84                       360   Actual/360                       0.02000%          0.02025%   No          GSMC
89                       360   Actual/360        0.05000%       0.02000%          0.07025%   No          GSMC
90                         0   Actual/360                       0.02000%          0.02025%   No          GSMC
91                         0   Actual/360                       0.02000%          0.02025%   No          GSMC
92                         0   Actual/360                       0.02000%          0.02025%   No          GSMC
93                         0   Actual/360                       0.02000%          0.02025%   No          GSMC
94                         0   Actual/360        0.01000%       0.02000%          0.03025%   No          GSMC
95                         0   Actual/360                       0.02000%          0.02025%   No          GSMC
95.01                                                                                        No
95.02                                                                                        No
95.03                                                                                        No
95.04                                                                                        No
96                         0   Actual/360                       0.02000%          0.02025%   No          GSMC
97                         0   Actual/360        0.03000%       0.02000%          0.05025%   No          GSMC
98                         0   Actual/360                       0.02000%          0.02025%   No          GSMC
99                         0   Actual/360                       0.02000%          0.02025%   No          GSMC
100                      360   Actual/360                       0.02000%          0.02025%   No          GSMC
102                      360   Actual/360                       0.02000%          0.02025%   No          GSMC
107                      297   Actual/360                       0.02000%          0.02025%   Yes         GSMC
109                        0   Actual/360                       0.02000%          0.02025%   No          GSMC
110                      360   Actual/360                       0.02000%          0.02025%   No          GSMC
111                      360   Actual/360                       0.02000%          0.02025%   No          GSMC
112                        0   Actual/360        0.04000%       0.02000%          0.06025%   No          GSMC
116                        0   Actual/360                       0.02000%          0.02025%   No          GSMC
117                        0   Actual/360        0.02000%       0.02000%          0.04025%   No          GSMC
120                        0   Actual/360                       0.02000%          0.02025%   No          GSMC
121                        0   Actual/360        0.05000%       0.02000%          0.07025%   No          GSMC
125                      360   Actual/360                       0.02000%          0.02025%   No          GSMC
126                        0   Actual/360                       0.02000%          0.02025%   No          GSMC
127                        0   Actual/360                       0.02000%          0.02025%   No          GSMC
129                        0   Actual/360                       0.02000%          0.02025%   No          GSMC
130                        0   Actual/360                       0.02000%          0.02025%   No          GSMC
131                        0   Actual/360                       0.02000%          0.02025%   No          GSMC
132                      360   Actual/360                       0.02000%          0.02025%   No          GSMC
133                        0   Actual/360                       0.02000%          0.02025%   No          GSMC
134                      296   Actual/360                       0.02000%          0.02025%   No          GSMC
135                        0   Actual/360                       0.02000%          0.02025%   No          GSMC
136                      360   Actual/360                       0.02000%          0.02025%   No          GSMC
140                      360   Actual/360                       0.02000%          0.02025%   No          GSMC
142                        0   Actual/360        0.05000%       0.02000%          0.07025%   No          GSMC
145                      360   Actual/360                       0.02000%          0.02025%   No          GSMC
146                        0   Actual/360                       0.02000%          0.02025%   No          GSMC
147                      358   Actual/360                       0.02000%          0.02025%   No          GSMC
148                      360   Actual/360        0.05000%       0.02000%          0.07025%   Yes         GSMC
149                      360   Actual/360                       0.02000%          0.02025%   No          GSMC
150                        0   Actual/360                       0.02000%          0.02025%   No          GSMC
151                        0   Actual/360                       0.02000%          0.02025%   No          GSMC
152                      360   Actual/360        0.04000%       0.02000%          0.06025%   No          GSMC
153                      360   Actual/360                       0.02000%          0.02025%   No          GSMC
154                      360   Actual/360        0.05000%       0.02000%          0.07025%   No          GSMC
154.01                                                                                       No
154.02                                                                                       No
154.03                                                                                       No
157                        0   Actual/360        0.05000%       0.02000%          0.07025%   No          GSMC
158                      360   Actual/360                       0.02000%          0.02025%   No          GSMC
160                      360   Actual/360        0.04000%       0.02000%          0.06025%   No          GSMC
161                      360   Actual/360                       0.02000%          0.02025%   No          GSMC
162                        0   Actual/360                       0.02000%          0.02025%   No          GSMC
164                      360   Actual/360                       0.02000%          0.02025%   No          GSMC
165                      360   Actual/360        0.04000%       0.02000%          0.06025%   No          GSMC
167                      360   Actual/360        0.04000%       0.02000%          0.06025%   No          GSMC
168                      359   Actual/360        0.04000%       0.02000%          0.06025%   No          GSMC
171                      360   Actual/360                       0.02000%          0.02025%   No          GSMC
172                      360   Actual/360                       0.02000%          0.02025%   No          GSMC
173                      360   Actual/360                       0.02000%          0.02025%   No          GSMC
176                      356   Actual/360                       0.02000%          0.02025%   No          GSMC
178                      360   Actual/360        0.02000%       0.02000%          0.04025%   No          GSMC
180                      360   Actual/360        0.04000%       0.02000%          0.06025%   No          GSMC
181                      360   Actual/360                       0.02000%          0.02025%   No          GSMC
183                        0   Actual/360                       0.02000%          0.02025%   No          GSMC
184                        0   Actual/360        0.07000%       0.02000%          0.09025%   No          GSMC
185                        0   Actual/360                       0.02000%          0.02025%   No          GSMC
186                        0   Actual/360        0.05000%       0.02000%          0.07025%   No          GSMC
187                      360   Actual/360        0.05000%       0.02000%          0.07025%   No          GSMC
191                      360   Actual/360                       0.02000%          0.02025%   No          GSMC
196                      356   Actual/360                       0.02000%          0.02025%   No          GSMC
197                      360   Actual/360                       0.02000%          0.02025%   No          GSMC
198                        0   Actual/360                       0.02000%          0.02025%   No          GSMC
200                        0   Actual/360                       0.02000%          0.02025%   No          GSMC

<CAPTION>
                                                                                 Crossed With
Control                                                                          Other Loans
Number     Prepayment Provision (1)                                              (Crossed Group)
--------   -------------------------------------------------------------------   ---------------
<S>        <C>                                                                   <C>
1          Lockout/27_Defeasance/89_0%/4
1.01
1.02
1.03
1.04
1.05
1.06
1.07
1.08
1.09
1.10
1.11
1.12
1.13
1.14
1.15
1.16
6          Lockout/26_Defeasance/89_0%/4
15         Lockout/25_Defeasance/90_0%/5
17         Lockout/26_Defeasance/30_0%/4
21         Lockout/28_Defeasance/86_0%/5
27         Lockout/27_Defeasance/26_0%/7
32         Lockout/25_Defeasance/88_0%/7
38         Lockout/25_Defeasance/91_0%/4
40         Lockout/25_Defeasance/91_0%/4
47         Lockout/26_Defeasance/90_0%/4
48         Lockout/25_Defeasance or Greater of Yield Maintenance or 1%/88_0%/7
49         Lockout/26_Defeasance/90_0%/4
57         Lockout/26_Defeasance/90_0%/4
58         Lockout/11_>Yield Maintenance or 1%/24_0%/25
61         Lockout/27_Defeasance/89_0%/4
64         Lockout/27_Defeasance/89_0%/4
69         Lockout/26_Defeasance/90_0%/4
72         Lockout/25_Defeasance/55_0%/4
74         Lockout/25_Defeasance/91_0%/4
75         Lockout/25_Defeasance/91_0%/4
78         Lockout/27_Defeasance/53_0%/4
79         Lockout/27_Defeasance/89_0%/4
81         Lockout/25_Defeasance/91_0%/4
82         Lockout/26_Defeasance/90_0%/4
84         Lockout/26_Defeasance/90_0%/4
89         Lockout/29_Defeasance/87_0%/4
90         Lockout/26_Defeasance/90_0%/4
91         Lockout/26_Defeasance/90_0%/4
92         Lockout/26_Defeasance/90_0%/4
93         Lockout/27_Defeasance/89_0%/4
94         Lockout/25_Defeasance/31_0%/4
95         Lockout/25_Defeasance/91_0%/4
95.01
95.02
95.03
95.04
96         Lockout/25_Defeasance/91_0%/4
97         Lockout/26_>Yield Maintenance or 1%/90_0%/4
98         Lockout/26_Defeasance/102_0%/4
99         Lockout/25_Defeasance/91_0%/4
100        Lockout/28_Defeasance/88_0%/4
102        Lockout/27_Defeasance/89_0%/4
107        Lockout/27_Defeasance/89_0%/4
109        Lockout/25_Defeasance/91_0%/4
110        Lockout/23_>Yield Maintenance or 1%/93_0%/4
111        Lockout/23_>Yield Maintenance or 1%/93_0%/4
112        Lockout/25_Defeasance/91_0%/4
116        Lockout/26_Defeasance/90_0%/4
117        Lockout/28_Defeasance or Greater of Yield Maintenance or 1%/88_0%/4
120        Lockout/27_Defeasance/53_0%/4
121        Lockout/26_Defeasance or Greater of Yield Maintenance or 1%/90_0%/4
125        Lockout/25_Defeasance/91_0%/4
126        Lockout/26_Defeasance/54_0%/4
127        Lockout/26_Defeasance/90_0%/4
129        Lockout/27_Defeasance/89_0%/4
130        Lockout/26_Defeasance/90_0%/4
131        Lockout/25_Defeasance/91_0%/4
132        Lockout/27_Defeasance/89_0%/4
133        Lockout/28_Defeasance/88_0%/4
134        Lockout/28_Defeasance/88_0%/4
135        Lockout/28_Defeasance/88_0%/4
136        Lockout/26_Defeasance/90_0%/4
140        Lockout/27_Defeasance/89_0%/4
142        Lockout/27_Defeasance/89_0%/4
145        Lockout/27_Defeasance/87_0%/4
146        Lockout/27_Defeasance/89_0%/4
147        Lockout/26_Defeasance/87_0%/7
148        Lockout/28_Defeasance/88_0%/4
149        Lockout/27_Defeasance or Greater of Yield Maintenance or 1%/89_0%/4
150        Lockout/27_Defeasance/29_0%/4                                         Group C
151        Lockout/27_Defeasance/29_0%/4                                         Group C
152        Lockout/25_Defeasance/91_0%/4
153        Lockout/28_Defeasance/88_0%/4
154        Lockout/28_Defeasance/88_0%/4
154.01
154.02
154.03
157        Lockout/28_Defeasance or Greater of Yield Maintenance or 1%/88_0%/4
158        Lockout/26_Defeasance/90_0%/4
160        Lockout/25_Defeasance/91_0%/4
161        Lockout/25_Defeasance/91_0%/4
162        Lockout/25_Defeasance/91_0%/4
164        Lockout/28_Defeasance/88_0%/4
165        Lockout/26_Defeasance/90_0%/4
167        Lockout/28_Defeasance/88_0%/4
168        Lockout/25_Defeasance/91_0%/4
171        Lockout/27_Defeasance/89_0%/4
172        Lockout/25_Defeasance/91_0%/4
173        Lockout/25_Defeasance/91_0%/4
176        Lockout/28_Defeasance/88_0%/4
178        Lockout/27_Defeasance/89_0%/4
180        Lockout/26_Defeasance/90_0%/4
181        Lockout/26_Defeasance/90_0%/4
183        Lockout/26_Defeasance/90_0%/4
184        Lockout/25_>Yield Maintenance or 1%/91_0%/4
185        Lockout/25_Defeasance/91_0%/4
186        Lockout/27_Defeasance or Greater of Yield Maintenance or 1%/89_0%/4
187        Lockout/27_Defeasance or Greater of Yield Maintenance or 1%/89_0%/4
191        Lockout/27_Defeasance/89_0%/4
196        Lockout/28_Defeasance/88_0%/4
197        Lockout/25_Defeasance/91_0%/4
198        Lockout/26_Defeasance/90_0%/4
200        Lockout/28_Defeasance/88_0%/4

<CAPTION>
                                              Companion Loan                    Remaining         Remaining
Control    Companion Loan   Companion Loan    Monthly          Companion Loan   Term To           Amortization Term
Number     Flag             Cut-off Balance   Payment          Interest Rate    Maturity (Mos.)   (Mos.)
--------   --------------   ---------------   --------------   --------------   ---------------   -----------------
<S>        <C>              <C>               <C>              <C>              <C>               <C>
1
1.01
1.02
1.03
1.04
1.05
1.06
1.07
1.08
1.09
1.10
1.11
1.12
1.13
1.14
1.15
1.16
6
15
17
21
27
32
38
40
47
48
49
57
58
61
64
69
72
74
75
78
79
81
82
84
89
90
91
92
93
94
95
95.01
95.02
95.03
95.04
96
97
98
99
100
102
107
109
110
111
112
116
117
120
121
125
126
127
129
130
131
132
133
134
135
136
140
142
145
146
147
148
149
150
151
152
153
154
154.01
154.02
154.03
157
158
160
161
162
164
165
167
168
171
172
173
176
178
180
181
183
184
185
186
187
191
196
197
198
200

<CAPTION>
                                                                                                  Subordinate
           Companion Loan   Subordinate      Subordinate       Subordinate       Subordinate      Companion Loan
Control    Servicing        Companion Loan   Companion Loan    Companion Loan    Companion Loan   Remaining Term To
Number     Fees             Flag             Cut-off Balance   Monthly Payment   Interest Rate    Maturity (Mos.)
--------   --------------   --------------   ---------------   ---------------   --------------   -----------------
<S>        <C>              <C>              <C>               <C>               <C>              <C>
1
1.01
1.02
1.03
1.04
1.05
1.06
1.07
1.08
1.09
1.10
1.11
1.12
1.13
1.14
1.15
1.16
6
15
17
21
27
32
38
40
47
48
49                          Yes                10,000,000.00         59,377.65          5.91000%                118
57
58
61
64
69
72
74
75
78
79
81
82
84
89
90
91
92
93
94
95
95.01
95.02
95.03
95.04
96
97
98
99
100
102
107
109
110
111
112
116                         Yes                 3,000,000.00         14,512.92          5.71000%                118
117
120
121
125
126
127
129
130
131
132
133
134
135
136
140
142
145
146
147
148
149
150
151
152                         Yes                   455,000.00          5,122.27         13.25000%                119
153
154                         Yes                   402,500.00          4,373.94         12.75000%                116
154.01
154.02
154.03
157
158
160
161
162
164
165
167
168
171                         Yes                   300,000.00          3,377.32         13.25000%                117
172
173
176
178
180
181
183
184
185
186
187
191
196
197
198
200

<CAPTION>
           Loan Remaining      Companion Loan
Control    Amortization Term   Servicing
Number     (Mos.)              Fees
--------   -----------------   -----------------------------------------------------------------------
<S>        <C>                 <C>
1
1.01
1.02
1.03
1.04
1.05
1.06
1.07
1.08
1.09
1.10
1.11
1.12
1.13
1.14
1.15
1.16
6
15
17
21
27
32
38
40
47
48
49                       360                                                                   0.04000%
57
58
61
64
69
72
74
75
78
79
81
82
84
89
90
91
92
93
94
95
95.01
95.02
95.03
95.04
96
97
98
99
100
102
107
109
110
111
112
116                        0                                                                   0.01000%
117
120
121
125
126
127
129
130
131
132
133
134
135
136
140
142
145
146
147
148
149
150
151
152                      360   Currently 8bp and 5bp upon Securitization of Subordinate Companion Loan
153
154                      360   Currently 8bp and 5bp upon Securitization of Subordinate Companion Loan
154.01
154.02
154.03
157
158
160
161
162
164
165
167
168
171                      360   Currently 8bp and 5bp upon Securitization of Subordinate Companion Loan
172
173
176
178
180
181
183
184
185
186
187
191
196
197
198
200
</TABLE>

1     The Open Period is inclusive of the Maturity Date.

2     Loan documents provide for defeasance of the mortgage loan at times during
      the yield maintenance period (subject to standard REMIC lockout and
      procedural guidelines).

3     Base Rental Revenue based on the average ground rent payments from years
      11-20. The current DSCR based on the current rent payment of $9,000,000
      per annum is 0.86x.

4     For the purpose of calculating underwritten debt service coverage ratios,
      loan-to-value ratios and loan per square foot/unit, the cut-off date
      principal balance for each mortgage loan in a split loan structure
      excludes the cut-off date principal balance of any subordinate mortgage
      loan in that split loan structure.

5     The property has commercial tenants in occupancy, with the rent counting
      towards the NCF of the property.

6     The Cut-Off Date LTV was calculated using the March 2009 expected
      "as-stabilized" value of $202,000,000. The Cut-Off Date LTV based on the
      "as-is" value of $175 million and $30.543 million of reserves is 74.0%.

7     The Cut-Off Date LTV and DSCR figures for these loans are net of the
      earnout amount. The Scheduled Maturity Date LTV is calculated utilizing
      the stabilized appraised value as applicable.

8     The Cut-Off Date LTV was calculated using the May 2009 expected
      "as-stabilized" value of $152,000,000. The Cut-Off Date LTV based on the
      "as-is" value of $137 million is 94.5%.

9     Interest rate equals 5.405% from closing through June 5, 2009; 5.770%
      through June 5, 2010; 5.960% through June 5, 2012; 6.240% through June 5,
      2013; 6.910% thereafter. Debt Service shown and DSCR calculations are
      based on the first 12 months of debt service following the cut-off date
      calculated using an interest rate of 5.405%. The debt service coverage
      ratio based on the highest interest rate payable under the mortgage loan
      is 0.92x.

10    For the purpose of calculating underwritten debt service coverage ratios,
      loan-to-value ratios and loan per square foot/unit, the cut-off date
      principal balance for Franklin Mills includes the cut-off date principal
      balance of the pari passu mortgage loan in the trust plus the cut-off date
      principal balance of the pari passu mortgage that is not in the trust.

11    Amortization is based on a custom amortization schedule. Debt Service
      shown and DSCR calculations are based on the first 12 months of debt
      service following the cut-off date.

12    The mortgage loan documents provide, in the case of a permitted partial
      release of a portion of the mortgaged property, that the mortgage loan be
      partially defeased in the amount of $4,320,000, which partial defeasance
      (and corresponding partial release) may occur prior to the otherwise
      applicable lockout period.

13    Amortization is based on a custom amortization schedule. Debt Service
      shown and DSCR calculations are based on the first 12 months of debt
      service following the interest-only period.

14    The mortgage loan documents provide, in the case of a permitted partial
      release of a portion of the mortgaged property, that the mortgage loan be
      partially prepaid in the amount of not less than 115% of the allocated
      loan amount for the release parcel, which partial prepayment (and
      corresponding partial release) may occur prior to the otherwise applicable
      lockout period.

15    The DSCRs and LTV were calculated based on the total crossed balance.

16    $30,000,000 of the loan balance is interest-only and the remaining
      $2,000,000 amortizes on a 300-month schedule.

17    Republic Mortgage Insurance Company has a signed lease, but they will not
      start paying rent until June 2008. A cash reserve of $2.9 million and a
      $2.5 million letter of credit were established at the closing of the
      mortgage loan as additional security and to pay the monthly debt service
      until June 2008 when RMIC's lease is expected to commence. Monthly
      payments in the amount of $166,000 will be withdrawn from cash reserve to
      pay the monthly debt service on the mortgage loan until June 2008, and
      those payments were counted in the net cash flow from the related
      mortgaged property upon which the DSCR was calculated.

18    If the borrower makes the monthly payment through the Automated Clearing
      House Network, lender shall provide borrower with two days prior written
      notice prior to assessing any late fee.

19    The Cut-Off Date LTV was calculated using the July 28, 2007 expected
      "as-stabilized" value of $19,500,000. The Cut-Off Date LTV based on the
      "as-is" value of $17.6 million is 85.2%.

20    If the borrower makes the monthly payment through the Automated Clearing
      House Network, 24 hours notice is required for non-receipt of payment,
      upon which the borrower will have until the 9th day of the month before a
      Grace Period - Default occurs. Lender is required to give notice up to two
      times within a 12 month period, after the second notice, lender is no
      longer obligated to provide notice of a late payment.

<PAGE>

                                    EXHIBIT B

                  MORTGAGE LOAN REPRESENTATIONS AND WARRANTIES

(1)   Mortgage Loan Schedule. The information pertaining to each Mortgage Loan
      set forth in the Mortgage Loan Schedule is true and accurate in all
      material respects as of the Cut-off Date and contains all information
      required by the Pooling and Servicing Agreement to be contained therein.

(2)   Legal Compliance - Origination. The origination practices of the Seller
      have been, in all material respects, legal and as of the date of its
      origination, such Mortgage Loan complied in all material respects with, or
      was exempt from, all requirements of federal, state or local law relating
      to the origination of such Mortgage Loan; provided that such
      representation and warranty does not address or otherwise cover any
      matters with respect to federal, state or local law otherwise covered in
      this Exhibit B.

(3)   Good Title; Conveyance. Immediately prior to the sale, transfer and
      assignment to the Purchaser, the Seller had good and marketable title to,
      and was the sole owner of, each Mortgage Loan, and the Seller is
      transferring such Mortgage Loan free and clear of any and all liens,
      pledges, charges or security interests of any nature encumbering such
      Mortgage Loan, other than the rights of the holder of a related Companion
      Loan pursuant to a Co-Lender Agreement or a pooling and servicing
      agreement. Upon consummation of the transactions contemplated by the
      Mortgage Loan Purchase Agreement, the Seller will have validly and
      effectively conveyed to the Purchaser all legal and beneficial interest in
      and to such Mortgage Loan free and clear of any pledge, lien or security
      interest, other than the rights of a holder of a Companion Loan pursuant
      to a Co-Lender Agreement or pooling and servicing agreement.

(4)   Future Advances. The proceeds of such Mortgage Loan have been fully
      disbursed (except in those cases where the full amount of the Mortgage
      Loan has been disbursed but a portion thereof is being held in escrow or
      reserve accounts pending the satisfaction of certain conditions relating
      to leasing, repairs or other matters with respect to the Mortgaged
      Property), and there is no requirement for future advances thereunder by
      the mortgagee.

(5)   Legal, Valid and Binding Obligation; Assignment of Leases. Each related
      Mortgage Note, Mortgage, Assignment of Leases (if contained in a document
      separate from the Mortgage) and other agreement that evidences or secures
      such Mortgage Loan and was executed in connection with such Mortgage Loan
      by or on behalf of the related Mortgagor is the legal, valid and binding
      obligation of the related Mortgagor (subject to any non-recourse
      provisions therein and any state anti-deficiency or market value limit
      deficiency legislation), enforceable in accordance with its terms, except
      (i) that certain provisions contained in such Mortgage Loan documents are
      or may be unenforceable in whole or in part under applicable state or
      federal laws, but neither the application of any such laws to any such
      provision nor the inclusion of any such provisions renders 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 rights and benefits
      afforded thereby and (ii) as such enforcement may be limited by
      bankruptcy, insolvency, receivership, reorganization, moratorium,
      redemption, liquidation or other laws affecting the enforcement of
      creditors' rights generally, or by general principles of equity
      (regardless of whether such enforcement is considered in a proceeding in
      equity or at law). The Assignment of Leases (as set forth in the Mortgage
      or in a document separate from the related Mortgage and related to and
      delivered in connection with each Mortgage Loan) establishes and creates a
      valid and enforceable first priority assignment of, or a valid first
      priority security interest in, the related Mortgagor's right to receive
      payments due under all leases, subleases, licenses or other agreements
      pursuant to which any Person is entitled to occupy, use or possess all or
      any portion of the Mortgaged Property, subject to any license granted to
      the related Mortgagor to exercise certain rights and to perform certain
      obligations of the lessor under such leases, and subject to the
      limitations set forth above. The related Mortgage Note, Mortgage and
      Assignment of Leases (if contained in a document separate from the
      Mortgage) contain no provision limiting the right or ability of the Seller
      to assign, transfer and convey the related Mortgage Loan to any other
      Person.

(6)   No Offset or Defense. Subject to the limitations set forth in paragraph
      (5), as of the date of its origination there was, and as of the Cut-off
      Date there is, no valid right of offset and no valid defense,
      counterclaim, abatement or right to rescission with respect to any of the
      related Mortgage Notes, Mortgage(s) or other agreements executed in
      connection therewith, except in each case, with respect to the
      enforceability of any provisions requiring the payment of default
      interest, late fees, additional interest, prepayment premiums or yield
      maintenance charges.

(7)   Assignment of Mortgage and Assignment of Assignment of Leases. Subject to
      the limitations set forth in paragraph (5), each assignment of Mortgage
      and assignment of Assignment of Leases from the Seller to the Trustee (or
      in the case of a Non-Serviced Trust Loan, the assignment in favor of the
      current holder of the mortgage) constitutes the legal, valid and binding
      assignment from the Seller; provided, if the related assignment of
      Mortgage and/or assignment of Assignment of Leases has been recorded in
      the name of MERS or its designee, no assignment of Mortgage and/or
      assignment of Assignment of Leases in favor of the Trustee has been
      prepared or delivered and instead, the Seller will take all actions as are
      necessary to cause the Trustee to be shown as the owner of the related
      Mortgage Loan on the records of MERS for purposes of the system of
      recording transfers of beneficial ownership of mortgages maintained by
      MERS. Each related Mortgage and Assignment of Leases is freely assignable
      upon notice to but without the consent of the related Mortgagor. Any
      assignment of a Mortgage and assignment of Assignment of Leases are
      recorded (or have been submitted for recording) in the applicable
      jurisdiction.

(8)   Mortgage Lien. Each related Mortgage is a valid and enforceable first lien
      on the related Mortgaged Property (and/or Ground Lease, if applicable),
      subject to the limitations set forth in paragraph (5) and the following
      title exceptions (each such title exception, a "Title Exception", and
      collectively, the "Title Exceptions"): (a) the lien of current real
      property taxes, ground rents, water charges, sewer rents and assessments
      not yet due and payable, (b) covenants, conditions and restrictions,
      rights of way, easements and other matters of public record, (c) the
      exceptions (general and specific) and exclusions set forth in the
      applicable Title Policy (described in paragraph (12) below) or appearing
      of record, (d) other matters to which like properties are commonly
      subject, (e) the right of tenants (whether under ground leases, space
      leases or operating leases) pertaining to the related Mortgaged Property
      and condominium declarations, (f) if such Mortgage Loan is
      cross-collateralized and cross-defaulted with any other Mortgage Loan, the
      lien of the Mortgage for such other Mortgage Loan and (g) if such Mortgage
      Loan is part of a Whole Loan, the rights of the holder of the related
      Companion Loan pursuant to a Co-Lender Agreement or pooling and servicing
      agreement, none of which exceptions described in clauses (a) - (g) above,
      individually or in the aggregate, materially and adversely interferes with
      (1) the current use of the Mortgaged Property, (2) the security intended
      to be provided by such Mortgage, (3) the Mortgagor's ability to pay its
      obligations under the Mortgage Loan when they become due or (4) the value
      of the Mortgaged Property. The Mortgaged Property is free and clear of any
      mechanics' or other similar liens or claims which are prior to or equal
      with the lien of the related Mortgage, except those which are insured
      against by a lender's title insurance policy. To the Seller's actual
      knowledge no rights are outstanding that under applicable law could give
      rise to any such lien that would be prior or equal to the lien of the
      related Mortgage, unless such lien is bonded over, escrowed for or covered
      by insurance.

(9)   UCC Filings. If the related Mortgaged Property is operated as a
      hospitality property, the Seller has filed or caused to be filed and/or
      recorded (or, if not filed and/or recorded, have been submitted in proper
      form for filing and recording), UCC Financing Statements in the
      appropriate public filing and/or recording offices necessary at the time
      of the origination of the Mortgage Loan to perfect a valid security
      interest in all items of personal property reasonably necessary to operate
      such Mortgaged Property owned by such Mortgagor and located on the related
      Mortgaged Property (other than any personal property subject to a purchase
      money security interest or a sale and leaseback financing arrangement as
      permitted under the terms of the related Mortgage Loan documents or any
      other personal property leases applicable to such personal property), to
      the extent perfection may be effected pursuant to applicable law by
      recording or filing, as the case may be; provided, if the related security
      agreement and/or UCC Financing Statement has been recorded in the name of
      MERS or its designee, no assignment of security agreement and/or UCC
      Financing Statement in favor of the Trustee has been prepared or delivered
      and instead, the Seller will take all actions as are necessary to cause
      the Trustee to be shown as the owner of the related Mortgage Loan on the
      records of MERS for purposes of the system of recording transfers of
      beneficial ownership of mortgages maintained by MERS. Subject to the
      limitations set forth in paragraph (5), each related Mortgage (or
      equivalent document) creates a valid and enforceable lien and security
      interest on the items of personalty described above. No representation is
      made as to the perfection of any security interest in rents 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.

(10)  Taxes and Assessments. All real estate taxes and governmental assessments,
      or installments thereof, which could be a lien on the related Mortgaged
      Property and that prior to the Cut-off Date have become delinquent in
      respect of each related Mortgaged Property have been paid, or an escrow of
      funds in an amount sufficient to cover such payments has been established.
      For purposes of this representation and warranty, real estate taxes and
      governmental assessments and installments thereof shall not be considered
      delinquent until the earlier of (a) the date on which interest and/or
      penalties would first be payable thereon and (b) the date on which
      enforcement action is entitled to be taken by the related taxing
      authority.

(11)  Condition of Mortgaged Property; No Condemnation. To the Seller's actual
      knowledge, based solely upon due diligence customarily performed in
      connection with the origination of comparable mortgage loans, as of the
      Cut-off Date, (a) each related Mortgaged Property was free and clear of
      any material damage (other than deferred maintenance for which escrows
      were established at origination) that would affect materially and
      adversely the value of such Mortgaged Property as security for the
      Mortgage Loan and (b) there was no proceeding pending for the total or
      partial condemnation of such Mortgaged Property.

(12)  Title Insurance. The lien of each related Mortgage as a first priority
      lien in the original principal amount of such Mortgage Loan (or in the
      case of a Mortgage Loan secured by multiple Mortgaged Properties an
      allocable portion thereof) is insured by an ALTA lender's title insurance
      policy (or a binding commitment therefor), or its equivalent as adopted in
      the applicable jurisdiction (the "Title Policy"), insuring the originator
      of the Mortgage Loan, its successors and assigns, subject only to the
      Title Exceptions; such originator or its successors or assigns is the
      named insured of such policy; such policy is assignable without consent of
      the insurer and will inure to the benefit of the Trustee as mortgagee of
      record (or, with respect to a Non-Serviced Trust Loan, the holder of the
      Mortgage); such policy, if issued, is in full force and effect and all
      premiums thereon have been paid; no claims have been made under such
      policy and the Seller has not done anything, by act or omission, and the
      Seller has no actual knowledge of any matter, which would impair or
      diminish the coverage of such policy. The insurer issuing such policy is
      either (x) a nationally-recognized title insurance company or (y)
      qualified to do business in the jurisdiction in which the related
      Mortgaged Property is located to the extent required. The Title Policy
      contains no material exclusion for, or alternatively it insures (unless
      such coverage is unavailable in the relevant jurisdiction) (a) access to a
      public road or (b) against any loss due to encroachment of any material
      portion of the improvements thereon.

(13)  Insurance. As of the Mortgage Loan origination date, and to the actual
      knowledge of the Seller, as of the Cut-off Date, all insurance coverage
      required under the related Mortgage Loan documents was in full force and
      effect. Each Mortgage Loan requires insurance in such amounts and covering
      such risks as were customarily acceptable to prudent commercial and
      multifamily mortgage lending institutions lending on the security of
      property comparable to the related Mortgaged Property in the jurisdiction
      in which such Mortgaged Property is located, including requirements for
      (a) a fire and extended perils insurance policy, in an amount (subject to
      a customary deductible) at least equal to the lesser of (i) the
      replacement cost of improvements located on such Mortgaged Property, or
      (ii) the initial principal balance of the Mortgage Loan (or in the case of
      a Whole Loan, the outstanding principal balance of the Whole Loan), and in
      any event, the amount necessary to prevent operation of any co-insurance
      provisions, (b) except if such Mortgaged Property is operated as a mobile
      home park, business interruption or rental loss insurance, in an amount at
      least equal to 12 months of operations of the related Mortgaged Property
      (or in the case of a Mortgaged Property without any elevator, 6 months),
      (c) comprehensive general liability insurance against claims for personal
      and bodily injury, death or property damage occurring on, in or about the
      related Mortgaged Property, in an amount customarily required by prudent
      institutional lenders and (d) if such Mortgage Loan is secured by a
      Mortgaged Property (other than a manufactured housing property) located in
      "seismic zones" 3 or 4 in California, Nevada, Idaho, Oregon, Washington or
      Arkansas, a seismic assessment by an independent third party provider was
      conducted and if the seismic assessment (based on a 450-year lookback with
      a 10% probability of exceedance in a 50-year period) revealed a probable
      maximum loss equal to 20% or higher, earthquake insurance. To the actual
      knowledge of the Seller, as of the Cut-off Date, all premiums due and
      payable through the Closing Date have been paid and no notice of
      termination or cancellation with respect to any such insurance policy has
      been received by the Seller. Except for certain amounts not greater than
      amounts which would be considered prudent by an institutional commercial
      mortgage lender with respect to a similar Mortgage Loan and which are set
      forth in the related Mortgage, the related Mortgage Loan documents require
      that any insurance proceeds in respect of a casualty loss, will be applied
      either (i) to the repair or restoration of all or part of the related
      Mortgaged Property or (ii) the reduction of the outstanding principal
      balance of the Mortgage Loan, subject in either case to requirements with
      respect to leases at the related Mortgaged Property and to other
      exceptions customarily provided for by prudent institutional lenders for
      similar loans. The insurance policies each contain a standard mortgagee
      clause naming the Seller and its successors and assigns as loss payee or
      additional insured, as applicable, and each insurance policy provides that
      they are not terminable without 30 days prior written notice to the
      mortgagee (or, with respect to non-payment, 10 days prior written notice
      to the mortgagee) or such lesser period as prescribed by applicable law.
      The loan documents for each Mortgage Loan (a) require that the Mortgagor
      maintain insurance as described above or permit the mortgagee to require
      that the Mortgagor maintain insurance as described above, and (b) permit
      the mortgagee to purchase such insurance at the Mortgagor's expense if the
      Mortgagor fails to do so. The insurer with respect to each policy is
      qualified to write insurance in the relevant jurisdiction to the extent
      required.

(14)  No Material Default. Other than payments due but not yet 30 days or more
      delinquent, (i) there is no material default, breach, violation or event
      of acceleration existing under the related Mortgage or the related
      Mortgage Note, and (ii) to the Seller's actual knowledge, there is no
      event (other than payments due but not yet delinquent) which, with the
      passage of time or with notice and the expiration of any grace or cure
      period, would constitute a material default, breach, violation or event of
      acceleration, provided, however, that this representation and warranty
      does not address or otherwise cover any default, breach, violation or
      event of acceleration (A) that specifically pertains to any matter
      otherwise covered in this Exhibit B (including any schedule or exhibit
      hereto), or (B) with respect to which: (1) the Seller has no actual
      knowledge and (2) written notice of the discovery thereof is not delivered
      to the Seller by the Trustee or the Master Servicer on or prior to the
      date occurring twelve (12) months after the Closing Date. The Seller has
      not waived any material default, breach, violation or event of
      acceleration under such Mortgage or Mortgage Note, unless a written waiver
      to that effect is contained in the related Mortgage File being delivered
      pursuant to the Pooling and Servicing Agreement, and pursuant to the terms
      of the related Mortgage or the related Mortgage Note and other documents
      in the related Mortgage File, no Person or party other than the holder of
      such Mortgage Note (or with respect to a Non-Serviced Trust Loan, the
      applicable servicer as permitted by the applicable Lead PSA) may declare
      any event of default or accelerate the related indebtedness under either
      of such Mortgage or Mortgage Note.

(15)  Payment Record. As of the Closing Date, each Mortgage Loan is not, and in
      the prior 12 months (or since the date of origination if such Mortgage
      Loan has been originated within the past 12 months), has not been, 30 days
      or more past due in respect of any Scheduled Payment.

(16)  Servicing. The servicing and collection practices used by the Seller with
      respect to the Mortgage Loan have been, in all respects, legal and have
      met customary industry standards for servicing of commercial loans for
      conduit loan programs.

(17)  Reserved.

(18)  Qualified Mortgage. Each Mortgage Loan constitutes a "qualified mortgage"
      within the meaning of Section 860G(a)(3) of the Code (but without regard
      to Treasury Regulations Sections 1.860G-2(f)(2) or 1.860G 2(a)(3) that
      treats a defective obligation as a qualified mortgage, or any
      substantially similar successor provision). Each Mortgage Loan is directly
      secured by a Mortgage on a commercial property or a multifamily
      residential property, and either (1) substantially all of the proceeds of
      such Mortgage Loan were used to acquire, improve or protect the portion of
      such commercial or multifamily residential property that consists of an
      interest in real property (within the meaning of Treasury Regulations
      Sections 1.856-3(c) and 1.856-3(d)) and such interest in real property was
      the only security for such Mortgage Loan as of the Testing Date (as
      defined below), or (2) the fair market value of the interest in real
      property which secures such Mortgage Loan was at least equal to 80% of the
      principal amount of the Mortgage Loan (a) as of the Testing Date, or (b)
      as of the Closing Date. For purposes of the previous sentence, (1) the
      fair market value of the referenced interest in real property shall first
      be reduced by (a) the amount of any lien on such interest in real property
      that is senior to the Mortgage Loan, and (b) a proportionate amount of any
      lien on such interest in real property that is on a parity with the
      Mortgage Loan, and (2) the "Testing Date" shall be the date on which the
      referenced Mortgage Loan was originated unless (a) such Mortgage Loan was
      modified after the date of its origination in a manner that would cause a
      "significant modification" of such Mortgage Loan within the meaning of
      Treasury Regulations Section 1.1001-3(b), and (b) such "significant
      modification" did not occur at a time when such Mortgage Loan was in
      default or when default with respect to such Mortgage Loan was reasonably
      foreseeable. However, if the referenced Mortgage Loan has been subjected
      to a "significant modification" after the date of its origination and at a
      time when such Mortgage Loan was not in default or when default with
      respect to such Mortgage Loan was not reasonably foreseeable, the Testing
      Date shall be the date upon which the latest such "significant
      modification" occurred. Each yield maintenance payment and prepayment
      premium payable under the Mortgage Loans is a "customary prepayment
      penalty" within the meaning of Treasury Regulations Section
      1.860G-1(b)(2). As of the Closing Date, the related Mortgaged Property, if
      acquired in connection with the default or imminent default of such
      Mortgage Loan, would constitute "foreclosure property" within the meaning
      of Section 860G(a)(8) of the Code.

(19)  Environmental Conditions and Compliance. One or more environmental site
      assessments or updates thereof were performed by an environmental
      consulting firm independent of the Seller or the Seller's affiliates with
      respect to each related Mortgaged Property during the 18-months preceding
      the origination of the related Mortgage Loan, and the Seller, having made
      no independent inquiry other than to review the report(s) prepared in
      connection with the assessment(s) referenced herein, has no actual
      knowledge and has received no notice of any material and adverse
      environmental condition or circumstance affecting such Mortgaged Property
      that was not disclosed in such report(s). If any such environmental report
      identified any Recognized Environmental Condition (REC), as that term is
      defined in the Standard Practice for Environmental Site Assessments: Phase
      I Environmental Site Assessment Process Designation: E 1527-00, as
      recommended by the American Society for Testing and Materials (ASTM), with
      respect to the related Mortgaged Property and the same have not been
      subsequently addressed in all material respects, then either (i) an escrow
      greater than or equal to 100% of the amount identified as necessary by the
      environmental consulting firm to address the REC is held by the Seller for
      purposes of effecting same (and the Mortgagor has covenanted in the
      Mortgage Loan documents to perform such work), (ii) a responsible party,
      other than the Mortgagor, having financial resources reasonably estimated
      to be adequate to address the REC is required to take such actions or is
      liable for the failure to take such actions, if any, with respect to such
      circumstances or conditions as have been required by the applicable
      governmental regulatory authority or any environmental law or regulation,
      (iii) the Mortgagor has provided an environmental insurance policy, (iv)
      an operations and maintenance plan has been or will be implemented or (v)
      such conditions or circumstances were investigated further and a qualified
      environmental consulting firm recommended no further investigation or
      remediation.

(20)  Customary Mortgage Provisions. Each related Mortgage Note, Mortgage and
      Assignment of Leases (if contained in a document separate from the
      Mortgage) contain customary and, subject to the limitations and exceptions
      set forth in paragraph (5) and applicable state law, enforceable
      provisions for comparable mortgaged properties similarly situated such as
      to render the rights and remedies of the holder thereof adequate for the
      practical realization against the Mortgaged Property of the benefits of
      the security intended to be provided thereby, including realization by
      judicial or, if applicable, non-judicial foreclosure.

(21)  Bankruptcy. No Mortgagor is a debtor in, and no Mortgaged Property is the
      subject of, any state or federal bankruptcy or insolvency proceeding;
      provided, however, that this representation and warranty does not cover
      any such bankruptcy, reorganization, insolvency or comparable proceeding
      with respect to which: (1) the Seller has no actual knowledge and (2)
      written notice of the discovery thereof is not delivered to the Seller by
      the Trustee or the Master Servicer on or prior to the date occurring
      twelve months after the Closing Date.

(22)  Whole Loan; No Equity Participation, Contingent Interest or Negative
      Amortization. Except with respect to a Mortgage Loan that is part of a
      Whole Loan, each Mortgage Loan is a whole loan. None of the Mortgage Loans
      contain any equity participation, preferred equity component or shared
      appreciation feature by the mortgagee nor does any Mortgage Loan provide
      the mortgagee with any contingent or additional interest in the form of
      participation in the cash flow of the related Mortgaged Property.

(23)  Transfers and Subordinate Debt. Subject to certain exceptions which are
      customarily acceptable to prudent commercial and multifamily mortgage
      lending institutions lending on the security of property comparable to the
      related Mortgaged Property, each Mortgage Loan contains a "due on sale" or
      other such provision for the acceleration of the payment of the unpaid
      principal balance of such Mortgage Loan if, without the consent of the
      holder of the Mortgage and/or complying with the requirements of the
      related Mortgage Loan documents, (a) the related Mortgaged Property, or
      any controlling or majority equity interest in the related Mortgagor, is
      directly or indirectly pledged, transferred or sold, other than as related
      to (i) family and estate planning transfers, (ii) transfers to certain
      affiliates as defined in the related Mortgage Loan documents (iii)
      transfers of less than a controlling interest in a Mortgagor, or (iv) a
      substitution or release of collateral within the parameters of paragraph
      (26) below, or, (v) as set forth on Exhibit B-23-1 by reason of any
      mezzanine debt that existed at the origination of the related Mortgage
      Loan, or (b) the related Mortgaged Property is encumbered with a
      subordinate lien or security interest against the related Mortgaged
      Property, other than (i) any Companion Loan of any Mortgage Loan or any
      subordinate debt that existed at origination and is permitted under the
      related Mortgage Loan documents, (ii) debt in the ordinary course of
      business or (iii) any Mortgage Loan that is cross-collateralized and
      cross-defaulted with another Mortgage Loan, as set forth on Exhibit
      B-23-2. Except as related to (a)(i), (ii), (iii), (iv) or (v), above or
      (b)(i), (ii) or (iii) above, no Mortgage Loan may be assigned to another
      entity without the mortgagee's consent. The Mortgage or other Mortgage
      Loan document provides that to the extent any Rating Agency Fees are
      incurred in connection with the review and consent to any transfer or
      encumbrance the Mortgagor is responsible for such payment.

(24)  Waivers and Modification. Except as set forth in the related Mortgage
      File, the terms of the related Mortgage Note and Mortgage have not been
      waived, modified, altered, satisfied, impaired, canceled, subordinated or
      rescinded in any manner which materially interferes with the security
      intended to be provided by such Mortgage. Exhibit B-24 identifies each
      Mortgage Loan as to which, since the latest date on which the final due
      diligence materials were delivered for such Mortgage Loan to CWCapital
      Asset Management LLC, there has been, given, made or consented to an
      alteration, modification or assumption of the terms of the related
      Mortgage Note, Mortgage(s) or any related loan agreement and/or lock-box
      agreement and/or as to which, since such date, there has been a waiver
      other than as related to routine operational matters or minor covenants.

(25)  Inspection. Each related Mortgaged Property was inspected by or on behalf
      of the related originator or an affiliate of the originator during the 12
      month period prior to the related origination date.

(26)  Releases of Mortgaged Property. (A) Since origination, no material portion
      of the related Mortgaged Property has been released from the lien of the
      related Mortgage in any manner which materially and adversely affects the
      value of the Mortgage Loan or materially interferes with the security
      intended to be provided by such Mortgage; and (B) the terms of the related
      Mortgage Loan documents do not permit the release of any portion of the
      Mortgaged Property from the lien of the Mortgage except (i) in
      consideration of payment in full (or in certain cases, the allocated loan
      amount) therefor, (ii) in connection with the substitution of all or a
      portion of the Mortgaged Property in exchange for delivery of "government
      securities" within the meaning of Section 2(a)(16) of the Investment
      Company Act of 1940, as amended, (iii) where such portion to be released
      was not considered material for purposes of underwriting the Mortgage Loan
      and such release was contemplated at origination, (iv) conditioned on the
      satisfaction of certain underwriting and other requirements, including
      payment of a release price representing adequate consideration for such
      Mortgaged Property or the portion thereof to be released, or (v) as set
      forth on Exhibit B-26, in connection with the substitution of a
      replacement property in compliance with REMIC Provisions.

(27)  Local Law Compliance. To the Seller's actual knowledge, based upon a
      letter from governmental authorities, a legal opinion, an endorsement to
      the related title policy, or other due diligence considered reasonable by
      prudent commercial mortgage lenders taking into account the location of
      the Mortgaged Property, as of the date of origination of such Mortgage
      Loan and as of the Cut-off Date, there are no material violations of any
      applicable zoning ordinances, building codes and land laws applicable to
      the Mortgaged Property or the use and occupancy thereof which (i) are not
      insured by the Title Policy or a law and ordinance insurance policy or
      (ii) would have a material adverse effect on the value, operation or net
      operating income of the Mortgaged Property.

(28)  Improvements. To the Seller's actual knowledge based on the Title Policy
      or surveys obtained in connection with the origination of each Mortgage
      Loan, none of the material improvements which were included for the
      purposes of determining the appraised value of the related Mortgaged
      Property at the time of the origination of the Mortgage Loan lies outside
      of the boundaries and building restriction lines of such property (except
      Mortgaged Properties which are legal non-conforming uses), to an extent
      which would have a material adverse affect on the value of the Mortgaged
      Property or related Mortgagor's use and operation of such Mortgaged
      Property (unless affirmatively covered by the related Title Policy) and no
      improvements on adjoining properties encroached upon such Mortgaged
      Property to any material and adverse extent (unless affirmatively covered
      by the related Title Policy).

(29)  Single Purpose Entity. With respect to each Mortgage Loan with a Cut-off
      Date Balance (A) in excess of $5,000,000 the related Mortgagor has
      covenanted in its organizational documents and/or the Mortgage Loan
      documents to own no significant asset other than the related Mortgaged
      Property and assets incidental to its ownership and operation of such
      Mortgaged Property, and to hold itself out as being a legal entity,
      separate and apart from any other Person; and (B) in excess of
      $20,000,000, the representation and warranty in (A) above is true and the
      related Mortgagor (or if the Mortgagor is a limited partnership or a
      multi-member limited liability company, the special purpose general
      partner or special purpose managing member, as applicable, of the related
      Mortgagor), has at least one independent director, and the related
      Mortgagor has delivered a non-consolidation opinion of counsel. For each
      Mortgage Loan for which the related Mortgagor has covenanted in its
      organizational documents and/or the Mortgage Loan documents to own no
      significant asset other than the related Mortgaged Property and assets
      incidental to its ownership and operation of such Mortgaged Property, at
      the time of origination of the Mortgage Loan, to the Seller's actual
      knowledge, the Mortgagor was in compliance with such requirements.

(30)  Advance of Funds. (A) After origination, the Seller has not, directly or
      indirectly, advanced any funds to the Mortgagor, other than pursuant to
      the related Mortgage Loan documents; and (B) to the Seller's actual
      knowledge, no funds have been received from any Person other than the
      Mortgagor, for or on account of payments due on the Mortgage Note.

(31)  Litigation or Other Proceedings. As of the date of origination and, to the
      Seller's actual knowledge, as of the Cut-off Date, there was no pending
      action, suit or proceeding, or governmental investigation of which it has
      received notice, against the Mortgagor or the related Mortgaged Property
      the adverse outcome of which could reasonably be expected to materially
      and adversely affect (i) such Mortgagor's ability to pay its obligations
      under the Mortgage Loan, (ii) the security intended to be provided by the
      Mortgage Loan documents or (iii) the current use of the Mortgaged
      Property.

(32)  Trustee Under Deed of Trust. As of the date of origination, and, to the
      Seller's actual knowledge, as of the Cut-off Date, if the related Mortgage
      is a deed of trust, a trustee, duly qualified under applicable law to
      serve as such, has either been properly designated and serving under such
      Mortgage or may be substituted in accordance with the Mortgage and
      applicable law.

(33)  Usury. The Mortgage Loan and the interest contracted for (exclusive of any
      default interest, late charges, Yield Maintenance Charge or prepayment
      premiums) is a fixed rate, and complied as of the date of origination
      with, or is exempt from, applicable state or federal laws, regulations and
      other requirements pertaining to usury.

(34)  Other Collateral. Except with respect to the Companion Loan of any Whole
      Loan or any Mortgage Loan that is cross-collateralized and cross-defaulted
      with another Mortgage Loan, to the Seller's knowledge, the related
      Mortgage Note is not secured by any collateral that secures a loan that is
      not a Mortgage Loan.

(35)  Flood Insurance. If the improvements on the Mortgaged Property are located
      in a federally designated special flood hazard area, the Mortgagor is
      required to maintain or the mortgagee maintains, flood insurance with
      respect to such improvements and such policy is in full force and effect.

(36)  Escrow Deposits. All escrow deposits and payments required to be deposited
      with the Seller or its agent in accordance with the Mortgage Loan
      documents have been (or by the Closing Date will be) so deposited, are in
      the possession of or under the control of the Seller or its agent (or,
      with respect to a Non-Serviced Trust Loan, in the possession of or under
      the control of the Lead Trustee or its agent under the applicable Lead
      PSA), and there are no deficiencies in connection therewith.

(37)  Licenses and Permits. To the Seller's actual knowledge, based on the due
      diligence customarily performed in the origination of comparable mortgage
      loans by prudent commercial lending institutions considering the related
      geographic area and properties comparable to the related Mortgaged
      Property, (i) as of the date of origination of the Mortgage Loan, the
      related Mortgagor, the related lessee, franchisor or operator was in
      possession of all material licenses, permits and authorizations then
      required for use of the related Mortgaged Property, and, (ii) as of the
      Cut-off Date, the Seller has no actual knowledge that the related
      Mortgagor, the related lessee, franchisor or operator was not in
      possession of such licenses, permits and authorizations.

(38)  Organization of Mortgagors; Affiliation with other Mortgagors. With
      respect to each Mortgage Loan, in reliance on certified copies of the
      organizational documents of the Mortgagor delivered by the Mortgagor in
      connection with the origination of such Mortgage Loan, the 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.
      Except with respect to any Mortgage Loan that is cross-collateralized and
      cross defaulted with another Mortgage Loan, no Mortgage Loan has a
      Mortgagor that is an affiliate of another Mortgagor.

(39)  Fee Simple Interest. Except with respect to the Mortgage Loans listed on
      Exhibit B-39, the Mortgage Loan is secured in whole or in material part by
      the fee simple interest in the related Mortgaged Property.

(40)  Recourse. Each Mortgage Loan is non-recourse to the related Mortgagor
      except that the Mortgagor and a natural person (or an entity with assets
      other than an interest in the Mortgagor) as guarantor have agreed to be
      liable with respect to losses incurred due to (i) fraud and/or other
      intentional material misrepresentation, (ii) misapplication or
      misappropriation of rents collected in advance or received by the related
      Mortgagor after the occurrence of an event of default and not paid to the
      mortgagee or applied to the Mortgaged Property in the ordinary course of
      business, (iii) misapplication or conversion by the Mortgagor of insurance
      proceeds or condemnation awards or (iv) breach of the environmental
      covenants in the related Mortgage Loan documents.

(41)  Access; Tax Parcels. Each Mortgaged Property (a) is located on or adjacent
      to a dedicated road, or has access to an irrevocable easement permitting
      ingress and egress, (b) is served by public utilities, water and sewer (or
      septic facilities) and (c) constitutes one or more separate tax parcels.

(42)  Financial Statements. Each Mortgage requires the Mortgagor to provide the
      mortgagee with operating statements and rent rolls on an annual (or more
      frequent) basis or upon written request.

(43)  Defeasance. If the Mortgage Loan is a Defeasance Loan, the Mortgage Loan
      documents (A) permit defeasance (1) no earlier than two years after the
      Closing Date, and (2) only with substitute collateral constituting
      "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 through the related maturity date (or first day of
      the open period) and the balloon payment that would be due on such date,
      (B) require the delivery of (or otherwise contain provisions pursuant to
      which the mortgagee can require delivery of) (i) an opinion to the effect
      that such mortgagee has a first priority perfected security interest in
      the defeasance collateral, (ii) an accountant's certification as to the
      adequacy of the defeasance collateral to make all payments required under
      the related Mortgage Loan through the related maturity date (or first day
      of the open period) and the balloon payment that would be due on such
      date, (iii) an Opinion of Counsel that the defeasance complies with all
      applicable REMIC Provisions, and (iv) assurances from the Rating Agencies
      that the defeasance will not result in the withdrawal, downgrade or
      qualification of the ratings assigned to the Certificates and (C) contain
      provisions pursuant to which the mortgagee can require the Mortgagor to
      pay expenses associated with a defeasance (including rating agencies'
      fees, accountant's fees and attorneys' fees). Such Mortgage Loan was not
      originated with the intent to collateralize a REMIC offering with
      obligations that are not real estate mortgages.

(44)  Authorization in Jurisdiction. To the extent required under applicable law
      and necessary for the enforcement of the Mortgage Loan, as of the date of
      origination and at all times it held the Mortgage Loan, the originator of
      such Mortgage Loan was authorized to do business in the jurisdiction in
      which the related Mortgaged Property is located.

(45)  Capital Contributions. Neither the Seller nor any affiliate thereof has
      any obligation to make any capital contributions to the Mortgagor under
      the Mortgage Loan documents.

(46)  Subordinate Debt. Except with respect to the Companion Loan of any Whole
      Loan or any Mortgage Loan that is cross-collateralized and cross-defaulted
      with another Mortgage Loan, none of the Mortgaged Properties are
      encumbered by any lien securing the payment of money junior to, of equal
      priority with, or superior to, the lien of the related Mortgage (other
      than Title Exceptions, taxes, assessments and contested mechanics and
      materialmens liens that become payable after the Cut-off Date).

(47)  Ground Lease Representations and Warranties. With respect to each Mortgage
      Loan secured by a leasehold interest (except with respect to any Mortgage
      Loan also secured by the corresponding fee interest in the related
      Mortgaged Property), the Seller represents and warrants the following with
      respect to the related Ground Lease:

            (1) Such Ground Lease or a memorandum thereof has been or will be
      duly recorded and such Ground Lease permits the interest of the lessee
      thereunder to be encumbered by the related Mortgage or, if consent of the
      lessor thereunder is required, it has been obtained prior to the Closing
      Date.

            (2) Upon the foreclosure of the Mortgage Loan (or acceptance of a
      deed in lieu thereof), the Mortgagor's interest in such Ground Lease is
      assignable to the mortgagee and its assigns without the consent of the
      lessor thereunder (or, if any such consent is required, it has been
      obtained prior to the Closing Date).

            (3) Subject to the limitations on enforceability set forth in
      Paragraph 5, such Ground Lease may not be amended, modified, canceled or
      terminated without the prior written consent of the mortgagee and any such
      action without such consent is not binding on the mortgagee, its
      successors or assigns, except that termination or cancellation without
      such consent may be binding on the mortgagee if (i) an event of default
      occurs under the Ground Lease, (ii) notice is provided to the mortgagee
      and (iii) such default is curable by the mortgagee as provided in the
      Ground Lease but remains uncured beyond the applicable cure period.

            (4) Such Ground Lease is in full force and effect and other than
      payments due but not yet 30 days or more delinquent, (i) there is no
      material default, and (ii) to the actual knowledge of the Seller, there is
      no event which, with the passage of time or with notice and the expiration
      of any grace or cure period, would constitute a material default under
      such Ground Lease; provided, however, that this representation and
      warranty does not address or otherwise cover any default, breach,
      violation or event of acceleration that specifically pertains to any
      matter otherwise covered by any other representation and warranty made by
      the Seller elsewhere in this Exhibit B or in any of the exceptions to the
      representations and warranties in Schedule A hereto.

            (5) The Ground Lease or ancillary agreement between the lessor and
      the lessee (i) requires the lessor to give notice of any default by the
      lessee to the mortgagee and (ii) provides that no notice given is
      effective against the mortgagee unless a copy has been delivered to the
      mortgagee in the manner described in the ground lease or ancillary
      agreement.

            (6) The Ground Lease (i) is not subject to any liens or encumbrances
      superior to, or of equal priority with, the Mortgage, other than the
      ground lessor's fee interest and Title Exceptions or (ii) is subject to a
      subordination, non-disturbance and attornment agreement to which the
      mortgagee on the lessor's fee interest in the Mortgaged Property is
      subject.

            (7) The mortgagee is permitted a reasonable opportunity (including,
      where necessary, sufficient time to gain possession of the interest of the
      lessee under the ground lease) to cure any curable default under such
      Ground Lease after receipt of notice of such default before the lessor
      thereunder may terminate such Ground Lease.

            (8) Such Ground Lease has an original term (together with any
      extension options, whether or not currently exercised, set forth therein
      all of which can be exercised by the mortgagee if the mortgagee acquires
      the lessee's rights under the Ground Lease) that extends not less than 20
      years beyond the Stated Maturity Date or if such Mortgage Loan is fully
      amortizing, extends not less than 10 years after the amortization term for
      the Mortgage Loan.

            (9) Under the terms of the Ground Lease and the related Mortgage
      Loan documents (including, without limitation, any estoppel or consent
      letter received by the mortgagee from the lessor), taken together, any
      related insurance proceeds or condemnation award (other than de minimis
      amounts for minor casualties or in respect of a total or substantially
      total loss or taking) will be applied either to the repair or restoration
      of all or part of the related Mortgaged Property, with the mortgagee or a
      trustee appointed by it having the right to hold and disburse such
      proceeds as repair or restoration progresses, or to the payment or
      defeasance of the outstanding principal balance of the Mortgage Loan,
      together with any accrued interest (except in cases where a different
      allocation would not be viewed as commercially unreasonable by any
      commercial mortgage lender, taking into account the relative duration of
      the ground lease and the related Mortgage and the ratio of the market
      value of the related Mortgaged Property to the outstanding principal
      balance of such Mortgage Loan).

            (10) The Ground Lease does not restrict the use of the related
      Mortgaged Property by the lessee or its successors or assigns in a manner
      that would materially adversely affect the security provided by the
      related mortgage.

            (11) The Ground Lease does not impose any restrictions on subletting
      that would be viewed as commercially unreasonable by a prudent commercial
      mortgage lender.

            (12) The ground lessor under such Ground Lease is required to enter
      into a new lease upon termination of the Ground Lease for any reason,
      including the rejection of the Ground Lease in bankruptcy.

(48)  With respect to each Mortgage Loan in the Multifamily Loan Group:

            A. Location of Properties. Each Mortgaged Property securing a
Mortgage in the Multifamily Loan Group is located in the United States or in its
territories (Puerto Rico, the U.S. Virgin Islands, Guam).

            B. Number of Units. Each Mortgage in the Multifamily Loan
Group is secured by a Mortgaged Property or properties each of which contains at
least five dwelling units.

            C. Construction Completed. Each Mortgaged Property financed by a
Mortgage in the Multifamily Loan Group that is secured by a newly-constructed
property has achieved a percentage of physical occupancy of more than 65% as
indicated in Annex C-1 to the Prospectus Supplement.

            D. Dwelling Units. For each Mortgaged Property financed by a
Mortgage in the Multifamily Loan Group, a certificate of occupancy has been
collected or confirmation that the certificate of occupancy has been issued by
the appropriate authority has been obtained.

            E. Mixed Use Properties. Mortgages in the Multifamily Loan Group are
secured by properties that have both a housing component and a non-housing
component meet all of the following requirements:

                  (A)   The physical plan consists of:

                              (1)   A single structure; or

                              (2)   Multiple Structures, some of which contain
                                    mixed uses but none of which is entirely
                                    non-residential; or

                              (3)   Multiple structures most of which are
                                    entirely residential, but one or a small
                                    number of which consist of retail stores
                                    primarily intended to serve residents of the
                                    project.

                  (B) The aggregate gross commercial income does not exceed 20%
            of the estimated total gross income.

            F. RV parks. The Multifamily Loan Group contains no Mortgages on
manufactured housing parks where the aggregate gross income from homesites for
dwelling units that are not permanently attached to homesites, such as
recreational vehicles, does not exceed 20% of the estimated total gross income.

            G. Property Types. Except for any portion of a Mortgaged Property
that contains non-residential uses identified in paragraph E above, all of the
properties securing the Mortgages in the Multifamily Loan Group are being
operated as multifamily rental housing (which may include student housing,
seniors housing as described above, or mixed-use properties as described above),
cooperative housing or manufactured housing parks and none of the properties
securing the Mortgages in the Multifamily Loan Group are hotel properties or
provide daily rentals.

            H. Use. The Mortgage Loan documents for each mortgage in the
Multifamily Loan Group contain covenants that prohibit a change of use of the
Mortgaged Property securing such mortgage without the mortgagee's prior consent.

<PAGE>

                                 Exhibit B-23-1

               List of Mortgage Loans with Current Mezzanine Debt

       LOAN #       MORTGAGE LOAN

         15         Lynnewood Gardens: $6,500,000 subordinate preferred equity.

<PAGE>

                                 Exhibit B-23-2

               List of Cross-Collateralized and Cross-Defaulted Mortgage Loans

      LOAN #        MORTGAGE LOAN

      150, 151      KLC Shopping Center, Normandy Center

<PAGE>

                                  Exhibit B-24

      List of Mortgage Loans with Post-Due Diligence Delivery Modifications

                                      None

<PAGE>

                                  Exhibit B-26

                  List of Mortgage Loans with Permitted Release
          in Connection with the Substitution of a Replacement Property

                                      None

<PAGE>

                                  Exhibit B-39

                Mortgage Loans Secured By A Leasehold Interest In
           All Or A Material Portion Of The Related Mortgaged Property

Loan No.       Mortgage Loan/ Mortgaged Property
   1           Shorenstein Portland Portfolio
   21          State House Square
   81          Plaza Rancho Del Oro Shopping Center
  148          3003 East Third Avenue

<PAGE>

                                    EXHIBIT C

           EXCEPTIONS TO MORTGAGE LOAN REPRESENTATIONS AND WARRANTIES

     Representation                              Description of Exception

        (8)               Loan No. 6 (2 Herald Square). The Mortgagor's fee
     Mortgage Lien        interest in the land is subject to a purchase option
                          in favor of the lessee under a ground lease, which
                          purchase option cannot be exercised until the Mortgage
                          Loan is prepayable or defeasible. During the term of
                          the Mortgage Loan, all proceeds from the lessee's
                          exercise of its purchase option are to be required to
                          be applied to prepayment or defeasance of the Mortgage
                          Loan, as applicable.

                          Loan No. 32 (Rosemont Commons). A tenant at the
                          Mortgaged Property (Wal-Mart) has the right under its
                          lease to expand its leased premises and build an
                          addition (the "Addition"). If it does so, the
                          Mortgagor would have the right to purchase the
                          Addition, in which event the Addition would become
                          part of the Mortgaged Property. If the Addition is
                          built and the Mortgagor elects not to purchase it, the
                          small portion of land underneath the Addition (which
                          was not considered material for purposes of
                          underwriting the Mortgage Loan) must be carved out
                          into a separate tax parcel. The mortgagee has agreed
                          to subordinate its Mortgage on such parcel to the lien
                          of a mortgage on Wal-Mart's leasehold estate. The
                          mortgagee has agreed to consent to certain reciprocal
                          easement agreements between the Mortgagor and the
                          owner of a parcel called "Church Parcel".

                          Loan No. 100 (Westside Plaza). The Mortgagor has the
                          right to (x) execute and deliver a ground lease in
                          respect of that certain unimproved portion of the
                          Mortgaged Property released pursuant to the loan
                          documents and (y) record a memoranda thereof for
                          purposes of the future commercial development thereof
                          by a person that is not an existing tenant or
                          affiliated with an existing tenant of the Mortgaged
                          Property. The mortgagee is required to execute and
                          deliver a subordination of the Mortgagee in respect to
                          such ground lease affecting such area in form and
                          substance reasonably satisfactory to a prudent
                          commercial lender. The mortgagor has the right to
                          construct improvements on the released parcel for a
                          commercial user, subject to the satisfaction of
                          certain conditions set forth in the Mortgage Loan
                          documents.

                          Loan No. 180 (Three Rivers Office). The City of La
                          Crosse has a lien on the Mortgaged Property to secure
                          Mortgagor's obligations to perform with respect to a
                          tax incentive agreement and in accordance with the
                          related development agreement. Notwithstanding the
                          subordination of the lien to the Mortgage, the City
                          has reserved any rights to partially foreclose to the
                          extent of its lien interest securing obligations to
                          perform in lieu of tax payment.

          (13)            Loan No. 1 (Shorenstein Portland Portfolio), Loan No.
       Insurance          6 (2 Herald Square), Loan No. 15 (Lynnewood Gardens),
                          Loan No. 17 (CARS Chauncey Ranch) and Loan No. 21
                          (State House Square). With respect to each of these
                          Mortgage Loans, the related Mortgage Loan documents do
                          not expressly provide that the mortgagee may purchase
                          insurance at the Mortgagor's expense if the Mortgagor
                          fails to maintain insurance; however, one of the
                          remedies available to the mortgagee upon an event of
                          default under the related Mortgage Loan documents (and
                          failure to maintain required insurance is an event of
                          default under the related Mortgage Loan documents) is
                          the mortgagee's right to cure such event of default,
                          and the Mortgagor is responsible for payment of the
                          mortgagee's costs and expenses in connection with such
                          cure.

                          Loan No. 95 (Drug Store Portfolio). The Mortgaged
                          Property located in Bedford, Texas was not insured
                          against terrorism in accordance with the Mortgage Loan
                          documents as of the closing date of the Mortgage Loan.
                          The guarantor has agreed to provide a guarantee
                          against any losses from terrorism until terrorism
                          coverage is purchased in accordance with the
                          requirements of the related Mortgage Loan documents.

          (23)            Loan No. 131 (Quail Plaza). Provisions have been made
    Transfers and         to allow the real parties in interest to complete a
  Subordinate Debt        so-called "reverse exchange," provided the same is
                          consummated not later than November 15, 2007. The
                          Mortgagor and the mortgagee have entered into an
                          Exchange Transfer Agreement under which the mortgagee
                          has pre-approved new owners/borrowers, guarantors, and
                          forms of loan documents and due diligence documents.
                          Upon consummation of the reverse exchange, the
                          Mortgaged Property will be owned by up to seven
                          tenants in common.

          (29)            Loan No. 40 (200 Meeting Street). SPE covenants
 Single Purpose Entity    (single asset, separateness) were waived with respect
                          to organizational documents of the managing member of
                          the Mortgagor.

                          Loan No. 57 (Park Building). The requirement for an
                          independent director was waived.

                          Loan No. 58 (Montvale Center). The requirement for an
                          independent director was waived. SPE covenants (single
                          asset, separateness) were waived with respect to
                          organizational documents of the managing member of the
                          Mortgagor.

                          Loan No. 69 (Marketplace at the Lakes). The
                          requirements for an independent director and delivery
                          of a non-consolidation opinion were waived.

          (38)            Loan No. 15 (Lynnewood Gardens) and Loan No. 21 (State
    Organization of       House Square).  The Mortgagors under these Mortgagees
Mortgagors; Affiliation   are affiliated.
with other Mortgagors
                          Loan No. 97 (Boulevard Center II) and Loan No. 184
                          (Gold Creek Marketplace). The Mortgagors of these
                          Mortgages have the same sponsor (Nick Studen, Jr.)

                          Loan No. 125 (15th & Spruce) and Loan No. 197 (1601
                          Pearl Street). The Mortgagors of these Mortgages have
                          the same sponsor (J Nold Midyette).

                          Loan No. 81 (Plaza Rancho Del Oro Shopping Center),
                          Loan No. 130 (Highlands Ranch Marketplace) and Loan
                          No. 198 (Desert Glen Center). The Mortgagors of these
                          Mortgages have the same sponsor (A&C Properties,
                          Inc.).

                          Loan No. 140 (Norman Silbert MAB) and Loan No. 158
                          (Centre Drive MAB). The Mortgagors of these Mortgages
                          have the same sponsor (Barry Gordon).

                          Loan No. 150 (KLC Shopping Center) and Loan No. 151
                          (Normandy Center). The Mortgagors of these Mortgages
                          have the same sponsor (Cesar Alvarez).

          (39)

  Fee Simple Interest     Loan No. 6 (2 Herald Square). The Mortgagor owns the
                          fee interest in the Mortgaged Property but the lessee
                          under a ground lease owns the improvements. Upon
                          termination of the ground lease, title to the
                          improvements reverts to the Mortgagor unless the
                          ground lease terminates pursuant to lessee's exercise
                          of the purchase option referenced in the exception to
                          (8) above.

                          Loan No. 21 (State House Square). The Mortgage Loan is
                          secured by the fee interest in certain parcels of the
                          Mortgaged Property and leasehold estate in certain
                          parcels of the Mortgaged Property.

                          Loan No. 81 (Plaza Rancho Del Oro Shopping Center).
                          The Mortgage Loan is secured by the fee interest in
                          Parcel A on the legal description to the related Deed
                          of Trust and leasehold estate in Parcel B on the legal
                          description to the related Deed of Trust.

          (40)            Loan No. 6 (2 Herald Square). The Mortgage Loan is
        Recourse          recourse only to  the Mortgagor.

                          Loan No. 38 (One Financial Plaza). The liability of
                          the guarantor is capped at $10,000,000.

                          Loan No. 48 (Ballantyne Resort). The Mortgage Loan is
                          recourse only to the Mortgagor.

                          Loan No. 58 (Montvale Center). The Mortgage Loan is
                          recourse only to the Mortgagor.

                          Loan No. 61 (Skypark Plaza Shopping Center). With
                          respect to the environmental non-recourse carve out,
                          each guarantor has no liability to the mortgagee for
                          any losses that arise or result, prior to October 31,
                          2016, from conditions, events or circumstances first
                          existing or occurring (as opposed to being first
                          discovered) on or prior to October 31, 2009, to the
                          extent the same are covered by that certain
                          Environmental Site Liability Policy No. 37312113
                          issued by Chubb Custom Insurance Company for the
                          benefit of the Mortgagor, so long as the Environmental
                          Policy remains in full force and effect and the
                          Mortgagor causes the mortgagee to be named an
                          additional insured as at interests may appear.

                          Loan No. 93 (Marketplace at South River Colony). A
                          non-recourse carve out relating to the violation of
                          applicable environmental laws or breaches of an
                          environmental covenant has been waived. In lieu
                          thereof, in the event environmental conditions
                          requiring remediation are discovered at any time in
                          the future, the Mortgagor is required to post, by way
                          of a cash flow sweep, funds into escrow in an amount
                          equal to 125% of the amount necessary to fund the
                          remediation.

                          Loan No. 117 (Plantation Plaza Shopping Center). The
                          requirement for a guarantor has been waived, and the
                          Mortgage Loan does not have a non-recourse carve out
                          guarantor. Loan No. 133 (Siskey Building). The
                          Mortgage Loan does not have a non-recourse carve out
                          guarantor.

                          Loan No. 134 (Gold's Gym). The Mortgage Loan has a
                          non-recourse carve out for environmental liability
                          only to the extent the mortgagee's losses are not
                          covered by the environmental insurance policy
                          delivered at closing or if such policy is not in
                          effect, but in either instance not to exceed $5
                          million.

                          Loan No. 147 (Joppatowne Plaza). The Mortgage Loan is
                          recourse only to the owner of the Mortgaged Property
                          and the borrower.

                          Loan No. 165 (53 Church Hill Road). The Mortgage Loan
                          is recourse to the guarantor only if there occurs a
                          collusive involuntary bankruptcy filing against the
                          borrower or any member of the borrower under the U.S.
                          Bankruptcy Code, or the Mortgaged Property or any part
                          thereof becomes an asset in any such proceeding.

                          Loan No. 172 (1000 Boulders Parkway). The guarantor's
                          liability with respect to any breach of environmental
                          covenants is capped at $500,000.

          (41)            Loan No. 48 (Ballantyne Resort). The Mortgaged
   Access; Tax Parcels    Property was assessed as part of a larger tax parcel.
                          The Mortgagor is obligated to cause its separation
                          effective for the next tax year.

                          Loan No. 90 (Southern Highlands Corporate Center). The
                          Mortgaged Property does not constitute a separate tax
                          parcel. However, the separation of the tax
                          parcels/creation of new parcels has automatically
                          occurred upon the recordation of the Financial Pad
                          deed (small excepted parcel). The deed was recorded in
                          February 2007, and a new tax parcel will be created
                          for the 2007/2008 tax year. The title company will
                          issue a separate tax parcel endorsement.

                          Loan No. 126 (530 New Waverly Place). The Mortgagor
                          has applied for creation of a separate tax lot but
                          approval has not yet been obtained. The mortgagee has
                          the right to collect tax on parcel that encompasses
                          the Mortgaged Property, as well as other property,
                          until the approval is obtained.

          (43)            Loan No. 40 (200 Meeting Street). The Mortgage Loan
      Defeasance          documents permit defeasance with any other securities
                          then permitted as defeasance collateral pursuant to
                          the guidelines and criteria of the rating agencies and
                          which does not cause any trust to fail to qualify as
                          REMIC, within the meaning of Section 860D of the
                          Internal Revenue Code of 1986, or otherwise may cause
                          non-compliance of such trust with the REMIC
                          requirements in effect at the time of the request for
                          defeasance.

          (47)            Loan No. 1 (Shorenstein Portland Portfolio). The
       Ground Lease       following exceptions apply to the ground lease for a
                          parking garage located on Congress Avenue in the City
                          of Portland with the appraised value of $200,000 (the
                          "Congress Ground Lease"):

          (2)             The Congress Ground Lease does not address whether the
                          Mortgagor's interest in the ground lease is assignable
                          to the mortgagee and its assigns.

          (3)             The Congress Ground Lease does not address whether it
                          may be amended, modified, cancelled or terminated
                          without the prior written consent of a leasehold
                          mortgagee.

          (6)             Any leasehold mortgage is subordinate to a mortgage on
                          the ground lessor's fee interest (as of the closing
                          date of the Mortgage Loan, there was no mortgage on
                          the ground lessor's fee interest).

          (7)             The Congress Ground Lease has limited mortgagee cure
                          rights.

          (8)             Congress Ground Lease expires in 2013, taking into
                          account the exercise of all extension options.

          (12)            Under the Congress Ground Lease, a leasehold mortgagee
                          has no express right to enter into a new lease
                          following termination or rejection of the existing
                          ground lease.

<PAGE>

                                    EXHIBIT D

                          FORM OF OFFICER'S CERTIFICATE

     Goldman Sachs Mortgage Company ("Seller") hereby certifies as follows:

      1.    All of the representations and warranties (except as set forth on
            Schedule C) of the Seller under the Mortgage Loan Purchase
            Agreement, dated as of July 1, 2007 (the "Agreement"), between GS
            Mortgage Securities Corporation II and Seller, 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 Seller has complied in all material respects 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 would constitute a default
            under the Agreement.

      3.    Neither the Prospectus, dated June 13, 2007, as supplemented by the
            Prospectus Supplement, dated June 21, 2007 (collectively, the
            "Prospectus"), relating to the offering of the Class A-1, Class A-2,
            Class A-3, Class A-AB, Class A-4, Class A-1A, Class A-M, Class A-J,
            Class B, Class C Class D, Class E and Class F Certificates nor the
            Offering Circular, dated June 21, 2007 (the "Offering Circular"),
            relating to the offering of the Class X, Class G, Class H, Class J,
            Class K, Class L, Class M, Class N, Class O, Class P, Class Q, Class
            S, Class R and Class LR Certificates, in the case of the Prospectus
            and the Prospectus Supplement, as of the date of the Prospectus
            Supplement or as of the date hereof, or the Offering Circular, as of
            the date of thereof or as of the date hereof, included or includes
            any untrue statement of a material fact relating to the Mortgage
            Loans or 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.

                    [SIGNATURE APPEARS ON THE FOLLOWING PAGE]

<PAGE>

Certified this [______] day of [____________], 2007.

                                               GOLDMAN SACHS MORTGAGE COMPANY

                                               By:  ____________________________
                                                    Name:
                                                    Title:

<PAGE>

                                    EXHIBIT E

                              FORM OF LEGAL OPINION

            (b) The Seller is a [_______________], duly organized, validly
existing and in good standing under the laws of the State of [_______________]
with full power and authority to own its assets and conduct its business, is
duly qualified as a foreign organization in good standing in all jurisdictions
in which the 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 its ability to perform its obligations
thereunder, and the Seller has taken all necessary action to authorize the
execution, delivery and performance of the Mortgage Loan Purchase Agreement and
the Indemnification Agreement (collectively, the "Operative Documents"), and has
duly executed and delivered the Operative Documents, and has the power and
authority to execute, deliver and perform under the Operative Documents and all
the transactions contemplated thereby, including, but not limited to, the power
and authority to sell, assign, transfer, set over and convey the Mortgage Loans
in accordance with the Mortgage Loan Purchase Agreement;

            (c) Assuming the due authorization, execution and delivery of each
Operative Document by each party thereto other than the Seller, each Operative
Document will constitute a legal, valid and binding obligation of the Seller,
enforceable against the Seller in accordance with its terms, except as such
enforcement may be limited by bankruptcy, insolvency, reorganization, moratorium
or other similar laws affecting the enforcement of creditors' rights generally,
and by general principles of equity (regardless of whether such enforceability
is considered in a proceeding in equity or at law);

            (d) The execution and delivery of each Operative Document by the
Seller and the performance of its obligations thereunder will not conflict with
any provision of any law or regulation to which the Seller is subject, or
conflict with, result in a breach of, or constitute a default under, any of the
terms, conditions or provisions of any of the Seller's organizational documents
or any agreement or instrument to which the Seller is a party or by which it is
bound, or any order or decree applicable to the Seller, or result in the
creation or imposition of any lien on any of the Seller's assets or property, in
each case which would materially and adversely affect the ability of the Seller
to carry out the transactions contemplated by the Operative Documents;

            (e) There is no action, suit, proceeding or investigation pending
or, to the Seller's knowledge, threatened against the Seller in any court or by
or before any other governmental agency or instrumentality which would
materially and adversely affect the validity of the Mortgage Loans or the
ability of the Seller to carry out the transactions contemplated by each
Operative Document;

            (f) The Seller 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 Seller or its properties or might have consequences that would materially
and adversely affect its performance under any Operative Document;

            (g) No consent, approval, authorization or order of any court or
governmental agency or body is required for the execution, delivery and
performance by the Seller of, or compliance by the Seller with, each Operative
Document or the consummation of the transactions contemplated thereby, other
than those which have been obtained by the Seller;

            (h) To our knowledge, considered in light of our understanding of
applicable law and the experience we have gained through our practice, nothing
has come to our attention in the course of our review of the Prospectus and
Prospectus Supplement in relation to the sale of the Mortgage Loans, which
causes us to believe that (i) the Prospectus, at the date thereof or at the date
hereof, contained an untrue statement of a material fact or omitted to state any
material fact required to be stated therein or necessary to make the statements
therein not misleading, which untrue statement or omission arises out of, or is
based upon, information concerning the Mortgage Loans set forth in the
Prospectus, or (ii) the Prospectus Supplement, at the date thereof or at the
date hereof, contains an untrue statement of a material fact or omitted to state
any material fact required to be stated therein or necessary to make the
statements therein not misleading, which untrue statement or omission arises out
of, or is based upon, information concerning the Mortgage Loans set forth in the
Prospectus Supplement, it being understood that we express no view as to any
information incorporated by reference in the Prospectus or Prospectus Supplement
or as to the adequacy or accuracy of the financial, numerical, statistical or
quantitative information included in the Prospectus or Prospectus Supplement.

            (i) We hereby advise you that, in the course of the representation
referred to above and our examination of the time of sale information,
considered in light of our understanding of applicable law and the experience we
have gained through our practice, no facts came to our attention that cause us
to believe that as of the time of sale, the time of sale information (taken as a
whole) included an untrue statement of a material fact or omitted to state a
material fact necessary in order to make the statements therein, in the light of
the circumstances under which they were made, not misleading; it being
understood that we express no view as to (1) any blanks or bracketed items in
the time of sale information for pricing terms, (2) any information incorporated
by reference in the time of sale information or (3) the adequacy or accuracy of
(i) any financial, numerical, statistical or computational information included
in or omitted from the time of sale information or (ii) any information
contained in or omitted from any computer disk, CD-ROM or other electronic media
accompanying the time of sale information.

            (j) Insofar as it related to the Seller and the Mortgage Loans
(including without limitations the related borrowers and mortgaged properties)
being sold by the Seller, the Prospectus Supplement, as of its date (with the
exception of any information incorporated by reference therein and any
numerical, financial, statistical and computational information included
therein, as to which we express no view), appeared on its face to be
appropriately responsive in all material respects to the applicable requirements
of Regulation AB under the Securities Act of 1933, as amended.EXHIBIT 10.2
                                                                    ------------

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

                     GS MORTGAGE SECURITIES CORPORATION II,

                                   PURCHASER,

                   GREENWICH CAPITAL FINANCIAL PRODUCTS, INC.,

                                     SELLER

                        MORTGAGE LOAN PURCHASE AGREEMENT

                            Dated as of July 1, 2007

                                Series 2007-GG10

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

<PAGE>

            This Mortgage Loan Purchase Agreement (this "Agreement"), dated as
of July 1, 2007, is between GS Mortgage Securities Corporation II, a Delaware
corporation, as purchaser (the "Purchaser"), and Greenwich Capital Financial
Products, Inc., a Delaware corporation, as seller (the "Seller").

            Capitalized terms used in this Agreement not defined herein shall
have the meanings ascribed to them in the Pooling and Servicing Agreement, dated
as of July 1, 2007 (the "Pooling and Servicing Agreement"), among the Purchaser,
as seller, Wachovia Bank, National Association, as master servicer (the "Master
Servicer"), CWCapital Asset Management LLC, as special servicer (the "Special
Servicer"), and Wells Fargo Bank, N.A., as trustee (the "Trustee"), pursuant to
which the Purchaser will sell the Mortgage Loans (as defined herein) and certain
other commercial mortgage loans (including the Other Seller Interests (as
defined below)) to a trust fund (the "Trust Fund") and certificates representing
ownership interests in such mortgage loans will be issued by the Trust Fund. For
purposes of this Agreement, "Mortgage Loans" refers to the mortgage loans listed
on Exhibit A and "Mortgaged Properties" refers to the properties securing such
Mortgage Loans; provided that, in the case of each Joint Loan (as defined
below), if the context requires, the term "Mortgage Loan" shall refer to the
related Seller Interest (as defined below) with respect to such Joint Loan.

            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. The Seller does hereby sell, transfer, assign, set over and convey to the
Purchaser subject to the rights of the other holders of interests in a Companion
Loan all of its right, title and interest in and to the Mortgage Loans
identified on Exhibit A (the "Mortgage Loan Schedule") including all interest
and principal received on or with respect to the Mortgage Loans after the
Cut-off Date (other than payments of principal and interest first due on the
Mortgage Loans on or before the Cut-off Date). With respect to each of the
mortgage loans identified on the Mortgage Loan Schedule as 1615 L Street and
Wells Fargo Tower (the "Lehman Joint Loans"), the Seller will sell a 51% pari
passu interest and a 49% pari passu interest, respectively, in such mortgage
loans, and Lehman Brothers Holdings Inc. ("Lehman") will sell a 49% pari passu
interest and a 51% pari passu interest, respectively, in such mortgage loans
pursuant to a Mortgage Loan Purchase Agreement dated as of July 1, 2007 (the
"Lehman Mortgage Loan Purchase Agreement"). With respect to the mortgage loan
identified on the Mortgage Loan Schedule as 119 West 40th Street (the "Wachovia
Joint Loan" and, together with the Lehman Joint Loans, the "Joint Loans"), the
Seller will sell a 50% pari passu interest in such mortgage loan, and Wachovia
Bank, National Association ("Wachovia" and, together with Lehman, the "Other
Sellers") will sell a 50% pari passu interest in such mortgage loan pursuant to
a Mortgage Loan Purchase Agreement dated as of July 1, 2007 (the "Wachovia
Mortgage Loan Purchase Agreement" and, together with the Lehman Mortgage Loan
Purchase Agreement, the "Other Mortgage Loan Purchase Agreements"). With respect
to each Joint Loan, the Seller's interest in such Joint Loan that is being sold
to the Purchaser hereunder is referred to herein as the "Seller Interest"; and
the related Other Seller's interest in such Joint Loan that is being sold to the
Purchaser under the related Other Mortgage Loan Purchase Agreement is referred
to herein as the "Other Seller Interest". Upon the sale of the Mortgage Loans,
the ownership of each related Note, subject to the rights of the other holders
of interest in a Companion Loan, the Seller's interest in the related 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 (other than a
Non-Serviced Companion Loan) prepared by or which come into the possession of
the Seller shall immediately vest in the Purchaser and immediately thereafter
the Trustee. The Purchaser will sell the Class A-1, Class A-2, Class A-3, Class
A-AB, Class A-4, Class A-1A, Class A-M, Class A-J, Class B, Class C, Class D,
Class E and Class F Certificates (the "Offered Certificates") to the
underwriters (the "Underwriters") specified in the Underwriting Agreement, dated
as of June 21, 2007 (the "Underwriting Agreement"), between the Purchaser and
the Underwriters, and the Purchaser will sell the Class X, Class G, Class H,
Class J, Class K, Class L, Class M, Class N, Class O, Class P, Class Q, Class S,
Class R and Class LR Certificates (the "Private Certificates") to the initial
purchasers (the "Initial Purchasers" and, collectively with the Underwriters,
the "Dealers") specified in the Certificate Purchase Agreement, dated as of June
21, 2007 (the "Certificate Purchase Agreement"), between the Purchaser and
Initial Purchasers.

            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 $4,656,603,876.70 (excluding accrued interest and certain
post-settlement adjustment for expenses incurred by the Underwriters on behalf
of the Depositor). 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 Note shall be transferred to the
Trustee in accordance with this Agreement. Any funds due after the Cut-off Date
in connection with a Mortgage Loan received by the Seller shall be held in trust
for the benefit of the Trustee as the owner of such Mortgage Loan and shall be
transferred promptly to the Trustee. All scheduled payments of principal and
interest due on or before the Cut-off Date but collected after the Cut-off Date,
and recoveries of principal and interest collected on or before the Cut-off Date
(only in respect of principal and interest on the Mortgage Loans due on or
before the Cut-off Date and principal prepayments thereon), shall belong to, and
shall be promptly remitted to, the Seller.

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

            The transfer of each Mortgage Loan shall be reflected on the
Purchaser's balance sheets and other financial statements as the purchase of the
Mortgage Loans by the Purchaser from the Seller. The Purchaser intends to treat
the transfer of each Mortgage Loan from the Seller as a purchase for tax
purposes. The Purchaser shall be responsible for maintaining, and shall
maintain, a set of records for each Mortgage Loan which shall be clearly marked
to reflect the transfer of ownership of each Mortgage Loan by the Seller to the
Purchaser pursuant to this Agreement.

            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
or cause to be delivered to the Trustee or a Custodian appointed thereby on the
dates set forth in Section 2.01 of the Pooling and Servicing Agreement, all
documents, instruments and agreements required to be delivered by the Purchaser
to the Trustee with respect to the Mortgage Loans under Section 2.01 of the
Pooling and Servicing Agreement, and meeting all the requirements of such
Section 2.01, provided that the Seller shall not be required to deliver any
draft documents, privileged communications, credit underwriting, due diligence
analyses or data or internal worksheets, memoranda, communications or
evaluations.

            (b) The Seller shall deliver to the Master Servicer within 10
business days after the Closing Date, documents and records that (i) relate to
the servicing and administration of the Mortgage Loans, (ii) are reasonably
necessary for the ongoing administration and/or servicing of the Mortgage Loans
(including any asset summaries related to the Mortgage Loans that were delivered
to the Rating Agencies in connection with the rating of the Certificates) and
(iii) are in possession or control of the Seller, together with (x) all
unapplied Escrow Payments in the possession or under control of the Seller that
relate to the Mortgage Loans and (y) a statement indicating which Escrow
Payments are allocable to such Mortgage Loans); provided that the Seller shall
not be required to deliver any draft documents, privileged or other
communications, credit underwriting, due diligence analyses or data or internal
worksheets, memoranda, communications or evaluations.

            (c) Notwithstanding anything to the contrary in this Agreement, with
respect to each Joint Loan, the delivery of the required documents by the Seller
or the related Other Seller shall satisfy the delivery requirements of the
Seller hereunder except with respect to the Notes.

            SECTION 4 Treatment as a Security Agreement. Pursuant to Section 1
hereof, the Seller has conveyed to the Purchaser all of its right, title and
interest in and to the Mortgage Loans. The parties intend that such conveyance
of the Seller's right, title and interest in and to the Mortgage Loans pursuant
to this Agreement shall constitute a purchase and sale and not a loan. If such
conveyance is deemed to be a pledge and not a sale, then the parties also intend
and agree that the Seller shall be deemed to have granted, and in such event
does hereby grant, to the Purchaser, a first priority security interest in all
of its right, title and interest in, to and under the Mortgage Loans, all
payments of principal or interest on such Mortgage Loans due after the Cut-off
Date, all other payments made in respect of such Mortgage Loans after the
Cut-off Date (other than scheduled payments of principal and interest 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) except with respect to a Non-Serviced Mortgage Loan, it shall
record or cause a third party to record in the appropriate public recording
office for real property the assignments of the Mortgage Loans, assignments of
assignment of leases, rents and profits and the assignments of Mortgage and each
related UCC-2 and UCC-3 financing statement referred to in the definition of
Mortgage File from the Seller to the Trustee in connection with the Pooling and
Servicing Agreement. All out of pocket costs and expenses relating to the
recordation or filing of such assignments, assignments of Mortgage and financing
statements shall be paid by the Seller. If any such document or instrument is
lost or returned unrecorded or unfilled, as the case may be, because of a defect
therein, then the Seller shall prepare a substitute therefore or cure such
defect of cause such to be done, as the case may be, and the Seller shall
deliver such substitute or corrected document or instrument to the Trustee (or,
if the Mortgage Loan is then no longer subject to the Pooling and Servicing
Agreement, the then holder of such Mortgage Loan).

            (b) it shall take any action reasonably required by the Purchaser,
the Trustee or the Servicer in order to assist and facilitate the transfer of
the servicing of the Mortgage Loans to the Servicer, including effectuating the
transfer of any letters of credit with respect to any Mortgage Loan to the
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 Servicer, the Seller will cooperate with the reasonable
requests of the 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 Loan Documents. Notwithstanding the foregoing, this Section 5(b)
shall not apply with respect to a Non-Serviced Mortgage Loan;

            (c) The Seller shall provide the Master Servicer the initial data
with respect to each Mortgage Loan for the CMSA Financial File and the CMSA Loan
Periodic Update File that are required to be prepared by the Master Servicer
pursuant to the Pooling and Servicing Agreement and the Supplemental Servicer
Schedule;

            (d) if during the period of time that the Underwriters are required,
under applicable law, to deliver a prospectus related to the Offered
Certificates in connection with sales of the Offered Certificates by an
Underwriter or a dealer and the Seller has obtained actual knowledge of
undisclosed or corrected information related to an event that occurred prior to
the Closing Date, which event causes the Seller Information previously provided
to be incorrect or untrue, and which directly results in a material misstatement
or omission in the Prospectus Supplement, including Annex A, Annex B, Annex C-1
or Annex C-2 thereto and the CD-ROM and the Diskette included therewith
(collectively, the "Public Offering Documents"), and as a result the
Underwriters' legal counsel has determined that it is necessary to amend or
supplement the Public Offering Documents in order to make the statements
therein, in the light of the circumstances when the Prospectus is delivered to a
purchaser, not misleading, or to make the Public Offering Documents in
compliance with applicable law, the Seller shall (to the extent that such
amendment or supplement solely relates to the Seller Information at the expense
of the Seller, do all things reasonably necessary to assist the Depositor to
prepare and furnish to the Underwriters, such amendments or supplements to the
Public Offering Documents as may be necessary so that the statements in the
Public Offering Documents, as so amended or supplemented, will not, in the light
of the circumstances when the Prospectus is delivered to a purchaser, be
misleading and will comply with applicable law. (All terms under this clause (d)
and not otherwise defined in this Agreement shall have the meanings set forth in
the Indemnification Agreement, dated June 21, 2007, between the Seller and the
Purchaser (the "Indemnification Agreement" and, together with this Agreement,
the "Operative Documents")); and

            (e) for so long as the Trust Fund is subject to the reporting
requirements of the Exchange Act, the Seller shall provide the Purchaser (or
with respect to any Serviced Companion Loan that is deposited into another
securitization, the depositor of such securitization) and the Paying Agent with
any Additional Form 10-D Disclosure and any Additional Form 10-K Disclosure set
forth next the Seller's name on Exhibit U and Exhibit V of the Pooling and
Servicing Agreement within the time periods set forth in the Pooling and
Servicing Agreement.

            SECTION 6 Representations and Warranties.

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

            (i) The Seller is a corporation, duly organized, validly existing
      and in good standing under the laws of the State of Delaware with full
      power and authority to own its assets and conduct its business, is duly
      qualified as a foreign organization in good standing in all jurisdictions
      to the extent such qualification is necessary to hold and sell the
      Mortgage Loans or otherwise comply with its obligations under this
      Agreement except where the failure to be so qualified would not have a
      material adverse effect on its ability to perform its obligations
      hereunder, and the Seller has taken all necessary action to authorize the
      execution, delivery and performance under the Operative Documents and has
      duly executed and delivered this Agreement and the Indemnification
      Agreement, and has the power and authority to execute, deliver and perform
      under this Agreement and each other Operative Document and all the
      transactions contemplated hereby and thereby, including, but not limited
      to, the power and authority to sell, assign, transfer, set over and convey
      the Mortgage Loans in accordance with this Agreement;

            (ii) Assuming the due authorization, execution and delivery of each
      Operative Document by each party thereto other than the Seller, each
      Operative Document will constitute a legal, valid and binding obligation
      of the Seller, enforceable against the Seller in accordance with its
      terms, except as such enforcement may be limited by bankruptcy,
      insolvency, reorganization, moratorium or other similar laws affecting the
      enforcement of creditors' rights generally, and by general principles of
      equity (regardless of whether such enforceability is considered in a
      proceeding in equity or at law);

            (iii) The execution and delivery of each Operative Document by the
      Seller and the performance of its obligations hereunder and thereunder
      will not conflict with any provision of any law or regulation to which the
      Seller is subject, or conflict with, result in a breach of, or constitute
      a default under, any of the terms, conditions or provisions of any of the
      Seller's organizational documents or any agreement or instrument to which
      the Seller is a party or by which it is bound, or any order or decree
      applicable to the Seller, or result in the creation or imposition of any
      lien on any of the Seller's assets or property, in each case which would
      materially and adversely affect the ability of the Seller to carry out the
      transactions contemplated by the Operative Documents;

            (iv) There is no action, suit, proceeding or investigation pending
      or, to the Seller's knowledge, threatened against the Seller in any court
      or by or before any other governmental agency or instrumentality which
      would materially and adversely affect the validity of the Mortgage Loans
      or the ability of the Seller to carry out the transactions contemplated by
      each Operative Document;

            (v) The Seller 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, in Seller's good faith and reasonable judgment, is likely to
      materially and adversely affect the condition (financial or other) or
      operations of the Seller or its properties or might have consequences
      that, in Seller's good faith and reasonable judgment, is likely to
      materially and adversely affect its performance under any Operative
      Document;

            (vi) No consent, approval, authorization or order of any court or
      governmental agency or body is required for the execution, delivery and
      performance by the Seller of, or compliance by the Seller with, each
      Operative Document or the consummation of the transactions contemplated
      hereby or thereby, other than those which have been obtained by the
      Seller;

            (vii) The transfer, assignment and conveyance of the Mortgage Loans
      by the Seller to the Purchaser is not subject to bulk transfer laws or any
      similar statutory provisions in effect in any applicable jurisdiction; and

            (viii) The Mortgage Loans were originated by a mortgagee approved by
      the Secretary of Housing and Urban Development pursuant to Sections 203
      and 211 of the Act, a savings and loan association, a savings bank, a
      commercial bank, credit union, insurance company or other similar
      institution which is supervised and examined by a federal or state
      authority.

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

            (i) The Purchaser is a corporation duly organized, validly existing
      and in good standing under the laws of the State of Delaware, with full
      corporate power and authority to own its assets and conduct its business,
      is duly qualified as a foreign corporation in good standing in all
      jurisdictions in which the 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
      ability of the Purchaser to perform its obligations hereunder, and the
      Purchaser has taken all necessary action to authorize the execution,
      delivery and performance of this Agreement by it, and has the power and
      authority to execute, deliver and perform this Agreement and all the
      transactions contemplated hereby;

            (ii) Assuming the due authorization, execution and delivery of this
      Agreement by the Seller, this Agreement will constitute a legal, valid and
      binding obligation of the Purchaser, enforceable against the Purchaser in
      accordance with its terms, except as such enforcement may be limited by
      bankruptcy, insolvency, reorganization, moratorium or other similar laws
      affecting the enforcement of creditors' rights generally, and by general
      principles of equity (regardless of whether such enforceability is
      considered in a proceeding in equity or at law);

            (iii) The execution and delivery of this Agreement by the Purchaser
      and the performance of its obligations hereunder will not conflict with
      any provision of any law or regulation to which the Purchaser is subject,
      or conflict with, result in a breach of, or constitute a default under,
      any of the terms, conditions or provisions of any of the Purchaser's
      organizational documents or any agreement or instrument to which the
      Purchaser is a party or by which it is bound, or any order or decree
      applicable to the Purchaser, or result in the creation or imposition of
      any lien on any of the Purchaser's assets or property, in each case which
      would materially and adversely affect the ability of the Purchaser to
      carry out the transactions contemplated by this Agreement;

            (iv) There is no action, suit, proceeding or investigation pending
      or, to the Purchaser's knowledge, threatened against the Purchaser in any
      court or by or before any other governmental agency or instrumentality
      which would materially and adversely affect the validity of this Agreement
      or any action taken in connection with the obligations of the Purchaser
      contemplated herein, or which would be likely to impair materially the
      ability of the Purchaser to perform under the terms of this Agreement;

            (v) The Purchaser 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 under any Operative Document;

            (vi) No consent, approval, authorization or order of any court or
      governmental agency or body is required for the execution, delivery and
      performance by the Purchaser of or compliance by the Purchaser with this
      Agreement or the consummation of the transactions contemplated by this
      Agreement other than those that have been obtained by the Purchaser.

            (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 other
date set forth in Exhibit B, which representations and warranties are subject to
the exceptions thereto set forth in Exhibit C; provided that the Seller
expressly does not make any Multifamily Representation with respect to any
Mortgage Loan that is not in the Multifamily Loan Group. As used in Exhibit B,
the term "Multifamily Loan Group" shall mean a loan group comprised of the
multifamily mortgages and mortgages on manufactured housing parks identified as
Loan Group 2 on the Mortgage Loan Schedule. The term "Multifamily
Representation" shall mean each of the representations and warranties made by
the Seller with respect to any Mortgage Loan in the Multifamily Loan Group in
clause (48) of Exhibit B.

            (d) Pursuant to the Pooling and Servicing Agreement, if any party
thereto discovers that any document constituting a part of a Mortgage File has
not been properly executed, is missing, contains information that does not
conform in any material respect with the corresponding information set forth in
the Mortgage Loan Schedule, or does not appear to be regular on its face (each,
a "Document Defect"), or discovers or receives notice of a breach of any
representation or warranty of the Seller made pursuant to Section 6(c) of this
Agreement with respect to any Mortgage Loan (a "Breach"), such party is required
to give prompt written notice thereof to the Seller.

            (e) If any such Document Defect or Breach with respect to any
Mortgage Loan materially and adversely affects (or, in the case of a breach of
any Multifamily Representation, is deemed to materially and adversely affect)
the value of the Mortgage Loan or the related Mortgaged Property or the
interests of the Certificateholders therein, then such Document Defect shall
constitute a "Material Document Defect" or such Breach shall constitute a
"Material Breach," as the case may be. Promptly upon becoming aware of any such
Material Document Defect or Material Breach (including through a written notice
given by any party hereto, as provided above), the Seller, not later than 90
days from the earlier of the Seller's discovery or receipt of notice of such
Material Document Defect or Material Breach, as the case may be (or, in the case
of a Material Document Defect or Material Breach relating to a Mortgage Loan not
being a "qualified mortgage" within the meaning of the REMIC Provisions, not
later than 90 days of any party discovering such Material Document Defect or
Material Breach provided the Seller receives notice thereof in a timely manner),
cure the same in all material respects (which cure shall include payment of any
Additional Trust Fund Expenses associated therewith) or, if such Material
Document Defect or Material Breach, as the case may be, cannot be cured within
such 90 day period, repurchase the affected Mortgage Loan or any related REO
Property at the applicable Purchase Price by wire transfer of immediately
available funds to the Collection Account (or, in the case of a Non-Serviced
Mortgage Loan or an REO Property that relates to a Non-Serviced Mortgage Loan,
to the related REO Account); provided, however, that if (i) such Material
Document Defect or Material Breach is capable of being cured but not within such
90 day period, (ii) such Material Document Defect or Material Breach is not
related to any Mortgage Loan's not being a "qualified mortgage" within the
meaning of the REMIC Provisions and (iii) the Seller has commenced and is
diligently proceeding with the cure of such Material Document Defect or Material
Breach within such 90 day period, then the Seller shall have an additional 90
days to complete such cure or, in the event of a failure to so cure, to complete
such repurchase (it being understood and agreed that, in connection with the
Seller's receiving such additional 90 day period, the Seller shall deliver an
Officer's Certificate to the Trustee setting forth the reasons such Material
Document Defect or Material Breach is not capable of being cured within the
initial 90 day period and what actions the Seller is pursuing in connection with
the cure thereof and stating that the Seller anticipates that such Material
Document Defect or Material Breach will be cured within such additional 90 day
period); and provided, further, that, if any such Material Document Defect is
still not cured after the initial 90 day period and any such additional 90 day
period solely due to the failure of the Seller to have received the recorded
document, then the Seller shall be entitled to continue to defer its cure and
repurchase obligations in respect of such Document Defect so long as the Seller
certifies to the Trustee every 30 days thereafter that the Document Defect is
still in effect solely because of its failure to have received the recorded
document and that the Seller is diligently pursuing the cure of such defect
(specifying the actions being taken), except that no such deferral of cure or
repurchase may continue beyond the second anniversary of the Closing Date. Any
such repurchase of a Mortgage Loan shall be on a servicing released basis. The
Seller shall have no obligation to monitor the Mortgage Loans regarding the
existence of a breach or a document defect, but if the Seller discovers a
Material Breach or Material Document Defect with respect to a Mortgage Loan, it
will notify the Purchaser. For purposes of this Section 6(e) and other related
provisions of this Agreement, a breach of any Multifamily Representation with
respect to a Mortgage Loan in the Multifamily Loan Group shall be deemed to
materially and adversely affect the value of the Mortgage Loan or the related
Mortgaged Property or the interests of the Certificateholders in such Mortgage
Loan and shall constitute a Material Breach.

            (f) In connection with any repurchase of a Mortgage Loan pursuant to
this Section 6, the Pooling and Servicing Agreement shall provide that, subject
to Section 3.26 of the Pooling and Servicing Agreement, the Trustee, the
Custodian, the Master Servicer and the Special Servicer shall each tender to the
repurchasing entity, upon delivery to each of them of a receipt executed by the
repurchasing entity, all portions of the Mortgage File and other documents
pertaining to such Mortgage Loan possessed by it, and each document that
constitutes a part of the Mortgage File shall be endorsed or assigned to the
extent necessary or appropriate to the repurchasing entity or its designee in
the same manner, but only if the respective documents have been previously
assigned or endorsed to the Trustee, and pursuant to appropriate forms of
assignment, substantially similar to the manner and forms pursuant to which such
documents were previously assigned to the Trustee; provided that such tender by
the Trustee shall be conditioned upon its receipt from the Master Servicer of a
Request for Release and an Officer's Certificate to the effect that the
requirements for repurchase have been satisfied.

            (g) 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 Notes or Assignment of Mortgage or
the examination of the Mortgage Files.

            (h) Each party hereby agrees to promptly notify the other party of
any breach of a representation or warranty contained in Section 6(c). The
Seller's obligation to cure any breach or repurchase or substitute any affected
Mortgage Loan pursuant to this Section 6 shall constitute the sole remedy
available to the Purchaser in connection with a breach of any of the Seller's
representations or warranties contained in this Section 6(c); 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.

            (i) With respect to each Joint Loan, in the event that the related
Seller Interest is repurchased by the Seller pursuant to this Section 6 but the
related Other Seller Interest is not repurchased by the related Other Seller
pursuant to the related Other Mortgage Loan Purchase Agreement, the Seller and
the Purchaser hereby agree that the provisions in Section 3.32 of the Pooling
and Servicing Agreement shall govern the servicing and administration of such
Joint Loan and the rights and obligations of the Seller and the Purchaser with
respect to such Joint Loan.

            SECTION 7 Review of Mortgage File. The Purchaser shall require the
Trustee or the Custodian pursuant to the Pooling and Servicing Agreement to
review the Mortgage Files pursuant to Section 2.02 of the Pooling and Servicing
Agreement and if it finds any document or documents not to have been properly
executed, or to be missing or to be defective on its face in any material
respect, to notify the Purchaser, which shall promptly notify the Seller.

            SECTION 8 Conditions to Closing. The obligation of the Seller to
sell the Mortgage Loans shall be subject to the Seller having received the
purchase price for the Mortgage Loans as contemplated by Section 1. 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 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.

            The Pooling and Servicing Agreement (to the extent it affects the
obligations of the Seller hereunder), in such form as is agreed upon and
acceptable to the Purchaser, the Seller, the Underwriters and their respective
counsel in their reasonable discretion, shall be duly executed and delivered by
all signatories as required pursuant to the terms thereof.

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

            (i) copies of the Seller's Articles of Association, charter, by-laws
      or other organizational documents and all amendments, revisions,
      restatements and supplements thereof, certified as of a recent date by the
      Secretary of the Seller;

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

            (iii) an opinion of counsel of the Seller, subject to customary
      exceptions and carve-outs, in form substantially similar to the opinions
      set forth in Exhibit E, acceptable to the Underwriters and each Rating
      Agency; and

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

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

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

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

            SECTION 9 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 10 Expenses. The Seller will pay its pro rata share (the
Seller's pro rata portion to be determined according to the percentage that the
aggregate principal balance as of the Cut-off Date of all the Mortgage Loans
represents as 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; (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, the Offering Circular (as defined in
the Indemnification Agreement) and any related 8-K Information (as defined in
the Underwriting Agreement), 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 and
Prospectus and the reproducing and delivery of this Agreement and the furnishing
to the Underwriters of such copies of the Registration Statement, 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 Cadwalader, Wickersham & Taft LLP, counsel to
the Purchaser and the Underwriters.

            SECTION 11 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 12 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 13 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 14.

            SECTION 14 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. The Seller hereby acknowledges its obligations pursuant to
Sections 2.01, 2.02 and 2.03 of the Pooling and Servicing Agreement. This
Agreement shall bind and inure to the benefit of and be enforceable by the
Seller, the Purchaser and their permitted successors and 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 15 Notices. All communications hereunder shall be in writing
and effective only upon receipt and (i) if sent to the Purchaser, will be
mailed, hand delivered, couriered or sent by facsimile transmission to it at 85
Broad Street, New York, New York 10004, to the attention of Emily Brooks
Garriott, fax number (212) 346-3594, with a copy to David Stiepleman, fax number
(212) 428-3141, (ii) if sent to the Seller, will be mailed, hand delivered,
couriered or sent by facsimile transmission and confirmed to it at Greenwich
Capital Financial Products, Inc., 600 Steamboat Road, Greenwich, Connecticut
06830, to the attention of Andrew Snow, fax number (203) 618-2134, with a copy
to Paul Stevelman, Esq., fax number (203) 618-2132 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 16 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. 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 or rights of the Seller whatsoever shall be effective
against the Seller unless the Seller shall have agreed to such amendment in
writing.

            SECTION 17 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 18 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. 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 19 No Partnership. Nothing herein contained shall be deemed
or construed to create a partnership or joint venture between the parties
hereto. Nothing herein contained shall be deemed or construed as creating an
agency relationship between the Purchaser and the Seller and neither party shall
take any action which could reasonably lead a third party to assume that it has
the authority to bind the other party or make commitments on such party's
behalf.

            SECTION 20 Miscellaneous. This Agreement supersedes all prior
agreements and understandings relating to the subject matter hereof. Neither
this Agreement nor any term hereof may be waived, discharged or terminated
orally, but only by an instrument in writing signed by the party against whom
enforcement of the waiver, discharge or termination is sought.

            SECTION 21 Further Assurances. The Seller and Purchaser each agree
to execute and deliver such instruments and take such further actions as any
party hereto may, from time to time, reasonably request in order to effectuate
the purposes and carry out the terms of this Agreement.

                                   * * * * * *

<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.

                                       GS MORTGAGE SECURITIES
                                            CORPORATION II

                                       By:   /s/ Leo Huang
                                          --------------------------------------
                                          Name:  Leo Huang
                                          Title: CFO

                                       GREENWICH CAPITAL FINANCIAL
                                            PRODUCTS, INC.

                                       By:   /s/ Andrew B. Snow
                                          --------------------------------------
                                          Name:  Andrew B. Snow
                                          Title: Senior Vice President

<PAGE>

                                    EXHIBIT A

                             MORTGAGE LOAN SCHEDULE

2007-GG10 Greenwich Mortgage Loan Schedule

<TABLE>
<CAPTION>
Control                Loan      Loan
Number     Footnotes   Number    Group     Property Name
--------   ---------   -------   -------   ------------------------------------
<S>        <C>         <C>       <C>       <C>
2                  2   07-0209   Group 1   Wells Fargo Tower
3                  2   07-0352   Group 1   Two California Plaza
4                      06-1099   Group 1   TIAA RexCorp New Jersey Portfolio
4.01                   06-1099   Group 1   7 Giralda Farms
4.02                   06-1099   Group 1   1 Giralda Farms
4.03                   06-1099   Group 1   101 JFK Parkway
4.04                   06-1099   Group 1   3 Giralda Farms
4.05                   06-1099   Group 1   103 JFK Parkway
4.06                   06-1099   Group 1   44 Whippany Road
5                      07-0195   Group 1   400 Atlantic Street
7                      06-1016   Group 1   TIAA RexCorp Plaza
8                      07-0170   Group 1   InTown Suites Portfolio
8.01                   07-0170   Group 1   Chesapeake
8.02                   07-0170   Group 1   Gilbert
8.03                   07-0170   Group 1   Northside Drive
8.04                   07-0170   Group 1   Roswell
8.05                   07-0170   Group 1   Gwinnett Place
8.06                   07-0170   Group 1   Ashley Phosphate
8.07                   07-0170   Group 1   Newport News North
8.08                   07-0170   Group 1   Forest Lane
8.09                   07-0170   Group 1   Indian Trail
8.10                   07-0170   Group 1   Oxmoor
8.11                   07-0170   Group 1   Indianapolis Northwest
8.12                   07-0170   Group 1   Mobile West
8.13                   07-0170   Group 1   Preston Highway
8.14                   07-0170   Group 1   Raleigh
8.15                   07-0170   Group 1   St. Charles
8.16                   07-0170   Group 1   Indianapolis East
8.17                   07-0170   Group 1   Forest Park
8.18                   07-0170   Group 1   Dayton
8.19                   07-0170   Group 1   Douglasville
8.20                   07-0170   Group 1   Lilburn
8.21                   07-0170   Group 1   Columbus East
8.22                   07-0170   Group 1   Hazelwood
8.23                   07-0170   Group 1   Matthews
8.24                   07-0170   Group 1   Greenville South
8.25                   07-0170   Group 1   Columbia Northwest
8.26                   07-0170   Group 1   Columbus North
8.27                   07-0170   Group 1   Jackson
8.28                   07-0170   Group 1   Lithia Springs
8.29                   07-0170   Group 1   Pittsburgh
8.30                   07-0170   Group 1   UNC
8.31                   07-0170   Group 1   Charleston Central
8.32                   07-0170   Group 1   Greenville North
8.33                   07-0170   Group 1   Gwinnett
8.34                   07-0170   Group 1   Woodstock
8.35                   07-0170   Group 1   Warner Robbins
9               2, 4   07-0353   Group 1   550 South Hope Street
10                 5   06-1086   Group 2   Harbor Point Apartments
11                 6   07-0056   Group 1   119 West 40th Street
12                     06-1300   Group 1   1615 L Street
13                 7   06-0959   Group 1   9200 Sunset Boulevard
14                 4   06-1328   Group 1   Disney Building
16                 9   07-0294   Group 1   55 Railroad Avenue
18                10   07-0347   Group 1   Franklin Mills
19              2, 4   07-0354   Group 1   Maguire Anaheim Portfolio
19.01                  07-0354   Group 1   500 Orange Tower
19.02                  07-0354   Group 1   24 Hour Fitness
20                11   07-0210   Group 1   Great Escape Theatres
20.01                  07-0210   Group 1   New Albany 16
20.02                  07-0210   Group 1   Clarksville 16
20.03                  07-0210   Group 1   McDonough 16
20.04                  07-0210   Group 1   Moline 14
20.05                  07-0210   Group 1   Wilder 14
20.06                  07-0210   Group 1   Bowling Green 12
20.07                  07-0210   Group 1   O'Fallon 14
20.08                  07-0210   Group 1   Williamsport 12
20.09                  07-0210   Group 1   Noblesville 10
20.10                  07-0210   Group 1   Seymour 8
20.11                  07-0210   Group 1   Bedford 7
22                     07-0042   Group 1   915 Wilshire Boulevard
23                     06-1363   Group 1   Hyatt Regency Penn's Landing
24                 4   07-0138   Group 1   Crescent
25             4, 12   06-1326   Group 1   1125 17th Street
26                     07-0126   Group 1   Residence Inn Alexandria Old Town
28                     07-0078   Group 1   200 West Jackson Boulevard
29                15   07-0247   Group 1   National Plaza I, II, III
30                15   07-0358   Group 1   1051 Perimeter Drive
31                     07-0094   Group 1   2001 L Street
33                 4   06-1370   Group 1   The Wharf at Rivertown
34                 2   07-0428   Group 1   Lincoln Town Center
35         4, 13, 15   06-1169   Group 1   Green Road
36         4, 13, 15   06-1171   Group 1   Crown Pointe/Victor Park
36.01                  06-1171   Group 1   Crown Pointe
36.02                  06-1171   Group 1   Victor Park
37                     07-0135   Group 1   GP2
37.01                  07-0135   Group 1   Candlewood Suites Sterling
37.02                  07-0135   Group 1   Staybridge Suites Memphis
37.03                  07-0135   Group 1   Surburban Extended Stay Sterling
37.04                  07-0135   Group 1   Candlewood Suites Lake Mary
37.05                  07-0135   Group 1   Surburban Extended Stay Wilmington
37.06                  07-0135   Group 1   Surburban Extended Stay Jacksonville
39                     07-0145   Group 1   Holiday Inn Portfolio (Fixed)
39.01                  07-0145   Group 1   Holiday Inn Lansing
39.02                  07-0145   Group 1   Holiday Inn Express Pensacola
39.03                  07-0145   Group 1   Crown Plaza - Cedar Rapids
39.04                  07-0145   Group 1   Holiday Inn Pensacola
39.05                  07-0145   Group 1   Holiday Inn Greentree Pittsburgh
39.06                  07-0145   Group 1   Holiday Inn Winter Haven
39.07                  07-0145   Group 1   Ramada Plaza Macon
39.08                  07-0145   Group 1   Holiday Inn York
39.09                  07-0145   Group 1   Holiday Inn Sheffield
39.10                  07-0145   Group 1   Ramada Charleston
39.11                  07-0145   Group 1   Holiday Inn Lancaster
41                     07-0079   Group 1   Hughes Airport Center II
41.01                  07-0079   Group 1   880 Grier Drive
41.02                  07-0079   Group 1   980 Kelly Johnson Drive
41.03                  07-0079   Group 1   975 Kelly Johnson Drive
41.04                  07-0079   Group 1   950 Grier Drive
41.05                  07-0079   Group 1   955 Kelly Johnson Drive
42                 2   07-0429   Group 1   3800 Chapman
43             4, 14   07-0044   Group 2   Lakeside at White Oak
44                     07-0108   Group 1   Hyatt Regency Albuquerque
45                     06-1368   Group 1   Riverpark I & II
45.01                  06-1368   Group 1   Riverpark I
45.02                  06-1368   Group 1   Riverpark II
46                     06-1192   Group 1   Hotel Burnham
50                     07-0034   Group 1   Texas Retail Portfolio
50.01                  07-0034   Group 1   Crossroads Center
50.02                  07-0034   Group 1   Parkwood Shopping Center
50.03                  07-0034   Group 1   Live Oak Shopping Center
50.04                  07-0034   Group 1   Sunburst Center
50.05                  07-0034   Group 1   Gateway Center
50.06                  07-0034   Group 1   East Ridge Center
51                16   06-1281   Group 1   Pavilion at Lansdale
52                 4   06-1443   Group 1   Commonwealth Square
53                     06-1369   Group 1   Whitehorse Road
54                     06-1195   Group 1   900 King Street
55                     07-0196   Group 1   CitiFinancial
56                     07-0234   Group 1   Doubletree Bayside - Boston, MA
59                     06-1371   Group 1   BPG Pennsylvania Properties
59.01                  06-1371   Group 1   500 Gravers Road
59.02                  06-1371   Group 1   Two Baldwin Place
59.03                  06-1371   Group 1   723 Electronic Drive
59.04                  06-1371   Group 1   4070 Butler Pike
60                     06-1311   Group 1   Hawaii Self-Storage: Salt Lake
62                     06-1417   Group 1   Credence Systems Corp
63                     07-0043   Group 1   430 Davis Drive
65                     07-0214   Group 1   Tempe Commerce
66                     07-0242   Group 1   Avion Lakeside
67                     06-1413   Group 1   Dulles Corporate Center
68                     06-1401   Group 1   Berry Town Center
70                     06-1173   Group 1   Home Depot South San Francisco
71                     06-1420   Group 2   Fountains at Fair Oaks
73                     06-1374   Group 1   Hawaii Self-Storage: Pearl City
76                     06-0864   Group 1   Harbor Corporate Center
77                     06-1421   Group 2   Renaissance Park
80                     06-1399   Group 1   Lyons
83                     07-0097   Group 1   Securlock Self Storage Portfolio
83.01                  07-0097   Group 1   Securlock Self Storage Allen
83.02                  07-0097   Group 1   Securlock Self Storage Plano
83.03                  07-0097   Group 1   Securlock Self Storage Fort Worth
83.04                  07-0097   Group 1   Securlock Self Storage Coppell
85                     06-1422   Group 2   Canyon Terrace
86                     07-0366   Group 1   840 Grier
87                     07-0194   Group 1   Shops on Sage
88                     06-1451   Group 1   Templetown Properties
88.01                  06-1451   Group 1   2152 N Broad Street
88.02                  06-1451   Group 1   Antoinette (1429 N 15th)
88.03                  06-1451   Group 1   1501 N 16th Street
88.04                  06-1451   Group 1   1840 N 16th Street
88.05                  06-1451   Group 1   1429 West Diamond Street
88.06                  06-1451   Group 1   1520 N 15th Street
88.07                  06-1451   Group 1   1525 N. 16th Street
88.08                  06-1451   Group 1   1529 N 15th Street
88.09                  06-1451   Group 1   1524 N. 16th Street
88.10                  06-1451   Group 1   1403 Jefferson Street
88.11                  06-1451   Group 1   1621 W Diamond Street
88.12                  06-1451   Group 1   1641 W Diamond Street
88.13                  06-1451   Group 1   1617 West Oxford Street
88.14                  06-1451   Group 1   1809 N 17th Street
88.15                  06-1451   Group 1   1820 Willington Street
88.16                  06-1451   Group 1   1840 Willington Street
88.17                  06-1451   Group 1   1430 West Susquehanna Avenue
88.18                  06-1451   Group 1   1516 Montgomery Street
88.19                  06-1451   Group 1   1908 N 17th Street
88.20                  06-1451   Group 1   1428 West Susquehanna Avenue
88.21                  06-1451   Group 1   2229 N Park
88.22                  06-1451   Group 1   1414 West Diamond Street
88.23                  06-1451   Group 1   1732 N Sydenham Street
88.24                  06-1451   Group 1   2116 Carlisle Street
88.25                  06-1451   Group 1   2118 Carlisle Street
88.26                  06-1451   Group 1   2124 Carlisle Street
88.27                  06-1451   Group 1   2126 Carlisle Street
88.28                  06-1451   Group 1   2142 Carlisle Street
88.29                  06-1451   Group 1   2144 Carlisle Street
88.30                  06-1451   Group 1   2146 Carlisle Street
88.31                  06-1451   Group 1   2152 Carlisle Street
88.32                  06-1451   Group 1   2109 N 12th Street
88.33                  06-1451   Group 1   1533 N Sydenham Street
88.34                  06-1451   Group 1   1630 Willington Street
88.35                  06-1451   Group 1   1518 Fontain Street
88.36                  06-1451   Group 1   1534 Fontain Street
88.37                  06-1451   Group 1   1613 Edgley Street
88.38                  06-1451   Group 1   1629 Fontain Street
88.39                  06-1451   Group 1   2124 N 17th Street
88.40                  06-1451   Group 1   1536 Fontain Street
88.41                  06-1451   Group 1   1808 Willington Street
88.42                  06-1451   Group 1   1829 Willington Street
88.43                  06-1451   Group 1   1520 Page Street
88.44                  06-1451   Group 1   1611 Edgley Street
88.45                  06-1451   Group 1   1618 Edgley Street
88.46                  06-1451   Group 1   1815 Willington Street
88.47                  06-1451   Group 1   1806 Willington Street
88.48                  06-1451   Group 1   1535 N Sydenham Street
101                    07-0019   Group 1   94-1420 Moaninai Street
103                    07-0180   Group 1   The Pennsylvania Business Center
103.01                 07-0180   Group 1   Pennsylvania Business Center
103.02                 07-0180   Group 1   Wesley Building
104                    06-1308   Group 1   Dockside 500
105                    07-0006   Group 2   Ashley Place Apartments
106                    06-1445   Group 1   Kmart Center
108                    07-0179   Group 1   Fairview Industrial Park
113                4   06-1457   Group 1   9th Street Marketplace
114                    07-0176   Group 1   4080 27th Court SE
115                    07-0236   Group 1   375 Rivertown Drive
118                    06-1444   Group 1   Glenbrook Shopping Center
119                    06-0996   Group 1   LA Fitness Brandon
122                    06-1432   Group 1   US Storage - Norwalk
123                    06-0850   Group 1   Hampton Inn Omaha
124                    06-1272   Group 1   Homewood Suites - Charlotte
128                    07-0232   Group 1   Country Inn & Suites Portfolio
128.01                 07-0232   Group 1   Country Inn & Suites - Cedar Falls
128.02                 07-0232   Group 1   Country Inn & Suites - Waterloo
137                    07-0205   Group 2   Cobblestone Creek Apartments
138                    07-0008   Group 2   Casa Linda Apartments
139                    07-0061   Group 1   1623 North Sheffield Avenue
141                    07-0076   Group 1   442 Civic Center Drive
143                    07-0018   Group 1   821 Grier Road
144                    06-1365   Group 1   Beckman Chaska MN
155                    06-1282   Group 2   Villas of La Costa
156                    07-0129   Group 1   US Storage - Baltimore
159                    06-1410   Group 1   5401 California Avenue
163                    07-0134   Group 2   Variel Apartments
166                    07-0231   Group 1   Talcott Plaza
169                    06-1424   Group 1   Fairfield Inn Asheville Airport
170                    07-0054   Group 1   Secure Storage
174                    06-1400   Group 1   Dryden
175                    07-0174   Group 1   11251 Pines Boulevard
177                    06-0925   Group 1   A+ Storage Hermitage
179                    07-0141   Group 1   Mini U Storage - Forestville
182                    07-0009   Group 2   Manor House West Apartments
188                    07-0010   Group 2   Morocco Apartments
189                    07-0230   Group 1   405 Queen Street
190                    06-0788   Group 1   Stone Valley Drive
192                    07-0099   Group 1   Securlock Hurst
193                    06-1407   Group 1   Atascocita Self Storage
194                    07-0140   Group 1   Mini U Storage - Southfield
195                    06-1276   Group 1   Woodside Executive Park - F & G
199                    06-1244   Group 1   4510 South Eastern Avenue
201                    06-1448   Group 1   5301 Longley Lane, Building F
202                    06-1317   Group 1   110 Huffaker Lane

<CAPTION>
Control
Number     Address                                                    City
--------   --------------------------------------------------------   -------------------
<S>        <C>                                                        <C>
2          333 South Grand Avenue                                     Los Angeles
3          350 South Grand Avenue                                     Los Angeles
4
4.01       7 Giralda Farms                                            Madison
4.02       1 Giralda Farms                                            Madison
4.03       101 JFK Parkway                                            Short Hills
4.04       3 Giralda Farms                                            Madison
4.05       103 JFK Parkway                                            Short Hills
4.06       44 Whippany Road                                           Morristown
5          400 Atlantic Street                                        Stamford
7          Glen Curtiss Boulevard                                     Uniondale
8
8.01       2150 Old Greenbrier Road                                   Chesapeake
8.02       2350 West Obispo Avenue                                    Gilbert
8.03       1375 Northside Drive, NW                                   Atlanta
8.04       1175 Hembree Road                                          Roswell
8.05       3750 Satellite Boulevard                                   Duluth
8.06       7371 Mazyck Road                                           Charleston
8.07       12015 Jefferson Avenue                                     Newport News
8.08       9355 Forest Lane                                           Dallas
8.09       1990 Willowtrail Parkway                                   Norcross
8.10       90 Oxmoor Road                                             Birmingham
8.11       5820 West 85th Street                                      Indianapolis
8.12       5498 Inn Road                                              Mobile
8.13       7121 Preston Highway                                       Louisville
8.14       1491 Highway 70 East                                       Garner
8.15       1769 Fairlane Drive                                        St. Charles
8.16       2301 Post Drive                                            Indianapolis
8.17       363 Forest Parkway                                         Forest Park
8.18       8981 Kingsridge Drive                                      Dayton
8.19       5820 Plaza Parkway                                         Douglasville
8.20       4142 Stone Mountain Highway                                Lilburn
8.21       4790 Hilton Corporate Drive                                Columbus
8.22       9067 Dunn Road                                             Hazelwood
8.23       9211 East Independence Boulevard                           Matthews
8.24       408 Mauldin Road                                           Greenville
8.25       330 Columbiana Drive                                       Columbia
8.26       2420 East Dublin-Granville Road                            Columbus
8.27       5731 I-55 North                                            Jackson
8.28       637 West Market Circle                                     Lithia Springs
8.29       4595 McKnight Road                                         Pittsburgh
8.30       110 Rocky River Road West                                  Charlotte
8.31       5035 North Arco Lane                                       North Charleston
8.32       2504 Wade Hampton Boulevard                                Greenville
8.33       1950 Willow Trail Parkway                                  Norcross
8.34       470 Parkway 575                                            Woodstock
8.35       2103 Moody Road                                            Warner Robins
9          550 South Hope Street                                      Los Angeles
10         24 Oyster Bay Road                                         Boston
11         119 West 40th Street                                       New York
12         1615 L Street NW                                           Washington
13         9200 & 9220 West Sunset Boulevard                          Los Angeles
14         3800 West Alameda Avenue                                   Burbank
16         55 Railroad Avenue                                         Greenwich
18         1455 Franklin Mills Circle                                 Philadelphia
19
19.01      450 & 500 North State College Boulevard                    Orange
19.02      3600 West Orangewood Avenue                                Orange
20
20.01      300 Professional Court                                     New Albany
20.02      1810 Tiny Town Road                                        Clarksville
20.03      115 Fosters Drive                                          McDonough
20.04      4101 38th Street                                           Moline
20.05      103 Crossing Drive                                         Wilder
20.06      323 Great Escape Drive                                     Bowling Green
20.07      900 Caledonia Drive                                        O'Fallon
20.08      965 Lycoming Mall Circle                                   Williamsport
20.09      10075 Town & Country Boulevard                             Noblesville
20.10      357 Tanger Boulevard                                       Seymour
20.11      2929 Great Escape Drive                                    Bedford
22         915 Wilshire Boulevard                                     Los Angeles
23         201 South Christopher Columbus Boulevard                   Philadelphia
24         155 N Crescent Dr & 9355 Wilshire Boulevard                Beverly Hills
25         1125 17th Street                                           Denver
26         1456 Duke Street                                           Alexandria
28         200 West Jackson Boulevard                                 Chicago
29         999, 1000 & 1111 Plaza Drive                               Schaumburg
30         1051 Perimeter Drive                                       Schaumberg
31         2001 L Street                                              Washington
33         2501 Seaport Drive                                         Chester
34         2677 North Main Street                                     Santa Ana
35         2350, 2500, 2600 Green Road                                Ann Arbor
36
36.01      25900 Greenfield Road                                      Oak Park
36.02      19575 Victor Parkway                                       Livonia
37
37.01      45520 East Severn Way                                      Sterling
37.02      1070 Ridgelake Boulevard                                   Memphis
37.03      45510 E. Severn Way                                        Sterling
37.04      1130 Greenwood Boulevard                                   Lake Mary
37.05      245 Eastwood Road                                          Wilmington
37.06      8285 Philips Highway                                       Jacksonville
39
39.01      7501 West Saginaw Highway                                  Lansing
39.02      7330 Plantation Road                                       Pensacola
39.03      350 1st Avenue NE                                          Cedar Rapids
39.04      7200 Plantation Road                                       Pensacola
39.05      401 Holiday Drive                                          Pittsburgh
39.06      1150 3rd Street SW                                         Winter Haven
39.07      108 First Street                                           Macon
39.08      334 Arsenal Road                                           York
39.09      4900 Hatch Boulevard                                       Sheffield
39.10      7401 Northwoods Boulevard                                  Charleston
39.11      521 Greenfield Road                                        Lancaster
41
41.01      880 Grier Drive                                            Las Vegas
41.02      980 Kelly Johnson Drive                                    Las Vegas
41.03      975 Kelly Johnson Drive                                    Las Vegas
41.04      950 Grier Drive                                            Las Vegas
41.05      955 Kelly Johnson Drive                                    Las Vegas
42         3800 West Chapman                                          Orange
43         10 Lakeside Way                                            Newnan
44         330 Tijeras Avenue, NW                                     Albuquerque
45
45.01      1000 River Road                                            Whitemarsh Township
45.02      1200 River Road                                            Whitemarsh Township
46         1 W. Washington Street                                     Chicago
50
50.01      2018 E. 42nd Street                                        Odessa
50.02      2235 Thousand Oaks Drive                                   San Antonio
50.03      7903 Pat Booker Road                                       Live Oak
50.04      5107 W. Wadley Avenue                                      Midland
50.05      2300 Rankin Highway                                        Midland
50.06      6012-6132 Eastridge Road                                   Odessa
51         401-611 S. Broad Street                                    Lansdale
52         703-717 East Bidwell St, 805-823 Wales Dr, 1325 Riley St   Folsom
53         401 Whitehorse Road                                        Voorhees Township
54         900 King Street                                            Rye Brook
55         605 Munn Road                                              Fort Mill
56         240 Mount Vernon Street                                    Boston
59
59.01      500 Gravers Road                                           Plymouth Township
59.02      1510 Chester Pike                                          Eddystone
59.03      732 Electronic Drive                                       Horsham
59.04      4070 Butler Pike                                           Whitemarsh
60         808 Ahua Street                                            Honolulu
62         1355 & 1421 California Circle                              Milpitas
63         430 Davis Drive                                            Durham
65         7410 & 7419 S. Roosevelt Street                            Tempe
66         14555 & 14585 Avion Parkway                                Chantilly
67         13755 Sunrise Valley Drive                                 Herndon
68         2432 Sand Mine Road                                        Davenport
70         900 Dubuque Avenue                                         South San Francisco
71         4800 Sunset Terrace                                        Fair Oaks
73         98 - 138 Hila Place                                        Pearl City
76         300 A Street                                               Boston
77         3000 Lillard Drive                                         Davis
80         2215 Lyons Road (various other addresses)                  Miamisburg
83
83.01      2060 Hedgcoxe Road                                         Allen
83.02      2201 E. George Bush Freeway                                Plano
83.03      3500 River Bend Boulevard                                  Fort Worth
83.04      320 S. Highway 121                                         Coppell
85         1600 Canyon Terrace Lane                                   Folsom
86         840 Grier Drive                                            Las Vegas
87         2800 Sage Road                                             Houston
88
88.01      2152 N Broad Street                                        Philadelphia
88.02      Antoinette (1429 N 15th)                                   Philadelphia
88.03      1501 N 16th Street                                         Philadelphia
88.04      1840 N 16th Street                                         Philadelphia
88.05      1429 West Diamond Street                                   Philadelphia
88.06      1520 N 15th Street                                         Philadelphia
88.07      1525 N. 16th Street                                        Philadelphia
88.08      1529 N 15th Street                                         Philadelphia
88.09      1524 N. 16th Street                                        Philadelphia
88.10      1403 Jefferson Street                                      Philadelphia
88.11      1621 W Diamond Street                                      Philadelphia
88.12      1641 W Diamond Street                                      Philadelphia
88.13      1617 West Oxford Street                                    Philadelphia
88.14      1809 N 17th Street                                         Philadelphia
88.15      1820 Willington Street                                     Philadelphia
88.16      1840 Willington Street                                     Philadelphia
88.17      1430 West Susquehanna Avenue                               Philadelphia
88.18      1516 Montgomery Street                                     Philadelphia
88.19      1908 N 17th Street                                         Philadelphia
88.20      1428 West Susquehanna Avenue                               Philadelphia
88.21      2229 N Park                                                Philadelphia
88.22      1414 West Diamond Street                                   Philadelphia
88.23      1732 N Sydenham Street                                     Philadelphia
88.24      2116 Carlisle Street                                       Philadelphia
88.25      2118 Carlisle Street                                       Philadelphia
88.26      2124 Carlisle Street                                       Philadelphia
88.27      2126 Carlisle Street                                       Philadelphia
88.28      2142 Carlisle Street                                       Philadelphia
88.29      2144 Carlisle Street                                       Philadelphia
88.30      2146 Carlisle Street                                       Philadelphia
88.31      2152 Carlisle Street                                       Philadelphia
88.32      2109 N 12th Street                                         Philadelphia
88.33      1533 N Sydenham Street                                     Philadelphia
88.34      1630 Willington Street                                     Philadelphia
88.35      1518 Fontain Street                                        Philadelphia
88.36      1534 Fontain Street                                        Philadelphia
88.37      1613 Edgley Street                                         Philadelphia
88.38      1629 Fonatin Street                                        Philadelphia
88.39      2124 N 17th Street                                         Philadelphia
88.40      1536 Fontain Street                                        Philadelphia
88.41      1808 Willington Street                                     Philadelphia
88.42      1829 Willington Street                                     Philadelphia
88.43      1520 Page Street                                           Philadelphia
88.44      1611 Edgley Street                                         Philadelphia
88.45      1618 Edgley Street                                         Philadelphia
88.46      1815 Willington Street                                     Philadelphia
88.47      1806 Willington Street                                     Philadelphia
88.48      1535 N Sydenham Street                                     Philadelphia
101        94-1420 Moaninai Street                                    Waipio
103
103.01     25,50,55 & 75 Utley Drive                                  Camp Hill
103.02     860 Century Drive                                          Mechanicsburg
104        90 Colonial Drive                                          East Patchogue
105        1930 Ashley Way                                            Westfield
106        5050 - 5200 Stockton Boulevard                             Sacramento
108        502-540 Industrial Drive                                   Lewisberry
113        5600 South 900 East                                        Murray
114        4080 27th Court SE                                         Salem
115        375 Rivertown Drive                                        Woodbury
118        8700 - 8760 La Riviera Drive                               Sacramento
119        2890 Providence Lakes Boulevard                            Brandon
122        11971 Foster Road                                          Norwalk
123        9720 West Dodge Road                                       Omaha
124        2770 Yorkmont Road                                         Charlotte
128
128.01     2910 South Main Street                                     Cedar Falls
128.02     4025 Hammond Avenue                                        Waterloo
137        1010 Madden Lane                                           Roseville
138        8210 S. Broadway Avenue                                    Whittier
139        1623 North Sheffield Avenue                                Chicago
141        442 Civic Center Drive                                     Augusta
143        821 Grier Road                                             Las Vegas
144        322 Lake Hazeltine Drive                                   Chaska
155        1016 Camino La Costa                                       Austin
156        5117 Belair Road                                           Baltimore
159        5401 California Avenue                                     Bakersfield
163        8305, 8315, 8325 Variel Avenue                             Canoga Park
166        230 Farmington Avenue                                      Farmington
169        31 Airport Park Road                                       Fletcher
170        18949 Valley Boulevard                                     Bloomington
174        2003-2027 and 2000-2016 Springboro West                    Moraine
175        11251 Pines Boulevard                                      Pembroke Pines
177        4060 Andrew Jackson Parkway                                Hermitage
179        4014 Forestville Road                                      District Heights
182        9212 Burke Street                                          Pico Rivera
188        16275 Woodruff Avenue                                      Bellflower
189        405 Queen Street                                           Southington
190        1635 Robb Drive and 6144 & 6160 Mae Anne Avenue            Reno
192        904 Grapevine Highway                                      Hurst
193        3700 Atascocita Road                                       Humble
194        19510 West Eight Mile Road                                 Southfield
195        1359 Silver Bluff Road                                     Aiken
199        4510 South Eastern Avenue                                  Las Vegas
201        5301 Longley Lane, Building F                              Reno
202        110 Huffaker Lane                                          Reno

<CAPTION>
                                                            Monthly        Gross       Remaining
Control                                      Cut-Off Date   Debt           Interest    Term To
Number     State                  Zip Code   Balance ($)    Service ($)    Rate (%)    Maturity (Mos.)   Maturity Date
--------   --------------------   --------   ------------   ------------   --------    ---------------   -------------
<S>        <C>                    <C>        <C>            <C>            <C>         <C>               <C>
2          California                90071    550,000,000   2,654,643.75    5.69700%               117   4/6/2017
3          California                90071    470,000,000   2,189,942.02    5.49968%               118   5/6/2017
4                                             270,375,000   1,296,752.30    5.66100%               115   2/6/2017
4.01       New Jersey                07940
4.02       New Jersey                07940
4.03       New Jersey                07078
4.04       New Jersey                07940
4.05       New Jersey                07078
4.06       New Jersey                07960
5          Connecticut               06901    265,000,000   1,273,891.81    5.67400%               119   6/6/2017
7          New York                  11553    187,250,000     909,179.37    5.73100%               115   2/6/2017
8                                             186,000,000   1,085,091.06    5.74700%               120   7/6/2017
8.01       Virginia                  23320
8.02       Arizona                   85233
8.03       Georgia                   30318
8.04       Georgia                   30076
8.05       Georgia                   30096
8.06       South Carolina            29406
8.07       Virginia                  23606
8.08       Texas                     75243
8.09       Georgia                   30093
8.10       Alabama                   35209
8.11       Indiana                   46278
8.12       Alabama                   36619
8.13       Kentucky                  40219
8.14       North Carolina            27529
8.15       Missouri                  63303
8.16       Indiana                   46219
8.17       Georgia                   30297
8.18       Ohio                      45458
8.19       Georgia                   30135
8.20       Georgia                   30047
8.21       Ohio                      43232
8.22       Missouri                  63042
8.23       North Carolina            28105
8.24       South Carolina            29605
8.25       South Carolina            29212
8.26       Ohio                      43229
8.27       Mississippi               39206
8.28       Georgia                   30122
8.29       Pennsylvania              15237
8.30       North Carolina            28213
8.31       South Carolina            29418
8.32       South Carolina            29615
8.33       Georgia                   30093
8.34       Georgia                   30188
8.35       Georgia                   31088
9          California                90071    165,000,000     773,746.88    5.53500%               118   5/6/2017
10         Massachusetts             02125    160,500,000     944,693.69    6.54400%               120   7/6/2017
11         New York                  10018    160,000,000     837,191.11    6.17600%               117   4/6/2017
12         District of Columbia      20036    138,613,339     685,710.56    5.83900%                78   1/6/2014
13         California                90069    135,000,000     663,832.50    5.80400%               120   7/6/2017
14         California                91505    135,000,000     674,469.38    5.89700%               117   4/6/2017
16         Connecticut               06830    124,000,000     567,825.28    5.40500%               119   6/6/2017
18         Pennsylvania              19154    116,000,000     555,269.44    5.65000%               119   6/1/2017
19                                            103,500,000     498,387.69    5.68368%               118   5/6/2017
19.01      California                92868
19.02      California                92868
20                                             92,730,000     593,160.93    7.40000%               120   7/6/2017
20.01      Indiana                   47150
20.02      Tennessee                 37042
20.03      Georgia                   30253
20.04      Illinois                  61265
20.05      Kentucky                  41076
20.06      Kentucky                  42101
20.07      Missouri                  63368
20.08      Pennsylvania              17756
20.09      Indiana                   46060
20.10      Indiana                   47274
20.11      Indiana                   47421
22         California                90017     85,000,000     428,338.61    5.94800%               116   3/6/2017
23         Pennsylvania              19106     80,000,000     481,081.51    6.02800%               119   6/6/2017
24         California                90210     73,100,000     371,096.21    5.99200%                59   6/6/2012
25         Colorado                  80202     70,000,000     355,062.36    5.98700%               114   1/6/2017
26         Virginia                  22314     64,000,000     365,516.00    5.55300%               118   5/6/2017
28         Illinois                  60606     57,500,000     285,909.97    5.86900%                57   4/6/2012
29         Illinois                  60173     40,050,000     215,056.26    6.33800%               120   7/6/2017
30         Illinois                  60173     16,748,000      89,931.64    6.33800%               120   7/6/2017
31         District of Columbia      20036     56,500,000     268,300.45    5.60500%                58   5/6/2012
33         Pennsylvania              19013     55,200,000     292,104.60    6.24600%               118   5/6/2017
34         California                92705     55,000,000     276,135.14    5.92600%                58   5/6/2012
35         Michigan                  48105     31,189,427     208,106.85    6.75800%               115   2/6/2017
36                                             21,910,573     149,610.54    6.99100%               115   2/6/2017
36.01      Michigan                  48237
36.02      Michigan                  48152
37                                             52,300,000     261,870.46    5.91000%                59   6/6/2012
37.01      Virginia                  20166
37.02      Tennessee                 38120
37.03      Virginia                  20166
37.04      Florida                   32746
37.05      North Carolina            28403
37.06      Florida                   32256
39                                             48,500,000     353,815.56    7.93900%                60   7/6/2012
39.01      Michigan                  48917
39.02      Florida                   32504
39.03      Iowa                      52401
39.04      Florida                   32504
39.05      Pennsylvania              15220
39.06      Florida                   33880
39.07      Georgia                   31201
39.08      Pennsylvania              17402
39.09      Alabama                   35660
39.10      South Carolina            29406
39.11      Pennsylvania              17601
41                                             44,440,000     228,764.78    6.07600%                58   5/6/2012
41.01      Nevada                    89119
41.02      Nevada                    89119
41.03      Nevada                    89119
41.04      Nevada                    89119
41.05      Nevada                    89119
42         California                92868     44,370,000     222,765.75    5.92600%               118   5/6/2017
43         Georgia                   30265     43,200,000     278,473.59    6.69000%               115   2/6/2017
44         New Mexico                87102     43,000,000     222,044.24    6.09500%                58   5/6/2012
45                                             39,200,000     207,436.60    6.24600%               118   5/6/2017
45.01      Pennsylvania              19428
45.02      Pennsylvania              19428
46         Illinois                  60602     36,000,000     217,762.97    6.08300%               117   4/6/2017
50                                             33,400,000     198,749.21    5.93000%               119   6/6/2017
50.01      Texas                     79762
50.02      Texas                     78232
50.03      Texas                     78233
50.04      Texas                     79707
50.05      Texas                     79701
50.06      Texas                     79762
51         Pennsylvania              19446     31,986,384     177,352.56    6.44900%               115   2/6/2017
52         California                95630     31,680,000     160,852.12    5.99300%                59   6/6/2012
53         New Jersey                08043     31,120,000     164,679.26    6.24600%               118   5/6/2017
54         New York                  10573     31,000,000     151,096.15    5.75300%                54   1/6/2012
55         South Carolina            29715     27,700,000     132,007.81    5.62500%               117   4/6/2017
56         Massachusetts             02125     26,500,000     158,795.71    5.99500%               118   5/6/2017
59                                             24,640,000     130,388.72    6.24600%               118   5/6/2017
59.01      Pennsylvania              19462
59.02      Pennsylvania              19022
59.03      Pennsylvania              19044
59.04      Pennsylvania              19462
60         Hawaii                    96819     24,600,000     113,316.14    5.43700%               116   3/6/2017
62         California                95035     23,121,506     149,090.27    5.95000%               116   3/6/2017
63         North Carolina            27713     23,015,000     112,410.69    5.76500%               118   5/6/2017
65         Arizona                   85283     22,800,000     110,336.80    5.71200%                82   5/6/2014
66         Virginia                  20151     22,300,000     107,690.42    5.70000%               117   4/6/2017
67         Virginia                  20171     21,500,000     108,854.50    5.97600%                80   3/6/2014
68         Florida                   33897     21,000,000     104,526.04    5.87500%               116   3/6/2017
70         California                94080     19,960,147     114,941.94    5.61000%               118   5/6/2017
71         California                95628     19,200,000      91,906.67    5.65000%                61   8/6/2012
73         Hawaii                    96782     18,800,000      92,397.04    5.80100%               115   2/6/2017
76         Massachusetts             02210     18,000,000      94,397.50    6.19000%               114   1/6/2017
77         California                95618     18,000,000      87,184.25    5.71700%               115   2/6/2017
80         Ohio                      45342     17,440,000     102,329.73    5.80000%               116   3/6/2017
83                                             16,250,000      95,906.90    5.85400%               117   4/6/2017
83.01      Texas                     75013
83.02      Texas                     75074
83.03      Texas                     76116
83.04      Texas                     75019
85         California                95630     16,000,000      77,497.11    5.71700%               115   2/6/2017
86         Nevada                    89119     15,320,000      78,863.10    6.07600%                58   5/6/2012
87         Texas                     77056     15,280,000      78,385.34    6.05500%               118   5/6/2017
88                                             15,255,011      90,016.94    5.82500%               117   4/6/2017
88.01      Pennsylvania              19121
88.02      Pennsylvania              19121
88.03      Pennsylvania              19121
88.04      Pennsylvania              19121
88.05      Pennsylvania              19121
88.06      Pennsylvania              19121
88.07      Pennsylvania              19121
88.08      Pennsylvania              19121
88.09      Pennsylvania              19121
88.10      Pennsylvania              19121
88.11      Pennsylvania              19121
88.12      Pennsylvania              19121
88.13      Pennsylvania              19121
88.14      Pennsylvania              19121
88.15      Pennsylvania              19121
88.16      Pennsylvania              19121
88.17      Pennsylvania              19121
88.18      Pennsylvania              19121
88.19      Pennsylvania              19121
88.20      Pennsylvania              19121
88.21      Pennsylvania              19121
88.22      Pennsylvania              19121
88.23      Pennsylvania              19121
88.24      Pennsylvania              19121
88.25      Pennsylvania              19121
88.26      Pennsylvania              19121
88.27      Pennsylvania              19121
88.28      Pennsylvania              19121
88.29      Pennsylvania              19121
88.30      Pennsylvania              19121
88.31      Pennsylvania              19121
88.32      Pennsylvania              19121
88.33      Pennsylvania              19121
88.34      Pennsylvania              19121
88.35      Pennsylvania              19121
88.36      Pennsylvania              19121
88.37      Pennsylvania              19121
88.38      Pennsylvania              19121
88.39      Pennsylvania              19121
88.40      Pennsylvania              19121
88.41      Pennsylvania              19121
88.42      Pennsylvania              19121
88.43      Pennsylvania              19121
88.44      Pennsylvania              19121
88.45      Pennsylvania              19121
88.46      Pennsylvania              19121
88.47      Pennsylvania              19121
88.48      Pennsylvania              19121
101        Hawaii                    96797     13,100,000      64,704.90    5.83000%               117   4/6/2017
103                                            12,000,000      70,792.91    5.85000%               118   5/6/2017
103.01     Pennsylvania              17011
103.02     Pennsylvania              17055
104        New York                  11772     12,000,000      81,032.60    7.14800%               119   6/6/2017
105        Indiana                   46074     12,000,000      59,576.67    5.86000%               116   3/6/2017
106        California                95820     11,877,000      62,477.80    6.20900%                59   6/6/2012
108        Pennsylvania              17339     11,300,000      66,663.33    5.85000%               118   5/6/2017
113        Utah                      84121     10,720,000      54,947.44    6.05000%               119   6/6/2017
114        Oregon                    97302     10,664,000      53,187.74    5.88700%                58   5/6/2012
115        Minnesota                 55125     10,560,000      51,255.45    5.72900%                81   4/6/2014
118        California                95826     10,491,000      55,213.55    6.21200%               119   6/6/2017
119        Florida                   33511     10,220,000      60,782.14    5.92500%               119   6/6/2017
122        California                90650      9,300,000      47,865.94    6.07500%                57   4/6/2012
123        Nebraska                  68114      9,031,460      55,439.76    6.15000%                52   11/6/2011
124        North Carolina            28208      8,658,103      53,459.93    6.23100%                79   2/6/2014
128                                             8,525,000      51,309.16    6.03600%               118   5/6/2017
128.01     Iowa                      50613
128.02     Iowa                      50702
137        California                95661      7,500,000      37,108.33    5.84000%               117   4/6/2017
138        California                90606      7,400,000      43,934.73    5.90900%               117   4/6/2017
139        Illinois                  60614      7,280,000      42,054.99    5.65700%               117   4/6/2017
141        Maine                     04330      7,200,000      42,063.00    5.76000%                57   4/6/2012
143        Nevada                    89119      7,078,469      41,105.00    5.67700%               117   4/6/2017
144        Minnesota                 55318      7,030,000      37,492.85    6.29500%               115   2/6/2017
155        Texas                     78752      6,250,000      36,855.35    5.84600%               115   2/6/2017
156        Maryland                  21206      6,200,000      34,248.11    6.52000%                56   3/6/2012
159        California                93309      6,000,000      34,858.25    5.70900%               117   4/6/2017
163        California                91304      5,650,000      28,467.13    5.94700%               117   4/6/2017
166        Connecticut               06032      5,460,000      27,125.89    5.86400%               119   6/6/2017
169        North Carolina            28732      5,221,638      34,089.47    6.08200%               116   3/6/2017
170        California                92316      5,000,000      32,164.46    6.67000%               117   4/6/2017
174        Ohio                      45439      4,560,000      26,755.94    5.80000%               116   3/6/2017
175        Florida                   33026      4,500,000      22,284.06    5.84500%                57   4/6/2012
177        Tennessee                 37076      4,400,000      25,965.83    5.85300%               119   6/6/2017
179        Maryland                  20747      4,200,000      24,478.05    5.73800%               118   5/6/2017
182        California                90660      4,000,000      23,748.50    5.90900%               117   4/6/2017
188        California                90706      3,600,000      21,373.65    5.90900%               117   4/6/2017
189        Connecticut               06489      3,575,000      17,700.42    5.84400%               118   5/6/2017
190        Nevada                    89523      3,500,000      20,536.36    5.80000%               114   1/6/2017
192        Texas                     76054      3,400,000      19,712.07    5.69000%               117   4/6/2017
193        Texas                     77396      3,300,000      21,327.02    6.71500%               120   7/6/2017
194        Michigan                  48075      3,000,000      17,484.32    5.73800%               118   5/6/2017
195        South Carolina            29803      2,957,292      17,722.03    5.94000%               114   1/6/2017
199        Nevada                    89121      1,940,000      11,506.85    5.90000%               114   1/6/2017
201        Nevada                    89511      1,800,000       9,615.13    6.30500%                55   2/6/2012
202        Nevada                    89511      1,310,000       7,778.47    5.91000%               114   1/6/2017

<CAPTION>
           Remaining           Interest
Control    Amortization Term   Accrual      Subservicing   Servicing       Administrative    Ground      Mortgage
Number     (Mos.)              Method       Fee Rate (%)   Fee Rate (%)    Fee Rate (%)      Lease Y/N   Loan Seller
--------   -----------------   ----------   ------------   ------------    --------------    ---------   --------------------
<S>        <C>                 <C>          <C>            <C>             <C>               <C>         <C>
2                          0   Actual/360                       0.02000%          0.02025%   No          GCFP/Lehman Brothers
3                          0   Actual/360                       0.02000%          0.02025%   Yes         GCFP
4                          0   Actual/360                       0.02000%          0.02025%               GCFP
4.01                                                                                         No
4.02                                                                                         No
4.03                                                                                         No
4.04                                                                                         No
4.05                                                                                         No
4.06                                                                                         No
5                          0   Actual/360                       0.02000%          0.02025%   No          GCFP
7                          0   Actual/360                       0.02000%          0.02025%   Yes         GCFP
8                        360   Actual/360                       0.02000%          0.02025%               GCFP
8.01                                                                                         No
8.02                                                                                         No
8.03                                                                                         No
8.04                                                                                         No
8.05                                                                                         No
8.06                                                                                         No
8.07                                                                                         No
8.08                                                                                         No
8.09                                                                                         No
8.10                                                                                         No
8.11                                                                                         No
8.12                                                                                         No
8.13                                                                                         No
8.14                                                                                         No
8.15                                                                                         No
8.16                                                                                         No
8.17                                                                                         No
8.18                                                                                         No
8.19                                                                                         No
8.20                                                                                         No
8.21                                                                                         No
8.22                                                                                         No
8.23                                                                                         No
8.24                                                                                         No
8.25                                                                                         No
8.26                                                                                         No
8.27                                                                                         No
8.28                                                                                         No
8.29                                                                                         No
8.30                                                                                         No
8.31                                                                                         No
8.32                                                                                         No
8.33                                                                                         No
8.34                                                                                         No
8.35                                                                                         No
9                          0   Actual/360                       0.02000%          0.02025%   No          GCFP
10                       480   Actual/360                       0.02000%          0.02025%   Yes         GCFP
11                         0   Actual/360                       0.02000%          0.02025%   No          GCFP/ Wachovia
12                         0   Actual/360                       0.02000%          0.02025%   Yes         GCFP/Lehman Brothers
13                         0   Actual/360                       0.02000%          0.02025%   No          GCFP
14                         0   Actual/360                       0.02000%          0.02025%   No          GCFP
16                         0   Actual/360                       0.02000%          0.02025%   No          GCFP
18                         0   Actual/360                       0.02000%          0.02025%   No          GCFP
19                         0   Actual/360                       0.02000%          0.02025%               GCFP
19.01                                                                                        No
19.02                                                                                        No
20                       399   Actual/360                       0.02000%          0.02025%               GCFP
20.01                                                                                        No
20.02                                                                                        No
20.03                                                                                        No
20.04                                                                                        No
20.05                                                                                        No
20.06                                                                                        No
20.07                                                                                        No
20.08                                                                                        No
20.09                                                                                        No
20.10                                                                                        No
20.11                                                                                        No
22                         0   Actual/360                       0.02000%          0.02025%   No          GCFP
23                       360   Actual/360                       0.02000%          0.02025%   Yes         GCFP
24                         0   Actual/360                       0.02000%          0.02025%   Yes         GCFP
25                         0   Actual/360                       0.02000%          0.02025%   No          GCFP
26                       360   Actual/360                       0.02000%          0.02025%   No          GCFP
28                         0   Actual/360                       0.02000%          0.02025%   No          GCFP
29                         0   Actual/360                       0.02000%          0.02025%   No          GCFP
30                         0   Actual/360                       0.02000%          0.02025%   No          GCFP
31                         0   Actual/360        0.02000%       0.02000%          0.04025%   No          GCFP
33                         0   Actual/360                       0.02000%          0.02025%   No          GCFP
34                         0   Actual/360                       0.02000%          0.02025%   No          GCFP
35                       360   Actual/360                       0.02000%          0.02025%   No          GCFP
36                       360   Actual/360                       0.02000%          0.02025%               GCFP
36.01                                                                                        No
36.02                                                                                        No
37                         0   Actual/360                       0.02000%          0.02025%               GCFP
37.01                                                                                        No
37.02                                                                                        No
37.03                                                                                        No
37.04                                                                                        No
37.05                                                                                        No
37.06                                                                                        No
39                       360   Actual/360                       0.02000%          0.02025%               GCFP
39.01                                                                                        No
39.02                                                                                        No
39.03                                                                                        Yes
39.04                                                                                        No
39.05                                                                                        No
39.06                                                                                        No
39.07                                                                                        No
39.08                                                                                        No
39.09                                                                                        Yes
39.10                                                                                        No
39.11                                                                                        Yes
41                         0   Actual/360                       0.02000%          0.02025%               GCFP
41.01                                                                                        No
41.02                                                                                        No
41.03                                                                                        No
41.04                                                                                        No
41.05                                                                                        No
42                         0   Actual/360                       0.02000%          0.02025%   No          GCFP
43                       360   Actual/360                       0.02000%          0.02025%   No          GCFP
44                         0   Actual/360                       0.02000%          0.02025%   Yes         GCFP
45                         0   Actual/360                       0.02000%          0.02025%               GCFP
45.01                                                                                        No
45.02                                                                                        No
46                       360   Actual/360                       0.02000%          0.02025%   No          GCFP
50                       360   Actual/360                       0.02000%          0.02025%               GCFP
50.01                                                                                        No
50.02                                                                                        No
50.03                                                                                        No
50.04                                                                                        No
50.05                                                                                        No
50.06                                                                                        No
51                       659   Actual/360                       0.02000%          0.02025%   No          GCFP
52                         0   Actual/360                       0.02000%          0.02025%   No          GCFP
53                         0   Actual/360                       0.02000%          0.02025%   No          GCFP
54                         0   Actual/360                       0.02000%          0.02025%   No          GCFP
55                         0   Actual/360                       0.02000%          0.02025%   No          GCFP
56                       360   Actual/360                       0.02000%          0.02025%   No          GCFP
59                         0   Actual/360                       0.02000%          0.02025%               GCFP
59.01                                                                                        No
59.02                                                                                        No
59.03                                                                                        No
59.04                                                                                        No
60                         0   Actual/360                       0.02000%          0.02025%   Yes         GCFP
62                       296   Actual/360                       0.02000%          0.02025%   No          GCFP
63                         0   Actual/360                       0.02000%          0.02025%   No          GCFP
65                         0   Actual/360                       0.02000%          0.02025%   No          GCFP
66                         0   Actual/360                       0.02000%          0.02025%   No          GCFP
67                         0   Actual/360                       0.02000%          0.02025%   No          GCFP
68                         0   Actual/360        0.01000%       0.01000%          0.02025%   No          GCFP
70                       358   Actual/360                       0.02000%          0.02025%   No          GCFP
71                         0   Actual/360                       0.02000%          0.02025%   No          GCFP
73                         0   Actual/360                       0.02000%          0.02025%   No          GCFP
76                         0   Actual/360                       0.02000%          0.02025%   No          GCFP
77                         0   Actual/360                       0.02000%          0.02025%   No          GCFP
80                       360   Actual/360                       0.02000%          0.02025%   No          GCFP
83                       360   Actual/360                       0.02000%          0.02025%               GCFP
83.01                                                                                        No
83.02                                                                                        No
83.03                                                                                        No
83.04                                                                                        No
85                         0   Actual/360                       0.02000%          0.02025%   No          GCFP
86                         0   Actual/360                       0.02000%          0.02025%   No          GCFP
87                         0   Actual/360        0.03000%       0.02000%          0.05025%   No          GCFP
88                       357   Actual/360                       0.02000%          0.02025%               GCFP
88.01                                                                                        No
88.02                                                                                        No
88.03                                                                                        No
88.04                                                                                        No
88.05                                                                                        No
88.06                                                                                        No
88.07                                                                                        No
88.08                                                                                        No
88.09                                                                                        No
88.10                                                                                        No
88.11                                                                                        No
88.12                                                                                        No
88.13                                                                                        No
88.14                                                                                        No
88.15                                                                                        No
88.16                                                                                        No
88.17                                                                                        No
88.18                                                                                        No
88.19                                                                                        No
88.20                                                                                        No
88.21                                                                                        No
88.22                                                                                        No
88.23                                                                                        No
88.24                                                                                        No
88.25                                                                                        No
88.26                                                                                        No
88.27                                                                                        No
88.28                                                                                        No
88.29                                                                                        No
88.30                                                                                        No
88.31                                                                                        No
88.32                                                                                        No
88.33                                                                                        No
88.34                                                                                        No
88.35                                                                                        No
88.36                                                                                        No
88.37                                                                                        No
88.38                                                                                        No
88.39                                                                                        No
88.40                                                                                        No
88.41                                                                                        No
88.42                                                                                        No
88.43                                                                                        No
88.44                                                                                        No
88.45                                                                                        No
88.46                                                                                        No
88.47                                                                                        No
88.48                                                                                        No
101                        0   Actual/360                       0.02000%          0.02025%   No          GCFP
103                      360   Actual/360                       0.02000%          0.02025%               GCFP
103.01                                                                                       No
103.02                                                                                       No
104                      360   Actual/360                       0.02000%          0.02025%   No          GCFP
105                        0   Actual/360        0.03000%       0.02000%          0.05025%   No          GCFP
106                        0   Actual/360                       0.02000%          0.02025%   No          GCFP
108                      360   Actual/360                       0.02000%          0.02025%   No          GCFP
113                        0   Actual/360                       0.02000%          0.02025%   No          GCFP
114                        0   Actual/360                       0.02000%          0.02025%   No          GCFP
115                        0   Actual/360                       0.02000%          0.02025%   No          GCFP
118                        0   Actual/360                       0.02000%          0.02025%   No          GCFP
119                      360   Actual/360                       0.02000%          0.02025%   No          GCFP
122                        0   Actual/360                       0.02000%          0.02025%   No          GCFP
123                      352   Actual/360                       0.02000%          0.02025%   No          GCFP
124                      355   Actual/360                       0.02000%          0.02025%   No          GCFP
128                      360   Actual/360                       0.02000%          0.02025%               GCFP
128.01                                                                                       No
128.02                                                                                       No
137                        0   Actual/360                       0.02000%          0.02025%   No          GCFP
138                      360   Actual/360                       0.02000%          0.02025%   No          GCFP
139                      360   Actual/360                       0.02000%          0.02025%   No          GCFP
141                      360   Actual/360                       0.02000%          0.02025%   No          GCFP
143                      357   Actual/360                       0.02000%          0.02025%   No          GCFP
144                        0   Actual/360                       0.02000%          0.02025%   No          GCFP
155                      360   Actual/360                       0.02000%          0.02025%   No          GCFP
156                        0   Actual/360                       0.02000%          0.02025%   No          GCFP
159                      360   Actual/360                       0.02000%          0.02025%   No          GCFP
163                        0   Actual/360                       0.02000%          0.02025%   No          GCFP
166                        0   Actual/360                       0.02000%          0.02025%   No          GCFP
169                      296   Actual/360                       0.02000%          0.02025%   No          GCFP
170                      360   Actual/360                       0.02000%          0.02025%   No          GCFP
174                      360   Actual/360                       0.02000%          0.02025%   No          GCFP
175                        0   Actual/360                       0.02000%          0.02025%   No          GCFP
177                      360   Actual/360                       0.02000%          0.02025%   No          GCFP
179                      360   Actual/360                       0.02000%          0.02025%   No          GCFP
182                      360   Actual/360                       0.02000%          0.02025%   No          GCFP
188                      360   Actual/360                       0.02000%          0.02025%   No          GCFP
189                        0   Actual/360                       0.02000%          0.02025%   No          GCFP
190                      360   Actual/360                       0.02000%          0.02025%   No          GCFP
192                      360   Actual/360                       0.02000%          0.02025%   No          GCFP
193                      360   Actual/360                       0.02000%          0.02025%   No          GCFP
194                      360   Actual/360                       0.02000%          0.02025%   No          GCFP
195                      354   Actual/360                       0.02000%          0.02025%   No          GCFP
199                      360   Actual/360                       0.02000%          0.02025%   No          GCFP
201                        0   Actual/360                       0.02000%          0.02025%   No          GCFP
202                      360   Actual/360                       0.02000%          0.02025%   No          GCFP

<CAPTION>
Control
Number     Prepayment Provision (1)
--------   ------------------------------------------------------------------------------------------------
<S>        <C>
2          Lockout/0_> Yield Maintenance or 1%/27_Defeasance or Greater of Yield Maintenance or 1%/86 _0%/7
3          Lockout/0_> Yield Maintenance or 2%/26_Defeasance or Greater of Yield Maintenance or 1%/90_0%/4
4          Lockout/29_Defeasance/87_0%/4
4.01
4.02
4.03
4.04
4.05
4.06
5          Lockout/25_Defeasance/91_0%/4
7          Lockout/29_Defeasance/87_0%/4
8          Lockout/24_Defeasance or Greater of Yield Maintenance or1%/92_0%/4
8.01
8.02
8.03
8.04
8.05
8.06
8.07
8.08
8.09
8.10
8.11
8.12
8.13
8.14
8.15
8.16
8.17
8.18
8.19
8.20
8.21
8.22
8.23
8.24
8.25
8.26
8.27
8.28
8.29
8.30
8.31
8.32
8.33
8.34
8.35
9          Lockout/0_> Yield Maintenance or 2%/26_Defeasance or Greater of Yield Maintenance or 1%/90_0%/4
10         Lockout/24_Defeasance/92_0%/4
11         Lockout/27_Defeasance/90_0%/3
12         Lockout/30_Defeasance/50_0%/4
13         Lockout/24_Defeasance/92_0%/4
14         Lockout/27_Defeasance/89_0%/4
16         Lockout/25_Defeasance/91_0%/4
18         Lockout/25_Defeasance/85_0%/10
19         Lockout/0_> Yield Maintenance or 2%/26_Defeasance or Greater of Yield Maintenance or 1%/90_0%/4
19.01
19.02
20         Lockout/24_Defeasance/92_0%/4
20.01
20.02
20.03
20.04
20.05
20.06
20.07
20.08
20.09
20.10
20.11
22         Lockout/28_Defeasance/89_0%/3
23         Lockout/25_Defeasance/91_0%/4
24         Lockout/25_Defeasance/32_0%/3
25         Lockout/30_Defeasance/87_0%/3
26         Lockout/26_Defeasance/90_0%/4
28         Lockout/27_ Defeasance or Greater of Yield Maintenance or 1%/14_0%/19
29         Lockout/24_Defeasance/92_0%/4
30         Lockout/24_Defeasance/92_0%/4
31         Lockout/26_Defeasance/30_0%/4
33         Lockout/26_Defeasance/90_0%/4
34         Lockout/0_> Yield Maintenance or 2%/26_Defeasance or Greater of Yield Maintenance or 1%/30_0%/4
35         Lockout/29_Defeasance/88_0%/3
36         Lockout/29_Defeasance/87_0%/4
36.01
36.02
37         Lockout/25_Defeasance/31_0%/4
37.01
37.02
37.03
37.04
37.05
37.06
39         Lockout/24_Defeasance/33_0%/3
39.01
39.02
39.03
39.04
39.05
39.06
39.07
39.08
39.09
39.10
39.11
41         Lockout/26_Defeasance/9_0%/25
41.01
41.02
41.03
41.04
41.05
42         Lockout/0_> Yield Maintenance or 2%/26_Defeasance or Greater of Yield Maintenance or 1%/90_0%/4
43         Lockout/24_> Yield Maintenance or 1%/92_0%/4
44         Lockout/0_> Yield Maintenance or 1%/56_0%/4
45         Lockout/26_Defeasance/90_0%/4
45.01
45.02
46         Lockout/27_Defeasance/89_0%/4
50         Lockout/25_Defeasance/91_0%/4
50.01
50.02
50.03
50.04
50.05
50.06
51         Lockout/29_Defeasance/87_0%/4
52         Lockout/25_Defeasance/32_0%/3
53         Lockout/26_Defeasance/90_0%/4
54         Lockout/30_Defeasance/27_0%/3
55         Lockout/27_Defeasance/89_0%/4
56         Lockout/26_Defeasance/90_0%/4
59         Lockout/26_Defeasance/90_0%/4
59.01
59.02
59.03
59.04
60         Lockout/28_Defeasance/88_0%/4
62         Lockout/28_Defeasance/88_0%/4
63         Lockout/26_Defeasance/90_0%/4
65         Lockout/23_> Yield Maintenance or 1%/57_0%/4
66         Lockout/23_> Yield Maintenance or 1%/93_0%/4
67         Lockout/28_ Defeasance or Greater of Yield Maintenance or 1%/43_0%/13
68         Lockout/28_Defeasance/88_0%/4
70         Lockout/26_Defeasance/90_0%/4
71         Lockout/29_Defeasance/30_0%/7
73         Lockout/29_Defeasance/87_0%/4
76         Lockout/30_Defeasance/87_0%/3
77         Lockout/29_Defeasance/87_0%/4
80         Lockout/29_Defeasance/91_0%/1
83         Lockout/27_Defeasance/89_0%/4
83.01
83.02
83.03
83.04
85         Lockout/29_Defeasance/87_0%/4
86         Lockout/26_Defeasance/9_0%/25
87         Lockout/26_Defeasance/90_0%/4
88         Lockout/27_Defeasance/90_0%/3
88.01
88.02
88.03
88.04
88.05
88.06
88.07
88.08
88.09
88.10
88.11
88.12
88.13
88.14
88.15
88.16
88.17
88.18
88.19
88.20
88.21
88.22
88.23
88.24
88.25
88.26
88.27
88.28
88.29
88.30
88.31
88.32
88.33
88.34
88.35
88.36
88.37
88.38
88.39
88.40
88.41
88.42
88.43
88.44
88.45
88.46
88.47
88.48
101        Lockout/27_Defeasance/90_0%/3
103        Lockout/26_Defeasance/90_0%/4
103.01
103.02
104        Lockout/25_Defeasance/92_0%/3
105        Lockout/28_Defeasance/88_0%/4
106        Lockout/25_Defeasance/32_0%/3
108        Lockout/26_Defeasance/90_0%/4
113        Lockout/25_Defeasance/92_0%/3
114        Lockout/26_Defeasance/31_0%/3
115        Lockout/23_> Yield Maintenance or 1%/57_0%/4
118        Lockout/25_Defeasance/92_0%/3
119        Lockout/25_Defeasance/91_0%/4
122        Lockout/27_Defeasance/29_0%/4
123        Lockout/32_Defeasance/21_0%/7
124        Lockout/29_Defeasance/48_0%/7
128        Lockout/26_Defeasance/90_0%/4
128.01
128.02
137        Lockout/27_Defeasance/89_0%/4
138        Lockout/27_Defeasance/89_0%/4
139        Lockout/27_Defeasance/89_0%/4
141        Lockout/5_> Yield Maintenance or 1%/22_ Defeasance or Greater of Yield Maintenance or 1%/29_0%/4
143        Lockout/27_Defeasance/89_0%/4
144        Lockout/29_Defeasance/88_0%/3
155        Lockout/29_Defeasance/86_0%/5
156        Lockout/28_Defeasance/28_0%/4
159        Lockout/27_Defeasance/90_0%/3
163        Lockout/27_Defeasance/89_0%/4
166        Lockout/25_Defeasance/91_0%/4
169        Lockout/28_Defeasance/88_0%/4
170        Lockout/27_Defeasance/90_0%/3
174        Lockout/29_Defeasance/91_0%/1
175        Lockout/11_> Yield Maintenance or 1%/45_0%/4
177        Lockout/25_Defeasance/91_0%/4
179        Lockout/26_Defeasance/91_0%/3
182        Lockout/27_Defeasance/89_0%/4
188        Lockout/27_Defeasance/89_0%/4
189        Lockout/26_Defeasance/90_0%/4
190        Lockout/59_> Yield Maintenance or 1%/57_0%/4
192        Lockout/27_Defeasance/89_0%/4
193        Lockout/24_Defeasance/92_0%/4
194        Lockout/26_Defeasance/91_0%/3
195        Lockout/59_> Yield Maintenance or 1%/57_0%/4
199        Lockout/59_> Yield Maintenance or 1%/57_0%/4
201        Lockout/23_> Yield Maintenance or 1%/33_0%/4
202        Lockout/59_> Yield Maintenance or 1%/57_0%/4

<CAPTION>
                                                                                                  Companion Loan
           Crossed With                                         Companion Loan                    Remaining
Control    Other Loans       Companion Loan   Companion Loan    Monthly          Companion Loan   Term To
Number     (Crossed Group)   Flag             Cut-off Balance   Payment          Interest Rate    Maturity (Mos.)
--------   ---------------   --------------   ---------------   --------------   --------------   ---------------
<S>        <C>               <C>              <C>               <C>              <C>              <C>
2
3
4
4.01
4.02
4.03
4.04
4.05
4.06
5
7
8
8.01
8.02
8.03
8.04
8.05
8.06
8.07
8.08
8.09
8.10
8.11
8.12
8.13
8.14
8.15
8.16
8.17
8.18
8.19
8.20
8.21
8.22
8.23
8.24
8.25
8.26
8.27
8.28
8.29
8.30
8.31
8.32
8.33
8.34
8.35
9
10
11
12
13
14
16
18                           Yes               290,000,000.00     1,388,173.61          5.65000%              119
19
19.01
19.02
20
20.01
20.02
20.03
20.04
20.05
20.06
20.07
20.08
20.09
20.10
20.11
22
23
24
25
26
28
29         Group A
30         Group A
31
33
34
35         Group B
36         Group B
36.01
36.02
37
37.01
37.02
37.03
37.04
37.05
37.06
39
39.01
39.02
39.03
39.04
39.05
39.06
39.07
39.08
39.09
39.10
39.11
41
41.01
41.02
41.03
41.04
41.05
42
43
44
45
45.01
45.02
46
50
50.01
50.02
50.03
50.04
50.05
50.06
51
52
53
54
55
56
59
59.01
59.02
59.03
59.04
60
62
63
65
66
67
68
70
71
73
76
77
80
83
83.01
83.02
83.03
83.04
85
86
87
88
88.01
88.02
88.03
88.04
88.05
88.06
88.07
88.08
88.09
88.10
88.11
88.12
88.13
88.14
88.15
88.16
88.17
88.18
88.19
88.20
88.21
88.22
88.23
88.24
88.25
88.26
88.27
88.28
88.29
88.30
88.31
88.32
88.33
88.34
88.35
88.36
88.37
88.38
88.39
88.40
88.41
88.42
88.43
88.44
88.45
88.46
88.47
88.48
101
103
103.01
103.02
104
105
106
108
113
114
115
118
119
122
123
124
128
128.01
128.02
137
138
139
141
143
144
155
156
159
163
166
169
170
174
175
177
179
182
188
189
190
192
193
194
195
199
201
202

<CAPTION>
           Companion Loan
           Remaining           Companion Loan   Subordinate      Subordinate       Subordinate                        Subordinate
Control    Amortization Term   Servicing        Companion Loan   Companion Loan    Companion Loan                     Companion Loan
Number     (Mos.)              Fees             Flag             Cut-off Balance   Monthly Payment                    Interest Rate
--------   -----------------   --------------   --------------   ---------------   --------------------------------   --------------
<S>        <C>                 <C>              <C>              <C>               <C>                                <C>
2
3
4
4.01
4.02
4.03
4.04
4.05
4.06
5
7
8
8.01
8.02
8.03
8.04
8.05
8.06
8.07
8.08
8.09
8.10
8.11
8.12
8.13
8.14
8.15
8.16
8.17
8.18
8.19
8.20
8.21
8.22
8.23
8.24
8.25
8.26
8.27
8.28
8.29
8.30
8.31
8.32
8.33
8.34
8.35
9                                               Yes                35,000,000.00                         187,118.35         6.31031%
10
11
12
13
14                                              Yes                10,000,000.00                          49,960.69         5.89700%
16
18                         0          0.01000%
19                                              Yes                 6,500,000.00                          49,752.21         9.03445%
19.01
19.02
20
20.01
20.02
20.03
20.04
20.05
20.06
20.07
20.08
20.09
20.10
20.11
22
23
24                                              Yes                 7,900,000.00                          40,104.79         5.99200%
25                                              Yes                30,000,000.00                         152,169.58         5.98700%
26
28
29
30
31
33                                              Yes                10,350,000.00                          54,769.61         6.24600%
34
35                                              Yes                 8,810,572.69   Custom Amort Schedule - See Note         2.40868%
36                                              Yes                 6,189,427.31   Custom Amort Schedule - See Note         2.49186%
36.01
36.02
37
37.01
37.02
37.03
37.04
37.05
37.06
39
39.01
39.02
39.03
39.04
39.05
39.06
39.07
39.08
39.09
39.10
39.11
41
41.01
41.02
41.03
41.04
41.05
42
43                                              Yes                 5,000,000.00                          32,230.74         6.69000%
44
45
45.01
45.02
46
50
50.01
50.02
50.03
50.04
50.05
50.06
51
52                                              Yes                 1,510,000.00                           7,666.88         5.99300%
53
54
55
56
59
59.01
59.02
59.03
59.04
60
62
63
65
66
67
68
70
71
73
76
77
80
83
83.01
83.02
83.03
83.04
85
86
87
88
88.01
88.02
88.03
88.04
88.05
88.06
88.07
88.08
88.09
88.10
88.11
88.12
88.13
88.14
88.15
88.16
88.17
88.18
88.19
88.20
88.21
88.22
88.23
88.24
88.25
88.26
88.27
88.28
88.29
88.30
88.31
88.32
88.33
88.34
88.35
88.36
88.37
88.38
88.39
88.40
88.41
88.42
88.43
88.44
88.45
88.46
88.47
88.48
101
103
103.01
103.02
104
105
106
108
113                                             Yes                   840,000.00                           4,305.58         6.05000%
114
115
118
119
122
123
124
128
128.01
128.02
137
138
139
141
143
144
155
156
159
163
166
169
170
174
175
177
179
182
188
189
190
192
193
194
195
199
201
202

<CAPTION>
                               Subordinate
           Subordinate         Companion           Subordinate
           Companion Loan      Loan Remaining      Companion Loan
Control    Remaining Term To   Amortization Term   Servicing
Number     Maturity (Mos.)     (Mos.)              Fees
--------   -----------------   -----------------   --------------
<S>        <C>                 <C>                 <C>
2
3
4
4.01
4.02
4.03
4.04
4.05
4.06
5
7
8
8.01
8.02
8.03
8.04
8.05
8.06
8.07
8.08
8.09
8.10
8.11
8.12
8.13
8.14
8.15
8.16
8.17
8.18
8.19
8.20
8.21
8.22
8.23
8.24
8.25
8.26
8.27
8.28
8.29
8.30
8.31
8.32
8.33
8.34
8.35
9                        118                   0          0.01000%
10
11
12
13
14                       117                   0          0.01000%
16
18
19                       118                   0          0.01000%
19.01
19.02
20
20.01
20.02
20.03
20.04
20.05
20.06
20.07
20.08
20.09
20.10
20.11
22
23
24                        59                   0          0.01000%
25                       114                   0          0.01000%
26
28
29
30
31
33                       118                   0          0.01000%
34
35                       115                 360          0.01000%
36                       115                 360          0.01000%
36.01
36.02
37
37.01
37.02
37.03
37.04
37.05
37.06
39
39.01
39.02
39.03
39.04
39.05
39.06
39.07
39.08
39.09
39.10
39.11
41
41.01
41.02
41.03
41.04
41.05
42
43                       115                 360          0.01000%
44
45
45.01
45.02
46
50
50.01
50.02
50.03
50.04
50.05
50.06
51
52                        59                   0          0.01000%
53
54
55
56
59
59.01
59.02
59.03
59.04
60
62
63
65
66
67
68
70
71
73
76
77
80
83
83.01
83.02
83.03
83.04
85
86
87
88
88.01
88.02
88.03
88.04
88.05
88.06
88.07
88.08
88.09
88.10
88.11
88.12
88.13
88.14
88.15
88.16
88.17
88.18
88.19
88.20
88.21
88.22
88.23
88.24
88.25
88.26
88.27
88.28
88.29
88.30
88.31
88.32
88.33
88.34
88.35
88.36
88.37
88.38
88.39
88.40
88.41
88.42
88.43
88.44
88.45
88.46
88.47
88.48
101
103
103.01
103.02
104
105
106
108
113                      119                   0          0.01000%
114
115
118
119
122
123
124
128
128.01
128.02
137
138
139
141
143
144
155
156
159
163
166
169
170
174
175
177
179
182
188
189
190
192
193
194
195
199
201
202
</TABLE>

1     The Open Period is inclusive of the Maturity Date.

2     Loan documents provide for defeasance of the mortgage loan at times during
      the yield maintenance period (subject to standard REMIC lockout and
      procedural guidelines).

3     Base Rental Revenue based on the average ground rent payments from years
      11-20. The current DSCR based on the current rent payment of $9,000,000
      per annum is 0.86x.

4     For the purpose of calculating underwritten debt service coverage ratios,
      loan-to-value ratios and loan per square foot/unit, the cut-off date
      principal balance for each mortgage loan in a split loan structure
      excludes the cut-off date principal balance of any subordinate mortgage
      loan in that split loan structure.

5     The property has commercial tenants in occupancy, with the rent counting
      towards the NCF of the property.

6     The Cut-Off Date LTV was calculated using the March 2009 expected
      "as-stabilized" value of $202,000,000. The Cut-Off Date LTV based on the
      "as-is" value of $175 million and $30.543 million of reserves is 74.0%.

7     The Cut-Off Date LTV and DSCR figures for these loans are net of the
      earnout amount. The Scheduled Maturity Date LTV is calculated utilizing
      the stabilized appraised value as applicable.

8     The Cut-Off Date LTV was calculated using the May 2009 expected
      "as-stabilized" value of $152,000,000. The Cut-Off Date LTV based on the
      "as-is" value of $137 million is 94.5%.

9     Interest rate equals 5.405% from closing through June 5, 2009; 5.770%
      through June 5, 2010; 5.960% through June 5, 2012; 6.240% through June 5,
      2013; 6.910% thereafter. Debt Service shown and DSCR calculations are
      based on the first 12 months of debt service following the cut-off date
      calculated using an interest rate of 5.405%. The debt service covreage
      ratio based on the highest interest rate payable under the mortgage loan
      is 0.92x.

10    For the purpose of calculating underwritten debt service coverage ratios,
      loan-to-value ratios and loan per square foot/unit, the cut-off date
      principal balance for Franklin Mills includes the cut-off date principal
      balance of the pari passu mortgage loan in the trust plus the cut-off date
      principal balance of the pari passu mortgage that is not in the trust.

11    Amortization is based on a custom amortization schedule. Debt Service
      shown and DSCR calculations are based on the first 12 months of debt
      service following the cut-off date.

12    The mortgage loan documents provide, in the case of a permitted partial
      release of a portion of the mortgaged property, that the mortgage loan be
      partially defeased in the amount of $4,320,000, which partial defeasance
      (and corresponding partial release) may occur prior to the otherwise
      applicable lockout period.

13    Amortization is based on a custom amortization schedule. Debt Service
      shown and DSCR calculations are based on the first 12 months of debt
      service following the interest-only period.

14    The mortgage loan documents provide, in the case of a permitted partial
      release of a portion of the mortgaged property, that the mortgage loan be
      partially prepaid in the amount of not less than 115% of the allocated
      loan amount for the release parcel, which partial prepayment (and
      corresponding partial release) may occur prior to the otherwise applicable
      lockout period.

15    The DSCRs and LTV were calculated based on the total crossed balance.

16    $30,000,000 of the loan balance is interest-only and the remaining
      $2,000,000 amortizes on a 300-month schedule.

17    Republic Mortgage Insurance Company has a signed lease, but they will not
      start paying rent until June 2008. A cash reserve of $2.9 million and a
      $2.5 million letter of credit were established at the closing of the
      mortgage loan as additional security and to pay the monthly debt service
      until June 2008 when RMIC's lease is expected to commence. Monthly
      payments in the amount of $166,000 will be withdrawn from cash reserve to
      pay the monthly debt service on the mortgage loan until June 2008, and
      those payments were counted in the net cash flow from the related
      mortgaged property upon which the DSCR was calculated.

18    If the borrower makes the monthly payment through the Automated Clearing
      House Network, lender shall provide borrower with two days prior written
      notice prior to assessing any late fee.

19    The Cut-Off Date LTV was calculated using the July 28, 2007 expected
      "as-stabilized" value of $19,500,000. The Cut-Off Date LTV based on the
      "as-is" value of $17.6 million is 85.2%.

20    If the borrower makes the monthly payment through the Automated Clearing
      House Network, 24 hours notice is required for non-receipt of payment,
      upon which the borrower will have until the 9th day of the month before a
      Grace Period - Default occurs. Lender is required to give notice up to two
      times within a 12 month period, after the second notice, lender is no
      longer obligated to provide notice of a late payment.

<PAGE>

                                    EXHIBIT B

                  MORTGAGE LOAN REPRESENTATIONS AND WARRANTIES

(1)   Mortgage Loan Schedule. The information pertaining to each Mortgage Loan
      set forth in the Mortgage Loan Schedule is true and accurate in all
      material respects as of the Cut-off Date and contains all information
      required by the Pooling and Servicing Agreement to be contained therein.

(2)   Legal Compliance - Origination. The origination practices of the Seller
      have been, in all material respects, legal and as of the date of its
      origination, such Mortgage Loan complied in all material respects with, or
      was exempt from, all requirements of federal, state or local law relating
      to the origination of such Mortgage Loan; provided that such
      representation and warranty does not address or otherwise cover any
      matters with respect to federal, state or local law otherwise covered in
      this Exhibit B.

(3)   Good Title; Conveyance. Immediately prior to the sale, transfer and
      assignment to the Purchaser, the Seller had good and marketable title to,
      and was the sole owner of, each Mortgage Loan, and the Seller is
      transferring such Mortgage Loan free and clear of any and all liens,
      pledges, charges or security interests of any nature encumbering such
      Mortgage Loan, other than the rights of the holder of a related Companion
      Loan pursuant to a Co-Lender Agreement or a pooling and servicing
      agreement. Upon consummation of the transactions contemplated by the
      Mortgage Loan Purchase Agreement, the Seller will have validly and
      effectively conveyed to the Purchaser all legal and beneficial interest in
      and to such Mortgage Loan free and clear of any pledge, lien or security
      interest, other than the rights of a holder of a Companion Loan pursuant
      to a Co-Lender Agreement or pooling and servicing agreement.

(4)   Future Advances. The proceeds of such Mortgage Loan have been fully
      disbursed (except in those cases where the full amount of the Mortgage
      Loan has been disbursed but a portion thereof is being held in escrow or
      reserve accounts pending the satisfaction of certain conditions relating
      to leasing, repairs or other matters with respect to the Mortgaged
      Property), and there is no requirement for future advances thereunder by
      the mortgagee.

(5)   Legal, Valid and Binding Obligation; Assignment of Leases. Each related
      Mortgage Note, Mortgage, Assignment of Leases (if contained in a document
      separate from the Mortgage) and other agreement that evidences or secures
      such Mortgage Loan and was executed in connection with such Mortgage Loan
      by or on behalf of the related Mortgagor is the legal, valid and binding
      obligation of the related Mortgagor (subject to any non-recourse
      provisions therein and any state anti-deficiency or market value limit
      deficiency legislation), enforceable in accordance with its terms, except
      (i) that certain provisions contained in such Mortgage Loan documents are
      or may be unenforceable in whole or in part under applicable state or
      federal laws, but neither the application of any such laws to any such
      provision nor the inclusion of any such provisions renders 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 rights and benefits
      afforded thereby and (ii) as such enforcement may be limited by
      bankruptcy, insolvency, receivership, reorganization, moratorium,
      redemption, liquidation or other laws affecting the enforcement of
      creditors' rights generally, or by general principles of equity
      (regardless of whether such enforcement is considered in a proceeding in
      equity or at law). The Assignment of Leases (as set forth in the Mortgage
      or in a document separate from the related Mortgage and related to and
      delivered in connection with each Mortgage Loan) establishes and creates a
      valid and enforceable first priority assignment of, or a valid first
      priority security interest in, the related Mortgagor's right to receive
      payments due under all leases, subleases, licenses or other agreements
      pursuant to which any Person is entitled to occupy, use or possess all or
      any portion of the Mortgaged Property, subject to any license granted to
      the related Mortgagor to exercise certain rights and to perform certain
      obligations of the lessor under such leases, and subject to the
      limitations set forth above. The related Mortgage Note, Mortgage and
      Assignment of Leases (if contained in a document separate from the
      Mortgage) contain no provision limiting the right or ability of the Seller
      to assign, transfer and convey the related Mortgage Loan to any other
      Person.

(6)   No Offset or Defense. Subject to the limitations set forth in paragraph
      (5), as of the date of its origination there was, and as of the Cut-off
      Date there is, no valid right of offset and no valid defense,
      counterclaim, abatement or right to rescission with respect to any of the
      related Mortgage Notes, Mortgage(s) or other agreements executed in
      connection therewith, except in each case, with respect to the
      enforceability of any provisions requiring the payment of default
      interest, late fees, additional interest, prepayment premiums or yield
      maintenance charges.

(7)   Assignment of Mortgage and Assignment of Assignment of Leases. Subject to
      the limitations set forth in paragraph (5), each assignment of Mortgage
      and assignment of Assignment of Leases from the Seller to the Trustee (or
      in the case of a Non-Serviced Trust Loan, the assignment in favor of the
      current holder of the mortgage) constitutes the legal, valid and binding
      assignment from the Seller. Any assignment of a Mortgage and assignment of
      Assignment of Leases are recorded (or have been submitted for recording)
      in the applicable jurisdiction.

(8)   Mortgage Lien. Each related Mortgage is a valid and enforceable first lien
      on the related Mortgaged Property (and/or Ground Lease, if applicable),
      subject to the limitations set forth in paragraph (5) and the following
      title exceptions (each such title exception, a "Title Exception", and
      collectively, the "Title Exceptions"): (a) the lien of current real
      property taxes, ground rents, water charges, sewer rents and assessments
      not yet due and payable, (b) covenants, conditions and restrictions,
      rights of way, easements and other matters of public record, (c) the
      exceptions (general and specific) and exclusions set forth in the
      applicable Title Policy (described in paragraph (12) below) or appearing
      of record, (d) other matters to which like properties are commonly
      subject, (e) the right of tenants (whether under ground leases, space
      leases or operating leases) pertaining to the related Mortgaged Property
      and condominium declarations, (f) if such Mortgage Loan is
      cross-collateralized and cross-defaulted with any other Mortgage Loan, the
      lien of the Mortgage for such other Mortgage Loan and (g) if such Mortgage
      Loan is part of a Whole Loan, the rights of the holder of the related
      Companion Loan pursuant to a Co-Lender Agreement or pooling and servicing
      agreement, none of which exceptions described in clauses (a) - (g) above,
      individually or in the aggregate, materially and adversely interferes with
      (1) the current use of the Mortgaged Property, (2) the security intended
      to be provided by such Mortgage, (3) the Mortgagor's ability to pay its
      obligations under the Mortgage Loan when they become due or (4) the value
      of the Mortgaged Property. The Mortgaged Property is free and clear of any
      mechanics' or other similar liens or claims which are prior to or equal
      with the lien of the related Mortgage, except those which are insured
      against by a lender's title insurance policy. To the Seller's actual
      knowledge no rights are outstanding that under applicable law could give
      rise to any such lien that would be prior or equal to the lien of the
      related Mortgage, unless such lien is bonded over, escrowed for or covered
      by insurance.

(9)   UCC Filings. If the related Mortgaged Property is operated as a
      hospitality property, the Seller has filed or caused to be filed and/or
      recorded (or, if not filed and/or recorded, have been submitted in proper
      form for filing and recording), UCC Financing Statements in the
      appropriate public filing and/or recording offices necessary at the time
      of the origination of the Mortgage Loan to perfect a valid security
      interest in all items of personal property reasonably necessary to operate
      such Mortgaged Property owned by such Mortgagor and located on the related
      Mortgaged Property (other than any personal property subject to a purchase
      money security interest or a sale and leaseback financing arrangement as
      permitted under the terms of the related Mortgage Loan documents or any
      other personal property leases applicable to such personal property), to
      the extent perfection may be effected pursuant to applicable law by
      recording or filing, as the case may be. Subject to the limitations set
      forth in paragraph (5), each related Mortgage (or equivalent document)
      creates a valid and enforceable lien and security interest on the items of
      personalty described above. No representation is made as to the perfection
      of any security interest in rents 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.

(10)  Taxes and Assessments. All real estate taxes and governmental assessments,
      or installments thereof, which could be a lien on the related Mortgaged
      Property and that prior to the Cut-off Date have become delinquent in
      respect of each related Mortgaged Property have been paid, or an escrow of
      funds in an amount sufficient to cover such payments has been established.
      For purposes of this representation and warranty, real estate taxes and
      governmental assessments and installments thereof shall not be considered
      delinquent until the earlier of (a) the date on which interest and/or
      penalties would first be payable thereon and (b) the date on which
      enforcement action is entitled to be taken by the related taxing
      authority.

(11)  Condition of Mortgaged Property; No Condemnation. To the Seller's actual
      knowledge, based solely upon due diligence customarily performed in
      connection with the origination of comparable mortgage loans, as of the
      Cut-off Date, (a) each related Mortgaged Property was free and clear of
      any material damage (other than deferred maintenance for which escrows
      were established at origination) that would affect materially and
      adversely the value of such Mortgaged Property as security for the
      Mortgage Loan and (b) there was no proceeding pending for the total or
      partial condemnation of such Mortgaged Property.

(12)  Title Insurance. The lien of each related Mortgage as a first priority
      lien in the original principal amount of such Mortgage Loan (or in the
      case of a Mortgage Loan secured by multiple Mortgaged Properties an
      allocable portion thereof) is insured by an ALTA lender's title insurance
      policy (or a binding commitment therefor), or its equivalent as adopted in
      the applicable jurisdiction (the "Title Policy"), insuring the originator
      of the Mortgage Loan, its successors and assigns, subject only to the
      Title Exceptions; such originator or its successors or assigns is the
      named insured of such policy; such policy is assignable without consent of
      the insurer and will inure to the benefit of the Trustee as mortgagee of
      record (or, with respect to a Non-Serviced Trust Loan, the holder of the
      Mortgage); such policy, if issued, is in full force and effect and all
      premiums thereon have been paid; no claims have been made under such
      policy and the Seller has not done anything, by act or omission, and the
      Seller has no actual knowledge of any matter, which would impair or
      diminish the coverage of such policy. The insurer issuing such policy is
      either (x) a nationally-recognized title insurance company or (y)
      qualified to do business in the jurisdiction in which the related
      Mortgaged Property is located to the extent required. The Title Policy
      contains no material exclusion for, or alternatively it insures (unless
      such coverage is unavailable in the relevant jurisdiction) (a) access to a
      public road or (b) against any loss due to encroachment of any material
      portion of the improvements thereon.

(13)  Insurance. As of the Mortgage Loan origination date, and to the actual
      knowledge of the Seller, as of the Cut-off Date, all insurance coverage
      required under the related Mortgage Loan documents was in full force and
      effect. Each Mortgage Loan requires insurance in such amounts and covering
      such risks as were customarily acceptable to prudent commercial and
      multifamily mortgage lending institutions lending on the security of
      property comparable to the related Mortgaged Property in the jurisdiction
      in which such Mortgaged Property is located, including requirements for
      (a) a fire and extended perils insurance policy, in an amount (subject to
      a customary deductible) at least equal to the lesser of (i) the
      replacement cost of improvements located on such Mortgaged Property, or
      (ii) the initial principal balance of the Mortgage Loan (or in the case of
      a Whole Loan, the outstanding principal balance of the Whole Loan), and in
      any event, the amount necessary to prevent operation of any co-insurance
      provisions, (b) except if such Mortgaged Property is operated as a mobile
      home park, business interruption or rental loss insurance, in an amount at
      least equal to 12 months of operations of the related Mortgaged Property
      (or in the case of a Mortgaged Property without any elevator, 6 months),
      (c) comprehensive general liability insurance against claims for personal
      and bodily injury, death or property damage occurring on, in or about the
      related Mortgaged Property, in an amount customarily required by prudent
      institutional lenders and (d) if such Mortgage Loan is secured by a
      Mortgaged Property (other than a manufactured housing property) located in
      "seismic zones" 3 or 4 in California, Nevada, Idaho, Oregon, Washington or
      Arkansas, a seismic assessment by an independent third party provider was
      conducted and if the seismic assessment (based on a 450-year lookback with
      a 10% probability of exceedance in a 50-year period) revealed a probable
      maximum loss equal to 20% or higher, earthquake insurance. To the actual
      knowledge of the Seller, as of the Cut-off Date, all premiums due and
      payable through the Closing Date have been paid and no notice of
      termination or cancellation with respect to any such insurance policy has
      been received by the Seller. Except for certain amounts not greater than
      amounts which would be considered prudent by an institutional commercial
      mortgage lender with respect to a similar Mortgage Loan and which are set
      forth in the related Mortgage, the related Mortgage Loan documents require
      that any insurance proceeds in respect of a casualty loss, will be applied
      either (i) to the repair or restoration of all or part of the related
      Mortgaged Property or (ii) the reduction of the outstanding principal
      balance of the Mortgage Loan, subject in either case to requirements with
      respect to leases at the related Mortgaged Property and to other
      exceptions customarily provided for by prudent institutional lenders for
      similar loans. The insurance policies each contain a standard mortgagee
      clause naming the Seller and its successors and assigns as loss payee or
      additional insured, as applicable, and each insurance policy provides that
      they are not terminable without 30 days prior written notice to the
      mortgagee (or, with respect to non-payment, 10 days prior written notice
      to the mortgagee) or such lesser period as prescribed by applicable law.
      The loan documents for each Mortgage Loan (a) require that the Mortgagor
      maintain insurance as described above or permit the mortgagee to require
      that the Mortgagor maintain insurance as described above, and (b) permit
      the mortgagee to purchase such insurance at the Mortgagor's expense if the
      Mortgagor fails to do so. The insurer with respect to each policy is
      qualified to write insurance in the relevant jurisdiction to the extent
      required.

(14)  No Material Default. Other than payments due but not yet 30 days or more
      delinquent, (i) there is no material default, breach, violation or event
      of acceleration existing under the related Mortgage or the related
      Mortgage Note, and (ii) to the Seller's actual knowledge, there is no
      event (other than payments due but not yet delinquent) which, with the
      passage of time or with notice and the expiration of any grace or cure
      period, would constitute a material default, breach, violation or event of
      acceleration, provided, however, that this representation and warranty
      does not address or otherwise cover any default, breach, violation or
      event of acceleration (A) that specifically pertains to any matter
      otherwise covered in this Exhibit B (including any schedule or exhibit
      hereto), or (B) with respect to which: (1) the Seller has no actual
      knowledge and (2) written notice of the discovery thereof is not delivered
      to the Seller by the Trustee or the Master Servicer on or prior to the
      date occurring twelve (12) months after the Closing Date. The Seller has
      not waived any material default, breach, violation or event of
      acceleration under such Mortgage or Mortgage Note, unless a written waiver
      to that effect is contained in the related Mortgage File being delivered
      pursuant to the Pooling and Servicing Agreement, and pursuant to the terms
      of the related Mortgage or the related Mortgage Note and other documents
      in the related Mortgage File, no Person or party other than the holder of
      such Mortgage Note (or with respect to a Non-Serviced Trust Loan, the
      applicable servicer as permitted by the applicable Lead PSA) may declare
      any event of default or accelerate the related indebtedness under either
      of such Mortgage or Mortgage Note.

(15)  Payment Record. As of the Closing Date, each Mortgage Loan is not, and in
      the prior 12 months (or since the date of origination if such Mortgage
      Loan has been originated within the past 12 months), has not been, 30 days
      or more past due in respect of any Scheduled Payment.

(16)  Servicing. The servicing and collection practices used by the Seller with
      respect to the Mortgage Loan have been, in all respects, legal and have
      met customary industry standards for servicing of commercial loans for
      conduit loan programs.

(17)  Reserved.

(18)  Qualified Mortgage. Each Mortgage Loan constitutes a "qualified mortgage"
      within the meaning of Section 860G(a)(3) of the Code (but without regard
      to Treasury Regulations Sections 1.860G-2(f)(2) or 1.860G 2(a)(3) that
      treats a defective obligation as a qualified mortgage, or any
      substantially similar successor provision). Each Mortgage Loan is directly
      secured by a Mortgage on a commercial property or a multifamily
      residential property, and either (1) substantially all of the proceeds of
      such Mortgage Loan were used to acquire, improve or protect the portion of
      such commercial or multifamily residential property that consists of an
      interest in real property (within the meaning of Treasury Regulations
      Sections 1.856-3(c) and 1.856-3(d)) and such interest in real property was
      the only security for such Mortgage Loan as of the Testing Date (as
      defined below), or (2) the fair market value of the interest in real
      property which secures such Mortgage Loan was at least equal to 80% of the
      principal amount of the Mortgage Loan (a) as of the Testing Date, or (b)
      as of the Closing Date. For purposes of the previous sentence, (1) the
      fair market value of the referenced interest in real property shall first
      be reduced by (a) the amount of any lien on such interest in real property
      that is senior to the Mortgage Loan, and (b) a proportionate amount of any
      lien on such interest in real property that is on a parity with the
      Mortgage Loan, and (2) the "Testing Date" shall be the date on which the
      referenced Mortgage Loan was originated unless (a) such Mortgage Loan was
      modified after the date of its origination in a manner that would cause a
      "significant modification" of such Mortgage Loan within the meaning of
      Treasury Regulations Section 1.1001-3(b), and (b) such "significant
      modification" did not occur at a time when such Mortgage Loan was in
      default or when default with respect to such Mortgage Loan was reasonably
      foreseeable. However, if the referenced Mortgage Loan has been subjected
      to a "significant modification" after the date of its origination and at a
      time when such Mortgage Loan was not in default or when default with
      respect to such Mortgage Loan was not reasonably foreseeable, the Testing
      Date shall be the date upon which the latest such "significant
      modification" occurred. Each yield maintenance payment and prepayment
      premium payable under the Mortgage Loans is a "customary prepayment
      penalty" within the meaning of Treasury Regulations Section
      1.860G-1(b)(2). As of the Closing Date, the related Mortgaged Property, if
      acquired in connection with the default or imminent default of such
      Mortgage Loan, would constitute "foreclosure property" within the meaning
      of Section 860G(a)(8) of the Code.

(19)  Environmental Conditions and Compliance. One or more environmental site
      assessments or updates thereof were performed by an environmental
      consulting firm independent of the Seller or the Seller's affiliates with
      respect to each related Mortgaged Property during the 18-months preceding
      the origination of the related Mortgage Loan, and the Seller, having made
      no independent inquiry other than to review the report(s) prepared in
      connection with the assessment(s) referenced herein, has no actual
      knowledge and has received no notice of any material and adverse
      environmental condition or circumstance affecting such Mortgaged Property
      that was not disclosed in such report(s). If any such environmental report
      identified any Recognized Environmental Condition (REC), as that term is
      defined in the Standard Practice for Environmental Site Assessments: Phase
      I Environmental Site Assessment Process Designation: E 1527-00, as
      recommended by the American Society for Testing and Materials (ASTM), with
      respect to the related Mortgaged Property and the same have not been
      subsequently addressed in all material respects, then either (i) an escrow
      greater than or equal to 100% of the amount identified as necessary by the
      environmental consulting firm to address the REC is held by the Seller for
      purposes of effecting same (and the Mortgagor has covenanted in the
      Mortgage Loan documents to perform such work), (ii) a responsible party,
      other than the Mortgagor, having financial resources reasonably estimated
      to be adequate to address the REC is required to take such actions or is
      liable for the failure to take such actions, if any, with respect to such
      circumstances or conditions as have been required by the applicable
      governmental regulatory authority or any environmental law or regulation,
      (iii) the Mortgagor has provided an environmental insurance policy, (iv)
      an operations and maintenance plan has been or will be implemented or (v)
      such conditions or circumstances were investigated further and a qualified
      environmental consulting firm recommended no further investigation or
      remediation.

(20)  Customary Mortgage Provisions. Each related Mortgage Note, Mortgage and
      Assignment of Leases (if contained in a document separate from the
      Mortgage) contain customary and, subject to the limitations and exceptions
      set forth in paragraph (5) and applicable state law, enforceable
      provisions for comparable mortgaged properties similarly situated such as
      to render the rights and remedies of the holder thereof adequate for the
      practical realization against the Mortgaged Property of the benefits of
      the security intended to be provided thereby, including realization by
      judicial or, if applicable, non-judicial foreclosure.

(21)  Bankruptcy. No Mortgagor is a debtor in, and no Mortgaged Property is the
      subject of, any state or federal bankruptcy or insolvency proceeding;
      provided, however, that this representation and warranty does not cover
      any such bankruptcy, reorganization, insolvency or comparable proceeding
      with respect to which: (1) the Seller has no actual knowledge and (2)
      written notice of the discovery thereof is not delivered to the Seller by
      the Trustee or the Master Servicer on or prior to the date occurring
      twelve months after the Closing Date.

(22)  Whole Loan; No Equity Participation, Contingent Interest or Negative
      Amortization. Except with respect to a Mortgage Loan that is part of a
      Whole Loan, each Mortgage Loan is a whole loan. None of the Mortgage Loans
      contain any equity participation, preferred equity component or shared
      appreciation feature by the mortgagee nor does any Mortgage Loan provide
      the mortgagee with any contingent or additional interest in the form of
      participation in the cash flow of the related Mortgaged Property.

(23)  Transfers and Subordinate Debt. Subject to certain exceptions which are
      customarily acceptable to prudent commercial and multifamily mortgage
      lending institutions lending on the security of property comparable to the
      related Mortgaged Property, each Mortgage Loan contains a "due on sale" or
      other such provision for the acceleration of the payment of the unpaid
      principal balance of such Mortgage Loan if, without the consent of the
      holder of the Mortgage and/or complying with the requirements of the
      related Mortgage Loan documents, (a) the related Mortgaged Property, or
      any controlling or majority equity interest in the related Mortgagor, is
      directly or indirectly pledged, transferred or sold, other than as related
      to (i) family and estate planning transfers, (ii) transfers to certain
      affiliates as defined in the related Mortgage Loan documents (iii)
      transfers of less than a controlling interest in a Mortgagor, or (iv) a
      substitution or release of collateral within the parameters of paragraph
      (26) below, or, (v) as set forth on Exhibit B-23-1 by reason of any
      mezzanine debt that existed at the origination of the related Mortgage
      Loan, or (b) the related Mortgaged Property is encumbered with a
      subordinate lien or security interest against the related Mortgaged
      Property, other than (i) any Companion Loan of any Mortgage Loan or any
      subordinate debt that existed at origination and is permitted under the
      related Mortgage Loan documents, (ii) debt in the ordinary course of
      business or (iii) any Mortgage Loan that is cross-collateralized and
      cross-defaulted with another Mortgage Loan, as set forth in Exhibit
      B-23-2. Except as related to (a)(i), (ii), (iii), (iv) or (v), above or
      (b)(i), (ii) or (iii) above, no Mortgage Loan may be assigned to another
      entity without the mortgagee's consent. The Mortgage or other Mortgage
      Loan document provides that to the extent any Rating Agency Fees are
      incurred in connection with the review and consent to any transfer or
      encumbrance the Mortgagor is responsible for such payment.

(24)  Waivers and Modification. Except as set forth in the related Mortgage
      File, the terms of the related Mortgage Note and Mortgage have not been
      waived, modified, altered, satisfied, impaired, canceled, subordinated or
      rescinded in any manner which materially interferes with the security
      intended to be provided by such Mortgage. Exhibit B-24 identifies each
      Mortgage Loan as to which, since the latest date on which the final due
      diligence materials were delivered for such Mortgage Loan to CWCapital
      Asset Management LLC, there has been, given, made or consented to an
      alteration, modification or assumption of the terms of the related
      Mortgage Note, Mortgage(s) or any related loan agreement and/or lock-box
      agreement and/or as to which, since such date, there has been a waiver
      other than as related to routine operational matters or minor covenants.

(25)  Inspection. Each related Mortgaged Property was inspected by or on behalf
      of the related originator or an affiliate of the originator during the 12
      month period prior to the related origination date.

(26)  Releases of Mortgaged Property. (A) Since origination, no material portion
      of the related Mortgaged Property has been released from the lien of the
      related Mortgage in any manner which materially and adversely affects the
      value of the Mortgage Loan or materially interferes with the security
      intended to be provided by such Mortgage; and (B) the terms of the related
      Mortgage Loan documents do not permit the release of any portion of the
      Mortgaged Property from the lien of the Mortgage except (i) in
      consideration of payment in full (or in certain cases, the allocated loan
      amount) therefor, (ii) in connection with the substitution of all or a
      portion of the Mortgaged Property in exchange for delivery of "government
      securities" within the meaning of Section 2(a)(16) of the Investment
      Company Act of 1940, as amended, (iii) where such portion to be released
      was not considered material for purposes of underwriting the Mortgage Loan
      and such release was contemplated at origination, (iv) conditioned on the
      satisfaction of certain underwriting and other requirements, including
      payment of a release price representing adequate consideration for such
      Mortgaged Property or the portion thereof to be released, or (v) as set
      forth on Exhibit B-26, in connection with the substitution of a
      replacement property in compliance with REMIC Provisions.

(27)  Local Law Compliance. To the Seller's actual knowledge, based upon a
      letter from governmental authorities, a legal opinion, an endorsement to
      the related title policy, or other due diligence considered reasonable by
      prudent commercial mortgage lenders taking into account the location of
      the Mortgaged Property, as of the date of origination of such Mortgage
      Loan and as of the Cut-off Date, there are no material violations of any
      applicable zoning ordinances, building codes and land laws applicable to
      the Mortgaged Property or the use and occupancy thereof which (i) are not
      insured by the Title Policy or a law and ordinance insurance policy or
      (ii) would have a material adverse effect on the value, operation or net
      operating income of the Mortgaged Property.

(28)  Improvements. To the Seller's actual knowledge based on the Title Policy
      or surveys obtained in connection with the origination of each Mortgage
      Loan, none of the material improvements which were included for the
      purposes of determining the appraised value of the related Mortgaged
      Property at the time of the origination of the Mortgage Loan lies outside
      of the boundaries and building restriction lines of such property (except
      Mortgaged Properties which are legal non-conforming uses), to an extent
      which would have a material adverse affect on the value of the Mortgaged
      Property or related Mortgagor's use and operation of such Mortgaged
      Property (unless affirmatively covered by the related Title Policy) and no
      improvements on adjoining properties encroached upon such Mortgaged
      Property to any material and adverse extent (unless affirmatively covered
      by the related Title Policy).

(29)  Single Purpose Entity. With respect to each Mortgage Loan with a Cut-off
      Date Balance (A) in excess of $5,000,000 the related Mortgagor has
      covenanted in its organizational documents and/or the Mortgage Loan
      documents to own no significant asset other than the related Mortgaged
      Property and assets incidental to its ownership and operation of such
      Mortgaged Property, and to hold itself out as being a legal entity,
      separate and apart from any other Person; and (B) in excess of
      $20,000,000, the representation and warranty in (A) above is true and the
      related Mortgagor (or if the Mortgagor is a limited partnership or a
      multi-member limited liability company, the special purpose general
      partner or special purpose managing member, as applicable, of the related
      Mortgagor), has at least one independent director, and the related
      Mortgagor has delivered a non-consolidation opinion of counsel. For each
      Mortgage Loan for which the related Mortgagor has covenanted in its
      organizational documents and/or the Mortgage Loan documents to own no
      significant asset other than the related Mortgaged Property and assets
      incidental to its ownership and operation of such Mortgaged Property, at
      the time of origination of the Mortgage Loan, to the Seller's actual
      knowledge, the Mortgagor was in compliance with such requirements.

(30)  Advance of Funds. (A) After origination, the Seller has not, directly or
      indirectly, advanced any funds to the Mortgagor, other than pursuant to
      the related Mortgage Loan documents; and (B) to the Seller's actual
      knowledge, no funds have been received from any Person other than the
      Mortgagor, for or on account of payments due on the Mortgage Note.

(31)  Litigation or Other Proceedings. As of the date of origination and, to the
      Seller's actual knowledge, as of the Cut-off Date, there was no pending
      action, suit or proceeding, or governmental investigation of which it has
      received notice, against the Mortgagor or the related Mortgaged Property
      the adverse outcome of which could reasonably be expected to materially
      and adversely affect (i) such Mortgagor's ability to pay its obligations
      under the Mortgage Loan, (ii) the security intended to be provided by the
      Mortgage Loan documents or (iii) the current use of the Mortgaged
      Property.

(32)  Trustee Under Deed of Trust. As of the date of origination, and, to the
      Seller's actual knowledge, as of the Cut-off Date, if the related Mortgage
      is a deed of trust, a trustee, duly qualified under applicable law to
      serve as such, has either been properly designated and serving under such
      Mortgage or may be substituted in accordance with the Mortgage and
      applicable law.

(33)  Usury. The Mortgage Loan and the interest contracted for (exclusive of any
      default interest, late charges, Yield Maintenance Charge or prepayment
      premiums) is a fixed rate, and complied as of the date of origination
      with, or is exempt from, applicable state or federal laws, regulations and
      other requirements pertaining to usury.

(34)  Other Collateral. Except with respect to the Companion Loan of any Whole
      Loan or any Mortgage Loan that is cross-collateralized and cross-defaulted
      with another Mortgage Loan, to the Seller's knowledge, the related
      Mortgage Note is not secured by any collateral that secures a loan that is
      not a Mortgage Loan.

(35)  Flood Insurance. If the improvements on the Mortgaged Property are located
      in a federally designated special flood hazard area, the Mortgagor is
      required to maintain or the mortgagee maintains, flood insurance with
      respect to such improvements and such policy is in full force and effect.

(36)  Escrow Deposits. All escrow deposits and payments required to be deposited
      with the Seller or its agent in accordance with the Mortgage Loan
      documents have been (or by the Closing Date will be) so deposited, are in
      the possession of or under the control of the Seller or its agent (or,
      with respect to a Non-Serviced Trust Loan, in the possession of or under
      the control of the Lead Trustee or its agent under the applicable Lead
      PSA), and there are no deficiencies in connection therewith.

(37)  Licenses and Permits. To the Seller's actual knowledge, based on the due
      diligence customarily performed in the origination of comparable mortgage
      loans by prudent commercial lending institutions considering the related
      geographic area and properties comparable to the related Mortgaged
      Property, (i) as of the date of origination of the Mortgage Loan, the
      related Mortgagor, the related lessee, franchisor or operator was in
      possession of all material licenses, permits and authorizations then
      required for use of the related Mortgaged Property, and, (ii) as of the
      Cut-off Date, the Seller has no actual knowledge that the related
      Mortgagor, the related lessee, franchisor or operator was not in
      possession of such licenses, permits and authorizations.

(38)  Organization of Mortgagors; Affiliation with other Mortgagors. With
      respect to each Mortgage Loan, in reliance on certified copies of the
      organizational documents of the Mortgagor delivered by the Mortgagor in
      connection with the origination of such Mortgage Loan, the 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.
      Except with respect to any Mortgage Loan that is cross-collateralized and
      cross defaulted with another Mortgage Loan, no Mortgage Loan has a
      Mortgagor that is an affiliate of another Mortgagor.

(39)  Fee Simple Interest. Except with respect to the Mortgage Loans listed on
      Exhibit B-39, the Mortgage Loan is secured in whole or in material part by
      the fee simple interest in the related Mortgaged Property.

(40)  Recourse. Each Mortgage Loan is non-recourse to the related Mortgagor
      except that the Mortgagor and a natural person (or an entity with assets
      other than an interest in the Mortgagor) as guarantor have agreed to be
      liable with respect to losses incurred due to (i) fraud and/or other
      intentional material misrepresentation, (ii) misapplication or
      misappropriation of rents collected in advance or received by the related
      Mortgagor after the occurrence of an event of default and not paid to the
      mortgagee or applied to the Mortgaged Property in the ordinary course of
      business, (iii) misapplication or conversion by the Mortgagor of insurance
      proceeds or condemnation awards or (iv) breach of the environmental
      covenants in the related Mortgage Loan documents.

(41)  Access; Tax Parcels. Each Mortgaged Property (a) is located on or adjacent
      to a dedicated road, or has access to an irrevocable easement permitting
      ingress and egress, (b) is served by public utilities, water and sewer (or
      septic facilities) and (c) constitutes one or more separate tax parcels.

(42)  Financial Statements. Each Mortgage requires the Mortgagor to provide the
      mortgagee with operating statements and rent rolls on an annual (or more
      frequent) basis or upon written request.

(43)  Defeasance. If the Mortgage Loan is a Defeasance Loan, the Mortgage Loan
      documents (A) permit defeasance (1) no earlier than two years after the
      Closing Date, and (2) only with substitute collateral constituting
      "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 through the related maturity date (or first day of
      the open period) and the balloon payment that would be due on such date,
      (B) require the delivery of (or otherwise contain provisions pursuant to
      which the mortgagee can require delivery of) (i) an opinion to the effect
      that such mortgagee has a first priority perfected security interest in
      the defeasance collateral, (ii) an accountant's certification as to the
      adequacy of the defeasance collateral to make all payments required under
      the related Mortgage Loan through the related maturity date (or first day
      of the open period) and the balloon payment that would be due on such
      date, (iii) an Opinion of Counsel that the defeasance complies with all
      applicable REMIC Provisions, and (iv) assurances from the Rating Agencies
      that the defeasance will not result in the withdrawal, downgrade or
      qualification of the ratings assigned to the Certificates and (C) contain
      provisions pursuant to which the mortgagee can require the Mortgagor to
      pay expenses associated with a defeasance (including rating agencies'
      fees, accountant's fees and attorneys' fees). Such Mortgage Loan was not
      originated with the intent to collateralize a REMIC offering with
      obligations that are not real estate mortgages.

(44)  Authorization in Jurisdiction. To the extent required under applicable law
      and necessary for the enforcement of the Mortgage Loan, as of the date of
      origination and at all times it held the Mortgage Loan, the originator of
      such Mortgage Loan was authorized to do business in the jurisdiction in
      which the related Mortgaged Property is located.

(45)  Capital Contributions. Neither the Seller nor any affiliate thereof has
      any obligation to make any capital contributions to the Mortgagor under
      the Mortgage Loan documents.

(46)  Subordinate Debt. Except with respect to the Companion Loan of any Whole
      Loan or any Mortgage Loan that is cross-collateralized and cross-defaulted
      with another Mortgage Loan, none of the Mortgaged Properties are
      encumbered by any lien securing the payment of money junior to, of equal
      priority with, or superior to, the lien of the related Mortgage (other
      than Title Exceptions, taxes, assessments and contested mechanics and
      materialmens liens that become payable after the Cut-off Date).

(47)  Ground Lease Representations and Warranties. With respect to each Mortgage
      Loan secured by a leasehold interest (except with respect to any Mortgage
      Loan also secured by the corresponding fee interest in the related
      Mortgaged Property), the Seller represents and warrants the following with
      respect to the related Ground Lease:

            (1) Such Ground Lease or a memorandum thereof has been or will be
      duly recorded and such Ground Lease permits the interest of the lessee
      thereunder to be encumbered by the related Mortgage or, if consent of the
      lessor thereunder is required, it has been obtained prior to the Closing
      Date.

            (2) Upon the foreclosure of the Mortgage Loan (or acceptance of a
      deed in lieu thereof), the Mortgagor's interest in such Ground Lease is
      assignable to the mortgagee and its assigns without the consent of the
      lessor thereunder (or, if any such consent is required, it has been
      obtained prior to the Closing Date).

            (3) Subject to the limitations on enforceability set forth in
      Paragraph 5, such Ground Lease may not be amended, modified, canceled or
      terminated without the prior written consent of the mortgagee and any such
      action without such consent is not binding on the mortgagee, its
      successors or assigns, except that termination or cancellation without
      such consent may be binding on the mortgagee if (i) an event of default
      occurs under the Ground Lease, (ii) notice is provided to the mortgagee
      and (iii) such default is curable by the mortgagee as provided in the
      Ground Lease but remains uncured beyond the applicable cure period.

            (4) Such Ground Lease is in full force and effect and other than
      payments due but not yet 30 days or more delinquent, (i) there is no
      material default, and (ii) to the actual knowledge of the Seller, there is
      no event which, with the passage of time or with notice and the expiration
      of any grace or cure period, would constitute a material default under
      such Ground Lease; provided, however, that this representation and
      warranty does not address or otherwise cover any default, breach,
      violation or event of acceleration that specifically pertains to any
      matter otherwise covered by any other representation and warranty made by
      the Seller elsewhere in this Exhibit B or in any of the exceptions to the
      representations and warranties in Schedule A hereto.

            (5) The Ground Lease or ancillary agreement between the lessor and
      the lessee (i) requires the lessor to give notice of any default by the
      lessee to the mortgagee and (ii) provides that no notice given is
      effective against the mortgagee unless a copy has been delivered to the
      mortgagee in the manner described in the ground lease or ancillary
      agreement.

            (6) The Ground Lease (i) is not subject to any liens or encumbrances
      superior to, or of equal priority with, the Mortgage, other than the
      ground lessor's fee interest and Title Exceptions or (ii) is subject to a
      subordination, non-disturbance and attornment agreement to which the
      mortgagee on the lessor's fee interest in the Mortgaged Property is
      subject.

            (7) The mortgagee is permitted a reasonable opportunity (including,
      where necessary, sufficient time to gain possession of the interest of the
      lessee under the ground lease) to cure any curable default under such
      Ground Lease after receipt of notice of such default before the lessor
      thereunder may terminate such Ground Lease.

            (8) Such Ground Lease has an original term (together with any
      extension options, whether or not currently exercised, set forth therein
      all of which can be exercised by the mortgagee if the mortgagee acquires
      the lessee's rights under the Ground Lease) that extends not less than 20
      years beyond the Stated Maturity Date or if such Mortgage Loan is fully
      amortizing, extends not less than 10 years after the amortization term for
      the Mortgage Loan.

            (9) Under the terms of the Ground Lease and the related Mortgage
      Loan documents (including, without limitation, any estoppel or consent
      letter received by the mortgagee from the lessor), taken together, any
      related insurance proceeds or condemnation award (other than de minimis
      amounts for minor casualties or in respect of a total or substantially
      total loss or taking) will be applied either to the repair or restoration
      of all or part of the related Mortgaged Property, with the mortgagee or a
      trustee appointed by it having the right to hold and disburse such
      proceeds as repair or restoration progresses, or to the payment or
      defeasance of the outstanding principal balance of the Mortgage Loan,
      together with any accrued interest (except in cases where a different
      allocation would not be viewed as commercially unreasonable by any
      commercial mortgage lender, taking into account the relative duration of
      the ground lease and the related Mortgage and the ratio of the market
      value of the related Mortgaged Property to the outstanding principal
      balance of such Mortgage Loan).

            (10) The Ground Lease does not restrict the use of the related
      Mortgaged Property by the lessee or its successors or assigns in a manner
      that would materially adversely affect the security provided by the
      related mortgage.

            (11) The Ground Lease does not impose any restrictions on subletting
      that would be viewed as commercially unreasonable by a prudent commercial
      mortgage lender.

            (12) The ground lessor under such Ground Lease is required to enter
      into a new lease upon termination of the Ground Lease for any reason,
      including the rejection of the Ground Lease in bankruptcy.

(48)  With respect to each Mortgage Loan in the Multifamily Loan Group:

            A. Location of Properties. Each Mortgaged Property securing a
      Mortgage in the Multifamily Loan Group is located in the United States or
      in its territories (Puerto Rico, the U.S. Virgin Islands, Guam).

            B. Number of Units. Each Mortgage in the Multifamily Loan Group is
      secured by a Mortgaged Property or properties each of which contains at
      least five dwelling units.

            C. Construction Completed. Each Mortgaged Property financed by a
      Mortgage in the Multifamily Loan Group that is secured by a
      newly-constructed property has achieved a percentage of physical occupancy
      of more than 65% as indicated in Annex C-1 to the Prospectus Supplement.

            D. Dwelling Units. For each Mortgaged Property financed by a
      Mortgage in the Multifamily Loan Group, a certificate of occupancy has
      been collected or confirmation that the certificate of occupancy has been
      issued by the appropriate authority has been obtained.

            E. Mixed Use Properties. Mortgages in the Multifamily Loan Group are
      secured by properties that have both a housing component and a non-housing
      component meet all of the following requirements:

                  (A) The physical plan consists of:

                        (1) A single structure; or

                        (2) Multiple structures, some of which contain mixed
                  uses but none of which is entirely non-residential; or

                        (3) Multiple Structures most of which are entirely
                  residential, but one or a small number of which consist of
                  retail stores primarily intended to serve residents of the
                  project.

                  (B) The aggregate gross commercial income does not exceed 20%
            of the estimated total gross income.

            F. RV parks. The Multifamily Loan Group contains no Mortgages on
      manufactured housing parks where the aggregate gross income from homesites
      for dwelling units that are not permanently attached to homesites, such as
      recreational vehicles, does not exceed 20% of the estimated total gross
      income.

            G. Property Types. Except for any portion of a Mortgaged Property
      that contains non-residential uses identified in paragraph E above, all of
      the properties securing the Mortgages in the Multifamily Loan Group are
      being operated as multifamily rental housing (which may include student
      housing, seniors housing as described above, or mixed-use properties as
      described above), cooperative housing or manufactured housing parks and
      none of the properties securing the Mortgages in the Multifamily Loan
      Group are hotel properties or provide daily rentals.

            H. Use. The Mortgage Loan documents for each mortgage in the
      Multifamily Loan Group contain covenants that prohibit a change of use of
      the Mortgaged Property securing such mortgage without the mortgagee's
      prior consent.

<PAGE>

                                 Exhibit B-23-1
                                 --------------

           LIST OF MORTGAGE LOANS WITH CURRENT MEZZANINE DEBT
           --------------------------------------------------

       LOAN #        MORTGAGE LOAN
       ------        -------------
         11          119 West 40th Street
         12          1615 L Street
         20          Great Escape Theaters
         43          Lakeside at White Oak
         45          Riverpark I and II
         52          Commonwealth Square
         53          Whitehorse Road
         55          CitiFinancial
         59          BPG Pennsylvania Properties
         71          Fountains at Fair Oaks
        108          Fairview Industrial Park
        113          9th Street Marketplace
        144          Beckman Chaska MN

<PAGE>

                                 Exhibit B-23-2
                                 --------------

         LIST OF CROSS-COLLATERALIZED AND CROSS-DEFAULTED MORTGAGE LOANS
         ---------------------------------------------------------------

          LOAN #           MORTGAGE LOAN
          ------           -------------
            29             National Plaza
            30             1051 Perimeter Drive
            35             Green Road
            36             Crown Pointe/Victor Park

<PAGE>

                                  Exhibit B-24
                                  ------------

      LIST OF MORTGAGE LOANS WITH POST-DUE DILIGENCE DELIVERY MODIFICATIONS
      ---------------------------------------------------------------------

--------------------------------------------------------------------------------
 LOAN #          NAME OF LOAN                DESCRIPTION OF MODIFICATION
--------------------------------------------------------------------------------
14        Disney Building            The loan documents were amended pursuant
                                     to the following: (i) First Amendment to
                                     Loan and Security Agreement, dated as of
                                     June 27, 2007; (ii) Amended and Restated
                                     Promissory Note A in the amount of
                                     $135,000,000, dated as of June 27, 2007;
                                     (iii) Amended and Restated Promissory Note
                                     B in the amount of $10,000,000, dated as of
                                     June 27, 2007; and (iv) Note Splitter
                                     Agreement, dated as of June 27, 2007.
--------------------------------------------------------------------------------
20        Great Escape Theatres      The loan agreement was modified to permit
                                     the free release of certain parcels at the
                                     Bedford property.
--------------------------------------------------------------------------------
22        915 Wilshire Boulevard     The Loan Agreement was modified to reflect
                                     the fact that the tenant under one of the
                                     material leases has surrendered its space
                                     on the 18th floor of the Property and has
                                     rented additional space on the 8th floor
                                     and extended the term of its entire
                                     demised premises on the 8th floor
                                     (originally expiring in December 2007)
                                     until December 2012.
--------------------------------------------------------------------------------
24        Crescent                   The loan documents were amended pursuant
                                     to the following: (i) First Amendment to
                                     Loan Agreement, dated as of July 6, 2007
                                     (including Ratification and Reaffirmation
                                     of Recourse Guaranty); (ii) Amended and
                                     Restated Promissory Note A in the amount
                                     of $73,100,000.00, dated as of July 6,
                                     2007; (iii) Amended and Restated
                                     Promissory Note B in the amount of
                                     $7,900,000.00, dated as of July 6, 2007;
                                     and (iv) Note Splitter Agreement, dated as
                                     of July 6, 2007.
--------------------------------------------------------------------------------
25        1125 17th Street           The loan documents were amended pursuant
                                     to the following: (i) First Amendment to
                                     Loan and Security Agreement and Omnibus
                                     Amendment to Loan Documents, dated as of
                                     June 25, 2007; (ii) Note Exchange
                                     Agreement, dated as of June 25, 2007; (ii)
                                     Replacement Promissory Note (Note A-1) in
                                     the amount of $70,000,000, dated as of
                                     June 25, 2007; and (iv) Replacement
                                     Promissory Note (Note A-2) in the amount
                                     of $15,000,000, dated as of June 25, 2007.
--------------------------------------------------------------------------------
33        The Wharf at Rivertown     The loan documents were amended pursuant
                                     to the following: (i) First Amendment to
                                     Loan Agreement, dated as of April 9, 2007;
                                     (ii) Amended and Restated Promissory Note
                                     A in the amount of $55,200,000, dated as
                                     of April 9, 2007; (iii) Amended and
                                     Restated Promissory Note B in the amount
                                     of $10,350,000, dated as of April 9, 2007;
                                     and (iv) Note Splitter Agreement, dated as
                                     of April 9, 2007.
--------------------------------------------------------------------------------
34        Lincoln Town Center        The loan was assumed on June 28, 2007.
                                     The new borrower is Mullrock  Lincoln Town
                                     Center Fee, LLC and the new guarantors are
                                     The Muller Company and Rockwood VII REIT,
                                     Inc.
--------------------------------------------------------------------------------
35        Green Road                 The loan documents were amended pursuant
                                     to the following: (i) First Amendment to
                                     Loan and Security Agreement and Omnibus
                                     Amendment to Loan Documents dated as of
                                     June 29, 2007; (ii) Replacement Promissory
                                     Note A in the amount of $31,189,427, dated
                                     as of June 29, 2007; (iii) Replacement
                                     Promissory Note B in the amount of
                                     $8,810,573, dated as of June 29, 2007; and
                                     (iv) Note Exchange Agreement, dated as of
                                     June 29, 2007.
--------------------------------------------------------------------------------
36        Crown Pointe/Victor Park   The loan documents were amended pursuant
                                     to the following: (i) First Amendment to
                                     Loan and Security Agreement and Omnibus
                                     Amendment to Loan Documents dated as of
                                     June 29, 2007; (ii) Replacement Promissory
                                     Note A in the amount of $31,189,427, dated
                                     as of June 29, 2007; (iii) Replacement
                                     Promissory Note B in the amount of
                                     $8,810,573, dated as of June 29, 2007;
                                     (iv) Note Exchange Agreement, dated as of
                                     June 29, 2007; and (v) Amended and
                                     Restated Partial Guaranty, dated as of
                                     June 29, 2007.
--------------------------------------------------------------------------------
43        Lakeside at White Oak      The loan documents were amended pursuant
                                     to the following: (i) First Amendment to
                                     Loan and Security Agreement and Omnibus
                                     Amendment to Loan Documents, dated as of
                                     June 25, 2007; (ii) Replacement Promissory
                                     Note A in the amount of $43,200,000, dated
                                     as of June 25, 2007; (iii) Replacement
                                     Promissory Note B in the amount of
                                     $5,000,000, dated as of June 25, 2007;
                                     (iv) Note Exchange Agreement, dated as of
                                     June 25, 2007; and (v) Consent and
                                     Certification, dated as of July 3, 2007.
--------------------------------------------------------------------------------
52        Commonwealth Square        The loan documents were amended pursuant
                                     to the following: (i) First Amendment to
                                     Loan Agreement, dated as of July 7, 2007;
                                     (ii) Note Splitter Agreement, dated as of
                                     July 7, 2007; (iii) Amended and Restated
                                     Promissory Note A in the amount of
                                     $31,680,000.00, dated as of July 7, 2007;
                                     and (iv) Amended and Restated Promissory
                                     Note B in the amount of $1,510,000.00,
                                     dated as of July 7, 2007.
--------------------------------------------------------------------------------
113       9th Street Marketplace     The loan documents were amended pursuant
                                     to the following: (i) First Amendment to
                                     Loan Agreement, dated as of July 7, 2007;
                                     (ii) Note Splitter Agreement, dated as of
                                     July 7, 2007; (iii) Amended and Restated
                                     Promissory Note A in the amount of
                                     $10,720,000.00, dated as of July 7, 2007;
                                     and (iv) Amended and Restated Promissory
                                     Note B in the amount of $840,000.00, dated
                                     as of July 7, 2007.
--------------------------------------------------------------------------------

<PAGE>

                                  Exhibit B-26
                                  ------------

                LIST OF MORTGAGE LOANS WITH PERMITTED RELEASE IN
      CONNECTION WITH THE SUBSTITUTION OF A REPLACEMENT MORTGAGED PROPERTY
      --------------------------------------------------------------------

             LOAN #                               MORTGAGE LOAN
             ------                               -------------
                4                 TIAA RexCorp New Jersey Portfolio
               20                 Great Escape Theaters

<PAGE>

                                  Exhibit B-39

              MORTGAGE LOANS SECURED BY A LEASEHOLD INTEREST IN ALL
             OR A MATERIAL PORTION OF THE RELATED MORTGAGED PROPERTY
             -------------------------------------------------------

          LOAN #           MORTGAGE LOAN/ MORTGAGED PROPERTY
            3              Two California Plaza
            7              TIAA RexCorp Plaza
            10             Harbor Point Apartments
            12             1615 L Street
            23             Hyatt Regency Penn's Landing
            24             Crescent
            44             Hyatt Regency Albuquerque

<PAGE>

                                    EXHIBIT C

           EXCEPTIONS TO MORTGAGE LOAN REPRESENTATIONS AND WARRANTIES

            Numerical references are to the corresponding Mortgage Loan
representations and warranties set forth in Exhibit B to the Mortgage Loan
Purchase Agreement. Underlined titles correspond to the titles in the related
Mortgage Loan representations and warranties and the loan numbers correspond to
the control numbers listed in Annex A to the Prospectus Supplement.

--------------------------------------------------------------------------------
11.      CONDITION OF MORTGAGED PROPERTY; NO CONDEMNATION
         70               Home Depot South San Francisco. The ground lessee on
                          the mortgaged property has the right to demolish the
                          existing building, provided that it constructs a
                          building with value and square footage at least equal
                          to the existing building. At closing, the ground
                          lessee planned to exercise its right to demolish the
                          existing building.
--------------------------------------------------------------------------------
13.      INSURANCE.
--------------------------------------------------------------------------------
         44               Hyatt Regency Albuquerque. The mortgaged property
                          consists of two units in a condominium regime. Under
                          the terms of the condominium declaration, proceeds
                          associated with common elements and structural
                          elements of the condominium are held by the
                          condominium association and applied by the condominium
                          association to restoration (unless the unit owners, by
                          a supermajority vote which would include the vote of
                          the unit owner of the mortgaged property, elect not to
                          restore).
--------------------------------------------------------------------------------
23. TRANSFERS AND SUBORDINATE DEBT.
--------------------------------------------------------------------------------
         2, 3, 9, 19, 42  Wells Fargo Tower, Two California Plaza, 550 South
                          Hope Street, Maguire Anaheim Portfolio and 3800
                          Chapman. The loan documents for each of these loans
                          permit the direct and/or indirect owners of the
                          borrowers to pledge (but not foreclose upon) their
                          direct and/or indirect ownership interests in the
                          borrowers to secure certain loan facilities.
--------------------------------------------------------------------------------
         63               430 Davis Drive. The 430 Davis Street site loan
                          documents permit an indirect owner of one of the
                          controlling interests in the borrower to obtain a loan
                          from one or more affiliates of other indirect
                          investors in the borrower secured by a pledge of
                          certain indirect ownership interests in the borrower.
--------------------------------------------------------------------------------
         116              Homewood Suites - Charlotte. Permitted transfers under
                          the loan documents include transfers of majority of
                          controlling equity interests in the related mortgagor
                          so long as the key principal (Reed Miller) retains
                          Control.
                          "Control" means with respect to any Person, either (i)
                          ownership directly or indirectly of 49% or more of all
                          equity interests in such Person or (ii) the
                          possession, directly or indirectly, of the power to
                          direct or cause the direction of the management and
                          policies of such Person, through the ownership of
                          voting securities, by contract or otherwise.
--------------------------------------------------------------------------------
26. RELEASES OF MORTGAGED PROPERTY.
--------------------------------------------------------------------------------
         67               Dulles Corporate Center. The loan documents permit the
                          partial release of a portion of the mortgaged property
                          providing parking to the improvements upon the
                          mortgaged property without a prepayment or partial
                          defeasance of the mortgage loan upon satisfaction of
                          certain conditions set forth in the related loan
                          documents, including (a) the provision of sufficient
                          parking for the improvements on the remaining
                          mortgaged property to satisfy zoning requirements, (b)
                          such partial release does not violate any leases and
                          any necessary lease approvals with respect to the
                          partial release are obtained, (c) the remaining
                          mortgaged property satisfies a loan-to-value ratio of
                          not greater than 80%, and (d) the remaining mortgaged
                          property satisfies a debt service coverage ratio of
                          not less than the debt service coverage ratio for the
                          mortgaged property immediately prior to the partial
                          release and the debt service coverage ratio for the
                          mortgaged property at the time of the origination of
                          the mortgage loan.
--------------------------------------------------------------------------------
29.      SINGLE PURPOSE ENTITY.
--------------------------------------------------------------------------------
         63               430 Davis Street. The borrower did not deliver a
                          non-consolidation opinion.
--------------------------------------------------------------------------------
         65               Tempe Commerce. The borrower did not deliver a
                          non-consolidation opinion.
--------------------------------------------------------------------------------
         66               Avion Lakeside. The borrower did not deliver a
                          non-consolidation opinion.
--------------------------------------------------------------------------------
         67               Dulles Corporate Center. The borrower does not have
                          an independent director and did not deliver a
                          non-consolidation opinion.
--------------------------------------------------------------------------------
         68               Berry Town Center. The borrower does not have an
                          independent director and did not deliver a
                          non-consolidation opinion.
--------------------------------------------------------------------------------
38.      ORGANIZATION OF MORTGAGORS; AFFILIATION WITH OTHER MORTGAGORS.
--------------------------------------------------------------------------------
         2, 3, 9,          Wells Fargo Tower, Two California Plaza, 550 South
         19, 42           Hope Street, Maguire Anaheim Portfolio and 3800
                          Chapman. The mortgagors of each of the Wells Fargo
                          Tower loan, the Two Californian Plaza loan, the 550
                          South Hope Street, the Maguire Anaheim Portfolio and
                          the 3800 Chapman loan are affiliates of each other.
--------------------------------------------------------------------------------
         4, 7             TIAA RexCorp New Jersey Portfolio and TIAA RexCorp
                          Plaza. The mortgagors of each of the TIAA RexCorp New
                          Jersey Portfolio loan and the TIAA RexCorp Plaza loan
                          are affiliates of each other.
--------------------------------------------------------------------------------
         33, 45, 59       The Wharf at Rivertown, Riverpark I & II, and BPG
                          Pennsylvania Properties. The mortgagors of each of the
                          Wharf at Rivertown loan, the Riverpark I & II loan and
                          the BPG Pennsylvania Properties loan are affiliates of
                          each other.
--------------------------------------------------------------------------------
         22, 54, 76       915 Wilshire Boulevard, 900 King Street, Harbor
                          Corporate Center. The mortgagors of each of the 915
                          Wilshire Boulevard loan, 900 King Street loan and
                          Harbor Corporate Center loan are affiliates of each
                          other.
--------------------------------------------------------------------------------
         25, 67           1125 17th Street, Dulles Corporate Center. The
                          mortgagors of each of the 1125 17th Street loan and
                          the Dulles Corporate Center loan are affiliates of
                          each other.
--------------------------------------------------------------------------------
         29,30            National Plaza I, II, III, 1051 Perimeter Drive. The
                          mortgagors of each of the National Plaza I, II, III
                          loan and 1051 Perimeter Drive loan are affiliates of
                          each other.
--------------------------------------------------------------------------------
         35, 36           Green Road, Crown Pointe Victor Park. The mortgagors
                          of each of the Green Road loan and the Crown Pointe
                          Victor Park loan are affiliates of each other.
--------------------------------------------------------------------------------
         52, 106, 113,    Commonwealth Square, Kmart Center, 9th Street
         118              Marketplace, Glenbrook Shopping Center. The
                          mortgagors of each of the Commonwealth Square loan,
                          Kmart Center loan, 9th Street Marketplace loan and
                          Glenbrook Shopping Center loan are affiliates of each
                          other.
--------------------------------------------------------------------------------
         41, 86           Hughes Airport Center I, 840 Grier. The mortgagors of
                          each of the Hughes Airport Center II loan and the 840
                          Grier loan are affiliates of each other.
--------------------------------------------------------------------------------
         71, 77, 85       Fountains at Fair Oaks, Renaissance Park, Canyon
                          Terrace. The mortgagors of each of the Fountains at
                          Fair Oaks loan, Renaissance Park loan and the Canyon
                          Terrace loan are affiliates of each other.
--------------------------------------------------------------------------------
         55, 62           CitiFinancial, Credence Systems Corp. The mortgagors
                          of each of the CitiFinancial loan and the Credence
                          Systems loan are affiliates of each other.
--------------------------------------------------------------------------------
         65, 66           Tempe Commerce, Avion Lakeside. The mortgagors of
                          each of the Tempe Commerce loan and the Avion
                          Lakeside loan are affiliates of each other.
--------------------------------------------------------------------------------
         60, 73           Hawaii Self-Storage: Salt Lake, Hawaii Self-Storage:
                          Pearl City. The mortgagors of each of the Hawaii
                          Self-Storage: Salt Lake loan and the Hawaii
                          Self-Storage: Pearl City loan are affiliates of each
                          other.
--------------------------------------------------------------------------------
         103, 108         The Pennsylvania Business Center, Fairview Industrial
                          Park. The mortgagors of each of the Pennsylvania
                          Business Center loan and the Fairview Industrial Park
                          loan are affiliates of each other.
--------------------------------------------------------------------------------
         80, 174          Lyons, Dryden. The mortgagors of each of the Lyons
                          loan and the Dryden loan are affiliates of each other.
--------------------------------------------------------------------------------
         138, 163, 182,   Casa Linda Apartments, Variel Apartments, Manor House
         188              West Apartments, Morocco Apartments. The mortgagors
                          of each of the Casa Linda Apartments loan, Variel
                          Apartments loan, Manor House West Apartments loan and
                          the Morocco Apartments loan are affiliates of each
                          other.
--------------------------------------------------------------------------------
         83, 192          Securlock Self Storage Portfolio, Securlock Hurst.
                          The mortgagors of each of the Securlock Self Storage
                          loan and the Securlock Hurst loan are affiliates of
                          each other.
--------------------------------------------------------------------------------
         166, 189         Talcott Plaza, 405 Queen Street. The mortgagors of
                          each of the Talcott Plaza loan and the 405 Queen
                          Street loan are affiliates of each other.
--------------------------------------------------------------------------------
         179, 194         Mini U Storage - Forestville, Mini U Storage -
                          Southfield. The mortgagors of each of the Mini U
                          Storage - Forestville loan and the Mini U Storage -
                          Southfield loan are affiliates of each other.
--------------------------------------------------------------------------------
         190, 199, 201,   Stone Valley Drive, 4510 South Eastern Avenue, 5301
         202,             Longley Lane Building F , 110 Huffaker Drive. The
                          mortgagors of each of the Stone Valley Drive loan, 110
                          Huffaker Drive loan, 4510 South Eastern Avenue loan
                          and 5301 Longley Lane Building F loan are affiliates
                          of each other.
--------------------------------------------------------------------------------
39.      FEE SIMPLE INTEREST.
--------------------------------------------------------------------------------
         Various          See Exhibit B-39 below.
                          Hyatt Regency Albuquerque. The mortgaged property
         44               consists of two units in a condominium regime. The
                          condominium project is constructed over both fee and
                          leasehold estates. The leasehold estates are created
                          by three ground leases. The condominium unit owners
                          hold the leasehold interests subject to the
                          condominium regime as common elements.
--------------------------------------------------------------------------------
40.      RECOURSE.
--------------------------------------------------------------------------------
         12.              1615 L Street. There is no "natural person" (or entity
                          with assets other than an interest in the borrower) as
                          guarantor on the loan.
--------------------------------------------------------------------------------
         14.              Disney Building. There is no "natural person" (or
                          entity with assets other than an interest in the
                          borrower) as guarantor on the loan.
--------------------------------------------------------------------------------
         16.              55 Railroad Avenue. There is a partial payment
                          guaranty guaranteeing full recourse up to $7,028,215
                          and terminates if the property achieves a net
                          operating income of $8,841,200.
--------------------------------------------------------------------------------
         18.              Franklin Mills. There is no "natural person" (or
                          entity with assets other than an interest in the
                          borrower) as guarantor on the loan.
--------------------------------------------------------------------------------
         19.              Maguire Anaheim Portfolio. There is a partial payment
                          guaranty guaranteeing the payment of interest payments
                          and ongoing reserves for calendar year 2009.
--------------------------------------------------------------------------------
         28               200 West Jackson Boulevard. There is no "natural
                          person" (or entity with assets other than an interest
                          in the borrower) as guarantor on the loan.
--------------------------------------------------------------------------------
         37               GP2. There is no "natural person" (or entity with
                          assets other than an interest in the borrower) as
                          guarantor on the loan.
--------------------------------------------------------------------------------
         39               Holiday Inn Portfolio. There is no "natural person"
                          (or entity with assets other than an interest in the
                          borrower) as guarantor on the loan.
--------------------------------------------------------------------------------
         44               Hyatt Albuquerque. There is no "natural person" (or
                          entity with assets other than an interest in the
                          borrower) as guarantor on the loan.
--------------------------------------------------------------------------------
         52               Commonwealth Square. There is no "natural person" (or
                          entity with assets other than an interest in the
                          borrower) as guarantor on the loan.
--------------------------------------------------------------------------------
         56               Doubletree Bayside - Boston, MA. There is no "natural
                          person" (or entity with assets other than an interest
                          in the borrower) as guarantor on the loan.
--------------------------------------------------------------------------------
         65               Tempe Commerce. There is no "natural person" (or
                          entity with assets other than an interest in the
                          borrower) as guarantor on the loan.
--------------------------------------------------------------------------------
         66               Avion Lakeside. There is no "natural person" (or
                          entity with assets other than an interest in the
                          borrower) as guarantor on the loan.
--------------------------------------------------------------------------------
         67               Dulles Corporate Center. There is no "natural person"
                          (or entity with assets other than an interest in the
                          borrower) as guarantor on the loan.
--------------------------------------------------------------------------------
         70               Home Depot South San Francisco. There is no "natural
                          person" (or entity with assets other than an interest
                          in the borrower) as guarantor on the loan.
--------------------------------------------------------------------------------
         71               Fountains at Fair Oaks. There is no "natural person"
                          (or entity with assets other than an interest in the
                          borrower) as guarantor on the loan.
--------------------------------------------------------------------------------
         88               Templetown Properties. The loan springs full personal
                          recourse against borrower and guarantor in the event
                          of a transfer other than a "Permitted Transfer",
                          violations of SPE requirements, or if borrower,
                          guarantor, fee owner, borrower's general partner or
                          fee owner's general partner file a voluntary petition
                          in bankruptcy (or take a similar voluntary insolvency
                          action) or acquiesce in or consent to an involuntary
                          bankruptcy filing.
--------------------------------------------------------------------------------
         106              Kmart Center. There is no "natural person" (or entity
                          with assets other than an interest in the borrower)
                          as guarantor on the loan.
--------------------------------------------------------------------------------
         113              9th Street Marketplace. There is no "natural person"
                          (or entity with assets other than an interest in the
                          borrower) as guarantor on the loan.
--------------------------------------------------------------------------------
         114              4080 27th Court SE. There is no "natural person" (or
                          entity with assets other than an interest in the
                          borrower) as guarantor on the loan.
--------------------------------------------------------------------------------
         115              375 Rivertown Drive. There is no "natural person" (or
                          entity with assets other than an interest in the
                          borrower) as guarantor on the loan.
--------------------------------------------------------------------------------
         118              Glenbrook Shopping Center. There is no "natural
                          person" (or entity with assets other than an interest
                          in the borrower) as guarantor on the loan.
--------------------------------------------------------------------------------
         144              Beckman Chaska MN. There is no "natural person" (or
                          entity with assets other than an interest in the
                          borrower) as guarantor on the loan.
--------------------------------------------------------------------------------
         179              Mini U Storage - Forestville. There is no "natural
                          person" (or entity with assets other than an interest
                          in the borrower) as guarantor on the loan.
--------------------------------------------------------------------------------
         194              Mini U Storage - Southfield. There is no "natural
                          person" (or entity with assets other than an interest
                          in the borrower) as guarantor on the loan.
--------------------------------------------------------------------------------
46.      SUBORDINATE DEBT
--------------------------------------------------------------------------------
         10.              Harbor Point Apartments. The mortgaged property is
                          encumbered by four liens junior to the lien of the
                          related mortgage, each held by various local
                          municipalities. Each junior lien will remain in place
                          subject to a Subordination and Intercreditor
                          Agreement which provides for lien subordination and a
                          standstill on remedies. Payments to the junior
                          lienholders are permitted out of excess net cash flow
                          so long as there is no default under the loan.
--------------------------------------------------------------------------------
47(3)    GROUND LEASE.
--------------------------------------------------------------------------------
         12               1615 L Street. The ground lease is silent as to
                          whether an amendment, modification, cancellation or
                          termination without the prior written consent of the
                          mortgagee would binding on the mortgagee and its
                          successors and assigns.
--------------------------------------------------------------------------------
         44               Hyatt Regency Albuquerque. The three ground leases
                          relating to the mortgaged property do not provide for
                          lender approval of amendment, modification,
                          cancellation or termination of the ground leases, but
                          the mortgaged property consists of two units in a
                          condominium regime, and the lessee's interests in the
                          ground leases have been subjected to the condominium
                          regime. The condominium declaration prohibits, absent
                          unanimous approval of the unit owners, any amendment
                          of the ground leases.
--------------------------------------------------------------------------------
         60               Hawaii Self Storage: Salt Lake. Lease is silent on
                          amendment, modification, cancellation or termination
                          without mortgagee consent.
--------------------------------------------------------------------------------
47(4)    GROUND LEASE.
--------------------------------------------------------------------------------
         44               Hyatt Regency Albuquerque. While to the actual
                          knowledge of Greenwich no ground lease defaults
                          exist, no ground lessee estoppel has been obtained
                          with respect to one of the three ground leases.
--------------------------------------------------------------------------------
47(5)    GROUND LEASE.
--------------------------------------------------------------------------------
         44               Hyatt Regency Albuquerque. One of the three ground
                          leases does not provide for notice to the mortgagee of
                          defaults. None of the ground leases contain a
                          provision to the effect that default notices to the
                          lessees are not effective against the mortgagee if not
                          sent to the mortgagee.
--------------------------------------------------------------------------------
47(6)    GROUND LEASE.
--------------------------------------------------------------------------------
         12               1615 L Street. The ground lease is silent as to
                          whether it (i) is not subject to any liens or
                          encumbrances superior to, or of equal priority with,
                          the Mortgage, other than the ground lessor's fee
                          interest and Title Exceptions or (ii) is subject to a
                          subordination, non-disturbance and attornment
                          agreement to which the mortgagee on the lessor's fee
                          interest in the Mortgaged Property is subject.
--------------------------------------------------------------------------------
47(7)    GROUND LEASE.
--------------------------------------------------------------------------------
         44               Hyatt Regency Albuquerque. The ground leases do not
                          contain provisions for extended cure periods for
                          mortgagees; however, one ground lessor executed an
                          estoppel which provides for an additional thirty days
                          for mortgagee to cure a default by ground lessee.
--------------------------------------------------------------------------------
47(8)    GROUND LEASE.
--------------------------------------------------------------------------------
         88               Templetown Properties. The term of the ground lease
                          extends 15 years beyond the term of the Loan.
--------------------------------------------------------------------------------
47(9)    GROUND LEASE.
--------------------------------------------------------------------------------
         12               1615 L Street. The ground lease is silent regarding
                          this representation.
--------------------------------------------------------------------------------
         44               Hyatt Regency Albuquerque. The mortgaged property
                          consists of two units in a condominium regime. Under
                          the terms of the condominium declaration, proceeds
                          associated with common elements and structural
                          elements of the condominium are held by the
                          condominium association and applied by the condominium
                          association to restoration (unless the unit owners, by
                          a supermajority vote which would include the vote of
                          the unit owner of the mortgaged property, elect not to
                          restore).
--------------------------------------------------------------------------------
47(12)   GROUND LEASE.
--------------------------------------------------------------------------------
         44               Hyatt Regency Albuquerque. The three ground leases do
                          not provide for a new lease upon termination of the
                          ground lease.
--------------------------------------------------------------------------------

<PAGE>

                                    EXHIBIT D

                          FORM OF OFFICER'S CERTIFICATE

            Greenwich Capital Financial Products, Inc. ("Seller") hereby
certifies as follows:

            1.    All of the representations and warranties (except as set forth
                  on Schedule C) of the Seller under the Mortgage Loan Purchase
                  Agreement, dated as of July 1, 2007 (the "Agreement"), between
                  GS Mortgage Securities Corporation II and Seller, 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 Seller has complied in all material respects 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 would constitute a
                  default under the Agreement.

            3.    Neither the Prospectus, dated June 13, 2007, as supplemented
                  by the Prospectus Supplement, dated June 21, 2007
                  (collectively, the "Prospectus"), relating to the offering of
                  the Class A-1, Class A-2, Class A-3, Class A-AB, Class A-4,
                  Class A-1A, Class A-M, Class A-J, Class B, Class C, Class D,
                  Class E and Class F Certificates nor the Offering Circular,
                  dated June 21, 2007 (the "Offering Circular"), relating to the
                  offering of the Class X, Class G, Class H, Class J, Class K,
                  Class L, Class M, Class N, Class O, Class P, Class Q, Class S,
                  Class R and Class LR Certificates, in the case of the
                  Prospectus and the Prospectus Supplement, as of the date of
                  the Prospectus Supplement or as of the date hereof, or the
                  Offering Circular, as of the date of thereof or as of the date
                  hereof, included or includes any untrue statement of a
                  material fact relating to the Mortgage Loans or 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.

                    [SIGNATURE APPEARS ON THE FOLLOWING PAGE]

<PAGE>

Certified this [______] day of [____________], 2007.

                                       GREENWICH CAPITAL FINANCIAL
                                            PRODUCTS, INC.

                                       By:  __________________________________
                                            Name:
                                            Title:

<PAGE>

                                    EXHIBIT E

                              FORM OF LEGAL OPINION

            (a) The Seller is a [______________ ], duly organized, validly
existing and in good standing under the laws of the State of [______________ ]
with full power and authority to own its assets and conduct its business, is
duly qualified as a foreign organization in good standing in all jurisdictions
in which the 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 its ability to perform its obligations
thereunder, and the Seller has taken all necessary action to authorize the
execution, delivery and performance of the Mortgage Loan Purchase Agreement and
the Indemnification Agreement (collectively, the "Operative Documents"), and has
duly executed and delivered the Operative Documents, and has the power and
authority to execute, deliver and perform under the Operative Documents and all
the transactions contemplated thereby, including, but not limited to, the power
and authority to sell, assign, transfer, set over and convey the Mortgage Loans
in accordance with the Mortgage Loan Purchase Agreement;

            (b) Assuming the due authorization, execution and delivery of each
Operative Document by each party thereto other than the Seller, each Operative
Document will constitute a legal, valid and binding obligation of the Seller,
enforceable against the Seller in accordance with its terms, except as such
enforcement may be limited by bankruptcy, insolvency, reorganization, moratorium
or other similar laws affecting the enforcement of creditors' rights generally,
and by general principles of equity (regardless of whether such enforceability
is considered in a proceeding in equity or at law);

            (c) The execution and delivery of each Operative Document by the
Seller and the performance of its obligations thereunder will not conflict with
any provision of any law or regulation to which the Seller is subject, or
conflict with, result in a breach of, or constitute a default under, any of the
terms, conditions or provisions of any of the Seller's organizational documents
or any agreement or instrument to which the Seller is a party or by which it is
bound, or any order or decree applicable to the Seller, or result in the
creation or imposition of any lien on any of the Seller's assets or property, in
each case which would materially and adversely affect the ability of the Seller
to carry out the transactions contemplated by the Operative Documents;

            (d) There is no action, suit, proceeding or investigation pending
or, to the Seller's knowledge, threatened against the Seller in any court or by
or before any other governmental agency or instrumentality which would
materially and adversely affect the validity of the Mortgage Loans or the
ability of the Seller to carry out the transactions contemplated by each
Operative Document;

            (e) The Seller 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 Seller or its properties or might have consequences that would materially
and adversely affect its performance under any Operative Document;

            (f) No consent, approval, authorization or order of any court or
governmental agency or body is required for the execution, delivery and
performance by the Seller of, or compliance by the Seller with, each Operative
Document or the consummation of the transactions contemplated thereby, other
than those which have been obtained by the Seller;

            (g) To our knowledge, considered in light of our understanding of
applicable law and the experience we have gained through our practice, nothing
has come to our attention in the course of our review of the Prospectus and
Prospectus Supplement in relation to the sale of the Mortgage Loans, which
causes us to believe that (i) the Prospectus, at the date thereof or at the date
hereof, contained an untrue statement of a material fact or omitted to state any
material fact required to be stated therein or necessary to make the statements
therein not misleading, which untrue statement or omission arises out of, or is
based upon, information concerning the Mortgage Loans set forth in the
Prospectus, or (ii) the Prospectus Supplement, at the date thereof or at the
date hereof, contains an untrue statement of a material fact or omitted to state
any material fact required to be stated therein or necessary to make the
statements therein not misleading, which untrue statement or omission arises out
of, or is based upon, information concerning the Mortgage Loans set forth in the
Prospectus Supplement, it being understood that we express no view as to any
information incorporated by reference in the Prospectus or Prospectus Supplement
or as to the adequacy or accuracy of the financial, numerical, statistical or
quantitative information included in the Prospectus or Prospectus Supplement.

            (h) We hereby advise you that, in the course of the representation
referred to above and our examination of the time of sale information,
considered in light of our understanding of applicable law and the experience we
have gained through our practice, no facts came to our attention that cause us
to believe that as of the time of sale, the time of sale information (taken as a
whole) included an untrue statement of a material fact or omitted to state a
material fact necessary in order to make the statements therein, in the light of
the circumstances under which they were made, not misleading; it being
understood that we express no view as to (1) any blanks or bracketed items in
the time of sale information for pricing terms, (2) any information incorporated
by reference in the time of sale information or (3) the adequacy or accuracy of
(i) any financial, numerical, statistical or computational information included
in or omitted from the time of sale information or (ii) any information
contained in or omitted from any computer disk, CD-ROM or other electronic media
accompanying the time of sale information.

            (i) Insofar as it related to the Seller and the Mortgage Loans
(including without limitations the related borrowers and mortgaged properties)
being sold by the Seller, the Prospectus Supplement, as of its date (with the
exception of any information incorporated by reference therein and any
numerical, financial, statistical and computational information included
therein, as to which we express no view), appeared on its face to be
appropriately responsive in all material respects to the applicable requirements
of Regulation AB under the Securities Act of 1933, as amended.

Source: [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00126-of-00352.parquet"}, [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00126-of-00352.parquet"}]]