NATIONSLINK FUNDING CORP COMM MORT PASS THR CERT SER 1996-1
8-K, 1996-05-24
ASSET-BACKED SECURITIES
Previous: GYNCOR INC, 8-A12G, 1996-05-24
Next: AMERICAN GENERAL HOSPITALITY CORP, S-11/A, 1996-05-24



                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 8-K

                                 CURRENT REPORT
                     Pursuant to Section 13 or 15(d) of the
                       Securities and Exchange Act of 1934


        Date of Report: May 24, 1996
- ---------------------------------------------
     (Date of earliest event reported)



                         NationsLink Funding Corporation
- --------------------------------------------------------------------------------

             (Exact name of registrant as specified in its charter)

               Delaware               33-80625              56-1950039
- --------------------------------------------------------------------------------
           (State or Other           (Commission          (I.R.S. Employer
           Jurisdiction of          File Number)            Identification No.)
            Incorporation)

             100 North Tryon Street, Charlotte, North Carolina 28255
- --------------------------------------------------------------------------------
               (Address of Principal Executive Office) (Zip Code)



       Registrant's telephone number, including area code: (704) 386-5000



<PAGE>



Item 5. Other Events.

     On May 16, 1996, NationsLink Funding Corporation (the "Company") caused the
issuance, pursuant to a Pooling and Servicing Agreement, dated as of May 1, 1996
(the "Pooling and Servicing Agreement"), by and among the Company, as depositor,
AMRESCO   Management,   Inc.,  as  master  servicer  and  as  special  servicer,
NationsBanc Mortgage Capital Corporation, as REMIC administrator,  and The Chase
Manhattan Bank, N.A., as trustee, of NationsLink Funding Corporation  Commercial
Mortgage Pass-Through  Certificates,  Series 1996-1, issued in fourteen classes.
The Class  A-1,  Class  A-2,  Class  A-3,  Class B, Class C, Class D and Class E
Certificates  (the  "Publicly  Offered  Certificates")  were sold to NationsBanc
Capital Markets, Inc. ("NCMI") pursuant to an Underwriting Agreement,  dated May
2, 1996,  between the Company and NCMI.  The Class IO, Class F, Class G, Class H
and Class UR Certificates (the "Privately Placed  Certificates")  are being sold
to unaffiliated  investors by NCMI, as placement agent on behalf of the Company,
pursuant to a Private  Placement Agency Agreement,  dated May 15, 1996,  between
the Company and NCMI. The Class R and Class LR Certificates were retained by the
Company. The Publicly Offered Certificates had an aggregate principal balance as
of May 1, 1996 of  $287,149,271  and the Privately  Placed  Certificates  had an
aggregate principal balance as of May 1, 1996 of $35,490,360.

     Capitalized  terms used and not defined  herein have the meanings  given to
them in the Pooling and Servicing Agreement.

Item 7. Financial Statements, Pro Forma Financial Information and Exhibits

(c)  Exhibits

Exhibit No.  Description

1            Pooling and Servicing Agreement, dated as of May 1, 1996.

2            Opinion of Cadwalader, Wickersham & Taft as to certain tax matters.

<PAGE>
     Pursuant to the  requirements  of the Securities  Exchange Act of 1934, the
Registrant  has duly caused this report to be signed on behalf of the Registrant
by the undersigned thereunto duly authorized.

                                        NATIONSLINK FUNDING CORPORATION


                                        By: /s/James Sherrill
                                            ---------------------
                                            James Sherrill
                                            Vice President

Date:  May 24, 1996

<PAGE>

                                  Exhibit Index

                        Item 601(a) of Regulation
                             S-K Exhibit No.
     Exhibit No.                                           Description

          1                         4           Pooling and Servicing Agreement.

          2                         8           Opinion  of  Cadwalader,  
                                                Wickersham  &  Taft  as to
                                                certain tax matters.






EXHIBIT 1 TO FORM 8-K
================================================================================




                        NATIONSLINK FUNDING CORPORATION,
                                    Depositor



                            AMRESCO MANAGEMENT, INC.,
                                 Master Servicer



                            AMRESCO MANAGEMENT, INC.,
                                Special Servicer



                    NATIONSBANC MORTGAGE CAPITAL CORPORATION,
                               REMIC Administrator



                                       and



                         THE CHASE MANHATTAN BANK, N.A.,
                                     Trustee



                         POOLING AND SERVICING AGREEMENT

                             Dated as of May 1, 1996


                                  $322,639,635

                  Commercial Mortgage Pass-Through Certificates

                                  Series 1996-1

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



<PAGE>



                                TABLE OF CONTENTS
  
                                                                         
                                    ARTICLE I

                               ARTICLE DEFINITIONS

SECTION 1.01.  Defined Terms        
SECTION 1.02.  Certain Calculations


                                   ARTICLE II

                     CONVEYANCE OF MORTGAGE LOANS; ORIGINAL
                            ISSUANCE OF CERTIFICATES

SECTION 2.01.  Conveyance of Mortgage Loans
SECTION 2.02.  Acceptance by Trustee
SECTION 2.03.  Representations, Warranties and Covenants of the
               Depositor. Mortgage Loan Seller's Repurchase of
               Mortgage Loans for Defects in Mortgage Files and
               Breaches of Representations and Warranties
SECTION 2.04.  Execution of Certificates


                                   ARTICLE III

                 ADMINISTRATION AND SERVICING OF THE TRUST FUND

SECTION 3.01.  Master Servicer to Act as Master Servicer; Special
               Servicer to Act as Special Servicer; Administration
               of the Mortgage Loans
SECTION 3.02.  Collection of Mortgage Loan Payments
SECTION 3.03.  Collection of Taxes, Assessments and Similar Items;
               Servicing Accounts
SECTION 3.04.  The Certificate Account and the Lower-Tier and
               Upper-Tier Distribution Accounts
SECTION 3.05.  Permitted Withdrawals From the Certificate Account
               and the Distribution Accounts
SECTION 3.06.  Investment of Funds in the Certificate Account,
               the Distribution Accounts and the REO Account
SECTION 3.07.  Maintenance of Insurance Policies; Errors and
               Omissions and Fidelity Coverage
SECTION 3.08.  Enforcement of Due-On-Sale Clauses; Assumption Agreements 
SECTION 3.09.  Realization Upon Defaulted Mortgage Loans  
SECTION 3.10.  Trustee to Cooperate; Release of Mortgage Files 
SECTION 3.11.  Servicing Compensation 
SECTION 3.12.  Inspections; Collection of Financial Statements

<PAGE>

SECTION 3.13.  Annual Statement as to Compliance
SECTION 3.14.  Reports by Independent Public Accountants
SECTION 3.15.  Access to Certain Information
SECTION 3.16.  Title to REO Property; REO Account
SECTION 3.17.  Management of REO Property
SECTION 3.18.  Sale of Defaulted Mortgage Loans and REO Properties
SECTION 3.19.  Additional Obligations of the Master Servicer
SECTION 3.20.  Modifications, Waivers, Amendments and Consents
SECTION 3.21.  Transfer of Servicing Between Master Servicer and
               Special Servicer; Record Keeping; Asset Strategy Report
SECTION 3.22.  Sub-Servicing Agreements
SECTION 3.23.  Representations and Warranties of the Master Servicer
SECTION 3.24.  Representations and Warranties of the Special Servicer
SECTION 3.25.  Duties of the Extension Adviser
SECTION 3.26.  Extension Adviser; Elections
SECTION 3.27.  Limitation on Liability Extension Adviser


                                   ARTICLE IV

                         PAYMENTS TO CERTIFICATEHOLDERS

SECTION 4.01.    Distributions
SECTION 4.02.    Statements to Certificateholders; Collection Reports
SECTION 4.03.    P&I Advances
SECTION 4.04.    Allocation of Collateral Support Deficit
SECTION 4.05.    Appraisal Reductions


                                    ARTICLE V

                                THE CERTIFICATES

SECTION 5.01.    The Certificates
SECTION 5.02.    Registration of Transfer and Exchange of Certificates
SECTION 5.03.    Book-Entry Certificates
SECTION 5.04.    Mutilated, Destroyed, Lost or Stolen Certificates
SECTION 5.05.    Persons Deemed Owners


                                   ARTICLE VI

                 THE DEPOSITOR, THE MASTER SERVICER, THE SPECIAL
                      SERVICER AND THE REMIC ADMINISTRATOR

SECTION 6.01.    Liability of the Depositor, the Master Servicer,
                 the Special Servicer and the REMIC Administrator

<PAGE>

SECTION 6.02.    Merger, Consolidation or Conversion of the
                 Depositor, the Master Servicer, the Special
                 Servicer or the REMIC Administrator
SECTION 6.03.    Limitation on Liability of the Depositor, the Master
                 Servicer, the Special Servicer, the REMIC
                 Administrator and Others
SECTION 6.04.    Depositor, Master Servicer, Special Servicer and
                 REMIC Administrator Not to Resign
SECTION 6.05.    Rights of the Depositor in Respect of the Master
                 Servicer, the Special Servicer and
                 the REMIC Administrator


                                   ARTICLE VII

                                     DEFAULT

SECTION 7.01.    Events of Default; Master Servicer and 
                 Special Servicer Termination
SECTION 7.02.    Trustee to Act; Appointment of Successor
SECTION 7.03.    Notification to Certificateholders
SECTION 7.04.    Waiver of Events of Default
SECTION 7.05.    Trustee as Maker of Advances
SECTION 7.06.    Advance Collateral Fund for Trustee


                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE

SECTION 8.01.    Duties of Trustee
SECTION 8.02.    Certain Matters Affecting the Trustee
SECTION 8.03.    Trustee Not Liable for Validity or Sufficiency
                 of Certificates or Mortgage Loans
SECTION 8.04.    Trustee May Own Certificates
SECTION 8.05.    Fees and Expenses of Trustee; Indemnification
                 of Trustee
SECTION 8.06.    Eligibility Requirements for Trustee
SECTION 8.07.    Resignation and Removal of the Trustee
SECTION 8.08.    Successor Trustee
SECTION 8.09.    Merger or Consolidation of Trustee
SECTION 8.10.    Appointment of Co-Trustee or Separate Trustee
SECTION 8.11.    Appointment of Custodians
SECTION 8.12.    Access to Certain Information
SECTION 8.13.    Representations and Warranties of the Trustee

<PAGE>

                                   ARTICLE IX

                                   TERMINATION

SECTION 9.01.    Termination Upon Repurchase or Liquidation of
                 All Mortgage Loans
SECTION 9.02.    Additional Termination Requirements


                                    ARTICLE X

                           ADDITIONAL REMIC PROVISIONS

SECTION 10.01.   REMIC Administration
SECTION 10.02.   Depositor, Master Servicer, Special Servicer
                 and Trustee to Cooperate with REMIC Administrator
SECTION 10.03.   Fees and Expenses of the REMIC Administrator
SECTION 10.04.   Use of Agents
SECTION 10.05.   Representations and Warranties of the
                 REMIC Administrator


                                   ARTICLE XI

                            MISCELLANEOUS PROVISIONS

SECTION 11.01.   Amendment
SECTION 11.02.   Recordation of Agreement; Counterparts
SECTION 11.03.   Limitation on Rights of Certificateholders
SECTION 11.04.   Governing Law
SECTION 11.05.   Notices
SECTION 11.06.   Severability of Provisions
SECTION 11.07.   Grant of a Security Interest
SECTION 11.08.   Successors and Assigns; Beneficiaries
SECTION 11.09.   Article and Section Headings
SECTION 11.10.   Notices to the Rating Agencies



<PAGE>


                                    EXHIBITS

Exhibit A-1           Form of Class A-1 Certificate
Exhibit A-2           Form of Class A-2 Certificate
Exhibit A-3           Form of Class A-3 Certificate
Exhibit A-4           Form of Class B Certificate
Exhibit A-5           Form of Class C Certificate
Exhibit A-6           Form of Class D Certificate
Exhibit A-7           Form of Class E Certificate
Exhibit A-8           Form of Class F Certificate
Exhibit A-9           Form of Class G Certificate
Exhibit A-10          Form of Class H Certificate
Exhibit A-11          Form of Class UR Certificate
Exhibit A-12          Form of Class IO Certificate
Exhibit A-13          Form of Class R Certificate
Exhibit A-14          Form of Class LR Certificate
Exhibit B             Mortgage Loan Schedule
Exhibit C             Form of Investment Representation Letter
Exhibit D-1           Form of Transfer Affidavit
Exhibit D-2           Form of Transferor Letter
Exhibit E             Form of UCC-1
Exhibit F             Form of Request for Release
Exhibit G             Form of ERISA Representation Letter
Exhibit H             Form of Collection Report


                                    SCHEDULES

Schedule 1            Computerized Database Information 



<PAGE>




          This Pooling and Servicing  Agreement (the "Agreement"),  is dated and
effective as of May 1, 1996, among NationsLink Funding Corporation as Depositor,
AMRESCO Management, Inc. as Master Servicer, AMRESCO Management, Inc. as Special
Servicer,  NationsBanc  Mortgage Capital  Corporation as REMIC Administrator and
The Chase Manhattan Bank, N.A. as Trustee.

                             PRELIMINARY STATEMENT:

          The  Depositor  intends  to  sell  commercial  mortgage   pass-through
certificates  (collectively,  the  "Certificates"),  to be issued  hereunder  in
multiple  classes  (each,  a "Class"),  which in the aggregate will evidence the
entire beneficial  ownership interest in the trust fund (the "Trust Fund") to be
created hereunder, the primary assets of which will be a pool of multifamily and
non-multifamily  commercial  mortgage loans (the "Mortgage Loans").  As provided
herein,  the REMIC  Administrator  shall  elect or shall cause an election to be
made that each of the Upper-Tier  REMIC and the Lower-Tier  REMIC be treated for
federal  income tax  purposes as a real estate  mortgage  investment  conduit (a
"REMIC").



<PAGE>



          The following table sets forth the designation,  the pass-through rate
(the "Pass-Through Rate"), the aggregate initial principal amount (the "Original
Certificate Balance") or Notional Amount, as applicable, and the initial ratings
given each class by the Rating Agencies (the "Original  Ratings") for each Class
of  Certificates  comprising  the  interests  in the  Upper-Tier  REMIC  created
hereunder:

                                UPPER-TIER REMIC

                                           Original             
   Class                             Certificate Balance/      Original Rating
Designation    Pass-Through Rate   Original Notional Amount         DCR/S&P
- -----------    -----------------   ------------------------    ---------------

Class A-1           7.533 %        $          70,980,719          AAA/AAA
Class A-2           7.515 %        $          96,791,890          AAA/AAA
Class A-3           7.830 %        $          51,622,341          AAA/AAA
Class B             7.690 %        $          16,131,981           AA+/AA
Class C             7.690 %        $          19,358,378           AA-/A
Class D             7.690 %        $          17,745,179          BBB+/BBB
Class E             7.690 %        $          14,518,783          BBB-/*[FN1]
Class F             7.350 %        $          10,485,788           BB/BB
Class G             7.350 %        $           5,646,193           BB-/*
Class H             7.350 %        $           9,679,189            B/*
Class IO            0.52627%[FN2]  $         322,607,371[FN3]      AAA/*
Class UR            6.800 %        $           9,679,194            */*
Class R               None                       None[FN4]          */*



[FN1]The  Certificates  marked  with  an  asterisk  have  not  been rated by the
     applicable Rating Agency.

[FN2]The  Pass-Through  Rate  applicable  to the Class IO  Certificates  for any
     Distribution Date will be a rate per annum, rounded to five decimal places,
     equal to the excess,  if any, of (a) the weighted average of the applicable
     Effective Net Mortgage Rates of the Mortgage  Loans,  weighted on the basis
     of  their  respective  Stated  Principal   Balances  as  of  the  preceding
     Distribution  Date (after giving effect to the distribution of principal on
     such Distribution  Date), or, in the case of the first  Distribution  Date,
     the Cut-off Date, over (b) the weighted average of the  Pass-Through  Rates
     on all of the other Certificates, weighted on the basis of their respective
     Certificate Balances immediately prior to such Distribution Date. The Class
     IO  Pass-Through  Rate  with  respect  to the  first  Distribution  Date is
     expected to be approximately 0.52627% per annum.

[FN3]The Class IO Certificates will not have a Certificate  Balance and will not
     be entitled to receive distributions of principal.  Interest will accrue on
     each such Class of  Certificates  at the  Pass-Through  Rate thereof on the
     Notional Amount  thereof.  The Notional Amount of the Class IO Certificates
     for any  Distribution  Date will be equal to 99.99% of the aggregate Stated
     Principal  Balances of the Mortgage Loans as of the preceding  Distribution
     Date  (after  giving  effect  to the  distribution  of  principal  on  such
     Distribution  Date)  or, in the case of the first  Distribution  Date,  the
     Cut-off Date.

[FN4]The Class R  Certificates  do not have a  Certificate  Balance or  Notional
     Amount,  do not bear interest and will not be entitled to  distributions of
     Prepayment   Premiums  or  Yield   Maintenance   Charges.   Any   Available
     Distribution Amount remaining in the Upper-Tier Distribution Account, after
     all  required  distributions  under this  Agreement  have been made to each
     other  Class of  Certificates,  will be  distributed  to the Holders of the
     Class R Certificates.



<PAGE>

          The  initial  Lower-Tier  Principal  Amounts  and per  annum  rates of
interest for the  Uncertificated  Lower-Tier  Interests are set forth in Section
4.01(b)(i).

          The Class A-1,  Class A-2, Class A-3, Class B, Class C, Class D, Class
E, Class F, Class G, Class H, Class IO and Class UR  Certificates  will evidence
"regular interests" in the Upper-Tier REMIC created hereunder. The sole class of
"residual interests" in the Upper-Tier REMIC created hereunder will be evidenced
by the Class R Certificates.  The Class LA-1,  Class LA-2, Class LA-3, Class LB,
Class LC,  Class LD, Class LE, Class LF, Class LG, Class LH, Class LUR and Class
LWAC   Uncertificated   Interests  will  evidence  "regular  interests"  in  the
Lower-Tier REMIC created  hereunder.  The sole class of "residual  interests" in
the  Lower-Tier  REMIC  created  hereunder  will be  evidenced  by the  Class LR
Certificates.

          As of close of business on the Cut-off Date, the Mortgage Loans had an
aggregate principal balance,  after application of all payments of principal due
on or before such date, whether or not received, equal to $322,639,635.

          In  consideration  of the  mutual  agreements  herein  contained,  the
Depositor,  the Master Servicer,  the Special Servicer,  the REMIC Administrator
and the Trustee agree as follows:


<PAGE>


                                    ARTICLE I

                                   DEFINITIONS                                


          SECTION 1.01.  Defined Terms.
                         -------------

          Whenever  used  in  this  Agreement,   including  in  the  Preliminary
Statement,  the  following  words and  phrases,  unless  the  context  otherwise
requires, shall have the meanings specified in this Article.

          "Accrued Certificate Interest": With respect to each Distribution Date
and each Class of Certificates (other than the Residual Certificates), an amount
equal to interest for the related  Interest  Accrual Period at the  Pass-Through
Rate  applicable  to such  Class of  Certificates  for such  Distribution  Date,
accrued on the related Certificate Balance or Notional Amount, as applicable, of
such Class outstanding immediately prior to such Distribution Date commencing in
the month of the Closing Date. Accrued Certificate  Interest shall be calculated
on the basis of a 360-day year consisting of twelve 30-day months.

          "Acquisition Date": With respect to any REO Property, the first day on
which such REO Property is  considered  to be acquired by the Trust Fund and the
Lower-Tier   REMIC   within  the   meaning  of   Treasury   Regulation   Section
1.856-6(b)(1),  which is the first day on which the Lower-Tier  REMIC is treated
as the owner of such REO Property for federal income tax purposes.

          "Adjusted Principal Balance": As defined in Section 4.01(f).

          "Advance": Any P&I Advance or Servicing Advance.

          "Advance  Collateral  Fund":  The  separate  account  established  and
maintained  pursuant to the Collateral Fund Custodial Agreement and Section 7.06
hereof,  in the name of the Trustee  for the benefit of the  Certificateholders,
which account must be an Eligible Account.

          "Adverse REMIC Event": As defined in Section 10.01(f).

          "Affiliate":  With respect to any specified  Person,  any other Person
controlling or controlled by or under common control with such specified Person.
For the  purposes of this  definition,  "control"  when used with respect to any
specified  Person means the power to direct the  management and policies of such
Person,  directly  or  indirectly,  whether  through  the  ownership  of  voting
securities,   by  contract  or  otherwise  and  the  terms   "controlling"   and
"controlled" have meanings correlative to the foregoing.

          "Agent": As defined in Section 5.02(d)(i)(A).

          "Agreement":  This Pooling and Servicing  Agreement and all amendments
hereof and supplements hereto.
<PAGE>

          "AMRESCO": AMRESCO Management, Inc., a Texas corporation.

          "Appraisal":  An appraisal  prepared by an  Independent  MAI appraiser
with at least five years  experience  in properties of like kind and in the same
area, prepared in accordance with 12 C.F.R. 225.64.

          "Appraisal Reduction":  For any Distribution Date and for any Mortgage
Loan as to which an Appraisal  Reduction Event has occurred,  an amount equal to
the excess,  if any, of (a) the Stated  Principal  Balance of such Mortgage Loan
over (b) the excess of (i) 90% of the Appraised  Value of the related  Mortgaged
Property over (ii) the sum of (A) to the extent not  previously  advanced by the
Master  Servicer or the Trustee,  all unpaid interest on such Mortgage Loan at a
per annum rate equal to its Mortgage  Rate,  (B) all  unreimbursed  Advances and
interest thereon at the Reimbursement  Rate in respect of such Mortgage Loan and
(C) all currently due and unpaid real estate taxes and assessments and insurance
premiums and all other amounts due and unpaid with respect to such Mortgage Loan
(which taxes,  premiums and other amounts have not been subject to an Advance by
the Master  Servicer or the Trustee,  as  applicable).  Within 30 days after the
Appraisal  Reduction  Event, the Special Servicer shall obtain an Appraisal (the
costs of which  shall be paid as a  Servicing  Advance by the Master  Servicer),
which  Appraisal  shall be  delivered  by the  Special  Servicer  to the  Master
Servicer,  and the Master  Servicer  shall deliver such Appraisal to the Trustee
and each Holder of a Class F, Class G, Class H and Class UR  Certificate  within
15 days of receipt by the Master  Servicer  of such  Appraisal  from the Special
Servicer.

          "Appraisal  Reduction  Amount":  With respect to each of the Class UR,
Class H, Class G,  Class F,  Class E, Class D, Class C and Class B  Certificates
for any  Distribution  Date,  an amount  equal to the  amount of  interest  that
accrued for the related  Interest  Accrual Period at the  Pass-Through  Rate for
such Class of Certificates,  on the portion,  if any, of the related Certificate
Balance  equal to the  Appraisal  Reduction  allocated  to such  Class  for such
Distribution Date pursuant to Section 4.05(a); and with respect to each Class of
Uncertificated  Lower-Tier  Interest,  the amount allocated  pursuant to Section
4.05(b).

          "Appraisal  Reduction  Event":  With respect to any Mortgage Loan, the
earliest of (i) the third  anniversary of the date on which the first  extension
of the Maturity Date of such  Mortgage  Loan becomes  effective as a result of a
modification of such Mortgage Loan by the Special Servicer pursuant to the terms
hereof,  which  extension does not change the amount of Monthly  Payments on the
Mortgage Loan, (ii) 60 days after an uncured delinquency  (without regard to the
application of any grace period) occurs in respect of such Mortgage Loan,  (iii)
90 days after the date on which a reduction in the amount of Monthly Payments on
such  Mortgage  Loan,  or a change in any other  material  economic term of such
Mortgage Loan (other than an extension of the Maturity Date),  becomes effective
as a result of a  modification  of such Mortgage  Loan by the Special  Servicer,
(iv) immediately  after a receiver has been appointed,  (v) immediately  after a
Mortgagor declares bankruptcy and (vi) immediately after a Mortgage Loan becomes
an REO Loan,  provided,  however,  that an Appraisal  Reduction  Event shall not
occur at any  time  that  the  aggregate  Certificate  Balances  of the  Class A
Certificates have not been reduced to zero and the aggregate Certificate Balance
of the Class B Certificates has been reduced to zero. The Special Servicer shall
notify the Master Servicer  promptly upon the occurrence of any of the foregoing
events.
<PAGE>

          "Appraised  Value":  With  respect  to  any  Mortgaged  Property,  the
appraised value thereof as determined by an Appraisal of the Mortgaged  Property
securing such Mortgage Loan made by an Independent MAI appraiser selected by the
Master Servicer.

          "Asset Strategy Report": As defined in Section 3.21(e).

          "Assignment of Leases":  With respect to any Mortgaged  Property,  any
assignment of leases,  rents and profits or similar  instrument  executed by the
Mortgagor,  assigning  to the  mortgagee  all of the  income,  rents and profits
derived  from the  ownership,  operation,  leasing  or  disposition  of all or a
portion  of such  Mortgaged  Property,  in the form  which  was  duly  executed,
acknowledged and delivered,  as amended,  modified,  renewed or extended through
the date hereof and from time to time hereafter.

          "Assumed  Scheduled  Payment":  For any Due Period and with respect to
any  Mortgage  Loan  that  is  delinquent  in  respect  of its  Balloon  Payment
(including  any REO Loan as to which the  Balloon  Payment  would have been past
due),  an amount  equal to the sum of (a) the  principal  portion of the Monthly
Payment that would have been due on such  Mortgage  Loan on the related Due Date
based on the  constant  payment  required  by the related  Mortgage  Note or the
original  amortization  schedule  thereof (as  calculated  with  interest at the
related  Mortgage  Rate),  if applicable,  assuming such Balloon Payment has not
become due,  after giving  effect to any  modification,  and (b) interest on the
Stated  Principal  Balance of such Mortgage Loan at the  applicable Net Mortgage
Rate.

          "Available  Distribution  Amount":  With  respect to any  Distribution
Date, an amount equal to the sum of (without duplication):

          (a)  the aggregate amount relating to the Trust Fund on deposit in the
               Certificate Account and the Lower-Tier Distribution Account as of
               the close of business on the Business Day  preceding  the related
               P&I Advance Date,  exclusive of: 

               (i)    all Monthly  Payments paid by the Mortgagors  that are due
                      on a Due Date following the end of the related Due Period;

               (ii)   all  Principal  Prepayments  (together  with  any  related
                      payments of interest allocable to the period following the
                      Due Date for the related  Mortgage Loan during the related
                      Due Period),  Liquidation  Proceeds or Insurance  Proceeds
                      received after the end of the related Due Period;

               (iii)  all amounts payable or reimbursable to any Person from the
                      Certificate  Account  pursuant to clauses  (ii) - (xviii),
                      inclusive, of Section 3.05(a);
<PAGE>

               (iv)   all amounts payable or reimbursable to any Person from the
                      Lower-Tier Distribution Account pursuant to clauses (ii) -
                      (v), inclusive, of Section 3.05(b);

               (v)    all Prepayment Premiums and Yield Maintenance Charges;

               (vi)   all amounts  received  with respect to any  Mortgage  Loan
                      during the related Due Period  that  represent  recoveries
                      from  Liquidation  Proceeds  or other final  payment  with
                      respect to such  Mortgage  Loan in an amount  equal to the
                      sum,  without  duplication,  of  all  Appraisal  Reduction
                      Amounts  allocated to any Class or Classes of Certificates
                      with respect to such Mortgage Loan; and

               (vii)  all amounts  deposited in the  Certificate  Account or the
                      Lower-Tier  Distribution  Account,  as the case may be, in
                      error;

     (b)  if and to the extent not already  included  in clause (a) hereof,  the
          aggregate  amount  transferred from the REO Account to the Certificate
          Account for such Distribution Date pursuant to Section 3.16(c); and

     (c)  the aggregate  amount of any P&I Advances made by the Master  Servicer
          or the Trustee, as applicable,  for such Distribution Date pursuant to
          Section 4.03 or 7.05.

          Notwithstanding  the  investment  of  funds  held  in the  Certificate
Account or the  Lower-Tier  Distribution  Account  pursuant to Section 3.06, for
purposes  of  calculating  the  Available  Distribution  Amount,  the amounts so
invested shall be deemed to remain on deposit in such account.

          "Balloon  Mortgage Loan": Any Mortgage Loan that by its original terms
or by virtue of any  modification  entered into as of the Closing Date  provides
for an amortization schedule extending beyond its Maturity Date.

          "Balloon Payment": With respect to any Balloon Mortgage Loan as of any
date of determination,  the Monthly Payment payable on the Maturity Date of such
Mortgage Loan.

          "Bankruptcy  Code": The federal  Bankruptcy Code, as amended from time
to time (Title 11 of the ---------------- United States Code).

          "Book-Entry  Certificate":  Any Certificate  registered in the name of
the Depository or its ----------------------- nominee.

          "Breach": As defined in Section 2.03(b).
<PAGE>

          "Business  Day":  Any day other than a Saturday,  a Sunday or a day on
which banking institutions in New York, New York, or the city and state in which
the Corporate  Trust Office of the Trustee or principal place of business of the
Master Servicer and Special Servicer is located,  are authorized or obligated by
law or executive order to remain closed.

          "CERCLA": The Comprehensive  Environmental Response,  Compensation and
Liability Act of 1980, as amended.

          "Certificate":   Any  one  of  the  Depositor's   Commercial  Mortgage
Pass-Through  Certificates,  Series  1996-1,  as  executed  by the  Trustee  and
authenticated and delivered hereunder by the Certificate Registrar.

          "Certificate  Account":  The custodial account or accounts created and
maintained  pursuant to Section  3.04(a) in the name of the Trustee on behalf of
the  Certificateholders,  into which the  amounts  set forth in Section  3.04(a)
shall be deposited  directly.  Any such account or accounts shall be an Eligible
Account.

          "Certificate  Balance":  With  respect  to any  Class of  Certificates
(other than the Residual Certificates and the Class IO Certificates),  (i) on or
prior  to  the  first  Distribution  Date,  an  amount  equal  to  the  Original
Certificate  Balance of such Class as  specified  in the  Preliminary  Statement
hereto,  and (ii) as of any date of determination  after the first  Distribution
Date, the Certificate Balance of such Class on the Distribution Date immediately
prior to such date of determination  (determined as adjusted pursuant to Section
1.02(iii)).

          "Certificate Factor": With respect to any Class of Certificates, as of
any date of determination,  a fraction,  expressed as a decimal carried to eight
places, the numerator of which is the then related Certificate  Balance, and the
denominator of which is the related Original Certificate Balance.

          "Certificateholder"   or   "Holder":   The  Person  in  whose  name  a
Certificate is registered in the Certificate Register,  provided,  however, that
solely for the  purposes of giving any consent,  approval or waiver  pursuant to
this Agreement,  any Certificate  registered in the name of the Master Servicer,
the Special  Servicer,  the Depositor or any Affiliate of either shall be deemed
not to be  outstanding,  and the Voting Rights to which it is entitled shall not
be taken into account in determining whether the requisite  percentage of Voting
Rights  necessary  to effect  any such  consent,  approval  or  waiver  has been
obtained,  if such  consent,  approval or waiver sought from such party would in
any  way  affect  its  obligations  as  Master  Servicer,  Special  Servicer  or
Depositor,  as applicable,  hereunder.  The Trustee shall be entitled to request
and rely upon a certificate of the Master Servicer,  the Special Servicer or the
Depositor in  determining  whether a Certificate is registered in the name of an
Affiliate   of  such   Person.   All   references   herein   to   "Holders"   or
"Certificateholders"  shall reflect the rights of Certificate Owners as they may
indirectly  exercise  such rights  through  the  Depository  and the  Depository
Participants,  except as otherwise specified herein; provided, however, that the
parties   hereto   shall  be   required   to   recognize   as  a   "Holder"   or
"Certificateholder" only the Person in whose name a Certificate is registered in
the Certificate Register.
<PAGE>

          "Certificate  Owner":  With respect to a Book-Entry  Certificate,  the
Person who is the beneficial owner of such Certificate as reflected on the books
of the Depository or on the books of a Depository Participant or on the books of
an indirect participating brokerage firm for which a Depository Participant acts
as agent.

          "Certificate  Rating": With respect to the long-term unsecured debt of
any  institution,  a long-term debt obligation  rating by each Rating Agency not
lower than the highest rating by such Rating Agency of any Class of Certificates
then outstanding;  provided,  however,  that the Certificate  Rating will not be
lower than Investment Grade by such Rating Agency.

          "Certificate  Register"  and  "Certificate  Registrar":  The  register
maintained and registrar appointed pursuant to Section 5.02.

          "Class": With respect to any Certificates or Uncertificated Lower-Tier
Interests,  all of  the  Certificates  or  Uncertificated  Lower-Tier  Interests
bearing the same alphabetical (and, if applicable, numerical) class designation.

          "Class  A  Certificate":  Any  Class  A-1,  Class  A-2  or  Class  A-3
Certificate.

          "Class A-1  Certificate":  A Certificate  designated as "Class A-1" on
the face hereof, in the form of Exhibit A-1 hereto.

          "Class A-1 Pass-Through  Rate": With respect to any Distribution Date,
a fixed rate per annum equal to 7.533%.

          "Class A-2  Certificate":  A Certificate  designated as "Class A-2" on
the face thereof, in the form of Exhibit A-2 hereto.

          "Class A-2 Pass-Through  Rate": With respect to any Distribution Date,
a fixed rate per annum equal to 7.515%.

          "Class A-3  Certificate":  A Certificate  designated as "Class A-3" on
the face thereof, in the form of Exhibit A-3 hereto.

          "Class A-3 Pass-Through  Rate": With respect to any Distribution Date,
a fixed rate per annum equal to 7.830%.

          "Class B  Certificate":  A Certificate  designated as "Class B" on the
face thereof, in the form of Exhibit A-4 hereto.

          "Class B Pass-Through  Rate": With respect to any Distribution Date, a
fixed rate per annum equal to 7.690%.

          "Class C  Certificate":  A Certificate  designated as "Class C" on the
face thereof, in the form of Exhibit A-5 hereto.

          "Class C Pass-Through  Rate": With respect to any Distribution Date, a
fixed rate per annum equal to 7.690%.
<PAGE>

          "Class D  Certificate":  A Certificate  designated as "Class D" on the
face thereof, in the form of Exhibit A-6 hereto.

          "Class D Pass-Through  Rate": With respect to any Distribution Date, a
fixed rate per annum equal to 7.690%.

          "Class E  Certificate":  A Certificate  designated as "Class E" on the
face thereof, in the form of Exhibit A-7 hereto.

          "Class E Pass-Through  Rate": With respect to any Distribution Date, a
fixed rate per annum equal to 7.690%.

          "Class F  Certificate":  A Certificate  designated as "Class F" on the
face thereof, in the form of Exhibit A-8 hereto.

          "Class F Pass-Through  Rate": With respect to any Distribution Date, a
fixed rate per annum equal to 7.350%.

          "Class G  Certificate":  A Certificate  designated as "Class G" on the
face thereof, in the form of Exhibit A-9 hereto.

          "Class G Pass-Through  Rate": With respect to any Distribution Date, a
fixed rate per annum equal to 7.350%.

          "Class H  Certificate":  A Certificate  designated as "Class H" on the
face thereof, in the form of Exhibit A-10 hereto.

          "Class H Pass-Through  Rate": With respect to any Distribution Date, a
fixed rate per annum equal to 7.350%.

          "Class IO Certificate":  A Certificate designated as "Class IO" on the
face thereof, in the form of Exhibit A-12 hereto.

          "Class IO Pass-Through Rate": With respect to any Distribution Date, a
rate per annum,  rounded to five decimal places, equal to the excess, if any, of
(a) the weighted  average of the applicable  Effective Net Mortgage Rates of the
Mortgage  Loans,  weighted  on the basis of their  respective  Stated  Principal
Balances  as of the  preceding  Distribution  Date (after  giving  effect to the
distribution  of principal on such  Distribution  Date),  or, in the case of the
first  Distribution Date, the Cut-off Date, over (b) the weighted average of the
Pass-Through  Rates on all of the other  Certificates,  weighted on the basis of
their respective  Certificate  Balances  immediately  prior to such Distribution
Date. The Class IO Pass-Through Rate with respect to the first Distribution Date
is expected to be  approximately  0.52627%  per annum.  Interest at the Class IO
Pass-Through  Rate  represents  a  "specified  portion"  (within  the meaning of
Treasury Regulations Section  1.860G-1(a)(2)(i)(C))  of the interest payments on
the Class LWAC Uncertificated Interest.
<PAGE>

          "Class  LA-1  Uncertificated  Interest":  A  regular  interest  in the
Lower-Tier  REMIC which is held as an asset of the  Upper-Tier  REMIC and having
the initial Lower-Tier Principal Amount and per annum rate of interest set forth
in Section 4.01(b)(i).

          "Class  LA-2  Uncertificated  Interest":  A  regular  interest  in the
Lower-Tier  REMIC which is held as an asset of the  Upper-Tier  REMIC and having
the initial Lower-Tier Principal Amount and per annum rate of interest set forth
in Section 4.01(b)(i).

          "Class  LA-3  Uncertificated  Interest":  A  regular  interest  in the
Lower-Tier  REMIC which is held as an asset of the  Upper-Tier  REMIC and having
the initial Lower-Tier Principal Amount and per annum rate of interest set forth
in Section 4.01(b)(i).

          "Class  LB  Uncertificated   Interest":  A  regular  interest  in  the
Lower-Tier  REMIC which is held as an asset of the  Upper-Tier  REMIC and having
the initial Lower-Tier Principal Amount and per annum rate of interest set forth
in Section 4.01(b)(i).

          "Class  LC  Uncertificated   Interest":  A  regular  interest  in  the
Lower-Tier  REMIC which is held as an asset of the  Upper-Tier  REMIC and having
the initial Lower-Tier Principal Amount and per annum rate of interest set forth
in Section 4.01(b)(i).

          "Class  LD  Uncertificated   Interest":  A  regular  interest  in  the
Lower-Tier  REMIC which is held as an asset of the  Upper-Tier  REMIC and having
the initial Lower-Tier Principal Amount and per annum rate of interest set forth
in Section 4.01(b)(i).

          "Class  LE  Uncertificated   Interest":  A  regular  interest  in  the
Lower-Tier  REMIC which is held as an asset of the  Upper-Tier  REMIC and having
the initial Lower-Tier Principal Amount and per annum rate of interest set forth
in Section 4.01(b)(i).

          "Class  LF  Uncertificated   Interest":  A  regular  interest  in  the
Lower-Tier  REMIC which is held as an asset of the  Upper-Tier  REMIC and having
the initial Lower-Tier Principal Amount and per annum rate of interest set forth
in Section 4.01(b)(i).

          "Class  LG  Uncertificated   Interest":  A  regular  interest  in  the
Lower-Tier  REMIC which is held as an asset of the  Upper-Tier  REMIC and having
the initial Lower-Tier Principal Amount and per annum rate of interest set forth
in Section 4.01(b)(i).

          "Class  LH  Uncertificated   Interest":  A  regular  interest  in  the
Lower-Tier  REMIC which is held as an asset of the  Upper-Tier  REMIC and having
the initial Lower-Tier Principal Amount and per annum rate of interest set forth
in Section 4.01(b)(i).

          "Class LR Certificate":  A Certificate designated as "Class LR" on the
face thereof, in the form of Exhibit A-14 hereto.

          "Class  LUR  Uncertificated  Interest":  A  regular  interest  in  the
Lower-Tier  REMIC which is held as an asset of the  Upper-Tier  REMIC and having
the initial Lower-Tier Principal Amount and per annum rate of interest set forth
in Section 4.01(b)(i).


<PAGE>

          "Class  LWAC  Uncertificated  Interest":  A  regular  interest  in the
Lower-Tier  REMIC which is held as an asset of the  Upper-Tier  REMIC and having
the initial  Notional Amount and per annum rate of interest set forth in Section
4.01(b)(i).

          "Class R  Certificate":  A Certificate  designated as "Class R" on the
face thereof, in the form of Exhibit A-13 hereto.

          "Class Unpaid Interest Shortfall": As to any Distribution Date and any
Class of REMIC Regular  Certificates,  the excess, if any, of (a) the sum of (i)
the  Distributable  Certificate  Interest  in  respect  of  such  Class  for the
immediately  preceding  Distribution  Date and (ii) any outstanding Class Unpaid
Interest  Shortfall  payable to such Class on such preceding  Distribution  Date
over (b) the aggregate  amount in respect of interest  actually  distributed  to
such Class on such  immediately  preceding  Distribution  Date. The Class Unpaid
Interest  Shortfall with respect to any Class of  Certificates as of the initial
Distribution  Date is zero.  No interest  shall accrue on Class Unpaid  Interest
Shortfalls.

          "Class UR Certificate":  A Certificate designated as "Class UR" on the
face thereof, in the form of Exhibit A-11 hereto.

          "Class UR Pass-Through Rate": With respect to any Distribution Date, a
fixed rate per annum equal to 6.800%.

          "Closing Date": May 16, 1996.

          "Code":  The Internal  Revenue  Code of 1986,  as amended from time to
time.

          "Collateral Fund Custodial  Agreement":  The Agreement dated as of May
1, 1996,  by and among the  Trustee,  The Chase  Manhattan  Bank,  N.A.,  in its
individual  capacity and not as Trustee,  and Marine Midland Bank, as Collateral
Fund  Custodian,   pursuant  to  which  the  Advance  Collateral  Fund  will  be
established and maintained.

          "Collateral   Fund   Custodian":   Marine   Midland  Bank,  a  banking
corporation and trust company organized under the laws of the State of New York,
or its successor in interest.

          "Collateral Support Deficit": As defined in Section 4.04.

          "Collection  Report":  The monthly report to be prepared by the Master
Servicer and  delivered to the Trustee,  the  Depositor  and each Rating  Agency
pursuant  to  Section  4.02(b)  substantially  in the form of Exhibit H attached
hereto.

          "Commission": The Securities and Exchange Commission.
<PAGE>

          "Controlling  Class":  As of  any  date  of  determination,  the  most
subordinate Class of REMIC Regular Certificates then outstanding that has a then
aggregate  Certificate  Balance  at least  equal to the  lesser of (a) 1% of the
outstanding  aggregate principal balance of the Mortgage Loans as of the Closing
Date  or  (b)  25%  of  the  initial   Certificate  Balance  of  such  Class  of
Certificates. For purposes of determining the identity of the Controlling Class,
the  Certificate  Balance  of each  Class  shall be deemed to be  reduced by the
amount allocated to such Class of any Appraisal  Reductions relating to Mortgage
Loans as to which  Liquidation  Proceeds or other final payment has not yet been
received.  As of the Closing Date,  the  Controlling  Class will be the Class UR
Certificates.

          "Controlling  Class  Certificateholders":  Each Holder (or Certificate
Owner, if applicable) of a Certificate of the Controlling  Class as certified to
the Trustee from time to time by such Holder (or Certificate Owner).

          "Corporate Trust Office":  The principal corporate trust office of the
Trustee  at which at any  particular  time its  corporate  trust  business  with
respect to this Agreement shall be administered, which office at the date of the
execution of this Agreement is located at 4 Chase MetroTech Center, Third Floor,
Brooklyn, New York 11245.

          "Credit File": Any documents, other than documents required to be part
of the related  Mortgage  File,  in the  possession  of the Master  Servicer and
relating to the origination and servicing of any Mortgage Loan.

          "Custodian":  A Person  who is at any time  appointed  by the  Trustee
pursuant to Section 8.11 as a document  custodian for the Mortgage Files,  which
Person shall not be the  Depositor,  the Mortgage Loan Seller or an Affiliate of
either of them.

          "Cut-off Date": May 1, 1996.

          "Cut-off Date Principal  Balance":  With respect to any Mortgage Loan,
the outstanding  principal balance of such Mortgage Loan as of the Cut-off Date,
after  application  of all  payments  of  principal  due on or before such date,
whether or not received.

          "DCR": Duff & Phelps Credit Rating Co., or its successor in interest.

          "Debt Service Coverage  Ratio":  With respect to any Mortgage Loan for
any twelve month period covered by an annual operating statement for the related
Mortgaged  Property,  the  ratio of (i) Net  Operating  Income  produced  by the
related  Mortgaged  Property during such period to (ii) the aggregate  amount of
Monthly  Payments (other than any Balloon  Payment) due under such Mortgage Loan
during such period.

          "Debt  Service  Reduction":  With  respect  to any  Mortgage  Loan,  a
reduction in the scheduled  Monthly Payment for such Mortgage Loan by a court of
competent  jurisdiction in a proceeding  under the Bankruptcy Code, other than a
reduction resulting from a Deficient Valuation.
<PAGE>

          "Default  Interest":  With respect to any defaulted  Mortgage Loan for
any related Due Period,  all interest  accrued in respect of such  Mortgage Loan
during such Due Period provided for in the related  Mortgage Note or Mortgage as
a result of the related default  (exclusive of late payment  charges) that is in
excess of interest at the related  Mortgage Rate accrued on the unpaid principal
balance of such Mortgage Loan (or successor REO Loan)  outstanding  from time to
time during such Due Period.

          "Defaulted Mortgage Loan": A Mortgage Loan that is delinquent at least
sixty days in respect of its Monthly  Payments or is  delinquent  thirty days or
more in respect of its Balloon Payment,  if any, in either case such delinquency
to be  determined  without  giving  effect to any grace period  permitted by the
related  Mortgage or Mortgage  Note and without  regard to any  acceleration  of
payments under the related Mortgage and Mortgage Note.

          "Defaulting Party": As defined in Section 7.01(b).

          "Defect": As defined in Section 2.02(e).

          "Deficient Valuation":  With respect to any Mortgage Loan, a valuation
by a court of competent jurisdiction of the Mortgaged Property in an amount less
than  the  then  outstanding  principal  balance  of the  Mortgage  Loan,  which
valuation results from a proceeding initiated under the Bankruptcy Code.

          "Definitive Certificate": As defined in Section 5.01(a).

          "Denomination": As defined in Section 5.01(a).

          "Depositor":  NationsLink Funding Corporation, a Delaware corporation,
or its successor in interest.

          "Depository":   The  Depository   Trust  Company,   or  any  successor
Depository  hereafter named. The nominee of the initial  Depository for purposes
of registering  those  Certificates that are to be Book-Entry  Certificates,  is
Cede & Co. The  Depository  shall at all times be a  "clearing  corporation"  as
defined in Section  8-102(3) of the Uniform  Commercial Code of the State of New
York and a "clearing  agency"  registered  pursuant to the provisions of Section
17A of the Securities Exchange Act of 1934, as amended.

          "Depository  Participant":  A broker,  dealer, bank or other financial
institution  or other Person for whom from time to time the  Depository  effects
book-entry transfers and pledges of securities deposited with the Depository.

          "Depository Rules": As defined in Section 5.02(b).

          "Determination  Date": With respect to any Distribution Date, the 15th
day of the month in which such  Distribution Date occurs, or if such 15th day is
not a Business Day, the next succeeding Business Day.
<PAGE>

          "Directing Certificateholder": The Controlling Class Certificateholder
selected  by more  than  50% of the  Controlling  Class  Certificateholders,  by
Certificate  Balance,  as certified by the Trustee from time to time;  provided,
however,   that  (i)  absent   such   selection,   or  (ii)  until  a  Directing
Certificateholder  is so  selected,  or (iii) upon  receipt  of a notice  from a
majority of the Controlling Class  Certificateholders,  by Certificate  Balance,
that a Directing  Certificateholder  is no longer  designated,  the  Controlling
Class  Certificateholder  that owns the largest aggregate Certificate Balance of
the Controlling Class will be the Directing Certificateholder.

          "Directly Operate":  With respect to any REO Property,  the furnishing
or rendering of services to the tenants thereof,  the management or operation of
such REO  Property,  the  holding  of such REO  Property  primarily  for sale to
customers,  the performance of any construction  work thereon or any use of such
REO  Property  in a trade or  business  conducted  by the Trust  Fund other than
through an Independent Contractor;  provided,  however, that the Trustee (or the
Special  Servicer on behalf of the Trustee)  shall not be considered to Directly
Operate an REO Property  solely because the Trustee (or the Special  Servicer on
behalf of the Trustee) establishes rental terms, chooses tenants, enters into or
renews leases, deals with taxes and insurance,  or makes decisions as to repairs
or capital expenditures with respect to such REO Property.

          "Disqualified  Organization":  Any of (i) the United States, any State
or political  subdivision  thereof,  any possession of the United States, or any
agency or instrumentality of any of the foregoing (other than an instrumentality
which is a corporation if all of its  activities are subject to tax and,  except
for  FHLMC,  a  majority  of its  board of  directors  is not  selected  by such
governmental unit), (ii) a foreign government,  any international  organization,
or any agency or instrumentality of any of the foregoing, (iii) any organization
(other than certain farmers' cooperatives  described in Section 521 of the Code)
which is exempt from the tax imposed by Chapter 1 of the Code (including the tax
imposed by Section 511 of the Code on unrelated  business taxable income),  (iv)
rural electric and telephone  cooperatives described in Section 1381(a)(2)(C) of
the Code and (v) any other Person so designated by the REMIC Administrator based
upon an Opinion of  Counsel  that the  holding  of an  Ownership  Interest  in a
Residual Certificate by such Person may cause either the Upper-Tier REMIC or the
Lower-Tier REMIC to fail to qualify as a REMIC or any Person having an Ownership
Interest  in any  Class of  Certificates  (other  than such  Person)  to incur a
liability for any federal tax imposed under the Code that would not otherwise be
imposed but for the Transfer of an Ownership Interest in a Residual  Certificate
to  such  Person.   The  terms  "United  States",   "State"  and  "international
organization"  shall have the  meanings set forth in Section 7701 of the Code or
successor provisions.

          "Distributable Certificate Interest": With respect to any Distribution
Date, as to any Class of REMIC  Regular  Certificates,  the Accrued  Certificate
Interest  in  respect  of such  Class of  REMIC  Regular  Certificates  for such
Distribution  Date,  reduced (to not less than zero) by any  allocations to such
Class of Certificates of any Appraisal  Reduction  Amount for such  Distribution
Date.

          "Distribution  Accounts":  Collectively,  the Upper-Tier  Distribution
Account and the Lower-Tier Distribution Account.

          "Distribution Date": The 20th day of any month, or if such 20th day is
not a Business Day, the Business Day immediately  following,  commencing on June
20, 1996.
<PAGE>

          "Due Date":  With respect to (i) any Mortgage  Loan on or prior to its
Maturity  Date,  the day of the month set forth in the related  Mortgage Note on
which each  Monthly  Payment  thereon  is  scheduled  to be first due;  (ii) any
Mortgage Loan after the Maturity Date  therefor,  the day of the month set forth
in the related Mortgage Note on which each Monthly Payment on such Mortgage Loan
had been scheduled to be first due; and (iii) any REO Loan, the day of the month
set forth in the  related  Mortgage  Note on which each  Monthly  Payment on the
related Mortgage Loan had been scheduled to be first due.

          "Due  Period":  With  respect  to any  Distribution  Date,  the period
commencing  on the  second  day of the month  preceding  the month in which such
Distribution  Date occurs and ending on the first day of the month in which such
Distribution Date occurs.

          "Effective  Net Mortgage  Rate":  With respect to any Mortgage Loan or
REO Loan, for any  Distribution  Date, (a) if the related Mortgage Note provides
that interest  accrues on such Mortgage Loan or REO Loan, as the case may be, on
the basis of a  360-day  year  consisting  of twelve  30-day  months (a  "30/360
basis"),  the related Net Mortgage Rate in effect as of the  commencement of the
most recently  ended Due Period,  and (b) if the related  Mortgage Note provides
that  interest  accrues on such  Mortgage  Loan or REO Loan, as the case may be,
other than on a 30/360 basis,  the annualized  rate at which interest would have
to accrue  thereon on a 30/360 basis during the one month period  preceding  the
related Due Date in the most  recently  ended Due Period in order to produce the
aggregate  amount of interest  (adjusted  to the related  Net  Mortgage  Rate in
effect as of the  commencement  of the most recently ended Due Period)  actually
accrued during such one month period.

          "Eligible Account":  Either (i) an account or accounts maintained with
a  federal  or state  chartered  depository  institution  or trust  company  the
long-term  unsecured  debt  obligations of which are rated at least "AA-" by S&P
and "A" by DCR if the  deposits  are to be held in such account for more than 30
days or the short-term debt obligations of which have a short-term rating of not
less than "A-1" from S&P and "D-1"  from DCR if the  deposits  are to be held in
such  account  for less than 30 days,  or such other  account or  accounts  with
respect to which each of the Rating  Agencies  shall have  confirmed  in writing
that  the then  current  rating  assigned  to any of the  Certificates  that are
currently being rated by such Rating Agency will not be qualified, downgraded or
withdrawn  by reason  thereof,  or (ii) a segregated  trust  account or accounts
maintained with the corporate  trust  department of a federal or state chartered
depository  institution  or trust company  that,  in either case,  has corporate
trust  powers,  acting  in its  fiduciary  capacity;  provided  that  any  state
chartered  depository  institution  or trust  company is  subject to  regulation
regarding  fiduciary  funds  substantially  similar  to 12 C.F.R.  ss.  9.10(b).
Eligible Accounts may bear interest. No Eligible Account shall be evidenced by a
certificate of deposit, passbook or other similar instrument.

          "Eligible Investor":  Either (i) a Qualified  Institutional Buyer that
is  purchasing   for  its  own  account  or  for  the  account  of  a  Qualified
Institutional  Buyer to whom notice is given that the offer, sale or transfer is
being  made in  reliance  on Rule  144A,  or  (ii) an  Institutional  Accredited
Investor.


<PAGE>

                  "Environmental   Assessment":   A  "Phase  I  assessment"   as
described in, and meeting the criteria of, (i) Chapter 5 of the FNMA Multifamily
Guide or any successor  provisions covering the same subject matter, in the case
of Specially  Serviced Mortgage Loans as to which the related Mortgaged Property
is multi-family property, or (ii) the American Society for Testing and Materials
in the  case of  Specially  Serviced  Mortgage  Loans as to  which  the  related
Mortgaged Property is a non-multifamily property.

          "ERISA":  The Employee  Retirement  Income  Security  Act of 1974,  as
amended.

          "Escrow Payment":  Any payment received by the Master Servicer for the
account of any  Mortgagor  for  application  toward the  payment of real  estate
taxes, assessments, insurance premiums, ground rents (if applicable) and similar
items in  respect of the  related  Mortgaged  Property,  including  amounts  for
deposit to any reserve account.

          "Event of  Default":  One or more of the events  described  in Section
7.01(a).

          "Exchange  Act": The Securities  Exchange Act of 1934, as amended from
time to time.

          "Extension Adviser": As defined in Section 3.26. The initial Extension
Adviser will be the Trustee or a designee of the Trustee.

          "FDIC": Federal Deposit Insurance Corporation or any successor.

          "FHLMC": Federal Home Loan Mortgage Corporation or any successor.

          "Final  Recovery  Determination":   A  determination  by  the  Special
Servicer with respect to any Defaulted Mortgage Loan or REO Property (other than
a Mortgage Loan or REO  Property,  as the case may be, that was purchased by the
Mortgage  Loan  Seller  pursuant  to  Section 3 of the  Mortgage  Loan  Purchase
Agreement,  by the Master Servicer or the Special  Servicer  pursuant to Section
3.18(b),  or by the Master  Servicer or the Depositor  pursuant to Section 9.01)
that there has been a recovery of all Insurance Proceeds,  Liquidation  Proceeds
and other  payments or  recoveries  that,  in the Special  Servicer's  judgment,
exercised  without  regard to any  obligation  of the  Special  Servicer to make
payments  from its own funds  pursuant to Section  3.07(b),  will  ultimately be
recoverable.

          "FNMA": Federal National Mortgage Association or any successor.

          "Hazardous Materials":  Any dangerous,  toxic or hazardous pollutants,
chemicals,  wastes,  or  substances,  including,  without  limitation,  those so
identified pursuant to CERCLA or any other federal, state or local environmental
related laws and regulations,  and specifically  including,  without limitation,
asbestos and asbestos-containing  materials,  polychlorinated  biphenyls,  radon
gas,  petroleum and petroleum  products,  urea  formaldehyde  and any substances
classified  as  being  "in  inventory",  "usable  work in  process"  or  similar
classification  which  would,  if  classified  as  unusable,  be included in the
foregoing definition.
<PAGE>

          "Independent":  When used with respect to any  specified  Person,  any
such  Person  who  (i) is in  fact  independent  of the  Depositor,  the  Master
Servicer, the Special Servicer and any and all Affiliates thereof, (ii) does not
have  any  direct  financial  interest  in or any  material  indirect  financial
interest in any of the Depositor,  the Master Servicer,  the Special Servicer or
any Affiliate thereof, and (iii) is not connected with the Depositor, the Master
Servicer, the Special Servicer or any Affiliate thereof as an officer, employee,
promoter,  underwriter,  trustee, partner, director or Person performing similar
functions;  provided, however, that a Person shall not fail to be Independent of
the  Depositor,  the Master  Servicer,  the Special  Servicer  or any  Affiliate
thereof merely because such Person is the beneficial  owner of 1% or less of any
class  of  securities  issued  by the  Depositor,  the  Master  Servicer  or any
Affiliate thereof, as the case may be.

          "Independent  Contractor":  Either  (i) any  Person  that  would be an
"independent contractor" with respect to the Trust within the meaning of Section
856(d)(3) of the Code if the Trust were a real estate  investment  trust (except
that the ownership  test set forth in that section shall be considered to be met
by any Person  that owns,  directly or  indirectly,  35% or more of any Class of
Certificates,  or such other  interest  in any Class of  Certificates  as is set
forth in an Opinion of Counsel, which shall be at no expense to the Trustee, the
REMIC  Administrator  or the  Trust,  delivered  to the  Trustee  and the  REMIC
Administrator),  so long as the Trust does not receive or derive any income from
such Person and provided that the relationship between such Person and the Trust
is at arm's  length,  all within  the  meaning of  Treasury  Regulation  Section
1.856-4(b)(5)  (except that the Master Servicer or Special Servicer shall not be
considered to be an Independent  Contractor  under the definition in this clause
(i)  unless an  Opinion of Counsel  has been  delivered  to the  Trustee to that
effect), or (ii) any other Person (including the Master Servicer and the Special
Servicer) upon receipt by the Trustee and the REMIC  Administrator of an Opinion
of Counsel, which shall be at no expense to the Trustee, the REMIC Administrator
or the Trust Fund, to the effect that the taking of any action in respect of any
REO Property by such Person,  subject to any conditions therein specified,  that
is otherwise herein  contemplated to be taken by an Independent  Contractor will
not cause such REO Property to cease to qualify as "foreclosure property" within
the meaning of Section  860G(a)(8) of the Code, or cause any income  realized in
respect of such REO Property to fail to qualify as Rents from Real Property.

          "Institutional Accredited Investor": As defined in Section 5.02(b).

          "Insurance  Policy":  With  respect to any Mortgage  Loan,  any hazard
insurance policy, flood insurance policy, title policy or other insurance policy
that is  maintained  from time to time in respect of such  Mortgage  Loan or the
related Mortgaged Property.

          "Insurance Proceeds": Proceeds paid under any Insurance Policy, to the
extent such proceeds are not applied to the restoration of the related Mortgaged
Property or released to the  Mortgagor,  in either case, in accordance  with the
Servicing Standards.
<PAGE>

          "Interest Accrual Period":  With respect to any Class of REMIC Regular
Certificates or Uncertificated  Lower-Tier  Interests and any Distribution Date,
the  period  beginning  on the first day of the  calendar  month  preceding  the
calendar month in which the related  Distribution  Date occurs and ending on the
last day of the  calendar  month  preceding  the  calendar  month in which  such
Distribution Date occurs.

          "Interest  Distribution  Amount":  With  respect to any Class of REMIC
Regular  Certificates for any  Distribution  Date, an amount equal to the sum of
the Distributable  Certificate  Interest and the Class Unpaid Interest Shortfall
with respect to such Class of REMIC Regular  Certificates for such  Distribution
Date.

          "Interested Person": The Depositor,  the Master Servicer,  the Special
Servicer, the REMIC Administrator, any Holder of a Certificate, or any Affiliate
of any such Person.

          "Investment Account": As defined in Section 3.06(a).

          "Investment Grade": With respect to any Certificate,  ratings assigned
to such Certificate by S&P and DCR no lower than "BBB-".

          "Investment Representation Letter": As defined in Section 5.02(b).

          "Issue Price": With respect to each Class of Certificates,  the "issue
price" as defined in the REMIC Provisions.

          "Late  Collections":  With respect to any Mortgage  Loan,  all amounts
received thereon during any Due Period, whether as payments, Insurance Proceeds,
Liquidation Proceeds or otherwise,  which represent late payments or collections
of principal or interest due in respect of such Mortgage Loan (without regard to
any  acceleration  of amounts due thereunder by reason of default) on a Due Date
in a previous Due Period and not previously  recovered.  With respect to any REO
Loan, all amounts  received in connection  with the related REO Property  during
any Due  Period,  whether  as  Insurance  Proceeds,  Liquidation  Proceeds,  REO
Revenues or otherwise, which represent late collections of principal or interest
due or deemed due in respect of such REO Loan or the  predecessor  Mortgage Loan
(without  regard to any  acceleration  of  amounts  due  under  the  predecessor
Mortgage  Loan by reason of default) on a Due Date in a previous  Due Period and
not previously recovered. The term "Late Collections" shall specifically exclude
Penalty Charges.

          "LIHTC Mortgage Loan": A low income housing tax credit Mortgage Loan.

          "Liquidation  Event":  With respect to any Mortgage  Loan,  any of the
following events:  (i) such Mortgage Loan is paid in full; (ii) a Final Recovery
Determination  is made with respect to such Mortgage  Loan;  (iii) such Mortgage
Loan is  repurchased  by the Mortgage  Loan Seller  pursuant to Section 3 of the
Mortgage  Loan Purchase  Agreement;  (iv) such Mortgage Loan is purchased by the
Master Servicer or the Special Servicer pursuant to Section 3.18(b); or (v) such
Mortgage  Loan is  purchased  by the Master  Servicer or  Depositor  pursuant to
Section 9.01.  With respect to any REO Property (and the related REO Loan),  any
of the following events: (i) a Final Recovery Determination is made with respect
to such REO  Property;  or (ii) such REO  Property  is  purchased  by the Master
Servicer or the Depositor pursuant to Section 9.01.
<PAGE>

          "Liquidation  Proceeds":  Cash amounts (other than Insurance  Proceeds
and REO Revenues)  received or paid by the Master  Servicer in connection  with:
(i) the taking of all or a part of a Mortgaged Property by exercise of the power
of eminent domain or condemnation;  (ii) the liquidation of a Mortgaged Property
or other collateral constituting security for a defaulted Mortgage Loan, through
trustee's sale, foreclosure sale, REO Disposition or otherwise, exclusive of any
portion thereof  required to be released to the related  Mortgagor in accordance
with  applicable law and the terms and  conditions of the related  Mortgage Note
and  Mortgage;  (iii) the  realization  upon any  deficiency  judgment  obtained
against a  Mortgagor;  (iv) the  purchase  of a Defaulted  Mortgage  Loan by the
Master Servicer or the Special Servicer pursuant to Section 3.18(b) or any other
sale thereof pursuant to Section 3.18(c);  (v) the repurchase of a Mortgage Loan
by the Mortgage Loan Seller  pursuant to Section 3 of the Mortgage Loan Purchase
Agreement; or (vi) the purchase of a Mortgage Loan or REO Property by the Master
Servicer or the Depositor pursuant to Section 9.01.

          "Loan Disposition Fee": As defined in Section 3.11(b).

          "Loan-to-Value  Ratio":  With respect to any Mortgage  Loan, as of any
date of determination, the fraction, expressed as a percentage, the numerator of
which is the then  unpaid  principal  balance  of such  Mortgage  Loan,  and the
denominator of which is the Original Value of the related Mortgaged Property.

          "Lock-out  Period":  With  respect to any  Mortgage  Loan, a specified
period of time after the date of  origination of such Mortgage Loan during which
voluntary Principal Prepayments on such Mortgage Loan are prohibited.

          "Lower-Tier  Distribution Account": The segregated account or accounts
created and maintained by the Trustee  pursuant to Section  3.04(b) in trust for
the Certificateholders, which shall be entitled "The Chase Manhattan Bank, N.A.,
as  Trustee,  in  trust  for  the  registered  holders  of  NationsLink  Funding
Corporation,  Commercial  Mortgage  Pass-Through  Certificates,  Series  1996-1,
Lower-Tier  Distribution  Account".  Any such  account or  accounts  shall be an
Eligible Account.

          "Lower-Tier Distribution Amount": As defined in Section 4.01(b)(iii).

          "Lower-Tier   Principal   Amount":   With  respect  to  any  Class  of
Uncertificated  Lower-Tier  Interests (other than the Class LWAC  Uncertificated
Interest),  (i) on or prior to the first  Distribution  Date, an amount equal to
the initial  principal amount of such Class as specified in Section  4.01(b)(i),
and (ii) as of any date of determination  after the first  Distribution Date, an
amount equal to the product of 0.01% and the  Certificate  Balance of such Class
of Related  Certificates on the Distribution Date immediately prior to such date
of determination  (determined as adjusted pursuant to Section  1.02(iii)).  With
respect to the Class LWAC Uncertificated  Interest, an amount equal to 99.99% of
the  aggregate  Stated  Principal  Balances  of  the  Mortgage  Loans  as of the
preceding  Distribution  Date  (after  giving  effect  to  the  distribution  of
principal  on such  Distribution  Date),  or the Cut-off Date in the case of the
first Distribution Date.
<PAGE>

          "Lower-Tier  REMIC":  One of two separate REMICs  comprising the Trust
Fund, the assets of which consist of the Mortgage  Loans,  any REO Property with
respect  thereto,  such  amounts  as  shall  from  time  to  time be held in the
Certificate  Account,  the REO Account, if any, and the Lower-Tier  Distribution
Account,  and all other  property  included in the Trust Fund that is not in the
Upper-Tier REMIC.

          "MAI": Member of the Appraisal Institute.

          "Master Servicer":  AMRESCO Management, Inc., a Texas corporation, and
its successor in interest,  or any successor master servicer appointed as herein
provided.

          "Master  Servicing  Fee":  With respect to each  Mortgage Loan and REO
Loan, the fee payable to the Master Servicer  pursuant to the first paragraph of
Section 3.11(a).

          "Master  Servicing Fee Rate":  With respect to each Mortgage Loan, the
rate specified on the Mortgage Loan Schedule.

          "Maturity  Date":  With respect to any Mortgage Loan as of any date of
determination,  the  date on which  the last  payment  of  principal  is due and
payable under the related Mortgage Note, after taking into account all Principal
Prepayments  received  prior to such date of  determination,  but without giving
effect to (i) any  acceleration of the principal of such Mortgage Loan by reason
of default  thereunder,  (ii) any grace period permitted by the related Mortgage
Note,  or (iii) any  modification,  waiver or  amendment of such  Mortgage  Loan
granted or agreed to by the Master Servicer or the Special Servicer  pursuant to
Section 3.20.

          "Modification Fee": As defined in Section 3.11(b).

          "Monthly  Payment":  With respect to any Mortgage  Loan, the scheduled
monthly payment of principal  and/or  interest on such Mortgage Loan,  including
any Balloon Payment, which is payable by a Mortgagor from time to time under the
related  Mortgage Note and applicable law, without regard to any acceleration of
principal  of  such  Mortgage  Loan  by  reason  of  default  thereunder  or any
modification,  waiver or amendment of such Mortgage Loan granted or agreed to by
the Master Servicer or the Special Servicer pursuant to Section 3.20.

          "Mortgage":  With respect to any Mortgage Loan, the mortgage,  deed of
trust or other  instrument  securing a Mortgage  Note and creating a lien on the
related Mortgaged Property.

          "Mortgaged  Property":  The  real  property  subject  to the lien of a
Mortgage.
<PAGE>

          "Mortgage File":  With respect to any Mortgage Loan,  collectively the
following documents:

          (i) the  original  Mortgage  Note,  bearing all prior and  intervening
     endorsements showing a complete chain of endorsement from the originator of
     the Mortgage Loan to the Mortgage Loan Seller, and further endorsed (at the
     direction of the  Depositor  given  pursuant to the Mortgage  Loan Purchase
     Agreement) by the Mortgage Loan Seller,  on its face or by allonge attached
     thereto,  without  recourse,  to the order of the Trustee in the  following
     form: "Pay to the order of The Chase  Manhattan Bank,  N.A., as trustee for
     the  registered  holders of  NationsLink  Funding  Corporation,  Commercial
     Mortgage  Pass-Through  Certificates,   Series  1996-1,  without  recourse,
     representation or warranty, express or implied";

          (ii) the  original  Mortgage  (or a certified  copy  thereof  from the
     applicable  recording  office) and originals (or certified  copies from the
     applicable recording office) of any intervening assignments thereof showing
     a complete chain of assignment  from the originator of the Mortgage Loan to
     the Mortgage Loan Seller, in each case with evidence of recording indicated
     thereon;

          (iii) an original  assignment  of the Mortgage,  in  recordable  form,
     executed  by the  Mortgage  Loan  Seller  in  favor of the  Trustee  in the
     following form:  "Pay to the order of The Chase  Manhattan  Bank,  N.A., as
     trustee for the  registered  holders of  NationsLink  Funding  Corporation,
     Commercial  Mortgage  Pass-Through  Certificates,  Series  1996-1,  without
     recourse, representation or warranty, express or implied";

          (iv) an original or copy of any related  Assignment of Leases (if such
     item is a document  separate from the Mortgage) and the originals or copies
     of  any  intervening  assignments  thereof  showing  a  complete  chain  of
     assignment  from the  originator  of the Mortgage Loan to the Mortgage Loan
     Seller, in each case with evidence of recording thereon;

          (v) an original  assignment  of any related  Assignment  of Leases (if
     such item is a document  separate from the Mortgage),  in recordable  form,
     executed  by the  Mortgage  Loan  Seller in favor of the  Trustee  (in such
     capacity);

          (vi) an original or copy of any related  Security  Agreement  (if such
     item is a document  separate from the Mortgage) and the originals or copies
     of  any  intervening  assignments  thereof  showing  a  complete  chain  of
     assignment  from the  originator  of the Mortgage Loan to the Mortgage Loan
     Seller;

          (vii) an original  assignment  of any related  Security  Agreement (if
     such item is a document  separate from the Mortgage),  in recordable  form,
     executed  by the  Mortgage  Loan  Seller in favor of the  Trustee  (in such
     capacity);
<PAGE>

          (viii)  originals or copies of all assumption,  modification,  written
     assurance and substitution agreements,  with evidence of recording thereon,
     where appropriate,  in those instances where the terms or provisions of the
     Mortgage, Mortgage Note or any related security document have been modified
     or the Mortgage Loan has been assumed;

          (ix) the original  lender's title  insurance  policy or a copy thereof
     effective as of the date of the recordation of the Mortgage Loan,  together
     with all  endorsements or riders that were issued with or subsequent to the
     issuance of such  policy,  insuring the priority of the Mortgage as a first
     lien on the Mortgagor's fee interest in the Mortgaged Property;

          (x) the  original or copy of any  guaranty of the  obligations  of the
     Mortgagor under the Mortgage Loan;

          (xi)  all  UCC  Financing   Statements  and  continuation   statements
     sufficient  to  perfect  (and  maintain  the  perfection  of) the  security
     interest  held by the  originator  of the Mortgage  Loan (and each assignee
     prior to the  Trustee) in and to the  personalty  of the  Mortgagor  at the
     Mortgaged  Property (in each case with evidence of filing thereon),  and to
     transfer such security interest to the Trustee;

          (xii) the  original  power of attorney  (with  evidence  of  recording
     thereon)  granted by the Mortgagor if the Mortgage,  Mortgage Note or other
     document or instrument  referred to above was not signed by the  Mortgagor;
     and

          (xiii) any additional  documents  required to be added to the Mortgage
     File pursuant to this Agreement;

provided,  that whenever the term "Mortgage  File" is used to refer to documents
actually  received by the Trustee or a Custodian  appointed  thereby,  such term
shall not be deemed to include such  documents  and  instruments  required to be
included therein unless they are actually so received.

          "Mortgage Loan":  Each of the mortgage loans  transferred and assigned
to the Trustee  pursuant to Section 2.01 and from time to time held in the Trust
Fund. As used herein,  the term "Mortgage  Loan"  includes the related  Mortgage
Note,  Mortgage and other security  documents  contained in the related Mortgage
File.

          "Mortgage  Loan  Purchase   Agreement":   The  agreement  between  the
Depositor and the Mortgage  Loan Seller,  relating to the transfer of all of the
Mortgage Loan Seller's right, title and interest in and to the Mortgage Loans.

          "Mortgage Loan  Schedule":  The list of Mortgage Loans  transferred on
the Closing  Date to the Trustee as part of the Trust Fund,  attached  hereto as
Exhibit B, which list sets forth the following  information with respect to each
Mortgage Loan:

          (i)   the loan number;

          (ii)  the Mortgagor's name;

<PAGE>

          (iii) the street address  (including  city, state and zip code) of the
     related Mortgaged Property;

          (iv)  the Mortgage Rate in effect at origination;

          (v)   the Net Mortgage Rate in effect at the Cut-off Date;

          (vi)  the original principal balance;

          (vii) the Cut-off Date Principal Balance;

          (viii) the (A) original term to stated maturity, (B) remaining term to
     stated maturity and (C) Maturity Date;

          (ix)  the original and remaining amortization terms;

          (x) the  amount  of the  Monthly  Payment  due on the  first  Due Date
     following the Cut-off Date;

          (xi)  the Original Value of the related Mortgaged Property;

          (xii) the Loan-to-Value Ratio at the Cut-off Date;

          (xiii) a Debt  Service  Coverage  Ratio  calculated  based on the most
     recently  available  annual  operating  statements  and the last day of the
     period for which it was calculated; and

          (xiv) the applicable Master Servicing Fee Rate.

          Such  schedule  shall  also set forth  the  aggregate  of the  amounts
described under clause (vii) above for all of the Mortgage Loans.  Such list may
be in the form of more  than one  list,  collectively  setting  forth all of the
information required.

          "Mortgage Loan Seller":  NationsBanc Mortgage Capital  Corporation,  a
Texas corporation, or its successor in interest.

          "Mortgage   Note":   The  original   executed  note   evidencing   the
indebtedness  of a Mortgagor  under a Mortgage  Loan,  together  with any rider,
addendum or amendment thereto.

          "Mortgage Rate": With respect to: (i) any Mortgage Loan on or prior to
its Maturity Date, the fixed  annualized rate at which interest is scheduled (in
the absence of a default) to accrue on such  Mortgage  Loan from time to time in
accordance with the related  Mortgage Note and applicable law; (ii) any Mortgage
Loan after its Maturity Date, the annualized  rate described in clause (i) above
determined  without  regard to the passage of such Maturity  Date; and (iii) any
REO Loan,  the  annualized  rate described in clause (i) or (ii), as applicable,
above determined as if the predecessor Mortgage Loan had remained outstanding.
<PAGE>

          "Mortgagor":  The obligor or obligors  on a Mortgage  Note,  including
without limitation,  any Person that has acquired the related Mortgaged Property
and assumed the obligations of the original obligor under the Mortgage Note.

          "Net  Investment  Earnings":  With  respect to either the  Certificate
Account,  the  Distribution  Accounts or the REO Account for any period from any
Distribution Date to the immediately succeeding P&I Advance Date, the amount, if
any, by which the  aggregate of all interest  and other income  realized  during
such period on funds  relating to the Trust Fund held in such  account,  exceeds
the aggregate of all losses,  if any,  incurred during such period in connection
with the investment of such funds in accordance with Section 3.06.

          "Net Investment Loss": With respect to either the Certificate Account,
the  Distribution   Accounts  or  the  REO  Account  for  any  period  from  any
Distribution Date to the immediately  succeeding P&I Advance Date, the amount by
which the  aggregate  of all  losses,  if any,  incurred  during  such period in
connection  with the investment of funds relating to the Trust Fund held in such
account in accordance  with Section 3.06,  exceeds the aggregate of all interest
and other income realized during such period on such funds.

          "Net Mortgage Rate": With respect to any Mortgage Loan or REO Loan, as
of any date of  determination,  a rate per annum equal to the  related  Mortgage
Rate then in effect (or, if such  Mortgage  Rate has been reduced in  connection
with a Debt Service  Reduction,  the Mortgage  Rate that would then have been in
effect in the absence of such event) minus the Master Servicing Fee Rate and the
Trustee Fee Rate.

          "Net Operating Income":  With respect to any Mortgaged  Property,  for
any  twelve  month  period,  the  total  operating  revenues  derived  from such
Mortgaged  Property  during  such  period,  minus the total  fixed and  variable
operating  expenses  incurred in respect of such Mortgaged  Property during such
period and capital expenditure  reserves,  other than (i) non-cash items such as
depreciation and amortization,  (ii) actual capital  expenditures and (iii) debt
service on loans secured by the Mortgaged Property.

          "New Lease":  Any lease of REO Property  entered into at the direction
of the Special  Servicer on behalf of the Trust,  including  any lease  renewed,
modified  or  extended  on  behalf of the  Trust,  if the Trust has the right to
renegotiate the terms of such lease.

          "Nonrecoverable   Advance":   Any   Nonrecoverable   P&I   Advance  or
Nonrecoverable Servicing Advance.
<PAGE>

          "Nonrecoverable  P&I  Advance":  Any P&I  Advance  previously  made or
proposed  to be made in  respect of a Mortgage  Loan or REO Loan  which,  in the
judgment  of the Master  Servicer or the  Trustee,  as  applicable,  will not be
ultimately  recoverable  from Late  Collections  or any other  recovery on or in
respect  of such  Mortgage  Loan or REO Loan.  The  determination  by the Master
Servicer or the Trustee,  as applicable,  that it has made a Nonrecoverable  P&I
Advance  or  that  any  proposed  P&I  Advance,  if  made,  would  constitute  a
Nonrecoverable  P&I Advance,  shall be  evidenced  by an  Officer's  Certificate
delivered to the Trustee and the Depositor,  in the case of the Master Servicer,
and to the  Depositor,  in the case of the Trustee.  The  Officer's  Certificate
shall set forth such determination of  nonrecoverability  and the considerations
of the Master Servicer or the Trustee, as applicable,  forming the basis of such
determination (which may include but shall not be limited to information, to the
extent  available,  such as related income and expense  statements,  rent rolls,
occupancy status,  property  inspections,  and shall include an Appraisal of the
related Mortgage Loan or Mortgaged  Property,  the cost of which Appraisal shall
be advanced by the Master Servicer as a Servicing Advance).  The Trustee will be
entitled to conclusively rely on the Master Servicer's  determination that a P&I
Advance is nonrecoverable.

          "Nonrecoverable  Servicing Advance":  Any Servicing Advance previously
made or proposed to be made in respect of a Mortgage Loan or REO Property which,
in the judgment of the Master Servicer or the Trustee,  as the case may be, will
not be ultimately  recoverable from Late Collections or any other recovery on or
in respect of such  Mortgage  Loan or REO  Property.  The  determination  by the
Master  Servicer  or the  Trustee,  as the  case  may  be,  that  it has  made a
Nonrecoverable  Servicing  Advance or that any proposed  Servicing  Advance,  if
made, would constitute a Nonrecoverable Servicing Advance, shall be evidenced by
an Officer's Certificate delivered to the Trustee and the Depositor, in the case
of the Master Servicer,  and to the Depositor,  in the case of the Trustee.  The
Officer's  Certificate shall set forth such  determination of  nonrecoverability
and the  considerations  of the Master  Servicer or the Trustee,  as applicable,
forming  the basis of such  determination  (which may  include  but shall not be
limited to  information,  to the extent  available,  such as related  income and
expense statements,  rent rolls,  occupancy status,  property  inspections,  and
shall include an Appraisal of the related  Mortgage Loan or Mortgaged  Property,
the cost of which  Appraisal  shall be  advanced  by the  Master  Servicer  as a
Servicing  Advance).  The Trustee will be entitled to  conclusively  rely on the
Master Servicer's determination that a Servicing Advance is nonrecoverable.

          "Non-Registered  Certificate":  Unless and until  registered under the
Securities  Act,  any Class IO,  Class F, Class G, Class H, Class UR, Class R or
Class LR Certificate.

          "Non-U.S.  Person": Any person other than a U.S. Person,  unless, with
respect to the  Transfer of a Residual  Certificate,  (i) such person holds such
Residual  Certificate  in  connection  with the  conduct of a trade or  business
within the United States and furnishes  the  Transferor  and the Trustee with an
effective Internal Revenue Service Form 4224 or (ii) the Transferee  delivers to
both the  Transferor  and the Trustee an opinion of a nationally  recognized tax
counsel to the effect that such Transfer is in accordance with the  requirements
of the Code and the regulations promulgated thereunder and that such Transfer of
the  Residual  Certificate  will  not be  disregarded  for  federal  income  tax
purposes.

          "Notional  Amount":  With respect to any Distribution  Date, an amount
equal to 99.99% of the aggregate Stated Principal Balances of the Mortgage Loans
as of the preceding  Distribution Date (after giving effect to the distributions
of principal on such Distribution  Date), or the Cut-off Date in the case of the
first Distribution Date.
<PAGE>

          "Offered  Certificates":  The Class A,  Class B,  Class C, Class D and
Class E Certificates.

          "Officer's  Certificate":  A certificate signed by a Servicing Officer
of the  Master  Servicer  or the  Special  Servicer,  as the case  may be,  or a
Responsible Officer of the Trustee.

          "Opinion of Counsel":  A written opinion of counsel,  who may, without
limitation,  be salaried  counsel for the Depositor,  the Master Servicer or the
Special Servicer,  acceptable in form and delivered to the Trustee,  except that
any opinion of counsel relating to (a) the qualification of the Upper-Tier REMIC
or Lower-Tier REMIC as a REMIC, (b) compliance with the REMIC Provisions, or (c)
the resignation of the Master Servicer,  the Special Servicer,  the Depositor or
the REMIC Administrator  pursuant to Section 6.04, must be an opinion of counsel
who is in fact Independent of the Depositor,  the Master  Servicer,  the Special
Servicer or the REMIC Administrator, as applicable.

          "Original  Certificate  Balance":  With  respect to any Class of REMIC
Regular  Certificates  (other  than the  Class  IO  Certificates),  the  initial
aggregate  principal  amount  thereof as of the  Closing  Date,  in each case as
specified in the Preliminary Statement.

          "Original Notional Amount": With respect to the Class IO Certificates,
the initial  aggregate  Notional  Amount as of the Closing Date, in each case as
specified in the Preliminary Statement.

          "Original  Value":  The Appraised Value of a Mortgaged  Property based
upon the Appraisal  conducted in connection  with the origination of the related
Mortgage Loan.

          "OTS": The Office of Thrift Supervision or any successor thereto.

          "Ownership Interest": As to any Certificate, any ownership or security
interest  in such  Certificate  as the  Holder  thereof  and any other  interest
therein,  whether  direct  or  indirect,  legal  or  beneficial,  as owner or as
pledgee.

          "Pass-Through Rate": Any of the Class A-1 Pass-Through Rate, the Class
A-2 Pass-Through Rate, the Class A-3 Pass-Through Rate, the Class B Pass-Through
Rate, the Class C Pass-Through  Rate, the Class D Pass-Through Rate, the Class E
Pass-Through Rate, the Class F Pass-Through Rate, the Class G Pass-Through Rate,
the Class H Pass-Through  Rate, the Class UR Pass-Through  Rate and the Class IO
Pass-Through Rate.

          "Penalty Charges": With respect to any Mortgage Loan (or successor REO
Loan), any amounts actually  collected thereon from the Mortgagor that represent
late payment  charges or Default  Interest,  other than a Prepayment  Premium or
Yield Maintenance Charge.
<PAGE>

          "Percentage Interest": As to any Certificate,  the percentage interest
evidenced  thereby  in  distributions  required  to be made with  respect to the
related  Class.  With respect to any REMIC Regular  Certificate,  the percentage
interest  is equal to the initial  denomination  of such  Certificate  as of the
Closing Date divided by the initial  Certificate  Balance or Notional Amount, as
applicable,  of such Class of  Certificates as of the Closing Date. With respect
to a Residual  Certificate,  the  percentage  interest  is set forth on the face
thereof.

          "Permitted Investments":  Any one or more of the following obligations
or securities,  regardless whether issued by the Depositor, the Master Servicer,
the Special  Servicer,  the Trustee or any of their  respective  Affiliates  and
having the required ratings, if any, provided for in this definition:

          (i) direct  obligations  of, and  obligations  fully  guaranteed as to
     timely  payment of principal and interest by, the United States of America,
     FNMA,  FHLMC or any  agency  or  instrumentality  of the  United  States of
     America the obligations of which are backed by the full faith and credit of
     the United States of America; provided that any obligation of, or guarantee
     by, FNMA or FHLMC,  other than an unsecured  senior debt obligation of FNMA
     or FHLMC,  shall be a Permitted  Investment only if such investment will be
     acceptable to each of the Rating Agencies as evidenced in writing;

          (ii) demand and time deposits,  certificates  of deposit,  or bankers'
     acceptances  that mature in one year or less after the date of issuance and
     are  issued  or  held  by  any  depository  institution  or  trust  company
     incorporated or organized under the laws of the United States of America or
     any State thereof and subject to supervision  and examination by federal or
     state  banking  authorities,  so  long as the  commercial  paper  or  other
     short-term debt obligations of such depository institution or trust company
     are  rated  at  least  "A-1+"  by S&P and  "D-1+"  by DCR or are  otherwise
     acceptable to each of the Rating Agencies or the long-term debt obligations
     of such  depository  institution  or trust  company  have  the  Certificate
     Rating;

          (iii) any demand or time  deposit or  certificate  of deposit  that is
     fully insured by FDIC;

          (iv) repurchase agreements or obligations with respect to any security
     described in clause (i) above where such security has a remaining  maturity
     of one year or less and where such  repurchase  obligation has been entered
     into with a depository  institution or trust company  (acting as principal)
     described in clause (ii) above;

          (v) debt obligations  bearing interest or sold at a discount issued by
     any corporation incorporated under the laws of the United States of America
     or any state  thereof,  which  securities  have ratings from S&P and DCR at
     least equal to the highest  long-term  credit  ratings  assigned by S&P and
     DCR, unless otherwise  specified in writing by each of the Rating Agencies;
     provided that securities  issued by any particular  corporation will not be
     Permitted  Investments to the extent that investment therein will cause the
     then-outstanding  principal amount of securities issued by such corporation
     and held in the accounts established  hereunder to exceed 10% of the sum of
     the aggregate  principal balance and the aggregate  principal amount of all
     Permitted Investments in such accounts;
<PAGE>

          (vi) commercial  paper (including both  non-interest-bearing  discount
     obligations  and  interest-bearing  obligations  payable  on demand or on a
     specified  date  maturing  in one year or less  after the date of  issuance
     thereof and which is rated at least "A-1+" by S&P and "D-1+" by DCR;

          (vii) units of investment funds,  including money market funds,  rated
     in the highest category by S&P and by DCR;

          (viii)  certificates or receipts  representing  ownership interests in
     future  interest or principal  payments on obligations  described in clause
     (i) above and the Rating  Agencies  have  confirmed  in  writing  that such
     investments will not lead to the  downgrading,  withdrawal or qualification
     of any rating then assigned by the Rating Agencies to any Certificate; and

          (ix) any  other  demand,  money  market or time  deposit,  obligation,
     security or investment,  (A) with respect to which each Rating Agency shall
     have  confirmed  in  writing  that  such  investment  will not  result in a
     downgrade,  qualification or withdrawal of the  then-current  rating of the
     Certificates  that are currently  being rated by such Rating Agency and (B)
     which qualifies as a "cash flow investment"  pursuant to Section 860G(a)(6)
     of the Code;

provided,  however, that in each case, if the investment is rated by S&P, (A) it
shall not have an "r"  highlighter  affixed to its rating from S&P, (B) it shall
have a predetermined  fixed dollar of principal due at maturity that cannot vary
or change and (C) any such  investment  that  provides  for a  variable  rate of
interest must have an interest rate that is tied to a single interest rate index
plus a fixed  spread,  if any;  and  provided,  further,  however,  that no such
instrument  shall be a Permitted  Investment  (A) if such  instrument  evidences
principal  and  interest  payments  derived  from  obligations  underlying  such
instrument and the interest  payments with respect to such instrument  provide a
yield to maturity at the time of  acquisition  of greater than 120% of the yield
to maturity at par of such underlying  obligations or (B) if such instrument may
be redeemed at a price below the purchase price; and provided, further, however,
that no  amount  beneficially  owned  by  either  the  Upper-Tier  REMIC  or the
Lower-Tier  REMIC  (even if not yet  deposited  in the Trust) may be invested in
investments  (other than money market  funds)  treated as equity  interests  for
federal income tax purposes,  unless the Master Servicer  receives an Opinion of
Counsel,  at its own  expense,  to the  effect  that  such  investment  will not
adversely  affect the status of either the  Upper-Tier  REMIC or the  Lower-Tier
REMIC as a REMIC  under the Code or result  in  imposition  of a tax on any such
Upper-Tier REMIC or Lower-Tier REMIC.  Permitted Investments that are subject to
prepayment or call may not be purchased at a price in excess of par.

          "Person": Any individual, corporation,  partnership, limited liability
company, joint venture, association,  joint-stock company, trust, unincorporated
organization or government or any agency or political subdivision thereof.

          "P&I  Advance":  As to any Mortgage Loan or REO Loan, any advance made
by the Master Servicer or the Trustee, as applicable,  pursuant to Sections 4.03
or 7.05.
<PAGE>

          "P&I  Advance  Date":  The  Business  Day  immediately  prior  to each
Distribution Date.

          "P&I Advance  Determination  Date":  With respect to any  Distribution
Date, the 15th day of the month in which such  Distribution  Date occurs,  or if
such 15th day is not a Business  Day, the Business  Day  immediately  succeeding
such date.

          "Plan": As defined in Section 5.02(c).

          "Prepayment  Assumption":  A CPR (as defined in the  Prospectus) of 0%
used for determining the accrual of original issue discount, market discount and
premium, if any, on the Certificates for federal income tax purposes.

          "Prepayment Premium": Any premium,  penalty or fee (other than a Yield
Maintenance Charge) paid or payable, as the context requires,  by a Mortgagor in
connection with a Principal Prepayment.

          "Principal Distribution Amount": With respect to any Distribution Date
and any Class of Certificates  having a Certificate  Balance,  an amount (but no
more than would be necessary  to reduce the  aggregate  Certificate  Balances of
such  Class  of  Certificates  to zero)  equal  to the sum of (a) the  Scheduled
Principal Distribution Amount for such Distribution Date and (b) the Unscheduled
Principal Distribution Amount for such Distribution Date.

          "Principal Prepayment": Any payment of principal made by the Mortgagor
on a Mortgage  Loan which is received in advance of its  scheduled  Due Date and
which  is not  accompanied  by an  amount  of  interest  representing  scheduled
interest due on any date or dates in any month or months subsequent to the month
of prepayment.

          "Prospectus": The Prospectus dated May 2, 1996, as supplemented by the
Prospectus Supplement dated May 2, 1996, relating to the offering of the Offered
Certificates.

          "PTE": As defined in Section 5.02(c).

          "Purchase Price": With respect to any Mortgage Loan to be purchased by
the Mortgage  Loan Seller  pursuant to Section 3 of the Mortgage  Loan  Purchase
Agreement,  by the Master Servicer or the Special  Servicer  pursuant to Section
3.18(b),  or by the Master Servicer or Depositor  pursuant to Section 9.01 or to
be otherwise sold pursuant to Section 3.18(c), a price equal to:

          (i) the outstanding  principal balance of such Mortgage Loan as of the
     date of purchase; plus

          (ii) all accrued  and unpaid  interest  on such  Mortgage  Loan at the
     related  Mortgage Rate in effect from time to time to but not including the
     Due Date in the Due Period of purchase; plus
<PAGE>

          (iii) all  related  unreimbursed  Servicing  Advances  and accrued and
     unpaid interest on related Advances at the  Reimbursement  Rate, and unpaid
     Special Servicing Fees allocable to such Mortgage Loan; plus

          (iv) if such  Mortgage  Loan is being  purchased by the Mortgage  Loan
     Seller pursuant to Section 3 of the Mortgage Loan Purchase  Agreement,  all
     expenses reasonably incurred or to be incurred by the Master Servicer,  the
     Special Servicer, the Depositor and the Trustee in respect of the Breach or
     Defect  giving rise to the  repurchase  obligation,  including any expenses
     arising out of the enforcement of the repurchase obligation.

With respect to any REO  Property to be sold  pursuant to Section  3.18(c),  the
amount  calculated in accordance  with the preceding  sentence in respect of the
related REO Loan.

          "Qualified Institutional Buyer": As defined in Section 5.02(b).

          "Qualified  Insurer":  (i) With respect to any Mortgage Loan, REO Loan
or REO Property,  an insurance  company or security or bonding company qualified
to write the  related  Insurance  Policy  in the  relevant  jurisdiction  with a
minimum  claims paying  ability  rating of at least "A" by DCR and "BBB" by S&P,
or, if not rated by DCR, at least "A" or its equivalent by two other  nationally
recognized  statistical  rating agencies,  and (ii) with respect to the fidelity
bond and  errors  and  omissions  Insurance  Policy  required  to be  maintained
pursuant to Section  3.07(c),  an  insurance  company  that has a claims  paying
ability  rated no lower than two ratings  below the rating  assigned to the then
highest rated outstanding  Certificate,  but in no event lower than "BBB" by DCR
and S&P,  or, in the case of clauses  (i) and (ii),  such  other  rating as each
Rating Agency shall have  confirmed in writing will not cause such Rating Agency
to downgrade, qualify or withdraw the then current rating assigned to any of the
Certificates that are then currently being rated by such Rating Agency.

          "Rated Final  Distribution  Date":  As to each Class of  Certificates,
January 20, 2028, the first Distribution Date after the 24th month following the
end of the amortization term for the Mortgage Loan that, as of the Cut-off Date,
has the longest remaining amortization term.

          "Rating Agency":  Each of S&P and DCR or their successors in interest.
If neither such rating  agency nor any successor  remains in existence,  "Rating
Agency" shall be deemed to refer to such other nationally recognized statistical
rating agency or other comparable Person designated by the Depositor,  notice of
which  designation  shall be given to the Trustee and the Master  Servicer,  and
specific  ratings of S&P and DCR herein  referenced  shall be deemed to refer to
the equivalent ratings of the party so designated.

          "Record  Date":  With  respect  to any  Distribution  Date,  the  last
Business  Day of the  month  immediately  preceding  the  month  in  which  such
Distribution Date occurs.
<PAGE>

          "Reimbursement  Rate": The rate per annum applicable to the accrual of
interest  on  Servicing  Advances in  accordance  with  Section  3.03(d) and P&I
Advances in accordance  with Section  4.03(d),  which rate per annum shall equal
the "Prime  Rate"  published  in the "Money  Rates"  section of The Wall  Street
Journal (or, if such section or publication is no longer  available,  such other
comparable   publication   as  determined  by  the  Trustee  in  its  reasonable
discretion) as may be in effect from time to time.

          "Related   Certificate"   and   "Related   Uncertificated   Lower-Tier
Interest":  For any Class of Uncertificated  Lower-Tier  Interests,  the related
Class of  Certificates  set forth below and for any Class of  Certificates,  the
related Class of Uncertificated Lower-Tier Interests set forth below:


            Related Certificate           Related Uncertificated
                                          Lower-Tier Interest

            Class A-1 Certificate         Class LA-1 Uncertificated Interest

            Class A-2 Certificate         Class LA-2 Uncertificated Interest

            Class A-3 Certificate         Class LA-3 Uncertificated Interest

            Class B Certificate           Class LB Uncertificated Interest

            Class C Certificate           Class LC Uncertificated Interest

            Class D Certificate           Class LD Uncertificated Interest

            Class E Certificate           Class LE Uncertificated Interest

            Class F Certificate           Class LF Uncertificated Interest

            Class G Certificate           Class LG Uncertificated Interest

            Class H Certificate           Class LH Uncertificated Interest

            Class UR Certificate          Class LUR Uncertificated Interest


          "REMIC":  A "real estate  mortgage  investment  conduit" as defined in
Section 860D of the Code (or any successor thereto).

          "REMIC  Administrator":  NationsBanc Mortgage Capital  Corporation,  a
Texas  corporation,  and its  successor  in  interest,  or any  successor  REMIC
Administrator appointed as herein provided.

          "REMIC Provisions":  Provisions of the federal income tax law relating
to real estate  mortgage  investment  conduits,  which  appear at Sections  860A
through 860G of Subchapter M of Chapter 1 of the Code,  and related  provisions,
and  proposed,   temporary  and  final  Treasury  regulations  and  any  rulings
promulgated thereunder, as the foregoing may be in effect from time to time.
<PAGE>

          "REMIC  Regular  Certificate":  Any of the Class A,  Class B, Class C,
Class D, Class E, Class F, Class G, Class H, Class UR and Class IO Certificates.

          "Rents from Real  Property":  With respect to any REO Property,  gross
income of the character described in Section 856(d) of the Code.

          "REO Account":  A segregated custodial account or accounts created and
maintained  by the Special  Servicer  pursuant to Section  3.16 on behalf of the
Trustee in trust for the  Certificateholders,  which shall be entitled  "AMRESCO
Management,  Inc.,  as  Special  Servicer,  in trust for  registered  holders of
NationsLink Funding Corporation,  Commercial Mortgage Pass-Through Certificates,
Series 1996-1,  REO Account".  Any such account or accounts shall be an Eligible
Account.

          "REO  Acquisition":  The  acquisition of any REO Property  pursuant to
Section 3.09.

          "REO  Disposition":  The sale or other disposition of the REO Property
pursuant to Section 3.03(d).

          "REO Disposition Fee": As defined in Section 3.11(b).

          "REO Extension": As defined in Section 3.16(a).

          "REO  Loan":  The  Mortgage  Loan  deemed  for  purposes  hereof to be
outstanding with respect to each REO Property.  Each REO Loan shall be deemed to
be outstanding for so long as the related REO Property remains part of the Trust
Fund as  providing  for  monthly  payments  of  interest  only on each  Due Date
therefor in the full amount of all interest  accrued  thereon at the  applicable
Mortgage  Rate during the related REO Loan  Accrual  Period,  and  otherwise  as
having  the  same  terms  and  conditions  as  its  predecessor  Mortgage  Loan,
including,  without limitation,  with respect to the calculation of the Mortgage
Rate in  effect  from time to time  (such  terms and  conditions  to be  applied
without regard to the default on such predecessor  Mortgage Loan). Each REO Loan
shall be deemed to have an  initial  outstanding  principal  balance  and Stated
Principal  Balance  equal  to  the  outstanding  principal  balance  and  Stated
Principal Balance, respectively, of its predecessor Mortgage Loan as of the date
of the  related  REO  Acquisition.  All  amounts due and owing in respect of the
predecessor  Mortgage  Loan  as of the  date  of the  related  REO  Acquisition,
including, without limitation, accrued and unpaid interest, shall continue to be
due and owing in respect of an REO Loan. All amounts  payable or reimbursable to
the Master Servicer, the Special Servicer and/or the Trustee, as applicable,  in
respect  of the  predecessor  Mortgage  Loan as of the date of the  related  REO
Acquisition,  including,  without limitation,  any unpaid Servicing Fees and any
unreimbursed  Advances,  together  with any interest  accrued and payable to the
Master  Servicer  and/or the Trustee in respect of such  Advances in  accordance
with Section  3.03(d)  and/or Section  4.03(d),  shall continue to be payable or
reimbursable  to the Master  Servicer  and/or  the  Trustee in respect of an REO
Loan.  Collections  in  respect  of each REO Loan  (exclusive  of  amounts to be
applied to the payment  of, or to be  reimbursed  to the Master  Servicer or the
Special  Servicer  for the  payment  of, the costs of  operating,  managing  and
maintaining the related REO Property) shall be treated:  first, as a recovery of
accrued and unpaid  interest on such REO Loan at the  related  Mortgage  Rate in
effect from time to time to but not  including the Due Date in the Due Period of
receipt;  second,  as a recovery of  principal of such REO Loan to the extent of
its entire unpaid principal balance; and third, in accordance with the Servicing
Standards  of the Master  Servicer,  as a recovery of any other  amounts due and
owing in  respect  of such REO  Loan,  including,  without  limitation,  Penalty
Charges.
<PAGE>

          "REO Loan  Accrual  Period":  With respect to any REO Loan and any Due
Date therefor, the one month period immediately preceding such Due Date.

          "REO Property":  A Mortgaged Property acquired by the Special Servicer
on  behalf  of,  and  in the  name  of,  the  Trustee  for  the  benefit  of the
Certificateholders   through  foreclosure,   acceptance  of  a  deed-in-lieu  of
foreclosure or otherwise in accordance  with  applicable law in connection  with
the default or imminent default of a Mortgage Loan.

          "REO  Revenues":  All  income,  rents  and  profits  derived  from the
ownership, operation or leasing of any REO Property.

          "Request for Release":  A release signed by a Servicing Officer of the
Master Servicer or the Special Servicer, as applicable, in the form of Exhibit F
attached hereto.

          "Residual   Certificate":   Any  Class  R  Certificate   or  Class  LR
Certificate issued, authenticated and delivered hereunder.

          "Responsible  Officer":  When used with  respect to the  Trustee,  the
Chairman or Vice Chairman of the Board of Directors or Trustees, the Chairman or
Vice Chairman of the  Executive or Standing  Committee of the Board of Directors
or Trustees, the President,  the Chairman of the Committee on Trust Matters, any
vice  president,  any assistant vice  president,  the  Secretary,  any assistant
secretary,  the Treasurer,  any assistant treasurer,  the Cashier, any assistant
cashier,  any trust officer or assistant  trust officer,  the Controller and any
assistant controller or any other officer of the Trustee customarily  performing
functions similar to those performed by any of the above designated  officers to
whom a particular  matter is referred by the Trustee  because of such  officer's
knowledge of and familiarity with the particular subject.

          "Scheduled  Principal   Distribution  Amount":  With  respect  to  any
Distribution  Date,  the aggregate of the principal  portions of (a) all Monthly
Payments  (excluding  Balloon  Payments),  due in respect of the Mortgage  Loans
during or, if and to the extent not previously  received or advanced pursuant to
Section 4.03 in respect of a preceding  Distribution  Date, prior to the related
Due Period,  and all Assumed  Scheduled  Payments for the related Due Period, in
each case to the extent  either (i) paid by the Mortgagor as of the Business Day
preceding  the related  P&I  Advance  Date (and not  previously  distributed  to
Certificateholders)  or (ii) advanced by the Master Servicer or the Trustee,  as
applicable,  pursuant to Section 4.03 in respect of such Distribution  Date, and
(b) all Balloon  Payments to the extent  received during the related Due Period,
in the case of clauses (a) or (b) above to the extent  included in the Available
Distribution Amount for such Distribution Date.


<PAGE>

          "Securities Act": The Securities Act of 1933, as amended.

          "Security Agreement":  With respect to any Mortgage Loan, any security
agreement or equivalent instrument, whether contained in the related Mortgage or
executed separately, creating in favor of the holder of such Mortgage a security
interest in the personal  property  constituting  security for repayment of such
Mortgage Loan.

          "Senior  Certificate":  Any of the  Class A  Certificates  or Class IO
Certificates.

          "Servicing  Account":  The account or accounts  created and maintained
pursuant to Section 3.03.

          "Servicing Advances": All customary,  reasonable and necessary "out of
pocket" costs and expenses  (including  attorneys' fees and expenses and fees of
real estate  brokers)  incurred by the Master  Servicer in  connection  with the
servicing  and  administering  of (a) a  Mortgage  Loan in  respect  of  which a
default,  delinquency or other unanticipated event has occurred or as to which a
default is reasonably  foreseeable  or (b) an REO Property,  including,  but not
limited to, the cost of (i) compliance  with the Master  Servicer's  obligations
set forth in Section 3.03(c), (ii) the preservation,  restoration and protection
of  a  Mortgaged  Property,  (iii)  obtaining  any  Insurance  Proceeds  or  any
Liquidation  Proceeds  of the  nature  described  in  clauses  (i) - (iv) of the
definition  of  "Liquidation   Proceeds",   (iv)  any  enforcement  or  judicial
proceedings with respect to a Mortgaged Property,  including  foreclosures,  and
(v) the operation, management, maintenance and liquidation of any REO Property.

          "Servicing Fees": With respect to each Mortgage Loan and REO Loan, the
Master Servicing Fee and the Special Servicing Fee.

          "Servicing  Officer":  Any  officer  and/or  employee  of  the  Master
Servicer  or  the  Special  Servicer   involved  in,  or  responsible  for,  the
administration  and  servicing  of the Mortgage  Loans,  whose name and specimen
signature  appear  on a list  of  servicing  officers  furnished  by the  Master
Servicer to the Trustee and the  Depositor  on the Closing Date as such list may
be amended from time to time thereafter.

          "Servicing Standards": As defined in Section 3.01(a).

          "Servicing  Transfer  Event":  With respect to any Mortgage  Loan, the
occurrence of any of the following events:

          (i) a payment default shall have occurred on such Mortgage Loan at its
     original  maturity date and the Master Servicer shall not have extended the
     maturity  of such  Mortgage  Loan  within 31 days  following  its  original
     maturity date as permitted by Section  3.20(a) or a payment  default occurs
     on such Mortgage Loan at its extended maturity date; or

          (ii) any Monthly  Payment (other than a Balloon  Payment) is more than
     60 days delinquent; or
<PAGE>

          (iii)  the date upon  which  the  Master  Servicer  determines  that a
     payment  default has  occurred or is imminent and is not likely to be cured
     by the related Mortgagor within 60 days; or

          (iv) a decree or order of a court or agency or  supervisory  authority
     having  jurisdiction  in the  premises  in an  involuntary  case  under any
     present or future federal or state bankruptcy, insolvency or similar law or
     the  appointment  of  a  conservator  or  receiver  or  liquidator  in  any
     insolvency,  readjustment of debt, marshalling of assets and liabilities or
     similar  proceedings,  or for the winding-up or liquidation of its affairs,
     shall have been entered  against the related  Mortgagor  and such decree or
     order shall have remained in force undischarged or unstayed for a period of
     60 days; or

          (v) the  related  Mortgagor  shall  consent  to the  appointment  of a
     conservator or receiver or liquidator in any  insolvency,  readjustment  of
     debt,  marshalling of assets and  liabilities or similar  proceedings of or
     relating to such Mortgagor or of or relating to all or substantially all of
     its property; or

          (vi) the related Mortgagor shall admit in writing its inability to pay
     its debts  generally as they become due, file a petition to take  advantage
     of any applicable insolvency or reorganization  statute, make an assignment
     for the benefit of its  creditors,  or voluntarily  suspend  payment of its
     obligations; or

          (vii) the Master  Servicer has received  notice of the  foreclosure or
     proposed foreclosure of any lien on the related Mortgaged Property.

          "Similar Law": As defined in Section 5.02 (c).

          "Special  Servicer":  The Master  Servicer,  or any successor  special
servicer appointed as herein provided.

          "Special  Servicing  Fee":  With  respect to each  Specially  Serviced
Mortgage Loan and REO Loan, the fee payable to the Special Servicer  pursuant to
the first paragraph of Section 3.11(b).

          "Special  Servicing Fee Rate": With respect to each Specially Serviced
Mortgage Loan and each REO Loan, 0.50% per annum.

          "Specially Serviced Mortgage Loan": As defined in Section 3.01(a).

          "Startup Day": The day designated as such in Section 10.01(b).

          "Stated Principal  Balance":  With respect to any Mortgage Loan, as of
any date of  determination,  an amount equal to (x) the Cut-off  Date  Principal
Balance of such Mortgage Loan, minus (y) the sum of:

          (i) the principal portion of each Monthly Payment due on such Mortgage
     Loan after the Cut-off Date,  to the extent  received from the Mortgagor or
     advanced by the Master Servicer and distributed to Certificateholders on or
     before such date of determination;

<PAGE>

          (ii) all Principal  Prepayments received with respect to such Mortgage
     Loan   after   the   Cut-off   Date,   to   the   extent   distributed   to
     Certificateholders on or before such date of determination;


          (iii) the principal portion of all Insurance  Proceeds and Liquidation
     Proceeds  received  with  respect to such  Mortgage  Loan after the Cut-off
     Date, to the extent  distributed  to  Certificateholders  on or before such
     date of determination; and

          (iv)  any  reduction  in the  outstanding  principal  balance  of such
     Mortgage Loan resulting  from a Deficient  Valuation that occurred prior to
     the end of the Due Period for the most recent Distribution Date.

          With  respect  to any REO Loan,  as of any date of  determination,  an
amount equal to (x) the Stated  Principal  Balance of the  predecessor  Mortgage
Loan as of the date of the related REO Acquisition, minus (y) the sum of:

          (i) the principal  portion of any P&I Advance made with respect to the
     predecessor  Mortgage  Loan  on or  after  the  date  of  the  related  REO
     Acquisition,  to the extent distributed to  Certificateholders on or before
     such date of determination; and

          (ii) the  principal  portion of all  Insurance  Proceeds,  Liquidation
     Proceeds and REO Revenues  received  with respect to such REO Loan,  to the
     extent  distributed  to  Certificateholders  on  or  before  such  date  of
     determination. 

          A Mortgage Loan or an REO Loan shall be deemed to be part of the Trust
Fund and to have an outstanding  Stated Principal Balance until the Distribution
Date on which the payments or other  proceeds,  if any,  received in  connection
with a Liquidation  Event in respect  thereof are to be (or, if no such payments
or other proceeds are received in connection with such Liquidation  Event, would
have been) distributed to Certificateholders.

          "Subordinate  Certificate":  Any Class B,  Class C,  Class D, Class E,
Class F, Class G, Class H or Class UR Certificate.

          "Sub-Servicer":  Any  Person  with which the  Master  Servicer  or the
Special Servicer has entered into a Sub-Servicing Agreement.

          "Sub-Servicing  Agreement":  The written  contract  between the Master
Servicer  or the  Special  Servicer,  as the case may be,  and any  Sub-Servicer
relating  to  servicing  and  administration  of  Mortgage  Loans as provided in
Section 3.22.

          "Substitute Collateral": As defined in Section 7.06.
<PAGE>

          "Tax  Returns":  The  federal  income tax return on  Internal  Revenue
Service Form 1066,  U.S.  Real Estate  Mortgage  Investment  Conduit  Income Tax
Return,  including  Schedule Q thereto,  Quarterly  Notice to Residual  Interest
Holders of REMIC Taxable Income or Net Loss Allocation,  or any successor forms,
to be filed on behalf of each of the Upper-Tier  REMIC and the Lower-Tier  REMIC
due to its  classification as a REMIC under the REMIC Provisions,  together with
any and all other  information,  reports or returns  that may be  required to be
furnished to the  Certificateholders  or filed with the Internal Revenue Service
or any other  governmental  taxing authority under any applicable  provisions of
federal, state or local tax laws.

          "Transfer":   Any  direct  or   indirect   transfer,   sale,   pledge,
hypothecation,  or other  form of  assignment  of any  Ownership  Interest  in a
Certificate.

          "Transferee":  Any Person who is acquiring  by Transfer any  Ownership
Interest in a Certificate.

          "Transfer Affidavit": As defined in Section 5.02(d).

          "Transferor":  Any Person who is disposing  by Transfer any  Ownership
Interest in a Certificate.

          "Transferor Letter": As defined in Section 5.02(d).

          "Trust": The trust created hereby.

          "Trust  Fund":   The  segregated   pool  of  assets  subject   hereto,
constituting  the  trust  created  hereby  and  to  be  administered  hereunder,
consisting  of: (i) the Mortgage  Loans as from time to time are subject to this
Agreement and all payments  under and proceeds of such Mortgage  Loans  received
after the Cut-off Date (other than  payments of  principal  and interest due and
payable on such Mortgage Loans on or before the Cut-off Date), together with all
documents  included in the related Mortgage Files;  (ii) such funds or assets as
from time to time are deposited in the  Certificate  Account,  the  Distribution
Accounts and, if established,  the REO Account; (iii) any REO Property; (iv) the
rights of the  mortgagee  under  all  Insurance  Policies  with  respect  to the
Mortgage Loans; and (v) the rights of the Depositor under Sections 2, 3 and 8 of
the Mortgage Loan Purchase Agreement.

          "Trustee":   The  Chase  Manhattan  Bank,  N.A.,  a  national  banking
association,  in its capacity as trustee and its successors in interest,  or any
successor trustee appointed as herein provided.

          "Trustee Exception Report": As defined in Section 2.02(e).

          "Trustee  Fee":  With  respect  to  each  Mortgage  Loan  and  for any
Distribution Date, an amount per Interest Accrual Period equal to the product of
(i) one-twelfth of the Trustee Fee Rate multiplied by (ii) the Stated  Principal
Balance of such  Mortgage  Loan as of the Due Date (after  giving  effect to all
payments  of  principal  on such  Mortgage  Loan on such Due  Date) in the month
preceding the month in which such Distribution Date occurs.
<PAGE>

          "Trustee Fee Rate": A rate equal to 0.001% per annum.

          "UCC":  The Uniform  Commercial  Code,  as enacted in each  applicable
state.

          "UCC Financing  Statement":  A financing  statement executed and filed
pursuant  to  the  Uniform  Commercial  Code,  as  in  effect  in  the  relevant
jurisdiction,  or,  in the  case of  Louisiana,  the  comparable  provisions  of
Louisiana law.

          "Uncertificated  Lower-Tier  Interests":  Any of the Class LA-1, Class
LA-2,  Class LA-3,  Class LB,  Class LC, Class LD, Class LE, Class LF, Class LG,
Class LH, Class LUR and Class LWAC Uncertificated Interests.

          "Underwriter": NationsBanc Capital Markets, Inc.

          "Uninsured  Cause":  Any  cause of  damage to  property  subject  to a
Mortgage  such  that the  complete  restoration  of such  property  is not fully
reimbursable  by the  hazard  insurance  policies  or flood  insurance  policies
required to be maintained pursuant to Section 3.07.

          "Unscheduled  Principal  Distribution  Amount":  With  respect  to any
Distribution Date, the aggregate of:

          (a) all Principal  Prepayments  received on the Mortgage  Loans during
     the related Due Period;

          (b) the  principal  portions of all  Liquidation  Proceeds,  Insurance
     Proceeds  and, if  applicable,  REO Revenues  received  with respect to the
     Mortgage Loans and any REO Loans during the related Due Period, but in each
     case only to the extent that such principal  portion  represents a recovery
     of principal for which no advance was  previously  made pursuant to Section
     4.03 in respect of a preceding Distribution Date; and

          (c) any Appraisal  Reduction  Amount for such  Distribution  Date, but
     only to the extent  available  for  distribution  from  interest  paid with
     respect to the related  Mortgage  Loan prior to the receipt of  Liquidation
     Proceeds or any other final payment thereon otherwise  distributable on the
     Subordinate  Certificates  to which  the  related  Appraisal  Reduction  is
     allocated.

          "Upper-Tier  Distribution Account": The segregated account or accounts
created and maintained by the Trustee  pursuant to Section  3.04(b) in trust for
the Certificateholders, which shall be entitled "The Chase Manhattan Bank, N.A.,
as  Trustee,  in  trust  for  the  registered  holders  of  NationsLink  Funding
Corporation,  Commercial  Mortgage  Pass-Through  Certificates,  Series  1996-1,
Upper-Tier  Distribution  Account".  Any such  account or  accounts  shall be an
Eligible Account.
<PAGE>

          "Upper-Tier  REMIC":  One of the two separate  REMICs  comprising  the
Trust  Fund,  the  assets  of which  consist  of the  Uncertificated  Lower-Tier
Interests and such amounts as shall from time to time be held in the  Upper-Tier
Distribution Account.

          "U.S.  Person":  A  citizen  or  resident  of  the  United  States,  a
corporation,  partnership  or other entity created or organized in, or under the
laws of, the United States or any political subdivision thereof, or an estate or
trust whose income is subject to United States  federal income tax regardless of
its source.

          "Voting  Rights":  The  portion  of the  voting  rights  of all of the
Certificates which is allocated to any Certificate. At all times during the term
of this  Agreement,  the Voting  Rights  shall be  allocated  among the  various
Classes  of   Certificateholders   as  follows:  each  Class  of  REMIC  Regular
Certificates  (other  than the Class IO  Certificates)  shall be entitled to the
percentage of the Voting Rights equal to the  aggregate  Certificate  Balance of
such Class  divided by the  aggregate  Certificate  Balance of the REMIC Regular
Certificates.  Neither  the Class IO, the Class R nor the Class LR  Certificates
will be entitled  to any Voting  Rights.  For  purposes  of  determining  Voting
Rights,  the  Certificate  Balance of any Class shall be deemed to be reduced by
the  amount  allocated  to such  Class of any  Appraisal  Reductions  related to
Mortgage Loans as to which  Liquidation  Proceeds or other final payment has not
yet been  received.  Voting  Rights  allocated to a Class of  Certificateholders
shall be allocated among such Certificateholders in proportion to the Percentage
Interests evidenced by their respective Certificates.

          "Yield Maintenance Charges":  Payments paid or payable, as the context
requires,  on a Mortgage Loan as the result of a Principal  Prepayment  thereon,
not otherwise  due thereon in respect of principal or interest,  which have been
calculated  (based on Monthly  Payments on such Mortgage Loan) to compensate the
maker for reinvestment losses based on the value of an interest rate index at or
near the time of  prepayment.  Prepayment  Premiums,  penalties  and fees not so
calculated will not be considered "Yield Maintenance Charges."


          SECTION 1.02. Certain Calculations.
                        --------------------

          Unless otherwise specified herein, for purposes of determining amounts
with respect to the  Certificates  and the rights and obligations of the parties
hereto, the following provisions shall apply:

          (i) All calculations of interest  provided for herein shall be made on
     the basis of a 360-day year consisting of twelve 30-day months.
<PAGE>

          (ii) Any  Mortgage  Loan  payment is deemed to be received on the date
     such  payment is  actually  received  by the Master  Servicer,  the Special
     Servicer  or  the  Trustee;   provided,   however,  that  for  purposes  of
     calculating  distributions on the Certificates,  Principal Prepayments with
     respect to any Mortgage Loan are deemed to be received on the date they are
     applied in accordance  with the  Servicing  Standards  consistent  with the
     terms of the related  Mortgage Note and Mortgage to reduce the  outstanding
     principal balance of such Mortgage Loan on which interest accrues.

          (iii)  Any  reference  to the  Certificate  Balance  of any  Class  of
     Certificates on or as of a Distribution Date shall refer to the Certificate
     Balance  of such  Class of  Certificates  on such  Distribution  Date after
     giving  effect  to (A) any  distributions  made on such  Distribution  Date
     pursuant to Section 4.01(a),  (B) any Collateral  Support Deficit allocated
     to such Class on such  Distribution  Date pursuant to Section 4.04, and (C)
     the addition of any Appraisal Reduction Amounts allocated to such Class and
     added to such Certificate Balance pursuant to Section 4.05(a).

                               [End of Article I]



<PAGE>


                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;
                        ORIGINAL ISSUANCE OF CERTIFICATES




           SECTION 2.01. Conveyance of Mortgage Loans.
                         ----------------------------
          (a) The  Depositor,  concurrently  with  the  execution  and  delivery
hereof,  does hereby assign to the Trustee  without  recourse for the benefit of
the  Certificateholders  all the right,  title and  interest  of the  Depositor,
including any security interest therein for the benefit of the Depositor, in, to
and under (i) the Mortgage Loans identified on the Mortgage Loan Schedule,  (ii)
Sections 2, 3, and 8 of the Mortgage Loan Purchase Agreement and (iii) all other
assets included or to be included in the Trust Fund.  Such  assignment  includes
all  interest and  principal  received or  receivable  on or with respect to the
Mortgage Loans (other than payments of principal and interest due and payable on
the Mortgage Loans on or before the Cut-off Date).  The transfer of the Mortgage
Loans and the related rights and property  accomplished  hereby is absolute and,
notwithstanding Section 11.07, is intended by the parties to constitute a sale.

          (b)  In  connection  with  the  Depositor's   assignment  pursuant  to
subsection  (a) above,  the Depositor  shall direct,  and hereby  represents and
warrants that it has directed, the Mortgage Loan Seller pursuant to the Mortgage
Loan Purchase Agreement to deliver to and deposit with, or cause to be delivered
to and  deposited  with,  the Trustee or a Custodian  appointed  thereby,  on or
before the Closing  Date,  the Mortgage File for each Mortgage Loan so assigned.
If the Mortgage Loan Seller cannot  deliver,  or cause to be delivered as to any
Mortgage  Loan,  the original  Mortgage  Note,  the  Mortgage  Loan Seller shall
deliver a copy or duplicate  original of such  Mortgage  Note,  together with an
affidavit  certifying that the original  thereof has been lost or destroyed.  If
the Mortgage Loan Seller  cannot  deliver,  or cause to be delivered,  as to any
Mortgage Loan, any of the documents  and/or  instruments  referred to in clauses
(ii), (iv),  (viii),  (xi) and (xii) of the definition of "Mortgage File",  with
evidence of recording  thereon,  solely  because of a delay caused by the public
recording  office  where such  document or  instrument  has been  delivered  for
recordation,  the delivery  requirements of the Mortgage Loan Purchase Agreement
and this  Section  2.01(b)  shall be deemed to have  been  satisfied  as to such
missing document or instrument, and such missing document or instrument shall be
deemed to have been included in the Mortgage File,  provided that a photocopy of
such missing document or instrument (certified by the Mortgage Loan Seller to be
a true and complete copy of the original  thereof  submitted  for  recording) is
delivered  to the  Trustee  or a  Custodian  appointed  thereby on or before the
Closing Date, and either the original of such missing document or instrument, or
a photocopy thereof (certified by the appropriate county recorder's office to be
a true and complete copy of the original thereof submitted for recording),  with
evidence of recording  thereon,  is  delivered to the Trustee or such  Custodian
within 120 days of the  Closing  Date (or within such  longer  period  after the
Closing  Date  as the  Trustee  may  consent  to,  which  consent  shall  not be
unreasonably  withheld so long as the  Mortgage  Loan Seller is, as certified in
writing to the Trustee no less often than monthly,  in good faith  attempting to
obtain  from  the  appropriate   county   recorder's  office  such  original  or
photocopy).  If  the  Mortgage  Loan  Seller  cannot  deliver,  or  cause  to be
delivered,  as to any Mortgage  Loan,  any of the documents  and/or  instruments
referred to in clauses (ii), (iv),  (viii),  (xi) and (xii) of the definition of
"Mortgage  File",  with  evidence of recording  thereon,  for any other  reason,
including, without limitation, that such missing document or instrument has been
lost, the delivery requirements of the Mortgage Loan Purchase Agreement and this
Section  2.01(b)  shall be  deemed  to have been  satisfied  as to such  missing
document or instrument,  and such missing document or instrument shall be deemed
to have been  included in the Mortgage  File,  provided that a photocopy of such
missing document or instrument (with evidence of recording thereon and certified
by the appropriate  county  recorder's  office to be a true and complete copy of
the original  thereof  submitted for recording) is delivered to the Trustee or a
Custodian  appointed thereby on or before the Closing Date.  Neither the Trustee
nor any  Custodian  shall in any way be liable for any  failure by the  Mortgage
Loan Seller or the  Depositor  to comply with the delivery  requirements  of the
Mortgage Loan Purchase Agreement and this Section 2.01(b), nor shall the Trustee
be in any way liable for  consenting  to any  extension  of the  120-day  period
referred to in this Section 2.01(b).


<PAGE>

          (c) Except under the  circumstances  provided for in the last sentence
of this subsection (c), the Trustee shall, as to each Mortgage Loan,  deliver or
cause to be delivered to the Master Servicer,  and the Master Servicer shall, as
to each Mortgage Loan, at the expense of the Mortgage Loan Seller, promptly (and
in any event  within 90 days of the  Closing  Date)  cause to be  submitted  for
recording or filing,  as the case may be, in the  appropriate  public office for
real  property  records  or  UCC  Financing  Statements,  as  appropriate,  each
assignment to the Trustee referred to in clauses (iii) and (v) of the definition
of "Mortgage File" and each UCC-2 and UCC-3 to the Trustee referred to in clause
(xi) of the definition of "Mortgage  File".  Each such assignment  shall reflect
that it  should be  returned  by the  public  recording  office  to the  Trustee
following  recording,  and each such UCC-2 and UCC-3 shall reflect that the file
copy thereof  should be returned to the Trustee  following  filing.  If any such
document or  instrument is lost or returned  unrecorded or unfiled,  as the case
may be, because of a defect therein,  the Trustee shall direct the Mortgage Loan
Seller pursuant to the Mortgage Loan Purchase  Agreement  promptly to prepare or
cause to be prepared a substitute  therefor or cure such defect, as the case may
be, and thereafter the Master Servicer shall upon receipt thereof cause the same
to be duly recorded or filed,  as  appropriate.  Notwithstanding  the foregoing,
there shall be no requirement  to record any assignment to the Trustee  referred
to in clause (iii) or (v) of the definition of "Mortgage  File",  or to file any
UCC-2 or UCC-3 to the Trustee  referred to in clause (xi) of the  definition  of
"Mortgage File", in those  jurisdictions  where, in the written opinion of local
counsel  acceptable to the Depositor and the Trustee,  such  recordation  and/or
filing is not required to protect the Trustee's interest in the related Mortgage
Loans  against  sale,  further  assignment,  satisfaction  or  discharge  by the
Mortgage  Loan  Seller,   the  Master  Servicer,   the  Special  Servicer,   any
Sub-Servicer or the Depositor.
<PAGE>

          (d) All  documents  and records in the  Depositor's  or Mortgage  Loan
Seller's  possession  relating  to  the  Mortgage  Loans  (including   financial
statements,  operating  statements,  and any other  information  provided by the
respective  Mortgagor from time to time) that are not required to be a part of a
Mortgage File in accordance  with the  definition  thereof shall be delivered to
the  Master  Servicer  on or before  the  Closing  Date and shall be held by the
Master  Servicer  on  behalf of the  Trustee  in trust  for the  benefit  of the
Certificateholders.

          (e)  In  connection  with  the  Depositor's   assignment  pursuant  to
subsection (a) above,  the Depositor  shall deliver,  and hereby  represents and
warrants that it has delivered,  to the Trustee and the Master  Servicer,  on or
before the Closing Date, a fully executed  original  counterpart of the Mortgage
Loan  Purchase  Agreement,  as in full force and effect,  without  amendment  or
modification, on the Closing Date.


           SECTION 2.02.  Acceptance by Trustee.
                          ---------------------
          (a) The Trustee,  by the  execution  and  delivery of this  Agreement,
acknowledges  receipt  by it or a  Custodian  on  its  behalf,  subject  to  the
provisions of Section 2.01 and to any exceptions noted on the Trustee  Exception
Report, of the documents specified in clauses (i)-(iii), (ix), (xi) and (xii) of
the definition of "Mortgage File" with respect to each Mortgage Loan, of a fully
executed original counterpart of the Mortgage Loan Purchase Agreement and of all
other assets included in the Trust Fund, in good faith and without notice of any
adverse claim,  and declares that it or a Custodian on its behalf holds and will
hold such documents and the other documents  delivered or caused to be delivered
by the Mortgage Loan Seller  constituting  the Mortgage Files, and that it holds
and will hold such other  assets  included in the Trust  Fund,  in trust for the
exclusive use and benefit of all present and future Certificateholders.

          (b) Within 45 days of the Closing Date,  the Trustee or a Custodian on
its behalf shall review each of the Mortgage Loan documents  delivered or caused
to be delivered by the Mortgage  Loan Seller  constituting  the Mortgage  Files;
and,  promptly  following  such review,  the Trustee shall certify in writing to
each of the  Depositor,  the  Master  Servicer,  the  Special  Servicer  and the
Mortgage  Loan Seller that, as to each Mortgage Loan listed in the Mortgage Loan
Schedule  (other  than  any  Mortgage  Loan  paid in full or any  Mortgage  Loan
specifically  identified in any exception  report  annexed  thereto as not being
covered by such  certification),  (i) all  documents  specified in clauses (i) -
(iii),  (viii), (ix), (xi) and (xii) of the definition of "Mortgage File" are in
its  possession,  (ii) all documents  delivered or caused to be delivered by the
Mortgage Loan Seller constituting the Mortgage Files have been reviewed by it or
by a Custodian on its behalf and appear regular on their face and relate to such
Mortgage Loan, and (iii) based on such  examination and only as to the foregoing
documents,  the information set forth in the Mortgage Loan Schedule with respect
to the items  specified in clauses (i), (iv),  (vi),  (viii)(A) and (viii)(C) of
the definition of "Mortgage Loan Schedule" is correct.


<PAGE>

          (c) The Trustee or a Custodian  on its behalf shall review each of the
Mortgage Loan documents received thereby subsequent to the Closing Date; and, on
or about the first anniversary of the Closing Date, the Trustee shall certify in
writing to each of the Depositor,  the Master Servicer, the Special Servicer and
the Mortgage  Loan Seller that,  as to each Mortgage Loan listed on the Mortgage
Loan Schedule (other than any Mortgage Loan as to which a Liquidation  Event has
occurred or any Mortgage Loan  specifically  identified in any exception  report
annexed thereto as not being covered by such  certification),  (i) all documents
specified in clauses (i) - (iii), (viii), (ix), (xi) and (xii) of the definition
of "Mortgage File" are in its  possession,  (ii) it or a Custodian on its behalf
has received either a recorded original of each of the assignments  specified in
clauses (iii) and, insofar as an unrecorded  original thereof had been delivered
or caused to be delivered by the Mortgage Loan Seller, pursuant to clause (v) of
the definition of "Mortgage File" or a copy of such recorded original  certified
by the applicable  public  recording  office to be true and complete,  (iii) all
Mortgage Loan documents received by it or any Custodian have been reviewed by it
or by such  Custodian on its behalf and appear  regular on their face and relate
to such  Mortgage  Loan,  and (iv)  based  on the  examinations  referred  to in
subsection  (b)  above  and this  subsection  (c) and  only as to the  foregoing
documents,  the information set forth in the Mortgage Loan Schedule with respect
to the items specified in clauses (i), (iv), (vi),  (viii) (A) and (viii) (C) of
the definition of "Mortgage Loan Schedule" is correct.

          (d) It is  herein  acknowledged  that  neither  the  Trustee  nor  any
Custodian is under any duty or  obligation  (i) to determine  whether any of the
documents  specified in clauses (iv) - (viii),  (x) and (xiii) of the definition
of "Mortgage  File" exist or are required to be delivered by the Depositor,  the
Mortgage  Loan Seller or any other Person or (ii) to inspect,  review or examine
any of the documents, instruments,  certificates or other papers relating to the
Mortgage  Loans  delivered  to  it to  determine  that  the  same  are  genuine,
enforceable or appropriate  for the  represented  purpose or that they are other
than what they purport to be on their face.

          (e) If, in the process of reviewing the Mortgage  Files or at any time
thereafter,  the  Trustee  or any  Custodian  finds any  document  or  documents
constituting  a part of a Mortgage File to have not been  properly  executed or,
subject to Section 2.01(b),  to have not been delivered,  to contain information
that does not conform in any material respect with the corresponding information
set forth in the Mortgage Loan Schedule, or to be defective on its face (each, a
"Defect" in the related Mortgage File), the Trustee shall promptly so notify the
Depositor,  the Master  Servicer,  the Special  Servicer and the  Mortgage  Loan
Seller (and in no event later than 45 days after the Closing Date), by providing
a written  report  (the  "Trustee  Exception  Report"),  setting  forth for each
affected Mortgage Loan, with particularity, the nature of such Defect.

          SECTION 2.03. Representations, Warranties and Covenants of the
                        Depositor; Mortgage Loan Seller's Repurchase  of
                        Mortgage Loans for Defects in Mortgage Files and
                        Breaches of Representations and Warranties.
                        ------------------------------------------------

          (a) The Depositor hereby represents and warrants that:


<PAGE>

          (i) The Depositor is a corporation  duly organized,  validly  existing
     and in good  standing  under  the laws of the  State of  Delaware,  and the
     Depositor  has taken  all  necessary  corporate  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,  including,  but not limited to, the
     power and  authority to sell,  assign and  transfer  the Mortgage  Loans in
     accordance with this Agreement;

          (ii)  Assuming the due  authorization,  execution and delivery of this
     Agreement  by  each  other  party  hereto,  this  Agreement  and all of the
     obligations  of the Depositor  hereunder  are the legal,  valid and binding
     obligations  of  the  Depositor,   enforceable  against  the  Depositor  in
     accordance with the terms of this Agreement, except as such enforcement may
     be limited by bankruptcy, insolvency,  reorganization 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 and the performance
     of its  obligations  hereunder by the Depositor  will not conflict with any
     provisions of any law or regulations to which the Depositor is subject,  or
     conflict  with,  result in a breach of or constitute a default under any of
     the terms,  conditions or provisions of the certificate of incorporation or
     the by-laws of the Depositor or any  indenture,  agreement or instrument to
     which the  Depositor  is a party or by which it is  bound,  or any order or
     decree applicable to the Depositor, or result in the creation or imposition
     of any lien on any of the  Depositor's  assets  or  property,  which  would
     materially  and adversely  affect the ability of the Depositor to carry out
     the transactions contemplated by this Agreement; the Depositor has obtained
     any consent, approval,  authorization or order of any court or governmental
     agency or body required for the execution,  delivery and performance by the
     Depositor of this Agreement;

          (iv)  There  is no  action,  suit or  proceeding  pending  or,  to the
     Depositor's knowledge,  threatened against the Depositor 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 Depositor to carry out the transactions contemplated by this
     Agreement; and

          (v) The  Depositor is the lawful owner of the Mortgage  Loans with the
     full right to transfer  the  Mortgage  Loans to the Trust and the  Mortgage
     Loans have been validly transferred to the Trust.


<PAGE>

          (b)  If  any  Certificateholder,  the  Master  Servicer,  the  Special
Servicer or the Trustee discovers or receives notice of a Defect in any Mortgage
File or a breach of any  representation or warranty set forth in, or required to
be made with respect to a Mortgage Loan by the Mortgage Loan Seller pursuant to,
the Mortgage Loan Purchase  Agreement (a "Breach"),  which Defect or Breach,  as
the case may be, materially and adversely affects the value of any Mortgage Loan
or the interests of the Certificateholders therein, such Certificateholder,  the
Master Servicer, the Special Servicer or the Trustee, as applicable,  shall give
prompt  written  notice  of such  Defect or  Breach,  as the case may be, to the
Depositor,  the Master  Servicer,  the Special  Servicer and the  Mortgage  Loan
Seller and shall  request  that the  Mortgage  Loan  Seller,  not later than the
earlier of 90 days from the Mortgage Loan Seller's receipt of such notice or the
Mortgage Loan Seller's discovery of such Breach,  cure such Defect or Breach, as
the case may be, in all material  respects or repurchase  the affected  Mortgage
Loan at the  applicable  Purchase  Price in  conformity  with the Mortgage  Loan
Purchase  Agreement.  If the affected  Mortgage Loan is to be  repurchased,  the
Trustee shall designate the Certificate  Account as the account into which funds
in the amount of the Purchase Price are to be deposited by wire transfer.

          (c) In connection with any repurchase of a Mortgage Loan  contemplated
by this Section 2.03, the Trustee,  the Master Servicer and the Special Servicer
shall each tender to the  Mortgage  Loan  Seller,  upon  delivery to each of the
Trustee,  the  Master  Servicer  and the  Special  Servicer  of a trust  receipt
executed by the  Mortgage  Loan Seller,  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 that was  endorsed or
assigned to the Trustee  shall be endorsed or  assigned,  as the case may be, to
the  Mortgage  Loan  Seller in the same  manner as  provided in Section 3 of the
Mortgage Loan Purchase Agreement.

          (d) Section 3 of the Mortgage  Loan  Purchase  Agreement  provides the
sole remedy available to the Certificateholders, or the Trustee on behalf of the
Certificateholders,  respecting  any Defect in a Mortgage  File or any Breach of
any  representation  or warranty set forth in or required to be made pursuant to
Section 2 of the Mortgage Loan Purchase Agreement.

          (e) The  Master  Servicer  and the  Special  Servicer  (in the case of
Specially   Serviced   Mortgage   Loans)   shall,   for  the   benefit   of  the
Certificateholders,  enforce the  obligations  of the Mortgage Loan Seller under
Section 3 of the Mortgage Loan Purchase Agreement. Such enforcement,  including,
without  limitation,  the legal  prosecution of claims,  shall be carried out in
such form, to such extent and at such time as the Master Servicer or the Special
Servicer, as the case may be, would require were it, in its individual capacity,
the owner of the affected Mortgage  Loan(s).  The Master Servicer or the Special
Servicer,  as the case may be, shall be reimbursed for the  reasonable  costs of
such  enforcement:  first,  from a  specific  recovery  of  costs,  expenses  or
attorneys'  fees against the Mortgage Loan Seller;  second,  pursuant to Section
3.05(a)(viii)  out of the  related  Purchase  Price,  to the  extent  that  such
expenses are a specific  component  thereof;  and third, if at the conclusion of
such enforcement  action it is determined that the amounts  described in clauses
first and second are insufficient,  then pursuant to Section  3.05(a)(ix) out of
general collections on the Mortgage Loans on deposit in the Certificate Account.

<PAGE>

           SECTION 2.04.  Execution of Certificates.
                          -------------------------

          The Trustee hereby  acknowledges  the assignment to it of the Mortgage
Loans and,  subject to Sections 2.01 and 2.02, the delivery to it or a Custodian
on its behalf of the Mortgage Files and a fully executed original counterpart of
the Mortgage Loan Purchase Agreement,  together with the assignment to it of all
other assets included in the Trust Fund.  Concurrently  with such assignment and
delivery and in exchange therefor,  the Trustee acknowledges the issuance of the
Uncertificated  Lower-Tier Interests to the Depositor and the authentication and
delivery of the Class LR Certificates to or upon the order of the Depositor,  in
exchange for the Mortgage Loans, receipt of which is hereby  acknowledged,  and,
immediately thereafter, the Trustee acknowledges that it has executed and caused
the Certificate  Registrar to  authenticate  and deliver to or upon the order of
the Depositor,  in exchange for the  Uncertificated  Lower-Tier  Interests,  the
REMIC  Regular  Certificates  and the Class R  Certificates,  and the  Depositor
hereby acknowledges the receipt by it or its designees,  of such Certificates in
authorized  Denominations  evidencing  the entire  beneficial  ownership  of the
Upper-Tier REMIC.

                               [End of Article II]

<PAGE>



                                   ARTICLE III

                          ADMINISTRATION AND SERVICING
                                OF THE TRUST FUND


           SECTION 3.01.  Master  Servicer  to Act as  Master  Servicer; Special
                          Servicer to act as Special Servicer; Administration of
                          the Mortgage Loans.
                          ------------------------------------------------------

          (a)  Each of the  Master  Servicer  and  the  Special  Servicer  shall
diligently  service and administer the Mortgage Loans it is obligated to service
pursuant to this Agreement on behalf of the Trustee and in the best interests of
and for the  benefit  of the  Certificateholders  (as  determined  by the Master
Servicer  or the  Special  Servicer,  as the case may be, in its good  faith and
reasonable  judgment)  in  accordance  with  applicable  law,  the terms of this
Agreement  and the terms of the  respective  Mortgage  Loans and,  to the extent
consistent  with  the  foregoing,  and in  accordance  with  the  higher  of the
following  standards  of care:  (1) the same manner in which,  and with the same
care,  skill,  prudence and diligence with which the Master  Servicer or Special
Servicer,  as the case may be, services and administers  similar  mortgage loans
for other third-party portfolios,  giving due consideration to the customary and
usual standards of practice of prudent institutional  commercial and multifamily
mortgage  lenders  servicing  their own  mortgage  loans and (2) the same  care,
skill,  prudence  and  diligence  with  which the  Master  Servicer  or  Special
Servicer,  as the case may be, services and administers  mortgage loans owned by
the Master Servicer or Special Servicer,  as the case may be, if applicable,  in
either case  exercising  reasonable  business  judgment and acting in accordance
with applicable law, the terms of this Agreement,  the respective Mortgage Loans
or Specially  Serviced  Mortgage  Loans,  as applicable,  and with a view to the
maximization  of timely recovery of principal and interest on the Mortgage Loans
or Specially  Serviced Mortgage Loans, as applicable,  and the best interests of
the Trust and the  Certificateholders,  as determined by the Master  Servicer or
Special Servicer,  as the case may be, in its reasonable  judgment,  but without
regard  to:  (i) any  relationship  that  the  Master  Servicer  or the  Special
Servicer, as the case may be, or any Affiliate thereof may have with the related
Mortgagor;  (ii) the ownership of any  Certificate by the Master Servicer or the
Special Servicer, as the case may be, or any Affiliate thereof; (iii) the Master
Servicer's  obligation  to make  Advances;  and (iv) the  Master  Servicer's  or
Special  Servicer's,  as the case may be, right to receive  compensation for its
services hereunder or with respect to any particular transaction (the foregoing,
collectively  referred to as the "Servicing  Standards").  Without  limiting the
foregoing,  subject to Section 3.21, the Special  Servicer shall be obligated to
service and administer  (i) any Mortgage Loans as to which a Servicing  Transfer
Event has occurred and is continuing (the "Specially  Serviced Mortgage Loans"),
and (ii) any REO Properties;  provided,  that the Master Servicer shall continue
to make all  calculations,  and prepare  all reports to the  Certificateholders,
required  hereunder with respect to the Specially  Serviced Mortgage Loans as if
no Servicing  Transfer Event had occurred and with respect to the REO Properties
(and the related REO Loans) as if no REO Acquisition had occurred, and to render
such incidental  services with respect to such Specially Serviced Mortgage Loans
and REO Properties as are specifically  provided for herein.  Each Mortgage Loan
that becomes a Specially  Serviced  Mortgage  Loan shall  continue as such until
satisfaction of the conditions  specified in Section  3.21(a).  Without limiting
the foregoing,  subject to Section 3.21, the Master  Servicer shall be obligated
to service and administer  all Mortgage  Loans which are not Specially  Serviced
Mortgage Loans; provided,  that the Special Servicer shall make the inspections,
use its reasonable  best efforts to collect the statements and shall prepare the
reports in respect of the related Mortgaged Properties with respect to Specially
Serviced Mortgage Loans in accordance with Section 3.12.


<PAGE>

          (b)  Subject  only to the  Servicing  Standards  and the terms of this
Agreement and of the  respective  Mortgage  Loans,  the Master  Servicer and the
Special  Servicer each shall have full power and authority,  acting alone, to do
or cause to be done any and all things in  connection  with such  servicing  and
administration  which it may deem necessary or desirable.  Without  limiting the
generality  of the  foregoing,  each of the  Master  Servicer  and  the  Special
Servicer, in its own name, is hereby authorized and empowered by the Trustee and
obligated to execute and deliver,  on behalf of the  Certificateholders  and the
Trustee or any of them,  with respect to each  Mortgage  Loan it is obligated to
service under this  Agreement,  any and all financing  statements,  continuation
statements  and other  documents or  instruments  necessary to maintain the lien
created by the  related  Mortgage  or other  security  document  in the  related
Mortgage File on the related Mortgaged Property and related collateral;  subject
to Section 3.20, any and all modifications,  waivers,  amendments or consents to
or with respect to any documents contained in the related Mortgage File; and any
and all  instruments  of  satisfaction  or  cancellation,  or of partial or full
release or discharge,  and all other comparable instruments.  Subject to Section
3.10,  the  Trustee  shall  furnish,  or cause to be  furnished,  to the  Master
Servicer or the Special  Servicer  any powers of  attorney  and other  documents
necessary or appropriate to enable the Master Servicer or the Special  Servicer,
as the case  may be,  to  carry  out its  servicing  and  administrative  duties
hereunder;  provided, however, that the Trustee shall not be held liable for any
negligence  with  respect  to, or misuse of, any such power of  attorney  by the
Master Servicer or Special Servicer.

          (c) The  relationship of the Master Servicer to the Trustee under this
Agreement is intended by the parties to be that of an independent contractor and
not that of a joint venturer, partner or agent.

          (d) The Master  Servicer is hereby  appointed  as the initial  Special
Servicer. If the rights and obligations of the Master Servicer are terminated or
the Master Servicer resigns in accordance with the terms of this Agreement,  the
rights and  obligations  of the Master  Servicer as Special  Servicer  hereunder
shall be automatically, without further act, terminated.


           SECTION 3.02.  Collection of Mortgage Loan Payments.
                          ------------------------------------

          (a) Each of the Master  Servicer and the Special  Servicer  shall make
reasonable  efforts  to  collect  all  payments  called  for under the terms and
provisions of the Mortgage Loans it is obligated to service hereunder, and shall
follow  such  collection  procedures  as  are  consistent  with  this  Agreement
(including,  without limitation,  the Servicing Standards).  Consistent with the
foregoing,  the  Master  Servicer  or  the  Special  Servicer  each  may  in its
discretion waive any Penalty Charge in connection with any delinquent payment on
a Mortgage Loan it is obligated to service hereunder.
<PAGE>

          (b) All amounts collected on any Mortgage Loan in the form of payments
from  Mortgagors,  Insurance  Proceeds  or  Liquidation  Proceeds  of the nature
described  in clauses  (i)  through  (iii) of the  definition  thereof  shall be
applied to amounts due and owing under the related  Mortgage  Note and  Mortgage
(including,  without limitation,  for principal and accrued and unpaid interest)
in  accordance  with the express  provisions  of the related  Mortgage  Note and
Mortgage and, in the absence of such express provisions, shall be applied (after
reimbursement  to the  Master  Servicer  and/or  the  Trustee  for  any  related
Servicing Advances): first, as a recovery of accrued and unpaid interest on such
Mortgage  Loan at the related  Mortgage Rate in effect from time to time through
the date of receipt;  second,  as a recovery of principal of such  Mortgage Loan
then due and owing, including,  without limitation, by reason of acceleration of
the Mortgage Loan following a default thereunder;  third, in accordance with the
Servicing Standards, as a recovery of any other amounts then due and owing under
such Mortgage Loan, including,  without limitation,  Prepayment Premiums,  Yield
Maintenance  Charges  and  Penalty  Charges;  and  fourth,  as a recovery of any
remaining  principal of such Mortgage Loan to the extent of its entire remaining
unpaid principal balance. All amounts collected on any Mortgage Loan in the form
of Liquidation  Proceeds of the nature  described in clauses (iv) and (v) of the
definition  thereof shall be deemed to be applied  (after  reimbursement  to the
Master Servicer and/or the Trustee for related Servicing Advances):  first, as a
recovery of accrued and unpaid  interest  on such  Mortgage  Loan at the related
Mortgage  Rate in effect from time to time to but not  including the Due Date in
the Due Period of receipt;  second,  as a recovery of principal of such Mortgage
Loan to the  extent of its  entire  unpaid  principal  balance;  and  third,  in
accordance with the Servicing Standards,  as a recovery of any other amounts due
and owing on such  Mortgage  Loan,  including,  without  limitation,  Prepayment
Premiums,  Yield Maintenance  Charges and Penalty Charges.  Amounts collected on
any REO Loan  shall be deemed to be applied in  accordance  with the  definition
thereof.
          
          
          SECTION 3.03.  Collection of Taxes, Assessments and Similar Items;
                         Servicing Accounts.
                         ---------------------------------------------------

          (a) The Master  Servicer  shall  establish  and  maintain  one or more
accounts (the  "Servicing  Accounts"),  into which all Escrow  Payments shall be
deposited  and  retained,  and  shall  administer  such  Servicing  Accounts  in
accordance  with  the  Mortgage  Loan  documents.  Servicing  Accounts  shall be
Eligible Accounts.  Withdrawals of amounts so deposited from a Servicing Account
may be made only to:  (i)  effect  payment of real  estate  taxes,  assessments,
insurance  premiums,  ground rents (if  applicable) and comparable  items;  (ii)
reimburse the Master Servicer or the Trustee for any Servicing  Advances;  (iii)
refund to  Mortgagors  any sums as may be  determined  to be overages;  (iv) pay
interest to  Mortgagors  on balances in the  Servicing  Account,  if required by
applicable law or the terms of the related  Mortgage Loan and as described below
or, if not so required,  to the Master Servicer;  (v) withdraw amounts deposited
in error;  or (vi) clear and terminate the Servicing  Account at the termination
of this  Agreement in  accordance  with Section  9.01.  As part of its servicing
duties,  the  Master  Servicer  shall pay or cause to be paid to the  Mortgagors
interest on funds in Servicing  Accounts,  to the extent  required by law or the
terms of the related Mortgage Loan.
<PAGE>

          (b) The  Special  Servicer,  in the case of REO Loans,  and the Master
Servicer,  in the case of all other  Mortgage  Loans,  shall  maintain  accurate
records with respect to each related Mortgaged Property reflecting the status of
real estate taxes,  assessments and other similar items that are or may become a
lien thereon and the status of insurance  premiums and any ground rents  payable
in respect  thereof.  The Special  Servicer,  in the case of REO Loans,  and the
Master  Servicer,  in the case of all other Mortgage Loans,  shall obtain,  from
time to time,  all  bills  for the  payment  of such  items  (including  renewal
premiums) and shall effect payment  thereof prior to the  applicable  penalty or
termination date,  employing for such purpose Escrow Payments (which shall be so
applied by the Master Servicer at the written  direction of the Special Servicer
in the case of REO Loans) as  allowed  under the terms of the  related  Mortgage
Loan.  To the extent that a Mortgage Loan does not require a Mortgagor to escrow
for the payment of real estate taxes,  assessments,  insurance premiums,  ground
rents (if applicable) and similar items,  the Special  Servicer,  in the case of
REO Loans,  and the Master  Servicer,  in the case of all other Mortgage  Loans,
shall require that payments in respect of such items be made by the Mortgagor at
the time they first become due.

          (c) In accordance  with the  Servicing  Standards and for all Mortgage
Loans, the Master Servicer shall advance with respect to each related  Mortgaged
Property  all such  funds as are  necessary  for the  purpose of  effecting  the
payment of (i) real estate taxes,  assessments  and other similar items that are
or may become a lien  thereon,  (ii)  ground  rents (if  applicable),  and (iii)
premiums on Insurance  Policies,  in each  instance if and to the extent  Escrow
Payments  collected from the related Mortgagor are insufficient to pay such item
when due and the  related  Mortgagor  has  failed  to pay such  item on a timely
basis, and provided,  however,  that the particular  advance would not, if made,
constitute a Nonrecoverable  Servicing Advance and provided,  further,  however,
that with respect to the payment of taxes and  assessments,  the Master Servicer
shall not be required to make such  advance  until the earlier of five  Business
Days after the Master Servicer has received  confirmation that such item has not
been paid or the date prior to the date  after  which any  penalty  or  interest
would accrue in respect of such taxes or assessments. The Special Servicer shall
give the Master  Servicer not less than five  Business  Days' notice  before the
date on which the Master  Servicer is  requested to make any  Servicing  Advance
with respect to a given Mortgage Loan; provided, however, that only two Business
Days' notice shall be required in respect of Servicing  Advances  required to be
made on an urgent or emergency  basis (which may  include,  without  limitation,
Servicing Advances required to make tax or insurance payments). In addition, the
Special  Servicer  shall  provide  the  Master  Servicer  or  the  Trustee,   as
applicable,  with such  information in its possession as the Master  Servicer or
the Trustee as applicable,  may reasonably request to enable the Master Servicer
or the  Trustee,  as  applicable,  to  determine  whether a requested  Servicing
Advance would  constitute a Nonrecoverable  Advance.  All such advances shall be
reimbursable in the first instance from related collections from the Mortgagors,
and  further  as  provided  in Section  3.05.  No costs  incurred  by the Master
Servicer or the Special  Servicer in effecting the payment of real estate taxes,
assessments  and, if applicable,  ground rents on or in respect of the Mortgaged
Properties   shall,  for  purposes  hereof,   including,   without   limitation,
calculating monthly distributions to Certificateholders,  be added to the unpaid
principal balances of the related Mortgage Loans, notwithstanding that the terms
of such Mortgage Loans so permit. The failure by the Master Servicer to make any
Servicing  Advance as and when due shall  constitute  an Event of Default  under
Section 7.01(a)(i) and the Trustee shall make such Servicing Advance pursuant to
Section 7.05.


<PAGE>

          (d) In connection  with its recovery of any  Servicing  Advance out of
the Certificate Account pursuant to Section 3.05(a), each of the Master Servicer
and the Trustee,  as the case may be,  shall be entitled to receive,  out of any
amounts  then  on  deposit  in  the   Certificate   Account,   interest  at  the
Reimbursement  Rate in effect  from time to time,  accrued on the amount of such
Servicing  Advance  from  the  date  made  to but  not  including  the  date  of
reimbursement. The Master Servicer shall reimburse itself or the Trustee, as the
case  may be,  for any  outstanding  Servicing  Advance  as soon as  practically
possible after funds available for such purpose are deposited in the Certificate
Account.

           SECTION 3.04. The  Certificate  Account and the Lower-Tier and Upper-
                         Tier Distribution Accounts.
                         -------------------------------------------------------

          (a) The Master  Servicer  shall  establish  and maintain a Certificate
Account in which the Master Servicer shall deposit or cause to be deposited on a
daily basis,  except as otherwise  specifically  provided herein,  the following
payments and  collections  received or made by or on behalf of it  subsequent to
the  Cut-off  Date  (other  than in respect of  principal  and  interest  on the
Mortgage  Loans due and  payable on or before the  Cut-off  Date),  or  payments
(other  than  Principal  Prepayments)  received by it on or prior to the Cut-off
Date but allocable to a period subsequent thereto:

          (i)  all  payments  on  account  of  principal,   including  Principal
     Prepayments, on the Mortgage Loans;

          (ii)  all  payments  on  account  of  interest   (including,   without
     limitation,  Default  Interest) on the Mortgage Loans (net of the Servicing
     Fees),  late payment  charges,  Prepayment  Premiums and Yield  Maintenance
     Charges;

          (iii) all  Insurance  Proceeds and  Liquidation  Proceeds  received in
     respect  of any  Mortgage  Loan or REO  Property  (other  than  Liquidation
     Proceeds  that are received in  connection  with the Master  Servicer's  or
     Depositor's  purchase of all the Mortgage  Loans and any REO  Properties in
     the Trust Fund and that are to be deposited in the Lower-Tier  Distribution
     Account pursuant to Section 9.01);

          (iv) any  amounts  required  to be  transferred  from the REO  Account
     pursuant to Section 3.16(c);

          (v) any  amounts  required  to be  deposited  by the  Master  Servicer
     pursuant to Section 3.06 in connection with losses incurred with respect to
     Permitted Investments of funds held in the Certificate Account; and


<PAGE>

          (vi) any amounts  required to be deposited  by the Master  Servicer or
     the Special Servicer  pursuant to Section 3.07(b) in connection with losses
     resulting from a deductible clause in a blanket hazard policy.

          The  foregoing  requirements  for deposit in the  Certificate  Account
shall be exclusive,  it being  understood and agreed that,  without limiting the
generality of the foregoing,  actual  payments from  Mortgagors in the nature of
Escrow Payments, charges for beneficiary statements or demands, assumption fees,
modification  fees,  extension  fees or amounts  collected for mortgagor  checks
returned for insufficient  funds need not be deposited by the Master Servicer in
the Certificate Account. If the Master Servicer shall deposit in the Certificate
Account any amount not  required  to be  deposited  therein,  it may at any time
withdraw such amount from the Certificate  Account,  any provision herein to the
contrary  notwithstanding.  Assumption fees actually received from Mortgagors on
Specially  Serviced  Mortgage  Loans shall be promptly  delivered to the Special
Servicer as additional  servicing  compensation  in  accordance  with the second
paragraph of Section 3.11(b).

          Upon  receipt  of any of the  foregoing  amounts  with  respect to any
Specially  Serviced  Mortgage Loans, the Special Servicer shall remit within one
Business  Day  such  amounts  to  the  Master  Servicer  for  deposit  into  the
Certificate Account in accordance with the second preceding paragraph.  Any such
amounts  received by the Special  Servicer with respect to an REO Property shall
be  deposited by the Special  Servicer  into the REO Account and remitted to the
Master  Servicer for deposit into the  Certificate  Account  pursuant to Section
3.16(c).  With  respect  to any such  amounts  paid by check to the order of the
Special Servicer,  the Special Servicer shall endorse such check to the order of
the Master  Servicer  and shall  promptly  deliver  any such check to the Master
Servicer by overnight courier.

          Funds  in  the  Certificate  Account  may  be  invested  in  Permitted
Investments  in  accordance  with the  provisions  of Section  3.06.  The Master
Servicer  shall  give  notice  to the  Trustee,  the  Special  Servicer  and the
Depositor of the location of the Certificate  Account as of the Closing Date and
of the new location of the Certificate Account prior to any change thereof.

          (b)  The  Trustee  shall   establish   and  maintain  the   Lower-Tier
Distribution  Account and the Upper-Tier  Distribution  Account in trust for the
benefit of the  Certificateholders.  The Master  Servicer  shall  deliver to the
Trustee each month on or before the P&I Advance Date therein, for deposit in the
Lower-Tier  Distribution  Account,  that portion of the  Available  Distribution
Amount (calculated without regard to clause (a)(iv),  (a)(v), (a)(vi) and (c) of
the definition thereof) for the related Distribution Date then on deposit in the
Certificate Account.

          In addition to the amounts  required to be deposited in the Lower-Tier
Distribution  Account pursuant to the foregoing  paragraph,  the Master Servicer
shall, as and when required hereunder, deliver to the Trustee for deposit in the
Lower-Tier Distribution Account:
<PAGE>

          (i) any  amounts  required  to be  deposited  by the  Master  Servicer
     pursuant to Section 3.06 in connection with losses incurred with respect to
     Permitted Investments of funds held in the Lower-Tier Distribution Account;

          (ii) any P&I  Advances  required to be made by the Master  Servicer in
     accordance with Section 4.03;

          (iii) any  Liquidation  Proceeds  paid by the Master  Servicer  or the
     Depositor in connection  with the purchase of all of the Mortgage Loans and
     any REO Properties in the Trust Fund pursuant to Section 9.01 (exclusive of
     that portion thereof  required to be deposited in the  Certificate  Account
     pursuant to Section 9.01); and

          (iv) any other amounts  required to be so delivered for deposit in the
     Lower-Tier   Distribution   Account  pursuant  to  any  provision  of  this
     Agreement.

          The  Trustee   shall,   upon  receipt,   deposit  in  the   Lower-Tier
Distribution  Account  any and all  amounts  received  by the  Trustee  that are
required by the terms of this  Agreement  to be deposited  therein.  The Trustee
shall deposit in the Lower-Tier  Distribution  Account any P&I Advances required
to be made by it in accordance with Section 7.05.

          Immediately   after  the  deposit  of  all  funds  in  the  Lower-Tier
Distribution  Account  and prior to the close of  business  on such P&I  Advance
Date,  the  Trustee  shall  deposit in the  Upper-Tier  Distribution  Account an
aggregate  amount  of  immediately  available  funds  equal  to  the  Lower-Tier
Distribution  Amount  and  the  amount  of any  Prepayment  Premiums  and  Yield
Maintenance  Charges  for such  Distribution  Date  allocated  in payment of the
Uncertificated  Lower-Tier  Interests as specified  in Section  4.01(b)(ii)  and
4.01(d), respectively.

          Pursuant to Section  3.06,  the Master  Servicer  shall deliver to the
Trustee for deposit in the Upper-Tier  Distribution Account any amounts required
to be  deposited  therein in  connection  with losses  incurred  with respect to
Permitted Investments of funds held in the Upper-Tier Distribution Account.

          Funds  on  deposit  in  the  Upper-Tier   Distribution   Account,  the
Lower-Tier  Distribution  Account and/or the Certificate Account may be invested
in Permitted  Investments in accordance with the provisions of Section 3.06. The
Master  Servicer  shall give  notice to the  Trustee  and the  Depositor  of the
location  of the  Certificate  Account  as of the  Closing  Date  and of the new
location of the  Certificate  Account prior to any charge  thereof.  The Trustee
shall give notice to the Master  Servicer  and the  Depositor of the location of
the Upper-Tier  Distribution Account and the Lower-Tier  Distribution Account as
of the Closing Date and of the new location of the  Distribution  Accounts prior
to any change thereof.


<PAGE>

          SECTION 3.05.  Permitted Withdrawals From the Certificate  Account and
                         the Distribution Account.
                         -------------------------------------------------------

          (a) The Master Servicer may, from time to time, make  withdrawals from
the Certificate Account for any of the following purposes:

          (i) to remit to the Trustee for deposit in the Lower-Tier Distribution
     Account the amounts required to be remitted pursuant to the first paragraph
     of Section 3.04(b) or that may be applied to make P&I Advances  pursuant to
     Section 4.03(a);

          (ii) to pay  itself  unpaid  Master  Servicing  Fees  and the  Special
     Servicer  unpaid  Special  Servicing Fees in respect of each Mortgage Loan,
     Specially  Serviced  Mortgage Loan and REO Loan, as applicable,  the Master
     Servicer's and Special Servicer's  respective rights to payment pursuant to
     this clause (ii) with  respect to any  Mortgage  Loan,  Specially  Serviced
     Mortgage Loan or REO Loan, as applicable, being limited to amounts received
     on or in respect of such  Mortgage  Loan  (whether in the form of payments,
     Liquidation  Proceeds or Insurance  Proceeds) or such REO Loan  (whether in
     the form of REO Revenues,  Liquidation Proceeds or Insurance Proceeds) that
     are allocable as a recovery of interest thereon;

          (iii) to pay the Extension  Adviser its fees and expenses  pursuant to
     Section 3.25(d);

          (iv)  to  reimburse  itself  or  the  Trustee,   as  applicable,   for
     unreimbursed P&I Advances,  the Master Servicer's or the Trustee's right to
     reimburse  itself  pursuant to this  clause  (iv) being  limited to amounts
     received which  represent Late  Collections of interest (net of the related
     Servicing  Fees) on and principal of the particular  Mortgage Loans and REO
     Loans with respect to which such P&I Advances were made;

          (v)  to  reimburse   itself  or  the  Trustee,   as  applicable,   for
     unreimbursed  Servicing  Advances,  the Master  Servicer's or the Trustee's
     respective  rights to  receive  payment  pursuant  to this  clause (v) with
     respect  to any  Mortgage  Loan  or  REO  Property  being  limited  to,  as
     applicable,  related payments, Liquidation Proceeds, Insurance Proceeds and
     REO Revenues;

          (vi)  to  reimburse  itself  or  the  Trustee,   as  applicable,   for
     Nonrecoverable  Advances out of general  collections  on the Mortgage Loans
     and REO Properties;

          (vii)  at  such  time  as it  reimburses  itself  or the  Trustee,  as
     applicable,  for (A) any  unreimbursed  P&I Advance pursuant to clause (iv)
     above, to pay itself or the Trustee,  as applicable,  any interest  accrued
     and  payable   thereon  in  accordance  with  Section   4.03(d),   (B)  any
     unreimbursed  Servicing Advance pursuant to clause (v) above, to pay itself
     or the  Trustee,  as the case may be,  any  interest  accrued  and  payable
     thereon in  accordance  with  Section  3.03(d),  or (C) any  Nonrecoverable
     Advances  pursuant to clause (vi) above,  to pay itself or the Trustee,  as
     the case may be, any interest accrued and payable thereon;


<PAGE>

          (viii) to reimburse itself, the Special Servicer, the Depositor or the
     Trustee,  as the  case may be,  for any  unreimbursed  expenses  reasonably
     incurred by such Person in respect of any Breach or Defect giving rise to a
     repurchase  obligation  of the Mortgage  Loan Seller under Section 3 of the
     Mortgage  Loan  Purchase  Agreement,  including,  without  limitation,  any
     expenses arising out of the enforcement of the repurchase obligation,  each
     such Person's  right to  reimbursement  pursuant to this clause (viii) with
     respect to any Mortgage  Loan being limited to that portion of the Purchase
     Price  paid  for  such  Mortgage  Loan  that  represents  such  expense  in
     accordance with clause (iv) of the definition of Purchase Price;

          (ix) in accordance  with Section  2.03(d),  to reimburse  itself,  the
     Special  Servicer  or the  Trustee,  as the  case  may be,  out of  general
     collections on the Mortgage  Loans and REO Properties for any  unreimbursed
     expense  reasonably   incurred  by  such  Person  in  connection  with  the
     enforcement  of the Mortgage Loan Seller's  obligations  under Section 3 of
     the  Mortgage  Loan  Purchase  Agreement,  but only to the extent that such
     expenses are not reimbursable pursuant to clause (viii) above or otherwise;

          (x) to pay for costs and expenses  incurred by the Trust Fund pursuant
     to Section 3.09(c) out of general collections on the Mortgage Loans and REO
     Properties;

          (xi) to pay itself, as additional servicing compensation in accordance
     with Section 3.11(a),  (A) interest and investment income earned in respect
     of amounts  relating to the Trust Fund held in the  Certificate  Account as
     provided in Section  3.06(b) (but only to the extent of the Net  Investment
     Earnings  with respect to the  Certificate  Account for any period from any
     Distribution Date to the immediately  succeeding P&I Advance Date), and (B)
     Penalty Charges on Mortgage Loans (other than Specially  Serviced  Mortgage
     Loans) but only to the extent  collected from the related  Mortgagor and to
     the  extent  that all  amounts  then due and  payable  with  respect to the
     related Mortgage Loan have been paid; and to pay the Special  Servicer,  as
     additional  servicing  compensation in accordance with the second paragraph
     of Section 3.11(b),  Penalty Charges on Specially  Serviced  Mortgage Loans
     (but only to the extent  collected  from the related  Mortgagor  and to the
     extent that all amounts  then due and payable  with  respect to the related
     Specially Serviced Mortgage Loan have been paid);

          (xii) to pay for the cost of an Independent  appraiser or other expert
     in real estate matters retained pursuant to Section 3.09(a) or 3.18(e);

          (xiii) to recoup any amounts  deposited in the Certificate  Account in
     error;

          (xiv) to pay itself,  the Special Servicer,  the REMIC  Administrator,
     the Depositor,  the Extension Adviser or any of their respective directors,
     officers,  employees and agents, as the case may be, any amounts payable to
     any such Person pursuant to Section 6.03;
<PAGE>

          (xv) to pay for (A) the cost of the  Opinions of Counsel  contemplated
     by Sections 3.09(b)(ii), 3.16(a), 3.17(b) and, to the extent payable out of
     the  Trust  Fund,  10.01(f),  (B)  the  cost  of  any  Opinion  of  Counsel
     contemplated by Sections 11.01(a) or (c) in connection with an amendment to
     this  Agreement  requested  by the  Trustee or the Master  Servicer,  which
     amendment   is  in   furtherance   of   the   rights   and   interests   of
     Certificateholders,  and  (C)  the  cost of  obtaining  the  REO  Extension
     contemplated by Section 3.16(a);

          (xvi) to pay out of general  collections on the Mortgage Loans and REO
     Properties  any and all  federal,  state and  local  taxes  imposed  on the
     Upper-Tier  REMIC,  the  Lower-Tier  REMIC or  either  of their  assets  or
     transactions,  together  with all  incidental  costs and  expenses,  to the
     extent that none of the Master Servicer,  the Special  Servicer,  the REMIC
     Administrator  or the  Trustee is not liable  therefor  pursuant to Section
     10.01(g);

          (xvii) to reimburse the REMIC Administrator out of general collections
     on the  Mortgage  Loans and REO  Properties  for  expenses  incurred by and
     reimbursable to it by the Trust Fund pursuant to Section 10.01(c);

          (xviii) to pay itself,  the Special  Servicer,  or the  Mortgage  Loan
     Seller,  as the case may be, with respect to each  Mortgage  Loan,  if any,
     previously purchased by such Person pursuant to this Agreement, all amounts
     received thereon subsequent to the date of purchase; and

          (xix)  to  clear  and  terminate  the   Certificate   Account  at  the
     termination of this Agreement pursuant to Section 9.01.

          The  Master  Servicer  shall  keep and  maintain  separate  accounting
records, on a loan-by-loan and property-by-property basis when appropriate,  for
the purpose of justifying any withdrawal from the Certificate Account.

          (b) The Trustee  may,  from time to time,  make  withdrawals  from the
Lower-Tier Distribution Account for any of the following purposes:

          (i) to make  deposits of the  Lower-Tier  Distribution  Amount and the
     amount  of  any   Prepayment   Premiums  and  Yield   Maintenance   Charges
     distributable  pursuant to Section  4.01(d) in the Upper-Tier  Distribution
     Account;

          (ii) to pay the Master Servicer, as additional servicing  compensation
     in accordance with the second  paragraph of Section  3.11(a),  interest and
     investment  income earned in respect of amounts  relating to the Trust Fund
     held in the Lower-Tier  Distribution Account as provided in Section 3.06(b)
     (but only to the extent of the Net Investment  Earnings with respect to the
     Lower-Tier  Distribution  Account for any period from any Distribution Date
     to the immediately succeeding P&I Advance Date);

          (iii) to pay  itself  the  Trustee's  Fee for each  Distribution  Date
     pursuant to Section 8.05(a);
<PAGE>

          (iv) to pay itself or any of its  directors,  officers,  employees and
     agents, as the case may be, any amounts payable or reimbursable to any such
     Person pursuant to Section 8.05(b);

          (v) to pay for (A) the cost of the Opinion of Counsel  contemplated by
     Section  11.01(c)  in  connection  with  any  amendment  to this  Agreement
     requested  by the  Trustee,  and (B) the  cost of the  Opinion  of  Counsel
     contemplated by Section 11.02(a) in connection with any recordation of this
     Agreement; and

          (vi) to clear and terminate the Lower-Tier Distribution Account at the
     termination of this Agreement pursuant to Section 9.01.

          (c) The Trustee may make withdrawals from the Upper-Tier  Distribution
Account for any of the following purposes:

          (i) to make distributions to Certificateholders (other than Holders of
     the Class LR  Certificates) on each  Distribution  Date pursuant to Section
     4.01 or 9.01, as applicable;

          (ii) to pay the Master Servicer, as additional servicing  compensation
     in accordance with the second  paragraph of Section  3.11(a),  interest and
     investment  income  earned in  respect of  amounts  held in the  Upper-Tier
     Distribution Account as provided in Section 3.06(b) (but only to the extent
     of the Net Investment Earnings with respect to the Upper-Tier  Distribution
     Account  for any  period  from  any  Distribution  Date to the  immediately
     succeeding P&I Advance Date); and

          (iii) to clear and terminate the  Upper-Tier  Distribution  Account at
     the termination of this Agreement pursuant to Section 9.01.

          SECTION 3.06.  Investment of Funds in  the  Certificate  Account,  the
                         Distribution Accounts and the REO Account.
                         -------------------------------------------------------

          (a)  The  Master  Servicer  may  direct  any  depository   institution
maintaining the Certificate Account, the Upper-Tier  Distribution Account or the
Lower-Tier  Distribution  Account  (each,  for purposes of this Section 3.06, an
"Investment  Account")  and the  Special  Servicer  may  direct  any  depository
institution  maintaining the REO Account (also for purpose of this Section 3.06,
an "Investment Account") to invest, or if it is such depository institution, may
itself  invest,  the funds  held  therein in one or more  Permitted  Investments
bearing interest or sold at a discount, and maturing,  unless payable on demand,
(i) no later than the Business Day  immediately  preceding  the next  succeeding
date on which such funds are required to be withdrawn from such account pursuant
to this Agreement, if a Person other than the depository institution maintaining
such  account is the obligor  thereon,  and (ii) no later than the date on which
such funds are  required  to be  withdrawn  from such  account  pursuant to this
Agreement, if the depository institution maintaining such account is the obligor
thereon.  All  such  Permitted  Investments  shall be held to  maturity,  unless
payable on demand.  Any  investment of funds in an  Investment  Account shall be
made in the name of the Trustee (in its capacity as such).  The Master  Servicer
(in the case of the Certificate Account) or the Special Servicer (in the case of
the REO Account), on behalf of the Trustee, shall maintain continuous possession
of any Permitted Investment of amounts in the Certificate Account or REO Account
that is either  (i) a  "certificated  security",  as such term is defined in the
UCC, or (ii) other  property in which a secured  party may perfect its  security
interest by possession under the UCC or any other applicable law.  Possession of
any such  Permitted  Investment by the Master  Servicer or the Special  Servicer
shall constitute  possession by a person  designated by the Trustee for purposes
of Section 8-313 of the UCC and possession by the Trustee, as secured party, for
purposes of Section 9-305 of the UCC and any other  applicable  law. The Trustee
shall have sole  control  (except  with respect to  investment  direction)  over
Permitted  Investments  of amounts in the  Distribution  Accounts.  In the event
amounts  on deposit  in an  Investment  Account  are at any time  invested  in a
Permitted  Investment payable on demand, the Master Servicer (in the case of the
Certificate  Account),  the Special Servicer (in the case of the REO Account) or
the Trustee (in the case of the Distribution Account) shall:
<PAGE>

          (i) consistent with any notice required to be given thereunder, demand
     that payment thereon be made on the last day such Permitted  Investment may
     otherwise  mature  hereunder  in an amount  equal to the  lesser of (1) all
     amounts then payable thereunder and (2) the amount required to be withdrawn
     on such date; and

          (ii)  demand  payment of all  amounts  due  thereunder  promptly  upon
     determination by the Master Servicer,  Special Servicer or Trustee,  as the
     case  may be,  that  such  Permitted  Investment  would  not  constitute  a
     Permitted  Investment  in  respect  of funds  thereafter  on deposit in the
     Investment Account.

          (b) Interest and investment income realized on funds deposited in each
of the Certificate Account and the Distribution  Accounts,  to the extent of the
Net  Investment  Earnings,  if any, with respect to such account for each period
from any Distribution Date to the immediately succeeding P&I Advance Date, shall
be for the sole and  exclusive  benefit  of the  Master  Servicer  and  shall be
subject to its  withdrawal,  or withdrawal at its direction,  in accordance with
Section 3.05(a), 3.05(b) or 3.05(c), as the case may be. Interest and investment
income realized on funds deposited in the REO Account,  to the extent of the Net
Investment  Earnings,  if any, with respect to such account for each period from
any Distribution  Date to the immediately  succeeding P&I Advance Date, shall be
for the sole and exclusive  benefit of the Special Servicer and shall be subject
to its withdrawal in accordance with Section 3.16(b). In the event that any loss
shall be incurred in respect of any  Permitted  Investment  on deposit in any of
the  Certificate  Account,  the  Distribution  Accounts or the REO Account,  the
Master  Servicer (in the case of the  Certificate  Account and the  Distribution
Accounts) or the Special Servicer (in the case of the REO Account) shall deposit
therein, no later than the P&I Advance Date, without right of reimbursement, the
amount of the Net Investment  Loss, if any, with respect to such account for the
period  from the  immediately  preceding  Distribution  Date to such P&I Advance
Date.

<PAGE>

          (c) Except as otherwise  expressly provided in this Agreement,  if any
default occurs in the making of a payment due under any Permitted Investment, or
if a default  occurs  in any  other  performance  required  under any  Permitted
Investment,  the Trustee may and,  subject to Section 8.02,  upon the request of
Holders of Certificates entitled to a majority of the Voting Rights allocated to
any Class shall,  take such action as may be appropriate to enforce such payment
or  performance,  including  the  institution  and  prosecution  of  appropriate
proceedings.

          SECTION 3.07.  Maintenance of Insurance Policies; Errors and Omissions
                         and Fidelity Coverage.
                         -------------------------------------------------------

          (a) The Master Servicer shall use its reasonable best efforts to cause
the  Mortgagor to maintain,  to the extent  required by the terms of the related
Mortgage Note, or if the Mortgagor does not so maintain,  shall itself maintain,
for each Mortgage Loan all Insurance  Policy  coverage as is required  under the
related  Mortgage (to the extent the Trustee has an insurable  interest and such
Insurance  Policy  coverage  is  available  at  commercially  reasonable  rates,
consistent with the Servicing  Standard);  provided that if any Mortgage permits
the holder thereof to dictate to the Mortgagor the Insurance  Policy coverage to
be maintained on such Mortgaged Property,  the Master Servicer shall impose such
insurance  requirements as are consistent with the Servicing Standards.  Subject
to Section 3.17(a), the Special Servicer shall maintain for each REO Property no
less Insurance  Policy  coverage than was  previously  required of the Mortgagor
under the related Mortgage Loan. All such Insurance Policies shall (i) contain a
"standard"  mortgagee  clause,  with loss payable to the Master Servicer (in the
case of  insurance  maintained  in  respect  of  Mortgage  Loans  other than REO
Properties),  (ii)  be in the  name of the  Special  Servicer  (in  the  case of
insurance  maintained  in respect of REO  Properties)  on behalf of the Trustee,
(iii)  include  coverage  in an  amount  not less  than the  lesser  of the full
replacement cost of the REO Property or the outstanding  principal balance owing
on the related REO Loan, (iv) include a Replacement Cost  Endorsement  providing
no deduction for  depreciation  (unless such  endorsement is not permitted under
the related Mortgage Loan documents),  and (v) be issued by a Qualified  Insurer
authorized  under applicable law to issue such Insurance  Policies.  Any amounts
collected  by the  Master  Servicer  or the  Special  Servicer  under  any  such
Insurance  Policies  (other  than  amounts to be applied to the  restoration  or
repair of the  related  Mortgaged  Property  or REO  Property  or  amounts to be
released to the related Mortgagor, in each case in accordance with the Servicing
Standards) shall be deposited in the Certificate Account,  subject to withdrawal
pursuant  to  Section  3.05(a).  Any cost  incurred  by the Master  Servicer  in
maintaining any such Insurance Policies in respect of Mortgage Loans (other than
REO Properties) (i) if the Mortgagor  defaults on its obligation to do so, shall
be advanced by the Master Servicer as a Servicing Advance and will be charged to
the related  Mortgagor,  and (ii) shall not,  for  purposes  hereof,  including,
without limitation, calculating monthly distributions to Certificateholders,  be
added  to  the  unpaid   principal   balance  of  the  related   Mortgage  Loan,
notwithstanding  that  the  terms  of such  Mortgage  Loan so  permit.  Any cost
incurred by the Special Servicer in maintaining any such Insurance Policies with
respect to REO  Properties  shall be an expense of the Trust  payable out of the
related  REO Account  pursuant  to Section  3.16(c) or, if the amount on deposit
therein is insufficient therefor, advanced by the Master Servicer as a Servicing
Advance.
<PAGE>

          (b)(i) If the Master Servicer or the Special Servicer shall obtain and
maintain a blanket  Insurance  Policy insuring against fire and hazard losses on
all of the Mortgage Loans or REO Properties,  as the case may be, required to be
serviced and administered  hereunder,  then, to the extent such Insurance Policy
provides  protection  equivalent to the individual  policies otherwise required,
the Master Servicer or the Special Servicer shall conclusively be deemed to have
satisfied its obligation to cause fire and hazard  insurance to be maintained on
the related  Mortgaged  Properties or REO Properties.  Such Insurance Policy may
contain a deductible  clause,  in which case the Master  Servicer or the Special
Servicer shall, if there shall not have been maintained on the related Mortgaged
Property or REO Property a fire and hazard  Insurance  Policy complying with the
requirements  of Section  3.07(a),  and there shall have been one or more losses
which would have been covered by such Insurance  Policy,  promptly  deposit into
the  Certificate  Account  from its own funds the  amount of such loss or losses
that would have been  covered  under the  individual  policy but are not covered
under the blanket  Insurance  Policy  because of such  deductible  clause to the
extent that any such deductible exceeds the deductible limitation that pertained
to the related  Mortgage Loan, or in the absence of such deductible  limitation,
the deductible  limitation which is consistent with the Servicing  Standard.  In
connection  with its  activities as  administrator  and servicer of the Mortgage
Loans,  the Master Servicer agrees to prepare and present,  on behalf of itself,
the Trustee and  Certificateholders,  claims  under any such  blanket  Insurance
Policy in a timely fashion in accordance with the terms of such policy.

          (ii) If the Master  Servicer or the Special  Servicer  shall cause any
Mortgaged  Property or REO  Property to be covered by a master  single  interest
insurance policy naming the Master Servicer or the Special Servicer on behalf of
the Trustee as the loss payee, then to the extent such Insurance Policy provides
protection equivalent to the individual policies otherwise required,  the Master
Servicer or the Special Servicer shall  conclusively be deemed to have satisfied
its obligation to cause such insurance to be maintained on the related  Mortgage
Properties and REO  Properties.  In the event the Master Servicer or the Special
Servicer  shall cause any  Mortgaged  Property or REO  Property to be covered by
such master single interest  insurance  policy,  the  incremental  costs of such
insurance  applicable to such Mortgaged  Property or REO Property  (i.e.,  other
than any minimum or standby  premium  payable for such policy whether or not any
Mortgaged  Property  or REO  Property is covered  thereby)  shall be paid by the
Master Servicer as a Servicing  Advance.  Such master single interest policy may
contain a deductible  clause,  in which case the Master  Servicer or the Special
Servicer  shall,  in the event that there shall not have been  maintained on the
related Mortgaged Property or REO Property a policy otherwise complying with the
provisions  of Section  3.07(a),  and there  shall have been one or more  losses
which  would have been  covered by such policy had it been  maintained,  deposit
into the Certificate Account from its own funds the amount not otherwise payable
under the master single interest policy because of such  deductible  clause,  to
the extent that any such  deductible  exceeds  the  deductible  limitation  that
pertained  to the  related  Mortgage  Loan,  or,  in  the  absence  of any  such
deductible  limitation,  the deductible  limitation which is consistent with the
Servicing Standard.
<PAGE>

          (c) Each of the Master Servicer and the Special  Servicer shall obtain
and maintain at its own expense and keep in full force and effect throughout the
term of this  Agreement  a blanket  fidelity  bond and an errors  and  omissions
Insurance Policy with a Qualified Insurer covering the Master Servicer's and the
Special  Servicer's,  as  applicable,  officers and  employees and other persons
acting on behalf of the Master  Servicer and the Special  Servicer in connection
with its  activities  under this  Agreement.  The amount of coverage shall be at
least equal to the coverage  that would be required by FNMA or FHLMC,  whichever
is greater,  with respect to the Master Servicer or the Special  Servicer if the
Master  Servicer or the Special  Servicer,  as  applicable,  were  servicing and
administering  the  Mortgage  Loans or Specially  Serviced  Mortgage  Loans,  as
applicable,  for FNMA or FHLMC.  Coverage of the Master  Servicer or the Special
Servicer under a policy or bond obtained by an Affiliate of the Master  Servicer
or the Special  Servicer and  providing  the  coverage  required by this Section
3.07(c) shall satisfy the requirements of this Section 3.07(c).

          (d)  During  all such times as any  Mortgaged  Property  shall be in a
federally  designated  special  flood hazard area (and such flood  insurance has
been made  available),  the Master Servicer will use its reasonable best efforts
to cause the related  Mortgagor (in accordance with applicable law and the terms
of the Mortgage Loan documents) to maintain, and, if the related Mortgagor shall
default in its  obligation to so maintain,  shall itself  maintain to the extent
available at commercially reasonable rates (as determined by the Master Servicer
in accordance with the Servicing Standards), flood insurance in respect thereof,
but only to the extent the  related  Mortgage  Loan  permits  the  mortgagee  to
require such coverage and the  maintenance  of such coverage is consistent  with
the Servicing Standards. Such flood insurance shall be in an amount equal to the
lesser of (i) the unpaid  principal  balance of the related  Mortgage  Loan, and
(ii) the maximum amount of insurance which is available under the Flood Disaster
Protection Act of 1973, as amended. If the cost of any insurance described above
is not  borne by the  Mortgagor,  the  Master  Servicer  shall  promptly  make a
Servicing Advance for such costs, subject to Section 3.03(c).

          (e) During all such  times as any REO  Property  shall be located in a
federally  designated special flood hazard area, the Special Servicer will cause
to be maintained,  to the extent available at commercially  reasonable rates (as
determined by the Special Servicer in accordance with the Servicing  Standards),
a flood insurance policy meeting the  requirements of the current  guidelines of
the Federal Insurance Administration in an amount representing coverage not less
than the maximum amount of insurance which is available under the Flood Disaster
Protection  Act of 1973, as amended.  The cost of any such flood  insurance with
respect to an REO Property  shall be an expense of the Trust  payable out of the
related  REO Account  pursuant  to Section  3.16(c) or, if the amount on deposit
therein is  insufficient  therefor,  paid by the Master  Servicer as a Servicing
Advance.


          SECTION 3.08.  Enforcement of Due-On-Sale Clauses; Assumption
                         Agreements.
                         ----------------------------------------------

          (a) As to each Mortgage Loan which  contains a provision in the nature
of a "due-on-sale" clause, which by its terms:
<PAGE>

          (i) provides that such Mortgage Loan shall (or may at the  mortgagee's
     option)  become  due and  payable  upon the sale or  other  transfer  of an
     interest in the related Mortgaged Property; or

          (ii) provides  that such Mortgage Loan may not be assumed  without the
     consent  of the  mortgagee  in  connection  with  any  such  sale or  other
     transfer,

then,  for so long as such  Mortgage  Loan is included  in the Trust  Fund,  the
Special  Servicer,  in the case of Specially  Serviced  Mortgage Loans,  and the
Master  Servicer,  in the case of all  other  Mortgage  Loans,  on behalf of the
Trustee  as the  mortgagee  of  record,  shall  exercise  (or waive its right to
exercise)  any  right it may have  with  respect  to such  Mortgage  Loan (x) to
accelerate the payments thereon, or (y) to withhold its consent to any such sale
or other transfer, in a manner consistent with the Servicing Standards.

          (b) As to each Mortgage Loan which  contains a provision in the nature
of a "due-on-encumbrance" clause, which by its terms:

          (i) provides that such Mortgage Loan shall (or may at the  mortgagee's
     option) become due and payable upon the creation of any additional  lien or
     other encumbrance on the related Mortgaged Property; or

          (ii) requires the consent of the mortgagee to the creation of any such
     additional lien or other encumbrance on the related Mortgaged Property,

then,  for so long as such  Mortgage  Loan is included  in the Trust  Fund,  the
Special  Servicer,  in the case of Specially  Serviced  Mortgage Loans,  and the
Master  Servicer,  in the case of all  other  Mortgage  Loans,  on behalf of the
Trustee  as the  mortgagee  of  record,  shall  exercise  (or waive its right to
exercise)  any  right it may have  with  respect  to such  Mortgage  Loan (x) to
accelerate the payments thereon,  or (y) to withhold its consent to the creation
of any such additional lien or other  encumbrance,  in a manner  consistent with
the Servicing Standards.


<PAGE>

          (c)  Nothing in this  Section  3.08 shall  constitute  a waiver of the
Trustee's right, as the mortgagee of record, to receive notice of any assumption
of a Mortgage Loan, any sale or other transfer of the related Mortgaged Property
or the creation of any additional lien or other encumbrance with respect to such
Mortgaged Property.

          (d) Except as otherwise  permitted by Section 3.20, neither the Master
Servicer nor the Special Servicer shall agree to modify, waive or amend any term
of any Mortgage Loan in  connection  with the taking of, or the failure to take,
any action pursuant to this Section 3.08.


          SECTION 3.09. Realization Upon Defaulted Mortgage Loans.
                        -----------------------------------------

          (a) The Special Servicer shall, subject to subsections (b) through (d)
of  this  Section  3.09  and  Section  3.25(a),   exercise  reasonable  efforts,
consistent  with  the  Servicing  Standards,  to  foreclose  upon  or  otherwise
comparably  convert  (which may include an REO  Acquisition)  the  ownership  of
property  securing such Mortgage  Loans, as come into and continue in default as
to which no satisfactory  arrangements  can be made for collection of delinquent
payments,  and which are not released  from the Trust Fund pursuant to any other
provision hereof. The foregoing is subject to the provision that, in any case in
which a Mortgaged  Property shall have suffered damage from an Uninsured  Cause,
the Master Servicer shall not be required to make a Servicing Advance and expend
funds toward the  restoration of such property  unless it shall determine in its
reasonable  discretion and in  consultation  with the Special  Servicer that (i)
such restoration will increase the net proceeds of liquidation of such Mortgaged
Property to Certificateholders  after reimbursement to itself for such Servicing
Advance,  and (ii) such  Servicing  Advance  will be  recoverable  by the Master
Servicer out of the  proceeds of  liquidation  of such  Mortgaged  Property,  as
contemplated in Section  3.05(a).  The Special Servicer shall be responsible for
all other costs and expenses  incurred by it in any such proceedings (such costs
and  expenses to be advanced  by the Master  Servicer to the Special  Servicer),
provided  that,  in each case,  such cost or expense  would  not,  if  incurred,
constitute a Nonrecoverable Servicing Advance. Nothing contained in this Section
3.09  shall be  construed  so as to  require  the  Master  Servicer  or  Special
Servicer,  on behalf of the Trust, to make a bid on any Mortgaged  Property at a
foreclosure  sale or  similar  proceeding  that is in excess of the fair  market
value of such property, as determined by the Master Servicer or Special Servicer
in its  reasonable  and good faith  judgment  taking  into  account  the factors
described in Section 3.18(e) and the results of any Appraisal  obtained pursuant
to the following sentence,  all such bids to be made in a manner consistent with
the Servicing Standards. If and when the Special Servicer or the Master Servicer
deems it  necessary  and prudent for  purposes of  establishing  the fair market
value of any Mortgaged  Property securing a Defaulted Mortgage Loan, whether for
purposes of bidding at  foreclosure  or otherwise,  the Special  Servicer or the
Master  Servicer,  as the case may be, is authorized at the expense of the Trust
Fund to  have an  Appraisal  performed  with  respect  to  such  property  by an
Independent MAI-designated appraiser.

          (b) The  Special  Servicer  shall not acquire  any  personal  property
pursuant to this Section 3.09 unless either:

          (i) such personal  property is incident to real  property  (within the
     meaning  of  Section  856(e)(1)  of the Code) so  acquired  by the  Special
     Servicer; or

          (ii) the Special  Servicer  shall have  obtained an Opinion of Counsel
     (the cost of which may be withdrawn from the Certificate  Account  pursuant
     to  Section  3.05(a))  to the  effect  that the  holding  of such  personal
     property  by the Trust Fund will not cause the  imposition  of a tax on the
     Lower-Tier  REMIC or the  Upper-Tier  REMIC under the REMIC  Provisions  or
     cause the Lower-Tier  REMIC or the Upper-Tier REMIC to fail to qualify as a
     REMIC  at  any  time  that  any  Uncertificated   Lower-Tier   Interest  or
     Certificate is outstanding.


<PAGE>

          (c)  Notwithstanding  the  foregoing  provisions of this Section 3.09,
neither the Special  Servicer nor the Master  Servicer  shall,  on behalf of the
Trustee,  obtain  title  to a  Mortgaged  Property  in  lieu of  foreclosure  or
otherwise,  or take any other action with respect to any Mortgaged Property, if,
as  a  result   of  any  such   action,   the   Trustee,   on   behalf   of  the
Certificateholders,   would  be   considered   to  hold   title   to,  to  be  a
"mortgagee-in-possession"  of,  or  to be  an  "owner"  or  "operator"  of  such
Mortgaged  Property  within the meaning of CERCLA or any comparable  law, unless
(as  evidenced  by an  Officer's  Certificate  to such effect  delivered  to the
Trustee) the Special  Servicer has previously  determined in accordance with the
Servicing  Standards,  based on an  Environmental  Assessment of such  Mortgaged
Property performed by an Independent Person who regularly conducts Environmental
Assessments, that:

          (i)  the  Mortgaged   Property  is  in  compliance   with   applicable
     environmental  laws and regulations or, if not, that taking such actions as
     are  necessary to bring the Mortgaged  Property in compliance  therewith is
     reasonably  likely to produce a greater  recovery on a present  value basis
     than not taking such actions; and

          (ii) there are no circumstances or conditions present at the Mortgaged
     Property relating to the use, management or disposal of Hazardous Materials
     for which  investigation,  testing,  monitoring,  containment,  clean-up or
     remediation could be required under any applicable  environmental  laws and
     regulations or, if such  circumstances  or conditions are present for which
     any such action could be required, that taking such actions with respect to
     such Mortgaged  Property is reasonably likely to produce a greater recovery
     on a present value basis than not taking such actions.

          The cost of any such Environmental  Assessment, as well as the cost of
any  remedial,  corrective or other further  action  contemplated  by clause (i)
and/or  clause  (ii)  of the  preceding  sentence,  may be  withdrawn  from  the
Certificate  Account at the  direction of the Special  Servicer as an expense of
the Trust Fund pursuant to Section  3.05(a)(ix);  and if any such  Environmental
Assessment so warrants,  the Special Servicer shall, at the expense of the Trust
Fund,  perform such additional  environmental  testing as it deems necessary and
prudent to determine whether the conditions described in clauses (i) and (ii) of
the preceding sentence have been satisfied.

          (d) If (i) the  environmental  testing  contemplated by subsection (c)
above  establishes  that either of the  conditions  set forth in clauses (i) and
(ii) of the first  sentence  thereof has not been  satisfied with respect to any
Mortgaged  Property securing a Defaulted  Mortgage Loan, and (ii) there has been
no breach of any of the  representations and warranties set forth in or required
to be made  pursuant to Section 2 of the Mortgage  Loan  Purchase  Agreement for
which the Mortgage  Loan Seller could be required to repurchase  such  Defaulted
Mortgage Loan  pursuant to Section 3 of the Mortgage  Loan  Purchase  Agreement,
then the Special  Servicer  shall take such action as it deems to be in the best
economic  interest of the Trust Fund (other than  proceeding to acquire title to
the  Mortgaged  Property)  and is  hereby  authorized  at such  time as it deems
appropriate  to release  such  Mortgaged  Property  from the lien of the related
Mortgage.
<PAGE>

          (e) The Special  Servicer shall provide  written reports and a copy of
any  Environmental  Assessments to the Trustee and the Master  Servicer  monthly
regarding  any  actions  taken  by the  Special  Servicer  with  respect  to any
Mortgaged   Property  securing  a  defaulted  Mortgage  Loan  as  to  which  the
environmental  testing  contemplated  in subsection  (c) above has revealed that
either of the conditions set forth in clauses (i) and (ii) of the first sentence
thereof  has not been  satisfied,  in each case until the  earliest  to occur of
satisfaction of both such conditions, repurchase of the related Mortgage Loan by
the Mortgage Loan Seller and release of the lien of the related Mortgage on such
Mortgaged  Property.   The  Trustee  shall  forward  all  such  reports  to  the
Certificateholders  and  each  Rating  Agency  promptly  following  the  receipt
thereof. In addition,  the Master Servicer will deliver to the Class F, Class G,
Class H and Class UR  Certificateholders  a copy of any such written reports and
any  Environmental  Assessments  within 15 days after  receipt  of such  written
reports and Environmental Assessments from the Special Servicer.

          (f) The Special  Servicer shall report to the Internal Revenue Service
and the  related  Mortgagor,  in the manner  required  by  applicable  law,  the
information  required to be reported  regarding any Mortgaged  Property which is
abandoned or foreclosed and the Special  Servicer shall report,  via Form 1099C,
all forgiveness of  indebtedness.  The Special  Servicer shall deliver a copy of
any such report to the Trustee and the Master Servicer.

          (g) The  Special  Servicer  shall  have  the  right to  determine,  in
accordance with the Servicing Standards,  the advisability of the maintenance of
an action to obtain a  deficiency  judgment if the state in which the  Mortgaged
Property is located and the terms of the Mortgage Loan permit such an action.

          (h) The Special Servicer shall maintain accurate records,  prepared by
a  Servicing  Officer,  of each  Final  Recovery  Determination  in respect of a
Defaulted  Mortgage  Loan or REO  Property  and the basis  thereof.  Each  Final
Recovery  Determination shall be evidenced by an Officer's Certificate delivered
to the Trustee and the Master  Servicer  no later than the next  succeeding  P&I
Advance Determination Date.


          SECTION 3.10.  Trustee to Cooperate; Release of Mortgage Files.
                         -----------------------------------------------
          (a) Upon the payment in full of any Mortgage  Loan,  or the receipt by
the Master Servicer of a notification  that payment in full shall be escrowed in
a manner  customary for such  purposes,  the Master  Servicer  will  immediately
notify the Trustee and request  delivery of the related  Mortgage File. Any such
notice and request  shall be in the form of a Request  for  Release  signed by a
Servicing  Officer and shall  include a statement to the effect that all amounts
received or to be received in connection with such payment which are required to
be deposited in the Certificate Account pursuant to Section 3.04(a) have been or
will be so deposited.  Within seven Business Days (or within such shorter period
as release can reasonably be accomplished  if the Master  Servicer  notifies the
Trustee of an exigency) of receipt of such notice and request, the Trustee shall
release, or cause any related Custodian to release, the related Mortgage File to
the Master Servicer.  No expenses  incurred in connection with any instrument of
satisfaction  or deed of  reconveyance  shall be chargeable  to the  Certificate
Account.
<PAGE>

          (b) From time to time as is  appropriate  for servicing or foreclosure
of any Mortgage Loan, the Master Servicer or the Special  Servicer shall deliver
the Trustee a Request for Release signed by a Servicing Officer. Upon receipt of
the  foregoing,  the Trustee  shall  deliver or cause the related  Custodian  to
deliver, the Mortgage File or any document therein to the Master Servicer or the
Special Servicer,  as the case may be. Upon return of such Mortgage File or such
document to the Trustee or the related Custodian, or the delivery to the Trustee
of a certificate  of a Servicing  Officer of the Master  Servicer or the Special
Servicer, as the case may be, stating that such Mortgage Loan was liquidated and
that all amounts  received or to be received in connection with such liquidation
which are  required to be deposited  into the  Certificate  Account  pursuant to
Section  3.04(a) have been or will be so  deposited,  or that such Mortgage Loan
has become an REO Property,  a copy of the Request for Release shall be released
by the Trustee to the Master Servicer or the Special  Servicer,  as the case may
be, with the original being released upon termination of the Trust.

          (c) Within  seven  Business  Days (or within  such  shorter  period as
delivery can reasonably be  accomplished  if the Special  Servicer  notifies the
Trustee of an  exigency)  of receipt  thereof,  the  Trustee  shall  execute and
deliver to the Special Servicer any court pleadings, requests for trustee's sale
or other documents  necessary to the foreclosure or trustee's sale in respect of
a Mortgaged  Property or to any legal action brought to obtain judgment  against
any  Mortgagor  on the  Mortgage  Note or  Mortgage  or to  obtain a  deficiency
judgment,  or to enforce any other  remedies or rights  provided by the Mortgage
Note or  Mortgage  or  otherwise  available  at law or in  equity.  The  Special
Servicer  shall be  responsible  for the  preparation  of all such documents and
pleadings.  When  submitted  to the Trustee for  signature,  such  documents  or
pleadings  shall  be  accompanied  by  a  certificate  of  a  Servicing  Officer
requesting  that such  pleadings  or  documents  be  executed by the Trustee and
certifying  as to the reason such  documents or pleadings  are required and that
the  execution  and  delivery  thereof by the  Trustee  will not  invalidate  or
otherwise affect the lien of the Mortgage,  except for the termination of such a
lien upon completion of the foreclosure or trustee's sale.


          SECTION 3.11.  Servicing Compensation.
                         ----------------------

          (a) As compensation for its activities hereunder,  the Master Servicer
shall be  entitled  to receive  the Master  Servicing  Fee with  respect to each
Mortgage Loan and REO Loan.  As to each  Mortgage Loan and REO Loan,  the Master
Servicing  Fee shall accrue from time to time at the Master  Servicing  Fee Rate
(in  accordance  with  the  same  terms  of the  related  Mortgage  Note  as are
applicable  to the  accrual  of  interest  at the  Mortgage  Rate)  and shall be
computed on the basis of the Stated Principal  Balance of such Mortgage Loan and
for the same period  respecting  which any related  interest payment due on such
Mortgage  Loan or  deemed  to be due on such REO Loan is  computed.  The  Master
Servicing  Fee with  respect to any  Mortgage  Loan or REO Loan  shall  cease to
accrue if a Liquidation  Event occurs in respect  thereof.  The Master Servicing
Fee shall be payable monthly, on a loan-by-loan basis, from payments of interest
on each Mortgage  Loan and REO Revenues  allocable as interest on each REO Loan.
The Master Servicer shall be entitled to recover unpaid Master Servicing Fees in
respect  of any  Mortgage  Loan or REO  Loan  out of  that  portion  of  related
payments, Insurance Proceeds, Liquidation Proceeds and REO Revenues (in the case
of an REO Loan) allocable as recoveries of interest,  to the extent permitted by
Section  3.05(a).  The right to  receive  the  Master  Servicing  Fee may not be
transferred in whole or in part except in connection with the transfer of all of
the Master Servicer's responsibilities and obligations under this Agreement.
<PAGE>

          Additional  servicing  compensation  in the  form  of  assumption  and
modification  fees (other than those  received on  Specially  Serviced  Mortgage
Loans),  not to exceed  1.0% of the  unpaid  principal  balance  of the  related
Mortgage Loan, and only to the extent that all amounts then due and payable with
respect to the related Mortgage Loan have been paid, and charges for beneficiary
statements or demands and amounts collected for checks returned for insufficient
funds, in each case only to the extent  actually paid by the related  Mortgagor,
shall be  retained  by the  Master  Servicer  and  shall not be  required  to be
deposited in the Certificate  Account  pursuant to Section  3.04(a).  The Master
Servicer shall also be entitled to additional servicing compensation in the form
of: (i) Penalty  Charges  received on the Mortgage  Loans (other than  Specially
Serviced  Mortgage  Loans),  but only to the extent actually paid by the related
Mortgagor  and to the extent that all amounts  then due and payable with respect
to the related  Mortgage  Loan have been paid;  (ii)  interest  or other  income
earned on deposits relating to the Trust Fund in the Certificate Account and the
Distribution Accounts in accordance with Section 3.06(b) (but only to the extent
of the Net  Investment  Earnings,  if any, with respect to each such account for
each period from any Distribution Date to the immediately succeeding P&I Advance
Date); and (iii) interest earned on deposits in the Servicing  Account which are
not required by  applicable  law or the related  Mortgage Loan to be paid to the
Mortgagor. The Master Servicer shall be required to pay out of its own funds all
expenses  incurred by it in connection with its servicing  activities  hereunder
(including,  without limitation,  payment of any amounts due and owing to any of
its  Sub-Servicers  and the premiums for any blanket  Insurance  Policy insuring
against  hazard  losses  pursuant  to Section  3.07),  if and to the extent such
expenses are not payable directly out of the Certificate Account, and the Master
Servicer  shall not be entitled to  reimbursement  therefor  except as expressly
provided in this Agreement.

          (b) As compensation for its activities hereunder, the Special Servicer
shall be  entitled to receive the  Special  Servicing  Fee with  respect to each
Specially  Serviced  Mortgage Loan and REO Loan. As to each  Specially  Serviced
Mortgage Loan and REO Loan, the Special  Servicing Fee shall accrue from time to
time at the applicable  Special  Servicing Fee Rate (in accordance with the same
terms of the related  Mortgage Note as are applicable to the accrual of interest
at the Mortgage Rate) and shall be computed on the basis of the Stated Principal
Balance  of such  Specially  Serviced  Mortgage  Loan  and for the  same  period
respecting  which any related  interest  payment due on such Specially  Serviced
Mortgage  Loan or deemed  to be due on such REO Loan is  computed.  The  Special
Servicing Fee with respect to any Specially  Serviced  Mortgage Loan or REO Loan
shall cease to accrue if a  Liquidation  Event  occurs in respect  thereof.  The
Special  Servicing Fee shall be payable monthly,  on a loan-by-loan  basis, from
payments of interest on each Specially  Serviced  Mortgage Loan and REO Revenues
allocable as interest on each REO Loan.  The Special  Servicer shall be entitled
to recover unpaid Special  Servicing Fees in respect of any Mortgage Loan or REO
Loan out of that portion of related Insurance  Proceeds or Liquidation  Proceeds
allocable as recoveries of interest, to the extent permitted by Section 3.05(a).
The right to receive the Special  Servicing Fee may not be  transferred in whole
or in  part  except  in  connection  with  the  transfer  of all of the  Special
Servicer's responsibilities and obligations under this Agreement.
<PAGE>

          Additional  servicing  compensation  in the  form  of  assumption  and
modification  fees received on Specially  Serviced Mortgage Loans, not to exceed
1.0% of the unpaid principal balance of the related Specially  Serviced Mortgage
Loan and only to the extent actually collected from the related Mortgagor and to
the extent that all amounts  then due and  payable  with  respect to the related
Mortgage Loan have been paid,  shall be promptly paid to the Special Servicer by
the Master Servicer and shall not be required to be deposited in the Certificate
Account pursuant to Section 3.04(a). The Special Servicer shall also be entitled
to  additional  servicing  compensation  in  the  form  of:  (i)  (x) a  fee  (a
"Modification  Fee") equal to (A) 0.25% of the Stated  Principal  Balance of any
Specially Serviced Mortgage Loan whose maturity date is extended for a period of
one year or less, or (B) 0.50% of the Stated Principal  Balance of any Specially
Serviced Mortgage Loan whose maturity date is extended for a period of more than
one year, in either case computed on the basis of the Stated  Principal  Balance
of such Specially  Serviced  Mortgage Loan on the date of such extension;  (y) a
fee (a "Loan  Disposition  Fee") equal to (A) 1.00% of the Liquidation  Proceeds
received  with  respect  to any  Mortgage  Loan that is not,  at the time of its
disposition,  an REO Loan, if the Stated Principal Balance of such Mortgage Loan
is $5,000,000 or less, or (B) 0.50% of the  Liquidation  Proceeds  received with
respect to any Mortgage Loan that is not, at the time of its disposition, an REO
Loan, if the Stated Principal Balance of such Mortgage Loan exceeds  $5,000,000;
(z) a fee (an "REO Disposition Fee") equal to 0.75% of the Liquidation  Proceeds
received with respect to any REO Loan; provided, however, that in no event shall
the  aggregate  amount  of  Modification  Fees,  Loan  Disposition  Fees and REO
Disposition Fees payable to the Special Servicer as additional compensation with
respect to any Mortgage  Loan or REO Loan exceed  1.25% of the Stated  Principal
Balance of such  Mortgage  Loan or REO Loan;  (ii) Penalty  Charges on Specially
Serviced  Mortgage  Loans (but only to the extent  actually  collected  from the
related  Mortgagor  and to the extent that all amounts then due and payable with
respect to the  related  Mortgage  Loan have been paid);  and (iii)  interest or
other  income  earned  on  deposits  in the  REO  Account,  if  established,  in
accordance  with Section  3.06(b) (but only to the extent of the Net  Investment
Earnings,  if any,  with  respect  to such  account  for  each  period  from any
Distribution  Date to the immediately  succeeding P&I Advance Date). The Special
Servicer shall be required to pay out of its own funds all expenses  incurred by
it in connection with its servicing  activities  hereunder  (including,  without
limitation, payment of any amounts, other than management fees in respect of REO
Properties,  due and owing to any of its  Sub-Servicers and the premiums for any
blanket  Insurance Policy obtained by it insuring against hazard losses pursuant
to Section  3.07),  if and to the extent such expenses are not payable  directly
out of the  Certificate  Account or the REO  Account,  and the Special  Servicer
shall not be entitled to reimbursement  therefor except as expressly provided in
this Agreement.

<PAGE>

          SECTION 3.12.  Inspections; Collection of Financial Statements.
                         -----------------------------------------------

          (a) The Master  Servicer shall perform (at its own expense),  or shall
cause each Sub-Servicer to perform (at its own expense),  a physical  inspection
of each  Mortgaged  Property at such times and in such manner as are  consistent
with the  Servicing  Standards,  but in any event shall  inspect each  Mortgaged
Property  securing  a  Mortgage  Note  with a Stated  Principal  Balance  of (A)
$2,000,000 or more at least once every 12 months and (B) less than $2,000,000 at
least once every 24 months,  in each case  commencing in the calendar year 1998;
provided,  however,  that if any  scheduled  payment  becomes  more than 60 days
delinquent on the related  Mortgage Loan, the Special Servicer shall inspect the
related Mortgaged Property as soon as practicable  thereafter.  The cost of such
inspection by the Special  Servicer  shall be an expense of the Trust Fund.  The
Special Servicer, the Master Servicer or each Sub-Servicer, as applicable, shall
prepare a written report of each such inspection  detailing the condition of the
Mortgaged  Property  and  specifying  the  existence  of (i) any  vacancy in the
Mortgaged  Property  that the preparer of such report deems  material,  (ii) any
sale,  transfer or  abandonment  of the  Mortgaged  Property,  (iii) any adverse
change in the condition or value of the Mortgaged  Property that the preparer of
such  report  deems  material,  or (iv) any  waste  committed  on the  Mortgaged
Property.  The Special Servicer,  the Master Servicer or each  Sub-Servicer,  as
applicable,  shall deliver to the Trustee and each Rating Agency and the Special
Servicer,  Master Servicer or applicable  Sub-Servicer,  as the case may be, and
each Holder of a Class F, Class G, Class H and Class UR  Certificate,  a copy of
each such written report within 60 days of its preparation.

          (b) The Special Servicer or Master Servicer, as applicable, shall make
reasonable  efforts to collect  promptly from each  Mortgagor  annual  operating
statements  and rent rolls of the  related  Mortgaged  Property,  and  financial
statements of such Mortgagor,  if delivery of such items is required pursuant to
the terms of the related Mortgage.  The Special Servicer or Master Servicer,  as
applicable,  shall promptly: (i) review all such items as may be collected; (ii)
prepare  written  reports  based on such  reviews  identifying  the Debt Service
Coverage Ratios for the related  Mortgage Loans; and (iii) deliver copies of the
collected items, and of the written reports prepared in respect thereof,  to the
Trustee,  the Rating Agencies and each Holder of a Class F, Class G, Class H and
Class UR  Certificate,  via  diskette or other  electronic  transmission  and by
written  report  to  follow,  in each  case  within  30 days of its  receipt  or
preparation, as applicable.


          SECTION 3.13.  Annual Statement as to Compliance.
                         ---------------------------------

          Each of the Master  Servicer and the Special  Servicer will deliver to
the Trustee, with a copy to the Depositor, on or before April 30th of each year,
beginning April 30, 1997, an Officer's  Certificate  stating,  as to each signer
thereof,  that (i) a review of the  activities  of the  Master  Servicer  or the
Special Servicer,  as the case may be, during the preceding calendar year and of
its  performance  under  this  Agreement  has been  made  under  such  officer's
supervision, (ii) to the best of such officer's knowledge, based on such review,
the Master Servicer or the Special  Servicer,  as the case may be, has fulfilled
in all material  respects its obligations  under this Agreement  throughout such
year, or, if there has been a default in the fulfillment of any such obligation,
specifying  each such  default  known to such  officer and the nature and status
thereof, and (iii) the Master Servicer or the Special Servicer,  as the case may
be, has received no notice regarding  qualification,  or challenging the status,
of either  the  Lower-Tier  REMIC or the  Upper-Tier  REMIC as a REMIC  from the
Internal Revenue Service or any other governmental  agency or body or, if it has
received  any  such  notice,  specifying  the  details  thereof.  A copy of such
Officer's Certificate may be obtained by Certificateholders upon written request
to the Trustee pursuant to Section 8.12 hereof.

<PAGE>

          SECTION 3.14.  Reports by Independent Public Accountants.
                         -----------------------------------------

          The Master Servicer at its expense shall cause a nationally recognized
firm of  independent  certified  public  accountants  to  furnish  to the Master
Servicer,  the  Trustee and each Rating  Agency,  on or before  April 30 of each
year,  commencing with April 30, 1997, a report stating that (i) it has obtained
from the Master Servicer a letter of  representation  regarding  certain matters
from the management of the Master  Servicer which includes an assertion that the
Master  Servicer  has complied  with certain  minimum  mortgage  loan  servicing
standards  (to the extent  applicable  to commercial  and  multifamily  mortgage
loans),  identified  in the Uniform  Single  Attestation  Program  for  Mortgage
Bankers established by the Mortgage Bankers Association of America, with respect
to the Master Servicer's  servicing of commercial and multifamily mortgage loans
during the most  recently  completed  calendar  year and (ii) on the basis of an
examination  conducted by such firm in accordance with standards  established by
the American Institute of Certified Public  Accountants,  such representation is
fairly stated in all material  respects,  subject to such  exceptions  and other
qualifications  that, in the opinion of such firm, such standards  require it to
report.  In rendering its report such firm may rely, as to the matters  relating
to the  direct  servicing  of  commercial  and  multifamily  mortgage  loans  by
Sub-Servicers,  upon comparable reports of firms of independent certified public
accountants  rendered on the basis of examinations  conducted in accordance with
the same standards  (rendered within one year of such statement) with respect to
those Sub-Servicers.  On or before April 30 of each year,  commencing with April
30, 1997, the Master Servicer shall furnish a copy of such report to the Trustee
and each Rating Agency.


          SECTION 3.15.  Access to Certain Information.
                         -----------------------------

          Each of the Master Servicer and the Special  Servicer shall provide or
cause to be provided to any  Certificateholder  or Certificate Owner that is, or
is affiliated with, a federally insured financial institution,  the Trustee, the
Depositor,  each  Rating  Agency,  to the  Master  Servicer,  or to the  Special
Servicer, as applicable, and to the OTS, the FDIC, the Federal Reserve Board and
the supervisory agents and examiners of such boards and such  corporations,  and
any other federal or state banking or insurance  regulatory  authority  that may
exercise  authority  over any  Certificateholder,  and each Holder of a Class F,
Class G, Class H and Class UR Certificate, access to any documentation regarding
the Mortgage  Loans and the Trust Fund within its control  which may be required
by this  Agreement or by applicable  law. Such access shall be afforded  without
charge but only upon reasonable prior written request and during normal business
hours at the offices of the Master Servicer or the Special Servicer, as the case
may be, designated by it; provided,  however, that the Class F, Class G, Class H
and  Class UR  Certificateholders  shall be  required  to pay a  reasonable  and
customary fee for access to the aforementioned information,  shall pay their own
photocopying  costs  and  execute a  reasonable  and  customary  confidentiality
agreement with respect to such  information.  Nothing in this Section 3.15 shall
detract from the obligation of the Master  Servicer and the Special  Servicer to
observe any applicable law prohibiting disclosure of information with respect to
the Mortgagors,  and the failure of the Master Servicer or the Special  Servicer
to  provide  access  as  provided  in  this  Section  3.15 as a  result  of such
obligation  shall not  constitute  a breach of this  Section  3.15.  The  Master
Servicer  and the Special  Servicer may each deny any of the  foregoing  persons
access to confidential information or any intellectual property which the Master
Servicer  or the  Special  Servicer is  restricted  by license or contract  from
disclosing.  Notwithstanding the foregoing,  the Master Servicer and the Special
Servicer  shall  maintain  separate  from  such  confidential   information  and
intellectual  property,  all documentation  regarding the Mortgage Loans that is
not confidential.

<PAGE>

          SECTION 3.16.  Title to REO Property; REO Account.
                         ----------------------------------

          (a) If title to any REO Property is acquired,  the deed or certificate
of sale shall be issued to the Trustee on behalf of the Certificateholders.  The
Special  Servicer,  on behalf of the Trust  Fund,  shall  sell any REO  Property
within two years after the Trust Fund  acquires  ownership  of such REO Property
for  purposes of Section  860G(a)(8)  of the Code,  unless the Special  Servicer
either (i) is granted an extension of time (an "REO  Extension") by the Internal
Revenue  Service to sell such REO  Property or (ii)  obtains for the Trustee and
the REMIC Administrator an Opinion of Counsel,  addressed to the Trustee and the
REMIC  Administrator,  to the effect  that the holding by the Trust Fund of such
REO Property  subsequent to the second  anniversary of such acquisition will not
result in the imposition of taxes on "prohibited transactions" of the Trust Fund
or the  Lower-Tier  REMIC or Upper-Tier  REMIC as defined in Section 860F of the
Code or cause either the  Lower-Tier  REMIC or the  Upper-Tier  REMIC to fail to
qualify as a REMIC at any time that any Uncertificated  Lower-Tier  Interests or
Certificates  are  outstanding.  If the  Special  Servicer  is  granted  the REO
Extension  contemplated by clause (i) of the immediately  preceding  sentence or
obtains the Opinion of Counsel  contemplated  by clause (ii) of the  immediately
preceding  sentence,  the Special  Servicer shall sell such REO Property  within
such period  longer than two years as is permitted by such REO Extension or such
Opinion of  Counsel,  as the case may be. Any  expense  incurred  by the Special
Servicer in connection with its being granted the REO Extension  contemplated by
clause (i) of the second  preceding  sentence  or its  obtaining  the Opinion of
Counsel  contemplated by clause (ii) of the second preceding sentence,  shall be
an expense of the Trust Fund payable out of the Certificate  Account pursuant to
Section 3.05(a).

          (b) The Special  Servicer shall segregate and hold all funds collected
and received in connection with any REO Property separate and apart from its own
funds and  general  assets.  If an REO  Acquisition  shall  occur,  the  Special
Servicer shall  establish and maintain one or more accounts  (collectively,  the
"REO  Account"),  held on behalf of the  Trustee in trust for the benefit of the
Certificateholders,  for the  retention of revenues and other  proceeds  derived
from each REO  Property.  The REO  Account  shall be an  Eligible  Account.  The
Special  Servicer shall deposit,  or cause to be deposited,  in the REO Account,
within one Business Day after receipt, all REO Revenues,  Insurance Proceeds and
Liquidation  Proceeds  received in respect of an REO Property.  Funds in the REO
Account may be invested in  Permitted  Investments  in  accordance  with Section
3.06. The Special  Servicer shall be entitled to make  withdrawals  from the REO
Account to pay itself, as additional  servicing  compensation in accordance with
the second paragraph of Section 3.11(b),  interest and investment  income earned
in respect of amounts  held in the REO Account as  provided  in Section  3.06(b)
(but only to the extent of the Net  Investment  Earnings with respect to the REO
Account for any period from any Distribution Date to the immediately  succeeding
P&I Advance Date). The Special Servicer shall give notice to the Trustee and the
Master Servicer of the location of the REO Account when first established and of
the new location of the REO Account prior to any change thereof.
<PAGE>

                  (c) The Special  Servicer  shall withdraw from the REO Account
funds  necessary  for  the  proper   operation,   management,   maintenance  and
disposition of any REO Property, but only to the extent of amounts on deposit in
the REO Account relating to such REO Property.  On each Determination  Date, the
Special  Servicer  shall  withdraw  from the REO Account  and  deposit  into the
Certificate Account the aggregate of all amounts received in respect of each REO
Property during the most recently ended Due Period,  net of any withdrawals made
out of such amounts pursuant to the preceding sentence;  provided, however, that
the Special  Servicer may retain in such REO  Account,  in  accordance  with the
Servicing  Standards,  such  portion  of such  balance  as may be  necessary  to
maintain a  reasonable  reserve  for  repairs,  replacements  and other  related
expenses for the related REO Property.

          (d) The Special Servicer shall keep and maintain separate records,  on
a property-by-property basis, for the purpose of accounting for all deposits to,
and withdrawals from, the REO Account pursuant to Section 3.16(b) or (c).


           SECTION 3.17. Management of REO Property.
                         --------------------------

          (a) If title to any REO  Property is  acquired,  the Special  Servicer
shall manage, conserve, protect and operate such REO Property for the benefit of
the Certificateholders solely for the purpose of its prompt disposition and sale
in a manner  that  does  not  cause  such REO  Property  to fail to  qualify  as
"foreclosure  property" within the meaning of Section  860G(a)(8) of the Code or
result  in the  receipt  by the Trust  Fund of any  "income  from  non-permitted
assets" within the meaning of Section  860F(a)(2)(B) of the Code. Subject to the
foregoing,  however, the Special Servicer shall have full power and authority to
do any and all things in  connection  therewith as are in the best  interests of
and for the  benefit of the  Certificateholders  (as  determined  by the Special
Servicer in its good faith and reasonable  judgment) and, consistent  therewith,
shall withdraw from the REO Account, to the extent of amounts on deposit therein
with respect to such REO Property,  funds  necessary  for the proper  operation,
management and maintenance of such REO Property, including, without limitation:

          (i) all  insurance  premiums  due and  payable  in respect of such REO
     Property;

          (ii) all real  estate  taxes and  assessments  in  respect of such REO
     Property that may result in the imposition of a lien thereon;

          (iii) any ground rents in respect of such REO Property; and
<PAGE>

          (iv) all costs and expenses necessary to maintain such REO Property.

          To the extent that amounts on deposit in the REO Account in respect of
any REO  Property are  insufficient  for the purposes set forth in clauses (i) -
(iv) above with respect to such REO Property,  the Master Servicer shall advance
from its own funds such  amount as is  necessary  for such  purposes  unless (as
evidenced by an Officer's  Certificate  delivered  to the  Trustee),  the Master
Servicer  would not make such  advances  if the Master  Servicer  owned such REO
Property or if such advances would, if made, constitute Nonrecoverable Servicing
Advances. The Special Servicer shall give the Master Servicer not less than five
Business Days' notice before the date on which the Master  Servicer is requested
to make  any  Servicing  Advance  with  respect  to an REO  Property;  provided,
however,  that only two  Business  Days'  notice shall be required in respect of
Servicing  Advances  required to be made on an urgent or emergency  basis (which
may include,  without  limitation,  Servicing  Advances  required to make tax or
insurance payments).

          (b) Without  limiting the  generality  of the  foregoing,  the Special
Servicer shall not:

          (i) permit the Trust Fund to enter into, renew or extend any New Lease
     with respect to any REO  Property,  if the New Lease by its terms will give
     rise to any income that does not constitute Rents from Real Property;

          (ii) permit any amount to be  received or accrued  under any New Lease
     other than amounts that will constitute Rents from Real Property;

          (iii) authorize or permit any construction on any REO Property,  other
     than the completion of a building or other  improvement  thereon,  and then
     only if more than ten percent of the construction of such building or other
     improvement  was  completed  before  default on the related  Mortgage  Loan
     became  imminent,  all within the  meaning of Section  856(e)(4)(B)  of the
     Code; or

          (iv) Directly Operate,  or allow any other Person to Directly Operate,
     any REO Property on any date more than 90 days after its Acquisition Date;

unless,  in any such case,  the  Special  Servicer  has  obtained  an Opinion of
Counsel  (the  cost of  which  may be  withdrawn  from the  Certificate  Account
pursuant to Section  3.05(a)) to the effect that such action will not cause such
REO Property to fail to qualify as "foreclosure  property" within the meaning of
Section 860G(a)(8) of the Code at any time that it is held by the Trust Fund, in
which case the Special  Servicer may take such actions as are  specified in such
Opinion of Counsel.  Except as limited above and by Section 3.17(c), the Special
Servicer  shall be  permitted  to cause the Trust Fund to earn "net  income from
foreclosure property," subject to the standard of Section 4.01(a).

          (c)  The  Special   Servicer  shall  contract  with  any   Independent
Contractor for the operation and  management of any REO Property  within 90 days
of the Acquisition Date thereof, provided that:


<PAGE>

          (i)  the  terms  and  conditions  of  any  such  contract  may  not be
     inconsistent  herewith  and shall  reflect  an  agreement  reached at arm's
     length;

          (ii)  the  fees of such  Independent  Contractor  (which  shall  be an
     expense of the Trust Fund) shall be  reasonable  and  customary in light of
     the nature and locality of the Mortgaged Property;

          (iii) any such contract shall  require,  or shall be  administered  to
     require,  that the  Independent  Contractor  (A) pay all costs and expenses
     incurred  in  connection  with the  operation  and  management  of such REO
     Property,  including,  without  limitation,  those listed in subsection (a)
     hereof,  and (B) remit all related revenues  collected (net of its fees and
     such costs and expenses) to the Special Servicer upon receipt;

          (iv) none of the  provisions of this Section  3.17(c)  relating to any
     such contract or to actions taken through any such  Independent  Contractor
     shall be deemed to relieve  the  Special  Servicer of any of its duties and
     obligations  hereunder  with respect to the operation and management of any
     such REO Property; and

          (v) the Special  Servicer shall be obligated  with respect  thereto to
     the same extent as if it alone were  performing all duties and  obligations
     in connection with the operation and management of such REO Property.

          The Special  Servicer  shall be  entitled to enter into any  agreement
with any Independent Contractor performing services for it related to its duties
and obligations  hereunder for  indemnification  of the Special Servicer by such
Independent  Contractor,  and nothing in this Agreement shall be deemed to limit
or modify such indemnification.


           SECTION 3.18.  Sale of Defaulted Mortgage Loans and REO Properties.
                          ---------------------------------------------------

          (a) Each of the Master  Servicer and the Special  Servicer may sell or
purchase,  or permit the sale or purchase  of, a Mortgage  Loan or REO  Property
only on the terms and subject to the  conditions  set forth in this Section 3.18
or as otherwise expressly provided in or contemplated by Section 2.03(b) and, in
the case of the Master Servicer, 9.01.

          (b) In the event that any Mortgage  Loan becomes a Defaulted  Mortgage
Loan and the Special  Servicer has  determined in good faith that such Defaulted
Mortgage  Loan will  become  subject to  foreclosure  proceedings,  the  Special
Servicer  shall  promptly  so notify  in  writing  the  Trustee  and the  Master
Servicer. The Special Servicer or the Master Servicer may at its option purchase
such  Defaulted  Mortgage  Loan from the  Trust  Fund,  at a price  equal to the
Purchase  Price.  The Purchase  Price for any Defaulted  Mortgage Loan purchased
hereunder shall be deposited into the Certificate Account, and the Trustee, upon
receipt of an Officer's Certificate from the Special Servicer to the effect that
such deposit has been made, shall release or cause to be released to the Special
Servicer or the Master Servicer,  as the case may be, the related Mortgage File,
and shall execute and deliver such  instruments  of transfer or  assignment,  in
each  case  without  recourse,  as shall  be  necessary  to vest in the  Special
Servicer or the Master  Servicer,  as the case may be, such  Defaulted  Mortgage
Loan.
<PAGE>

          (c) The Special Servicer may offer to sell any Defaulted Mortgage Loan
not otherwise  purchased by the Special Servicer or the Master Servicer pursuant
to subsection (b) above, if and when the Special Servicer determines, consistent
with the Servicing Standards,  that such a sale would produce a greater recovery
on a present  value  basis  than  would  liquidation  of the  related  Mortgaged
Property.  Such offering shall be made in a commercially reasonable manner for a
period of not less than 10 days or more than 90 days. The Special Servicer shall
accept the highest cash bid received from any Person for such Defaulted Mortgage
Loan in an amount at least equal to the Purchase Price  therefor;  provided that
in the absence of any such bid,  the Special  Servicer  shall accept the highest
cash bid received from any Person that is determined by the Special  Servicer to
be a fair price for such  Defaulted  Mortgage  Loan.  In the  absence of any bid
determined as provided below to be fair, the Special Servicer shall proceed with
respect to such Defaulted Mortgage Loan in accordance with Section 3.09.

          The Special Servicer shall use reasonable  efforts to solicit bids for
each REO Property in such manner as will be reasonably  likely to realize a fair
price  within the time  period  provided  for by Section  3.16(a).  The  Special
Servicer  shall accept the first (and,  if multiple  bids are  contemporaneously
received, highest) cash bid received from any Person for such REO Property in an
amount at least  equal to the  Purchase  Price  therefor;  provided  that in the
absence of any such bid, the Special  Servicer shall accept the highest cash bid
received from any Person that is determined by the Special Servicer to be a fair
price for such REO Property. If the Special Servicer reasonably believes that it
will be unable to  realize a fair  price for any REO  Property  within  the time
constraints imposed by Section 3.16(a),  then the Special Servicer shall dispose
of such REO  Property  upon such terms and  conditions  as the Special  Servicer
shall deem  necessary and  desirable to maximize the recovery  thereon under the
circumstances and, in connection therewith, shall accept the highest outstanding
cash bid, regardless of from whom received.  Notwithstanding the foregoing,  the
Special  Servicer shall not be obligated by the foregoing or otherwise to accept
the highest bid if the  Special  Servicer  determines,  in  accordance  with the
Servicing  Standards,  that rejection of such bid would be in the best interests
of the  Certificateholders.  In the event that the Special  Servicer  determines
with respect to any REO Property that the offers being made with respect thereto
are not in the best interests of the  Certificateholders and that the end of the
two-year period referred to in Section 3.16(a) with respect to such REO Property
is  approaching,  the Special  Servicer shall seek an extension of such two-year
period in the manner described in Section 3.16(a);  provided,  however, that the
Special  Servicer  shall use its best  efforts,  consistent  with the  Servicing
Standards,  to sell any REO Property prior to two years prior to the Rated Final
Distribution Date.

          The Special  Servicer  shall give the Trustee and the Master  Servicer
not less than three Business Days' prior written notice of its intention to sell
any  Defaulted  Mortgage Loan or REO  Property.  No  Interested  Person shall be
obligated  to  submit  a bid to  purchase  any  Defaulted  Mortgage  Loan or REO
Property,  and  notwithstanding  anything to the  contrary  herein,  neither the
Trustee,  in its individual  capacity,  nor any of its Affiliates may bid for or
purchase any Defaulted Mortgage Loan or any REO Property pursuant hereto.

<PAGE>

          (d) Whether any cash bid  constitutes  a fair price for any  Defaulted
Mortgage  Loan or REO  Property,  as the case may be,  for  purposes  of Section
3.18(b), shall be determined by the Special Servicer, if the highest bidder is a
Person  other than an  Interested  Person,  and by the  Trustee,  if the highest
bidder is an Interested Person. In determining  whether any bid received from an
Interested Person represents a fair price for any Defaulted Mortgage Loan or any
REO Property, the Trustee may conclusively rely on the opinion of an Independent
MAI-designated  appraiser or other expert in real estate matters retained by the
Special  Servicer at the expense of the Trust Fund. In  determining  whether any
bid  constitutes  a fair  price  for  any  Defaulted  Mortgage  Loan  or any REO
Property,  such  appraiser  or other  expert  in real  estate  matters  shall be
instructed to take into account, as applicable,  among other factors, the period
and amount of any  delinquency  on the affected  Defaulted  Mortgage  Loan,  the
occupancy  level  and  physical  condition  of  the  Mortgaged  Property  or REO
Property,  the state of the local  economy and the  obligation to dispose of any
REO Property within the time period specified in Section  3.16(a).  The Purchase
Price for any  Defaulted  Mortgage  Loan or REO  Property  shall in all cases be
deemed a fair price.

          (e) Subject to subsections (a) through (d) above, the Special Servicer
shall act on behalf of the Trustee in  negotiating  and taking any other  action
necessary or appropriate in connection  with the sale of any Defaulted  Mortgage
Loan or REO Property,  and the  collection of all amounts  payable in connection
therewith.  Any sale of a Defaulted  Mortgage Loan or any REO Property  shall be
final and without recourse to the Trustee or the Trust Fund, and if such sale is
consummated in accordance with the terms of this Agreement,  neither the Special
Servicer nor the Trustee shall have any liability to any Certificateholder  with
respect to the purchase price therefor  accepted by the Special  Servicer or the
Trustee.


          SECTION 3.19. Additional Obligations of the Master Servicer.
                        ---------------------------------------------
          [Reserved]


<PAGE>

          SECTION 3.20.  Modifications, Waivers, Amendments and Consents.
                         -----------------------------------------------

          (a) Except as set forth in Section  3.08(a)  and (b) and this  Section
3.20,  the  Master  Servicer  shall  not  agree to any  modification,  waiver or
amendment of a Mortgage  Loan,  provided  that the Master  Servicer may agree to
extend the maturity  date of a Mortgage  Loan for twelve  months or less from or
after the  original  maturity  date of such  Mortgage  Loan,  if: (i) the Master
Servicer  determines  that such  extension is in the best interests of the Trust
Fund;  (ii) a payment default has occurred at maturity of such Mortgage Loan or,
in  the  judgment  of  the  Master  Servicer,   as  evidenced  by  an  Officers'
Certificate,  is imminent at maturity of the Mortgage Loan and will not be cured
within 60 days from the maturity  date;  (iii) the Master  Servicer has received
from the  related  Mortgagor  operating  statements  for the  related  Mortgaged
Property for the most recent full calendar year for which  operating  statements
are  available  and for the current  year to date and,  based on such  operating
statements,  the Debt Service Coverage Ratio of such Mortgage Loan has been and,
in the reasonable judgment of the Master Servicer, is expected to continue to be
during the ensuing  twelve  months  greater than or equal to 1.25x (or 1.15x for
LIHTC Mortgage  Loans);  (iv) except as  contemplated  in clause (ii) above,  no
payment (including Escrow Payments) due from the Mortgagor on such Mortgage Loan
has been 30 or more days  delinquent  within  the past  twelve  months;  (v) the
Master  Servicer has performed an inspection of the related  Mortgaged  Property
within  the last  three  months or  performs  a new  inspection  of the  related
Mortgaged Property prior to the contemplated extension; (vi) the Master Servicer
has  received  from the  related  Mortgagor  the last  annual  rent roll for the
related  Mortgaged  Property and a current  rent roll for the related  Mortgaged
Property,  both  certified  by the related  Mortgagor as being true and correct;
(vii) the Master Servicer  expressly  notifies the related  Mortgagor in writing
that  such  extension  is a  one  time  option  and  diligently  discusses  exit
strategies with the related Mortgagor;  and (viii) the Special Servicer consents
to such extension. The Special Servicer shall determine whether or not to direct
the Master Servicer to agree to such extension and shall use its best reasonable
efforts to provide or  withhold  its  consent  within ten days after the Special
Servicer  is  notified  in writing by the Master  Servicer  of such  request for
extension and has received  sufficient  information  from the Master Servicer to
make an  informed  decision.  The  Special  Servicer  shall so notify the Master
Servicer of its decision by a  certificate  of a Servicing  Officer.  The Master
Servicer shall promptly provide the Special Servicer with such information as is
reasonably requested by the Special Servicer in order to make such decision. The
Special  Servicer  shall be  entitled to rely,  absent  manifest  error,  on the
information   provided  by  the  Master   Servicer,   without  any   independent
investigation.  No extension entered into pursuant to this Section 3.20(a) shall
be for a period of more than twelve  months from the original  maturity  date of
such  Mortgage  Loan or shall extend the maturity date beyond the earlier of (i)
two years prior to the Rated Final  Distribution  Date and (ii) in the case of a
Mortgage  Loan  secured by a leasehold  estate,  the date ten years prior to the
termination  of such  leasehold  estate.  No more than one such extension may be
granted by the Master Servicer with respect to any particular Mortgage Loan.

          (b)  If,  but  only  if,  the  Special  Servicer   determines  that  a
modification,   waiver  or  amendment   (including,   without  limitation,   the
forgiveness or deferral of interest or principal or the  substitution or release
of  collateral  or the  pledge  of  additional  collateral)  of the  terms  of a
Specially  Serviced  Mortgage  Loan with  respect to which a payment  default or
other  material  default has  occurred  or a payment  default is, in the Special
Servicer's  judgment,  reasonably  foreseeable  (as  evidenced  by an  Officer's
Certificate of the Special Servicer),  is reasonably likely to produce a greater
recovery on a present value basis (the relevant  discounting  to be performed at
the related Mortgage Rate) than liquidation of such Specially  Serviced Mortgage
Loan,  then the Special  Servicer may, but is not required to, with the approval
or deemed approval of the Extension Adviser,  in the case of an extension of the
maturity of a Specially  Serviced  Mortgage Loan beyond the third anniversary of
such Mortgage Loan's original maturity date, agree to a modification,  waiver or
amendment of such Specially Serviced Mortgage Loan, subject to the provisions of
this Section 3.20(b).

          The  Special  Servicer  shall not agree to a  modification,  waiver or
amendment  of  any  term  of  any  Specially  Serviced  Mortgage  Loan  if  such
modification, waiver or amendment would:


<PAGE>

          (i) extend the maturity date of any such Specially  Serviced  Mortgage
     Loan to a date  occurring  later than the earlier of (A) two years prior to
     the  Rated  Final  Distribution  Date  and (B) if such  Specially  Serviced
     Mortgage  Loan is secured by a leasehold  estate,  the date  occurring  ten
     years prior to the termination of such leasehold; or

          (ii)  reduce  the Net  Mortgage  Rate on any such  Specially  Serviced
     Mortgage Loan to less than the lesser of (A) the original Net Mortgage Rate
     or (B) 7.830 % per annum; or

          (iii)  reduce any  Prepayment  Premium,  Yield  Maintenance  Charge or
     Lock-out Period on any such Specially Serviced Mortgage Loan.

          (c)  Any   provision   of   this   Section   3.20   to  the   contrary
notwithstanding,  no fee described in this  paragraph  shall be collected by any
Master  Servicer  or  Special  Servicer  from a  Mortgagor  (or on behalf of the
Mortgagor)  in  conjunction  with any  consent  or any  modification,  waiver or
amendment  of a Mortgage  Loan  (unless the amount  thereof is  specified in the
related  Mortgage  Note) if the collection of such fee would cause such consent,
modification,  waiver or amendment  to be a  "significant  modification"  of the
Mortgage Note within the meaning of Treasury Regulations Section 1.860G-2(b).

          (d)  Notwithstanding  anything to the contrary in this Agreement,  the
Master  Servicer may agree to any waiver,  modification  or amendment that would
not be a "significant  modification"  of the Mortgage Loan within the meaning of
Treasury   Regulations   Section   1.860G-2(b),   provided   that  the  proposed
modification, amendment or waiver will not cause (x) either the Lower-Tier REMIC
or the Upper-Tier  REMIC to fail to qualify as a REMIC for purposes of the Code,
or (y) either the Lower-Tier  REMIC or the Upper-Tier REMIC to be subject to any
tax under the REMIC Provisions.  With respect to all  modifications,  amendments
and  waivers  entered  into by the  Master  Servicer  pursuant  to this  Section
3.20(d),  the Master  Servicer  shall  provide  the  Trustee  with an Opinion of
Counsel (at the expense of the related Mortgagor or such other Person requesting
such  modification  or, if such  expense  cannot be  collected  from the related
Mortgagor or such other Person,  at the expense of the Trust Fund) to the effect
that the  contemplated,  waiver,  modification  or  amendment  (i) will not be a
"significant  modification"  of the Mortgage Loan within the meaning of Treasury
Regulations Section 1.860G-2(b) and (ii) will not cause either clause (x) or (y)
of this Section  3.20(d) to occur (it being  understood  that no such Opinion of
Counsel is required for any extension permitted pursuant to Section 3.20(a)).

          (e) Any  payment  of  interest,  which  is  deferred  pursuant  to any
modification,  waiver or amendment permitted hereunder,  shall not, for purposes
hereof,  including,  without limitation,  calculating  monthly  distributions to
Certificateholders,  be added to the unpaid  principal  balance  of the  related
Mortgage  Loan,  notwithstanding  that the terms of such  Mortgage  Loan or such
modification,  waiver or amendment so permit or that such  interest may actually
be capitalized.


<PAGE>

          (f)  Notwithstanding  anything  to the  contrary  herein,  neither the
Master Servicer nor the Special  Servicer shall modify,  waive or amend any term
of a Mortgage  Loan that  requires the payment of a Prepayment  Premium or Yield
Maintenance Charge in connection with any Principal Prepayment in full thereon.

          (g) Subject to Section  3.20(c),  the Master  Servicer and the Special
Servicer each may, as a condition to its granting any request by a Mortgagor for
consent,  modification,  waiver or indulgence or any other matter or thing,  the
granting of which is within the Master Servicer's or the Special Servicer's,  as
the case may be, discretion pursuant to the terms of the instruments  evidencing
or securing  the related  Mortgage  Loan and is  permitted  by the terms of this
Agreement, require that such Mortgagor pay to the Master Servicer or the Special
Servicer, as the case may be, as additional servicing compensation, a reasonable
or  customary  fee (not to exceed  1.0% of the unpaid  principal  balance of the
related Mortgage Loan), for the additional services performed in connection with
such request.

          (h) All  modifications,  waivers and  amendments of the Mortgage Loans
entered into  pursuant to this  Section 3.20 shall be in writing,  signed by the
Master  Servicer  or the Special  Servicer,  as the case may be, and the related
Mortgagor (and by any guarantor of the related Mortgage Loan).

          (i) Each of the Master Servicer and the Special  Servicer shall notify
the Trustee,  the other such party, in writing,  of any modification,  waiver or
amendment  of any term of any  Mortgage  Loan and the date  thereof,  and  shall
deliver to the  Trustee or the  related  Custodian  for  deposit in the  related
Mortgage  File,  an  original  counterpart  of the  agreement  relating  to such
modification, waiver or amendment, promptly (and in any event within 10 Business
Days) following the execution  thereof.  Within 15 days of the Master Servicer's
or  Special  Servicer's  delivery  of  the  aforesaid  modification,  waiver  or
amendment  to  the  Trustee,  the  Master  Servicer  or  Special  Servicer,   as
applicable,  shall  forward a copy thereof to each Holder of a Class F, Class G,
Class H and Class UR Certificate.

          SECTION 3.21. Transfer  of  Servicing  Between  Master  Servicer   and
                        Special Servicer; Record Keeping; Asset Strategy Report.
                        --------------------------------------------------------

          (a) Upon determining that a Servicing Transfer Event has occurred with
respect to any Mortgage Loan, the Master Servicer shall  immediately give notice
thereof,  and shall  deliver  the related  Mortgage  File and Credit File to the
Special  Servicer and shall use its best efforts to provide the Special Servicer
with  all  information,   documents  and  records   (including   records  stored
electronically  on computer tapes,  magnetic discs and the like) relating to the
Mortgage Loan and reasonably  requested by the Special  Servicer to enable it to
assume its functions  hereunder  with respect  thereto  without acting through a
Sub-Servicer.  The Master Servicer shall use its best efforts to comply with the
preceding  sentence  within five Business Days of the occurrence of each related
Servicing  Transfer  Event  and in any  event  shall  continue  to act as Master
Servicer and  administrator of such Mortgage Loan until the Special Servicer has
commenced the servicing of such Mortgage Loan. The Master Servicer shall deliver
to each Holder of a Class F, Class G, Class H and Class UR Certificate a copy of
the notice of such Servicing  Transfer Event provided by the Master  Servicer to
the Special Servicer pursuant to this Section.

<PAGE>

          Upon determining that a Specially  Serviced  Mortgage Loan (other than
an REO Loan) has become current and has remained  current for three  consecutive
Monthly Payments,  and that no other Servicing Transfer Event is continuing with
respect thereto, the Special Servicer shall immediately give notice thereof, and
shall return the related  Mortgage  File and Credit File to the Master  Servicer
and upon giving such notice, and returning such Mortgage File and Credit File to
the Master Servicer,  the Special Servicer's obligation to service such Mortgage
Loan shall  terminate and the  obligations of the Master Servicer to service and
administer such Mortgage Loan shall re-commence.

          (b) In servicing any Specially  Serviced  Mortgage Loans,  the Special
Servicer will provide to the Trustee originals of documents  included within the
definition of "Mortgage File" for inclusion in the related Mortgage File (with a
copy of each such  original  to the Master  Servicer),  and  provide  the Master
Servicer  with  copies  of any  additional  related  Mortgage  Loan  information
including correspondence with the related Mortgagor.

          (c) On or before each  Determination  Date, the Special Servicer shall
deliver to the Master Servicer a written statement describing, on a loan-by-loan
and property-by-property  basis, (1) the information described in clause (vi) of
Section  4.02(a) with respect to each Specially  Serviced  Mortgage Loan and the
information  described in clause  (vii) of Section  4.02(a) with respect to each
REO Property, (2) the amount of all payments, Insurance Proceeds and Liquidation
Proceeds  received with respect to each Specially  Serviced Mortgage Loan during
the related Due Period,  and the amount of all REO Revenues,  Insurance Proceeds
and Liquidation  Proceeds  received with respect to each REO Property during the
related Due Period,  (3) the amount,  purpose and date of all Servicing Advances
made by the Master  Servicer with respect to each  Specially  Serviced  Mortgage
Loan and REO  Property  during the related Due Period,  and (4) such  additional
information relating to the Specially Serviced Mortgage Loans and REO Properties
as  the  Master  Servicer  reasonably  requests  to  enable  it to  perform  its
responsibilities under this Agreement.

          (d)  Notwithstanding  the provisions of the preceding  clause (c), the
Master  Servicer shall maintain  ongoing payment records with respect to each of
the Specially  Serviced  Mortgage Loans and REO Properties and shall provide the
Special Servicer with any information in its possession  required by the Special
Servicer to perform its duties under this Agreement.

          (e) No later than thirty (30) days after a  Servicing  Transfer  Event
for a Mortgage  Loan,  the Special  Servicer  shall deliver to the Trustee,  the
Master Servicer, each Rating Agency, each Class F, Class G, Class H and Class UR
Certificateholder,  and the  Directing  Certificateholder  a report  (the "Asset
Strategy  Report") with respect to such Mortgage Loan and the related  Mortgaged
Property.  Such Asset Strategy Report shall set forth the following  information
to the extent reasonably determinable:
<PAGE>

          (i) summary of the status of such Specially Serviced Mortgage Loan and
     any negotiations with the related Mortgagor;

          (ii)  a  discussion  of the  legal  and  environmental  considerations
     reasonably  known to the Special  Servicer,  consistent  with the Servicing
     Standards, that are applicable to the exercise of remedies as aforesaid and
     to the  enforcement of any related  guaranties or other  collateral for the
     related Mortgage Loan and whether outside legal counsel has been retained;

          (iii) the most  current  rent roll and income or  operating  statement
     available for the related Mortgaged Property;

          (iv) the  Special  Servicer's  recommendations  on how such  Specially
     Serviced  Mortgage Loan might be returned to performing status and returned
     to the Master Servicer for regular servicing or otherwise realized upon;

          (v) the Appraised  Value of the Mortgaged  Property  together with the
     assumptions used in the calculation thereof; and

          (vi) such other  information as the Special Servicer deems relevant in
     light of the Servicing Standards.

          If  within  ten (10)  Business  Days of  receiving  an Asset  Strategy
Report, the Directing  Certificateholder does not disapprove such Asset Strategy
Report in writing,  the Special Servicer shall implement the recommended  action
as outlined in such Asset Strategy Report;  provided,  however, that the Special
Servicer may not take any action that is contrary to applicable law or the terms
of the applicable  Mortgage Loan documents.  If the Directing  Certificateholder
disapproves  such Asset Strategy  Report,  the Special Servicer will revise such
Asset   Strategy   Report   and   deliver   to  the   Trustee,   the   Directing
Certificateholder and the Master Servicer a new Asset Strategy Report as soon as
practicable.  The Special  Servicer shall revise such Asset  Strategy  Report as
described  above in this Section  3.21(e) until the Directing  Certificateholder
shall fail to disapprove  such revised Asset  Strategy  Report in writing within
ten (10) Business  Days of receiving  such revised Asset  Strategy  Report.  The
Special Servicer may, from time to time, modify any Asset Strategy Report it has
previously delivered and implement such report,  provided such report shall have
been prepared,  reviewed and not rejected pursuant to the terms of this Section.
Notwithstanding  the  foregoing,  the Special  Servicer  (i) may  following  the
occurrence  of an  extraordinary  event with  respect to the  related  Mortgaged
Property,  take any action set forth in such Asset  Strategy  Report  before the
expiration  of a ten (10)  Business  Day  period  if the  Special  Servicer  has
reasonably  determined  that  failure to take such action would  materially  and
adversely  affect  the  interests  of the  Certificateholders  and it has made a
reasonable  effort to contact the  Directing  Certificateholder  and (ii) in any
case,  shall determine  whether such  disapproval is not in the best interest of
all the Certificateholders pursuant to the Servicing Standards. Upon making such
determination,  the Special  Servicer shall notify the Trustee of such rejection
and deliver to the Trustee a proposed notice to  Certificateholders  which shall
include a copy of the Asset  Strategy  Report,  and the Trustee  shall send such
notice to all Certificateholders. If the majority of such Certificateholders, as
determined by Voting Rights, fail, within five (5) days of the Trustee's sending
such notice,  to reject such Asset Strategy  Report,  the Special Servicer shall
implement  the  same.  If  the  Asset   Strategy   Report  is  rejected  by  the
Certificateholders, the Special Servicer shall revise such Asset Strategy Report
as described  above in this Section  3.21(e).  The Trustee  shall be entitled to
reimbursement from the Trust Fund for the reasonable  expenses of providing such
notices.
<PAGE>

          The  Special  Servicer  shall  have  the  authority  to meet  with the
Mortgagor  for any  Specially  Serviced  Mortgage  Loan  and take  such  actions
consistent with the Servicing  Standards and the related Asset Strategy  Report.
The Special  Servicer  shall not take any action  inconsistent  with the related
Asset Strategy  Report,  unless such action would be required in order to act in
accordance with the Servicing Standards.

          Upon request of any  Certificateholder  (or any Certificate  Owner, if
applicable,  which shall have provided the Trustee with evidence satisfactory to
the Special  Servicer  and the Trustee of its  interest in a  Certificate),  the
Trustee shall mail,  without charge,  to the address specified in such request a
copy of the most  current  Asset  Strategy  Report  for any  Specially  Serviced
Mortgage Loan or REO Property.  Prior to delivering an Asset Strategy  Report to
any such  Certificateholder,  the Trustee shall have obtained an  acknowledgment
from the recipient  thereof that United States  securities  law may restrict the
use of the information in the Asset Strategy Report.

          No direction of the Directing  Certificateholder  shall (A) require or
cause the Special Servicer to violate the terms of a Specially Serviced Mortgage
Loan,  applicable law or any provision of this Agreement,  including the Special
Servicer's  obligation to act in accordance with the Servicing  Standards and to
maintain the REMIC status of each REMIC,  or (B) result in the  imposition  of a
"prohibited  transaction"  or  "prohibited  contribution"  tax  under  the REMIC
Provisions,  or (C)  expose the  Master  Servicer,  the  Special  Servicer,  the
Depositor,  the  Mortgage  Loan  Seller,  the Trust  Fund,  the Trustee or their
officers, directors, employees or agents to any claim, suit or liability, or (D)
materially  expand the scope of the Special  Servicer's or the Master Servicer's
responsibilities under this Agreement.


          SECTION 3.22.  Sub-Servicing Agreements.
                         ------------------------

          (a) The  Master  Servicer  and the  Special  Servicer  may enter  into
Sub-Servicing  Agreements to provide for the performance by third parties of any
or all of  their  respective  obligations  under  Articles  III  and IV  hereof;
provided that, in each case, the Sub-Servicing Agreement: (i) is consistent with
this Agreement in all material  respects and requires the Sub-Servicer to comply
with all of the applicable  conditions of this Agreement;  (ii) provides that if
the Master Servicer or the Special  Servicer,  as the case may be, shall for any
reason no longer act in such capacity hereunder (including,  without limitation,
by reason of an Event of Default),  the Trustee or its  designee  may  thereupon
assume all of the rights and,  except to the extent they arose prior to the date
of assumption,  obligations of the Master Servicer or the Special  Servicer,  as
the case may be, under such agreement, or, alternatively,  may act in accordance
with  Section  7.02 hereof  under the  circumstances  described  therein;  (iii)
provides that the Trustee for the benefit of the  Certificateholders  shall be a
third party beneficiary under such agreement, but that (except to the extent the
Trustee or its designee  assumes the  obligations of the Master  Servicer or the
Special  Servicer,  as the  case  may  be,  thereunder  as  contemplated  by the
immediately  preceding  clause (ii)) none of the Trust Fund,  the  Trustee,  any
successor  Master  Servicer  or  Special  Servicer,  as the case may be,  or any
Certificateholder  shall have any duties under such agreement or any liabilities
arising  therefrom;  (iv) permits any  purchaser of a Mortgage  Loan pursuant to
this  Agreement  to terminate  such  agreement  with  respect to such  purchased
Mortgage  Loan at its  option  and  without  penalty;  (v) does not  permit  the
Sub-Servicer to enter into or consent to any  modification,  waiver or amendment
or otherwise take any action on behalf of the Special  Servicer  contemplated by
Section 3.20 hereof without the consent of such Special Servicer;  and (vi) does
not permit the  Sub-Servicer  any direct rights of  indemnification  that may be
satisfied  out of assets of the Trust  Fund.  In  addition,  each  Sub-Servicing
Agreement  entered into by the Master  Servicer may provide that the obligations
of the Sub-Servicer thereunder shall terminate with respect to any Mortgage Loan
serviced  thereunder at the time such Mortgage Loan becomes a Specially Serviced
Mortgage  Loan,  and each  Sub-Servicing  Agreement  entered into by the Special
Servicer  shall  relate  only to  Specially  Serviced  Mortgage  Loans,  and the
obligations of the  Sub-Servicer  thereunder shall terminate with respect to any
such  Mortgage  Loan which  ceases to be a  Specially  Serviced  Mortgage  Loan;
provided,  however,  that  the  Sub-Servicing  Agreement  may  provide  that the
Sub-Servicer  will  continue  to make all  calculations  and prepare all reports
required under the  Sub-Servicing  Agreement with respect to Specially  Serviced
Mortgage  Loans as if no Servicing  Transfer Event had occurred and with respect
to REO  Properties  (and the  related  REO Loans) as if no REO  Acquisition  had
occurred and to render such  incidental  services with respect to such Specially
Serviced  Mortgage Loans and REO Properties as are specifically  provided for in
such Sub-Servicing  Agreement. The Master Servicer and the Special Servicer each
shall deliver to the Trustee  copies of all  Sub-Servicing  Agreements,  and any
amendments thereto and modifications  thereof,  entered into by it promptly upon
its execution and delivery of such  documents.  References in this  Agreement to
actions  taken or to be taken by the Master  Servicer  or the  Special  Servicer
include  actions taken or to be taken by a Sub-Servicer  on behalf of the Master
Servicer  or the  Special  Servicer,  as the case  may be;  and,  in  connection
therewith,  all amounts  advanced by any Sub-Servicer to satisfy the obligations
of the Master Servicer  hereunder to make Servicing  Advances shall be deemed to
have been advanced by the Master Servicer out of its own funds and, accordingly,
such Servicing  Advances shall be recoverable by such  Sub-Servicer  in the same
manner  and out of the  same  funds  as if such  Sub-Servicer  were  the  Master
Servicer,  and, for so long as they are  outstanding,  such  Servicing  Advances
shall accrue  interest in accordance with Section  3.03(d),  such interest to be
allocable  between the Master  Servicer  and such  Sub-Servicer  pursuant to the
terms of the Sub-Servicing Agreement. For purposes of this Agreement, the Master
Servicer  and the Special  Servicer  each shall be deemed to have  received  any
payment when a  Sub-Servicer  retained by it receives such  payment.  The Master
Servicer and the Special  Servicer  each shall notify the other such party,  the
Trustee and the Depositor in writing  promptly of the  appointment  by it of any
Sub-Servicer.
<PAGE>

          (b) Each Sub-Servicer  shall be authorized to transact business in the
state or states in which the related  Mortgaged  Properties it is to service are
situated, if and to the extent required by applicable law.

          (c) As part of its servicing activities hereunder,  each of the Master
Servicer  and the  Special  Servicer,  for the  benefit of the  Trustee  and the
Certificateholders,  shall (at no expense to the Trustee, the Certificateholders
or the Trust Fund) monitor the  performance  and enforce the obligations of each
Sub-Servicer  under  the  related  Sub-Servicing  Agreement.  Such  enforcement,
including,  without limitation,  the legal prosecution of claims, termination of
Sub-Servicing  Agreements  in  accordance  with their  respective  terms and the
pursuit of other appropriate remedies,  shall be in such form and carried out to
such an extent and at such time as the Master Servicer or the Special  Servicer,
as applicable, would require were it the owner of the Mortgage Loans. The Master
Servicer and the Special  Servicer shall have the right to remove a Sub-Servicer
retained  by it in  accordance  with  the  terms  of the  related  Sub-Servicing
Agreement.

          (d) In the event the  Trustee or its  designee  assumes the rights and
obligations  of  the  Master   Servicer  or  the  Special   Servicer  under  any
Sub-Servicing  Agreement,  the  Master  Servicer  or the  Special  Servicer,  as
applicable,  at its expense shall,  upon request of the Trustee,  deliver to the
assuming  party  all  documents  and  records  relating  to  such  Sub-Servicing
Agreement  and  the  Mortgage  Loans  then  being  serviced  thereunder  and  an
accounting  of  amounts  collected  and held on  behalf  of it  thereunder,  and
otherwise use reasonable efforts to effect the orderly and efficient transfer of
the Sub-Servicing Agreement to the assuming party.

          (e) Notwithstanding any Sub-Servicing  Agreement,  the Master Servicer
and the Special  Servicer  shall remain  obligated and liable to the Trustee and
the  Certificateholders  for the performance of their respective obligations and
duties under this Agreement in accordance with the provisions hereof to the same
extent and under the same terms and  conditions as if each alone were  servicing
and administering the Mortgage Loans for which it is responsible, and the Master
Servicer  and  the  Special  Servicer  shall  pay the  fees of any  Sub-Servicer
thereunder  from  their own  funds.  In no event  shall the Trust  Fund bear any
termination  fee  required  to be paid to any  Sub-Servicer  as a result of such
Sub-Servicer's termination under any Sub-Servicing Agreement.

          (f) The  Trustee  shall  furnish  to any  Sub-Servicer  any  powers of
attorney  and  other   documents   necessary  or   appropriate  to  enable  such
Sub-Servicer  to carry out its  servicing  and  administrative  duties under any
Sub-Servicing Agreement;  provided,  however, that the Trustee shall not be held
liable  for any  negligence  with  respect  to, or misuse  of, any such power of
attorney by a Sub-Servicer.


          SECTION 3.23.  Representations and Warranties of the Master Servicer.
                         -----------------------------------------------------
          (a) The Master Servicer hereby represents and warrants to the Trustee,
for its  own  benefit  and the  benefit  of the  Certificateholders,  and to the
Depositor,  the Special Servicer and the REMIC Administrator,  as of the Closing
Date, that:
<PAGE>

          (i) The Master  Servicer  is a  corporation  duly  organized,  validly
     existing and in good standing under the laws of the State of Texas, and the
     Master  Servicer is in compliance  with the laws of each State in which any
     Mortgaged  Property  is  located  to the extent  necessary  to perform  its
     obligations under this Agreement.

          (ii) The  execution  and  delivery  of this  Agreement  by the  Master
     Servicer,  and the  performance  and  compliance  with  the  terms  of this
     Agreement by the Master  Servicer,  will not violate the Master  Servicer's
     charter and by-laws or constitute a default (or an event which, with notice
     or lapse of time, or both,  would constitute a default) under, or result in
     the breach of, any material  agreement or other instrument to which it is a
     party or which is applicable  to it or any of its assets,  or result in the
     violation of any law, rule, regulation,  order, judgment or decree to which
     the Master Servicer or its property is subject.

          (iii)  This  Agreement,  assuming  due  authorization,  execution  and
     delivery by the Trustee and the Depositor,  constitutes a valid,  legal and
     binding obligation of the Master Servicer,  enforceable  against the Master
     Servicer  in  accordance  with the  terms  hereof,  subject  to  applicable
     bankruptcy, insolvency, reorganization, moratorium and other laws affecting
     the enforcement of creditors' rights generally,  and general  principles of
     equity,   regardless  of  whether  such  enforcement  is  considered  in  a
     proceeding in equity or at law.

          (iv) The Master  Servicer 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 Master Servicer or its properties
     or might have  consequences  that would materially and adversely affect its
     ability to perform its duties and obligations hereunder.

          (v) No litigation is pending or, to the best of the Master  Servicer's
     knowledge,  threatened against the Master Servicer which would prohibit the
     Master  Servicer  from  entering  into this  Agreement  or,  in the  Master
     Servicer's good faith and reasonable judgment,  is likely to materially and
     adversely  affect  the  ability  of the  Master  Servicer  to  perform  its
     obligations under this Agreement.

          (vi) No information, certificate of an officer, statement furnished in
     writing  or  report  delivered  to  the  Depositor,  any  Affiliate  of the
     Depositor or the Trustee by the Master  Servicer  will, to the knowledge of
     the Master  Servicer,  contain any untrue  statement of a material  fact or
     omit a  material  fact  necessary  to make  the  information,  certificate,
     statement or report not misleading.

          (vii) The Master Servicer has examined each existing, and will examine
     each new, Sub-Servicing Agreement and is or will be familiar with the terms
     thereof.  The  terms  of each  existing  Sub-Servicing  Agreement  and each
     designated  Sub-Servicer  are acceptable to the Master Servicer and any new
     Sub-Servicing Agreements will comply with the provisions of Section 3.22.


          (viii) No consent,  approval,  authorization  or order of any court or
     governmental  agency or body is required  for the  execution,  delivery and
     performance by the Master  Servicer,  or compliance by the Master  Servicer
     with, this Agreement or the consummation of the  transactions  contemplated
     by this Agreement, except for any consent, approval, authorization or order
     which  has not been  obtained  or cannot be  obtained  prior to the  actual
     performance by the Master Servicer of its obligations under this Agreement,
     and which,  if not obtained  would not have a materially  adverse effect on
     the ability of the Master Servicer to perform its obligations hereunder.
<PAGE>

          (b) The  representations  and  warranties  set forth in paragraph  (a)
above shall  survive the  execution  and delivery of the  Agreement.  The Master
Servicer  shall  indemnify  the Trustee and the Trust Fund and hold each of them
harmless against any losses, damages, penalties,  fines, forfeitures,  and legal
fees and related costs,  judgments,  and other costs and expenses resulting from
any claim,  demand,  defense or assertion  arising  from,  or  resulting  from a
material  breach  of  the  Master  Servicer's   representations  and  warranties
contained  in  paragraph  (a) above.  Such  indemnification  shall  survive  any
termination or resignation of the Master  Servicer,  and any  termination of the
Agreement.


          SECTION 3.24.  Representations and Warranties of the Special Servicer.
                         ------------------------------------------------------

          (a)  The  Special  Servicer  hereby  represents  and  warrants  to the
Trustee, for its own benefit and the benefit of the  Certificateholders,  and to
the  Depositor,  the  Master  Servicer  and the REMIC  Administrator,  as of the
Closing Date, that:

          (i) The Special  Servicer is a  corporation  duly  organized,  validly
     existing and in good standing under the laws of the State of Texas, and the
     Special  Servicer is in compliance with the laws of each State in which any
     Mortgaged  Property  is  located  to the extent  necessary  to perform  its
     obligations under this Agreement.

          (ii) The  execution  and  delivery  of this  Agreement  by the Special
     Servicer,  and the  performance  and  compliance  with  the  terms  of this
     Agreement by the Special Servicer,  will not violate the Special Servicer's
     charter and by-laws or constitute a default (or an event which, with notice
     or lapse of time, or both,  would constitute a default) under, or result in
     the breach of, any material  agreement or other instrument to which it is a
     party or which is applicable  to it or any of its assets,  or result in the
     violation of any law, rule, regulation,  order, judgment or decree to which
     the Special Servicer or its property is subject.

          (iii) The Special  Servicer has the full power and  authority to enter
     into and consummate all  transactions  contemplated by this Agreement,  has
     duly authorized the execution,  delivery and performance of this Agreement,
     and has duly executed and delivered this Agreement.

          (iv)  This  Agreement,  assuming  due  authorization,   execution  and
     delivery by each of the other parties  hereto,  constitutes a valid,  legal
     and binding  obligation of the Special  Servicer,  enforceable  against the
     Special  Servicer  in  accordance  with the terms  hereof,  subject  to (A)
     applicable  bankruptcy,  insolvency,  reorganization,  moratorium and other
     laws affecting the  enforcement  of creditors'  rights  generally,  and (B)
     general  principles of equity,  regardless of whether such  enforcement  is
     considered in a proceeding in equity or at law.


<PAGE>

          (v) The Special Servicer is not in violation of, and its execution and
     delivery of this  Agreement and its  performance  and  compliance  with the
     terms of this  Agreement  will not  constitute a violation of, any law, any
     order or decree of any court or arbiter, or any order, regulation or demand
     of any federal, state or local governmental or regulatory authority,  which
     violation, in the Special Servicer's good faith and reasonable judgment, is
     likely to affect materially and adversely either the ability of the Special
     Servicer to perform its  obligations  under this Agreement or the financial
     condition of the Special Servicer.

          (vi)  No  litigation  is  pending  or,  to the  best  of  the  Special
     Servicer's  knowledge,  threatened against the Special Servicer which would
     prohibit the Special  Servicer from entering into this Agreement or, in the
     Special  Servicer's  good  faith  and  reasonable  judgment,  is  likely to
     materially and adversely  affect either the ability of the Special Servicer
     to perform its obligations under this Agreement or the financial  condition
     of the Special Servicer.

          (vii) Each officer, director,  employee,  consultant or advisor of the
     Special  Servicer  that has or,  following  the  occurrence  of a Servicing
     Transfer Event,  would have  responsibilities  concerning the servicing and
     administration  of  Mortgage  Loans is  covered  by  errors  and  omissions
     insurance in the amounts and with the coverage required by Section 3.07(c).
     Neither the Special Servicer nor any of its officers, directors, employees,
     consultants or advisors that is or, following the occurrence of a Servicing
     Transfer  Event,  would be involved in the servicing or  administration  of
     Mortgage Loans has been refused such coverage or insurance.

          (viii) No consent,  approval,  authorization  or order of any court or
     governmental  agency or body is required  for the  execution,  delivery and
     performance by the Special Servicer,  or compliance by the Special Servicer
     with, this Agreement or the consummation of the  transactions  contemplated
     by this Agreement, except for any consent, approval, authorization or order
     which  has not been  obtained  or cannot be  obtained  prior to the  actual
     performance  by  the  Special  Servicer  of  its  obligations   under  this
     Agreement,  and which, if not obtained would not have a materially  adverse
     effect on the  ability of the Special  Servicer to perform its  obligations
     hereunder.

          (b) The  representations  and  warranties  set forth in paragraph  (a)
above will  survive the  execution  and delivery of the  Agreement.  The Special
Servicer  shall  indemnify the Trustee and the Trust Fund and hold them harmless
against any  losses,  damages,  penalties,  fines,  forfeitures,  legal fees and
related costs, judgments, and other costs and expenses resulting from any claim,
demand,  defense or assertion  based on or grounded  upon,  or resulting  from a
material  breach  of  the  Special  Servicer's  representations  and  warranties
contained  in  paragraph  (a) above.  Such  indemnification  shall  survive  any
termination of the Special Servicer, and any termination of the Agreement.
<PAGE>


          SECTION 3.25.  Duties of the Extension Adviser.
                         -------------------------------

          (a) The Special  Servicer may not extend the maturity of any Specially
Serviced  Mortgage Loan beyond the third  anniversary  of such  Mortgage  Loan's
original maturity date, unless the Extension Adviser elected pursuant to Section
3.26  shall  have  approved  such  extension  in  writing  within ten days after
receiving from the Special Servicer the information,  analysis and certification
required by Section 3.25(b).  If a written  objection to such extension from the
Extension  Adviser has not been  received by the  Special  Servicer  within said
ten-day period,  then the Extension  Adviser's  approval shall be deemed to have
been given.

          (b) The Special Servicer shall, with respect to any proposed extension
of a  Specially  Serviced  Mortgage  Loan beyond the third  anniversary  of such
Mortgage  Loan's  original  maturity date,  prepare and deliver to the Extension
Adviser,  a summary of such proposed  extension and an analysis  summarizing the
bases of its conclusion  that such  extension is reasonably  likely to produce a
greater  recovery  on a present  value  basis (the  relevant  discounting  to be
performed at the related Net Mortgage  Rate) than  liquidation  of such Mortgage
Loan.  Such analysis  shall specify the basis on which the Special  Servicer has
made such  determination,  including the status of any existing material default
or the grounds for concluding  that a payment  default is imminent.  The Special
Servicer shall promptly  provide the Extension  Adviser with such information as
is requested by the Extension Adviser (including, without limitation,  operating
statements,  rents rolls, appraisals,  environmental reports, inspection reports
and financial  statements of the  applicable  Mortgagor) in connection  with any
proposed  extension.  The  Extension  Adviser  shall be  entitled to rely on the
information   provided  by  the  Special   Servicer   without  any   independent
investigation or verification on the part of the Extension Adviser. In addition,
the Special  Servicer,  in  connection  with each request for  extension,  shall
provide to the Extension  Adviser an Officer's  Certificate  confirming that all
conditions  precedent  to the granting of any such  extension  set forth in this
Agreement  (other  than  the  approval  of  the  Extension  Adviser)  have  been
satisfied.

          (c) No direction of the  Extension  Adviser shall (A) require or cause
the Special Servicer to violate the terms of a Specially Serviced Mortgage Loan,
applicable  law or any  provision  of  this  Agreement,  including  the  Special
Servicer's  obligation to act in accordance with the Servicing  Standards and to
maintain the REMIC status of each REMIC,  or (B) result in the  imposition  of a
"prohibited  transaction"  or  "prohibited  contribution"  tax  under  the REMIC
Provisions,  or (C)  expose the  Master  Servicer,  the  Special  Servicer,  the
Depositor,  the  Mortgage  Loan  Seller,  the Trust  Fund,  the Trustee or their
officers, directors, employees or agents to any claim, suit or liability, or (D)
materially  expand the scope of the Special  Servicer's or the Master Servicer's
responsibilities under this Agreement.


<PAGE>

          (d) As  compensation  for  performing  its  duties  set  forth in this
Agreement,  the  Extension  Adviser  shall be entitled to  reimbursement  of its
reasonable  out-of-pocket expenses and payment of a commercially  reasonable fee
(which  fee shall not exceed  $1,500  per  extension  proposal  reviewed  by the
Extension Adviser), which amounts shall be paid out of the Trust Fund.


          SECTION 3.26.  Extension Adviser; Elections.
                         ----------------------------

          (a) The Class A, Class B, Class C and Class D Certificateholders  will
be  entitled  to elect,  and shall be deemed to have  elected,  the Trustee or a
designee of the Trustee as their  representative  (the  "Extension  Adviser") as
provided in this Section 3.26.  The Trustee (or any other Person duly elected as
Extension Advisor) may resign as Extension Advisor at any time for any reason or
no reason upon not less than 5 Business  Days' written  notice to the Depositor,
the Trustee,  the Special Servicer,  the Master Servicer and each Class A, Class
B, Class C and Class D Certificateholder. Upon (i) the receipt by the Trustee of
written   requests   for  an  election  of  an   Extension   Adviser  from  such
Certificateholders  representing  more than 50% of the Voting  Rights of all the
Class A, Class B, Class C and Class D  Certificates,  or (ii) the resignation or
removal of the Person  acting as Extension  Adviser,  an election of a successor
Extension  Adviser shall be held  commencing as soon as practicable  thereafter.
The  Extension  Adviser  shall be elected for the purpose of  approving  certain
actions of the Special  Servicer  specified  herein in respect of extending  the
maturity of any Specially Serviced Mortgage Loan beyond the third anniversary of
its original maturity date.

          (b) After any such  receipt,  resignation,  removal  or  determination
contemplated by Section 3.26(a), the Trustee shall call a meeting of the Holders
of the Class A,  Class B,  Class C and  Class D  Certificates,  if any,  for the
purpose of electing an  Extension  Adviser.  Notice of any such  meeting of such
Holders  shall be mailed or  delivered  to each Holder not less than 10 days nor
more than 60 days prior to the meeting. The notice shall state the place and the
time  of  the  meeting,  which  may be  held  by  telephone.  Certificateholders
representing  a majority (by  Certificate  Balance) of the  Certificates  of the
applicable  Class or Classes,  present in person or represented by proxy,  shall
constitute a quorum for the nomination of an Extension Adviser.  At the meeting,
each such Holder  shall be entitled to nominate  one Person to act as  Extension
Adviser.  The Trustee  shall cause the election of the  Extension  Adviser to be
held as soon thereafter as convenient.

          (c) Each Holder of a Class A, Class B, Class C and Class D Certificate
shall be entitled to vote in each election of the Extension Adviser.  The voting
in each election of the Extension Adviser shall be in writing mailed,  delivered
or sent by courier and actually  received by the Trustee on or prior to the date
of such election.  Immediately  upon receipt by the Trustee of votes (which have
not been rescinded) from the Holders of such Certificates representing more than
50% of the  Voting  Rights  of all the  Class A,  Class B,  Class C and  Class D
Certificates,  which votes are cast for a single  Person,  such Person shall be,
upon such Person's  acceptance,  the Extension Adviser.  In the event that after
the Closing Date an Extension  Adviser shall have resigned or been removed and a
successor  Extension  Adviser  shall not have been  elected,  there  shall be no
Extension  Adviser.  Notwithstanding  anything to the contrary contained herein,
the Special  Servicer  shall not have any right or obligation to consult with or
to seek and/or  obtain  approval or  direction  from an Extension  Adviser,  and
provisions of this  Agreement  relating  thereto  shall be of no effect,  in any
event during any such period that there is no Extension Adviser.


<PAGE>

          (d) The  Extension  Adviser  may be removed at any time by the written
vote,  copies of which  must be  delivered  to the  Trustee,  of Holders of such
Certificates representing more than 50% of the Voting Rights of all the Class A,
Class B, Class C and Class D Certificates.

          (e) The Trustee  shall act as judge of each  election of an  Extension
Adviser,  and, absent manifest error,  the  determination  of the results of any
such  election by the Trustee  shall be  conclusive.  Notwithstanding  any other
provisions  of  this  Section  3.26,  the  Trustee  may  make  such   reasonable
regulations as it may deem  advisable for any such election.  Upon election of a
successor  Extension Adviser,  the Trustee shall promptly mail notice thereof by
first class mail to the Depositor,  the Master Servicer,  the Special  Servicer,
the Mortgage Loan Seller and each of the Rating Agencies.


          SECTION 3.27.  Limitation on Liability of Extension Adviser.
                         --------------------------------------------

          The Extension Adviser will be acting solely as a representative of the
interests of the Class A, Class B, Class C and Class D  Certificateholders,  and
shall not have any  responsibility  or  liability to the Trust Fund or any other
Class or Classes of  Certificateholders  for any action taken, or for refraining
from the taking of any action, in good faith pursuant to this Agreement,  or for
errors in judgment; provided, however, that this provision shall not protect the
Extension  Adviser  against any  liability  which would  otherwise be imposed by
reason of willful  misfeasance,  bad faith or negligence in the  performance  of
duties or by reason of negligent  disregard of obligations or duties  hereunder.
By  its  acceptance  of  a  Certificate,  each  Certificateholder  confirms  its
understanding  that the  Extension  Adviser  may take  actions  that  favor  the
interests of one or more Classes of the  Certificates  over other Classes of the
Certificates and that the Extension  Adviser may have special  relationships and
interests   that  conflict  with  those  of  Holders  of  some  Classes  of  the
Certificates and, absent willful misfeasance, bad faith, negligence or negligent
disregard of obligations or duties on the part of the Extension Adviser,  agrees
to  take  no  action  against  the  Extension  Adviser  or any of its  officers,
directors,  employees,  principals  or  agents  as a  result  of such a  special
relationship or conflict.

                              [End of Article III]



<PAGE>


                                   ARTICLE IV

                         PAYMENTS TO CERTIFICATEHOLDERS


           SECTION 4.01.  Distributions.
                          -------------

          (a) On  each  Distribution  Date,  to  the  extent  of  the  Available
Distribution  Amount for such Distribution  Date, the Trustee shall transfer the
Lower-Tier  Distribution Amount from the Lower-Tier  Distribution Account to the
Upper-Tier  Distribution  Account in the  amounts  and  priorities  set forth in
Section  4.01(b)  with  respect  to  each  Class  of  Uncertificated  Lower-Tier
Interest, and immediately thereafter,  shall make distributions thereof from the
Upper-Tier  Distribution Account in the following order of priority,  satisfying
in full, to the extent  required and possible,  each priority  before making any
distribution with respect to any succeeding priority:

          (i) first, to the Holders of the Class A-1 Certificates, the Class A-2
     Certificates, the Class A-3 Certificates and the Class IO Certificates, pro
     rata,  in  respect  of  interest,  up to an amount  equal to the  aggregate
     Interest Distribution Amount in respect of such Classes of Certificates for
     such Distribution Date;

          (ii)  second,  (A) to the  Holders of the Class A-1  Certificates,  in
     reduction  of the  Certificate  Balance  thereof,  an  amount  equal to the
     Principal Distribution Amount, until the outstanding Certificate Balance of
     the Class A-1 Certificates has been reduced to zero;

          (B) after the Certificate  Balance of the Class A-1  Certificates  has
     been  reduced to zero,  to the  Holders of the Class A-2  Certificates,  in
     reduction  of the  Certificate  Balance  thereof,  an  amount  equal to the
     Principal  Distribution  Amount (or the portion thereof remaining after any
     distributions in respect of the Class A-1 Certificates on such Distribution
     Date),  until  the  outstanding   Certificate  Balance  of  the  Class  A-2
     Certificates has been reduced to zero.

          (C)  after  the  Certificate  Balances  of the Class A-1 and Class A-2
     Certificates  have been  reduced to zero,  to the  Holders of the Class A-3
     Certificates,  in reduction of the Certificate  Balance thereof,  an amount
     equal  to  the  Principal  Distribution  Amount  (or  the  portion  thereof
     remaining after any distributions in respect of the Class A-1 and Class A-2
     Certificates on such Distribution Date), until the outstanding  Certificate
     Balance of the Class A-3 Certificates has been reduced to zero.

          (iii) third, to the Holders of the Class A-1  Certificates,  the Class
     A-2  Certificates  and  the  Class  A-3  Certificates,  pro  rata,  for the
     unreimbursed amounts of Collateral Support Deficit, if any, an amount equal
     to the aggregate of such unreimbursed Collateral Support Deficit previously
     allocated to such Classes of Certificates;


<PAGE>

          (iv) fourth, to the Holders of the Class B Certificates, in respect of
     interest,  up to an amount  equal to the  aggregate  Interest  Distribution
     Amount in respect of such Class of Certificates for such Distribution Date;

          (v) fifth, after the Certificate  Balances of the Class A-1, Class A-2
     and Class A-3 Certificates have been reduced to zero, to the Holders of the
     Class B Certificates,  in reduction of the Certificate  Balance thereof, an
     amount equal to the Principal  Distribution  Amount (or the portion thereof
     remaining after any distributions in respect of the Class A Certificates on
     such Distribution  Date), until the outstanding  Certificate Balance of the
     Class B Certificates has been reduced to zero;

          (vi)  sixth,  to the  Holders  of the  Class B  Certificates,  for the
     unreimbursed amounts of Collateral Support Deficit, if any, an amount equal
     to the aggregate of such unreimbursed Collateral Support Deficit previously
     allocated to such Class of Certificates;

          (vii) seventh, to the Holders of the Class C Certificates,  in respect
     of interest,  up to an amount equal to the aggregate Interest  Distribution
     Amount in respect of such Class of Certificates for such Distribution Date;

          (viii) eighth,  after the Certificate Balances of the Class A-1, Class
     A-2, Class A-3 and Class B  Certificates  have been reduced to zero, to the
     Holders  of the  Class C  Certificates,  in  reduction  of the  Certificate
     Balance thereof,  an amount equal to the Principal  Distribution Amount (or
     the portion  thereof  remaining after any  distributions  in respect of the
     Class A and Class B  Certificates  on such  Distribution  Date),  until the
     outstanding  Certificate  Balance  of the  Class C  Certificates  has  been
     reduced to zero;

          (ix)  ninth,  to the  Holders  of the  Class C  Certificates,  for the
     unreimbursed amounts of Collateral Support Deficit, if any, an amount equal
     to the aggregate of such unreimbursed Collateral Support Deficit previously
     allocated to such Class of Certificates;

          (x) tenth, to the Holders of the Class D  Certificates,  in respect of
     interest,  up to an amount  equal to the  aggregate  Interest  Distribution
     Amount in respect of such Class of Certificates for such Distribution Date;

          (xi) eleventh,  after the Certificate Balances of the Class A-1, Class
     A-2, Class A-3, Class B and Class C Certificates have been reduced to zero,
     to the Holders of the Class D Certificates, in reduction of the Certificate
     Balance thereof,  an amount equal to the Principal  Distribution Amount (or
     the portion  thereof  remaining after any  distributions  in respect of the
     Class A, Class B and Class C Certificates on such Distribution Date), until
     the outstanding  Certificate  Balance of the Class D Certificates  has been
     reduced to zero;


<PAGE>

          (xii)  twelfth,  to the Holders of the Class D  Certificates,  for the
     unreimbursed amounts of Collateral Support Deficit, if any, an amount equal
     to the aggregate of such unreimbursed Collateral Support Deficit previously
     allocated to such Class of Certificates;

          (xiii)  thirteenth,  to the  Holders of the Class E  Certificates,  in
     respect  of  interest,  up to an  amount  equal to the  aggregate  Interest
     Distribution  Amount in  respect  of such  Class of  Certificates  for such
     Distribution Date;

          (xiv)  fourteenth,  after the  Certificate  Balances of the Class A-1,
     Class A-2, Class A-3,  Class B, Class C and Class D Certificates  have been
     reduced to zero, to the Holders of the Class E  Certificates,  in reduction
     of the  Certificate  Balance  thereof,  an  amount  equal to the  Principal
     Distribution   Amount  (or  the  portion   thereof   remaining   after  any
     distributions  in  respect  of the  Class A,  Class B,  Class C and Class D
     Certificates on such Distribution Date), until the outstanding  Certificate
     Balance of the Class E Certificates has been reduced to zero;

          (xv) fifteenth,  to the Holders of the Class E  Certificates,  for the
     unreimbursed amounts of Collateral Support Deficit, if any, an amount equal
     to the aggregate of such unreimbursed Collateral Support Deficit previously
     allocated to such Class of Certificates;

          (xvi)  sixteenth,  to the  Holders  of the  Class F  Certificates,  in
     respect  of  interest,  up to an  amount  equal to the  aggregate  Interest
     Distribution  Amount in  respect  of such  Class of  Certificates  for such
     Distribution Date;

          (xvii) seventeenth,  after the Certificate  Balances of the Class A-1,
     Class A-2,  Class A-3,  Class B, Class C, Class D and Class E  Certificates
     have been reduced to zero, to the Holders of the Class F  Certificates,  in
     reduction  of the  Certificate  Balance  thereof,  an  amount  equal to the
     Principal  Distribution  Amount (or the portion thereof remaining after any
     distributions  in  respect  of the Class A,  Class B,  Class C, Class D and
     Class E Certificates  on such  Distribution  Date),  until the  outstanding
     Certificate Balance of the Class F Certificates has been reduced to zero;

          (xviii)  eighteenth,  to the Holders of the Class F Certificates,  for
     the unreimbursed  amounts of Collateral Support Deficit,  if any, an amount
     equal to the  aggregate of such  unreimbursed  Collateral  Support  Deficit
     previously allocated to such Class of Certificates;

          (xix) nineteenth, to the Holder of the Class G Certificates in respect
     of interest,  up to an amount equal to the aggregate Interest  Distribution
     Amount in respect of such Class of Certificates for such Distribution Date;


<PAGE>

          (xx) twentieth, after the Certificate Balances of the Class A-1, Class
     A-2, Class A-3, Class B, Class C, Class D, Class E and Class F Certificates
     have been reduced to zero, to the Holders of the Class G  Certificates,  in
     reduction  of the  Certificate  Balance  thereof,  an  amount  equal to the
     Principal  Distribution  Amount (or the portion thereof remaining after any
     distributions in respect of the Class A, Class B, Class C, Class D, Class E
     and Class F Certificates on such Distribution  Date), until the outstanding
     Certificate Balance of the Class G Certificates has been reduced to zero;

          (xxi) twenty-first, to the Holder of the Class G Certificates, for the
     unreimbursed amounts of Collateral Support Deficit, if any, an amount equal
     to the aggregate of such unreimbursed Collateral Support Deficit previously
     allocated to such Class of Certificates;

          (xxii) twenty-second,  to the Holders of the Class H Certificates,  in
     respect  of  interest,  up to an  amount  equal to the  aggregate  Interest
     Distribution  Amount in  respect  of such  Class of  Certificates  for such
     Distribution Date;

          (xxiii) twenty-third, after the Certificate Balances of the Class A-1,
     Class A-2, Class A-3, Class B, Class C, Class D, Class E, Class F and Class
     G  Certificates  have been  reduced to zero,  to the Holders of the Class H
     Certificates,  in reduction of the Certificate  Balance thereof,  an amount
     equal  to  the  Principal  Distribution  Amount  (or  the  portion  thereof
     remaining after any distributions in respect of the Class A, Class B, Class
     C, Class D, Class E, Class F and Class G Certificates on such  Distribution
     Date),   until  the  outstanding   Certificate   Balance  of  the  Class  H
     Certificates has been reduced to zero;

          (xxiv) twenty-fourth,  to the Holders of the Class H Certificates, for
     the unreimbursed  amounts of Collateral Support Deficit,  if any, an amount
     equal to the  aggregate of such  unreimbursed  Collateral  Support  Deficit
     previously allocated to such Class of Certificates;

          (xxv)  twenty-fifth,  to the Holders of the Class UR  Certificates  in
     respect  of  interest,  up to an  amount  equal to the  aggregate  Interest
     Distribution  Amount in  respect  of such  Class of  Certificates  for such
     Distribution Date;

          (xxvi) twenty-sixth,  after the Certificate Balances of the Class A-1,
     Class A-2,  Class A-3, Class B, Class C, Class D, Class E, Class F, Class G
     and Class H  Certificates  have been reduced to zero, to the Holders of the
     Class UR Certificates,  in reduction of the Certificate Balance thereof, an
     amount equal to the Principal  Distribution  Amount (or the portion thereof
     remaining after any distributions in respect of the Class A, Class B, Class
     C,  Class D, Class E,  Class F,  Class G and Class H  Certificates  on such
     Distribution Date), until the outstanding  Certificate Balance of the Class
     UR Certificates has been reduced to zero;

          (xxvii)  twenty-seventh,  to the Holders of the Class UR Certificates,
     for the  unreimbursed  amounts of Collateral  Support  Deficit,  if any, an
     amount  equal to the  aggregate  of such  unreimbursed  Collateral  Support
     Deficit previously allocated to such Class of Certificates;


<PAGE>

          (xxviii)  twenty-eighth,  to the Class R Certificates,  the amount, if
     any, remaining in the Upper-Tier  Distribution Account with respect to such
     Distribution  Date,  but only to the extent of the  Available  Distribution
     Amount for such Distribution Date.

          (b) (i) The initial  principal  amounts,  the amounts of principal of,
and interest rates on, each of the Uncertificated  Lower-Tier Interests shall be
derived  from the  principal  and  interest  on the  Classes  of  REMIC  Regular
Certificates in the manner set forth in the following table:


Uncertificated         Initial                                  Per Annum
 Lower-Tier          Lower-Tier            Lower-Tier            Rate of
  Interest        Principal Amount     Principal Amount[FN1]     Interest
- --------------    ----------------     ------------------       ---------

  Class LA-1        $7,098.0719          0.01% x A-1             7.533%

  Class LA-2        $9,679.1890          0.01% x A-2             7.515%

  Class LA-3        $5,162.2341          0.01% x A-3             7.830%

  Class LB          $1,613.1981          0.01% x B               7.690%

  Class LC          $1,935.8378          0.01% x C               7.690%

  Class LD          $1,774.5179          0.01% x D               7.690%

  Class LE          $1,451.8783          0.01% x E               7.690%

  Class LF          $1,408.5788          0.01% x F               7.350%

  Class LG           $564.6193           0.01% x G               7.350%

  Class LH           $967.9189           0.01% x H               7.350%

  Class LUR          $967.9194           0.01% x UR              6.800%

  Class LWAC           99.99% x         99.99% x SPB[FN2]         [FN3]
                    initial SPB[FN2]

[FN1]    The  designations  A-1,  A-2,  A-3,  B, C, D, E, F, G, H and UR in this
         column refer to 100% of the Certificate Balance of the Class A-1, Class
         A-2,  Class A-3,  Class B, Class C, Class D, Class E, Class F, Class G,
         Class H and Class UR Certificates,  respectively,  as of any applicable
         date.

[FN2]    The Class  LWAC  Uncertificated  Interest  has a  Lower-Tier  Principal
         Amount  equal to 99.99% of the SPB. As of any  Distribution  Date,  the
         "SPB" is the aggregate of the Stated Principal Balances of the Mortgage
         Loans as of the preceding Distribution Date (after giving effect to the
         distribution  of  principal on such  Distribution  Date) or the Cut-off
         Date in the case of the first Distribution Date.

[FN3]    Interest will accrue on the Class LWAC  Uncertificated  Interest during
         each  Interest  Accrual  Period at the weighted  average  Effective Net
         Mortgage  Rates of the Mortgage  Loans,  weighted on the basis of their
         respective Stated Principal  Balances as of the preceding  Distribution
         Date (after  giving  affect to the  distribution  of  principal on such
         Distribution  Date) or, in the case of the first Distribution Date, the
         Cut-off Date.
<PAGE>

          (ii)  On  each  Distribution  Date,  the   Uncertificated   Lower-Tier
Interests shall receive  distributions of interest,  principal and other amounts
in the following order of priority,  based on the amounts  distributable  to the
Classes of REMIC Regular Certificates:

               (1)  amounts   distributable   as   interest  to  the  Class  A-1
                    Certificates   pursuant  to  Section   4.01(a)(i)  shall  be
                    allocated  0.01% to the Class LA-1  Uncertificated  Interest
                    and 99.99% to the Class LWAC Uncertificated Interest;

               (2)  amounts   distributable   as  principal  to  the  Class  A-1
                    Certificates  pursuant to Section  4.01(a)(ii)(a) or Section
                    4.01(c)   shall  be  allocated   0.01%  to  the  Class  LA-1
                    Uncertificated   Interest  and  99.99%  to  the  Class  LWAC
                    Uncertificated Interest;

               (3)  amounts distributable for unreimbursed amounts of Collateral
                    Support  Deficit  previously  allocated  to  the  Class  A-1
                    Certificates  pursuant  to  Section  4.01(a)(iii)  shall  be
                    allocated  0.01% to the Class LA-1  Uncertificated  Interest
                    and 99.99% to the Class LWAC Uncertificated Interest;

               (4)  amounts   distributable   as   interest  to  the  Class  A-2
                    Certificates   pursuant  to  Section   4.01(a)(i)  shall  be
                    allocated  0.01% to the Class LA-2  Uncertificated  Interest
                    and 99.99% to the Class LWAC Uncertificated Interest;

               (5)  amounts   distributable   as  principal  to  the  Class  A-2
                    Certificates  pursuant to Section  4.01(a)(ii)(b) or Section
                    4.01(c)   shall  be  allocated   0.01%  to  the  Class  LA-2
                    Uncertificated   Interest  and  99.99%  to  the  Class  LWAC
                    Uncertificated Interest;

               (6)  amounts distributable for unreimbursed amounts of Collateral
                    Support  Deficit  previously  allocated  to  the  Class  A-2
                    Certificates  pursuant  to  Section  4.01(a)(iii)  shall  be
                    allocated  0.01% to the Class LA-2  Uncertificated  Interest
                    and 99.99% to the Class LWAC Uncertificated Interest;

               (7)  amounts   distributable   as   interest  to  the  Class  A-3
                    Certificates   pursuant  to  Section   4.01(a)(i)  shall  be
                    allocated  0.01% to the Class LA-3  Uncertificated  Interest
                    and 99.99% to the Class LWAC Uncertificated Interest;


<PAGE>

               (8)  amounts   distributable   as  principal  to  the  Class  A-3
                    Certificates  pursuant to Section  4.01(a)(ii)(c) or Section
                    4.01(c)   shall  be  allocated   0.01%  to  the  Class  LA-3
                    Uncertificated   Interest  and  99.99%  to  the  Class  LWAC
                    Uncertificated Interest;

               (9)  amounts distributable for unreimbursed amounts of Collateral
                    Support  Deficit  previously  allocated  to  the  Class  A-3
                    Certificates  pursuant  to  Section  4.01(a)(iii)  shall  be
                    allocated  0.01% to the Class LA-3  Uncertificated  Interest
                    and 99.99% to the Class LWAC Uncertificated Interest;

               (10) amounts   distributable   as   interest   to  the   Class  B
                    Certificates   pursuant  to  Section  4.01(a)(iv)  shall  be
                    allocated 0.01% to the Class LB Uncertificated  Interest and
                    99.99% to the Class LWAC Uncertificated Interest;

               (11) amounts   distributable   as   principal   to  the  Class  B
                    Certificates   pursuant  to  Section   4.01(a)(v)  shall  be
                    allocated 0.01% to the Class LB Uncertificated  Interest and
                    99.99% to the Class LWAC Uncertificated Interest;

               (12) amounts distributable for unreimbursed amounts of Collateral
                    Support  Deficit   previously   allocated  to  the  Class  B
                    Certificates   pursuant  to  Section  4.01(a)(vi)  shall  be
                    allocated 0.01% to the Class LB Uncertificated  Interest and
                    99.99% to the Class LWAC Uncertificated Interest;

               (13) amounts   distributable   as   interest   to  the   Class  C
                    Certificates  pursuant  to  Section  4.01(a)(vii)  shall  be
                    allocated 0.01% to the Class LC Uncertificated  Interest and
                    99.99% to the Class LWAC Uncertificated Interest;

               (14) amounts   distributable   as   principal   to  the  Class  C
                    Certificates  pursuant  to  Section  4.01(a)(viii)  shall be
                    allocated 0.01% to the Class LC Uncertificated  Interest and
                    99.99% to the Class LWAC Uncertificated Interest;

               (15) amounts distributable for unreimbursed amounts of Collateral
                    Support  Deficit   previously   allocated  to  the  Class  C
                    Certificates   pursuant  to  Section  4.01(a)(ix)  shall  be
                    allocated 0.01% to the Class LC Uncertificated  Interest and
                    99.99% to the Class LWAC Uncertificated Interest;

               (16) amounts   distributable   as   interest   to  the   Class  D
                    Certificates   pursuant  to  Section   4.01(a)(x)  shall  be
                    allocated 0.01% to the Class LD Uncertificated  Interest and
                    99.99% to the Class LWAC Uncertificated Interest;
<PAGE>

               (17) amounts   distributable   as   principal   to  the  Class  D
                    Certificates   pursuant  to  Section  4.01(a)(xi)  shall  be
                    allocated 0.01% to the Class LD Uncertificated  Interest and
                    99.99% to the Class LWAC Uncertificated Interest;

               (18) amounts distributable for unreimbursed amounts of Collateral
                    Support  Deficit   previously   allocated  to  the  Class  D
                    Certificates  pursuant  to  Section  4.01(a)(xii)  shall  be
                    allocated 0.01% to the Class LD Uncertificated  Interest and
                    99.99% to the Class LWAC Uncertificated Interest;

               (19) amounts   distributable   as   interest   to  the   Class  E
                    Certificates  pursuant  to  Section  4.01(a)(xiii)  shall be
                    allocated 0.01% to the Class LE Uncertificated  Interest and
                    99.99% to the Class LWAC Uncertificated Interest;

               (20) amounts   distributable   as   principal   to  the  Class  E
                    Certificates  pursuant  to  Section  4.01(a)(xiv)  shall  be
                    allocated 0.01% to the Class LE Uncertificated  Interest and
                    99.99% to the Class LWAC Uncertificated Interest;

               (21) amounts distributable for unreimbursed amounts of Collateral
                    Support  Deficit   previously   allocated  to  the  Class  E
                    Certificates   pursuant  to  Section  4.01(a)(xv)  shall  be
                    allocated 0.01% to the Class LE Uncertificated  Interest and
                    99.99% to the Class LWAC Uncertificated Interest;

               (22) amounts   distributable   as   interest   to  the   Class  F
                    Certificates  pursuant  to  Section  4.01(a)(xvi)  shall  be
                    allocated 0.01% to the Class LF Uncertificated  Interest and
                    99.99% to the Class LWAC Uncertificated Interest;

               (23) amounts   distributable   as   principal   to  the  Class  F
                    Certificates  pursuant  to  Section  4.01(a)(xvii)  shall be
                    allocated 0.01% to the Class LF Uncertificated  Interest and
                    99.99% to the Class LWAC Uncertificated Interest.

               (24) amounts distributable for unreimbursed amounts of Collateral
                    Support  Deficit   previously   allocated  to  the  Class  F
                    Certificates  pursuant  to Section  4.01(a)(xviii)  shall be
                    allocated 0.01% to the Class LF Uncertificated  Interest and
                    99.99% to the Class LWAC Uncertificated Interest;


<PAGE>

               (25) amounts   distributable   as   interest   to  the   Class  G
                    Certificates  pursuant  to  Section  4.01(a)(xix)  shall  be
                    allocated 0.01% to the Class LF Uncertificated  Interest and
                    99.99% to the Class LWAC Uncertificated Interest;

               (26) amounts   distributable   as   principal   to  the  Class  G
                    Certificates   pursuant  to  Section  4.01(a)(xx)  shall  be
                    allocated 0.01% to the Class LF Uncertificated  Interest and
                    99.99% to the Class LWAC Uncertificated Interest.

               (27) amounts distributable for unreimbursed amounts of Collateral
                    Support  Deficit   previously   allocated  to  the  Class  G
                    Certificates  pursuant  to  Section  4.01(a)(xxi)  shall  be
                    allocated 0.01% to the Class LG Uncertificated  Interest and
                    99.99% to the Class LWAC Uncertificated Interest;

               (28) amounts   distributable   as   interest   to  the   Class  H
                    Certificates  pursuant  to  Section  4.01(a)(xxii)  shall be
                    allocated 0.01% to the Class LF Uncertificated  Interest and
                    99.99% to the Class LWAC Uncertificated Interest;

               (29) amounts   distributable   as   principal   to  the  Class  H
                    Certificates  pursuant  to Section  4.01(a)(xxiii)  shall be
                    allocated 0.01% to the Class LF Uncertificated  Interest and
                    99.99% to the Class LWAC Uncertificated Interest.

               (30) amounts distributable for unreimbursed amounts of Collateral
                    Support  Deficit   previously   allocated  to  the  Class  H
                    Certificates  pursuant  to  Section  4.01(a)(xxiv)  shall be
                    allocated 0.01% to the Class LH Uncertificated  Interest and
                    99.99% to the Class LWAC Uncertificated Interest;

               (31) amounts   distributable   as   interest   to  the  Class  UR
                    Certificates  pursuant  to  Section  4.01(a)(xxv)  shall  be
                    allocated 0.01% to the Class LUR Uncertificated Interest and
                    99.99% to the Class LWAC Uncertificated Interest; and

               (32) amounts   distributable   as   principal  to  the  Class  UR
                    Certificates  pursuant  to  Section  4.01(a)(xxvi)  shall be
                    allocated 0.01% to the Class LUR Uncertificated Interest and
                    99.99% to the Class LWAC Uncertificated Interest.


<PAGE>

               (33) amounts distributable for unreimbursed amounts of Collateral
                    Support  Deficit  previously   allocated  to  the  Class  UR
                    Certificates  pursuant  to Section  4.01(a)(xxvii)  shall be
                    allocated 0.01% to the Class LUR Uncertificated Interest and
                    99.99% to the Class LWAC Uncertificated Interest; and

               (34) amounts   distributable   as   interest   to  the  Class  IO
                    Certificates   pursuant  to  Section   4.01(a)(i)  shall  be
                    allocated 100.00% to the Class LWAC Uncertificated Interest.

          (iii) The amounts  distributable  pursuant to clauses  (ii)(1) through
(34) above  constitute  the  "Lower-Tier  Distribution  Amount."  Subject to the
penultimate  paragraph  of  Section  4.01(a),  any  amount  that  remains in the
Lower-Tier  Distribution Account on each Distribution Date after distribution of
the  Lower-Tier  Distribution  Amount shall be distributed to the Holders of the
Class LR  Certificates  (but only to the  extent of the  Available  Distribution
Amount for such  Distribution  Date  remaining  in the  Lower-Tier  Distribution
Account, if any).

          (c) On and  after  the  Distribution  Date on  which  the  Certificate
Balances of the  Subordinate  Certificates  have all been  reduced to zero,  the
Principal  Distribution Amount will be distributed,  pro rata, among the Classes
of Class A  Certificates  without  regard to the priorities set forth in Section
4.01(a).

          (d) On each  Distribution  Date,  the Trustee shall  withdraw from the
Lower-Tier  Distribution  Account an aggregate  amount  equal to all  Prepayment
Premiums and Yield Maintenance  Charges actually collected on the Mortgage Loans
or any REO Loans during the related Due Period and shall  distribute such amount
in respect of the Class LA-1  Uncertificated  Interest by depositing such amount
in the Upper-Tier Distribution Account.

          (e) On each Distribution  Date, until the Certificate  Balances of the
Class A-1, Class A-2, Class A-3 and Class B Certificates  have each been reduced
to zero,  the Trustee  shall  withdraw any amounts on deposit in the  Upper-Tier
Distribution  Account that represent  Prepayment  Premiums and Yield Maintenance
Charges actually collected on Mortgage Loans or REO Loans during the related Due
Period  and  remitted  in  respect  of the Class  LA-1  Uncertificated  Interest
pursuant to Section 4.01(d),  and shall distribute (i) 80% of such amount to the
Class IO  Certificates  until the  outstanding  Notional Amount thereof has been
reduced to zero;  and (ii) the  remaining  20% of such  Prepayment  Premiums and
Yield  Maintenance  Charges,  pro rata among the Class A-1, Class A-2, Class A-3
and Class B  Certificates  that are entitled to  distributions  of the Principal
Distribution Amount on such Distribution Date, in accordance with the portion of
the Principal  Distribution  Amount to which such Class is entitled  relative to
such other Class A and Class B Certificates on such Distribution Date. Following
the reduction of the Certificate Balances of the Class A-1, Class A-2, Class A-3
and Class B Certificates to zero, the Trustee shall distribute 100% of any Yield
Maintenance Charges and Prepayment Premiums actually received during the related
Due Period with  respect to such  Mortgage  Loans and remitted in respect of the
Class LA-1  Uncertificated  Interest pursuant to Section 4.01(d) to the Class IO
Certificates.


<PAGE>

          (f) (i) On each  Distribution  Date,  to the  extent  any  amount on a
Mortgage  Loan with  respect to which an  Appraisal  Reduction  was  required is
recovered from Liquidation  Proceeds or other final payment with respect to such
Mortgage Loan in excess of the Adjusted  Principal  Balance (after giving effect
to all other  amounts  previously  collected  with  respect  thereto  after such
Appraisal Reduction), an amount equal to the lesser of such excess or the sum of
the  Appraisal  Reduction  Amounts  with respect to such  Mortgage  Loan will be
distributed on each Class of  Certificates  to which such  Appraisal  Reductions
have been  allocated,  in the order in which such Appraisal  Reductions  were so
allocated,  up to the aggregate  Appraisal  Reduction  Amounts allocated to such
Class with  respect to such  Mortgage  Loan  pursuant to Section  4.05(a).  Such
distribution shall be treated as a distribution of principal, to the extent such
Appraisal  Reduction was allocated to increase the  Certificate  Balance of such
Class of Certificates,  or as a distribution of Class Unpaid Interest  Shortfall
with respect to such class,  as if the  Distributable  Certificate  Interest for
such Class had not been  reduced by such  Appraisal  Reduction  Amount for which
such  distribution is made. The excess of the unpaid  principal  balance of such
Mortgage  Loan over the  Appraisal  Reduction  related to such  Mortgage Loan is
referred to herein as the "Adjusted Principal Balance."

          (ii)  With  respect  to any  Distribution  Date,  amounts  distributed
pursuant to Section  4.01(f)(i) with respect to such  Distribution Date shall be
distributed on the Uncertificated Lower-Tier Interests and shall be allocated as
follows:  (A) as between (i) the Class LB,  Class LC,  Class LD, Class LE, Class
LF, Class LG, Class LH and Class LUR Uncertificated Interests and (ii) the Class
LWAC  Uncertificated  Interest,  in the  proportions  in which  principal to the
extent  treated as a principal  distribution  in Section  4.01(f)(i)  and in the
proportions  in which  interest is  distributed  thereto as set forth in Section
4.01(b)(ii)  to the extent treated as a  distribution  of Class Unpaid  Interest
Shortfall in Section  4.01(f)(i) is distributed  thereto as set forth in Section
4.01(b)(ii)  and (B) as among the Class LB,  Class LC, Class LD, Class LE, Class
LF,  Class  LG,  Class LH and Class LUR  Uncertificated  Interests,  in the same
priority as the amount distributed to its Class of Related Certificates pursuant
to Section 4.01(f)(i).

          (g)  All  distributions  made  with  respect  to  each  Class  on each
Distribution Date shall be allocated pro rata among the outstanding Certificates
in such  Class  based  on  their  respective  Percentage  Interests.  Except  as
otherwise specifically provided in Sections 4.01(h),  4.01(i) and 9.01, all such
distributions with respect to each Class on each Distribution Date shall be made
to the  Certificateholders  of the  respective  Class of  record at the close of
business  on the  related  Record  Date and  shall be made by wire  transfer  of
immediately  available funds to the account of any such  Certificateholder  at a
bank  or  other  entity  having  appropriate   facilities   therefor,   if  such
Certificateholder  shall have provided the Trustee with wiring  instructions  no
less than five  Business  Days prior to the related  Record  Date (which  wiring
instructions may be in the form of a standing order applicable to all subsequent
Distribution  Dates)  and  is the  registered  owner  of  Certificates  with  an
aggregate initial Certificate  Balance or Notional Amount, as applicable,  of at
least  $5,000,000,  or  otherwise  by  check  mailed  to  the  address  of  such
Certificateholder  as  it  appears  in  the  Certificate  Register.   The  final
distribution  on each  Certificate  (determined  without  regard to any possible
future  reimbursement of Collateral Support Deficit previously allocated to such
Certificate)  will be made  in like  manner,  but  only  upon  presentation  and
surrender of such  Certificate  at the offices of the  Certificate  Registrar or
such other location specified in the notice to  Certificateholders of such final
distribution.


<PAGE>

          Each  distribution  with respect to a Book-Entry  Certificate shall be
paid  to the  Depository,  as  Holder  thereof,  and  the  Depository  shall  be
responsible for crediting the amount of such distribution to the accounts of its
Depository   Participants  in  accordance  with  its  normal  procedures.   Each
Depository  Participant shall be responsible for disbursing such distribution to
the  Certificate  Owners that it represents  and to each indirect  participating
brokerage firm (a "brokerage firm" or "indirect  participating  firm") for which
it acts as agent.  Each brokerage firm shall be responsible for disbursing funds
to  the  Certificate  Owners  that  it  represents.  None  of the  Trustee,  the
Certificate Registrar,  the Depositor, the Master Servicer, the Special Servicer
or the REMIC  Administrator  shall have any  responsibility  therefor  except as
otherwise provided by this Agreement or applicable law.

          (h) Except as otherwise provided in Section 9.01, whenever the Trustee
expects that the final  distribution  with respect to any Class of  Certificates
(determined without regard to any possible future reimbursement of any amount of
Collateral Support Deficit  previously  allocated to such Class of Certificates)
will be made on the next Distribution Date, the Trustee shall, no later than the
related  Determination  Date,  mail to each Holder on such date of such Class of
Certificates a notice to the effect that:

          (i) the Trustee  expects that the final  distribution  with respect to
     such Class of Certificates  will be made on such Distribution Date but only
     upon  presentation and surrender of such Certificates at the offices of the
     Certificate Registrar or such other location therein specified, and

          (ii) no interest shall accrue on such Certificates from and after such
     Distribution  Date.  

          Any funds not  distributed to any Holder or Holders of Certificates of
such Class on such  Distribution  Date  because of the failure of such Holder or
Holders to tender their Certificates  shall, on such date, be set aside and held
uninvested  in trust and credited to the account or accounts of the  appropriate
non-tendering Holder or Holders. If any Certificates as to which notice has been
given  pursuant to this  Section  4.01(h)  shall not have been  surrendered  for
cancellation  within six months after the time  specified  in such  notice,  the
Trustee   shall   mail  a  second   notice   to  the   remaining   non-tendering
Certificateholders  to surrender their Certificates for cancellation in order to
receive the final  distribution  with respect thereto.  If within one year after
the second  notice all such  Certificates  shall not have been  surrendered  for
cancellation,  the Trustee,  directly or through an agent, shall take such steps
to  contact  the  remaining  non-tendering   Certificateholders  concerning  the
surrender  of their  Certificates  as it shall deem  appropriate.  The costs and
expenses   of   holding   such   funds  in   trust   and  of   contacting   such
Certificateholders  following  the first  anniversary  of the  delivery  of such
second notice to the non-tendering  Certificateholders shall be paid out of such
funds.  No interest shall accrue or be payable to any  Certificateholder  on any
amount   held  in  trust   hereunder   by  the  Trustee  as  a  result  of  such
Certificateholder's  failure to surrender its  Certificate(s)  for final payment
thereof in accordance with this Section 4.01(h).

<PAGE>

          (i)  Distributions  in  reimbursement  of Collateral  Support  Deficit
previously  allocated  to the REMIC  Regular  Certificates  shall be made in the
amounts and manner specified in Section 4.01(a) to the Holders of the respective
Class  otherwise  entitled to  distributions  of interest and  principal on such
Class on the relevant  Distribution  Date;  provided that all  distributions  in
reimbursement of Collateral Support Deficit  previously  allocated to a Class of
Certificates  which has since been  retired  shall be to the prior  Holders that
surrendered the Certificates of such Class upon retirement  thereof and shall be
made by check  mailed to the address of each such prior Holder last shown in the
Certificate Register. Notice of any such distribution to a prior Holder shall be
made in accordance  with Section  11.05 at such last address.  The amount of the
distribution  to each  such  prior  Holder  shall  be based  upon the  aggregate
Percentage  Interest evidenced by the Certificates  surrendered  thereby. If the
check  mailed to any such prior  Holder is  returned  uncashed,  then the amount
thereof shall be set aside and held  uninvested in trust for the benefit of such
prior Holder,  and the Trustee shall attempt to contact such prior Holder in the
manner contemplated by Section 4.01(h) as if such Holder had failed to surrender
its Certificates.

          (j) For purposes of determining the outstanding Certificate Balance of
a Class of  Certificates  under any clause of Section  4.01(a) or the Lower-Tier
Principal Balance of any Class of Uncertificated  Lower-Tier Interests under any
clause of  Section  4.01(b)  on any  Distribution  Date,  the  distributions  of
principal to be made on each Class of Certificates or Uncertificated  Lower-Tier
Interests,  as the case may be, on such  Distribution  Date  pursuant to Section
4.01(a) or Section 4.01(b) shall be deemed to have been made in the sequence set
forth in such Sections.


          SECTION 4.02.  Statements to Certificateholders; Collection Reports.
                         ----------------------------------------------------

          (a) On each  Distribution  Date,  the Trustee shall forward by mail to
all of the Holders of each Class of  Certificates  and to the Master  Servicer a
statement as to the distributions made on such Distribution Date setting forth:

          (i) the amount of the  distribution on such  Distribution  Date to the
     Holders of such  Class of  Certificates  in  reduction  of the  Certificate
     Balance thereof;

          (ii) the amount of the distribution on such  Distribution  Date to the
     Holders  of  such  Class  of   Certificates   allocable  to   Distributable
     Certificate Interest;

          (iii) the  aggregate  amount of P&I  Advances  made in respect of such
     Distribution Date;

          (iv) the aggregate amount of servicing compensation paid to the Master
     Servicer during the Due Period for such Distribution Date;
<PAGE>

          (v) the aggregate Stated  Principal  Balance of the Mortgage Loans and
     any REO Loans  outstanding  immediately  before and immediately  after such
     Distribution Date;

          (vi)  the  number,  aggregate  principal  balance,   weighted  average
     remaining  term to  maturity  and  weighted  average  Mortgage  Rate of the
     Mortgage Loans as of the end of the Due Period for such Distribution Date;

          (vii) the number and aggregate principal balance of Mortgage Loans (A)
     delinquent one month,  (B) delinquent two months,  (C) delinquent  three or
     more  months,  and  (D)  as to  which  foreclosure  proceedings  have  been
     commenced;

          (viii) the value of any REO Property  included in the Trust Fund as of
     the end of the Due Period  for such  Distribution  Date,  based on the most
     recent Appraisal or valuation;

          (ix) the Available Distribution Amount for such Distribution Date;

          (x) the  Accrued  Certificate  Interest  in  respect  of such Class of
     Certificates for such Distribution Date, separately identifying any portion
     of any Appraisal  Reduction Amounts for such Distribution Date allocated to
     such Class of Certificates;

          (xi) the amount of the distribution on such  Distribution  Date to the
     Holders of such Class of Certificates  allocable to Prepayment Premiums and
     Yield Maintenance Charges;

          (xii) the  Pass-Through  Rate for such Class of Certificates  for such
     Distribution Date and the next succeeding Distribution Date;

          (xiii) the Scheduled Principal Distribution Amount and the Unscheduled
     Principal Distribution Amount for such Distribution Date;

          (xiv)  the   Certificate   Balance  of  each  Class  of   Certificates
     immediately before and immediately after such Distribution Date, separately
     identifying  any  reduction  therein as a result of the  allocation  of any
     Collateral Support Deficit on such Distribution Date;

          (xv)  the   Certificate   Factor  for  each  Class  of  REMIC  Regular
     Certificates immediately following such Distribution Date;

          (xvi) the amount of any  Appraisal  Reductions  effected in connection
     with such  Distribution  Date on a loan-by-loan  basis, the total Appraisal
     Reduction  effected in connection  with such  Distribution  Date, the total
     Appraisal  Reduction Amounts as of such Distribution Date on a loan-by-loan
     basis,  and the amount of any Appraisal  Reduction  Amounts  distributed on
     such  Distribution  Date to the  Holders  of  such  Class  of  Certificates
     pursuant to Section 4.01(f)(i);


<PAGE>

          (xvii) the amount of any remaining Class Unpaid Interest Shortfall for
     such Class; and

          (xviii) in the case of the  Residual  Certificates,  the amount of any
     distributions on such Certificates pursuant to Sections 4.01(a) and (b).

          In the case of  information  furnished  pursuant to clauses (i), (ii),
(xi) and (xviii) above, the amounts shall be expressed as a dollar amount in the
aggregate  for all  Certificates  of each  applicable  Class and per  Definitive
Certificate.

          Within a  reasonable  period of time  after  the end of each  calendar
year,  the  Trustee  shall  furnish to each  Person  who at any time  during the
calendar  year  was  a  Holder  of a  Certificate  a  statement  containing  the
information  set forth in clauses (i), (ii) and (xvi) above as to the applicable
Class,  aggregated for such calendar year or applicable  portion  thereof during
which such person was a Certificateholder,  together with such other information
as the  Trustee  determines  to be  necessary  to enable  Certificateholders  to
prepare their tax returns for such calendar year. Such obligation of the Trustee
shall  be  deemed  to have  been  satisfied  to the  extent  that  substantially
comparable  information  shall  be  provided  by  the  Trustee  pursuant  to any
requirements of the Code as from time to time are in force.

          On each Distribution Date, the Trustee shall forward to the Depositor,
to each Rating Agency, to each Holder of a Residual  Certificate,  to the Master
Servicer,  to the Special  Servicer,  to the REMIC  Administrator  and any other
party that the Depository may designate,  a copy of the reports forwarded to the
Holders of the REMIC Regular Certificates on such Distribution Date.

          (b) With respect to each Distribution  Date, the Master Servicer shall
furnish to the Trustee,  the  Depositor and each Rating Agency (i) a preliminary
Collection  Report no later than the  related  Determination  Date,  and (ii) an
accurate  and complete  Collection  Report no later than the related P&I Advance
Date, in each case containing the following information:

          (i) the  information  to be  provided  to  Certificateholders  on such
     Distribution  Date  pursuant  to clauses  (iii)  through  (viii) of Section
     4.02(a); and

          (ii)  such  other  information  in the  Master  Servicer's  possession
     regarding  the  Mortgage  Loans and any REO  Properties  as the Trustee may
     reasonably request to perform its duties hereunder.

          The  Collection  Report may be in the form of more than one report (if
necessary and appropriate),  and shall be provided by the Master Servicer to the
Trustee in such  format(s)  as the Master  Servicer  and the  Trustee may agree.
Neither the Trustee nor the  Depositor  shall have any  obligation to recompute,
verify or recalculate the information provided thereto by the Master Servicer in
the  Collection  Report.  Unless  the  Trustee  has  actual  knowledge  that any

<PAGE>

Collection Report contains erroneous  information,  the Trustee is authorized to
rely thereon in calculating and making  distributions to  Certificateholders  in
accordance  with Section 4.01,  preparing the  statements to  Certificateholders
required by Section 4.02(a),  and allocating  Collateral  Support Deficit to the
Certificates in accordance with Section 4.04.

          (c) As soon as reasonably practicable, upon the written request of any
Certificateholder,  the Trustee shall provide the  requesting  Certificateholder
with such information  that is in the Trustee's  possession or can reasonably be
obtained by the Trustee as is requested by such Certificateholder,  for purposes
of  satisfying  applicable  reporting  requirements  under  Rule 144A  under the
Securities Act. In addition,  pursuant to Section  8.12(b),  the Master Servicer
shall provide a financial  market publisher (which shall initially be Bloomberg,
L.P.) and shall make available through the Internet, certain current information
with respect to the Mortgaged Properities.

          (d) Based upon reports,  documents and other  information  provided to
the Trustee by the Master Servicer pursuant to this Agreement, the Trustee shall
file with the  Commission,  in respect  of the Trust  Fund,  the  Uncertificated
Lower-Tier Interests and the Certificates, copies of the information,  documents
and other  reports (or copies of such  portions of any of the  foregoing  as the
Commission may from time to time by rules and regulations prescribe) required to
be filed with the Commission pursuant to Section 13 or 15(d) of the Exchange Act
(including  Distribution  Date statements  issued pursuant to Section 4.02(a) by
means of Current  Report on Form 8-K and an Annual Report on Form 10-K).  In the
event that the Depositor  determines  that  electronic  filing through the EDGAR
System is required for any reports,  the  Depositor  may either (x) request that
the Trustee process such filing,  or (y) cause the filing to be processed by the
Depositor  or its  designee  upon  receipt  from  the  Trustee  of the  reports,
documents and other information described above.  Notwithstanding the foregoing,
the  Depositor  shall file with the  Commission,  within  fifteen days after the
Closing Date, a Current Report on Form 8-K together with this Agreement.


          SECTION 4.03.  P&I Advances.
                         ------------

          (a) On or before 12:30 p.m.,  New York City time,  on each P&I Advance
Date,  the  Master  Servicer  shall  either  (i)  deposit  into  the  Lower-Tier
Distribution  Account from its own funds an amount equal to the aggregate amount
of P&I Advances, if any, to be made in respect of the related Distribution Date,
(ii) apply amounts held in the  Certificate  Account for future  distribution to
Certificateholders  in subsequent  months in discharge of any such obligation to
make P&I Advances,  or (iii) make P&I Advances in the form of any combination of
(i) and (ii)  aggregating  the total  amount  of P&I  Advances  to be made.  Any
amounts held in the Certificate  Account for future  distribution and so used to
make P&I Advances  shall be  appropriately  reflected  in the Master  Servicer's
records  and  replaced  by the Master  Servicer  by  deposit in the  Certificate
Account on or before the next succeeding P&I Advance  Determination Date (to the
extent not previously  replaced  through the deposit of Late  Collections of the
delinquent  principal and/or interest in respect of which such P&I Advances were
made).  The Master  Servicer  shall notify the Trustee by a  certificate  of the
Servicing  Officer,   of  (i)  the  aggregate  amount  of  P&I  Advances  for  a
Distribution Date, and (ii) the amount of any  Nonrecoverable  Advances for such
Distribution  Date, on or before three Business Days prior to such  Distribution
Date. If the Master Servicer fails to make a P&I Advance by 12:30 p.m., New York
City time,  on any P&I Advance  Date, an Event of Default as set forth in clause
(a)(i) of Section  7.01 shall occur and the Trustee  shall make such P&I Advance
pursuant to Section 7.05.

                  (b) Subject to Section  4.03(c) and (e) below,  the  aggregate
amount of P&I  Advances to be made by the Master  Servicer  with  respect to any
Distribution  Date shall equal the  aggregate  of: (i) all Monthly  Payments (in
each case, net of related Servicing Fees) other than Balloon Payments, that were
due during the related Due Period and  delinquent as of the close of business on
the Business Day preceding  the related P&I Advance Date;  and (ii) with respect
to each Mortgage Loan as to which the related  Balloon Payment was due during or
prior to the related Due Period and was  delinquent  as of the close of business
on the Business Day  preceding the related P&I Advance Date  (including  any REO
Loan as to which the Balloon  Payment would have been past due), an amount equal
to the Assumed Scheduled Payment therefor.  Subject to subsection (c) below, the
obligation of the Master  Servicer to make such P&I Advances is  mandatory,  and
with  respect  to any  Mortgage  Loan or REO  Loan,  shall  continue  until  the
Distribution  Date on which the proceeds,  if any, received in connection with a
Liquidation Event with respect thereto are to be distributed.
<PAGE>

          (c)  Notwithstanding  anything herein to the contrary,  no P&I Advance
shall be  required to be made  hereunder  if such P&I  Advance  would,  if made,
constitute a Nonrecoverable P&I Advance.

          (d) In  connection  with the  recovery  of any P&I  Advance out of the
Certificate  Account pursuant to Section  3.05(a),  the Master Servicer shall be
entitled  to pay itself or the  Trustee,  as the case may be, out of any amounts
then on deposit in the Certificate  Account,  interest at the Reimbursement Rate
in effect from time to time,  accrued on the amount of such P&I Advance from the
date made to but not including the date of  reimbursement.  The Master  Servicer
shall reimburse  itself or the Trustee,  as the case may be, for any outstanding
P&I  Advance as soon as  practicably  possible  after funds  available  for such
purpose are deposited in the Certificate Account.

          (e) Notwithstanding  the foregoing,  (i) the Master Servicer shall not
be required to make an advance for Penalty Charges, Prepayment Premiums or Yield
Maintenance  Charges  and (ii) the amount  required to be advanced in respect of
delinquent Monthly Payments or Assumed Scheduled Payments on Mortgage Loans that
have been subject to an Appraisal Reduction Event will equal with respect to any
Distribution Date the amount that would be required to be advanced by the Master
Servicer  without  giving effect to the Appraisal  Reduction  less any Appraisal
Reduction Amount for such Distribution Date.


          SECTION 4.04.  Allocation of Collateral Support Deficit.
                         ----------------------------------------

          (a) On each Distribution Date, immediately following the distributions
to be made on such date  pursuant to Section 4.01,  the Trustee shall  calculate
the amount,  if any, by which (i) the aggregate Stated Principal  Balance of the
Mortgage  Loans  and  any  REO  Loans  expected  to be  outstanding  immediately
following  such  Distribution  Date,  is  less  than  (ii)  the  then  aggregate
Certificate  Balance of the REMIC  Regular  Certificates  after giving effect to
distributions  of principal on such  Distribution  Date (any such  deficit,  the

<PAGE>

"Collateral Support Deficit"). Any allocation of Collateral Support Deficit to a
Class of REMIC Regular  Certificates  shall be made by reducing the  Certificate
Balance  thereof by the amount so  allocated.  Any  Collateral  Support  Deficit
allocated to a Class of REMIC Regular  Certificates shall be allocated among the
respective  Certificates of such Class in proportion to the Percentage Interests
evidenced thereby. The allocation of Collateral Support Deficit shall constitute
an  allocation  of losses and other  shortfalls  experienced  by the Trust Fund.
Reimbursement  of  previously  allocated  Collateral  Support  Deficit  will not
constitute  distributions of principal for any purpose and will not result in an
additional  reduction in the Certificate Balance of the Class of Certificates in
respect of which any such reimbursement is made.

          (b) On each Distribution  Date, the Certificate  Balances of the REMIC
Regular  Certificates will be reduced without distribution as a write-off to the
extent of any Collateral Support Deficit, if any, allocable to such Certificates
with respect to such  Distribution  Date. Any such write-off  shall be allocated
among  the  respective   Certificates  as  follows:   first,  to  the  Class  UR
Certificates;  second,  to the  Class  H  Certificates;  third,  to the  Class G
Certificates;  fourth,  to the  Class  F  Certificates;  fifth,  to the  Class E
Certificates;  sixth,  to the  Class D  Certificates;  seventh,  to the  Class C
Certificates;  eighth,  to the Class B  Certificates,  in each  case,  until the
remaining  Certificate  Balance  of each  such  Class of  Certificates  has been
reduced  to zero;  and  ninth,  to the  Class  A-1  Certificates,  the Class A-2
Certificates  and the Class A-3  Certificates,  pro  rata,  until the  remaining
Certificate Balances of such Classes of Certificates have been reduced to zero.

          (c) With respect to any  Distribution  Date,  any  Collateral  Support
Deficit allocated  pursuant to Section 4.04(b) with respect to such Distribution
Date  shall  reduce  the  Lower-Tier  Principal  Amounts  of the  Uncertificated
Lower-Tier  Interests as a write-off  and shall be allocated as follows:  (A) as
between (i) the Class LA-1,  Class LA-2,  Class LA-3,  Class LB, Class LC, Class
LD,  Class LE,  Class  LF,  Class  LG,  Class LH and  Class  LUR  Uncertificated
Interests and (ii) the Class LWAC Uncertificated Interest, in the proportions in
which principal is distributed  thereto as set forth in Section  4.01(b)(ii) and
(B) as among the Class LA-1,  Class LA-2,  Class LA-3, Class LB, Class LC, Class
LD,  Class LE,  Class  LF,  Class  LG,  Class LH and  Class  LUR  Uncertificated
Interests, in the same priority as its Class of Related Certificates pursuant to
Section 4.04(b).



<PAGE>

          SECTION 4.05.  Appraisal Reductions.
                         --------------------

          (a) The aggregate  Appraisal  Reduction will generally be allocated on
each Distribution  Date, for purposes of determining  Distributable  Certificate
Interest on such Distribution Date, to the Certificate  Balance of the Class UR,
Class H, Class G,  Class F, Class E, Class D, Class C and Class B  Certificates,
in that order, up to the amount of their  respective  Certificate  Balances,  as
well as for purposes of determining  the identity of the  Controlling  Class and
Voting  Rights  and the  amount of P&I  Advances  with  respect  to the  related
Mortgage  Loan.  For so  long  as any  more  senior  Class  of  Certificates  is
outstanding,  the amount of Accrued  Certificate  Interest on such  Distribution
Date for each Class of Certificates to which an Appraisal Reduction is allocated
on such  Distribution  Date will be reduced,  for  purposes of  determining  the
Distributable  Certificate Interest with respect to such Class, by the amount of
interest  accrued  at the  applicable  Pass-Through  Rate on the  portion of the
Certificate Balance of such Class equal to such Appraisal Reduction allocated to
such Class or Classes for such Distribution  Date. On any Distribution  Date, an
Appraisal Reduction that otherwise would be allocated to a Class of Certificates
will be  allocated  to the next most  subordinate  Class to the extent  that the
Distributable  Certificate  Interest on such Distribution Date for such Class of
Certificates  (prior to taking the Appraisal  Reduction  Amount into account) is
less than the Appraisal  Reduction  Amount for such  Distribution  Date. On each
Distribution  Date  the  Appraisal   Reduction  Amount  will  be  added  to  the
Certificate  Balances of the related  Class UR, Class H, Class G, Class F, Class
E,  Class D, Class C and Class B  Certificates,  as the case may be,  and,  with
respect to any affected  Mortgage Loan, the related  Appraisal  Reduction Amount
will be  included in the  Principal  Distribution  Amount for such  Distribution
Date.  Notwithstanding  any of the  foregoing,  the total  amount  of  Appraisal
Reduction  Amount so added to the  Certificate  Balances  of each such  Class of
Subordinate  Certificates  and the total  amount of Appraisal  Reduction  Amount
included in the Principal Distribution Amount shall not exceed the Distributable
Certificate Interest received with respect to the related Mortgage Loan prior to
the receipt of  Liquidation  Proceeds or any other final  payment  thereon  that
would otherwise be distributed on such Subordinate Certificate.

                  (b) With  respect  to any  Distribution  Date,  any  Appraisal
Reduction Amount with respect to such  Distribution  Date allocated  pursuant to
Section  4.05(a)  shall be  allocated  in  reduction  of the amount of  interest
distributable to the Uncertificated  Lower-Tier  Interests and as a distribution
of  principal  in  reduction  of  the   Lower-Tier   Principal   Amount  of  the
Uncertificated  Lower-Tier  Interests  as follows:  (A) as between (i) the Class
LUR,  Class LH,  Class LG,  Class LF,  Class LE, Class LD, Class LC and Class LB
Uncertificated  Interests,  and (ii) the Class LWAC Uncertificated  Interest, in
the proportions in which interest is distributed thereto as set forth in Section
4.01(b)(ii) and, (B) as among the Class LUR, Class LH, Class LG, Class LF, Class
LE,  Class  LD,  Class LC and  Class LB  Uncertificated  Interests,  in the same
priority as its Class of Related  Certificates as set forth in Section  4.05(a).
On each  Distribution  Date,  to the extent  provided  in Section  4.05(a),  the
Appraisal  Reduction Amount will be added to the Lower-Tier  Principal Amount of
the related  Class LUR,  Class LH, Class LG, Class LF, Class LE, Class LD, Class
LC, Class LB and Class LWAC  Uncertificated  Interests in the same manner as the
interest thereon was reduced pursuant to the preceding sentence.
                               

                              [End of Article IV]
<PAGE>


                                    ARTICLE V

                                THE CERTIFICATES




          SECTION 5.01.  The Certificates.
                        ----------------

          (a) The  Certificates  will be  substantially  in the respective forms
annexed hereto as Exhibits A-1 through and including A-14. The Certificates will
be issuable in registered form only; provided,  however, that in accordance with
Section 5.03 beneficial  ownership  interests in the REMIC Regular  Certificates
shall initially be held and transferred through the book-entry facilities of the
Depository.  The Class R and Class LR Certificates  will each be issuable in one
or more  registered,  definitive  physical  certificates  (each,  a  "Definitive
Certificate")  substantially  in the form of Certificates of each Class and with
such applicable legends as are set forth in the Exhibits hereto corresponding to
such Class.  Each  Certificate  will share  ratably in all rights of the related
Class. The Class A Certificates  will be issuable only in minimum  Denominations
of  authorized  initial  Certificate  Balance  of not less than  $10,000  and in
integral  multiples of $1,000 in excess thereof.  The Class IO Certificates will
be issuable only in minimum  Denominations of authorized initial Notional Amount
of not less  than  $1,000,000  and in  integral  multiples  of  $1,000 in excess
thereof.  The  Subordinate   Certificates  will  be  issuable  only  in  minimum
Denominations of authorized initial  Certificate  Balance or Notional Amount, as
applicable,  of not less than $250,000,  and in integral  multiples of $1,000 in
excess thereof. If the Original  Certificate Balance or initial Notional Amount,
as applicable,  of any Class does not equal an integral multiple of $1,000, then
a single  additional  Certificate  of such  Class  may be  issued  in a  minimum
denomination  of  authorized  initial  Certificate  Balance or initial  Notional
Amount, as applicable,  that includes the excess of (i) the Original Certificate
Balance or initial Notional Amount,  as applicable,  of such Class over (ii) the
largest integral multiple of $1,000 that does not exceed such amount.  The Class
R and Class LR  Certificates  will be  issuable  only in one or more  Definitive
Certificates in denominations representing Percentage Interests of not less than
20%.  With  respect  to  any  Certificate  or  any  beneficial   interest  in  a
Certificate, the "Denomination" thereof shall be (i) the amount (A) set forth on
the face thereof or (B) in the case of any Book-Entry Certificate,  set forth on
a schedule  attached  thereto  or, in the case of any  beneficial  interest in a
Book-Entry  Certificate,  the product of the Percentage Interest  represented by
such  beneficial  interest  and  the  Denomination  of  the  related  Book-Entry
Certificate,  (ii) expressed in terms of initial Certificate Balance or Notional
Amount, as applicable, and (iii) be in an authorized denomination,  as set forth
above. The Book-Entry  Certificates  will be issued as one or more  certificates
registered  in  the  name  of  a  nominee  designated  by  the  Depository,  and
Certificate  Owners will hold interests in the Book-Entry  Certificates  through
the  book-entry  facilities of the Depository in the minimum  Denominations  and
aggregate  Denominations  as set forth in the above.  No Certificate  Owner of a
Book-Entry  Certificate  of any Class  thereof  will be  entitled  to  receive a
Definitive  Certificate  representing  its  interest  in such  Class,  except as
provided in Section 5.03 herein.  Unless and until  Definitive  Certificates are
issued in respect of a Class of Book-Entry  Certificates,  beneficial  ownership
interests in such Class of  Certificates  will be maintained and  transferred on
the book-entry  records of the Depository and Depository  Participants,  and all
references  to actions by  Holders of such Class of  Certificates  will refer to
action  taken by the  Depository  upon  instructions  received  from the related
registered  Holders of  Certificates  through  the  Depository  Participants  in
accordance with the  Depository's  procedures and, except as otherwise set forth
herein,  all references herein to payments,  notices,  reports and statements to
Holders of such Class of Certificates will refer to payments,  notices,  reports
and  statements  to the  Depository  or its  nominee  as the  registered  Holder
thereof,  for  distribution  to the related  registered  Holders of Certificates
through  the  Depository   Participants  in  accordance  with  the  Depository's
procedures.
<PAGE>

          (b)  The  Certificates  shall  be  executed  by  manual  or  facsimile
signature  on behalf of the Trustee in its  capacity as trustee  hereunder by an
authorized officer.  Certificates  bearing the manual or facsimile signatures of
individuals who were at any time the authorized officers of the Trustee shall be
entitled  to all  benefits  under  this  Agreement,  subject  to  the  following
sentence,  notwithstanding  that such  individuals or any of them have ceased to
hold such offices prior to the  authentication and delivery of such Certificates
or did not hold such offices at the date of such  Certificates.  No  Certificate
shall be  entitled  to any  benefit  under this  Agreement,  or be valid for any
purpose,  however,  unless there appears on such  Certificate  a certificate  of
authentication  substantially  in the form  provided for herein  executed by the
Certificate   Registrar   by  manual   signature,   and  such   certificate   of
authentication upon any Certificate shall be conclusive  evidence,  and the only
evidence,  that such  Certificate  has been  duly  authenticated  and  delivered
hereunder. All Certificates shall be dated the date of their authentication.

          (c) Any of the Certificates may be issued with appropriate insertions,
omissions,  substitutions  and  variations,  and may have imprinted or otherwise
reproduced thereon such legend or legends,  not inconsistent with the provisions
of this  Agreement,  as may be  required to comply with any law or with rules or
regulations  pursuant  thereto,  or with the rules of any  securities  market in
which the Certificates are admitted to trading, or to conform to general usage.


          SECTION 5.02.  Registration of Transfer and Exchange of Certificates.
                        -----------------------------------------------------

          (a) At all times  during the term of this  Agreement,  there  shall be
maintained at the office of the Certificate  Registrar a Certificate Register in
which, subject to such reasonable  regulations as the Certificate  Registrar may
prescribe,  the  Certificate  Registrar  shall provide for the  registration  of
Certificates  and of transfers and exchanges of Certificates as herein provided.
The  Trustee  is  hereby  initially  appointed  (and  hereby  agrees  to  act in
accordance  with the terms hereof) as  Certificate  Registrar for the purpose of
registering  Certificates  and transfers and exchanges of Certificates as herein
provided.  The  Certificate  Registrar  may  appoint,  by a  written  instrument
delivered to the Depositor,  the Master  Servicer,  the Special Servicer and the
REMIC  Administrator,  any other  bank or trust  company  to act as  Certificate
Registrar  under such conditions as the  predecessor  Certificate  Registrar may
prescribe,  provided that the  predecessor  Certificate  Registrar  shall not be
relieved of any of its duties or  responsibilities  hereunder  by reason of such
appointment.  If the Trustee  resigns or is removed in accordance with the terms
hereof,  the successor  trustee shall  immediately  succeed to its predecessor's
duties as Certificate Registrar. The Depositor, the Master Servicer, the Special
Servicer  and the  REMIC  Administrator  shall  have the  right to  inspect  the
Certificate Register or to obtain a copy thereof at all reasonable times, and to
rely  conclusively  upon a certificate  of the  Certificate  Registrar as to the
information  set forth in the Certificate  Register.  The names and addresses of
all  Certificateholders  and the names and addresses of the  transferees  of any
Certificates shall be registered in the Certificate Register; provided, however,
in no event  shall the  Certificate  Registrar  be  required  to maintain in the
Certificate  Register the names of Certificate  Owners. The Person in whose name
any  Certificate is so registered  shall be deemed and treated as the sole owner
and Holder  thereof  for all  purposes  of this  Agreement  and the  Certificate
Registrar,  the Master Servicer, the Trustee, the Special Servicer and any agent
of any of them shall not be affected by any notice or knowledge to the contrary.
A Definitive Certificate is transferable or exchangeable only upon the surrender
of such  Certificate to the Certificate  Registrar at the Corporate Trust Office
together  with an  assignment  and transfer  (executed by the Holder or his duly
authorized  attorney),  subject to the requirements of Sections 5.02(b), (c) and
(d).
<PAGE>

          (b) No transfer of any Non-Registered Certificate shall be made unless
that transfer is made pursuant to an effective  registration statement under the
Securities Act, and effective  registration or  qualification  under  applicable
state securities  laws, or is made in a transaction  which does not require such
registration or qualification. If a transfer (other than one by the Depositor to
an  Affiliate  thereof) is to be made in  reliance  upon an  exemption  from the
Securities Act, and under the applicable state securities laws, then either: (i)
the  Certificate  Registrar  shall  require that the  transferee  deliver to the
Certificate  Registrar  an  investment  representation  letter (the  "Investment
Representation  Letter") substantially in the form of Exhibit C attached hereto,
which Investment  Representation Letter shall certify,  among other things, that
the  transferee  is an  institutional  "accredited  investor" as defined in Rule
501(a)(1),  (2),  (3) or (7) of  Regulation  D  under  the  Securities  Act  (an
"Institutional  Accredited  Investor") or a "qualified  institutional  buyer" as
defined  in Rule  144A  under the  Securities  Act (a  "Qualified  Institutional
Buyer"),  and the  Certificate  Registrar  may also require that the  transferee
deliver to the Certificate Registrar an Opinion of Counsel if such transferee is
not a Qualified Institutional Buyer; or (ii) if the certifications  described in
the preceding clause (i) cannot be provided (A) the Certificate  Registrar shall
require  an  Opinion  of  Counsel  reasonably  satisfactory  to the  Certificate
Registrar  and the  Depositor  that such  transfer  may be made  pursuant  to an
exemption,  describing the  applicable  exemption and the basis  therefor,  from
registration  or  qualification  under  the  Securities  Act,  applicable  state
securities  laws and other relevant laws,  which Opinion of Counsel shall not be
an expense of the Trust Fund, the  Certificate  Registrar,  the Depositor or the
Trustee,  and (B) the  Certificate  Registrar  shall  require the  transferor to
execute a  certification  in form and substance  satisfactory to the Certificate
Registrar setting forth the facts surrounding such transfer;  provided, however,
that a transfer of a Non-Registered Certificate of any such Class may be made to
a trust if the transferor provides to the Trustee a certification that interests
in such trust may only be transferred  subject to requirements  substantially to
the effect set forth in this Section 5.02. The Trustee will furnish, or cause to
be furnished, upon the request of any Holder of Non-Registered Certificates,  to
a prospective  purchaser of such Non-Registered  Certificates who is a Qualified
Institutional  Buyer,  such  information as is specified in paragraph  (d)(4) of

<PAGE>

Rule 144A with respect to the Trust Fund,  unless,  at the time of such request,
the entity with respect to which such  information  is to be provided is subject
to the reporting  requirements of Section 15(d) of the Exchange Act. None of the
Depositor,  the Trustee or the Certificate Registrar is obligated to register or
qualify any Class of Non-Registered Certificates under the Securities Act or any
other  securities  law or to take any action not otherwise  required  under this
Agreement  to permit the  transfer  of any  Non-Registered  Certificate  without
registration  or  qualification.  Any  Holder  of a  Non-Registered  Certificate
desiring to effect such a transfer  shall,  and does hereby agree to,  indemnify
the Depositor,  the Trustee and the Certificate  Registrar against any liability
that may result if the  transfer  is not so exempt or is not made in  accordance
with such  federal and state laws.  Unless the Trustee  determines  otherwise in
accordance  with  applicable  law and the rules and procedures of, or applicable
to, the Depository (the "Depository Rules"),  transfers of a beneficial interest
in a  Book-Entry  Certificate  representing  an  interest  in  a  Non-Registered
Certificate  that is not rated in one of the top four categories by a nationally
recognized  statistical rating  organization to (i) an Institutional  Accredited
Investor will require  delivery in the form of a Definitive  Certificate and the
Certificate Registrar shall register such transfer only upon compliance with the
foregoing  provisions of this Section 5.02(b) or (ii) a Qualified  Institutional
Buyer may only be effectuated by means of an "SRO Rule 144A System" approved for
such purpose by the Commission.

          Unless the Non-Registered  Certificates have been registered under the
Securities  Act,  each of the  Non-Registered  Certificates  shall bear a legend
substantially to the following effect:

          THIS   CERTIFICATE  HAS  NOT  BEEN   REGISTERED   UNDER  THE
          SECURITIES ACT OF 1933, AS AMENDED (THE  "SECURITIES  ACT"),
          OR ANY STATE SECURITIES  LAWS.  NEITHER THIS CERTIFICATE NOR
          ANY INTEREST OR PARTICIPATION HEREIN MAY BE REOFFERED, SOLD,
          ASSIGNED,  TRANSFERRED,  PLEDGED,  ENCUMBERED  OR  OTHERWISE
          DISPOSED  OF IN THE ABSENCE OF SUCH  REGISTRATION  OR UNLESS
          SUCH   TRANSACTION  IS  EXEMPT  FROM,  OR  NOT  SUBJECT  TO,
          REGISTRATION UNDER THE SECURITIES ACT.

          THE  HOLDER OF THIS  CERTIFICATE  BY ITS  ACCEPTANCE  HEREOF
          AGREES  NOT  TO  OFFER,  SELL  OR  OTHERWISE  TRANSFER  SUCH
          CERTIFICATE  EXCEPT IN ACCORDANCE WITH ALL APPLICABLE  STATE
          SECURITIES LAWS AND (A) PURSUANT TO A REGISTRATION STATEMENT
          WHICH HAS BEEN DECLARED  EFFECTIVE UNDER THE SECURITIES ACT,
          (B) FOR SO LONG AS THIS  CERTIFICATE  IS ELIGIBLE FOR RESALE
          PURSUANT  TO RULE  144A  UNDER  THE  SECURITIES  ACT  ("RULE
          144A"), TO A PERSON WHO THE SELLER REASONABLY  BELIEVES IS A
          "QUALIFIED INSTITUTIONAL BUYER" AS DEFINED IN RULE 144A IN A
          TRANSACTION MEETING THE REQUIREMENTS OF RULE 144A, (C) TO AN
          INSTITUTIONAL  "ACCREDITED  INVESTOR"  WITHIN THE MEANING OF
          RULE 501 (a)(1),  (2), (3) OR (7) OF  REGULATION D UNDER THE
          SECURITIES ACT IN A TRANSACTION EXEMPT FROM THE REGISTRATION
          REQUIREMENTS  UNDER THE  SECURITIES  ACT, OR (D) PURSUANT TO
          ANOTHER   AVAILABLE    EXEMPTION   FROM   THE   REGISTRATION
          REQUIREMENTS OF THE SECURITIES  ACT,  SUBJECT IN EACH OF THE
          FOREGOING  CASES  TO  THE  COMPLETION  AND  DELIVERY  BY THE
          TRANSFEROR  TO THE TRUSTEE OF A  CERTIFICATE  OF TRANSFER IN
          THE FORM APPEARING ON THE LAST PAGE OF THIS CERTIFICATE.

          THE  INITIAL   INVESTOR  IN  THIS   CERTIFICATE,   AND  EACH
          SUBSEQUENT PURCHASER OF THIS CERTIFICATE, BY PURCHASING THIS
          CERTIFICATE OR AN INTEREST HEREIN,  IS DEEMED TO HAVE AGREED
          TO COMPLY WITH CERTAIN  TRANSFER  REQUIREMENTS  SET FORTH IN
          THE POOLING AND  SERVICING  AGREEMENT.  A TRANSFEREE IS ALSO
          REQUIRED  TO DELIVER  AN  INVESTMENT  REPRESENTATION  LETTER
          SUBSTANTIALLY  IN THE FORM OF EXHIBIT C TO THE  POOLING  AND
          SERVICING  AGREEMENT  IF  SUCH  TRANSFEREE  IS  A  QUALIFIED
          INSTITUTIONAL BUYER OR AN ACCREDITED INSTITUTIONAL INVESTOR,
          AND MAY ALSO BE REQUIRED TO DELIVER AN OPINION OF COUNSEL IF
          SUCH  TRANSFEREE  IS  NOT A  QUALIFIED  INSTITUTIONAL  BUYER
          WITHIN THE MEANING OF RULE 144A.
<PAGE>

          (c)  With  respect  to  the  Subordinate   Certificates  and  Residual
Certificates,  no sale,  transfer,  pledge or other disposition by any Holder of
any such Certificate shall be made unless the Trustee shall have received either
(i) a  representation  letter from the proposed  purchaser or transferee of such
Certificate  substantially  in the form of  Exhibit G  attached  hereto,  to the
effect that such  proposed  purchaser  or  transferee  is not (A)(1) an employee
benefit plan subject to the fiduciary responsibility  provisions of ERISA, (2) a
plan  subject  to  Section  4975 of the Code or (3) any  governmental  plan,  as
defined in Section  3(32) of ERISA,  subject to any federal,  state or local law
("Similar  Law")  which is,  to a  material  extent,  similar  to the  foregoing
provisions of ERISA or the Code (a "Plan"), (B) a collective  investment fund in
which such Plans are invested, (C) an insurance company using assets of separate
accounts or general  accounts which include assets of Plans (or which are deemed
pursuant to ERISA or any Similar Law to include assets of Plans) or (D) a person
or entity  acting on behalf of a Plan or using the assets of a Plan,  other than
an insurance  company using assets of its general  account  under  circumstances
whereby the purchase of Subordinate  Certificates  or Residual  Certificates  by
such insurance company (1) would not constitute a prohibited  transaction within
the  meaning  of Section  406 or 407 of ERISA,  Section  4975 of the Code,  or a
materially  similar  characterization  under any Similar Law or (2)  satisfies a
"prohibited  transaction exemption" ("PTE"), such as Section III of PTE 95-60 or
(ii)  if  such  Certificate  is  presented  for  registration  in the  name of a
purchaser or  transferee  that is any of the  foregoing an Opinion of Counsel in
form and substance  satisfactory  to the Trustee and the Depositor to the effect
that the  acquisition  and  holding of such  Certificate  by such  purchaser  or
transferee  (without  regard to the  identity or nature of the other  Holders of
Certificates  of any  Class)  will not  constitute  or result  in a  "prohibited
transaction"  within the meaning of Section 406 or 407 of ERISA or Section  4975
of the Code, and will not subject the Trustee,  the Certificate  Registrar,  the
Master Servicer, the Special Servicer, the Extension Adviser, the Underwriter or
the Depositor to any obligation or liability  under ERISA or Section 4975 of the
Code. The Certificate Registrar shall not register the sale, transfer, pledge or
other disposition of any such Certificate  unless the Certificate  Registrar has
received  notification  from  the  Trustee  that  it  has  received  either  the
representation  letter  described  in clause (i) above or the Opinion of Counsel
described in clause (ii) above. The costs of any of the foregoing representation
letters or Opinions of Counsel shall not be borne by any of the  Depositor,  the
Master  Servicer,  the Special  Servicer,  the  Trustee or the Trust Fund.  Each
Certificate Owner of a Subordinate Certificate shall be deemed to represent that
it is not a  Person  specified  in  clauses  (A),  (B),  (C) or (D)  above.  Any
transfer,  sale, pledge or other disposition of any such Certificates that would
constitute or result in a prohibited  transaction  under Section 406 of ERISA or
Section 4975 of the Code or  otherwise  violate the  provisions  of this Section
5.02(c)  shall be  deemed  absolutely  null and void ab  initio,  to the  extent
permitted under applicable law.

          So long as any of the Class of Certificates remains  outstanding,  the
Master  Servicer  will  make  available,  or  cause to be made  available,  upon
request,  to any Holder and any Person to whom any such  Certificate of any such
Class of Certificates may be offered or sold, transferred,  pledged or otherwise
disposed of by such Holder, information with respect to the Master Servicer, the
Special  Servicer or the Mortgage Loans necessary to the provision of an Opinion
of Counsel described in this Section 5.02(c).


<PAGE>

          (d) (i) Each Person who has or who acquires any Ownership  Interest in
     a Residual  Certificate shall be deemed by the acceptance or acquisition of
     such  Ownership  Interest  to have  agreed  to be  bound  by the  following
     provisions and to have irrevocably authorized the Trustee under clause (ii)
     below to deliver payments to a Person other than such Person. The rights of
     each Person acquiring any Ownership Interest in a Residual  Certificate are
     expressly subject to the following provisions:

               (A) No Person  holding or acquiring any  Ownership  Interest in a
          Residual  Certificate  shall be a Disqualified  Organization  or agent
          thereof  (including  a  nominee,  middleman  or  similar  person)  (an
          "Agent")  or a Non-U.S.  Person and shall  promptly  notify the Master
          Servicer,  the  Trustee and the REMIC  Administrator  of any change or
          impending change to such status.

               (B) In  connection  with any proposed  Transfer of any  Ownership
          Interest in a Residual  Certificate,  the Certificate  Registrar shall
          require  delivery to it, and no Transfer of any  Residual  Certificate
          shall be  registered  until the  Certificate  Registrar  receives,  an
          affidavit  substantially in the form attached hereto as Exhibit D-1 (a
          "Transfer  Affidavit")  from  the  proposed  Transferee,  in form  and
          substance satisfactory to the Certificate Registrar,  representing and
          warranting,  among  other  things,  that  such  Transferee  is  not  a
          Disqualified  Organization or Agent thereof or a Non-U.S.  Person, and
          that it has reviewed the provisions of this Section 5.02(d) and agrees
          to be bound by them.

               (C)  Notwithstanding  the  delivery of a Transfer  Affidavit by a
          proposed  Transferee  under  clause  (B)  above,  if  the  Certificate
          Registrar  has actual  knowledge  that the  proposed  Transferee  is a
          Disqualified  Organization,  an Agent thereof or a Non-U.S. Person, no
          Transfer of an Ownership  Interest in a Residual  Certificate  to such
          proposed Transferee shall be effected.

               (D) Each Person holding or acquiring any Ownership  Interest in a
          Residual  Certificate shall agree (1) to require a Transfer  Affidavit
          from any  prospective  Transferee  to whom  such  Person  attempts  to
          transfer its Ownership  Interest in such Residual  Certificate and (2)
          not to transfer its Ownership  Interest in such  Residual  Certificate
          unless it provides to the Certificate Registrar a letter substantially
          in the form  attached  hereto as Exhibit D-2 (a  "Transferor  Letter")
          certifying that,  among other things,  it has no actual knowledge that
          such prospective Transferee is a Disqualified  Organization,  an Agent
          thereof or a Non-U.S. Person.

          (ii) If any purported  Transferee  shall become a Holder of a Residual
     Certificate  in violation of the provisions of this Section  5.02(d),  then
     the  last  preceding  Holder  of  such  Residual  Certificate  that  was in
     compliance  with the provisions of this Section  5.02(d) shall be restored,
     to the extent permitted by law, to all rights as Holder thereof retroactive
     to the date of registration of such Transfer of such Residual  Certificate.
     None of the Trustee,  the Master Servicer,  the REMIC  Administrator or the
     Certificate  Registrar  shall be under any  liability to any Person for any
     registration  of  Transfer  of a Residual  Certificate  that is in fact not
     permitted  by this  Section  5.02(d) or for making any payments due on such
     Certificate  to the Holder  thereof or for  taking  any other  action  with
     respect to such Holder under the provisions of this Agreement.


<PAGE>

          (iii) The REMIC  Administrator  shall make  available  to the Internal
     Revenue Service and those Persons specified by the REMIC  Provisions,  upon
     written request of the Trustee,  all  information  necessary to compute any
     tax  imposed as a result of the  Transfer  of an  Ownership  Interest  in a
     Residual  Certificate to any Person who is a Disqualified  Organization  or
     Agent thereof,  including the information described in Treasury regulations
     sections  1.860D-1(b)(5)  and  1.860E-2(a)(5)  with  respect to the "excess
     inclusions" of such Residual Certificate.

          (e) Subject to the  restrictions on transfer and exchange set forth in
this  Section  5.02 the Holder of any  Definitive  Certificate  may  transfer or
exchange  the  same in  whole  or in  part  (with a  Denomination  equal  to any
authorized denomination) by surrendering such Certificate at the Corporate Trust
Office or at the office of any successor Certificate Registrar or transfer agent
appointed  by  the  Certificate  Registrar,   together  with  an  instrument  of
assignment or transfer (executed by the Holder or its duly authorized attorney),
in the case of  transfer,  and a written  request  for  exchange  in the case of
exchange. Subject to the restrictions on transfer set forth in this Section 5.02
and Depository  Rules, any Certificate  Owner may cause the Depository to notify
the  Certificate  Registrar  in writing of a request for transfer or exchange of
such Certificate  Owner's  beneficial  interest in a Book-Entry for a Definitive
Certificate  or  Certificates.  Following  a  proper  request  for  transfer  or
exchange,  the Certificate  Registrar  shall,  within five Business Days of such
request if made at such Corporate  Trust Office,  or within ten Business Days if
made at the office of a transfer agent (other than the  Certificate  Registrar),
execute  and  deliver at such  Corporate  Trust  Office or at the office of such
transfer  agent, as the case may be, to the transferee (in the case of transfer)
or Holder (in the case of  exchange) or send by first class mail (at the risk of
the  transferee  in the case of transfer or Holder in the case of  exchange)  to
such  address as the  transferee  or  Holder,  as  applicable,  may  request,  a
Definitive  Certificate  or  Certificates,  as the case may require,  for a like
aggregate  Denomination  and in such  Denomination  or  Denominations  as may be
requested.   The  presentation  for  transfer  or  exchange  of  any  Definitive
Certificate  shall not be valid unless made at the Corporate  Trust Office or at
the office of a transfer agent by the registered  Holder in person, or by a duly
authorized attorney-in-fact. The Certificate Registrar may decline to accept any
request for an exchange or registration  of transfer of any  Certificate  during
the period of 15 days preceding any Distribution Date.

          (f) In the event a Responsible  Officer of the  Certificate  Registrar
becomes aware that a Definitive Certificate (other than a Definitive Certificate
issued in exchange for a Certificate  representing an interest in the Class A-1,
Class A-2,  Class A-3, Class B, Class C, Class D or Class E  Certificates)  or a
beneficial  interest in a Book-Entry  Certificate  representing a Non-Registered
Certificate  is  being  held by or for the  benefit  of a  Person  who is not an
Eligible Investor, or that such holding is unlawful under the laws of a relevant
jurisdiction,  then the Certificate  Registrar shall have the right to void such
transfer,  if permitted under applicable law, or to require the investor to sell
such   Definitive   Certificate  or  beneficial   interest  in  such  Book-Entry
Certificate  to an  Eligible  Investor  within  14  days  after  notice  of such
determination  and each  Certificateholder  by its  acceptance  of a Certificate
authorizes the Certificate Registrar to take such action.


<PAGE>

          (g) The  Certificate  Registrar shall be required to provide notice to
the Master  Servicer,  the Special  Servicer,  the REMIC  Administrator  and the
Depositor of each transfer of a Certificate and to provide each such Person with
an updated copy of the Certificate  Register on or about January 1 and July 1 of
each year, commencing July 1, 1996.

          (h) No fee or  service  charge  shall be  imposed  by the  Certificate
Registrar  for its  services  in  respect of any  registration  of  transfer  or
exchange  referred  to in  this  Section  5.02  except  as  provided  below.  In
connection  with any  transfer  to an  Institutional  Accredited  Investor,  the
transferor  shall reimburse the Trust Fund for any costs  (including the cost of
the  Certificate  Registrar's  counsel's  review of the  documents and any legal
opinions, submitted by the transferor or transferee to the Certificate Registrar
as provided  herein)  incurred by the  Certificate  Registrar in connection with
such transfer. With respect to any transfer or exchange of any Certificate,  the
Certificate Registrar may require payment by each transferor of a sum sufficient
to cover any tax,  expense or other  governmental  charge  payable in connection
with any such transfer or exchange.

          (i) All  Certificates  surrendered  for transfer and exchange shall be
physically canceled by the Certificate Registrar,  and the Certificate Registrar
shall  hold  such  canceled   Certificates   in  accordance  with  its  standard
procedures.


          SECTION 5.03. Book-Entry Certificates.
                        -----------------------

          (a) The REMIC Regular Certificates shall initially be issued as one or
more  Certificates  registered in the name of the Depository or its nominee and,
except as provided in subsection (c) below,  transfer of such  Certificates  may
not be  registered  by the  Certificate  Registrar  unless such transfer is to a
successor  Depository that agrees to hold such  Certificates  for the respective
Certificate  Owners with Ownership  Interests  therein.  Such Certificate Owners
shall hold and  transfer  their  respective  Ownership  Interests in and to such
Certificates through the book-entry  facilities of the Depository and, except as
provided  in  subsection  (c)  below,   shall  not  be  entitled  to  Definitive
Certificates  in  respect  of  such  Ownership   Interests.   All  transfers  by
Certificate  Owners of their  respective  Ownership  Interests in the Book-Entry
Certificates shall be made in accordance with the procedures  established by the
Depository  Participant or brokerage firm representing  such Certificate  Owner.
Each Depository  Participant shall only transfer the Ownership  Interests in the
Book-Entry  Certificates  of  Certificate  Owners it  represents or of brokerage
firms  for which it acts as agent in  accordance  with the  Depository's  normal
procedures.

          (b) The Trustee, the Master Servicer,  the Special Servicer, the REMIC
Administrator, the Depositor and the Certificate Registrar may for all purposes,
including the making of payments due on the Book-Entry  Certificates,  deal with
the Depository as the authorized  representative of the Certificate  Owners with
respect  to such  Certificates  for the  purposes  of  exercising  the rights of
Certificateholders  hereunder.  The rights of Certificate Owners with respect to
the  Book-Entry  Certificates  shall be limited to those  established by law and
agreements between such Certificate  Owners and the Depository  Participants and
brokerage firms  representing  such Certificate  Owners.  Multiple  requests and
directions  from,  and  votes of,  the  Depository  as Holder of the  Book-Entry
Certificates  with  respect  to  any  particular  matter  shall  not  be  deemed
inconsistent if they are made with respect to different  Certificate Owners. The
Trustee may establish a reasonable record date in connection with  solicitations
of consents  from or voting by  Certificateholders  and shall give notice to the
Depository of such record date.


<PAGE>

          (c) If (i)(A) the  Depositor  advises the Trustee and the  Certificate
Registrar  in  writing  that the  Depository  is no  longer  willing  or able to
properly  discharge  its   responsibilities   with  respect  to  the  Book-Entry
Certificates,  and (B) the Depositor is unable to locate a qualified  successor,
or (ii) the  Depositor  at its option  advises the  Trustee and the  Certificate
Registrar in writing that it elects to terminate the  book-entry  system through
the  Depository,  the Trustee  shall  notify the  affected  Certificate  Owners,
through  the  Depository  with  respect to all,  any Class or any portion of any
Class of the  Certificates,  or (iii) the  Trustee  determines  that  Definitive
Certificates  are required in accordance with the provisions of Section 5.03(e),
of the  occurrence  of any such  event  and of the  availability  of  Definitive
Certificates  to Certificate  Owners  requesting the same. Upon surrender to the
Certificate  Registrar of the Book-Entry  Certificates  by the Depository or any
custodian  acting on  behalf  of the  Depository,  accompanied  by  registration
instructions from the Depository for registration of transfer, the Trustee shall
execute,  and the Certificate  Registrar shall authenticate and deliver,  within
five Business Days of such request if made at the corporate  trust office of the
Certificate  Registrar,  or within ten Business  Days if made at the office of a
transfer  agent  (other  than  the   Certificate   Registrar),   the  Definitive
Certificates to the Certificate Owners identified in such instructions.  None of
the Depositor, the Master Servicer, the Trustee, the Special Servicer, the REMIC
Administrator  or the  Certificate  Registrar  shall be liable  for any delay in
delivery  of such  instructions  and may  conclusively  rely  on,  and  shall be
protected  in relying on, such  instructions.  Upon the  issuance of  Definitive
Certificates  for purposes of evidencing  ownership of the Senior  Certificates,
the  registered  holders of the Definitive  Certificates  shall be recognized as
Certificateholders  hereunder and,  accordingly,  shall be entitled  directly to
receive  payments on, to exercise Voting Rights with respect to, and to transfer
and exchange such Definitive Certificates.

          (d) The Book-Entry  Certificates shall be delivered by the Certificate
Registrar to the Depository, or pursuant to the Depository's  instructions,  and
shall be  registered  in the name of Cede & Co.,  and (ii)  shall  bear a legend
substantially to the following effect:

          "Unless  this  certificate  is  presented  by an  authorized
          representative  of The Depository Trust Company,  a New York
          corporation  ("DTC"),  to  the  Certificate   Registrar  for
          registration  of  transfer,  exchange  or  payment,  and any
          certificate  issued is  registered in the name of Cede & Co.
          or in such  other  name  as is  requested  by an  authorized
          representative of DTC (and any payment is made to Cede & Co.
          or to such other  entity as is  requested  by an  authorized
          representative  of DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE
          HEREOF  FOR  VALUE  OR  OTHERWISE  BY OR TO  ANY  PERSON  IS
          WRONGFUL  inasmuch as the  registered  owner hereof,  Cede &
          Co., has an interest herein."


<PAGE>

          The  Book-Entry   Certificates   may  be  deposited  with  such  other
Depository as the  Certificate  Registrar may from time to time  designate,  and
shall bear such legend as may be appropriate.

          (e) If the Trustee has  instituted  or has been  directed to institute
any   judicial   proceeding   in  a  court  to   enforce   the   rights  of  the
Certificateholders  under the Certificates,  and the Trustee has been advised by
counsel that in connection  with such  proceeding it is necessary or appropriate
for the Trustee to obtain  possession of all or any portion of the  Certificates
evidenced by  Book-Entry  Certificates,  the Trustee may in its sole  discretion
determine  that  such  Certificates  shall  no  longer  be  represented  by such
Book-Entry   Certificates.   In  such  event,   the  Trustee  will  execute  and
authenticate  and the Certificate  Registrar will deliver,  in exchange for such
Book-Entry Certificates,  Definitive Certificates in a Denomination equal to the
aggregate  Denomination  of  such   Book-Entry-Certificates   to  the  party  so
requesting such Definitive Certificates. In such event, the Trustee shall notify
the  affected  Certificate  Owners  and make  appropriate  arrangements  for the
effectuation of the purpose of this clause.

          (f) Upon acceptance for exchange or transfer of a beneficial  interest
in a Book-Entry  Certificate for a Definitive  Certificate,  as provided herein,
the  Certificate  Registrar  shall endorse on a schedule  affixed to the related
Book-Entry  Certificate (or on a continuation  of such schedule  affixed to such
Book-Entry  Certificate  and  made  a  part  thereof)  an  appropriate  notation
evidencing  the  date  of  such  exchange  or  transfer  and a  decrease  in the
Denomination of such Book-Entry  Certificate  equal to the  Denomination of such
Definitive Certificate issued in exchange therefor or upon transfer thereof.

          (g) If a Holder  of a  Definitive  Certificate  wishes  at any time to
transfer such Certificate to a Person who wishes to take delivery thereof in the
form of a beneficial interest in the Book-Entry  Certificate,  such transfer may
be effected only in accordance with Depository  Rules and this Section  5.03(g).
Upon receipt by the  Certificate  Registrar at the Corporate Trust Office of (i)
the Definitive  Certificate  to be  transferred  with an assignment and transfer
pursuant to Section 5.02(a),  (ii) written instructions given in accordance with
Depository  Rules directing the  Certificate  Registrar to credit or cause to be
credited to another  account a  beneficial  interest  in the related  Book-Entry
Certificate,   in  an  amount  equal  to  the  Denomination  of  the  Definitive
Certificate to be so transferred, (iii) a written order given in accordance with
the Depository Rules containing information regarding the account to be credited
with such  beneficial  interest,  and (iv),  if the  affected  Certificate  in a
Non-Registered   Certificate  an  Investment   Representation  Letter  from  the
transferee  to the effect  that such  transferee  is a  Qualified  Institutional
Buyer,  the  Certificate  Registrar  shall cancel such  Definitive  Certificate,
execute and deliver a new Definitive  Certificate  for the  Denomination  of the
Definitive Certificate not so transferred,  registered in the name of the Holder
or the Holder's  transferee (as instructed by the Holder),  and the  Certificate
Registrar shall instruct the Depository or the custodian holding such Book-Entry
Certificate  on behalf of the  Depository  to increase the  Denomination  of the
related Book-Entry Certificate by the Denomination of the Definitive Certificate
to be so  transferred,  and to credit or cause to be  credited to the account of
the Person specified in such  instructions a corresponding  Denomination of such
Book-Entry Certificate.



<PAGE>

          SECTION 5.04.  Mutilated, Destroyed, Lost or Stolen Certificates.
                         -------------------------------------------------

          If (i) any mutilated  Certificate is  surrendered  to the  Certificate
Registrar, or the Certificate Registrar receives evidence to its satisfaction of
the destruction,  loss or theft of any Certificate,  and (ii) there is delivered
to the Trustee and the  Certificate  Registrar such security or indemnity as may
be  required  by them to save each of them  harmless,  then,  in the  absence of
actual notice to the Trustee or the Certificate  Registrar that such Certificate
has been acquired by a bona fide purchaser,  the Trustee shall execute,  and the
Certificate Registrar shall authenticate and deliver, in exchange for or in lieu
of any such mutilated,  destroyed, lost or stolen Certificate, a new Certificate
of the same Class and like  Percentage  Interest.  Upon the  issuance of any new
Certificate  under this Section,  the Trustee and the Certificate  Registrar may
require the payment of a sum  sufficient to cover any tax or other  governmental
charge that may be imposed in relation thereto and any other expenses (including
the fees and expenses of the Trustee and the  Certificate  Registrar)  connected
therewith.  Any  replacement  Certificate  issued pursuant to this Section shall
constitute complete and indefeasible evidence of ownership in the Trust Fund, as
if originally issued,  whether or not the lost, stolen or destroyed  Certificate
shall be found at any time.


          SECTION 5.05.  Persons Deemed Owners.
                         ---------------------

          Prior  to  due  presentation  of a  Certificate  for  registration  of
transfer, the Depositor, the Master Servicer, the Special Servicer, the Trustee,
the REMIC Administrator, the Certificate Registrar and any agents of any of them
may treat the person in whose name such  Certificate  is registered as the owner
of such  Certificate  for the  purpose of  receiving  distributions  pursuant to
Section 4.01 and for all other purposes whatsoever,  except as and to the extent
provided in the  definition of  "Certificateholder",  and none of the Depositor,
the Master Servicer, the Special Servicer, the Trustee, the REMIC Administrator,
the  Certificate  Registrar  or any agent of any of them  shall be  affected  by
notice to the contrary except as provided in Section 5.02(d).

                               [End of Article V]



<PAGE>


                                   ARTICLE VI

                       THE DEPOSITOR, THE MASTER SERVICER,
                            THE SPECIAL SERVICER AND
                             THE REMIC ADMINISTRATOR


          SECTION 6.01.  Liability of the Depositor,  the Master  Servicer,  the
                         Special Servicer and the REMIC Administrator.
                         -------------------------------------------------------

          The Depositor, the Master Servicer, the Special Servicer and the REMIC
Administrator  shall be liable in accordance  herewith only to the extent of the
respective   obligations   specifically  imposed  upon  and  undertaken  by  the
Depositor, the Master Servicer, the Special Servicer and the REMIC Administrator
herein.

          SECTION 6.02.  Merger,  Consolidation  or Conversion of the Depositor,
                         the Master Servicer, the Special Servicer or the REMIC
                         Administrator.
                         -------------------------------------------------------
           

          (a)  Subject  to  subsection  (b)  below,  the  Depositor,  the Master
Servicer,  the Special  Servicer and the REMIC  Administrator  each will keep in
full effect its existence, rights and franchises as a corporation under the laws
of the jurisdiction of its incorporation,  and each will obtain and preserve its
qualification  to do business as a foreign  corporation in each  jurisdiction in
which such  qualification  is or shall be  necessary to protect the validity and
enforceability of this Agreement,  the Certificates or any of the Mortgage Loans
and to perform its respective duties under this Agreement.

          (b) The Depositor,  the Master  Servicer,  the Special Servicer or the
REMIC  Administrator  may be merged or consolidated  with or into any Person, or
transfer all or substantially all of its assets to any Person, in which case any
Person resulting from any merger or  consolidation  to which the Depositor,  the
Master  Servicer,  the Special  Servicer or the REMIC  Administrator  shall be a
party,  or any Person  succeeding to the business of the  Depositor,  the Master
Servicer,  the  Special  Servicer  or  the  REMIC  Administrator,  shall  be the
successor of the Depositor,  the Master  Servicer,  the Special Servicer and the
REMIC  Administrator,  as the case may be,  hereunder,  without the execution or
filing of any paper (other than an  assumption  agreement  wherein the successor
shall  agree to  perform  the  obligations  of and  serve as  Depositor,  Master
Servicer,  Special  Servicer  or REMIC  Administrator,  as the  case may be,  in
accordance  with the terms of this  Agreement) or any further act on the part of
any of the parties  hereto,  anything  herein to the  contrary  notwithstanding;
provided, however, that such merger, consolidation or succession will not result
in a withdrawal, downgrading or qualification of the then-current ratings of the
Classes of  Certificates  that have been so rated (as  evidenced  by a letter to
such effect from each Rating Agency).


<PAGE>

          SECTION 6.03.  Limitation on Liability of the Depositor, the Master
                         Servicer, the Special Servicer, the REMIC 
                         Administrator and Others.
                         ----------------------------------------------------


          (a) Neither the Depositor,  the Master Servicer, the Special Servicer,
the  REMIC  Administrator,  the  Extension  Adviser  nor  any of the  directors,
officers,  employees  or  agents  of any of the  foregoing  shall be  under  any
liability  to the Trust or the  Certificateholders  for any action  taken or for
refraining  from  the  taking  of any  action  in good  faith  pursuant  to this
Agreement,  or for errors in judgment;  provided,  however,  that this provision
shall not protect the Depositor,  the Master Servicer, the Special Servicer, the
REMIC Administrator, the Extension Adviser or any such Person against any breach
of  warranties  or  representations  made  herein or any  liability  which would
otherwise be imposed by reason of willful  misfeasance,  bad faith or negligence
in the performance of duties or by reason of negligent  disregard of obligations
and duties hereunder.  The Depositor, the Master Servicer, the Special Servicer,
the REMIC  Administrator,  the  Extension  Adviser  and any  director,  officer,
employee or agent of the Depositor,  the Master Servicer,  the Special Servicer,
the REMIC  Administrator or the Extension  Adviser may rely in good faith on any
document of any kind which,  prima facie, is properly  executed and submitted by
any Person respecting any matters arising hereunder.  The Depositor,  the Master
Servicer, the Special Servicer,  the REMIC Administrator,  the Extension Adviser
and any director,  officer,  employee or agent of any of the foregoing  shall be
indemnified  and held  harmless  by the Trust  against  any loss,  liability  or
expense  incurred in connection with any legal action relating to this Agreement
or the Certificates, other than any loss, liability or expense: (i) specifically
required to be borne  thereby  pursuant to the terms  hereof;  (ii)  incurred in
connection with any breach of a representation,  warranty or covenant made by it
herein;  (iii) incurred by reason of bad faith, willful misconduct or negligence
in the  performance  of its  obligations  or duties  hereunder,  or by reason of
negligent  disregard of such  obligations or duties;  or (iv) in the case of the
Depositor and any of its directors,  officers, employees and agents, incurred in
connection with any violation by any of them of any state or federal  securities
law.

          (b) Neither the Depositor,  the Master Servicer, the Special Servicer,
the Extension Adviser nor the REMIC  Administrator shall be under any obligation
to  appear  in,  prosecute  or  defend  any  legal  or  administrative   action,
proceeding,  hearing or  examination  that is not  incidental to its  respective
duties  under this  Agreement  and which in its  opinion  may  involve it in any
expense  or  liability;  provided,  however,  that  the  Depositor,  the  Master
Servicer, the Special Servicer, the Extension Adviser or the REMIC Administrator
may  in its  discretion  undertake  any  such  action,  proceeding,  hearing  or
examination that it may deem necessary or desirable in respect to this Agreement
and the  rights  and  duties of the  parties  hereto  and the  interests  of the
Certificateholders  hereunder.  In such event,  the legal  expenses and costs of
such action,  proceeding,  hearing or  examination  and any liability  resulting
therefrom  shall be expenses,  costs and  liabilities of the Trust Fund, and the
Depositor,  the Master Servicer, the Special Servicer, the Extension Adviser and
the REMIC  Administrator  shall be entitled  to be  reimbursed  therefor  out of
amounts attributable to the Mortgage Loans on deposit in the Certificate Account
as provided by Section 3.05(a).

         
<PAGE>

          SECTION 6.04.  Depositor, Master Servicer, Special Servicer and REMIC
                         Administrator Not to Resign.
                         ------------------------------------------------------

          Subject to the provisions of Section 6.02, none of the Depositor,  the
Master Servicer,  the Special Servicer or the REMIC  Administrator  shall resign
from its  respective  obligations  and duties  hereby  imposed on it except upon
determination  that  its  duties  hereunder  are  no  longer  permissible  under
applicable  law.  Any  such  determination  permitting  the  resignation  of the
Depositor,  the Master Servicer, the Special Servicer or the REMIC Administrator
shall be  evidenced  by an Opinion of Counsel to such  effect  delivered  to the
Trustee.  No such  resignation  by the Master  Servicer or the Special  Servicer
shall  become  effective  until the Trustee or a successor  servicer  shall have
assumed  the  Master   Servicer's   or  Special   Servicer's,   as   applicable,
responsibilities and obligations in accordance with Section 7.02.

          SECTION  6.05.  Rights  of the  Depositor  in  Respect  of the  Master
                          Servicer, the Special Servicer and the REMIC
                          Administrator.
                          ------------------------------------------------------

          The Depositor may, but is not obligated to, enforce the obligations of
the Master Servicer, the Special Servicer and the REMIC Administrator  hereunder
and may, but is not obligated to, perform,  or cause a designee to perform,  any
defaulted obligation of the Master Servicer,  the Special Servicer and the REMIC
Administrator,  hereunder  or  exercise  the  rights of the Master  Servicer  or
Special Servicer, as applicable,  hereunder;  provided, however, that the Master
Servicer, the Special Servicer and the REMIC Administrator shall not be relieved
of any of its  obligations  hereunder  by  virtue  of  such  performance  by the
Depositor or its designee.  The Depositor shall not have any  responsibility  or
liability for any action or failure to act by the Master  Servicer,  the Special
Servicer and the REMIC  Administrator  and is not  obligated  to  supervise  the
performance  of  the  Master  Servicer,  the  Special  Servicer  and  the  REMIC
Administrator under this Agreement or otherwise.

                               [End of Article VI]



<PAGE>


                                   ARTICLE VII

                                     DEFAULT
  
  
          
          SECTION 7.01. Events of Default;  Master Servicer and Special Servicer
                        Termination.
                        --------------------------------------------------------

          (a) "Event of Default", wherever used herein, means any one of the
following events:

          (i) any failure by the Special  Servicer to deposit  into, or to remit
     to the Master  Servicer for deposit into, or the Master  Servicer to make a
     required deposit to the Certificate  Account or the REO Account, if any, or
     to  deposit  into,  or to  remit  to the  Trustee  for  deposit  into,  the
     Lower-Tier  Distribution  Account any amount required to be so deposited or
     remitted by the Master  Servicer or the Special  Servicer,  as the case may
     be, pursuant to, and at the time specified by, the terms of this Agreement;
     or

          (ii) any  failure on the part of the Master  Servicer  or the  Special
     Servicer  duly to observe or perform in any  material  respect any other of
     the  covenants  or  agreements  on the part of the Master  Servicer  or the
     Special Servicer contained in this Agreement which continues unremedied for
     a period  of 30 days (15 days in the case of a failure  to pay the  premium
     for any insurance  policy  required to be maintained  hereunder)  after the
     date on which  written  notice of such  failure,  requiring  the same to be
     remedied,  shall  have been  given to the Master  Servicer  or the  Special
     Servicer,  as the case may be, by any other party hereto,  or to the Master
     Servicer,  the  Special  Servicer,  the  Depositor  and the  Trustee by the
     Holders  of  Certificates  of  any  Class  evidencing,  as to  such  Class,
     Percentage Interests aggregating not less than 25%; or

          (iii)  any  failure  on the part of the  REMIC  Administrator  duly to
     observe  or  perform  in any  material  respect  any of  the  covenants  or
     agreements  thereof contained in this Agreement which continues  unremedied
     for a period  of 30 days  after  the date on which  written  notice of such
     failure,  requiring  the same to be remedied,  shall have been given to the
     REMIC   Administrator   by  any  other  party  hereto,   or  to  the  REMIC
     Administrator,  with a copy to each other party  hereto,  by the Holders of
     Certificates entitled to at least 25% of the Voting Rights; or

          (iv)  any  breach  on the part of the  Master  Servicer,  the  Special
     Servicer  or the REMIC  Administrator  of any  representation  or  warranty
     contained in Section 3.23,  Section 3.24 or Section  10.05,  as applicable,
     which  materially  and  adversely  affects  the  interests  of any Class of
     Certificateholders  and which continues  unremedied for a period of 30 days
     after the date on which  notice of such  breach,  requiring  the same to be
     remedied,  shall  have  been  given to the  Master  Servicer,  the  Special
     Servicer or the REMIC  Administrator,  as the case may be, by the Depositor
     or the Trustee, or to the Master Servicer,  the Special Servicer, the REMIC
     Administrator, the Depositor and the Trustee by the Holders of Certificates
     of any Class evidencing, as to such Class, Percentage Interests aggregating
     not less than 25%; or


<PAGE>

          (v) a decree or order of a court or agency  or  supervisory  authority
     having  jurisdiction  in the  premises  in an  involuntary  case  under any
     present or future  federal or state  bankruptcy,  insolvency or similar law
     for the  appointment of a  conservator,  receiver,  liquidator,  trustee or
     similar  official  in any  bankruptcy,  insolvency,  readjustment  of debt,
     marshalling of assets and  liabilities or similar  proceedings,  or for the
     winding-up or liquidation of its affairs,  shall have been entered  against
     the Master Servicer,  the Special Servicer or the REMIC  Administrator  and
     such decree or order shall have remained in force  undischarged or unstayed
     for a period of 60 days; or

       
          (vi)  the  Master   Servicer,   the  Special  Servicer  or  the  REMIC
     Administrator shall consent to the appointment of a conservator,  receiver,
     liquidator,  trustee or similar  official  in any  bankruptcy,  insolvency,
     readjustment  of debt,  marshalling  of assets and  liabilities  or similar
     proceedings of or relating to the Master Servicer,  the Special Servicer or
     the REMIC  Administrator or of or relating to all or  substantially  all of
     its property; or

          (vii)  the  Master  Servicer,   the  Special  Servicer  or  the  REMIC
     Administrator  shall  admit  in  writing  its  inability  to pay its  debts
     generally  as they become due,  file a petition  to take  advantage  of any
     applicable  bankruptcy,  insolvency  or  reorganization  statute,  make  an
     assignment for the benefit of its creditors, voluntarily suspend payment of
     its  obligations,  or take  any  corporate  action  in  furtherance  of the
     foregoing; or

          (viii)  any change in the  status of the  Master  Servicer  or Special
     Servicer,  as the case may be, that would  result,  in and of itself,  in a
     downgrading,  qualification or withdrawal of the then current rating on any
     Class of  Certificates  that are  rated by a Rating  Agency  if the  Master
     Servicer or Special Servicer, as the case may be, is not replaced.


<PAGE>

          (b) If any Event of Default with respect to the Master Servicer or the
Special  Servicer (in either case,  for  purposes of this Section  7.01(b),  the
"Defaulting  Party") shall occur and be continuing,  then, and in each and every
such case,  so long as such Event of Default shall not have been  remedied,  the
Trustee  may,  and at the  written  direction  of the  Holders  of  Certificates
entitled to at least 51% of the Voting Rights,  shall,  terminate,  by notice in
writing to the  Defaulting  Party,  with a copy of such notice to the Depositor,
all of the rights and  obligations of the Defaulting  Party under this Agreement
and in and to the Mortgage Loans and the proceeds  thereof;  provided,  however,
that the Defaulting Party shall be entitled to the payment of accrued and unpaid
compensation and reimbursement  through the date of such termination as provided
for under this Agreement for services rendered and expenses  incurred.  From and
after the receipt by the Defaulting Party of such written notice,  all authority
and power of the Defaulting Party under this Agreement,  whether with respect to
the  Certificates  (other than as a Holder of any  Certificate)  or the Mortgage
Loans or otherwise,  shall pass to and be vested in the Trustee  pursuant to and
under this Section,  and, without  limitation,  the Trustee is hereby authorized
and  empowered  to execute and  deliver,  on behalf of and at the expense of the
Defaulting Party, as  attorney-in-fact  or otherwise,  any and all documents and
other instruments, and to do or accomplish all other acts or things necessary or
appropriate  to effect the  purposes of such notice of  termination,  whether to
complete the transfer and  endorsement  or assignment of the Mortgage  Loans and
related documents,  or otherwise.  The Master Servicer and Special Servicer each
agree  that if it is  terminated  pursuant  to this  Section  7.01(b),  it shall
promptly  (and in any event no later than ten Business  Days  subsequent  to its
receipt of the notice of termination) provide the Trustee with all documents and
records  requested by it to enable it to assume the Master Servicer's or Special
Servicer's,  as the case may be, functions  hereunder,  and shall cooperate with
the Trustee in effecting  the  termination  of the Master  Servicer's or Special
Servicer's,   as  the  case  may  be,  responsibilities  and  rights  hereunder,
including,  without  limitation,  the transfer  within two Business  Days to the
Trustee for  administration by it of all cash amounts which shall at the time be
or should have been credited by the Master Servicer to the  Certificate  Account
or any  Servicing  Account  (if it is the  Defaulting  Party) or by the  Special
Servicer to the REO Account (if it is the  Defaulting  Party) or  thereafter  be
received  with  respect to the  Mortgage  Loans or any REO  Property  (provided,
however,  that the Master  Servicer  and the Special  Servicer  each  shall,  if
terminated pursuant to this Section 7.01(b),  continue to be entitled to receive
all amounts  accrued or owing to it under this Agreement on or prior to the date
of such  termination,  whether in respect of Advances (in the case of the Master
Servicer) or otherwise, and it and its directors, officers, employees and agents
shall  continue to be entitled to the benefits of Section  6.03  notwithstanding
any such termination).


<PAGE>

          (c) If any Event of Default  with  respect to the REMIC  Administrator
shall occur and be continuing, then, and in each and every such case, so long as
the Event of Default shall not have been  remedied,  the Trustee may, and at the
written direction of the Holders of Certificates entitled to at least 51% of the
Voting Rights, shall, terminate, by notice in writing to the REMIC Administrator
(with a copy to  each  of the  other  parties  hereto),  all of the  rights  and
obligations of the REMIC Administrator under this Agreement.  From and after the
receipt by the REMIC  Administrator  of such written  notice,  all authority and
power of the REMIC  Administrator  under  this  Agreement  shall  pass to and be
vested  in the  Trustee  pursuant  to  and  under  this  Section,  and,  without
limitation,  the  Trustee is hereby  authorized  and  empowered  to execute  and
deliver,  on  behalf  of and at the  expense  of  the  REMIC  Administrator,  as
attorney-in-fact or otherwise, any and all documents and other instruments,  and
to do or accomplish all other acts or things  necessary or appropriate to effect
the  purposes  of such notice of  termination.  The REMIC  Administrator  agrees
promptly  (and in any event no later than ten Business  Days  subsequent  to its
receipt  of the  notice of the  termination)  to provide  the  Trustee  with all
documents  and  records  requested  thereby to enable the  Trustee to assume the
REMIC Administrator's  functions hereunder, and to cooperate with the Trustee in
effecting the  termination  of the REMIC  Administrator's  responsibilities  and
rights  hereunder  (provided,  however,  that the  REMIC  Administrator  and its
directors,  officers,  employees and agents shall continue to be entitled to the
benefits of Section 6.03 notwithstanding any such termination).

          (d)  The  Holder  or  Holders  of  more  than  50%  of  the  aggregate
Certificate Balance of the then Controlling Class shall be entitled to terminate
the rights and obligations of the Special Servicer under this Agreement, with or
without cause, upon ten Business Days notice to the Special Servicer, the Master
Servicer and the Trustee, and to appoint a successor Special Servicer; provided,
however, that (i) such successor will meet the requirements set forth in Section
7.02,  and (ii) as  evidenced  in writing by each of the  Rating  Agencies,  the
proposed  successor of such Special  Servicer will not result in a  downgrading,
withdrawal or  qualification  of the then current ratings provided by the Rating
Agencies in respect to any Class of then outstanding Certificates that is rated.

          (e) In the event that S&P does not  approve  the Master  Servicer as a
Master  Servicer  by August  31,  1996,  and has not  extended  such  date,  the
Depositor  shall  terminate the rights and  obligations  of the Master  Servicer
under  this  Agreement  on that  date,  and  shall  appoint a  successor  Master
Servicer;  provided, however, that (i) such successor will meet the requirements
set forth in  Section  7.02,  and (ii) as  evidenced  in  writing by each of the
Rating Agencies,  the proposed successor of such Master Servicer will not result
in a  downgrading,  withdrawal  or  qualification  of the then  current  ratings
provided  by the Rating  Agencies  in  respect to any Class of then  outstanding
Certificates that is rated. In the event that AMRESCO is terminated  pursuant to
this Section 7.01, AMRESCO will be obligated to pay all expenses associated with
a transfer of the servicing to a successor Master Servicer under this Agreement.

          (f) The Master Servicer and Special Servicer shall, from time to time,
take all such  actions  as are  required  by them in  order  to  maintain  their
respective  status as an  approved  master  servicer  and special  servicer,  as
applicable, with each of the Rating Agencies.



<PAGE>

          SECTION 7.02.  Trustee to Act; Appointment of Successor.
                         ---------------------------------------- 

          On and after the time the Master Servicer, the Special Servicer or the
REMIC  Administrator  resigns  pursuant  to first  sentence  of Section  6.04 or
receives a notice of termination  pursuant to Section 7.01, the Trustee shall be
the successor in all respects to the Master  Servicer,  the Special  Servicer or
the REMIC Administrator,  as the case may be, in its capacity as such under this
Agreement  and the  transactions  set forth or provided  for herein and shall be
subject to all the responsibilities, duties and liabilities relating thereto and
arising  thereafter  placed on the Master Servicer,  the Special Servicer or the
REMIC  Administrator,  as the case may be, by the terms and  provisions  hereof,
including,  without  limitation,  if the Master  Servicer  is the  resigning  or
terminated  party,  the  Master  Servicer's  obligation  to make  P&I  Advances;
provided that any failure to perform such duties or  responsibilities  caused by
the Master Servicer's,  the Special Servicer's or the REMIC Administrator's,  as
the case may be, failure to provide  information  or monies  required by Section
7.01 shall not be  considered  a default by the Trustee  hereunder.  The Trustee
shall  not be  liable  for  any of the  representations  and  warranties  of the
resigning or  terminated  party or for any losses  incurred by the  resigning or
terminated  party  pursuant to Section 3.06  hereunder  nor shall the Trustee be
required to purchase any Mortgage Loan hereunder.  As compensation therefor, the
Trustee shall be entitled to all fees and other compensation which the resigning
or  terminated  party would have been entitled to if the resigning or terminated
party had continued to act  hereunder.  Notwithstanding  the above,  the Trustee
may, if it shall be unwilling to so act, or shall,  if it is unable to so act or
if the Holders of Certificates  entitled to at least 51% of the Voting Rights so
request in writing to the Trustee or if the Trustee is not  approved as a Master
Servicer  or Special  Servicer  by the Rating  Agencies,  promptly  appoint,  or
petition  a  court  of  competent   jurisdiction  to  appoint,  any  established
institution (i) that has a net worth of not less than  $25,000,000,  in the case
of a  successor  to the  Master  Servicer,  or  $15,000,000,  in the  case  of a
successor  to the Special  Servicer or REMIC  Administrator;  and (ii) for which
each Rating Agency shall have given written confirmation that the appointment of
such institution would not result in the withdrawal,  downgrade or qualification
of the  then-current  rating  assigned  to any  Class  of  Certificates,  as the
successor  to  the  Master   Servicer,   the  Special   Servicer  or  the  REMIC
Administrator,  as the case may be,  hereunder in the  assumption  of all or any
part of the responsibilities,  duties or liabilities of the Master Servicer, the
Special Servicer or the REMIC Administrator,  as the case may be, hereunder.  In
such event,  recognizing  that the Trustee's  first  obligation is its fiduciary
duty to  Certificateholders,  the Trustee  shall use its  reasonable  efforts to
appoint a successor  Master Servicer that (i) will agree to succeed to AMRESCO's
rights  and  obligations  as Master  Servicer  under any  existing  Subservicing
Agreements  and (ii) will be  compensated  for its  services as Master  Servicer
(exclusive  of any  subservicing  fees  payable by the Master  Servicer  to such
Sub-Servicers)  at the rate of 0.039%  per  annum.  In the event the  Trustee is
unable to appoint a successor  Master  Servicer  pursuant to the prior  sentence
within a reasonable period of time, the Trustee shall use its reasonable efforts
to appoint a successor  Master  Servicer that will agree to succeed to AMRESCO's
rights  and  obligations  as Master  Servicer  under any  existing  Subservicing
Agreements  and (ii) will be  compensated  for its  services as Master  Servicer
(exclusive  of any  subservicing  fees  payable by the Master  Servicer  to such
Sub-Servicers) at a rate that is not in excess of 0.093% per annum. In the event
the Trustee is unable to appoint a  successor  Master  Servicer  pursuant to the
prior sentence within a further reasonable period of time, the Trustee shall use
its reasonable efforts to appoint a successor Master Servicer that will agree to
be  compensated  for  its  services  as  Master   Servicer   (exclusive  of  any
subservicing  fees payable by the Master  Servicer to such  Sub-Servicers)  at a
rate that is not in excess of 0.093% per annum, and in such circumstances  shall
have the right under the terms of the Sub-Servicing  Agreements to terminate any
existing  Sub-Servicing  Agreements without cause and without the payment of any
penalty or  termination  fee.  Except with  respect to an  appointment  provided
below,  no  appointment  of a  successor  to the Master  Servicer,  the  Special
Servicer  or the REMIC  Administrator  hereunder  shall be  effective  until the
assumption  of the successor to such party of all its  responsibilities,  duties
and  liabilities  hereunder.  Pending  appointment  of a successor to the Master
Servicer, the Special Servicer or the REMIC Administrator hereunder, the Trustee
shall act in such capacity as hereinabove  provided.  Notwithstanding the above,
the Trustee shall, if the Master Servicer is the resigning or terminated  party,
and the Trustee is no longer  permitted under applicable law from performing its
duties  hereunder,  promptly  appoint any  established  mortgage loan  servicing

<PAGE>

institution  (i) that has a net worth of not less than  $25,000,000 and (ii) for
which  each  Rating  Agency  shall  have  given  written  confirmation  that the
appointment of such institution would not result in the withdrawal, downgrade or
qualification of the then-current  rating assigned to any Class of Certificates,
as the successor to the Master  Servicer  hereunder in the  assumption of all or
any part of the  responsibilities,  duties or liabilities of the Master Servicer
hereunder  (including,  without limitation,  the obligation to make P&I Advances
pursuant to Section 4.03), which appointment will become effective  immediately.
In connection with any such  appointment and assumption  described  herein,  the
Trustee may make such arrangements for the compensation of such successor out of
payments on Mortgage  Loans or otherwise as it and such  successor  shall agree.
The  Depositor,  the Trustee,  such  successor and each other party hereto shall
take such  action,  consistent  with this  Agreement,  as shall be  necessary to
effectuate any such succession.




          SECTION 7.03.  Notification to Certificateholders.
                         ----------------------------------

          (a) Upon any resignation of the Master Servicer,  the Special Servicer
or the REMIC  Administrator  pursuant to Section 6.04,  any  termination  of the
Master  Servicer,  the Special Servicer or the REMIC  Administrator  pursuant to
Section  7.01 or any  appointment  of a successor  to the Master  Servicer,  the
Special  Servicer  or the REMIC  Administrator  pursuant  to Section  7.02,  the
Trustee shall give prompt written notice thereof to  Certificateholders at their
respective addresses appearing in the Certificate Register.

          (b) Not later  than the later of (i) 60 days after the  occurrence  of
any event which  constitutes  or,  with  notice or lapse of time or both,  would
constitute  an Event of Default  and (ii) five days after the  Trustee  would be
deemed to have  notice of the  occurrence  of such an event in  accordance  with
Section  8.02(vii),  the Trustee shall transmit by mail to the Depositor and all
Certificateholders  notice of such  occurrence,  unless such default  shall have
been cured.


          SECTION 7.04.  Waiver of Events of Default.
                         ---------------------------  

          The Holders of  Certificates  representing  at least 66% of the Voting
Rights allocated to the Classes of Certificates affected by any Event of Default
hereunder may waive such Event of Default;  provided,  however, that an Event of
Default  under  clause  (i) of  Section  7.01 may be  waived  only by all of the
Certificateholders  of the affected Classes. Upon any such waiver of an Event of
Default,  such Event of Default shall cease to exist and shall be deemed to have
been  remedied for every purpose  hereunder.  No such waiver shall extend to any
subsequent  or other  Event of Default or impair  any right  consequent  thereon
except to the extent expressly so waived.  Notwithstanding  any other provisions
of this Agreement, for purposes of waiving any Event of Default pursuant to this
Section  7.04,  Certificates  registered  in the  name of the  Depositor  or any
Affiliate  of the  Depositor  shall be entitled  to the same Voting  Rights with
respect to the matters  described  above as they would if any other  Person held
such Certificates.



<PAGE>

          SECTION 7.05.  Trustee as Maker of Advances.
                         ---------------------------- 

          In the event that the Master Servicer fails to fulfill its obligations
hereunder to make any Advances,  the Trustee shall perform such  obligations (x)
within one Business Day of such failure by the Master  Servicer  with respect to
Servicing Advances,  and, (y) by no later than 5:00 p.m. (New York City time) on
the related P&I Advance Date with respect to P&I Advances,  and, with respect to
any such Advances  made by the Trustee,  the Trustee shall succeed to all of the
Master Servicer's rights with respect to Advances hereunder,  including, without
limitation,  the Master  Servicer's  rights of reimbursement and interest at the
Reimbursement  Rate,  and  rights to make a  determination  that an Advance is a
Nonrecoverable  Advance;  provided,  however,  that if Advances made by both the
Trustee  and the  Master  Servicer  shall  at any  time be  outstanding,  or any
interest on Advances shall be accrued and unpaid, all amounts available to repay
such Advances and interest on Advances  hereunder  shall be applied  entirely to
the Advances  outstanding  to the Trustee,  until such Advances  shall have been
repaid  in full,  together  with  all  accrued  interest  on such  Advances.  In
connection with making any Advances hereunder,  the Trustee shall be entitled to
conclusively   rely  on  any   determination   by  the  Master   Servicer  of  a
Nonrecoverable Advance.


          SECTION 7.06.  Advance Collateral Fund for Trustee.
                         -----------------------------------      

          (a) Pursuant to the terms of the Collateral Fund Custodial  Agreement,
for so long as the Trustee's  implied long-term senior debt rating by the Rating
Agencies  is not in at least the second  highest  rating  category  of each such
Rating Agency,  the Trustee shall  establish and maintain with the Custodian the
Advance Collateral Fund to secure the Trustee's obligations to make P&I Advances
pursuant  to the  terms  of this  Agreement.  Pursuant  to  Section  3.03 of the
Collateral Fund Custodial Agreement, the Trustee shall grant a security interest
in the Advance  Collateral Fund to the Collateral Fund Custodian for the benefit
of the Certificateholders.

          (b) If at any time that the Trustee is the successor  Master  Servicer
or is  otherwise  obligated  to make P&I Advances and the Trustee for any reason
does not make a P&I Advance  required to be made by the Trustee pursuant to this
Agreement,  then by 1:30 p.m.,  New York City time,  on the  related P&I Advance
Date, pursuant to Section 2.02 of the Collateral Fund Custodial  Agreement,  the
Trustee shall deliver a notice to the Collateral  Fund Custodian to withdraw the
necessary  amount from the Advance  Collateral  Fund and deposit such funds into
the Lower-Tier Distribution Account.

          (c) In accordance with the provisions of the Collateral Fund Custodial
Agreement,  at any time,  the Trustee may  substitute a surety  bond,  letter of
credit,   insurance  policy  or  other  security  arrangement  (the  "Substitute
Collateral")  for the Advance  Collateral Fund and amounts on deposit therein or
any substitute therefor; provided that it has received written confirmation from
each  Rating  Agency  that  such  action  would  not  result  in the  downgrade,
qualification  or withdrawal of the rating then assigned by any Rating Agency to
any Class of  Certificates.  In addition,  prior to any such  substitution,  the
Trustee  shall have  received  an  Opinion  of  Counsel to the effect  that such
Substitute Collateral is an enforceable obligation of the issuer thereof.

         
<PAGE>

          (d) If the  arrangements  for the  Advance  Collateral  Fund have been
terminated  because the Trustee's  implied  long-term  senior debt rating by the
Rating  Agencies  was upgraded to at least the second  highest  category of each
such Rating Agency and, subsequent to such termination of the Advance Collateral
Fund, the Trustee's  implied long-term senior debt rating by the Rating Agencies
shall have been downgraded below the second highest category of each such Rating
Agency, then the Trustee shall be required to enter into an agreement similar to
the  Collateral  Fund  Custodial  Agreement  that is  acceptable  to the  Rating
Agencies.  If such  substitute  arrangement  is not made  within 60 days of such
downgrade,  then such failure by the Trustee will render the Trustee  ineligible
under Section 8.06.

          (e) The Advance  Collateral  Fund shall be an "outside  reserve  fund"
within the meaning of the REMIC  Provisions  and shall not be an asset of either
the Upper-Tier REMIC or Lower-Tier  REMIC. The Advance  Collateral Fund shall be
beneficially  owned by the  Trustee  for federal  income tax  purposes,  and the
Trustee shall report all income,  gain, loss or deduction with respect  thereto.
Any  reimbursement  from the Trust Fund to the Advance  Collateral Fund shall be
treated  as paid to the  Trustee  in its  capacity  as  beneficial  owner of the
Advance Collateral Fund.


                              [End of Article VII]


<PAGE>


                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE




          SECTION 8.01.  Duties of Trustee. 
                         -----------------

          (a) The Trustee,  prior to the  occurrence  of an Event of Default and
after the  curing or waiver of all Events of  Default  which may have  occurred,
undertakes to perform such duties and only such duties as are  specifically  set
forth in this  Agreement.  If an Event of Default occurs and is continuing,  the
Trustee  shall  exercise  such of the  rights  and  powers  vested in it by this
Agreement,  and use the same  degree  of care and skill in their  exercise  as a
prudent man would exercise or use under the  circumstances in the conduct of his
own affairs.  Any  permissive  right of the Trustee  contained in this Agreement
shall not be construed as a duty.

          (b)  The  Trustee,  upon  receipt  of all  resolutions,  certificates,
statements,  opinions, reports, documents, orders or other instruments furnished
to the Trustee which are specifically  required to be furnished  pursuant to any
provision of this Agreement  (other than the Mortgage Files, the review of which
is  specifically  governed by the terms of Article  II),  shall  examine them to
determine  whether they conform to the  requirements of this  Agreement.  If any
such instrument is found not to conform to the requirements of this Agreement in
a material manner, the Trustee shall take such action as it deems appropriate to
have the  instrument  corrected.  The Trustee shall not be  responsible  for the
accuracy or content of any resolution,  certificate, statement, opinion, report,
document,  order or other  instrument  furnished  by the  Depositor,  the Master
Servicer,  the Special Servicer or the REMIC Administrator,  and accepted by the
Trustee in good faith, pursuant to this Agreement.

          (c) No provision of this  Agreement  shall be construed to relieve the
Trustee from liability for its own negligent  action,  its own negligent failure
to act or its own willful misconduct; provided, however, that:

          (i)  Prior to the  occurrence  of an Event of  Default,  and after the
     curing of all such Events of Default  which may have  occurred,  the duties
     and  obligations  of the Trustee shall be determined  solely by the express
     provisions  of this  Agreement,  the Trustee shall not be liable except for
     the  performance  of such duties and  obligations as are  specifically  set
     forth in this Agreement,  no implied covenants or obligations shall be read
     into this Agreement against the Trustee and, in the absence of bad faith on
     the part of the Trustee, the Trustee may conclusively rely, as to the truth
     of the statements and the  correctness of the opinions  expressed  therein,
     upon any  certificates or opinions  furnished to the Trustee and conforming
     to the requirements of this Agreement;


<PAGE>

          (ii)  The  Trustee  shall  not be  personally  liable  for an error of
     judgment  made  in good  faith  by a  Responsible  Officer  or  Responsible
     Officers  of the  Trustee,  unless it shall be proved  that the Trustee was
     negligent in ascertaining the pertinent facts; and

          (iii) The Trustee shall not be  personally  liable with respect to any
     action  taken,  suffered  or  omitted  to be taken  by it in good  faith in
     accordance  with the  direction of Holders of  Certificates  entitled to at
     least 25% of the Voting  Rights  relating to the time,  method and place of
     conducting  any  proceeding  for any remedy  available to the  Trustee,  or
     exercising  any  trust or power  conferred  upon the  Trustee,  under  this
     Agreement (unless a higher percentage of Voting Rights is required for such
     action).


          SECTION 8.02.  Certain Matters Affecting the Trustee.
                         -------------------------------------

          Except as otherwise provided in Section 8.01:

          (i) The  Trustee  may rely  upon and shall be  protected  in acting or
     refraining  from  acting  upon  any  resolution,   Officer's   Certificate,
     certificate of auditors or any other  certificate,  statement,  instrument,
     opinion, report, notice, request,  consent, order, Appraisal, bond or other
     paper or document  reasonably believed by it to be genuine and to have been
     signed or presented by the proper party or parties;

          (ii) The Trustee may consult  with  counsel and the written  advice of
     such  counsel  or any  Opinion  of  Counsel  shall  be  full  and  complete
     authorization  and protection in respect of any action taken or suffered or
     omitted by it hereunder in good faith and in accordance therewith;

          (iii) The Trustee  shall be under no obligation to exercise any of the
     trusts  or  powers  vested  in  it  by  this   Agreement  or  to  make  any
     investigation  of matters  arising  hereunder or to  institute,  conduct or
     defend any litigation hereunder or in relation hereto at the request, order
     or direction of any of the  Certificateholders,  pursuant to the provisions
     of this Agreement, unless such Certificateholders shall have offered to the
     Trustee  reasonable  security or indemnity against the costs,  expenses and
     liabilities which may be incurred therein or thereby; the Trustee shall not
     be  required  to  expend  or risk its own  funds  or  otherwise  incur  any
     financial  liability in the performance of any of its duties hereunder,  or
     in the exercise of any of its rights or powers, if it shall have reasonable
     grounds for believing  that  repayment of such funds or adequate  indemnity
     against  such risk or liability is not  reasonably  assured to it;  nothing
     contained  herein shall,  however,  relieve the Trustee of the  obligation,
     upon the  occurrence  of an Event of Default  which has not been cured,  to
     exercise such of the rights and powers vested in it by this Agreement,  and
     to use the same degree of care and skill in their exercise as a prudent man
     would  exercise  or use under the  circumstances  in the conduct of his own
     affairs;

         
<PAGE>

          (iv)  The  Trustee  shall  not be  personally  liable  for any  action
     reasonably  taken,  suffered or omitted by it in good faith and believed by
     it to be authorized or within the discretion or rights or powers  conferred
     upon it by this Agreement;

          (v) Prior to the occurrence of an Event of Default hereunder and after
     the curing of all Events of Default  which may have  occurred,  the Trustee
     shall  not be bound to make any  investigation  into the  facts or  matters
     stated in any  resolution,  certificate,  statement,  instrument,  opinion,
     report, notice,  request,  consent, order, approval, bond or other paper or
     document,  unless  requested in writing to do so by Holders of Certificates
     entitled to at least 50% of the Voting Rights;  provided,  however, that if
     the payment within a reasonable time to the Trustee of the costs,  expenses
     or  liabilities  likely  to be  incurred  by  it  in  the  making  of  such
     investigation is, in the opinion of the Trustee,  not reasonably assured to
     the Trustee by the security  afforded to it by the terms of this Agreement,
     the  Trustee may  require  reasonable  indemnity  against  such  expense or
     liability as a condition to taking any such action.  The reasonable expense
     of every such reasonable  examination  shall be paid by the Master Servicer
     or, if paid by the  Trustee,  shall be repaid by the Master  Servicer  upon
     demand;

          (vi) The Trustee may execute any of the trusts or powers  hereunder or
     perform any duties  hereunder  either  directly or by or through  agents or
     attorneys;  provided,  however,  that the  appointment  of such  agents  or
     attorneys  shall not  relieve  the  Trustee  of its  duties or  obligations
     hereunder;

          (vii) For all purposes under this Agreement,  the Trustee shall not be
     deemed to have notice of any Event of Default unless a Responsible  Officer
     of the Trustee has actual knowledge thereof or unless written notice of any
     event  which is in fact such a default is  received  by the  Trustee at the
     Corporate Trust Office, and such notice references the Certificates or this
     Agreement; and

          (viii) The Trustee shall not be responsible for any act or omission of
     the Master Servicer,  the Special  Servicer,  the Extension  Adviser or the
     REMIC  Administrator  (unless  the  Trustee  is acting as Master  Servicer,
     Special Servicer, Extension Adviser or the REMIC Administrator, as the case
     may be) or of the Depositor.

         
<PAGE>

          SECTION 8.03.  Trustee  Not Liable for  Validity  or  Sufficiency  of
                         Certificates or Mortgage Loans.
                         -------------------------------------------------------

          The recitals contained herein and in the Certificates,  other than the
statements attributed to the Trustee in Sections 2.02 and 2.04 and the signature
of the Trustee set forth on each outstanding Certificate,  shall be taken as the
statements of the Depositor,  the Master  Servicer,  the Special Servicer or the
REMIC   Administrator,   as  the  case  may  be,  and  the  Trustee  assumes  no
responsibility for their correctness. The Trustee makes no representations as to
the validity or sufficiency of this Agreement or of any Certificate  (other than
as to the signature of the Trustee set forth thereon) or of any Mortgage Loan or
related  document.  The  Trustee  shall  not  be  accountable  for  the  use  or
application by the Depositor of any of the  Certificates  issued to it or of the
proceeds of such  Certificates,  or for the use or application of any funds paid
to the Depositor in respect of the assignment of the Mortgage Loans to the Trust
Fund, or any funds deposited in or withdrawn from the Certificate Account or any
other account by or on behalf of the Depositor, the Master Servicer, the Special
Servicer,  the Extension Adviser or the REMIC  Administrator.  The Trustee shall
not be responsible for the accuracy or content of any  resolution,  certificate,
statement, opinion, report, document, order or other instrument furnished by the
Depositor,  the Master Servicer,  the Special Servicer, the Extension Adviser or
the REMIC Administrator,  and accepted by the Trustee in good faith, pursuant to
this Agreement.

          SECTION 8.04.  Trustee May Own Certificates.
                         ----------------------------

          The Trustee,  in its individual or any other capacity,  may become the
owner or pledgee of  Certificates  with the same rights it would have if it were
not Trustee.

          SECTION  8.05.  Fees  and  Expenses  of  Trustee;  Indemnification  of
                          Trustee. 
                          ------------------------------------------------------

          (a) Monthly on each  Distribution  Date, the Trustee shall be entitled
to withdraw from the Lower-Tier Distribution Account, prior to any distributions
being made from such account on such date to Certificateholders, the Trustee Fee
for such Distribution Date and, to the extent not previously paid, for all prior
Distribution Dates. The Trustee Fee (which shall not be limited to any provision
of law in regard to the  compensation  of a trustee of an express  trust)  shall
constitute the Trustee's sole form of compensation for all services  rendered by
it in the  execution  of the  trusts  hereby  created  and in the  exercise  and
performance of any of the powers and duties of the Trustee hereunder.

          (b) The Trustee and any  director,  officer,  employee or agent of the
Trustee shall be entitled to be indemnified  and held harmless by the Trust Fund
(to the extent of amounts on deposit in the Lower-Tier Distribution Account from
time to time)  against  any  loss,  liability  or  expense  (including,  without
limitation,  costs and expenses of  litigation,  and of  investigation,  counsel
fees,  damages,  judgments  and amounts paid in  settlement)  arising out of, or
incurred in connection  with, any act or omission of the Trustee relating to the
exercise  and  performance  of any of  the  powers  and  duties  of the  Trustee
hereunder;  provided,  that  neither  the  Trustee  nor any of the  other  above
specified Persons shall be entitled to indemnification  pursuant to this Section
8.05(b) for (i) allocable overhead,  (ii) expenses or disbursements  incurred or
made by or on behalf  of the  Trustee  in the  normal  course  of the  Trustee's
performing its duties in accordance with any of the provisions hereof, which are
not  "unanticipated  expenses  of the  REMIC"  within the  meaning  of  Treasury
Regulations   Section   1.860G-1(b)(3)(ii),   (iii)  any  expense  or  liability
specifically  required to be borne thereby pursuant to the terms hereof, or (iv)
any loss,  liability or expense incurred by reason of willful  misfeasance,  bad
faith or negligence in the  performance of the Trustee's  obligations and duties
hereunder, or by reason of negligent disregard of such obligations or duties, or
as may arise from a breach of any  representation,  warranty  or covenant of the
Trustee made herein.  The  provisions of this Section  8.05(b) shall survive any
resignation or removal of the Trustee and appointment of a successor trustee.


         
<PAGE>

          SECTION 8.06. Eligibility Requirements for Trustee.
                        ------------------------------------
 
          The  Trustee  hereunder  shall  at all  times be an  association  or a
corporation  organized and doing business under the laws of the United States of
America or any State thereof or the District of Columbia,  authorized under such
laws to exercise trust powers, having a combined capital and surplus of at least
$100,000,000,  subject  to  supervision  or  examination  by  federal  or  state
authority and having a minimum long-term debt rating by DCR of "A" and by S&P of
"AA,"  provided,  however,  that,  to  the  extent  it is  otherwise  ineligible
hereunder,  The Chase  Manhattan  Bank, N.A. shall be deemed to be eligible with
respect to the S&P criteria so long as it complies with Section 7.06 hereof.  If
such  association  or  corporation  publishes  reports  of  condition  at  least
annually, pursuant to law or to the requirements of the aforesaid supervising or
examining authority,  then for the purposes of this Section the combined capital
and  surplus  of such  association  or  corporation  shall be  deemed  to be its
combined capital and surplus as set forth in its most recent report of condition
so  published.  In case at any time the  Trustee  shall  cease to be eligible in
accordance  with the  provisions  of this  Section,  the  Trustee  shall  resign
immediately  in the manner and with the effect  specified in Section  8.07.  The
corporation or association  serving as Trustee may have normal banking and trust
relationships with the Depositor, the Master Servicer, the Special Servicer, the
REMIC Administrator and their respective Affiliates.


          SECTION 8.07. Resignation and Removal of the Trustee.
                        --------------------------------------  
          
          (a) The  Trustee  may at any time  resign and be  discharged  from the
trusts hereby created by giving  written  notice  thereof to the Depositor,  the
Master  Servicer,  the  Special  Servicer,  the REMIC  Administrator  and to all
Certificateholders.  Upon  receiving such notice of  resignation,  the Depositor
shall promptly appoint a successor trustee  acceptable to the Master Servicer by
written  instrument,  in duplicate,  which  instrument shall be delivered to the
resigning Trustee and to the successor  trustee. A copy of such instrument shall
be  delivered  to  the  Master  Servicer,   the  Special  Servicer,   the  REMIC
Administrator  and the  Certificateholders  by the  Depositor.  If no  successor
trustee  shall have been so appointed and have  accepted  appointment  within 30
days after the giving of such notice of resignation,  the resigning  Trustee may
petition any court of competent  jurisdiction for the appointment of a successor
trustee.

          (b)  If at  any  time  the  Trustee  shall  cease  to be  eligible  in
accordance  with the  provisions  of Section 8.06 and shall fail to resign after
written request therefor by the Depositor or the Master  Servicer,  or if at any
time the Trustee shall become incapable of acting, or shall be adjudged bankrupt
or  insolvent,  or a  receiver  of the  Trustee  or of  its  property  shall  be
appointed,  or any public officer shall take charge or control of the Trustee or
of its property or affairs for the purpose of  rehabilitation,  conservation  or
liquidation,  then the  Depositor may remove the Trustee and appoint a successor
trustee acceptable to the Master Servicer by written  instrument,  in duplicate,
which  instrument  shall be  delivered  to the  Trustee  so  removed  and to the
successor  trustee.  A copy of such instrument  shall be delivered to the Master
Servicer,    the   Special   Servicer,   the   REMIC   Administrator   and   the
Certificateholders by the Depositor.


<PAGE>

          (c) The Holders of Certificates entitled to at least 51% of the Voting
Rights may at any time remove the  Trustee  and  appoint a successor  trustee by
written  instrument or  instruments,  in  triplicate,  signed by such Holders or
their  attorneys-in-fact duly authorized,  one complete set of which instruments
shall be  delivered to the Master  Servicer,  one complete set to the Trustee so
removed and one  complete  set to the  successor  so  appointed.  A copy of such
instrument shall be delivered to the Depositor,  the Special Servicer, the REMIC
Administrator and the remaining Certificateholders by the Master Servicer.

          (d) Any  resignation  or removal of the Trustee and  appointment  of a
successor  trustee  pursuant to any of the provisions of this Section 8.07 shall
not become effective until acceptance of appointment by the successor trustee as
provided in Section 8.08.


          SECTION 8.08.  Successor Trustee.
                         -----------------

          (a) Any successor  trustee appointed as provided in Section 8.07 shall
execute,  acknowledge  and deliver to the Depositor,  the Master  Servicer,  the
Special  Servicer,  the REMIC  Administrator  and to its predecessor  trustee an
instrument accepting such appointment  hereunder,  and thereupon the resignation
or removal of the predecessor  trustee shall become effective and such successor
trustee, without any further act, deed or conveyance,  shall become fully vested
with  all  the  rights,  powers,  duties  and  obligations  of  its  predecessor
hereunder,  with the like effect as if originally  named as trustee herein.  The
predecessor  trustee shall deliver to the successor  trustee all Mortgage  Files
and  related  documents  and  statements  held by it  hereunder  (other than any
Mortgage  Files at the time held on its behalf by a Custodian,  which  Custodian
shall become the agent of the successor trustee), and the Depositor,  the Master
Servicer,  the Special  Servicer,  the REMIC  Administrator  and the predecessor
trustee shall execute and deliver such  instruments  and do such other things as
may  reasonably be required to more fully and certainly  vest and confirm in the
successor trustee all such rights, powers, duties and obligations, and to enable
the successor trustee to perform its obligations hereunder.

          (b) No successor trustee shall accept  appointment as provided in this
Section 8.08 unless at the time of such acceptance such successor  trustee shall
be eligible under the provisions of Section 8.06.

          (c) Upon acceptance of appointment by a successor  trustee as provided
in this Section 8.08, the Master Servicer shall mail notice of the succession of
such  trustee  hereunder to the  Depositor  and the  Certificateholders.  If the
Master  Servicer  fails to mail such notice  within 10 days after  acceptance of
appointment  by the successor  trustee,  the successor  trustee shall cause such
notice to be mailed at the expense of the Master Servicer.



<PAGE>

          SECTION 8.09. Merger or Consolidation of Trustee.
                        ----------------------------------

          Any entity into which the Trustee may be merged or  converted  or with
which it may be consolidated or any entity resulting from any merger, conversion
or consolidation to which the Trustee shall be a party, or any entity succeeding
to the business of the Trustee, shall be the successor of the Trustee hereunder,
provided  such entity shall be eligible  under the  provisions  of Section 8.06,
without the  execution  or filing of any paper or any further act on the part of
any of the parties hereto, anything herein to the contrary notwithstanding.


          SECTION 8.10.  Appointment of Co-Trustee or Separate Trustee.
                         ---------------------------------------------
          
          (a)  Notwithstanding any other provisions hereof, at any time, for the
purpose of meeting any legal  requirements of any jurisdiction in which any part
of the Trust Fund or property securing the same may at the time be located,  the
Master  Servicer and the Trustee  acting  jointly shall have the power and shall
execute and deliver all  instruments to appoint one or more Persons  approved by
the Trustee to act as co-trustee or  co-trustees,  jointly with the Trustee,  or
separate trustee or separate trustees, of all or any part of the Trust Fund, and
to vest in such Person or  Persons,  in such  capacity,  such title to the Trust
Fund, or any part thereof,  and, subject to the other provisions of this Section
8.10, such powers, duties, obligations, rights and trusts as the Master Servicer
and the Trustee may consider  necessary  or  desirable.  If the Master  Servicer
shall not have joined in such appointment within 15 days after the receipt by it
of a request to do so, or in case an Event of Default shall have occurred and be
continuing, the Trustee alone shall have the power to make such appointment.  No
co-trustee or separate trustee  hereunder shall be required to meet the terms of
eligibility as a successor trustee under Section 8.06 hereunder and no notice to
Holders  of  Certificates  of  the  appointment  of  co-trustee(s)  or  separate
trustee(s) shall be required under Section 8.08 hereof.

          (b) In the case of any appointment of a co-trustee or separate trustee
pursuant to this  Section  8.10,  all  rights,  powers,  duties and  obligations
conferred  or imposed  upon the Trustee  shall be  conferred or imposed upon and
exercised or performed by the Trustee and such  separate  trustee or  co-trustee
jointly,  except to the extent that under any law of any  jurisdiction  in which
any particular act or acts are to be performed  (whether as Trustee hereunder or
as  successor  to the  Master  Servicer,  the  Special  Servicer  or  the  REMIC
Administrator  hereunder),  the Trustee shall be  incompetent  or unqualified to
perform  such act or acts,  in which  event  such  rights,  powers,  duties  and
obligations  (including  the  holding of title to the Trust Fund or any  portion
thereof in any such  jurisdiction)  shall be  exercised  and  performed  by such
separate trustee or co-trustee at the direction of the Trustee.


<PAGE>

          (c) Any notice, request or other writing given to the Trustee shall be
deemed to have been given to each of the then separate trustees and co-trustees,
as  effectively  as if given to each of them.  Every  instrument  appointing any
separate  trustee or co-trustee shall refer to this Agreement and the conditions
of this Article VIII. Each separate trustee and co-trustee,  upon its acceptance
of the trusts conferred,  shall be vested with the estates or property specified
in its instrument of appointment, either jointly with the Trustee or separately,
as may be provided  therein,  subject to all the  provisions of this  Agreement,
specifically including every provision of this Agreement relating to the conduct
of, affecting the liability of, or affording  protection to, the Trustee.  Every
such instrument shall be filed with the Trustee.

          (d) Any separate  trustee or co-trustee  may, at any time,  constitute
the Trustee,  its agent or attorney-in-fact,  with full power and authority,  to
the extent not  prohibited  by law,  to do any lawful act under or in respect of
this  Agreement  on its  behalf  and in its name.  If any  separate  trustee  or
co-trustee shall die, become incapable of acting,  resign or be removed,  all of
its  estates,  properties,  rights,  remedies  and  trusts  shall vest in and be
exercised  by  the  Trustee,  to  the  extent  permitted  by  law,  without  the
appointment of a new or successor trustee.

          (e) The  appointment  of a co-trustee  or separate  trustee under this
Section  8.10 shall not relieve  the Trustee of its duties and  responsibilities
hereunder.


          SECTION 8.11. Appointment of Custodians.
                        -------------------------

          The Trustee may, with the consent of the Master Servicer,  appoint one
or more  Custodians to hold all or a portion of the Mortgage  Files as agent for
the  Trustee.  Each  Custodian  shall be a  depository  institution  subject  to
supervision  by federal or state  authority,  shall have  combined  capital  and
surplus  of at least  $15,000,000,  shall be  qualified  to do  business  in the
jurisdiction  in which it holds any Mortgage File and shall not be the Depositor
or any Affiliate of the Depositor.  Each Custodian  shall be subject to the same
obligations and standard of care as would be imposed on the Trustee hereunder in
connection  with the retention of Mortgage  Files  directly by the Trustee.  The
appointment of one or more Custodians  shall not relieve the Trustee from any of
its obligations hereunder, and the Trustee shall remain responsible for all acts
and omissions of any Custodian.


<PAGE>

          SECTION 8.12. Access to Certain Information.
                        -----------------------------
 
         (a) On or prior to the date of the  first  sale of any  Non-Registered
Certificate to an Independent  third party,  the Depositor  shall provide to the
Trustee three copies of any private  placement  memorandum  or other  disclosure
document used by the Depositor or its Affiliate in connection with the offer and
sale of the  Class of  Certificates  to which  such  Non-Registered  Certificate
belongs.  In addition,  if any such private  placement  memorandum or disclosure
document is revised,  amended or supplemented at any time following the delivery
thereof to the Trustee,  the Depositor promptly shall inform the Trustee of such
event and shall  deliver to the Trustee  three  copies of the private  placement
memorandum or disclosure  document,  as revised,  amended or  supplemented.  The
Trustee shall maintain at its offices  primarily  responsible for  administering
the Trust Fund and shall, upon reasonable advance notice,  make available during
normal business hours for review by any Holder of a Certificate,  the Depositor,
the Master Servicer,  the Special Servicer,  the Extension  Adviser,  any Rating
Agency or any other  Person to whom the  Trustee  believes  such  disclosure  is
appropriate,  originals or copies of the following  items:  (i) in the case of a
Holder or prospective  transferee of a Non-Registered  Certificate,  any private
placement  memorandum  or other  disclosure  document  relating  to the Class of
Certificates to which such Non-Registered  Certificate belongs, in the form most
recently provided to the Trustee;  and (ii) in all cases, (A) this Agreement and
any amendments hereto entered into pursuant to Section 11.01, (B) all statements
required to be delivered to Certificateholders of the relevant Class pursuant to
Section 4.02 since the Closing Date, (C) all Officer's Certificates delivered to
the  Trustee  since  the  Closing  Date  pursuant  to  Section  3.13,   (D)  all
accountants' reports delivered to the Trustee since the Closing Date pursuant to
Section  3.14,  (E) any  inspection  report  prepared  by the  Master  Servicer,
Sub-Servicer or Special  Servicer,  as applicable,  and delivered to the Trustee
and Master  Servicer in respect of each Mortgaged  Property  pursuant to Section
3.12(a), (F) as to each Mortgage Loan pursuant to which the related Mortgagor is
required to deliver such items or the Special  Servicer has  otherwise  acquired
such items,  the most recent  annual  operating  statement  and rent roll of the
related  Mortgaged  Property and financial  statements of the related  Mortgagor
collected  by  the  Master  Servicer,   Sub-Servicer  or  Special  Servicer,  as
applicable,  and delivered to the Trustee pursuant to Section 3.12(b),  together
with the accompanying written reports to be prepared by the Special Servicer and
delivered to the Trustee pursuant to Section  3.12(b),  (G) any and all notices,
reports and Environmental  Assessments  delivered to the Trustee with respect to
any  Mortgaged  Property  securing  a  Defaulted  Mortgage  Loan as to which the
environmental  testing  contemplated by Section 3.09(c)  revealed that either of
the conditions  set forth in clauses (i) and (ii) of the first sentence  thereof
was not  satisfied  (but  only  for so long as such  Mortgaged  Property  or the
related   Mortgage  Loan  are  part  of  the  Trust  Fund),   (H)  any  and  all
modifications,  waivers and  amendments  of the terms of a Mortgage Loan entered
into by the Master Servicer or the Special Servicer and delivered to the Trustee
pursuant to Section 3.20 (but only for so long as the affected  Mortgage Loan is
part of the Trust Fund), (I) any and all Officer's Certificates delivered to the
Trustee to support the Master Servicer's  determination  that any P&I Advance or
Servicing  Advance  was or, if made,  would be a  Nonrecoverable  P&I Advance or
Nonrecoverable  Servicing  Advance,  as the case may be,  (J) any and all of the
Mortgage  Loan  documents  contained  in the  Mortgage  File,  (K)  any  and all
Appraisals obtained pursuant to the definition of "Appraisal  Reduction" herein,
(L) information  regarding the occurrence of Servicing Transfer Events as to the
Mortgage  Loans,  (M) any and all  Sub-Servicing  Agreements  and any amendments
thereto and modifications  thereof, and (N) any Asset Strategy Report. Copies of
any and all of the  foregoing  items will be  available  from the  Trustee  upon
request;  provided,  that the Trustee shall be permitted to require payment of a
sum  sufficient  to cover the  reasonable  costs and expenses of providing  such
copies,  except in the case of copies  provided  to the Rating  Agencies,  which
shall be free of charge.  In addition,  without  limiting the  generality of the
foregoing, any Class F, Class G, Class H and Class UR Certificateholder may upon
request  from the Trustee  obtain a copy of any factual  report  (including  the
Asset Strategy Report) delivered to the Rating Agencies under this Agreement.


<PAGE>

          (b) The Master  Servicer shall provide a financial  market  publisher,
which initially shall be Bloomberg,  L.P., and shall make available  through the
Internet at the Master  Servicer's  site  thereon,  on a quarterly  basis,  on a
computerized  database accessible by modem,  current  information  regarding the
items listed on Schedule 1 hereto with respect to the Mortgaged  Properties,  to
the extent such  information  due from  Mortgagors  has been  received  from the
Mortgagors.  If any such  information  is provided on or before August 15, 1996,
the Master Servicer shall provide to Bloomberg,  L.P. and make available through
the Internet as aforesaid, the Prospectus.


          SECTION 8.13. Representations and Warranties of the Trustee.
                        ---------------------------------------------

          The Trustee  hereby  represents  and  warrants to the  Depositor,  the
Master Servicer,  the Special Servicer and the REMIC  Administrator  and for the
benefit of the Certificateholders, as of the Closing Date, that:

          (i) The Trustee is a national  banking  association,  duly  organized,
     validly existing and in good standing under the laws of the United States.

          (ii) The execution and delivery of this Agreement by the Trustee,  and
     the  performance  and  compliance  with the terms of this  Agreement by the
     Trustee, will not violate the Trustee's charter and by-laws or constitute a
     default (or an event which,  with notice or lapse of time,  or both,  would
     constitute  a default)  under,  or result in the  breach  of, any  material
     agreement or other instrument to which it is a party or which is applicable
     to it or any of its assets.

          (iii) The Trustee has the full power and  authority  to enter into and
     consummate  all  transactions  contemplated  by this  Agreement,  has  duly
     authorized the execution,  delivery and performance of this Agreement,  and
     has duly executed and delivered this Agreement.

          (iv)  This  Agreement,  assuming  due  authorization,   execution  and
     delivery by each of the other parties  hereto,  constitutes a valid,  legal
     and binding obligation of the Trustee,  enforceable  against the Trustee in
     accordance  with the terms hereof,  subject to (A)  applicable  bankruptcy,
     insolvency,  reorganization,   moratorium  and  other  laws  affecting  the
     enforcement of creditors'  rights  generally and the rights of creditors of
     national banking associations  specifically,  and (B) general principles of
     equity,   regardless  of  whether  such  enforcement  is  considered  in  a
     proceeding in equity or at law.

          (v) The Trustee is not in violation of, and its execution and delivery
     of this Agreement and its performance and compliance with the terms of this
     Agreement  will not constitute a violation of, any law, any order or decree
     of any court or arbiter, or any order, regulation or demand of any federal,
     state or local governmental or regulatory  authority,  which violation,  in
     the  Trustee's  good  faith and  reasonable  judgment,  is likely to affect
     materially  and adversely  either the ability of the Trustee to perform its
     obligations under this Agreement or the financial condition of the Trustee.

          (vi) No  litigation  is  pending  or,  to the  best  of the  Trustee's
     knowledge,  threatened against the Trustee which would prohibit the Trustee
     from  entering  into this  Agreement  or, in the  Trustee's  good faith and
     reasonable  judgment,  is likely to materially and adversely  affect either
     the ability of the Trustee to perform its obligations  under this Agreement
     or the financial condition of the Trustee.

          (vii) No  consent,  approval,  authorization  or order of any court or
     governmental  agency or body is required  for the  execution,  delivery and
     performance  by the  Trustee,  or  compliance  by the  Trustee  with,  this
     Agreement or the  consummation  of the  transactions  contemplated  by this
     Agreement,  except for any consent, approval,  authorization or order which
     has not been obtained or cannot be obtained prior to the actual performance
     by the Trustee of its obligations  under this Agreement,  and which, if not
     obtained  would not have a materially  adverse effect on the ability of the
     Trustee to perform its obligations hereunder.


                              [End of Article VIII]


<PAGE>


                                   ARTICLE IX

                                   TERMINATION




          SECTION  9.01.  Termination  Upon  Repurchase  or  Liquidation  of All
                          Mortgage Loans.
                          ------------------------------------------------------

          Subject to Section 9.02, the Trust Fund and the respective obligations
and responsibilities under this Agreement of the Depositor, the Master Servicer,
the Special  Servicer,  the REMIC  Administrator and the Trustee (other than the
obligations   of  the   Trustee   to   provide   for  and   make   payments   to
Certificateholders  as  hereafter  set forth) shall  terminate  upon payment (or
provision  for payment) to the  Certificateholders  of all amounts held by or on
behalf of the Trustee and required  hereunder to be so paid on the  Distribution
Date  following the earlier to occur of (i) the purchase by the Master  Servicer
or the  Depositor of all the Mortgage  Loans and each REO Property  remaining in
the Trust Fund at a price equal to the greater of (A) the aggregate  fair market
value  (as  determined  by an  Appraisal)  of the  Mortgage  Loans and all other
property in the Trust Fund  (including REO Properties) as of the last day of the
calendar  month  preceding  the  Distribution  Date upon which the Trust Fund is
anticipated  to  terminate,  and (B) (a) the sum of (i) the  aggregate  Purchase
Price of all the Mortgage Loans  (exclusive of REO Loans)  included in the Trust
Fund, and (ii) the Appraised Value of each REO Property, if any, included in the
Trust Fund (such  Appraisals in clauses (A) and (B)(a)(ii) to be conducted by an
Independent  MAI-designated  appraiser  selected and mutually agreed upon by the
Master  Servicer  and the  Trustee,  and approved by more than 50% of the Voting
Rights of the Classes of Certificates then outstanding  (other than the Class UR
Certificates  unless the Class UR Certificates  are the only  Certificates  then
outstanding),  minus  (b)  solely  in the case  where  the  Master  Servicer  is
effecting such purchase, the aggregate amount of unreimbursed Advances, together
with any interest  accrued and payable to the Master Servicer in respect of such
Advances in accordance  with Sections  3.03(d) and 4.03(d) and any unpaid Master
Servicing Fees, remaining  outstanding (which items shall be deemed to have been
paid or reimbursed to the Master Servicer in connection with such purchase), and
(ii) the  final  payment  or other  liquidation  (or any  advance  with  respect
thereto) of the last Mortgage Loan or REO Property  remaining in the Trust Fund;
provided,  however,  that in no event shall the trust  created  hereby  continue
beyond the  expiration  of 21 years from the death of the last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  ambassador of the United States to
the Court of St. James's, living on the date hereof.


<PAGE>

          The Master  Servicer or the  Depositor  may,  at its option,  elect to
purchase all of the Mortgage Loans and each REO Property  remaining in the Trust
Fund as contemplated by clause (i) of the preceding  paragraph by giving written
notice  to the  other  parties  hereto  no  later  than  60  days  prior  to the
anticipated date of purchase; provided, however, that the Master Servicer or the
Depositor  may so elect  to  purchase  all of the  Mortgage  Loans  and each REO
Property  remaining  in the Trust  Fund only on or after the first  Distribution
Date on which the aggregate Stated Principal  Balances of the Mortgage Loans and
any REO  Loans  remaining  in the Trust  Fund is less  than 5% of the  aggregate
Cut-off  Date  Principal  Balance  of  the  Mortgage  Loans  set  forth  in  the
Preliminary  Statement.  In the event that the Master  Servicer or the Depositor
purchases all of the Mortgage Loans and each REO Property remaining in the Trust
Fund in  accordance  with the  preceding  sentence,  the Master  Servicer or the
Depositor,  as applicable,  shall deposit in the Lower-Tier Distribution Account
not later than the P&I Advance Date relating to the  Distribution  Date on which
the final distribution on the Certificates is to occur, an amount in immediately
available funds equal to the  above-described  purchase price  (exclusive of any
portion thereof payable to any Person other than the Certificateholders pursuant
to  Section  3.05(a),  which  portion  shall  be  deposited  in the  Certificate
Account).  In addition,  the Master  Servicer  shall  transfer to the Lower-Tier
Distribution  Account all amounts required to be transferred thereto on such P&I
Advance Date from the  Certificate  Account  pursuant to the first  paragraph of
Section  3.04(b),  together with any other amounts on deposit in the Certificate
Account that would otherwise be held for future distribution.  Upon confirmation
that such final  deposits have been made,  the Trustee shall release or cause to
be released to the Master Servicer or the Depositor, as applicable, the Mortgage
Files  for the  remaining  Mortgage  Loans and shall  execute  all  assignments,
endorsements and other instruments furnished to it by the Master Servicer or the
Depositor,  as applicable,  as shall be necessary to effectuate  transfer of the
Mortgage Loans and REO Properties remaining in the Trust Fund.

          Notice of any  termination  shall be given  promptly by the Trustee by
letter to  Certificateholders  and each Rating  Agency  and,  if not  previously
notified pursuant to the preceding paragraph, to the other parties hereto mailed
(a) in the event such notice is given in connection  with the Master  Servicer's
or the  Depositor's  purchase of all of the Mortgage Loans and each REO Property
remaining  in the Trust Fund,  not earlier  than the 15th day and not later than
the 25th day of the month next preceding the month of the final  distribution on
the Certificates,  or (b) otherwise during the month of such final  distribution
on or before the  Determination  Date in such month, in each case specifying (i)
the Distribution Date upon which the Trust Fund will terminate and final payment
of the Certificates  will be made, (ii) the amount of any such final payment and
(iii) that the Record Date otherwise applicable to such Distribution Date is not
applicable,  payments  being made only upon  presentation  and  surrender of the
Certificates at the offices of the Certificate  Registrar or such other location
therein designated.


<PAGE>

          After transferring the Lower-Tier  Distribution  Amount and the amount
of any Prepayment Premiums and Yield Maintenance Charges distributable  pursuant
to Section 4.01(d) to the Upper-Tier  Distribution  Account  pursuant to Section
3.04(b)  and  upon  presentation  and  surrender  of  the  Certificates  by  the
Certificateholders  on the final Distribution Date, the Trustee shall distribute
to each  Certificateholder  so presenting and surrendering its Certificates such
Certificateholder's  Percentage  Interest of that portion of the amounts then on
deposit in the Upper-Tier Distribution Account that are allocable to payments on
the Class of  Certificates so presented and  surrendered.  Amounts on deposit in
the Upper-Tier Distribution Account as of the final Distribution Date (exclusive
of any portion of such amounts payable or reimbursable to any Person pursuant to
clauses  (ii)-(iv) of Section  3.05(b)) shall be allocated for the purposes,  in
the amounts and in accordance with the priority set forth in Section 4.01(a) and
4.01(e)  and  shall  be  distributed  in  termination  and  liquidation  of  the
Uncertificated  Lower-Tier Interests and the Class LR Certificates in accordance
with Section 4.01(b) and 4.01(d). Any funds not distributed on such Distribution
Date  shall  be set  aside  and held  uninvested  in trust  for the  benefit  of
Certificateholders  not presenting and  surrendering  their  Certificates in the
aforesaid manner,  and shall be disposed of in accordance with this Section 9.01
and Section 4.01(d).


          SECTION 9.02. Additional Termination Requirements.
                        -----------------------------------

          In the event the Master Servicer or the Depositor purchases all of the
Mortgage Loans and each REO Property  remaining in the Trust Fund as provided in
Section  9.01,  the  Trust  Fund  shall be  terminated  in  accordance  with the
following additional requirements,  which are intended to meet the definition of
a "qualified liquidation" in Section 860F(a)(4) of the Code:

          (i) the REMIC  Administrator shall specify the first day in the 90-day
     liquidation  period  in a  statement  attached  to each  of the  Upper-Tier
     REMIC's and the  Lower-Tier  REMIC's final Tax Return  pursuant to Treasury
     regulation  Section  1.860F-1  and  shall  satisfy  all  requirements  of a
     qualified  liquidation  under Section 860F of the Code and any  regulations
     thereunder;

          (ii) during such 90-day liquidation period and at or prior to the time
     of making of the final payment on the Certificates,  the Trustee shall sell
     all  of the  assets  of the  Trust  Fund  to  the  Master  Servicer  or the
     Depositor, as applicable, for cash; and

          (iii)  immediately  following  the making of the final  payment on the
     Uncertificated Lower-Tier Interests and the Certificates, the Trustee shall
     distribute  or  credit,  or cause to be  distributed  or  credited,  to the
     Holders of the Class LR Certificates (in the case of the Lower-Tier  REMIC)
     and the Class R Certificates (in the case of the Upper-Tier REMIC) all cash
     on hand (other than cash retained to meet  claims),  and the Trust Fund and
     each of the Lower-Tier  REMIC and the Upper-Tier  REMIC shall  terminate at
     that time.

                               [End of Article IX]



<PAGE>


                                    ARTICLE X

                           ADDITIONAL REMIC PROVISIONS




          SECTION 10.01. REMIC Administration.
                         -------------------- 

          (a) The REMIC  Administrator  shall make an  election to treat each of
the Lower-Tier  REMIC and the Upper-Tier REMIC as a REMIC under the Code and, if
necessary,  under  applicable state law. Such election will be made on Form 1066
or other appropriate  federal tax or information return (including Form 8811) or
any appropriate  state return for the taxable year ending on the last day of the
calendar  year in which the  Certificates  are issued.  For the  purposes of the
REMIC  election  in respect  of the  Upper-Tier  REMIC,  each Class of the REMIC
Regular  Certificates  shall be  designated as the "regular  interests"  and the
Class R  Certificates  shall  be  designated  as the  sole  class  of  "residual
interests"  in the  Upper-Tier  REMIC.  For  purposes  of the REMIC  election in
respect  of the  Lower-Tier  REMIC,  each  Class  of  Uncertificated  Lower-Tier
Interests  shall be  designated  as the  "regular  interests"  and the  Class LR
Certificates  shall be designated  as the sole class of "residual  interests" in
the Lower-Tier  REMIC. None of the Master Servicer,  the Special  Servicer,  the
REMIC  Administrator or the Trustee shall permit the creation of any "interests"
(within the meaning of Section 860G of the Code) in the Lower-Tier  REMIC or the
Upper-Tier REMIC other than the foregoing interests.

          (b) The Closing Date is hereby designated as the "startup day" of each
of the Lower-Tier  REMIC and the Upper-Tier  REMIC within the meaning of Section
860G(a)(9) of the Code.

          (c) The REMIC  Administrator  shall  act on  behalf  of each  REMIC in
relation  to any tax  matter or  controversy  involving  either  REMIC and shall
represent each REMIC in any administrative or judicial proceeding relating to an
examination or audit by any governmental  taxing authority with respect thereto.
The legal  expenses,  including  without  limitation  attorneys' or accountants'
fees,  and costs of any such  proceeding and any liability  resulting  therefrom
shall be  expenses  of the  Trust  Fund  and the  REMIC  Administrator  shall be
entitled to reimbursement  therefor out of amounts  attributable to the Mortgage
Loans and any REO Properties on deposit in the  Certificate  Account as provided
by Section  3.05(a)  unless such legal expenses and costs are incurred by reason
of the REMIC Administrator's willful misfeasance,  bad faith or negligence.  The
Holder of the  largest  Percentage  Interest in each of the Class R and Class LR
Certificates  shall  be  designated,  in  the  manner  provided  under  Treasury
Regulations  Section  1.860F-4(d)  and temporary  Treasury  Regulations  Section
301.6231(a)(7)-IT,  as the "tax matters person" of the Upper-Tier  REMIC and the
Lower-Tier REMIC, respectively.  By their acceptance thereof, the Holders of the
largest  Percentage  Interest  in each of the Class R and Class LR  Certificates
hereby agrees to irrevocably  appoint the REMIC  Administrator as their agent to
perform all of the duties of the "tax matters  person" for the Upper-Tier  REMIC
and the Lower-Tier REMIC, respectively.


<PAGE>

          (d) The REMIC  Administrator shall prepare or cause to be prepared all
of the Tax Returns that it  determines  are required with respect to each of the
Lower-Tier REMIC and the Upper-Tier REMIC created hereunder and deliver such Tax
Returns in a timely  manner to the Trustee  and the Trustee  shall sign and file
such Tax Returns in a timely  manner.  The  expenses of  preparing  such returns
shall be borne by the REMIC  Administrator  without  any right of  reimbursement
therefor.  The REMIC  Administrator  agrees to indemnify  and hold  harmless the
Trustee with respect to any tax or liability  arising from the Trustee's signing
of Tax Returns that contain errors or omissions.

          (e) The REMIC  Administrator  shall provide (i) to any Transferor of a
Class R Certificate or Class LR Certificate such information as is necessary for
the  application of any tax relating to the transfer of such Class R Certificate
or Class LR Certificate to any Person who is a Disqualified Organization,  or in
the case of a Transfer to an Agent thereof,  to such Agent,  (ii) to the Trustee
and the Trustee  shall forward to the  Certificateholders  such  information  or
reports as are required by the Code or the REMIC  Provisions  including  reports
relating to interest,  original  issue  discount and market  discount or premium
(using the Prepayment  Assumption) and (iii) to the Internal Revenue Service the
name,  title,  address and telephone number of the "tax matters person" who will
serve as the  representative  of each of the Lower-Tier REMIC and the Upper-Tier
REMIC created hereunder.

          (f) The REMIC  Administrator  shall take such  actions and shall cause
the  Trust  Fund to  take  such  actions  as are  reasonably  within  the  REMIC
Administrator's  control and the scope of its duties more specifically set forth
herein as shall be necessary  to maintain  the status of each of the  Lower-Tier
REMIC and the Upper-Tier  REMIC as a REMIC under the REMIC  Provisions  (and the
Trustee shall assist the REMIC Administrator, to the extent reasonably requested
by the REMIC  Administrator to do so). None of the Master Servicer,  the Special
Servicer or the REMIC  Administrator  shall knowingly or intentionally  take any
action,  cause  the  Trust  Fund to take any  action or fail to take (or fail to
cause to be taken) any action  reasonably  within its  control  and the scope of
duties more specifically set forth herein, that, under the REMIC Provisions,  if
taken or not taken,  as the case may be, could (i) endanger the status of either
the Lower-Tier  REMIC or the  Upper-Tier  REMIC as a REMIC or (ii) result in the
imposition of a tax upon either the Lower-Tier  REMIC or the Upper-Tier REMIC or
the  Trust  Fund   (including   but  not  limited  to  the  tax  on  "prohibited
transactions"  as  defined  in  Section  860F(a)(2)  of the  Code and the tax on
contributions  to a REMIC  set forth in  Section  860G(d)  of the Code,  but not
including the tax on "net income from foreclosure property") (either such event,
an "Adverse REMIC Event") unless the REMIC Administrator  receives an Opinion of
Counsel  (at the  expense of the party  seeking to take such  action or, if such
party fails to pay such expense,  and the REMIC  Administrator  determines  that
taking  such  action  is in  the  best  interest  of  the  Trust  Fund  and  the
Certificateholders,  at the  expense of the Trust  Fund,  but in no event at the
expense  of the REMIC  Administrator  or the  Trustee)  to the  effect  that the
contemplated  action will not,  with respect to the Trust Fund,  the  Lower-Tier
REMIC or the Upper-Tier REMIC created hereunder, endanger such status or, unless
the REMIC Administrator determines in its sole discretion to indemnify the Trust
Fund against such tax,  result in the  imposition of such a tax (not including a
tax on "net income from  foreclosure  property").  The Trustee shall not take or
fail to take any action  (whether or not  authorized  hereunder) as to which the
REMIC Administrator has advised it in writing that it has received an Opinion of
Counsel to the effect that an Adverse  REMIC  Event could occur with  respect to
such action.  In addition,  prior to taking any action with respect to the Trust
Fund either the Lower-Tier  REMIC or the Upper-Tier  REMIC or any of its assets,
or causing the Trust Fund or either the Lower-Tier REMIC or the Upper-Tier REMIC
to take any action,  which is not  expressly  permitted  under the terms of this
Agreement,  the  Trustee  will  consult  with  the  REMIC  Administrator  or its
designee, in writing, with respect to whether such action could cause an Adverse
REMIC  Event to occur with  respect  to the Trust Fund or either the  Lower-Tier
REMIC or the Upper-Tier  REMIC and the Trustee shall not take any such action or
cause the Trust Fund or either the Lower-Tier  REMIC or the Upper-Tier  REMIC to
take any such  action as to which  the REMIC  Administrator  has  advised  it in
writing that an Adverse  REMIC Event could occur.  The REMIC  Administrator  may
consult with counsel to make such written advice,  and the cost of same shall be
borne by the party  seeking to take the action not  expressly  permitted by this
Agreement,  but in no event at the  expense of the REMIC  Administrator.  At all
times as may be required by the Code, the REMIC Administrator will to the extent
within its  control  and the scope of its  duties  more  specifically  set forth
herein, maintain substantially all of the assets of each of the Lower-Tier REMIC
and the  Upper-Tier  REMIC  as  "qualified  mortgages"  as  defined  in  Section
860G(a)(3)  of the  Code and  "permitted  investments"  as  defined  in  Section
860G(a)(5) of the Code.


<PAGE>

          (g) In the event  that any  applicable  federal,  state or local  tax,
including interest, penalties or assessments, additional amounts or additions to
tax, is imposed on either the Lower-Tier REMIC or the Upper-Tier REMIC, such tax
shall be charged against amounts  otherwise  distributable to the Holders of the
Certificates,  except as provided in the last sentence of this Section 10.01(g);
provided,  that with respect to the estimated  amount of tax imposed on any "net
income  from  foreclosure  property"  pursuant  to Code  Section  860G(d) or any
similar tax  imposed by a state or local tax  authority,  the  Special  Servicer
shall  retain in the related REO Account a reserve for the payment of such taxes
in such amounts and at such times as it shall deem appropriate (or as advised by
the REMIC Administrator in writing),  and shall remit to the REMIC Administrator
such reserved amounts as the REMIC  Administrator  shall request in order to pay
such taxes.  Except as provided in the preceding  sentence,  the Master Servicer
shall pay to the REMIC  Administrator upon request from the Certificate  Account
sufficient funds to pay or provide for the payment of, and to actually pay, such
tax as is  estimated to be legally  owed by either the  Lower-Tier  REMIC or the
Upper-Tier   REMIC  (but  such   authorization   shall  not  prevent  the  REMIC
Administrator from contesting, at the expense of the Trust Fund (other than as a
consequence of a breach of its obligations  under this Agreement),  any such tax
in appropriate proceedings, and withholding payment of such tax, if permitted by
law, pending the outcome of such proceedings). The REMIC Administrator is hereby
authorized to and shall segregate, into a separate non-interest bearing account,
the net income from any "prohibited  transaction"  under Code Section 860F(a) or
the amount of any taxable  contribution  to the  Lower-Tier  REMIC or Upper-Tier
REMIC after the Startup  Day that is subject to tax under Code  Section  860G(d)
and use such income or amount, to the extent  necessary,  to pay such prohibited
transactions  tax. To the extent that any such tax (other than any such tax paid
in respect of "net income from  foreclosure  property")  is paid to the Internal
Revenue  Service  or  applicable  state  or local  tax  authorities,  the  REMIC
Administrator  shall  retain  an equal  amount  from  future  amounts  otherwise
distributable to the Holders of Residual  Certificates (as applicable) and shall
distribute such retained  amounts,  (x) in the case of the Lower-Tier  REMIC, to
the Holders of the  Uncertificated  Lower-Tier  Interests to the extent they are
fully reimbursed for any Collateral  Support Deficit arising  therefrom and then
to the Holders of the Class LR Certificates  in the manner  specified in Section
4.01(b) and (y) in the case of the Upper-Tier  REMIC, to the Holders of Class A,
Class B,  Class C,  Class D,  Class E,  Class F,  Class G, Class H, Class UR and
Class IO  Certificates,  as  applicable,  in the  manner  specified  in  Section
4.01(a),  to the extent they are fully  reimbursed  for any  Collateral  Support
Deficit  arising  therefrom and then to the Holders of the Class R Certificates.
The  Trustee,  the REMIC  Administrator,  the  Master  Servicer  or the  Special
Servicer shall not be responsible for any taxes imposed on either the Lower-Tier
REMIC or the  Upper-Tier  REMIC  except  to the  extent  such  taxes  arise as a
consequence of a breach of their respective obligations under this Agreement.

          (h) The Trustee and the REMIC Administrator  shall, for federal income
tax purposes,  maintain books and records with respect to each of the Lower-Tier
REMIC and the Upper-Tier  REMIC on a calendar year and on an accrual basis or as
otherwise may be required by the REMIC Provisions.


<PAGE>

          (i) Following the Startup Day, neither the REMIC Administrator nor the
Trustee shall accept any contributions of assets to the Lower-Tier REMIC and the
Upper-Tier  REMIC  unless the REMIC  Administrator  and the  Trustee  shall have
received an Opinion of Counsel (at the expense of the party seeking to make such
contribution)  to the effect that the inclusion of such assets in the Lower-Tier
REMIC or the Upper-Tier  REMIC will not (i) cause either the Lower-Tier REMIC or
the  Upper-Tier  REMIC  to fail to  qualify  as a REMIC  at any  time  that  any
Uncertificated  Lower-Tier  Interests or Certificates are  outstanding;  or (ii)
subject either the Trust Fund, the Lower-Tier  REMIC or the Upper-Tier  REMIC to
any tax under the REMIC  Provisions or other  applicable  provisions of federal,
state and local law or ordinances.

          (j) Neither the REMIC  Administrator  nor the Trustee shall enter into
any  arrangement by which the Trust Fund or either the  Lower-Tier  REMIC or the
Upper-Tier  REMIC will  receive a fee or other  compensation  for  services  nor
permit the Trust Fund or either the Lower-Tier  REMIC or the Upper-Tier REMIC to
receive any income from assets other than  "qualified  mortgages"  as defined in
Section 860G(a)(3) of the Code or "permitted  investments" as defined in Section
860G(a)(5) of the Code.

          (k) Solely for the  purposes  of  Section  1.860G-1(a)(4)(iii)  of the
Treasury  Regulations,   the  "latest  possible  maturity  date"  by  which  the
Certificate  Balance  of each  Class of  Certificates  representing  a  "regular
interest" in the Upper-Tier  REMIC and by which the Lower-Tier  Principal Amount
of each Class of  Uncertificated  Lower-Tier  Interests  representing a "regular
interest"  in the  Lower-Tier  REMIC,  would be reduced to zero is November  20,
2015, which is the Distribution Date immediately  following the latest scheduled
maturity of any Mortgage Loan.

          (l) Within 30 days after the  Closing  Date,  the REMIC  Administrator
shall prepare and file with the Internal Revenue Service Form 8811, "Information
Return for Real  Estate  Mortgage  Investment  Conduits  (REMIC)  and Issuers of
Collateralized Debt Obligations" for the Upper-Tier REMIC.

          (m)  Neither  the  Trustee  nor the REMIC  Administrator  shall  sell,
dispose of or  substitute  for any of the Mortgage  Loans  (except in connection
with (i) the  default,  imminent  default or  foreclosure  of a  Mortgage  Loan,
including but not limited to, the  acquisition  or sale of a Mortgaged  Property
acquired by deed in lieu of foreclosure,  (ii) the bankruptcy of the Trust Fund,
(iii) the termination of the Trust Fund pursuant to Article IX of this Agreement
or (iv) a  purchase  of  Mortgage  Loans  pursuant  to Article II or III of this
Agreement)  or acquire  any  assets for the Trust Fund or either the  Lower-Tier
REMIC  or  Upper-Tier  REMIC  or  sell  or  dispose  of any  investments  in the
Certificate  Account,  the  Distribution  Accounts  or the REO  Account for gain
unless it has  received  an Opinion of Counsel  that such sale,  disposition  or
substitution  will not (a) affect  adversely the status of either the Lower-Tier
REMIC or the Upper-Tier  REMIC as a REMIC or (b) unless the REMIC  Administrator
has  determined in its sole  discretion to indemnify the Trust Fund against such
tax, cause the Trust Fund or either the Lower-Tier  REMIC or Upper-Tier REMIC to
be  subject  to a  tax  on  "prohibited  transactions"  pursuant  to  the  REMIC
Provisions.


<PAGE>

          SECTION  10.02.  Depositor,  Master  Servicer,  Special  Servicer  and
                           Trustee to Cooperate with REMIC Administrator.
                           -----------------------------------------------------

          (a) The  Depositor  shall provide or cause to be provided to the REMIC
Administrator,  within ten (10) days after the Closing Date, all  information or
data that the REMIC Administrator  reasonably  determines to be relevant for tax
purposes as to the valuations and Issue Prices of the  Certificates,  including,
without limitation,  the price, yield,  Prepayment Assumption and projected cash
flow of the Certificates.

          (b) The Master  Servicer,  the Special  Servicer and the Trustee shall
each furnish such reports,  certifications  and information,  and access to such
books and records maintained  thereby,  as may relate to the Certificates or the
Trust Fund and as shall be reasonably  requested by the REMIC  Administrator  in
order to enable it to perform its duties hereunder.


          SECTION 10.03.  Fees and Expenses of the REMIC Administrator.
                          --------------------------------------------

          [Reserved]


          SECTION 10.04. Use of Agents.
                         -------------

          The REMIC  Administrator may execute any of its obligations and duties
hereunder  either  directly  or by or  through  agents or  attorneys.  The REMIC
Administrator  shall  not  be  relieved  of any of  its  duties  or  obligations
hereunder by virtue of the appointment of any such agents or attorneys.


          

<PAGE>

          SECTION 10.05.  Representations   and   Warranties   of  the  REMIC
                          Administrator.
                          ---------------------------------------------------

          The REMIC Administrator hereby represents and warrants to the Trustee,
for its  own  benefit  and the  benefit  of the  Certificateholders,  and to the
Depositor, the Master Servicer and the Special Servicer, as of the Closing Date,
that:

          (i) The REMIC  Administrator is a corporation duly organized,  validly
     existing and in good standing under the laws of the State of Texas.

          (ii)  The  execution  and  delivery  of this  Agreement  by the  REMIC
     Administrator,  and the  performance  and compliance with the terms of this
     Agreement  by  the  REMIC   Administrator,   will  not  violate  the  REMIC
     Administrator's  charter and by-laws or  constitute  a default (or an event
     which,  with notice or lapse of time, or both,  would constitute a default)
     under,  or  result  in the  breach  of,  any  material  agreement  or other
     instrument  to which it is a party or which is  applicable  to it or any of
     its assets.

          (iii) The REMIC  Administrator  has the full  power and  authority  to
     enter into and consummate all transactions  contemplated by this Agreement,
     has  duly  authorized  the  execution,  delivery  and  performance  of this
     Agreement, and has duly executed and delivered this Agreement.

          (iv)  This  Agreement,  assuming  due  authorization,   execution  and
     delivery by each of the other parties  hereto,  constitutes a valid,  legal
     and binding obligation of the REMIC Administrator,  enforceable against the
     REMIC  Administrator  in accordance  with the terms hereof,  subject to (A)
     applicable  bankruptcy,  insolvency,  reorganization,  moratorium and other
     laws affecting the  enforcement  of creditors'  rights  generally,  and (B)
     general  principles of equity,  regardless of whether such  enforcement  is
     considered in a proceeding in equity or at law.

          (v) The REMIC  Administrator is not in violation of, and its execution
     and delivery of this Agreement and its  performance and compliance with the
     terms of this  Agreement  will not  constitute a violation of, any law, any
     order or decree of any court or arbiter, or any order, regulation or demand
     of any federal, state or local governmental or regulatory authority,  which
     violation, in the REMIC Administrator's good faith and reasonable judgment,
     is likely to affect  materially  and  adversely  either the  ability of the
     REMIC  Administrator to perform its obligations under this Agreement or the
     financial condition of the REMIC Administrator.

          (vi)  No   litigation  is  pending  or,  to  the  best  of  the  REMIC
     Administrator's knowledge, threatened against the REMIC Administrator which
     would  prohibit the REMIC  Administrator  from entering into this Agreement
     or, in the REMIC  Administrator's  good faith and reasonable  judgment,  is
     likely to materially  and adversely  affect either the ability of the REMIC
     Administrator  to  perform  its  obligations  under this  Agreement  or the
     financial condition of the REMIC Administrator.

          (vii) No  consent,  approval,  authorization  or order of any court or
     governmental  agency or body is required  for the  execution,  delivery and
     performance  by  the  REMIC  Administrator,  or  compliance  by  the  REMIC
     Administrator  with, this Agreement or the consummation of the transactions
     contemplated  by  this  Agreement,   except  for  any  consent,   approval,
     authorization  or order  which has not been  obtained or cannot be obtained
     prior  to  the  actual  performance  by  the  REMIC  Administrator  of  its
     obligations under this Agreement, and which, if not obtained would not have
     a materially  adverse effect on the ability of the REMIC  Administrator  to
     perform its obligations hereunder. 


                               [End of Article X]


<PAGE>
                                   ARTICLE XI

                            MISCELLANEOUS PROVISIONS
 
                  SECTION 11.01. Amendment.
                                 ---------

          (a) This  Agreement  may be amended  from time to time by the  parties
hereto, without the consent of any of the Certificateholders:

          (i) to cure any ambiguity,

          (ii) to correct or supplement any provisions herein or therein,  which
     may be  inconsistent  with any other  provisions  herein or  therein  or to
     correct any error,

          (iii) to modify,  eliminate  or add to any of its  provisions  to such
     extent as shall be necessary to maintain  the  qualification  of either the
     Lower-Tier  REMIC or the Upper-Tier  REMIC as a REMIC at all times that any
     Uncertificated  Lower-Tier  Interest or  Certificate  is  outstanding or to
     avoid or minimize the risk of the  imposition  of any tax on the Trust Fund
     or Lower-Tier  REMIC or Upper-Tier REMIC pursuant to the Code that would be
     a claim  against the Trust Fund or Lower-Tier  REMIC or  Upper-Tier  REMIC,
     provided  that the Trustee has received an Opinion of Counsel to the effect
     that  (A)  such  action  is  necessary   or  desirable  to  maintain   such
     qualification  or to avoid or minimize  the risk of the  imposition  of any
     such tax, (B) such action will not adversely affect in any material respect
     the  interests  of any  Certificateholder,  and (C) such  change  shall not
     result in the withdrawal,  downgrade or  qualification  of the then-current
     rating assigned to any Class of Certificates, as evidenced by a letter from
     each Rating Agency to such effect,

          (iv)  to  change  the  timing  and/or  nature  of  deposits  into  the
     Certificate  Account or the Distribution  Accounts or to change the name in
     which the  Certificate  Account is  maintained,  provided  that (A) the P&I
     Advance Date shall in no event be later than the related Distribution Date,
     (B) such change shall not, as evidenced by an Opinion of Counsel, adversely
     affect in any material respect the interests of any  Certificateholder  and
     (C)  such  change  shall  not  result  in  the  withdrawal,   downgrade  or
     qualification  of  the  then-current   rating  assigned  to  any  Class  of
     Certificates,  as  evidenced  by a letter from each  Rating  Agency to such
     effect,

          (v) to modify,  eliminate or add to the provisions of Section  5.02(d)
     or  any  other  provision  hereof  restricting  transfer  of  the  Residual
     Certificates  by virtue of their  being  the  REMIC  "residual  interests,"
     provided that (A) such change shall not result in the withdrawal, downgrade
     or  qualification  of the  then-current  rating  assigned  to any  Class of
     Certificates,  as  evidenced  by a letter from each  Rating  Agency to such
     effect,  and (B) such  change  shall  not,  as  evidenced  by an Opinion of
     Counsel,  cause either the Trust Fund, the Lower-Tier REMIC, the Upper-Tier
     REMIC or any of the  Certificateholders  (other than the  Transferor) to be
     subject  to a  federal  tax  caused  by a  Transfer  to a Person  that is a
     Disqualified Organization or a Non-U.S. Person,


<PAGE>

          (vi) to make any other provisions with respect to matters or questions
     arising under this  Agreement  which shall not be  materially  inconsistent
     with the provisions of this Agreement, provided that such action shall not,
     as  evidenced  by an Opinion of Counsel,  adversely  affect in any material
     respect the interests of any Certificateholder not consenting thereto, and

          (vii)  to amend or  supplement  any  provision  hereof  to the  extent
     necessary  to  maintain  the  rating or ratings  assigned  to each Class of
     Certificates by each Rating Agency.

          (b)  This  Agreement  may  also be  amended  from  time to time by the
parties hereto with the consent of the Holders of Certificates evidencing in the
aggregate  not  less  than  66% of the  Percentage  Interests  of each  Class of
Certificates  affected  thereby for the purpose of adding any  provisions  to or
changing in any manner or eliminating any of the provisions of this Agreement or
of  modifying  in any manner the rights of the Holders of  Certificates  of such
Class; provided, however, that no such amendment shall:

          (i)  reduce in any  manner  the  amount  of, or delay the  timing  of,
     payments which are required to be distributed  on any  Certificate  without
     the consent of the Holder of such Certificate, or

          (ii) reduce the aforesaid  percentage of Certificates of any Class the
     Holders of which are required to consent to any such amendment, in any such
     case without the consent of the Holders of all  Certificates  of such Class
     then outstanding.

          (c) Notwithstanding the foregoing, the Trustee will not be entitled to
consent to any  amendment  hereto  without  having first  received an Opinion of
Counsel to the effect that such  amendment or the exercise of any power  granted
to  the  Master  Servicer,  the  Depositor,  the  Special  Servicer,  the  REMIC
Administrator, the Trustee or any other specified person in accordance with such
amendment  will not result in the  imposition  of a tax on the Trust  Fund,  the
Lower-Tier  REMIC  or the  Upper-Tier  REMIC or cause  the  Lower-Tier  REMIC or
Upper-Tier REMIC to fail to qualify as a REMIC.

          (d) Promptly  after the execution of any such  amendment,  the Trustee
shall furnish a statement describing the amendment to each Certificateholder and
each Rating Agency.

          (e) It shall not be  necessary  for the consent of  Certificateholders
under  this  Section  11.01  to  approve  the  particular  form of any  proposed
amendment,  but it  shall  be  sufficient  if such  consent  shall  approve  the
substance  thereof.  The manner of obtaining such consents and of evidencing the
authorization of the execution thereof by Certificateholders shall be subject to
such reasonable regulations as the Trustee may prescribe.


<PAGE>

          (f) The Trustee  may,  but shall not be  obligated  to, enter into any
amendment  pursuant  to  this  Section  that  affects  its  rights,  duties  and
immunities under this Agreement or otherwise.

          (g) The cost of any  Opinion of Counsel to be  delivered  pursuant  to
Section  11.01(a)  or (c)  shall be  borne by the  Person  seeking  the  related
amendment,  except  that if the Master  Servicer  or the  Trustee  requests  any
amendment  of this  Agreement  in  furtherance  of the rights and  interests  of
Certificateholders,  the cost of any Opinion of Counsel  required in  connection
therewith  pursuant  to  Section  11.01(a)  or (c) shall be  payable  out of the
Certificate Account.


          SECTION 11.02. Recordation of Agreement; Counterparts.
                         --------------------------------------

          (a) To the extent  permitted  by  applicable  law,  this  Agreement is
subject to  recordation  in all  appropriate  public  offices for real  property
records in all the counties or other  comparable  jurisdictions  in which any or
all of the  properties  subject to the Mortgages are situated,  and in any other
appropriate  public  recording  office  or  elsewhere,  such  recordation  to be
effected by the Master  Servicer at the expense of the Depositor on direction by
the Trustee,  but only upon direction  accompanied by an Opinion of Counsel (the
cost  of  which  shall  be  paid  by the  Depositor)  to the  effect  that  such
recordation   materially   and   beneficially   affects  the  interests  of  the
Certificateholders.

          (b) For the purpose of facilitating  the recordation of this Agreement
as herein  provided  and for other  purposes,  this  Agreement  may be  executed
simultaneously in any number of counterparts,  each of which  counterparts shall
be deemed to be an original,  and such counterparts shall constitute but one and
the same instrument.


          SECTION 11.03. Limitation on Rights of Certificateholders.
                         ------------------------------------------

          (a) The death or incapacity of any Certificateholder shall not operate
to   terminate   this   Agreement   or  the  Trust  Fund,   nor   entitle   such
Certificateholder's  legal representatives or heirs to claim an accounting or to
take any action or  proceeding in any court for a partition or winding up of the
Trust Fund, nor otherwise affect the rights,  obligations and liabilities of the
parties hereto or any of them.

          (b) No  Certificateholder  shall  have any  right to vote  (except  as
expressly  provided for herein) or in any manner otherwise control the operation
and management of the Trust Fund, or the obligations of the parties hereto,  nor
shall anything herein set forth, or contained in the terms of the  Certificates,
be construed so as to  constitute  the  Certificateholders  from time to time as
partners or members of an association;  nor shall any Certificateholder be under
any liability to any third party by reason of any action taken by the parties to
this Agreement pursuant to any provision hereof.


<PAGE>

          (c) No  Certificateholder  shall  have  any  right  by  virtue  of any
provision of this  Agreement  to institute  any suit,  action or  proceeding  in
equity or at law upon or under or with respect to this Agreement or any Mortgage
Loan,  unless,  with respect to any suit,  action or proceeding upon or under or
with respect to this Agreement,  such Holder  previously shall have given to the
Trustee a written notice of default hereunder,  and of the continuance  thereof,
as  hereinbefore  provided,  and unless also (except in the case of a default by
the Trustee) the Holders of Certificates  of any Class  evidencing not less than
25% of the related  Percentage  Interests  in such Class shall have made written
request upon the Trustee to institute such action, suit or proceeding in its own
name as Trustee  hereunder and shall have offered to the Trustee such reasonable
indemnity as it may require  against the costs,  expenses and  liabilities to be
incurred therein or thereby,  and the Trustee,  for 60 days after its receipt of
such notice, request and offer of indemnity,  shall have neglected or refused to
institute  any such action,  suit or  proceeding.  The Trustee shall be under no
obligation  to exercise any of the trusts or powers vested in it hereunder or to
institute,  conduct or defend any litigation  hereunder or in relation hereto at
the request,  order or direction  of any of the Holders of  Certificates  unless
such Holders have offered to the Trustee reasonable  security against the costs,
expenses  and  liabilities  which  may be  incurred  therein  or  hereby.  It is
understood and intended, and expressly covenanted by each Certificateholder with
every other  Certificateholder  and the Trustee,  that no one or more Holders of
Certificates  shall  have any right in any  manner  whatsoever  by virtue of any
provision of this  Agreement to affect,  disturb or prejudice  the rights of the
Holders  of any  other of such  Certificates,  or to  obtain  or seek to  obtain
priority  over or  preference  to any  other  such  Holder,  which  priority  or
preference is not otherwise  provided for herein,  or to enforce any right under
this Agreement,  except in the manner herein provided and for the equal, ratable
and common benefit of all Certificateholders. For the protection and enforcement
of the provisions of this Section 11.03(c), each and every Certificateholder and
the Trustee shall be entitled to such relief as can be given either at law or in
equity.


          SECTION 11.04.  Governing Law.
                          ------------- 

          This Agreement and the  Certificates  shall be construed in accordance
with the internal laws of the State of New York  applicable  to agreements  made
and to be performed in said State, and the  obligations,  rights and remedies of
the parties hereunder shall be determined in accordance with such laws.



<PAGE>

          SECTION 11.05.  Notices.
                          -------

          Any  communications  provided for or permitted  hereunder  shall be in
writing and, unless otherwise expressly provided herein, shall be deemed to have
been duly given if personally delivered at or mailed by registered mail, postage
prepaid  (except for  notices to the Trustee  which shall be deemed to have been
duly  given  only  when  received),  to:  (i) in  the  case  of  the  Depositor,
NationsLink Funding Corporation,  NationsBank  Corporate Center, 100 North Tryon
Street,  Charlotte,  North Carolina 28255,  Attention:  S. Trezevant Moore, Jr.,
with a copy to Robert W. Long, Esq.,  telecopy number:  (704) 386-6453;  (ii) in
the case of the Master Servicer, AMRESCO Management, Inc., 235 Peachtree Street,
Suite 900, Atlanta, Georgia 30303, Attention:  Henry B. Garmon, telecopy number:
(404) 654-2478;  (iii) in the case of the Special Servicer,  AMRESCO Management,
Inc., 1845 Woodall Rodgers Freeway, Suite 1700, Dallas, Texas 75201,  Attention:
Tom Goodson,  telecopy  number:  (214)  969-5478;  (iv) in the case of the REMIC
Administrator,  NationsBanc Mortgage Capital Corporation,  NationsBank Corporate
Center, 100 North Tryon Street,  Charlotte,  North Carolina 28255, Attention: S.
Trezevant  Moore,  Jr., with a copy to Robert W. Long,  Esq.,  telecopy  number:
(704) 386-6453;  (v) in the case of the Trustee, The Chase Manhattan Bank, N.A.,
4 Chase MetroTech  Center,  Third Floor,  Brooklyn,  New York 11245,  Attention:
Global Trust Services,  telecopy number: (718) 242-3529; and (iv) in the case of
the Rating Agencies, (A) Duff & Phelps Credit Rating Co., 55 East Monroe Street,
Chicago,  Illinois 60603, Attention:  Structured  Finance-Commercial Real Estate
Monitoring,  telecopy number: (312) 263-2852,  and (B) Standard & Poor's Ratings
Services, 26 Broadway, New York, New York 10004, Attention:  Commercial Mortgage
Surveillance Group,  telecopy number: (212) 412-0539;  or as to each such Person
such other  address as may  hereafter be furnished by such Person to the parties
hereto in writing. Any communication  required or permitted to be delivered to a
Certificateholder  shall be deemed to have been duly  given  when  mailed  first
class,  postage  prepaid,  to  the  address  of  such  Holder  as  shown  in the
Certificate  Register.  Any notice so mailed within the time  prescribed in this
Agreement shall be conclusively presumed to have been duly given, whether or not
the Certificateholder receives such notice.


          SECTION 11.06. 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 or of the Certificates or the rights of the Holders thereof.



<PAGE>

          SECTION 11.07. Grant of a Security Interest.
                         ----------------------------

          The Depositor  intends that the conveyance of the  Depositor's  right,
title and interest in and to the Mortgage Loans pursuant to this Agreement shall
constitute a sale and not a pledge of security for a loan. If such conveyance is
deemed to be a pledge of security for a loan,  however,  the  Depositor  intends
that the rights and obligations of the parties to such loan shall be established
pursuant to the terms of this  Agreement.  The Depositor also intends and agrees
that, in such event,  (i) the  Depositor  shall be deemed to have granted to the
Trustee (in such capacity) a first priority security interest in the Depositor's
entire right, title and interest in and to the assets comprising the Trust Fund,
including  without  limitation,  the Mortgage Loans,  all principal and interest
received or receivable  with respect to the Mortgage Loans (other than principal
and interest  payments due and payable  prior to the Cut-off Date and  Principal
Prepayments  received prior to the Cut-off Date),  all amounts held from time to
time in the Certificate Account,  the Distribution  Accounts and, if established
the REO Account,  and all reinvestment  earnings on such amounts, and all of the
Depositor's  right,  title and  interest  in and to the  proceeds  of any title,
hazard or other Insurance Policies related to such Mortgage Loans, and (ii) this
Agreement  shall  constitute  a security  agreement  under  applicable  law. The
Depositor  shall file or cause to be filed, as a  precautionary  filing,  a Form
UCC-1  substantially in the form attached as Exhibit E hereto in all appropriate
locations promptly  following the initial issuance of the Certificates,  and the
Master  Servicer  shall  prepare and file at each such  office,  and the Trustee
shall execute,  continuation  statements thereto, in each case within six months
prior  to  the  fifth  anniversary  of the  immediately  preceding  filing.  The
Depositor shall cooperate in a reasonable manner with the Trustee and the Master
Servicer in  preparing  and filing such  continuation  statements.  This Section
11.07 shall constitute notice to the Trustee pursuant to any of the requirements
of the applicable UCC.


          SECTION 11.08. Successors and Assigns; Beneficiaries.
                         -------------------------------------


          The  provisions of this  Agreement  shall be binding upon and inure to
the benefit of the respective  successors and assigns of the parties hereto, and
all such  provisions  shall inure to the benefit of the  Certificateholders.  No
other person, including, without limitation, any Mortgagor, shall be entitled to
any benefit or equitable right, remedy or claim under this Agreement.






          SECTION 11.09.  Article and Section Headings.
                          ---------------------------- 

          The  article  and  section  headings  herein  are for  convenience  of
reference only, and shall not limit or otherwise affect the meaning hereof.



<PAGE>

          SECTION 11.10. Notices to the Rating Agencies.

          (a) The  Trustee  shall use  reasonable  efforts  promptly  to provide
notice to each Rating  Agency with respect to each of the  following of which it
has actual knowledge:

          (i) any material change or amendment to this Agreement;

          (ii) the occurrence of any Event of Default that has not been cured;

          (iii) the  resignation  or  termination  of the Master  Servicer,  the
     Special Servicer or the REMIC Administrator;

          (iv) any change in the location of the Distribution Accounts;

          (v) the  repurchase  of  Mortgage  Loans by the  Mortgage  Loan Seller
     pursuant to Section 3 of the Mortgage Loan Purchase Agreement; and

          (vi) the final payment to any Class of Certificateholders.

          (b) The Master  Servicer  shall use  reasonable  efforts  promptly  to
provide  notice to each Rating  Agency with respect to each of the  following of
which it has actual knowledge:

          (i) the resignation or removal of the Trustee;

          (ii) any change in the location of the Certificate Account; and

          (iii) any event  that would  result in the  voluntary  or  involuntary
     termination of any insurance of the accounts of the Trustee.

          (c)  Each of the  Master  Servicer  and  the  Special  Servicer  shall
promptly furnish to each Rating Agency copies of the following:

          (i)  each of its  annual  statements  as to  compliance  described  in
     Section 3.13;

          (ii)  inspection  reports  and other  items  delivered  to each of the
     Master  Servicer  and  Special  Servicer  pursuant  to Section  3.12(a) and
     3.12(b);

          (iii) each of its annual  independent  public  accountants'  servicing
     reports described in Section 3.14;

          (iv) a  Collection  Report  with  respect  to each  Distribution  Date
     required to be delivered pursuant to Section 4.02(b); and

          (v) each waiver and consent provided pursuant to Section 3.08.

          (d) The Trustee shall promptly furnish to each Rating Agency a copy of
the statement to Certificateholders distributed pursuant to Section 4.02(a).

                               [End of Article XI]




                     [SIGNATURES COMMENCE ON FOLLOWING PAGE]



<PAGE>


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


                                       NATIONSLINK FUNDING CORPORATION
                                         Depositor


                                         By:-------------------------------
                                         Name:-----------------------------
                                         Title:----------------------------


                                        AMRESCO MANAGEMENT, INC.
                                          Master Servicer

                                          By:-------------------------------
                                          Name:-----------------------------
                                          Title:----------------------------


                                        AMRESCO MANAGEMENT, INC.
                                          Special Servicer

                                          By:-------------------------------
                                          Name:-----------------------------
                                          Title:----------------------------


                                        THE CHASE MANHATTAN BANK, N.A.
                                          Trustee

                                          By:-------------------------------
                                          Name:-----------------------------
                                          Title:----------------------------


                                        NATIONSBANC MORTGAGE CAPITAL CORPORATION
                                          REMIC Administrator

                                          By:--------------------------------
                                          Name:------------------------------
                                          Title:-----------------------------


<PAGE>




STATE OF NEW YORK  )
                   ) ss.:
COUNTY OF NEW YORK )


          On the  ----  day of  -------------------,  1996  before me, a notary
public in and for said State, personally appeared ----------------------- known
to me to be a  ---------------------  of NationsLink Funding Corporation one of
the corporations that executed the within instrument, and also known to me to be
the person who executed it on behalf of such corporation, and acknowledged to me
that such corporation executed the within instrument.

          IN  WITNESS  WHEREOF,  I have  hereunto  set my hand  and  affixed  my
official seal the day and year in this certificate first above written.


                              ------------------------------
                                  Notary Public

[Notarial Seal]


<PAGE>


STATE OF ------------- )
                       )  ss.:
COUNTY OF ------------ )


          On the ----- day of ------------, 1996, before me, a notary public in
and for said State, personally appeared -----------------------------  known to
me to be a  -----------------------  of AMRESCO  Management,  Inc.,  one of the
corporations that executed the within instrument, and also known to me to be the
person who executed it on behalf of such  corporation,  and  acknowledged  to me
that such corporation executed the within instrument.

          IN  WITNESS  WHEREOF,  I have  hereunto  set my hand  and  affixed  my
official seal the day and year in this certificate first above written.


                                               ------------------------------
                                                         Notary Public



[Notarial Seal]


<PAGE>


STATE OF ------------)
                     )  ss.:
COUNTY OF -----------)

          On the ---- day of -------------,  1996 before me, a notary public in
and for said State, personally appeared ------------------- known to me to be a
- --------- of AMRESCO  Management,  Inc., one of the corporations  that executed
the within instrument,  and also known to me to be the person who executed it on
behalf  of  such  corporation,  and  acknowledged  to me that  such  corporation
executed the within instrument.

          IN  WITNESS  WHEREOF,  I have  hereunto  set my hand  and  affixed  my
official seal the day and year in this certificate first above written.


                                                ------------------------------ 
                                                       Notary Public
  


[Notarial Seal]


<PAGE>


STATE OF ------------)
                     )  ss.:
COUNTY OF -----------)


          On the ---- day of -------------,  1996 before me, a notary public in
and for said State, personally appeared  ------------------ known to me to be a
- ------ of The Chase Manhattan Bank, N.A., the national banking association that
executed  the  within  instrument,  and also  known to me to be the  person  who
executed it on behalf of such national banking association,  and acknowledged to
me that such national banking association executed the within instrument.

          IN  WITNESS  WHEREOF,  I have  hereunto  set my hand  and  affixed  my
official seal the day and year in this certificate first above written.


                                               ------------------------------
                                                        Notary Public



[Notarial Seal]


<PAGE>


STATE OF--------------)
                      )  ss.:
COUNTY OF ------------)


          On the ---- day of -------------,  1996 before me, a notary public in
and for said State, personally appeared ------------------- known to me to be a
- ----- of NationsBanc  Mortgage Capital  Corporation,  one of the corporations
that executed the within  instrument,  and also known to me to be the person who
executed  it on behalf of such  corporation,  and  acknowledged  to me that such
corporation executed the within instrument.

          IN  WITNESS  WHEREOF,  I have  hereunto  set my hand  and  affixed  my
official seal the day and year in this certificate first above written.


                                              ------------------------------
                                                     Notary Public



[Notarial Seal]

<PAGE>





                                   Schedule 1


                        Computerized Database Information


                                      Field
                                      Loan Number
                                      Property Type
                                      Property City and State
                                      Year Built
                                      Year Renovated
                                      Most recent occupancy (estimate)
                                      Net Rentable Area (SF)
                                      Number of units  (beds)
                                      Original Principal Balance
                                      Anticipated Loan Balance at Maturity
                                      Prepayment Penalty
                                      Current Interest Rate
                                      Current Monthly Debt Service
                                      Current DSCR
                                      Appraised Value  (MAI)
                                      Original Balance  LTV  (MAI)
                                      End of Term Balance LTV (MAI)
                                      Reserve Fund Balance (Current)
                                      Origination Date
                                      Maturity Date
                                      (Original) Loan Balance Per SF 
                                         or Per  Unit
                                      Current Unpaid Principal Balance  





                                   EXHIBIT A-1

                         NATIONSLINK FUNDING CORPORATION

                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

                            SERIES 1996-1, CLASS A-1 

THE PORTION OF THE  CERTIFICATE  BALANCE OF THE  CERTIFICATES  EVIDENCED BY THIS
CERTIFICATE  WILL BE DECREASED BY THE PORTION OF PRINCIPAL  DISTRIBUTIONS ON THE
CERTIFICATES  AND THE PORTION OF COLLATERAL  SUPPORT  DEFICIT  ALLOCABLE TO THIS
CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE  BALANCE OF THIS  CERTIFICATE MAY BE
LESS THAN THAT SET FORTH BELOW.  ANYONE ACQUIRING THIS CERTIFICATE MAY ASCERTAIN
ITS CURRENT  CERTIFICATE  BALANCE BY INQUIRY OF THE  TRUSTEE.  THIS  CERTIFICATE
CONSTITUTES A REMIC REGULAR INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED.

[Unless this  certificate  is presented by an authorized  representative  of The
Depository  Trust Company,  a New York corporation  ("DTC"),  to the Certificate
Registrar for registration of transfer, exchange or payment, and any certificate
issued  is  registered  in the name of Cede & Co.  or in such  other  name as is
requested  by an  authorized  representative  of DTC (and any payment is made to
Cede  &  Co.  or  to  such  other  entity  as  is  requested  by  an  authorized
representative  of DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  inasmuch  as the  registered  owner
hereof, Cede & Co., has an interest herein.]1
<TABLE>
<CAPTION>

<S>                                            <C> 
PASS-THROUGH RATE: 7.533%                      APPROXIMATE AGGREGATE SCHEDULED PRINCIPAL BALANCE OF THE
                                               MORTGAGE LOANS AFTER DEDUCTING PAYMENTS DUE AND PREPAYMENTS
DENOMINATION:  [$____________]2                RECEIVED ON OR BEFORE CUT-OFF DATE: $322,639,635
               [Set forth on Schedule A]3
                                               MASTER SERVICER:  AMRESCO MANAGEMENT, INC.

DATE OF POOLING AND SERVICING AGREEMENT: AS
OF MAY 1, 1996                                 SPECIAL SERVICER:  AMRESCO MANAGEMENT, INC.

CUT-OFF DATE: MAY 1, 1996, EXCEPT AS           TRUSTEE:  THE CHASE MANHATTAN BANK, N.A.
DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT                                      REMIC ADMINISTRATOR:  NATIONSBANC MORTGAGE CAPITAL CORPORATION

CLOSING DATE:  MAY 16, 1996                    CUSIP NO. 63859CAA1

FIRST DISTRIBUTION DATE:                       CERTIFICATE NO.:  A-1-1
JUNE 20, 1996

APPROXIMATE AGGREGATE
CERTIFICATE BALANCE
OF THE CLASS A-1 CERTIFICATES
AS OF THE CLOSING DATE:  $70,980,719

<FN>
1 If this Certificate represents a Book-Entry Certificate registered in the name
of Cede & Co., it shall have this legend.

2 If this  Certificate  represents a Definitive  Certificate,  the  Denomination
shall be specified on the face hereof.

3 If this  Certificate  represents a Book-Entry  Certificate,  its  Denomination
shall be set forth on Schedule A attached hereto.
</FN>
</TABLE>
<PAGE>
                              CLASS A-1 CERTIFICATE

evidencing a beneficial ownership interest in a Trust Fund, consisting primarily
of a pool of fixed rate commercial and multifamily mortgage loans (the "Mortgage
Loans"),  all payments on or  collections  in respect of the Mortgage  Loans due
after the Cut-Off  Date,  all REO  Properties  and revenues  received in respect
thereof, the mortgagee's rights under the Insurance Policies,  any Assignment of
Leases, and any guaranties,  escrow accounts or other collateral as security for
the Mortgage  Loans,  and such amounts as shall from time to time be held in the
Certificate Account, the Distribution Accounts, and the REO Accounts, formed and
sold by

                         NATIONSLINK FUNDING CORPORATION

THIS  CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN NATIONSLINK
FUNDING CORPORATION, THE MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE
REMIC ADMINISTRATOR OR ANY OF THEIR AFFILIATES. NEITHER THIS CERTIFICATE NOR THE
UNDERLYING MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE
UNITED STATES.

THIS CERTIFIES THAT ----------------

is the  registered  owner of the interest  evidenced by this  Certificate in the
Class A-1 Certificates  issued by the Trust Fund created pursuant to the Pooling
and  Servicing  Agreement,  dated as of May 1, 1996 (the  "Pooling and Servicing
Agreement"),  among  NationsLink  Funding  Corporation  (hereinafter  called the
"Depositor",  which term  includes  any  successor  entity under the Pooling and
Servicing Agreement), the Trustee, the Special Servicer, the Master Servicer and
the REMIC Administrator. A summary of certain of the pertinent provisions of the
Pooling  and  Servicing  Agreement  is set forth  hereafter.  To the  extent not
defined  herein,  the  capitalized  terms used  herein  shall have the  meanings
assigned thereto in the Pooling and Servicing Agreement.

     This  Certificate  is  one  of a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing the Denomination of this Certificate [set forth
on  Schedule  A  attached  hereto]4  [specified  on the  face  hereof]5,  by the
aggregate  initial  Certificate  Balance  of the  Class  A-1  Certificates.  The
Certificates are designated as the NationsLink Funding  Corporation,  Commercial
Mortgage  Pass-Through  Certificates,  Series  1996-1 and are issued in fourteen
Classes as specifically  set forth in the Pooling and Servicing  Agreement.  The
Certificates will evidence in the aggregate 100% of the beneficial  ownership of
the Trust Fund.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.
- ----------
4 If this  Certificate  represents a Book-Entry  Certificate,  its  Denomination
shall be set forth on Schedule A attached hereto.

5 If this  Certificate  represents a Definitive  Certificate,  the  Denomination
shall be specified on the face hereof.

     This  Certificate  is a  "regular  interest"  in a  "real  estate  mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1)  and 860D of the  Internal  Revenue  Code of 1986,  as amended.  Each
Holder of this Certificate,  by acceptance hereof,  agrees to treat, and take no
action  inconsistent  with the treatment of, this Certificate in accordance with
the preceding  sentence for purposes of federal  income  taxes,  state and local
income and franchise taxes and other taxes imposed on or measured by income.

     Pursuant to the terms of the Pooling and Servicing  Agreement,  the Trustee
shall  distribute to the Person in whose name this  Certificate is registered as
of the related  Record  Date,  an amount  equal to such  Person's pro rata share
(based on the  Percentage  Interest  represented  by this  Certificate)  of that
portion of the aggregate amount of principal and interest then distributable, if
any,  allocable  to  the  Class  of  Certificates  of the  same  Class  as  this
Certificate for such Distribution Date, all as more described in the Pooling and
Servicing  Agreement.  Holders of this Certificate may be entitled to Prepayment
Premiums and Yield Maintenance  Charges as provided in the Pooling and Servicing
Agreement. All sums distributable on this Certificate are payable in the coin or
currency  of the  United  States of  America  as at the time of payment is legal
tender for the payment of public and private debts.

     Interest  on  this  Certificate  will  accrue  (computed  as if  each  year
consisted  of 360 days and each month  consisted of 30 days) during the Interest
Accrual Period relating to such  Distribution Date at the Class A-1 Pass-Through
Rate specified above on the Certificate Balance of this Certificate  immediately
prior to each  Distribution  Date.  Principal  and  interest  allocated  to this
Certificate  on  any  Distribution  Date  will  be  in an  amount  due  to  this
Certificate's  pro  rata  share  of  the  Available  Distribution  Amount  to be
distributed on the Certificates of this Class as of such Distribution Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Pooling and Servicing Agreement.

     Collateral  Support Deficit on the Mortgage Loans shall be allocated on the
applicable  Distribution Date to  Certificateholders  in the manner set forth in
the Pooling and  Servicing  Agreement.  All  Collateral  Support  Deficit on the
Mortgage Loans allocated to any Class of Certificates will be allocated pro rata
among the outstanding Certificates of such Class.

     The  Certificates  are limited in right of payment to, among other  things,
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set forth in the Pooling and Servicing  Agreement.  As provided in
the  Pooling  and  Servicing   Agreement,   the  Certificate   Account  and  the
Distribution  Accounts  will be held in the name of the Trustee on behalf of the
holders of Certificates specified in the Pooling and Servicing Agreement and the
Master Servicer (with respect to the  Certificate  Account) or the Trustee (with
respect to the  Distribution  Accounts)  will be authorized to make  withdrawals
therefrom.  Amounts on deposit in such  accounts  may be  invested  in  Eligible
Investments. Interest or other income earned on funds in the Certificate Account
and  Distribution  Accounts will be paid to the Master  Servicer as set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals from the Certificate  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement of certain expenses incurred with respect to the master
servicing of the Mortgage Loans and administration of the Trust Fund.

     All distributions  under the Pooling and Servicing  Agreement to a Class of
Certificates  shall be made on each  Distribution  Date  (other  than the  final
distribution on any Certificate) to  Certificateholders of record on the related
Record Date by check mailed to the address set forth therefor in the Certificate
Register or, provided that such  Certificateholder  (1) has provided the Trustee
with wire  instructions  in  writing as least  five  Business  Days prior to the
related  Record  Date and (2) is the  Holder of  Certificates  with an  original
Certificate  Balance or Notional Amount, as applicable,  of at least $5,000,000,
by  wire  transfer  of  immediately  available  funds  to the  account  of  such
Certificateholder  at a bank  or  other  entity  having  appropriate  facilities
therefor.  The  final  distribution  on this  Certificate  shall be made in like
manner,  but only upon  presentment  and  surrender of this  Certificate  at the
Corporate  Trust  Office  or such  other  location  specified  in the  notice to
Certificateholders of such final distribution.

     Any funds not  distributed  on the final  Distribution  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and  held   uninvested   in  trust  for  the   benefit   of  the   non-tendering
Certificateholders,   whereupon   the  Trust  Fund  shall   terminate.   If  any
Certificates  as to which notice has been given  pursuant to Section  4.01(h) of
the  Pooling  and  Servicing  Agreement  shall  not have  been  surrendered  for
cancellation  within six months after the time  specified  in such  notice,  the
Trustee   shall   mail  a  second   notice   to  the   remaining   non-tendering
Certificateholders  to surrender their  Certificates for cancellation to receive
the final distribution with respect thereto. If within one year after the second
notice  not  all  of  such   Certificates   shall  have  been   surrendered  for
cancellation,  the Trustee may,  directly or through an agent,  take appropriate
steps to  contact  the  remaining  non-tendering  Certificateholders  concerning
surrender of their Certificates. The costs and expenses of holding such funds in
trust and of contacting such Certificateholders shall be paid out of such funds.
No interest  shall accrue or be payable to any  Certificateholder  on any amount
held in trust as a result of such  Certificateholder's  failure to surrender its
Certificate(s)  for final payment  thereof in accordance with Section 4.01(h) of
the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth, the transfer of this Certificate is registerable
in the  Certificate  Register  only  upon  surrender  of  this  Certificate  for
registration  of transfer at the Corporate Trust Office of the Trustee or at the
office of its transfer agent,  duly endorsed by, or accompanied by an assignment
in the form below or other written  instrument of transfer in form  satisfactory
to the Certificate Registrar duly executed by the Holder hereof or such Holder's
attorney-in-fact  duly  authorized  in writing,  and  thereupon  one or more new
Certificates of the same Class in authorized Denominations will be issued to the
designated transferee or transferees.

     Subject to the terms of the Pooling and  Servicing  Agreement,  the Class A
Certificates  will be issued in book-entry form through the facilities of DTC in
Denominations  of not less  than  $10,000  initial  Certificate  Balance  and in
integral  multiples of $1,000 in excess  thereof,  with one  Certificate of such
Class  evidencing  an  additional  amount equal to the  remainder of the initial
Certificate  Balance  of such  Class.  Subject to the terms of the  Pooling  and
Servicing Agreement, the Class IO Certificates will be issued in book-entry form
through  the  facilities  of DTC in  Denominations  of not less than  $1,000,000
initial  Notional Amount and in integral  multiples of $1,000 in excess thereof,
with one Certificate of such Class evidencing an additional  amount equal to the
remainder of the initial Notional Amount of such Class.  Subject to the terms of
the Pooling  and  Servicing  Agreement,  the Class B, Class C, Class D, Class E,
Class F, Class G, Class H and Class UR Certificates will be issued in book-entry
form  through  the  facilities  of  DTC in  Denominations  of  $250,000  initial
Certificate Balance, and in integral multiples of $1,000 in excess thereof, with
one Certificate of each such Class evidencing an additional  amount equal to the
remainder  of the initial  Certificate  Balance of such  Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
Denominations representing Percentage Interests of not less than 20%.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to Institutional Accredited Investors as provided in Section 5.02(h) thereof. In
connection  with any  transfer  to an  Institutional  Accredited  Investor,  the
Transferor  shall  reimburse the Trust for any costs  (including the cost of the
Certificate  Registrar's  counsel's  review  of  the  documents  and  any  legal
opinions, submitted by the transferor or transferee to the Certificate Registrar
as provided in Section 5.02 of the Pooling and Servicing  Agreement) incurred by
the  Certificate  Registrar in connection  with such transfer.  The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer or exchange.

     The Depositor,  the Trustee, the REMIC Administrator,  the Master Servicer,
the Special Servicer,  and the Certificate Registrar and any of their agents may
treat the  Person in whose  name this  Certificate  is  registered  as the owner
hereof for all  purposes,  and neither the  Depositor,  the Trustee,  the Master
Servicer,  the  Special  Servicer,  the  REMIC  Administrator,  the  Certificate
Registrar nor any such agents shall be affected by any notice to the contrary.

     The Pooling and Servicing Agreement may be amended from time to time by the
Depositor,  the Master Servicer,  the Special Servicer,  the REMIC Administrator
and the Trustee,  without the consent of any of the Certificateholders,  to cure
any ambiguity,  to correct or supplement  any provisions  herein or therein that
may be inconsistent  with any other  provisions  herein or therein or to correct
any  error;  to  maintain  the  rating  or  ratings  assigned  to each  Class of
Certificates  by  each  Rating  Agency;  to  modify,  eliminate  or  add  to any
provisions to such extent as is necessary to maintain the  qualification  of the
Upper-Tier  REMIC or the Lower-Tier REMIC to avoid or minimize the imposition of
any tax, provided, however, an Opinion of Counsel is obtained to the effect that
such action shall not adversely  affect in any material  respect the interest of
any  Certificateholder  and such action is  necessary or desirable to avoid such
tax  and  such  action  will  not  result  in  the   withdrawal,   downgrade  or
qualification of the then-current rating by any Rating Agency, as evidenced by a
letter  from such  Rating  Agency to such  effect;  to change the timing  and/or
nature of deposits into the Certificate  Account or Distribution  Accounts or to
change  the name in which  the  Certificate  Account  is  maintained,  provided,
however,  that  the P&I  Advance  Date  shall  not be  later  than  the  related
Distribution  Date,  an Opinion of Counsel is  obtained  to the effect that such
action shall not  adversely  affect in any material  respect the interest of any
Certificateholder  and that  such  action  will not  result  in the  withdrawal,
downgrade or qualification of the then-current  rating by any Rating Agency,  as
evidenced  by a letter  from such  Rating  Agency  to such  effect;  to  modify,
eliminate  or add to the  provisions  of  Section  5.02(d)  of the  Pooling  and
Servicing Agreement or any other provision thereof  restricting  transfer of the
Residual  Certificates by virtue of their being the REMIC "residual  interests,"
provided  that such  change  shall not result in the  withdrawal,  downgrade  or
qualification of the then-current  rating assigned to any Class of Certificates,
as evidenced by a letter from each Rating Agency to such effect, and such change
shall not, as evidenced  by an Opinion of Counsel,  cause either the Trust Fund,
the  Lower-Tier  REMIC,  the Upper-Tier  REMIC or any of the  Certificateholders
(other than the  Transferor) to be subject to a federal tax caused by a Transfer
to a Person that is a Disqualified  Organization  or a Non-U.S.  Person;  and to
make any other provisions with respect to matters or questions arising under the
Pooling and Servicing Agreement which shall not be materially  inconsistent with
the provisions of the Pooling and Servicing Agreement,  provided,  however, that
such action shall not, as evidenced by an Opinion of Counsel,  adversely  affect
in any material  respect the interest of any  Certificateholder  not  consenting
thereto.

     The Pooling and  Servicing  Agreement may also be amended from time to time
by  the  Depositor,  the  Master  Servicer,  the  Special  Servicer,  the  REMIC
Administrator  and the Trustee  with the consent of the Holders of  Certificates
representing  not less than 66% of the  aggregate  Percentage  Interests of each
Class of  Certificates  affected by the  amendment for the purpose of adding any
provisions to or changing in any manner or eliminating  any of the provisions of
the Pooling and Servicing  Agreement or of modifying in any manner the rights of
the Certificateholders; provided, however, that no such amendment shall:

               (i)  reduce in any  manner the amount of, or delay the timing of,
          payments  which are  required  to be  distributed  on any  Certificate
          without the consent of such Certificateholder; or

               (ii) reduce the aforesaid percentage of Certificates of any Class
          the Holders of which are  required  to consent to any such  amendment,
          without the consent of the Holders of all  Certificates  of such Class
          then outstanding.

     No amendment  shall be made to the Pooling and Servicing  Agreement  unless
the Trustee shall have received an Opinion of Counsel that such  amendment  will
not cause either the Upper-Tier REMIC or the Lower-Tier REMIC to fail to qualify
as a REMIC or result in the imposition of a tax on either the Upper-Tier  REMIC,
the Lower-Tier REMIC or the Trust Fund.

     Any of the Master  Servicer or the Depositor will have the option,  upon 60
days'  prior  notice  given to the  Trustee,  each of the other  parties  to the
Pooling  and  Servicing  Agreement  and the Rating  Agencies,  which  notice the
Trustee is required to forward to  Certificateholders in the manner set forth in
the Pooling and Servicing Agreement,  to purchase all, but not less than all, of
the  Mortgage  Loans and all property  acquired in respect of any Mortgage  Loan
remaining in the Trust Fund,  and thereby  effect  termination of the Trust Fund
and early retirement of the then outstanding  Certificates,  on any Distribution
Date on which the aggregate Stated Principal  Balances of the Mortgage Loans and
any REO Loans  remaining  in the Trust  Fund is  reduced  to less than 5% of the
aggregate Cut-Off Date Principal Balance of all the Mortgage Loans.

     The  obligations  created by the Pooling and  Servicing  Agreement  and the
Trust Fund created  thereby  (other than the  obligation  of the Trustee to make
payments  to  Certificateholders  as provided  for in the Pooling and  Servicing
Agreement),  shall terminate upon reduction of the  Certificate  Balances of all
the Certificates to zero (including,  without limitation, any such final payment
resulting  from a  termination  of the Trust Fund due to a sale of its property)
pursuant  to the terms of the  Pooling  and  Servicing  Agreement.  In no event,
however,  will the Trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the Court of St. James, living on the date hereof.

     Unless the  certificate of  authentication  hereon has been executed by the
Certificate  Registrar,  by  manual  signature,  this  Certificate  shall not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The Trustee has  executed  this  Certificate  on behalf of the
Trust Fund as Trustee  under the Pooling and  Servicing  Agreement  and makes no
representation  or warranty as to any of the statements  contained herein or the
validity or sufficiency of the Certificates or the Mortgage Loans.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN  ACCORDANCE  WITH,  AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed under this official seal.

                                            THE CHASE MANHATTAN BANK,  N.A., not
                                            in  its   individual   capacity  but
                                            solely as Trustee  under the Pooling
                                            and Servicing Agreement.




                                             By:  ___________________________
                                                  AUTHORIZED OFFICER

Dated:  May 16, 1996


                          CERTIFICATE OF AUTHENTICATION

     THIS  IS  ONE  OF  THE  CLASS   A-1   CERTIFICATES   REFERRED   TO  IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                                 THE CHASE MANHATTAN BANK, N.A.,
                                                 CERTIFICATE REGISTRAR




                                                  By: __________________________
                                                      AUTHORIZED SIGNATORY
<PAGE>
                                   Schedule A


             Certificate Balance of        
             Definitive Certificates       
             exchanged  or  transferred    
             for, or issued in  exchange   
             for or upon transfer of,      Remaining Principal   
             an interest in  this          Amount  of Book-          Notation
Date         Book-Entry Certificate        Entry Certificate         Made By
- ----         ----------------------        -------------------       -------

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

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

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

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

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

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

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

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

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

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

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

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

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

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

<PAGE>


                                  ABBREVIATIONS

The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:

TEN COM - as tenant in common             UNIF GIFT MIN ACT __________ Custodian
TEN ENT - as tenants by the entireties                         (Cust)
JT TEN  - as joint tenants with rights
          of Under Uniform Gifts to
          Minors survivorship and not
          as tenants in common             Act __________________________
                                                        (State)

    Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

  FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

- --------------------------------------------------------------------------------
     (Please insert Social Security or other identifying number of Assignee)


- --------------------------------------------------------------------------------
            (Please print or typewrite name and address of assignee)

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

the within Certificate and does hereby or irrevocably  constitute and appoint to
transfer the said  Certificate in the Certificate  register of the  within-named
Trust, with full power of substitution in the premises.


                        --------------------------------------------------------
Dated:-----------       NOTICE:   The   signature   to  this   assignment   must
                        correspond  with  the name as  written  upon the face of
                        this Certificate in every particular  without alteration
                        or enlargement or any change whatever.
- --------------------
SIGNATURE GUARANTEED

The signature  must be guaranteed by a commercial  bank or trust company or by a
member  firm of the New York  Stock  Exchange  or  another  national  securities
exchange.  Notarized or witnessed signatures are not acceptable.


<PAGE>
                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available  funds  to   _________________________________   for  the  account  of
__________________________________  account number _______________ or, if mailed
by  check,  to  _______________________________________.  Statements  should  be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.

<PAGE>

                                   EXHIBIT A-2
                         NATIONSLINK FUNDING CORPORATION
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                            SERIES 1996-1, CLASS A-2

THE PORTION OF THE  CERTIFICATE  BALANCE OF THE  CERTIFICATES  EVIDENCED BY THIS
CERTIFICATE  WILL BE DECREASED BY THE PORTION OF PRINCIPAL  DISTRIBUTIONS ON THE
CERTIFICATES  AND THE PORTION OF COLLATERAL  SUPPORT  DEFICIT  ALLOCABLE TO THIS
CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE  BALANCE OF THIS  CERTIFICATE MAY BE
LESS THAN THAT SET FORTH BELOW.  ANYONE ACQUIRING THIS CERTIFICATE MAY ASCERTAIN
ITS CURRENT  CERTIFICATE  BALANCE BY INQUIRY OF THE  TRUSTEE.  THIS  CERTIFICATE
CONSTITUTES A REMIC REGULAR INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED.

[Unless this  certificate  is presented by an authorized  representative  of The
Depository  Trust Company,  a New York corporation  ("DTC"),  to the Certificate
Registrar for registration of transfer, exchange or payment, and any certificate
issued  is  registered  in the name of Cede & Co.  or in such  other  name as is
requested  by an  authorized  representative  of DTC (and any payment is made to
Cede  &  Co.  or  to  such  other  entity  as  is  requested  by  an  authorized
representative  of DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  inasmuch  as the  registered  owner
hereof, Cede & Co., has an interest herein.]1

<TABLE>
<CAPTION>

<S>                                              <C>
PASS-THROUGH RATE: 7.515%                        APPROXIMATE AGGREGATE SCHEDULED PRINCIPAL BALANCE OF THE
                                                 MORTGAGE LOANS AFTER DEDUCTING PAYMENTS DUE AND
DENOMINATION:  [$_____________]2                 PREPAYMENTS RECEIVED ON OR BEFORE CUT-OFF DATE:
       Set forth on Schedule A]3                 $322,639,635

DATE OF POOLING AND SERVICING AGREEMENT: AS OF   MASTER SERVICER:  AMRESCO MANAGEMENT, INC.
MAY 1, 1996
                                                 SPECIAL SERVICER:  AMRESCO MANAGEMENT, INC.
CUT-OFF DATE: MAY 1, 1996, EXCEPT AS DESCRIBED
IN THE POOLING AND SERVICING AGREEMENT           TRUSTEE:  THE CHASE MANHATTAN BANK, N.A.

CLOSING DATE:  MAY 16, 1996                      REMIC ADMINISTRATOR:  NATIONSBANC MORTGAGE CAPITAL
                                                 CORPORATION
FIRST DISTRIBUTION DATE:
JUNE 20, 1996                                    CUSIP NO. 63859CAB9

APPROXIMATE AGGREGATE                            CERTIFICATE NO.:  A-2-1
CERTIFICATE BALANCE
OF THE CLASS A-2 CERTIFICATES
AS OF THE CLOSING DATE:  $96,791,890

<FN>
1 If this Certificate represents a Book-Entry Certificate registered in the name
of Cede & Co., it shall have this legend.

2 If this  Certificate  represents a Definitive  Certificate,  the  Denomination
shall be specified on the face hereof.

3 If this  Certificate  represents a Book-Entry  Certificate,  its  Denomination
shall be set forth on Schedule A attached hereto.
</FN>
</TABLE>


<PAGE>


                              CLASS A-2 CERTIFICATE

evidencing a beneficial ownership interest in a Trust Fund, consisting primarily
of a pool of fixed rate commercial and multifamily mortgage loans (the "Mortgage
Loans"),  all payments on or  collections  in respect of the Mortgage  Loans due
after the Cut-Off  Date,  all REO  Properties  and revenues  received in respect
thereof, the mortgagee's rights under the Insurance Policies,  any Assignment of
Leases, and any guaranties,  escrow accounts or other collateral as security for
the Mortgage  Loans,  and such amounts as shall from time to time be held in the
Certificate Account, the Distribution Accounts, and the REO Accounts, formed and
sold by

                         NATIONSLINK FUNDING CORPORATION

THIS  CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN NATIONSLINK
FUNDING CORPORATION, THE MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE
REMIC ADMINISTRATOR OR ANY OF THEIR AFFILIATES. NEITHER THIS CERTIFICATE NOR THE
UNDERLYING MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE
UNITED STATES.

THIS CERTIFIES THAT ------------------

is the  registered  owner of the interest  evidenced by this  Certificate in the
Class A-2 Certificates  issued by the Trust Fund created pursuant to the Pooling
and  Servicing  Agreement,  dated as of May 1, 1996 (the  "Pooling and Servicing
Agreement"),  among  NationsLink  Funding  Corporation  (hereinafter  called the
"Depositor",  which term  includes  any  successor  entity under the Pooling and
Servicing Agreement), the Trustee, the Special Servicer, the Master Servicer and
the REMIC Administrator. A summary of certain of the pertinent provisions of the
Pooling  and  Servicing  Agreement  is set forth  hereafter.  To the  extent not
defined  herein,  the  capitalized  terms used  herein  shall have the  meanings
assigned thereto in the Pooling and Servicing Agreement.

     This  Certificate  is  one  of a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing the Denomination of this Certificate [set forth
on  Schedule  A  attached  hereto]4  [specified  on the  face  hereof]5,  by the
aggregate  initial  Certificate  Balance  of the  Class  A-2  Certificates.  The
Certificates are designated as the NationsLink Funding  Corporation,  Commercial
Mortgage  Pass-Through  Certificates,  Series  1996-1 and are issued in fourteen
Classes as specifically  set forth in the Pooling and Servicing  Agreement.  The
Certificates will evidence in the aggregate 100% of the beneficial  ownership of
the Trust Fund.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.
- ----------
4 If this  Certificate  represents a Book-Entry  Certificate,  its  Denomination
shall be set forth on Schedule A attached hereto.

5 If this  Certificate  represents a Definitive  Certificate,  the  Denomination
shall be specified on the face hereof.

     This  Certificate  is a  "regular  interest"  in a  "real  estate  mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1)  and 860D of the  Internal  Revenue  Code of 1986,  as amended.  Each
Holder of this Certificate,  by acceptance hereof,  agrees to treat, and take no
action  inconsistent  with the treatment of, this Certificate in accordance with
the preceding  sentence for purposes of federal  income  taxes,  state and local
income and franchise taxes and other taxes imposed on or measured by income.

     Pursuant to the terms of the Pooling and Servicing  Agreement,  the Trustee
shall  distribute to the Person in whose name this  Certificate is registered as
of the related  Record  Date,  an amount  equal to such  Person's pro rata share
(based on the  Percentage  Interest  represented  by this  Certificate)  of that
portion of the aggregate amount of principal and interest then distributable, if
any,  allocable  to  the  Class  of  Certificates  of the  same  Class  as  this
Certificate for such Distribution Date, all as more described in the Pooling and
Servicing  Agreement.  Holders of this Certificate may be entitled to Prepayment
Premiums and Yield Maintenance  Charges as provided in the Pooling and Servicing
Agreement. All sums distributable on this Certificate are payable in the coin or
currency  of the  United  States of  America  as at the time of payment is legal
tender for the payment of public and private debts.

     Interest  on  this  Certificate  will  accrue  (computed  as if  each  year
consisted  of 360 days and each month  consisted of 30 days) during the Interest
Accrual Period relating to such  Distribution Date at the Class A-2 Pass-Through
Rate specified above on the Certificate Balance of this Certificate  immediately
prior to each  Distribution  Date.  Principal  and  interest  allocated  to this
Certificate  on  any  Distribution  Date  will  be  in an  amount  due  to  this
Certificate's  pro  rata  share  of  the  Available  Distribution  Amount  to be
distributed on the Certificates of this Class as of such Distribution Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Pooling and Servicing Agreement.

     Collateral  Support Deficit on the Mortgage Loans shall be allocated on the
applicable  Distribution Date to  Certificateholders  in the manner set forth in
the Pooling and  Servicing  Agreement.  All  Collateral  Support  Deficit on the
Mortgage Loans allocated to any Class of Certificates will be allocated pro rata
among the outstanding Certificates of such Class.

     The  Certificates  are limited in right of payment to, among other  things,
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set forth in the Pooling and Servicing  Agreement.  As provided in
the  Pooling  and  Servicing   Agreement,   the  Certificate   Account  and  the
Distribution  Accounts  will be held in the name of the Trustee on behalf of the
holders of Certificates specified in the Pooling and Servicing Agreement and the
Master Servicer (with respect to the  Certificate  Account) or the Trustee (with
respect to the  Distribution  Accounts)  will be authorized to make  withdrawals
therefrom.  Amounts on deposit in such  accounts  may be  invested  in  Eligible
Investments. Interest or other income earned on funds in the Certificate Account
and  Distribution  Accounts will be paid to the Master  Servicer as set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals from the Certificate  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement of certain expenses incurred with respect to the master
servicing of the Mortgage Loans and administration of the Trust Fund.

     All distributions  under the Pooling and Servicing  Agreement to a Class of
Certificates  shall be made on each  Distribution  Date  (other  than the  final
distribution on any Certificate) to  Certificateholders of record on the related
Record Date by check mailed to the address set forth therefor in the Certificate
Register or, provided that such  Certificateholder  (1) has provided the Trustee
with wire  instructions  in  writing as least  five  Business  Days prior to the
related  Record  Date and (2) is the  Holder of  Certificates  with an  original
Certificate  Balance or Notional Amount, as applicable,  of at least $5,000,000,
by  wire  transfer  of  immediately  available  funds  to the  account  of  such
Certificateholder  at a bank  or  other  entity  having  appropriate  facilities
therefor.  The  final  distribution  on this  Certificate  shall be made in like
manner,  but only upon  presentment  and  surrender of this  Certificate  at the
Corporate  Trust  Office  or such  other  location  specified  in the  notice to
Certificateholders of such final distribution.

     Any funds not  distributed  on the final  Distribution  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and  held   uninvested   in  trust  for  the   benefit   of  the   non-tendering
Certificateholders,   whereupon   the  Trust  Fund  shall   terminate.   If  any
Certificates  as to which notice has been given  pursuant to Section  4.01(h) of
the  Pooling  and Se  rvicing  Agreement  shall  not have been  surrendered  for
cancellation  within six months after the time  specified  in such  notice,  the
Trustee   shall   mail  a  second   notice   to  the   remaining   non-tendering
Certificateholders  to surrender their  Certificates for cancellation to receive
the final distribution with respect thereto. If within one year after the second
notice  not  all  of  such   Certificates   shall  have  been   surrendered  for
cancellation,  the Trustee may,  directly or through an agent,  take appropriate
steps to  contact  the  remaining  non-tendering  Certificateholders  concerning
surrender of their Certificates. The costs and expenses of holding such funds in
trust and of contacting such Certificateholders shall be paid out of such funds.
No interest  shall accrue or be payable to any  Certificateholder  on any amount
held in trust as a result of such  Certificateholder's  failure to surrender its
Certificate(s)  for final payment  thereof in accordance with Section 4.01(h) of
the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth, the transfer of this Certificate is registerable
in the  Certificate  Register  only  upon  surrender  of  this  Certificate  for
registration  of transfer at the Corporate Trust Office of the Trustee or at the
office of its transfer agent,  duly endorsed by, or accompanied by an assignment
in the form below or other written  instrument of transfer in form  satisfactory
to the Certificate Registrar duly executed by the Holder hereof or such Holder's
attorney-in-fact  duly  authorized  in writing,  and  thereupon  one or more new
Certificates of the same Class in authorized Denominations will be issued to the
designated transferee or transferees.

     Subject to the terms of the Pooling and  Servicing  Agreement,  the Class A
Certificates  will be issued in book-entry form through the facilities of DTC in
Denominations  of not less  than  $10,000  initial  Certificate  Balance  and in
integral  multiples of $1,000 in excess  thereof,  with one  Certificate of such
Class  evidencing  an  additional  amount equal to the  remainder of the initial
Certificate  Balance  of such  Class.  Subject to the terms of the  Pooling  and
Servicing Agreement, the Class IO Certificates will be issued in book-entry form
through  the  facilities  of DTC in  Denominations  of not less than  $1,000,000
initial  Notional Amount and in integral  multiples of $1,000 in excess thereof,
with one Certificate of such Class evidencing an additional  amount equal to the
remainder of the initial Notional Amount of such Class.  Subject to the terms of
the Pooling  and  Servicing  Agreement,  the Class B, Class C, Class D, Class E,
Class F, Class G, Class H and Class UR Certificates will be issued in book-entry
form  through  the  facilities  of  DTC in  Denominations  of  $250,000  initial
Certificate Balance, and in integral multiples of $1,000 in excess thereof, with
one Certificate of each such Class evidencing an additional  amount equal to the
remainder  of the initial  Certificate  Balance of such  Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
Denominations representing Percentage Interests of not less than 20%.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to Institutional Accredited Investors as provided in Section 5.02(h) thereof. In
connection  with any  transfer  to an  Institutional  Accredited  Investor,  the
Transferor  shall  reimburse the Trust for any costs  (including the cost of the
Certificate  Registrar's  counsel's  review  of  the  documents  and  any  legal
opinions, submitted by the transferor or transferee to the Certificate Registrar
as provided in Section 5.02 of the Pooling and Servicing  Agreement) incurred by
the  Certificate  Registrar in connection  with such transfer.  The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer or exchange.

     The Depositor,  the Trustee, the REMIC Administrator,  the Master Servicer,
the Special Servicer,  and the Certificate Registrar and any of their agents may
treat the  Person in whose  name this  Certificate  is  registered  as the owner
hereof for all  purposes,  and neither the  Depositor,  the Trustee,  the Master
Servicer,  the  Special  Servicer,  the  REMIC  Administrator,  the  Certificate
Registrar nor any such agents shall be affected by any notice to the contrary.

     The Pooling and Servicing Agreement may be amended from time to time by the
Depositor,  the Master Servicer,  the Special Servicer,  the REMIC Administrator
and the Trustee,  without the consent of any of the Certificateholders,  to cure
any ambiguity,  to correct or supplement  any provisions  herein or therein that
may be inconsistent  with any other  provisions  herein or therein or to correct
any  error;  to  maintain  the  rating  or  ratings  assigned  to each  Class of
Certificates  by  each  Rating  Agency;  to  modify,  eliminate  or  add  to any
provisions to such extent as is necessary to maintain the  qualification  of the
Upper-Tier  REMIC or the Lower-Tier REMIC to avoid or minimize the imposition of
any tax, provided, however, an Opinion of Counsel is obtained to the effect that
such action shall not adversely  affect in any material  respect the interest of
any  Certificateholder  and such action is  necessary or desirable to avoid such
tax  and  such  action  will  not  result  in  the   withdrawal,   downgrade  or
qualification of the then-current rating by any Rating Agency, as evidenced by a
letter  from such  Rating  Agency to such  effect;  to change the timing  and/or
nature of deposits into the Certificate  Account or Distribution  Accounts or to
change  the name in which  the  Certificate  Account  is  maintained,  provided,
however,  that  the P&I  Advance  Date  shall  not be  later  than  the  related
Distribution  Date,  an Opinion of Counsel is  obtained  to the effect that such
action shall not  adversely  affect in any material  respect the interest of any
Certificateholder  and that  such  action  will not  result  in the  withdrawal,
downgrade or qualification of the then-current  rating by any Rating Agency,  as
evidenced  by a letter  from such  Rating  Agency  to such  effect;  to  modify,
eliminate  or add to the  provisions  of  Section  5.02(d)  of the  Pooling  and
Servicing Agreement or any other provision thereof  restricting  transfer of the
Residual  Certificates by virtue of their being the REMIC "residual  interests,"
provided  that such  change  shall not result in the  withdrawal,  downgrade  or
qualification of the then-current  rating assigned to any Class of Certificates,
as evidenced by a letter from each Rating Agency to such effect, and such change
shall not, as evidenced  by an Opinion of Counsel,  cause either the Trust Fund,
the  Lower-Tier  REMIC,  the Upper-Tier  REMIC or any of the  Certificateholders
(other than the  Transferor) to be subject to a federal tax caused by a Transfer
to a Person that is a Disqualified  Organization  or a Non-U.S.  Person;  and to
make any other provisions with respect to matters or questions arising under the
Pooling and Servicing Agreement which shall not be materially  inconsistent with
the provisions of the Pooling and Servicing Agreement,  provided,  however, that
such action shall not, as evidenced by an Opinion of Counsel,  adversely  affect
in any material  respect the interest of any  Certificateholder  not  consenting
thereto.  

     The Pooling and  Servicing  Agreement may also be amended from time to time
by  the  Depositor,  the  Master  Servicer,  the  Special  Servicer,  the  REMIC
Administrator  and the Trustee  with the consent of the Holders of  Certificates
representing  not less than 66% of the  aggregate  Percentage  Interests of each
Class of  Certificates  affected by the  amendment for the purpose of adding any
provisions to or changing in any manner or eliminating  any of the provisions of
the Pooling and Servicing  Agreement or of modifying in any manner the rights of
the Certificateholders; provided, however, that no such amendment shall:

               (i)  reduce in any  manner the amount of, or delay the timing of,
          payments  which are  required  to be  distributed  on any  Certificate
          without the consent of such Certificateholder; or

               (ii) reduce the aforesaid percentage of Certificates of any Class
          the Holders of which are  required  to consent to any such  amendment,
          without the consent of the Holders of all  Certificates  of such Class
          then outstanding.

     No amendment  shall be made to the Pooling and Servicing  Agreement  unless
the Trustee shall have received an Opinion of Counsel that such  amendment  will
not cause either the Upper-Tier REMIC or the Lower-Tier REMIC to fail to qualify
as a REMIC or result in the imposition of a tax on either the Upper-Tier  REMIC,
the Lower-Tier REMIC or the Trust Fund.

     Any of the Master  Servicer or the Depositor will have the option,  upon 60
days'  prior  notice  given to the  Trustee,  each of the other  parties  to the
Pooling  and  Servicing  Agreement  and the Rating  Agencies,  which  notice the
Trustee is required to forward to  Certificateholders in the manner set forth in
the Pooling and Servicing Agreement,  to purchase all, but not less than all, of
the  Mortgage  Loans and all property  acquired in respect of any Mortgage  Loan
remaining in the Trust Fund,  and thereby  effect  termination of the Trust Fund
and early retirement of the then outstanding  Certificates,  on any Distribution
Date on which the aggregate Stated Principal  Balances of the Mortgage Loans and
any REO Loans  remaining  in the Trust  Fund is  reduced  to less than 5% of the
aggregate Cut-Off Date Principal Balance of all the Mortgage Loans.

     The  obligations  created by the Pooling and  Servicing  Agreement  and the
Trust Fund created  thereby  (other than the  obligation  of the Trustee to make
payments  to  Certificateholders  as provided  for in the Pooling and  Servicing
Agreement),  shall terminate upon reduction of the  Certificate  Balances of all
the Certificates to zero (including,  without limitation, any such final payment
resulting  from a  termination  of the Trust Fund due to a sale of its property)
pursuant  to the terms of the  Pooling  and  Servicing  Agreement.  In no event,
however,  will the Trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the Court of St. James, living on the date hereof.

     Unless the  certificate of  authentication  hereon has been executed by the
Certificate  Registrar,  by  manual  signature,  this  Certificate  shall not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The Trustee has  executed  this  Certificate  on behalf of the
Trust Fund as Trustee  under the Pooling and  Servicing  Agreement  and makes no
representation  or warranty as to any of the statements  contained herein or the
validity or sufficiency of the Certificates or the Mortgage Loans.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN  ACCORDANCE  WITH,  AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed u nder this official seal.

                                            THE CHASE MANHATTAN BANK,  N.A., not
                                            in  its   individual   capacity  but
                                            solely as Trustee  under the Pooling
                                            and Servicing Agreement.




                                             By:  ___________________________
                                                  AUTHORIZED OFFICER






Dated:  May 16, 1996


                          CERTIFICATE OF AUTHENTICATION

     THIS  IS  ONE  OF  THE  CLASS   A-2   CERTIFICATES   REFERRED   TO  IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                                 THE CHASE MANHATTAN BANK, N.A.,
                                                 CERTIFICATE REGISTRAR




                                                 By: ___________________________
                                                     AUTHORIZED SIGNATORY



<PAGE>



                                   Schedule A


             Certificate Balance of        
             Definitive Certificates       
             exchanged  or  transferred    
             for, or issued in  exchange   
             for or upon transfer of,      Remaining Principal   
             an interest in  this          Amount  of Book-          Notation
Date         Book-Entry Certificate        Entry Certificate         Made By
- ----         ----------------------        -------------------       -------

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

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

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

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

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

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

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

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

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

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

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

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

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

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



<PAGE>


                                  ABBREVIATIONS

The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:

TEN COM - as tenant in common             UNIF GIFT MIN ACT __________ Custodian
TEN ENT - as tenants by the entireties                         (Cust)
JT TEN  - as joint tenants with rights of Under Uniform Gifts to Minors
          survivorship and not as tenants
          in common                       Act __________________________
                                                        (State)

    Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

  FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

- --------------------------------------------------------------------------------
     (Please insert Social Security or other identifying number of Assignee)


- --------------------------------------------------------------------------------
            (Please print or typewrite name and address of assignee)

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

the within Certificate and does hereby or irrevocably  constitute and appoint to
transfer the said  Certificate in the Certificate  register of the  within-named
Trust, with full power of substitution in the premises.


                        --------------------------------------------------------
Dated:                  NOTICE:   The   signature   to  this   assignment   must
                        correspond  with  the name as  written  upon the face of
                        this Certificate in every particular  without alteration
                        or enlargement or any change whatever.
- --------------------
SIGNATURE GUARANTEED

The signature  must be guaranteed by a commercial  bank or trust company or by a
member  firm of the New York  Stock  Exchange  or  another  national  securities
exchange. Notarized or witnessed signatures are not acceptable.


<PAGE>


                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available  funds  to   _________________________________   for  the  account  of
__________________________________  account number _______________ or, if mailed
by  check,  to  _______________________________________.  Statements  should  be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.



<PAGE>



                                   EXHIBIT A-3
                         NATIONSLINK FUNDING CORPORATION
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                            SERIES 1996-1, CLASS A-3

THE PORTION OF THE  CERTIFICATE  BALANCE OF THE  CERTIFICATES  EVIDENCED BY THIS
CERTIFICATE  WILL BE DECREASED BY THE PORTION OF PRINCIPAL  DISTRIBUTIONS ON THE
CERTIFICATES  AND THE PORTION OF COLLATERAL  SUPPORT  DEFICIT  ALLOCABLE TO THIS
CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE  BALANCE OF THIS  CERTIFICATE MAY BE
LESS THAN THAT SET FORTH BELOW.  ANYONE ACQUIRING THIS CERTIFICATE MAY ASCERTAIN
ITS CURRENT  CERTIFICATE  BALANCE BY INQUIRY OF THE  TRUSTEE.  THIS  CERTIFICATE
CONSTITUTES A REMIC REGULAR INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED.

[Unless this  certificate  is presented by an authorized  representative  of The
Depository  Trust Company,  a New York corporation  ("DTC"),  to the Certificate
Registrar for registration of transfer, exchange or payment, and any certificate
issued  is  registered  in the name of Cede & Co.  or in such  other  name as is
requested  by an  authorized  representative  of DTC (and any payment is made to
Cede  &  Co.  or  to  such  other  entity  as  is  requested  by  an  authorized
representative  of DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  inasmuch  as the  registered  owner
hereof, Cede & Co., has an interest herein.]1



<TABLE>
<CAPTION>

<S>                                                <C>
PASS-THROUGH RATE: 7.830%                          APPROXIMATE AGGREGATE SCHEDULED PRINCIPAL BALANCE OF THE
                                                   MORTGAGE LOANS AFTER DEDUCTING PAYMENTS DUE AND
DENOMINATION: [$____________]2                     PREPAYMENTS RECEIVED ON OR BEFORE CUT-OFF DATE:
    [Set forth on Schedule A]3                     $322,639,635

DATE OF POOLING AND SERVICING AGREEMENT: AS OF     MASTER SERVICER:  AMRESCO MANAGEMENT, INC.
MAY 1, 1996
                                                   SPECIAL SERVICER:  AMRESCO MANAGEMENT, INC.
CUT-OFF DATE: MAY 1, 1996, EXCEPT AS DESCRIBED
IN THE POOLING AND SERVICING AGREEMENT             TRUSTEE:  THE CHASE MANHATTAN BANK, N.A.

CLOSING DATE:  MAY 16, 1996                        REMIC ADMINISTRATOR:  NATIONSBANC MORTGAGE CAPITAL
                                                   CORPORATION
FIRST DISTRIBUTION DATE:
JUNE 20, 1996                                      CUSIP NO. 63859CAC7

APPROXIMATE AGGREGATE                              CERTIFICATE NO.:  A-3-1
CERTIFICATE BALANCE
OF THE CLASS A-3 CERTIFICATES
AS OF THE CLOSING DATE:  $51,622,341
<FN>
1 If this Certificate represents a Book-Entry Certificate registered in the name
of Cede & Co., it shall have this legend.

2 If this  Certificate  represents a Definitive  Certificate,  the  Denomination
shall be specified on the face hereof.

3 If this  Certificate  represents a Book-Entry  Certificate,  its  Denomination
shall be set forth on Schedule A attached hereto.
</FN>
</TABLE>



<PAGE>


                              CLASS A-3 CERTIFICATE

evidencing a beneficial ownership interest in a Trust Fund, consisting primarily
of a pool of fixed rate commercial and multifamily mortgage loans (the "Mortgage
Loans"),  all payments on or  collections  in respect of the Mortgage  Loans due
after the Cut-Off  Date,  all REO  Properties  and revenues  received in respect
thereof, the mortgagee's rights under the Insurance Policies,  any Assignment of
Leases, and any guaranties,  escrow accounts or other collateral as security for
the Mortgage  Loans,  and such amounts as shall from time to time be held in the
Certificate Account, the Distribution Accounts, and the REO Accounts, formed and
sold by

                         NATIONSLINK FUNDING CORPORATION

THIS  CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN NATIONSLINK
FUNDING CORPORATION, THE MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE
REMIC ADMINISTRATOR OR ANY OF THEIR AFFILIATES. NEITHER THIS CERTIFICATE NOR THE
UNDERLYING MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE
UNITED STATES.

THIS CERTIFIES THAT -------------

is the  registered  owner of the interest  evidenced by this  Certificate in the
Class A-3 Certificates  issued by the Trust Fund created pursuant to the Pooling
and  Servicing  Agreement,  dated as of May 1, 1996 (the  "Pooling and Servicing
Agreement"),  among  NationsLink  Funding  Corporation  (hereinafter  called the
"Depositor",  which term  includes  any  successor  entity under the Pooling and
Servicing Agreement), the Trustee, the Special Servicer, the Master Servicer and
the REMIC Administrator. A summary of certain of the pertinent provisions of the
Pooling  and  Servicing  Agreement  is set forth  hereafter.  To the  extent not
defined  herein,  the  capitalized  terms used  herein  shall have the  meanings
assigned thereto in the Pooling and Servicing Agreement.

     This  Certificate  is  one  of a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing the Denomination of this Certificate [set forth
on  Schedule  A  attached  hereto]4  [specified  on the  face  hereof]5,  by the
aggregate  initial  Certificate  Balance  of the  Class  A-3  Certificates.  The
Certificates are designated as the NationsLink Funding  Corporation,  Commercial
Mortgage  Pass-Through  Certificates,  Series  1996-1 and are issued in fourteen
Classes as specifically  set forth in the Pooling and Servicing  Agreement.  The
Certificates will evidence in the aggregate 100% of the beneficial  ownership of
the Trust Fund.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.
- ----------
4 If this  Certificate  represents a Book-Entry  Certificate,  its  Denomination
shall be set forth on Schedule A attached hereto.

5 If this  Certificate  represents a Definitive  Certificate,  the  Denomination
shall be specified on the face hereof.

     This  Certificate  is a  "regular  interest"  in a  "real  estate  mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1)  and 860D of the  Internal  Revenue  Code of 1986,  as amended.  Each
Holder of this Certificate,  by acceptance hereof,  agrees to treat, and take no
action  inconsistent  with the treatment of, this Certificate in accordance with
the preceding  sentence for purposes of federal  income  taxes,  state and local
income and franchise taxes and other taxes imposed on or measured by income.

     Pursuant to the terms of the Pooling and Servicing  Agreement,  the Trustee
shall  distribute to the Person in whose name this  Certificate is registered as
of the related  Record  Date,  an amount  equal to such  Person's pro rata share
(based on the  Percentage  Interest  represented  by this  Certificate)  of that
portion of the aggregate amount of principal and interest then distributable, if
any,  allocable  to  the  Class  of  Certificates  of the  same  Class  as  this
Certificate for such Distribution Date, all as more described in the Pooling and
Servicing  Agreement.  Holders of this Certificate may be entitled to Prepayment
Premiums and Yield Maintenance  Charges as provided in the Pooling and Servicing
Agreement. All sums distributable on this Certificate are payable in the coin or
currency  of the  United  States of  America  as at the time of payment is legal
tender for the payment of public and private debts.

     Interest  on  this  Certificate  will  accrue  (computed  as if  each  year
consisted  of 360 days and each month  consisted of 30 days) during the Interest
Accrual Period relating to such  Distribution Date at the Class A-3 Pass-Through
Rate specified above on the Certificate Balance of this Certificate  immediately
prior to each  Distribution  Date.  Principal  and  interest  allocated  to this
Certificate  on  any  Distribution  Date  will  be  in an  amount  due  to  this
Certificate's  pro  rata  share  of  the  Available  Distribution  Amount  to be
distributed on the Certificates of this Class as of such Distribution Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Pooling and Servicing Agreement.

     Collateral  Support Deficit on the Mortgage Loans shall be allocated on the
applicable  Distribution Date to  Certificateholders  in the manner set forth in
the Pooling and  Servicing  Agreement.  All  Collateral  Support  Deficit on the
Mortgage Loans allocated to any Class of Certificates will be allocated pro rata
among the outstanding Certificates of such Class.

     The  Certificates  are limited in right of payment to, among other  things,
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set forth in the Pooling and Servicing  Agreement.  As provided in
the  Pooling  and  Servicing   Agreement,   the  Certificate   Account  and  the
Distribution  Accounts  will be held in the name of the Trustee on behalf of the
holders of Certificates specified in the Pooling and Servicing Agreement and the
Master Servicer (with respect to the  Certificate  Account) or the Trustee (with
respect to the  Distribution  Accounts)  will be authorized to make  withdrawals
therefrom.  Amounts on deposit in such  accounts  may be  invested  in  Eligible
Investments. Interest or other income earned on funds in the Certificate Account
and  Distribution  Accounts will be paid to the Master  Servicer as set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals from the Certificate  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement of certain expenses incurred with respect to the master
servicing of the Mortgage Loans and administration of the Trust Fund.

     All distributions  under the Pooling and Servicing  Agreement to a Class of
Certificates  shall be made on each  Distribution  Date  (other  than the  final
distribution on any Certificate) to  Certificateholders of record on the related
Record Date by check mailed to the address set forth therefor in the Certificate
Register or, provided that such  Certificateholder  (1) has provided the Trustee
with wire  instructions  in  writing as least  five  Business  Days prior to the
related  Record  Date and (2) is the  Holder of  Certificates  with an  original
Certificate  Balance or Notional Amount, as applicable,  of at least $5,000,000,
by  wire  transfer  of  immediately  available  funds  to the  account  of  such
Certificateholder  at a bank  or  other  entity  having  appropriate  facilities
therefor.  The  final  distribution  on this  Certificate  shall be made in like
manner,  but only upon  presentment  and  surrender of this  Certificate  at the
Corporate  Trust  Office  or such  other  location  specified  in the  notice to
Certificateholders of such final distribution.

     Any funds not  distributed  on the final  Distribution  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and  held   uninvested   in  trust  for  the   benefit   of  the   non-tendering
Certificateholders,   whereupon   the  Trust  Fund  shall   terminate.   If  any
Certificates  as to which notice has been given  pursuant to Section  4.01(h) of
the  Pooling  and  Servicing  Agreement  shall  not have  been  surrendered  for
cancellation  within six months after the time  specified  in such  notice,  the
Trustee   shall   mail  a  second   notice   to  the   remaining   non-tendering
Certificateholders  to surrender their  Certificates for cancellation to receive
the final distribution with respect thereto. If within one year after the second
notice  not  all  of  such   Certificates   shall  have  been   surrendered  for
cancellation,  the Trustee may,  directly or through an agent,  take appropriate
steps to  contact  the  remaining  non-tendering  Certificateholders  concerning
surrender of their Certificates. The costs and expenses of holding such funds in
trust and of contacting such Certificateholders shall be paid out of such funds.
No interest  shall accrue or be payable to any  Certificateholder  on any amount
held in trust as a result of such  Certificateholder's  failure to surrender its
Certificate(s)  for final payment  thereof in accordance with Section 4.01(h) of
the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth, the transfer of this Certificate is registerable
in the  Certificate  Register  only  upon  surrender  of  this  Certificate  for
registration  of transfer at the Corporate Trust Office of the Trustee or at the
office of its transfer agent,  duly endorsed by, or accompanied by an assignment
in the form below or other written  instrument of transfer in form  satisfactory
to the Certificate Registrar duly executed by the Holder hereof or such Holder's
attorney-in-fact  duly  authorized  in writing,  and  thereupon  one or more new
Certificates of the same Class in authorized Denominations will be issued to the
designated transferee or transferees.

     Subject to the terms of the Pooling and  Servicing  Agreement,  the Class A
Certificates  will be issued in book-entry form through the facilities of DTC in
Denominations  of not less  than  $10,000  initial  Certificate  Balance  and in
integral  multiples of $1,000 in excess  thereof,  with one  Certificate of such
Class  evidencing  an  additional  amount equal to the  remainder of the initial
Certificate  Balance  of such  Class.  Subject to the terms of the  Pooling  and
Servicing Agreement, the Class IO Certificates will be issued in book-entry form
through  the  facilities  of DTC in  Denominations  of not less than  $1,000,000
initial  Notional Amount and in integral  multiples of $1,000 in excess thereof,
with one Certificate of such Class evidencing an additional  amount equal to the
remainder of the initial Notional Amount of such Class.  Subject to the terms of
the Pooling  and  Servicing  Agreement,  the Class B, Class C, Class D, Class E,
Class F, Class G, Class H and Class UR Certificates will be issued in book-entry
form  through  the  facilities  of  DTC in  Denominations  of  $250,000  initial
Certificate Balance, and in integral multiples of $1,000 in excess thereof, with
one Certificate of each such Class evidencing an additional  amount equal to the
remainder  of the initial  Certificate  Balance of such  Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
Denominations representing Percentage Interests of not less than 20%.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to Institutional Accredited Investors as provided in Section 5.02(h) thereof. In
connection  with any  transfer  to an  Institutional  Accredited  Investor,  the
Transferor  shall  reimburse the Trust for any costs  (including the cost of the
Certificate  Registrar's  counsel's  review  of  the  documents  and  any  legal
opinions, submitted by the transferor or transferee to the Certificate Registrar
as provided in Section 5.02 of the Pooling and Servicing  Agreement) incurred by
the  Certificate  Registrar in connection  with such transfer.  The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer or exchange.

     The Depositor,  the Trustee, the REMIC Administrator,  the Master Servicer,
the Special Servicer,  and the Certificate Registrar and any of their agents may
treat the  Person in whose  name this  Certificate  is  registered  as the owner
hereof for all  purposes,  and neither the  Depositor,  the Trustee,  the Master
Servicer,  the  Special  Servicer,  the  REMIC  Administrator,  the  Certificate
Registrar nor any such agents shall be affected by any notice to the contrary.

     The Pooling and Servicing Agreement may be amended from time to time by the
Depositor,  the Master Servicer,  the Special Servicer,  the REMIC Administrator
and the Trustee,  without the consent of any of the Certificateholders,  to cure
any ambiguity,  to correct or supplement  any provisions  herein or therein that
may be inconsistent  with any other  provisions  herein or therein or to correct
any  error;  to  maintain  the  rating  or  ratings  assigned  to each  Class of
Certificates  by  each  Rating  Agency;  to  modify,  eliminate  or  add  to any
provisions to such extent as is necessary to maintain the  qualification  of the
Upper-Tier  REMIC or the Lower-Tier REMIC to avoid or minimize the imposition of
any tax, provided, however, an Opinion of Counsel is obtained to the effect that
such action shall not adversely  affect in any material  respect the interest of
any  Certificateholder  and such action is  necessary or desirable to avoid such
tax  and  such  action  will  not  result  in  the   withdrawal,   downgrade  or
qualification of the then-current rating by any Rating Agency, as evidenced by a
letter  from such  Rating  Agency to such  effect;  to change the timing  and/or
nature of deposits into the Certificate  Account or Distribution  Accounts or to
change  the name in which  the  Certificate  Account  is  maintained,  provided,
however,  that  the P&I  Advance  Date  shall  not be  later  than  the  related
Distribution  Date,  an Opinion of Counsel is  obtained  to the effect that such
action shall not  adversely  affect in any material  respect the interest of any
Certificateholder  and that  such  action  will not  result  in the  withdrawal,
downgrade or qualification of the then-current  rating by any Rating Agency,  as
evidenced  by a letter  from such  Rating  Agency  to such  effect;  to  modify,
eliminate  or add to the  provisions  of  Section  5.02(d)  of the  Pooling  and
Servicing Agreement or any other provision thereof  restricting  transfer of the
Residual  Certificates by virtue of their being the REMIC "residual  interests,"
provided  that such  change  shall not result in the  withdrawal,  downgrade  or
qualification of the then-current  rating assigned to any Class of Certificates,
as evidenced by a letter from each Rating Agency to such effect, and such change
shall not, as evidenced  by an Opinion of Counsel,  cause either the Trust Fund,
the  Lower-Tier  REMIC,  the Upper-Tier  REMIC or any of the  Certificateholders
(other than the  Transferor) to be subject to a federal tax caused by a Transfer
to a Person that is a Disqualified  Organization  or a Non-U.S.  Person;  and to
make any other provisions with respect to matters or questions arising under the
Pooling and Servicing Agreement which shall not be materially  inconsistent with
the provisions of the Pooling and Servicing Agreement,  provided,  however, that
such action shall not, as evidenced by an Opinion of Counsel,  adversely  affect
in any material  respect the interest of any  Certificateholder  not  consenting
thereto.

     The Pooling and  Servicing  Agreement may also be amended from time to time
by  the  Depositor,  the  Master  Servicer,  the  Special  Servicer,  the  REMIC
Administrator  and the Trustee  with the consent of the Holders of  Certificates
representing  not less than 66% of the  aggregate  Percentage  Interests of each
Class of  Certificates  affected by the  amendment for the purpose of adding any
provisions to or changing in any manner or eliminating  any of the provisions of
the Pooling and Servicing  Agreement or of modifying in any manner the rights of
the Certificateholders; provided, however, that no such amendment shall:

               (i)  reduce in any  manner the amount of, or delay the timing of,
          payments  which are  required  to be  distributed  on any  Certificate
          without the consent of such Certificateholder; or

               (ii) reduce the aforesaid percentage of Certificates of any Class
          the Holders of which are  required  to consent to any such  amendment,
          without the consent of the Holders of all  Certificates  of such Class
          then outstanding.

     No amendment  shall be made to the Pooling and Servicing  Agreement  unless
the Trustee shall have received an Opinion of Counsel that such  amendment  will
not cause either the Upper-Tier REMIC or the Lower-Tier REMIC to fail to qualify
as a REMIC or result in the imposition of a tax on either the Upper-Tier  REMIC,
the Lower-Tier REMIC or the Trust Fund.

     Any of the Master  Servicer or the Depositor will have the option,  upon 60
days'  prior  notice  given to the  Trustee,  each of the other  parties  to the
Pooling  and  Servicing  Agreement  and the Rating  Agencies,  which  notice the
Trustee is required to forward to  Certificateholders in the manner set forth in
the Pooling and Servicing Agreement,  to purchase all, but not less than all, of
the  Mortgage  Loans and all property  acquired in respect of any Mortgage  Loan
remaining in the Trust Fund,  and thereby  effect  termination of the Trust Fund
and early retirement of the then outstanding  Certificates,  on any Distribution
Date on which the aggregate Stated Principal  Balances of the Mortgage Loans and
any REO Loans  remaining  in the Trust  Fund is  reduced  to less than 5% of the
aggregate Cut-Off Date Principal Balance of all the Mortgage Loans.

     The  obligations  created by the Pooling and  Servicing  Agreement  and the
Trust Fund created  thereby  (other than the  obligation  of the Trustee to make
payments  to  Certificateholders  as provided  for in the Pooling and  Servicing
Agreement),  shall terminate upon reduction of the  Certificate  Balances of all
the Certificates to zero (including,  without limitation, any such final payment
resulting  from a  termination  of the Trust Fund due to a sale of its property)
pursuant  to the terms of the  Pooling  and  Servicing  Agreement.  In no event,
however,  will the Trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the Court of St. James, living on the date hereof.

     Unless the  certificate of  authentication  hereon has been executed by the
Certificate  Registrar,  by  manual  signature,  this  Certificate  shall not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The Trustee has  executed  this  Certificate  on behalf of the
Trust Fund as Trustee  under the Pooling and  Servicing  Agreement  and makes no
representation  or warranty as to any of the statements  contained herein or the
validity or sufficiency of the Certificates or the Mortgage Loans.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN  ACCORDANCE  WITH,  AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed under this official seal.

                                            THE CHASE MANHATTAN BANK,  N.A., not
                                            in  its   individual   capacity  but
                                            solely as Trustee  under the Pooling
                                            and Servicing Agreement.




                                             By:  ___________________________
                                                  AUTHORIZED OFFICER






Dated:  May 16, 1996


                          CERTIFICATE OF AUTHENTICATION

     THIS  IS  ONE  OF  THE  CLASS   A-3   CERTIFICATES   REFERRED   TO  IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                                 THE CHASE MANHATTAN BANK, N.A.,
                                                 CERTIFICATE REGISTRAR




                                                 By: ___________________________
                                                     AUTHORIZED SIGNATORY



<PAGE>



                                   Schedule A


             Certificate Balance of        
             Definitive Certificates       
             exchanged  or  transferred    
             for, or issued in  exchange   
             for or upon transfer of,      Remaining Principal   
             an interest in  this          Amount  of Book-          Notation
Date         Book-Entry Certificate        Entry Certificate         Made By
- ----         ----------------------        -------------------       -------

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

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

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

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

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

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

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

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

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

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

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

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

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

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


<PAGE>


                                  ABBREVIATIONS

The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:

TEN COM - as tenant in common             UNIF GIFT MIN ACT __________ Custodian
TEN ENT - as tenants by the entireties                         (Cust)
JT TEN  - as joint tenants with rights
          of Under Uniform Gifts to
          Minors survivorship and not
          as tenants in common             Act __________________________
                                                        (State)

    Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

  FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

- --------------------------------------------------------------------------------
     (Please insert Social Security or other identifying number of Assignee)


- --------------------------------------------------------------------------------
            (Please print or typewrite name and address of assignee)

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

the within Certificate and does hereby or irrevocably  constitute and appoint to
transfer the said  Certificate in the Certificate  register of the  within-named
Trust, with full power of substitution in the premises.


                        --------------------------------------------------------
Dated:----------        NOTICE:   The   signature   to  this   assignment   must
                        correspond  with  the name as  written  upon the face of
                        this Certificate in every particular  without alteration
                        or enlargement or any change whatever.
- --------------------
SIGNATURE GUARANTEED

The signature  must be guaranteed by a commercial  bank or trust company or by a
member  firm of the New York  Stock  Exchange  or  another  national  securities
exchange.  Notarized or witnessed signatures are not acceptable.


<PAGE>


                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available  funds  to   _________________________________   for  the  account  of
__________________________________  account number _______________ or, if mailed
by  check,  to  _______________________________________.  Statements  should  be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.



<PAGE>



                                   EXHIBIT A-4
                         NATIONSLINK FUNDING CORPORATION
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                             SERIES 1996-1, CLASS B

THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO CERTAIN OTHER CLASSES OF
CERTIFICATES OF THIS SERIES TO THE EXTENT DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT.

THE PORTION OF THE  CERTIFICATE  BALANCE OF THE  CERTIFICATES  EVIDENCED BY THIS
CERTIFICATE  WILL BE DECREASED BY THE PORTION OF PRINCIPAL  DISTRIBUTIONS ON THE
CERTIFICATES  AND THE PORTION OF COLLATERAL  SUPPORT  DEFICIT  ALLOCABLE TO THIS
CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE  BALANCE OF THIS  CERTIFICATE MAY BE
LESS THAN THAT SET FORTH BELOW.  ANYONE ACQUIRING THIS CERTIFICATE MAY ASCERTAIN
ITS CURRENT  CERTIFICATE  BALANCE BY INQUIRY OF THE  TRUSTEE.  THIS  CERTIFICATE
CONSTITUTES A REMIC REGULAR INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED.

[Unless this  certificate  is presented by an authorized  representative  of The
Depository  Trust Company,  a New York corporation  ("DTC"),  to the Certificate
Registrar for registration of transfer, exchange or payment, and any certificate
issued  is  registered  in the name of Cede & Co.  or in such  other  name as is
requested  by an  authorized  representative  of DTC (and any payment is made to
Cede  &  Co.  or  to  such  other  entity  as  is  requested  by  an  authorized
representative  of DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  inasmuch  as the  registered  owner
hereof, Cede & Co., has an interest herein.]1

THIS  CERTIFICATE  MAY NOT BE PURCHASED BY OR  TRANSFERRED  TO A PERSON WHICH IS
(A)(1)  AN  EMPLOYEE  BENEFIT  PLAN  SUBJECT  TO  THE  FIDUCIARY  RESPONSIBILITY
PROVISIONS OF THE EMPLOYEE  RETIREMENT  INCOME  SECURITY ACT OF 1974, AS AMENDED
("ERISA"),  OR (2) A PLAN SUBJECT TO SECTION 4975 OF THE CODE, OR A GOVERNMENTAL
PLAN AS DEFINED  IN SECTION  3(32) OF ERISA,  SUBJECT TO ANY  FEDERAL,  STATE OR
LOCAL LAW WHICH IS, TO A MATERIAL EXTENT, SIMILAR TO THE FOREGOING PROVISIONS OF
ERISA OR THE CODE (COLLECTIVELY,  A "PLAN"), OR (B) A COLLECTIVE INVESTMENT FUND
IN WHICH SUCH PLANS ARE  INVESTED,  OR (C) AN INSURANCE  COMPANY USING ASSETS OF
SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH INCLUDE ASSETS OF PLANS (OR WHICH
ARE DEEMED PURSUANT TO ERISA OR ANY SIMILAR LAW TO INCLUDE ASSETS OF PLANS),  OR
(D) A PERSON OR ENTITY  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE ASSETS OF
SUCH PLAN TO ACQUIRE SUCH  CERTIFICATE  UNLESS IT IS PURCHASING THE  CERTIFICATE
WITH THE ASSETS OF AN INSURANCE  COMPANY  GENERAL  ACCOUNT AND (1) THE EXEMPTIVE
RELIEF  AFFORDED  UNDER SECTION III OF PROHIBITED  TRANSACTION  CLASS  EXEMPTION
95-60 IS  AVAILABLE  FOR THE  PURCHASE  AND HOLDING OF THE  CERTIFICATE  BY SUCH
PURCHASER OR (2) THE PURCHASE  WOULD NOT  CONSTITUTE A "PROHIBITED  TRANSACTION"
WITHIN THE MEANING OF SECTION 406 OR 407 OF ERISA, SECTION 4975 OF THE CODE OR A
MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY SIMILAR LAW.  EACH  CERTIFICATE
OWNER SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON  SPECIFIED IN CLAUSES
(A), (B), (C), OR (D) ABOVE.  TRANSFEREES OF THIS CERTIFICATE TAKING DELIVERY IN
CERTIFICATED  FORM SHALL BE REQUIRED  EITHER (i) TO DELIVER A LETTER IN THE FORM
OF EXHIBIT G TO THE POOLING AND SERVICING AGREEMENT TO THE EFFECT THAT IT IS NOT
A PERSON  SPECIFIED IN CLAUSES (A), (B), (C) OR (D) ABOVE,  OR (ii) IN THE EVENT
THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A), (B), (C) OR (D) ABOVE,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE  REGISTRAR AND THE DEPOSITOR THAT THE PURCHASE OR HOLDING OF THE
CERTIFICATES  BY OR ON  BEHALF  OF A PLAN  WILL NOT  CONSTITUTE  OR  RESULT IN A
"PROHIBITED  TRANSACTION"  WITHIN THE  MEANING OF SECTION 406 OR 407 OF ERISA OR
SECTION 4975 OF THE CODE, AND WILL NOT SUBJECT THE MASTER SERVICER,  THE SPECIAL
SERVICER, THE DEPOSITOR,  THE TRUSTEE, THE CERTIFICATE REGISTRAR,  THE EXTENSION
ADVISER OR THE UNDERWRITER TO ANY OBLIGATION OR LIABILITY UNDER ERISA OR SECTION
4975 OF THE CODE.



<TABLE>
<CAPTION>

<S>                                         <C>
PASS-THROUGH RATE: 7.690%                   APPROXIMATE AGGREGATE SCHEDULED PRINCIPAL BALANCE OF THE
                                            MORTGAGE LOANS AFTER DEDUCTING PAYMENTS DUE AND
DENOMINATION: [$____________]2              PREPAYMENTS RECEIVED ON OR BEFORE CUT-OFF DATE:
    [Set forth on Schedule A]3              $322,639,635
                                            MASTER SERVICER:  AMRESCO MANAGEMENT, INC.
DATE OF POOLING AND SERVICING AGREEMENT:
AS OF MAY 1, 1996                           SPECIAL SERVICER:  AMRESCO MANAGEMENT, INC.

CUT-OFF DATE: MAY 1, 1996, EXCEPT AS        TRUSTEE:  THE CHASE MANHATTAN BANK, N.A.
DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT                                   REMIC ADMINISTRATOR:  NATIONSBANC MORTGAGE CAPITAL
                                            CORPORATION
CLOSING DATE:  MAY 16, 1996
                                            CUSIP NO. 63859CAD5
FIRST DISTRIBUTION DATE:
JUNE 20, 1996                               CERTIFICATE NO.:  B-1

APPROXIMATE AGGREGATE
CERTIFICATE BALANCE
OF THE CLASS B CERTIFICATES
AS OF THE CLOSING DATE:  $16,131,981

<FN>
1 If this Certificate represents a Book-Entry Certificate registered in the name
of Cede & Co., it shall have this legend.

2 If this  Certificate  represents a Definitive  Certificate,  the  Denomination
shall be specified on the face hereof.

3 If this  Certificate  represents a Book-Entry  Certificate,  its  Denomination
shall be set forth on Schedule A attached hereto.
</FN>
</TABLE>



<PAGE>


                               CLASS B CERTIFICATE

evidencing a beneficial ownership interest in a Trust Fund, consisting primarily
of a pool of fixed rate commercial and multifamily mortgage loans (the "Mortgage
Loans"),  all payments on or  collections  in respect of the Mortgage  Loans due
after the Cut-Off  Date,  all REO  Properties  and revenues  received in respect
thereof, the mortgagee's rights under the Insurance Policies,  any Assignment of
Leases, and any guaranties,  escrow accounts or other collateral as security for
the Mortgage  Loans,  and such amounts as shall from time to time be held in the
Certificate Account, the Distribution Accounts, and the REO Accounts, formed and
sold by

                         NATIONSLINK FUNDING CORPORATION

THIS  CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN NATIONSLINK
FUNDING CORPORATION, THE MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE
REMIC ADMINISTRATOR OR ANY OF THEIR AFFILIATES. NEITHER THIS CERTIFICATE NOR THE
UNDERLYING MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE
UNITED STATES.

THIS CERTIFIES THAT ---------

is the  registered  owner of the interest  evidenced by this  Certificate in the
Class B  Certificates  issued by the Trust Fund created  pursuant to the Pooling
and  Servicing  Agreement,  dated as of May 1, 1996 (the  "Pooling and Servicing
Agreement"),  among  NationsLink  Funding  Corporation  (hereinafter  called the
"Depositor",  which term  includes  any  successor  entity under the Pooling and
Servicing Agreement), the Trustee, the Special Servicer, the Master Servicer and
the REMIC Administrator. A summary of certain of the pertinent provisions of the
Pooling  and  Servicing  Agreement  is set forth  hereafter.  To the  extent not
defined  herein,  the  capitalized  terms used  herein  shall have the  meanings
assigned thereto in the Pooling and Servicing Agreement.

     This  Certificate  is  one  of a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing the Denomination of this Certificate [set forth
on  Schedule  A  attached  hereto]4  [specified  on the  face  hereof]5,  by the
aggregate  initial  Certificate  Balance  of  the  Class  B  Certificates.   The
Certificates are designated as the NationsLink Funding  Corporation,  Commercial
Mortgage  Pass-Through  Certificates,  Series  1996-1 and are issued in fourteen
Classes as specifically  set forth in the Pooling and Servicing  Agreement.  The
Certificates will evidence in the aggregate 100% of the beneficial  ownership of
the Trust Fund.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.

- ----------
4 If this  Certificate  represents a Book-Entry  Certificate,  its  Denomination
shall be set forth on Schedule A attached hereto.

5 If this  Certificate  represents a Definitive  Certificate,  the  Denomination
shall be specified on the face hereof.

     This  Certificate  is a  "regular  interest"  in a  "real  estate  mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1)  and 860D of the  Internal  Revenue  Code of 1986,  as amended.  Each
Holder of this Certificate,  by acceptance hereof,  agrees to treat, and take no
action  inconsistent  with the treatment of, this Certificate in accordance with
the preceding  sentence for purposes of federal  income  taxes,  state and local
income and franchise taxes and other taxes imposed on or measured by income.

     Pursuant to the terms of the Pooling and Servicing  Agreement,  the Trustee
shall  distribute to the Person in whose name this  Certificate is registered as
of the related  Record  Date,  an amount  equal to such  Person's pro rata share
(based on the  Percentage  Interest  represented  by this  Certificate)  of that
portion of the aggregate amount of principal and interest then distributable, if
any,  allocable  to  the  Class  of  Certificates  of the  same  Class  as  this
Certificate for such Distribution Date, all as more described in the Pooling and
Servicing  Agreement.  Holders of this Certificate may be entitled to Prepayment
Premiums and Yield Maintenance  Charges as provided in the Pooling and Servicing
Agreement. All sums distributable on this Certificate are payable in the coin or
currency  of the  United  States of  America  as at the time of payment is legal
tender for the payment of public and private debts.

     Interest  on  this  Certificate  will  accrue  (computed  as if  each  year
consisted  of 360 days and each month  consisted of 30 days) during the Interest
Accrual Period  relating to such  Distribution  Date at the Class B Pass-Through
Rate specified above on the Certificate Balance of this Certificate  immediately
prior to each  Distribution  Date.  Principal  and  interest  allocated  to this
Certificate  on  any  Distribution  Date  will  be  in an  amount  due  to  this
Certificate's  pro  rata  share  of  the  Available  Distribution  Amount  to be
distributed on the Certificates of this Class as of such Distribution Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Pooling and Servicing Agreement.

     Collateral Support Deficit and Appraisal  Reduction Amounts on the Mortgage
Loans   shall   be   allocated   on  the   applicable   Distribution   Date   to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement. All Collateral Support Deficit and Appraisal Reduction Amounts on the
Mortgage Loans allocated to any Class of Certificates will be allocated pro rata
among the outstanding Certificates of such Class.

     The  Certificates  are limited in right of payment to, among other  things,
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set forth in the Pooling and Servicing  Agreement.  As provided in
the  Pooling  and  Servicing   Agreement,   the  Certificate   Account  and  the
Distribution  Accounts  will be held in the name of the Trustee on behalf of the
holders of Certificates specified in the Pooling and Servicing Agreement and the
Master Servicer (with respect to the  Certificate  Account) or the Trustee (with
respect to the  Distribution  Accounts)  will be authorized to make  withdrawals
therefrom.  Amounts on deposit in such  accounts  may be  invested  in  Eligible
Investments. Interest or other income earned on funds in the Certificate Account
and  Distribution  Accounts will be paid to the Master  Servicer as set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals from the Certificate  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement of certain expenses incurred with respect to the master
servicing of the Mortgage Loans and administration of the Trust Fund.

     All distributions  under the Pooling and Servicing  Agreement to a Class of
Certificates  shall be made on each  Distribution  Date  (other  than the  final
distribution on any Certificate) to  Certificateholders of record on the related
Record Date by check mailed to the address set forth therefor in the Certificate
Register or, provided that such  Certificateholder  (1) has provided the Trustee
with wire  instructions  in  writing as least  five  Business  Days prior to the
related  Record  Date and (2) is the  Holder of  Certificates  with an  original
Certificate  Balance or Notional Amount, as applicable,  of at least $5,000,000,
by  wire  transfer  of  immediately  available  funds  to the  account  of  such
Certificateholder  at a bank  or  other  entity  having  appropriate  facilities
therefor.  The  final  distribution  on this  Certificate  shall be made in like
manner,  but only upon  presentment  and  surrender of this  Certificate  at the
Corporate  Trust  Office  or such  other  location  specified  in the  notice to
Certificateholders of such final distribution.

     Any funds not  distributed  on the final  Distribution  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and  held   uninvested   in  trust  for  the   benefit   of  the   non-tendering
Certificateholders,   whereupon   the  Trust  Fund  shall   terminate.   If  any
Certificates  as to which notice has been given  pursuant to Section  4.01(h) of
the  Pooling  and  Servicing  Agreement  shall  not have  been  surrendered  for
cancellation  within six months after the time  specified  in such  notice,  the
Trustee   shall   mail  a  second   notice   to  the   remaining   non-tendering
Certificateholders  to surrender their  Certificates for cancellation to receive
the final distribution with respect thereto. If within one year after the second
notice  not  all  of  such   Certificates   shall  have  been   surrendered  for
cancellation,  the Trustee may,  directly or through an agent,  take appropriate
steps to  contact  the  remaining  non-tendering  Certificateholders  concerning
surrender of their Certificates. The costs and expenses of holding such funds in
trust and of contacting such Certificateholders shall be paid out of such funds.
No interest  shall accrue or be payable to any  Certificateholder  on any amount
held in trust as a result of such  Certificateholder's  failure to surrender its
Certificate(s)  for final payment  thereof in accordance with Section 4.01(h) of
the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth, the transfer of this Certificate is registerable
in the  Certificate  Register  only  upon  surrender  of  this  Certificate  for
registration  of transfer at the Corporate Trust Office of the Trustee or at the
office of its transfer agent,  duly endorsed by, or accompanied by an assignment
in the form below or other written  instrument of transfer in form  satisfactory
to the Certificate Registrar duly executed by the Holder hereof or such Holder's
attorney-in-fact  duly  authorized  in writing,  and  thereupon  one or more new
Certificates of the same Class in authorized Denominations will be issued to the
designated transferee or transferees.

     Subject to the terms of the Pooling and  Servicing  Agreement,  the Class A
Certificates  will be issued in book-entry form through the facilities of DTC in
Denominations  of not less  than  $10,000  initial  Certificate  Balance  and in
integral  multiples of $1,000 in excess  thereof,  with one  Certificate of such
Class  evidencing  an  additional  amount equal to the  remainder of the initial
Certificate  Balance  of such  Class.  Subject to the terms of the  Pooling  and
Servicing Agreement, the Class IO Certificates will be issued in book-entry form
through  the  facilities  of DTC in  Denominations  of not less than  $1,000,000
initial  Notional Amount and in integral  multiples of $1,000 in excess thereof,
with one Certificate of such Class evidencing an additional  amount equal to the
remainder of the initial Notional Amount of such Class.  Subject to the terms of
the Pooling  and  Servicing  Agreement,  the Class B, Class C, Class D, Class E,
Class F, Class G, Class H and Class UR Certificates will be issued in book-entry
form  through  the  facilities  of  DTC in  Denominations  of  $250,000  initial
Certificate Balance, and in integral multiples of $1,000 in excess thereof, with
one Certificate of each such Class evidencing an additional  amount equal to the
remainder  of the initial  Certificate  Balance of such  Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
Denominations representing Percentage Interests of not less than 20%.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to Institutional Accredited Investors as provided in Section 5.02(h) thereof. In
connection  with any  transfer  to an  Institutional  Accredited  Investor,  the
Transferor  shall  reimburse the Trust for any costs  (including the cost of the
Certificate  Registrar's  counsel's  review  of  the  documents  and  any  legal
opinions, submitted by the transferor or transferee to the Certificate Registrar
as provided in Section 5.02 of the Pooling and Servicing  Agreement) incurred by
the  Certificate  Registrar in connection  with such transfer.  The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer or exchange.

     The Depositor,  the Trustee, the REMIC Administrator,  the Master Servicer,
the Special Servicer,  and the Certificate Registrar and any of their agents may
treat the  Person in whose  name this  Certificate  is  registered  as the owner
hereof for all  purposes,  and neither the  Depositor,  the Trustee,  the Master
Servicer,  the  Special  Servicer,  the  REMIC  Administrator,  the  Certificate
Registrar nor any such agents shall be affected by any notice to the contrary.

     The Pooling and Servicing Agreement may be amended from time to time by the
Depositor,  the Master Servicer,  the Special Servicer,  the REMIC Administrator
and the Trustee,  without the consent of any of the Certificateholders,  to cure
any ambiguity,  to correct or supplement  any provisions  herein or therein that
may be inconsistent  with any other  provisions  herein or therein or to correct
any  error;  to  maintain  the  rating  or  ratings  assigned  to each  Class of
Certificates  by  each  Rating  Agency;  to  modify,  eliminate  or  add  to any
provisions to such extent as is necessary to maintain the  qualification  of the
Upper-Tier  REMIC or the Lower-Tier REMIC to avoid or minimize the imposition of
any tax, provided, however, an Opinion of Counsel is obtained to the effect that
such action shall not adversely  affect in any material  respect the interest of
any  Certificateholder  and such action is  necessary or desirable to avoid such
tax  and  such  action  will  not  result  in  the   withdrawal,   downgrade  or
qualification of the then-current rating by any Rating Agency, as evidenced by a
letter  from such  Rating  Agency to such  effect;  to change the timing  and/or
nature of deposits into the Certificate  Account or Distribution  Accounts or to
change  the name in which  the  Certificate  Account  is  maintained,  provided,
however,  that  the P&I  Advance  Date  shall  not be  later  than  the  related
Distribution  Date,  an Opinion of Counsel is  obtained  to the effect that such
action shall not  adversely  affect in any material  respect the interest of any
Certificateholder  and that  such  action  will not  result  in the  withdrawal,
downgrade or qualification of the then-current  rating by any Rating Agency,  as
evidenced  by a letter  from such  Rating  Agency  to such  effect;  to  modify,
eliminate  or add to the  provisions  of  Section  5.02(d)  of the  Pooling  and
Servicing Agreement or any other provision thereof  restricting  transfer of the
Residual  Certificates by virtue of their being the REMIC "residual  interests,"
provided  that such  change  shall not result in the  withdrawal,  downgrade  or
qualification of the then-current  rating assigned to any Class of Certificates,
as evidenced by a letter from each Rating Agency to such effect, and such change
shall not, as evidenced  by an Opinion of Counsel,  cause either the Trust Fund,
the  Lower-Tier  REMIC,  the Upper-Tier  REMIC or any of the  Certificateholders
(other than the  Transferor) to be subject to a federal tax caused by a Transfer
to a Person that is a Disqualified  Organization  or a Non-U.S.  Person;  and to
make any other provisions with respect to matters or questions arising under the
Pooling and Servicing Agreement which shall not be materially  inconsistent with
the provisions of the Pooling and Servicing Agreement,  provided,  however, that
such action shall not, as evidenced by an Opinion of Counsel,  adversely  affect
in any material  respect the interest of any  Certificateholder  not  consenting
thereto.

     The Pooling and  Servicing  Agreement may also be amended from time to time
by  the  Depositor,  the  Master  Servicer,  the  Special  Servicer,  the  REMIC
Administrator  and the Trustee  with the consent of the Holders of  Certificates
representing  not less than 66% of the  aggregate  Percentage  Interests of each
Class of  Certificates  affected by the  amendment for the purpose of adding any
provisions to or changing in any manner or eliminating  any of the provisions of
the Pooling and Servicing  Agreement or of modifying in any manner the rights of
the Certificateholders; provided, however, that no such amendment shall:

               (i)  reduce in any  manner the amount of, or delay the timing of,
          payments  which are  required  to be  distributed  on any  Certificate
          without the consent of such Certificateholder; or

               (ii) reduce the aforesaid percentage of Certificates of any Class
          the Holders of which are  required  to consent to any such  amendment,
          without the consent of the Holders of all  Certificates  of such Class
          then outstanding.

     No amendment  shall be made to the Pooling and Servicing  Agreement  unless
the Trustee shall have received an Opinion of Counsel that such  amendment  will
not cause either the Upper-Tier REMIC or the Lower-Tier REMIC to fail to qualify
as a REMIC or result in the imposition of a tax on either the Upper-Tier  REMIC,
the Lower-Tier REMIC or the Trust Fund.

     Any of the Master  Servicer or the Depositor will have the option,  upon 60
days'  prior  notice  given to the  Trustee,  each of the other  parties  to the
Pooling  and  Servicing  Agreement  and the Rating  Agencies,  which  notice the
Trustee is required to forward to  Certificateholders in the manner set forth in
the Pooling and Servicing Agreement,  to purchase all, but not less than all, of
the  Mortgage  Loans and all property  acquired in respect of any Mortgage  Loan
remaining in the Trust Fund,  and thereby  effect  termination of the Trust Fund
and early retirement of the then outstanding  Certificates,  on any Distribution
Date on which the aggregate Stated Principal  Balances of the Mortgage Loans and
any REO Loans  remaining  in the Trust  Fund is  reduced  to less than 5% of the
aggregate Cut-Off Date Principal Balance of all the Mortgage Loans.

     The  obligations  created by the Pooling and  Servicing  Agreement  and the
Trust Fund created  thereby  (other than the  obligation  of the Trustee to make
payments  to  Certificateholders  as provided  for in the Pooling and  Servicing
Agreement),  shall terminate upon reduction of the  Certificate  Balances of all
the Certificates to zero (including,  without limitation, any such final payment
resulting  from a  termination  of the Trust Fund due to a sale of its property)
pursuant  to the terms of the  Pooling  and  Servicing  Agreement.  In no event,
however,  will the Trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the Court of St. James, living on the date hereof.

     Unless the  certificate of  authentication  hereon has been executed by the
Certificate  Registrar,  by  manual  signature,  this  Certificate  shall not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The Trustee has  executed  this  Certificate  on behalf of the
Trust Fund as Trustee  under the Pooling and  Servicing  Agreement  and makes no
representation  or warranty as to any of the statements  contained herein or the
validity or sufficiency of the Certificates or the Mortgage Loans.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN  ACCORDANCE  WITH,  AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed under this official seal.

                                            THE CHASE MANHATTAN BANK,  N.A., not
                                            in  its   individual   capacity  but
                                            solely as Trustee  under the Pooling
                                            and Servicing Agreement.




                                             By:  ___________________________
                                                  AUTHORIZED OFFICER






Dated:  May 16, 1996


                          CERTIFICATE OF AUTHENTICATION

     THIS IS ONE OF THE CLASS B CERTIFICATES REFERRED TO IN THE WITHIN-MENTIONED
POOLING AND SERVICING AGREEMENT.


                                                 THE CHASE MANHATTAN BANK, N.A.,
                                                 CERTIFICATE REGISTRAR




                                                 By: ___________________________
                                                     AUTHORIZED SIGNATORY


<PAGE>



                                   Schedule A


             Certificate Balance of        
             Definitive Certificates       
             exchanged  or  transferred    
             for, or issued in  exchange   
             for or upon transfer of,      Remaining Principal   
             an interest in  this          Amount  of Book-          Notation
Date         Book-Entry Certificate        Entry Certificate         Made By
- ----         ----------------------        -------------------       -------

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

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

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

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

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

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

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

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

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

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

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

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

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

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



<PAGE>

                                  ABBREVIATIONS

The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:

TEN COM - as tenant in common             UNIF GIFT MIN ACT __________ Custodian
TEN ENT - as tenants by the entireties                         (Cust)
JT TEN  - as joint tenants with rights
          of Under Uniform Gifts to
          Minors survivorship and not
          as tenants in common             Act __________________________
                                                        (State)

    Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

  FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

- --------------------------------------------------------------------------------
     (Please insert Social Security or other identifying number of Assignee)


- --------------------------------------------------------------------------------
            (Please print or typewrite name and address of assignee)

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

the within Certificate and does hereby or irrevocably  constitute and appoint to
transfer the said  Certificate in the Certificate  register of the  within-named
Trust, with full power of substitution in the premises.


                        --------------------------------------------------------
Dated:--------------    NOTICE:   The   signature   to  this   assignment   must
                        correspond  with  the name as  written  upon the face of
                        this Certificate in every particular  without alteration
                        or enlargement or any change whatever.
- --------------------
SIGNATURE GUARANTEED

The signature  must be guaranteed by a commercial  bank or trust company or by a
member  firm of the New York  Stock  Exchange  or  another  national  securities
exchange.  Notarized or witnessed signatures are not acceptable.



<PAGE>


                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available  funds  to   _________________________________   for  the  account  of
__________________________________  account number _______________ or, if mailed
by  check,  to  _______________________________________.  Statements  should  be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.



<PAGE>



                                   EXHIBIT A-5
                         NATIONSLINK FUNDING CORPORATION
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                             SERIES 1996-1, CLASS C

THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO CERTAIN OTHER CLASSES OF
CERTIFICATES OF THIS SERIES TO THE EXTENT DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT.

THE PORTION OF THE  CERTIFICATE  BALANCE OF THE  CERTIFICATES  EVIDENCED BY THIS
CERTIFICATE  WILL BE DECREASED BY THE PORTION OF PRINCIPAL  DISTRIBUTIONS ON THE
CERTIFICATES  AND THE PORTION OF COLLATERAL  SUPPORT  DEFICIT  ALLOCABLE TO THIS
CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE  BALANCE OF THIS  CERTIFICATE MAY BE
LESS THAN THAT SET FORTH BELOW.  ANYONE ACQUIRING THIS CERTIFICATE MAY ASCERTAIN
ITS CURRENT  CERTIFICATE  BALANCE BY INQUIRY OF THE  TRUSTEE.  THIS  CERTIFICATE
CONSTITUTES A REMIC REGULAR INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED.

[Unless this  certificate  is presented by an authorized  representative  of The
Depository  Trust Company,  a New York corporation  ("DTC"),  to the Certificate
Registrar for registration of transfer, exchange or payment, and any certificate
issued  is  registered  in the name of Cede & Co.  or in such  other  name as is
requested  by an  authorized  representative  of DTC (and any payment is made to
Cede  &  Co.  or  to  such  other  entity  as  is  requested  by  an  authorized
representative  of DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  inasmuch  as the  registered  owner
hereof, Cede & Co., has an interest herein.]1

THIS  CERTIFICATE  MAY NOT BE PURCHASED BY OR  TRANSFERRED  TO A PERSON WHICH IS
(A)(1)  AN  EMPLOYEE  BENEFIT  PLAN  SUBJECT  TO  THE  FIDUCIARY  RESPONSIBILITY
PROVISIONS OF THE EMPLOYEE  RETIREMENT  INCOME  SECURITY ACT OF 1974, AS AMENDED
("ERISA"),  OR (2) A PLAN SUBJECT TO SECTION 4975 OF THE CODE, OR A GOVERNMENTAL
PLAN AS DEFINED  IN SECTION  3(32) OF ERISA,  SUBJECT TO ANY  FEDERAL,  STATE OR
LOCAL LAW WHICH IS, TO A MATERIAL EXTENT, SIMILAR TO THE FOREGOING PROVISIONS OF
ERISA OR THE CODE (COLLECTIVELY,  A "PLAN"), OR (B) A COLLECTIVE INVESTMENT FUND
IN WHICH SUCH PLANS ARE  INVESTED,  OR (C) AN INSURANCE  COMPANY USING ASSETS OF
SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH INCLUDE ASSETS OF PLANS (OR WHICH
ARE DEEMED PURSUANT TO ERISA OR ANY SIMILAR LAW TO INCLUDE ASSETS OF PLANS),  OR
(D) A PERSON OR ENTITY  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE ASSETS OF
SUCH PLAN TO ACQUIRE SUCH  CERTIFICATE  UNLESS IT IS PURCHASING THE  CERTIFICATE
WITH THE ASSETS OF AN INSURANCE  COMPANY  GENERAL  ACCOUNT AND (1) THE EXEMPTIVE
RELIEF  AFFORDED  UNDER SECTION III OF PROHIBITED  TRANSACTION  CLASS  EXEMPTION
95-60 IS  AVAILABLE  FOR THE  PURCHASE  AND HOLDING OF THE  CERTIFICATE  BY SUCH
PURCHASER OR (2) THE PURCHASE  WOULD NOT  CONSTITUTE A "PROHIBITED  TRANSACTION"
WITHIN THE MEANING OF SECTION 406 OR 407 OF ERISA, SECTION 4975 OF THE CODE OR A
MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY SIMILAR LAW.  EACH  CERTIFICATE
OWNER SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON  SPECIFIED IN CLAUSES
(A), (B), (C), OR (D) ABOVE.  TRANSFEREES OF THIS CERTIFICATE TAKING DELIVERY IN
CERTIFICATED  FORM SHALL BE REQUIRED  EITHER (i) TO DELIVER A LETTER IN THE FORM
OF EXHIBIT G TO THE POOLING AND SERVICING AGREEMENT TO THE EFFECT THAT IT IS NOT
A PERSON  SPECIFIED IN CLAUSES (A), (B), (C) OR (D) ABOVE,  OR (ii) IN THE EVENT
THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A), (B), (C) OR (D) ABOVE,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE  REGISTRAR AND THE DEPOSITOR THAT THE PURCHASE OR HOLDING OF THE
CERTIFICATES  BY OR ON  BEHALF  OF A PLAN  WILL NOT  CONSTITUTE  OR  RESULT IN A
"PROHIBITED  TRANSACTION"  WITHIN THE  MEANING OF SECTION 406 OR 407 OF ERISA OR
SECTION 4975 OF THE CODE, AND WILL NOT SUBJECT THE MASTER SERVICER,  THE SPECIAL
SERVICER, THE DEPOSITOR,  THE TRUSTEE, THE CERTIFICATE REGISTRAR,  THE EXTENSION
ADVISER OR THE UNDERWRITER TO ANY OBLIGATION OR LIABILITY UNDER ERISA OR SECTION
4975 OF THE CODE.



<TABLE>
<CAPTION>

<S>                                          <C>
PASS-THROUGH RATE: 7.690%                    APPROXIMATE AGGREGATE SCHEDULED PRINCIPAL BALANCE OF
                                             THE MORTGAGE LOANS AFTER DEDUCTING PAYMENTS DUE AND
DENOMINATION: [$____________]2               PREPAYMENTS RECEIVED ON OR BEFORE CUT-OFF DATE:
    [Set forth on Schedule A]3               $322,639,635
                                             MASTER SERVICER:  AMRESCO MANAGEMENT, INC.
DATE OF POOLING AND SERVICING AGREEMENT:
AS OF MAY 1, 1996                            SPECIAL SERVICER:  AMRESCO MANAGEMENT, INC.

CUT-OFF DATE: MAY 1, 1996, EXCEPT AS         TRUSTEE:  THE CHASE MANHATTAN BANK, N.A.
DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT                                    REMIC ADMINISTRATOR:  NATIONSBANC MORTGAGE CAPITAL
                                             CORPORATION
CLOSING DATE:  MAY 16, 1996
                                             CUSIP NO. 63859CAE3
FIRST DISTRIBUTION DATE:
JUNE 20, 1996                                CERTIFICATE NO.:  C-1

APPROXIMATE AGGREGATE
CERTIFICATE BALANCE
OF THE CLASS C CERTIFICATES
AS OF THE CLOSING DATE:  $19,358,378
<FN>
1 If this Certificate represents a Book-Entry Certificate registered in the name
of Cede & Co., it shall have this legend.

2 If this  Certificate  represents a Definitive  Certificate,  the  Denomination
shall be specified on the face hereof.

3 If this  Certificate  represents a Book-Entry  Certificate,  its  Denomination
shall be set forth on Schedule A attached hereto.
</FN>
</TABLE>



<PAGE>


                               CLASS C CERTIFICATE

evidencing a beneficial ownership interest in a Trust Fund, consisting primarily
of a pool of fixed rate commercial and multifamily mortgage loans (the "Mortgage
Loans"),  all payments on or  collections  in respect of the Mortgage  Loans due
after the Cut-Off  Date,  all REO  Properties  and revenues  received in respect
thereof, the mortgagee's rights under the Insurance Policies,  any Assignment of
Leases, and any guaranties,  escrow accounts or other collateral as security for
the Mortgage  Loans,  and such amounts as shall from time to time be held in the
Certificate Account, the Distribution Accounts, and the REO Accounts, formed and
sold by

                         NATIONSLINK FUNDING CORPORATION

THIS  CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN NATIONSLINK
FUNDING CORPORATION, THE MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE
REMIC ADMINISTRATOR OR ANY OF THEIR AFFILIATES. NEITHER THIS CERTIFICATE NOR THE
UNDERLYING MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE
UNITED STATES.

THIS CERTIFIES THAT ---------------

is the  registered  owner of the interest  evidenced by this  Certificate in the
Class C  Certificates  issued by the Trust Fund created  pursuant to the Pooling
and  Servicing  Agreement,  dated as of May 1, 1996 (the  "Pooling and Servicing
Agreement"),  among  NationsLink  Funding  Corporation  (hereinafter  called the
"Depositor",  which term  includes  any  successor  entity under the Pooling and
Servicing Agreement), the Trustee, the Special Servicer, the Master Servicer and
the REMIC Administrator. A summary of certain of the pertinent provisions of the
Pooling  and  Servicing  Agreement  is set forth  hereafter.  To the  extent not
defined  herein,  the  capitalized  terms used  herein  shall have the  meanings
assigned thereto in the Pooling and Servicing Agreement.

     This  Certificate  is  one  of a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing the Denomination of this Certificate [set forth
on  Schedule  A  attached  hereto]4  [specified  on the  face  hereof]5,  by the
aggregate  initial  Certificate  Balance  of  the  Class  C  Certificates.   The
Certificates are designated as the NationsLink Funding  Corporation,  Commercial
Mortgage  Pass-Through  Certificates,  Series  1996-1 and are issued in fourteen
Classes as specifically  set forth in the Pooling and Servicing  Agreement.  The
Certificates will evidence in the aggregate 100% of the beneficial  ownership of
the Trust Fund.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.
- ----------
4 If this  Certificate  represents a Book-Entry  Certificate,  its  Denomination
shall be set forth on Schedule A attached hereto.

5 If this  Certificate  represents a Definitive  Certificate,  the  Denomination
shall be specified on the face hereof.

     This  Certificate  is a  "regular  interest"  in a  "real  estate  mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1)  and 860D of the  Internal  Revenue  Code of 1986,  as amended.  Each
Holder of this Certificate,  by acceptance hereof,  agrees to treat, and take no
action  inconsistent  with the treatment of, this Certificate in accordance with
the preceding  sentence for purposes of federal  income  taxes,  state and local
income and franchise taxes and other taxes imposed on or measured by income.

     Pursuant to the terms of the Pooling and Servicing  Agreement,  the Trustee
shall  distribute to the Person in whose name this  Certificate is registered as
of the related  Record  Date,  an amount  equal to such  Person's pro rata share
(based on the  Percentage  Interest  represented  by this  Certificate)  of that
portion of the aggregate amount of principal and interest then distributable, if
any,  allocable  to  the  Class  of  Certificates  of the  same  Class  as  this
Certificate for such Distribution Date, all as more described in the Pooling and
Servicing  Agreement.  All sums distributable on this Certificate are payable in
the coin or currency  of the United  States of America as at the time of payment
is legal tender for the payment of public and private debts.

     Interest  on  this  Certificate  will  accrue  (computed  as if  each  year
consisted  of 360 days and each month  consisted of 30 days) during the Interest
Accrual Period  relating to such  Distribution  Date at the Class C Pass-Through
Rate specified above on the Certificate Balance of this Certificate  immediately
prior to each  Distribution  Date.  Principal  and  interest  allocated  to this
Certificate  on  any  Distribution  Date  will  be  in an  amount  due  to  this
Certificate's  pro  rata  share  of  the  Available  Distribution  Amount  to be
distributed on the Certificates of this Class as of such Distribution Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Pooling and Servicing Agreement.

     Collateral Support Deficit and Appraisal  Reduction Amounts on the Mortgage
Loans   shall   be   allocated   on  the   applicable   Distribution   Date   to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement. All Collateral Support Deficit and Appraisal Reduction Amounts on the
Mortgage Loans allocated to any Class of Certificates will be allocated pro rata
among the outstanding Certificates of such Class.

     The  Certificates  are limited in right of payment to, among other  things,
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set forth in the Pooling and Servicing  Agreement.  As provided in
the  Pooling  and  Servicing   Agreement,   the  Certificate   Account  and  the
Distribution  Accounts  will be held in the name of the Trustee on behalf of the
holders of Certificates specified in the Pooling and Servicing Agreement and the
Master Servicer (with respect to the  Certificate  Account) or the Trustee (with
respect to the  Distribution  Accounts)  will be authorized to make  withdrawals
therefrom.  Amounts on deposit in such  accounts  may be  invested  in  Eligible
Investments. Interest or other income earned on funds in the Certificate Account
and  Distribution  Accounts will be paid to the Master  Servicer as set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals from the Certificate  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement of certain expenses incurred with respect to the master
servicing of the Mortgage Loans and administration of the Trust Fund.

     All distributions  under the Pooling and Servicing  Agreement to a Class of
Certificates  shall be made on each  Distribution  Date  (other  than the  final
distribution on any Certificate) to  Certificateholders of record on the related
Record Date by check mailed to the address set forth therefor in the Certificate
Register or, provided that such  Certificateholder  (1) has provided the Trustee
with wire  instructions  in  writing as least  five  Business  Days prior to the
related  Record  Date and (2) is the  Holder of  Certificates  with an  original
Certificate  Balance or Notional Amount, as applicable,  of at least $5,000,000,
by  wire  transfer  of  immediately  available  funds  to the  account  of  such
Certificateholder  at a bank  or  other  entity  having  appropriate  facilities
therefor.  The  final  distribution  on this  Certificate  shall be made in like
manner,  but only upon  presentment  and  surrender of this  Certificate  at the
Corporate  Trust  Office  or such  other  location  specified  in the  notice to
Certificateholders of such final distribution.

     Any funds not  distributed  on the final  Distribution  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and  held   uninvested   in  trust  for  the   benefit   of  the   non-tendering
Certificateholders,   whereupon   the  Trust  Fund  shall   terminate.   If  any
Certificates  as to which notice has been given  pursuant to Section  4.01(h) of
the  Pooling  and  Servicing  Agreement  shall  not have  been  surrendered  for
cancellation  within six months after the time  specified  in such  notice,  the
Trustee   shall   mail  a  second   notice   to  the   remaining   non-tendering
Certificateholders  to surrender their  Certificates for cancellation to receive
the final distribution with respect thereto. If within one year after the second
notice  not  all  of  such   Certificates   shall  have  been   surrendered  for
cancellation,  the Trustee may,  directly or through an agent,  take appropriate
steps to  contact  the  remaining  non-tendering  Certificateholders  concerning
surrender of their Certificates. The costs and expenses of holding such funds in
trust and of contacting such Certificateholders shall be paid out of such funds.
No interest  shall accrue or be payable to any  Certificateholder  on any amount
held in trust as a result of such  Certificateholder's  failure to surrender its
Certificate(s)  for final payment  thereof in accordance with Section 4.01(h) of
the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth, the transfer of this Certificate is registerable
in the  Certificate  Register  only  upon  surrender  of  this  Certificate  for
registration  of transfer at the Corporate Trust Office of the Trustee or at the
office of its transfer agent,  duly endorsed by, or accompanied by an assignment
in the form below or other written  instrument of transfer in form  satisfactory
to the Certificate Registrar duly executed by the Holder hereof or such Holder's
attorney-in-fact  duly  authorized  in writing,  and  thereupon  one or more new
Certificates of the same Class in authorized Denominations will be issued to the
designated transferee or transferees.

     Subject to the terms of the Pooling and  Servicing  Agreement,  the Class A
Certificates  will be issued in book-entry form through the facilities of DTC in
Denominations  of not less  than  $10,000  initial  Certificate  Balance  and in
integral  multiples of $1,000 in excess  thereof,  with one  Certificate of such
Class  evidencing  an  additional  amount equal to the  remainder of the initial
Certificate  Balance  of such  Class.  Subject to the terms of the  Pooling  and
Servicing Agreement, the Class IO Certificates will be issued in book-entry form
through  the  facilities  of DTC in  Denominations  of not less than  $1,000,000
initial  Notional Amount and in integral  multiples of $1,000 in excess thereof,
with one Certificate of such Class evidencing an additional  amount equal to the
remainder of the initial Notional Amount of such Class.  Subject to the terms of
the Pooling  and  Servicing  Agreement,  the Class B, Class C, Class D, Class E,
Class F, Class G, Class H and Class UR Certificates will be issued in book-entry
form  through  the  facilities  of  DTC in  Denominations  of  $250,000  initial
Certificate Balance, and in integral multiples of $1,000 in excess thereof, with
one Certificate of each such Class evidencing an additional  amount equal to the
remainder  of the initial  Certificate  Balance of such  Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
Denominations representing Percentage Interests of not less than 20%.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to Institutional Accredited Investors as provided in Section 5.02(h) thereof. In
connection  with any  transfer  to an  Institutional  Accredited  Investor,  the
Transferor  shall  reimburse the Trust for any costs  (including the cost of the
Certificate  Registrar's  counsel's  review  of  the  documents  and  any  legal
opinions, submitted by the transferor or transferee to the Certificate Registrar
as provided in Section 5.02 of the Pooling and Servicing  Agreement) incurred by
the  Certificate  Registrar in connection  with such transfer.  The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer or exchange.

     The Depositor,  the Trustee, the REMIC Administrator,  the Master Servicer,
the Special Servicer,  and the Certificate Registrar and any of their agents may
treat the  Person in whose  name this  Certificate  is  registered  as the owner
hereof for all  purposes,  and neither the  Depositor,  the Trustee,  the Master
Servicer,  the  Special  Servicer,  the  REMIC  Administrator,  the  Certificate
Registrar nor any such agents shall be affected by any notice to the contrary.

     The Pooling and Servicing Agreement may be amended from time to time by the
Depositor,  the Master Servicer,  the Special Servicer,  the REMIC Administrator
and the Trustee,  without the consent of any of the Certificateholders,  to cure
any ambiguity,  to correct or supplement  any provisions  herein or therein that
may be inconsistent  with any other  provisions  herein or therein or to correct
any  error;  to  maintain  the  rating  or  ratings  assigned  to each  Class of
Certificates  by  each  Rating  Agency;  to  modify,  eliminate  or  add  to any
provisions to such extent as is necessary to maintain the  qualification  of the
Upper-Tier  REMIC or the Lower-Tier REMIC to avoid or minimize the imposition of
any tax, provided, however, an Opinion of Counsel is obtained to the effect that
such action shall not adversely  affect in any material  respect the interest of
any  Certificateholder  and such action is  necessary or desirable to avoid such
tax  and  such  action  will  not  result  in  the   withdrawal,   downgrade  or
qualification of the then-current rating by any Rating Agency, as evidenced by a
letter  from such  Rating  Agency to such  effect;  to change the timing  and/or
nature of deposits into the Certificate  Account or Distribution  Accounts or to
change  the name in which  the  Certificate  Account  is  maintained,  provided,
however,  that  the P&I  Advance  Date  shall  not be  later  than  the  related
Distribution  Date,  an Opinion of Counsel is  obtained  to the effect that such
action shall not  adversely  affect in any material  respect the interest of any
Certificateholder  and that  such  action  will not  result  in the  withdrawal,
downgrade or qualification of the then-current  rating by any Rating Agency,  as
evidenced  by a letter  from such  Rating  Agency  to such  effect;  to  modify,
eliminate  or add to the  provisions  of  Section  5.02(d)  of the  Pooling  and
Servicing Agreement or any other provision thereof  restricting  transfer of the
Residual  Certificates by virtue of their being the REMIC "residual  interests,"
provided  that such  change  shall not result in the  withdrawal,  downgrade  or
qualification of the then-current  rating assigned to any Class of Certificates,
as evidenced by a letter from each Rating Agency to such effect, and such change
shall not, as evidenced  by an Opinion of Counsel,  cause either the Trust Fund,
the  Lower-Tier  REMIC,  the Upper-Tier  REMIC or any of the  Certificateholders
(other than the  Transferor) to be subject to a federal tax caused by a Transfer
to a Person that is a Disqualified  Organization  or a Non-U.S.  Person;  and to
make any other provisions with respect to matters or questions arising under the
Pooling and Servicing Agreement which shall not be materially  inconsistent with
the provisions of the Pooling and Servicing Agreement,  provided,  however, that
such action shall not, as evidenced by an Opinion of Counsel,  adversely  affect
in any material  respect the interest of any  Certificateholder  not  consenting
thereto.

     The Pooling and  Servicing  Agreement may also be amended from time to time
by  the  Depositor,  the  Master  Servicer,  the  Special  Servicer,  the  REMIC
Administrator  and the Trustee  with the consent of the Holders of  Certificates
representing  not less than 66% of the  aggregate  Percentage  Interests of each
Class of  Certificates  affected by the  amendment for the purpose of adding any
provisions to or changing in any manner or eliminating  any of the provisions of
the Pooling and Servicing  Agreement or of modifying in any manner the rights of
the Certificateholders; provided, however, that no such amendment shall:

               (i)  reduce in any  manner the amount of, or delay the timing of,
          payments  which are  required  to be  distributed  on any  Certificate
          without the consent of such Certificateholder; or

               (ii) reduce the aforesaid percentage of Certificates of any Class
          the Holders of which are  required  to consent to any such  amendment,
          without the consent of the Holders of all  Certificates  of such Class
          then outstanding.

     No amendment  shall be made to the Pooling and Servicing  Agreement  unless
the Trustee shall have received an Opinion of Counsel that such  amendment  will
not cause either the Upper-Tier REMIC or the Lower-Tier REMIC to fail to qualify
as a REMIC or result in the imposition of a tax on either the Upper-Tier  REMIC,
the Lower-Tier REMIC or the Trust Fund.

     Any of the Master  Servicer or the Depositor will have the option,  upon 60
days'  prior  notice  given to the  Trustee,  each of the other  parties  to the
Pooling  and  Servicing  Agreement  and the Rating  Agencies,  which  notice the
Trustee is required to forward to  Certificateholders in the manner set forth in
the Pooling and Servicing Agreement,  to purchase all, but not less than all, of
the  Mortgage  Loans and all property  acquired in respect of any Mortgage  Loan
remaining in the Trust Fund,  and thereby  effect  termination of the Trust Fund
and early retirement of the then outstanding  Certificates,  on any Distribution
Date on which the aggregate Stated Principal  Balances of the Mortgage Loans and
any REO Loans  remaining  in the Trust  Fund is  reduced  to less than 5% of the
aggregate Cut-Off Date Principal Balance of all the Mortgage Loans.

     The  obligations  created by the Pooling and  Servicing  Agreement  and the
Trust Fund created  thereby  (other than the  obligation  of the Trustee to make
payments  to  Certificateholders  as provided  for in the Pooling and  Servicing
Agreement),  shall terminate upon reduction of the  Certificate  Balances of all
the Certificates to zero (including,  without limitation, any such final payment
resulting  from a  termination  of the Trust Fund due to a sale of its property)
pursuant  to the terms of the  Pooling  and  Servicing  Agreement.  In no event,
however,  will the Trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the Court of St. James, living on the date hereof.

     Unless the  certificate of  authentication  hereon has been executed by the
Certificate  Registrar,  by  manual  signature,  this  Certificate  shall not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The Trustee has  executed  this  Certificate  on behalf of the
Trust Fund as Trustee  under the Pooling and  Servicing  Agreement  and makes no
representation  or warranty as to any of the statements  contained herein or the
validity or sufficiency of the Certificates or the Mortgage Loans.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN  ACCORDANCE  WITH,  AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed under this official seal.

                                            THE CHASE MANHATTAN BANK,  N.A., not
                                            in  its   individual   capacity  but
                                            solely as Trustee  under the Pooling
                                            and Servicing Agreement.




                                             By:  ___________________________
                                                  AUTHORIZED OFFICER







                                                            Dated:  May 16, 1996


                          CERTIFICATE OF AUTHENTICATION

     THIS IS ONE OF THE CLASS C CERTIFICATES REFERRED TO IN THE WITHIN-MENTIONED
POOLING AND SERVICING AGREEMENT.


                                                 THE CHASE MANHATTAN BANK, N.A.,
                                                 CERTIFICATE REGISTRAR




                                                 By: ___________________________
                                                     AUTHORIZED SIGNATORY


                                                                          <PAGE>



                                   Schedule A


             Certificate Balance of        
             Definitive Certificates       
             exchanged  or  transferred    
             for, or issued in  exchange   
             for or upon transfer of,      Remaining Principal   
             an interest in  this          Amount  of Book-          Notation
Date         Book-Entry Certificate        Entry Certificate         Made By
- ----         ----------------------        -------------------       -------

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

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

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

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

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

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

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

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

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

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

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

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

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

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


<PAGE>


                                   ABBREVIATIONS

The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:

TEN COM - as tenant in common             UNIF GIFT MIN ACT __________ Custodian
TEN ENT - as tenants by the entireties                         (Cust)
JT TEN  - as joint tenants with rights
          of Under Uniform Gifts to
          Minors survivorship and not
          as tenants in common             Act __________________________
                                                        (State)

    Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

  FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

- --------------------------------------------------------------------------------
     (Please insert Social Security or other identifying number of Assignee)


- --------------------------------------------------------------------------------
            (Please print or typewrite name and address of assignee)

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

the within Certificate and does hereby or irrevocably  constitute and appoint to
transfer the said  Certificate in the Certificate  register of the  within-named
Trust, with full power of substitution in the premises.


                        --------------------------------------------------------
Dated:-----------       NOTICE:   The   signature   to  this   assignment   must
                        correspond  with  the name as  written  upon the face of
                        this Certificate in every particular  without alteration
                        or enlargement or any change whatever.
- --------------------
SIGNATURE GUARANTEED

The signature  must be guaranteed by a commercial  bank or trust company or by a
member  firm of the New York  Stock  Exchange  or  another  national  securities
exchange.  Notarized or witnessed signatures are not acceptable.


<PAGE>


                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available  funds  to   _________________________________   for  the  account  of
__________________________________  account number _______________ or, if mailed
by  check,  to  _______________________________________.  Statements  should  be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.



<PAGE>



                                   EXHIBIT A-6
                         NATIONSLINK FUNDING CORPORATION
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                             SERIES 1996-1, CLASS D

THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO CERTAIN OTHER CLASSES OF
CERTIFICATES OF THIS SERIES TO THE EXTENT DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT.

THE PORTION OF THE  CERTIFICATE  BALANCE OF THE  CERTIFICATES  EVIDENCED BY THIS
CERTIFICATE  WILL BE DECREASED BY THE PORTION OF PRINCIPAL  DISTRIBUTIONS ON THE
CERTIFICATES  AND THE PORTION OF COLLATERAL  SUPPORT  DEFICIT  ALLOCABLE TO THIS
CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE  BALANCE OF THIS  CERTIFICATE MAY BE
LESS THAN THAT SET FORTH BELOW.  ANYONE ACQUIRING THIS CERTIFICATE MAY ASCERTAIN
ITS CURRENT  CERTIFICATE  BALANCE BY INQUIRY OF THE  TRUSTEE.  THIS  CERTIFICATE
CONSTITUTES A REMIC REGULAR INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED.

[Unless this  certificate  is presented by an authorized  representative  of The
Depository  Trust Company,  a New York corporation  ("DTC"),  to the Certificate
Registrar for registration of transfer, exchange or payment, and any certificate
issued  is  registered  in the name of Cede & Co.  or in such  other  name as is
requested  by an  authorized  representative  of DTC (and any payment is made to
Cede  &  Co.  or  to  such  other  entity  as  is  requested  by  an  authorized
representative  of DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  inasmuch  as the  registered  owner
hereof, Cede & Co., has an interest herein.]1

THIS  CERTIFICATE  MAY NOT BE PURCHASED BY OR  TRANSFERRED  TO A PERSON WHICH IS
(A)(1)  AN  EMPLOYEE  BENEFIT  PLAN  SUBJECT  TO  THE  FIDUCIARY  RESPONSIBILITY
PROVISIONS OF THE EMPLOYEE  RETIREMENT  INCOME  SECURITY ACT OF 1974, AS AMENDED
("ERISA"),  OR (2) A PLAN SUBJECT TO SECTION 4975 OF THE CODE, OR A GOVERNMENTAL
PLAN AS DEFINED  IN SECTION  3(32) OF ERISA,  SUBJECT TO ANY  FEDERAL,  STATE OR
LOCAL LAW WHICH IS, TO A MATERIAL EXTENT, SIMILAR TO THE FOREGOING PROVISIONS OF
ERISA OR THE CODE (COLLECTIVELY,  A "PLAN"), OR (B) A COLLECTIVE INVESTMENT FUND
IN WHICH SUCH PLANS ARE  INVESTED,  OR (C) AN INSURANCE  COMPANY USING ASSETS OF
SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH INCLUDE ASSETS OF PLANS (OR WHICH
ARE DEEMED PURSUANT TO ERISA OR ANY SIMILAR LAW TO INCLUDE ASSETS OF PLANS),  OR
(D) A PERSON OR ENTITY  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE ASSETS OF
SUCH PLAN TO ACQUIRE SUCH  CERTIFICATE  UNLESS IT IS PURCHASING THE  CERTIFICATE
WITH THE ASSETS OF AN INSURANCE  COMPANY  GENERAL  ACCOUNT AND (1) THE EXEMPTIVE
RELIEF  AFFORDED  UNDER SECTION III OF PROHIBITED  TRANSACTION  CLASS  EXEMPTION
95-60 IS  AVAILABLE  FOR THE  PURCHASE  AND HOLDING OF THE  CERTIFICATE  BY SUCH
PURCHASER OR (2) THE PURCHASE  WOULD NOT  CONSTITUTE A "PROHIBITED  TRANSACTION"
WITHIN THE MEANING OF SECTION 406 OR 407 OF ERISA, SECTION 4975 OF THE CODE OR A
MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY SIMILAR LAW.  EACH  CERTIFICATE
OWNER SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON  SPECIFIED IN CLAUSES
(A), (B), (C), OR (D) ABOVE.  TRANSFEREES OF THIS CERTIFICATE TAKING DELIVERY IN
CERTIFICATED  FORM SHALL BE REQUIRED  EITHER (i) TO DELIVER A LETTER IN THE FORM
OF EXHIBIT G TO THE POOLING AND SERVICING AGREEMENT TO THE EFFECT THAT IT IS NOT
A PERSON  SPECIFIED IN CLAUSES (A), (B), (C) OR (D) ABOVE,  OR (ii) IN THE EVENT
THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A), (B), (C) OR (D) ABOVE,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE  REGISTRAR AND THE DEPOSITOR THAT THE PURCHASE OR HOLDING OF THE
CERTIFICATES  BY OR ON  BEHALF  OF A PLAN  WILL NOT  CONSTITUTE  OR  RESULT IN A
"PROHIBITED  TRANSACTION"  WITHIN THE  MEANING OF SECTION 406 OR 407 OF ERISA OR
SECTION 4975 OF THE CODE, AND WILL NOT SUBJECT THE MASTER SERVICER,  THE SPECIAL
SERVICER, THE DEPOSITOR,  THE TRUSTEE, THE CERTIFICATE REGISTRAR,  THE EXTENSION
ADVISER OR THE UNDERWRITER TO ANY OBLIGATION OR LIABILITY UNDER ERISA OR SECTION
4975 OF THE CODE.

THIS  CERTIFICATE  IS ISSUED ON MAY 16,  1996,  AND BASED ON ITS ISSUE  PRICE OF
96.51782%, INCLUDING ACCRUED INTEREST, AND A STATED REDEMPTION PRICE AT MATURITY
EQUAL TO ITS INITIAL PRINCIPAL  BALANCE,  IS ISSUED WITH ORIGINAL ISSUE DISCOUNT
("OID") FOR FEDERAL INCOME TAX PURPOSES.  ASSUMING THAT THIS CERTIFICATE PAYS IN
ACCORDANCE WITH PROJECTED CASH FLOWS REFLECTING THE PREPAYMENT  ASSUMPTION OF 0%
CPR (AS DEFINED IN THE PROSPECTUS  SUPPLEMENT  DATED MAY 2, 1996 WITH RESPECT TO
THE  OFFERING  OF THE  CLASS  A  CERTIFICATES,  CLASS  B  CERTIFICATES,  CLASS C
CERTIFICATES,  CLASS D CERTIFICATES AND CLASS E CERTIFICATES) USED TO PRICE THIS
CERTIFICATE:  (I) THE AMOUNT OF OID AS A  PERCENTAGE  OF THE  INITIAL  PRINCIPAL
BALANCE OF THIS  CERTIFICATE IS APPROXIMATELY  3.48218333%;  AND (II) THE ANNUAL
YIELD TO MATURITY OF THIS  CERTIFICATE,  COMPOUNDED  MONTHLY,  IS  APPROXIMATELY
8.20%. THERE IS NO SHORT FIRST ACCRUAL PERIOD.



<TABLE>
<CAPTION>

<S>                                         <C>
PASS-THROUGH RATE: 7.690%                   APPROXIMATE AGGREGATE SCHEDULED PRINCIPAL BALANCE OF
                                            THE MORTGAGE LOANS AFTER DEDUCTING PAYMENTS DUE AND
DENOMINATION: [$____________]2              PREPAYMENTS RECEIVED ON OR BEFORE CUT-OFF DATE:
    [Set forth on Schedule A]3              $322,639,635
                                            MASTER SERVICER:  AMRESCO MANAGEMENT, INC.
DATE OF POOLING AND SERVICING AGREEMENT:
AS OF MAY 1, 1996                           SPECIAL SERVICER:  AMRESCO MANAGEMENT, INC.

CUT-OFF DATE: MAY 1, 1996, EXCEPT AS        TRUSTEE:  THE CHASE MANHATTAN BANK, N.A.
DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT                                   REMIC ADMINISTRATOR:  NATIONSBANC MORTGAGE CAPITAL
                                            CORPORATION
CLOSING DATE:  MAY 16, 1996
                                            CUSIP NO. 63859CAF0
FIRST DISTRIBUTION DATE:
JUNE 20, 1996                               CERTIFICATE NO.:  D-1

APPROXIMATE AGGREGATE
CERTIFICATE BALANCE
OF THE CLASS D CERTIFICATES
AS OF THE CLOSING DATE:  $17,745,179
<FN>
1 If this Certificate represents a Book-Entry Certificate registered in the name
of Cede & Co., it shall have this legend.

2 If this  Certificate  represents a Definitive  Certificate,  the  Denomination
shall be specified on the face hereof.

3 If this  Certificate  represents a Book-Entry  Certificate,  its  Denomination
shall be set forth on Schedule A attached hereto.
</FN>
</TABLE>



<PAGE>


                               CLASS D CERTIFICATE

evidencing a beneficial ownership interest in a Trust Fund, consisting primarily
of a pool of fixed rate commercial and multifamily mortgage loans (the "Mortgage
Loans"),  all payments on or  collections  in respect of the Mortgage  Loans due
after the Cut-Off  Date,  all REO  Properties  and revenues  received in respect
thereof, the mortgagee's rights under the Insurance Policies,  any Assignment of
Leases, and any guaranties,  escrow accounts or other collateral as security for
the Mortgage  Loans,  and such amounts as shall from time to time be held in the
Certificate Account, the Distribution Accounts, and the REO Accounts, formed and
sold by

                         NATIONSLINK FUNDING CORPORATION

THIS  CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN NATIONSLINK
FUNDING CORPORATION, THE MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE
REMIC ADMINISTRATOR OR ANY OF THEIR AFFILIATES. NEITHER THIS CERTIFICATE NOR THE
UNDERLYING MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE
UNITED STATES.

THIS CERTIFIES THAT ------------------

is the  registered  owner of the interest  evidenced by this  Certificate in the
Class D  Certificates  issued by the Trust Fund created  pursuant to the Pooling
and  Servicing  Agreement,  dated as of May 1, 1996 (the  "Pooling and Servicing
Agreement"),  among  NationsLink  Funding  Corporation  (hereinafter  called the
"Depositor",  which term  includes  any  successor  entity under the Pooling and
Servicing Agreement), the Trustee, the Special Servicer, the Master Servicer and
the REMIC Administrator. A summary of certain of the pertinent provisions of the
Pooling  and  Servicing  Agreement  is set forth  hereafter.  To the  extent not
defined  herein,  the  capitalized  terms used  herein  shall have the  meanings
assigned thereto in the Pooling and Servicing Agreement.

     This  Certificate  is  one  of a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing the Denomination of this Certificate [set forth
on  Schedule  A  attached  hereto]4  [specified  on the  face  hereof]5,  by the
aggregate  initial  Certificate  Balance  of  the  Class  D  Certificates.   The
Certificates are designated as the NationsLink Funding  Corporation,  Commercial
Mortgage  Pass-Through  Certificates,  Series  1996-1 and are issued in fourteen
Classes as specifically  set forth in the Pooling and Servicing  Agreement.  The
Certificates will evidence in the aggregate 100% of the beneficial  ownership of
the Trust Fund.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.
- ----------
4 If this  Certificate  represents a Book-Entry  Certificate,  its  Denomination
shall be set forth on Schedule A attached hereto.

5 If this  Certificate  represents a Definitive  Certificate,  the  Denomination
shall be specified on the face hereof.

     This  Certificate  is a  "regular  interest"  in a  "real  estate  mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1)  and 860D of the  Internal  Revenue  Code of 1986,  as amended.  Each
Holder of this Certificate,  by acceptance hereof,  agrees to treat, and take no
action  inconsistent  with the treatment of, this Certificate in accordance with
the preceding  sentence for purposes of federal  income  taxes,  state and local
income and franchise taxes and other taxes imposed on or measured by income.

     Pursuant to the terms of the Pooling and Servicing  Agreement,  the Trustee
shall  distribute to the Person in whose name this  Certificate is registered as
of the related  Record  Date,  an amount  equal to such  Person's pro rata share
(based on the  Percentage  Interest  represented  by this  Certificate)  of that
portion of the aggregate amount of principal and interest then distributable, if
any,  allocable  to  the  Class  of  Certificates  of the  same  Class  as  this
Certificate for such Distribution Date, all as more described in the Pooling and
Servicing  Agreement.  All sums distributable on this Certificate are payable in
the coin or currency  of the United  States of America as at the time of payment
is legal tender for the payment of public and private debts.

     Interest  on  this  Certificate  will  accrue  (computed  as if  each  year
consisted  of 360 days and each month  consisted of 30 days) during the Interest
Accrual Period  relating to such  Distribution  Date at the Class D Pass-Through
Rate specified above on the Certificate Balance of this Certificate  immediately
prior to each  Distribution  Date.  Principal  and  interest  allocated  to this
Certificate  on  any  Distribution  Date  will  be  in an  amount  due  to  this
Certificate's  pro  rata  share  of  the  Available  Distribution  Amount  to be
distributed on the Certificates of this Class as of such Distribution Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Pooling and Servicing Agreement.

     Collateral Support Deficit and Appraisal  Reduction Amounts on the Mortgage
Loans   shall   be   allocated   on  the   applicable   Distribution   Date   to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement. All Collateral Support Deficit and Appraisal Reduction Amounts on the
Mortgage Loans allocated to any Class of Certificates will be allocated pro rata
among the outstanding Certificates of such Class.

     The  Certificates  are limited in right of payment to, among other  things,
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set forth in the Pooling and Servicing  Agreement.  As provided in
the  Pooling  and  Servicing   Agreement,   the  Certificate   Account  and  the
Distribution  Accounts  will be held in the name of the Trustee on behalf of the
holders of Certificates specified in the Pooling and Servicing Agreement and the
Master Servicer (with respect to the  Certificate  Account) or the Trustee (with
respect to the  Distribution  Accounts)  will be authorized to make  withdrawals
therefrom.  Amounts on deposit in such  accounts  may be  invested  in  Eligible
Investments. Interest or other income earned on funds in the Certificate Account
and  Distribution  Accounts will be paid to the Master  Servicer as set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals from the Certificate  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement of certain expenses incurred with respect to the master
servicing of the Mortgage Loans and administration of the Trust Fund.

     All distributions  under the Pooling and Servicing  Agreement to a Class of
Certificates  shall be made on each  Distribution  Date  (other  than the  final
distribution on any Certificate) to  Certificateholders of record on the related
Record Date by check mailed to the address set forth therefor in the Certificate
Register or, provided that such  Certificateholder  (1) has provided the Trustee
with wire  instructions  in  writing as least  five  Business  Days prior to the
related  Record  Date and (2) is the  Holder of  Certificates  with an  original
Certificate  Balance or Notional Amount, as applicable,  of at least $5,000,000,
by  wire  transfer  of  immediately  available  funds  to the  account  of  such
Certificateholder  at a bank  or  other  entity  having  appropriate  facilities
therefor.  The  final  distribution  on this  Certificate  shall be made in like
manner,  but only upon  presentment  and  surrender of this  Certificate  at the
Corporate  Trust  Office  or such  other  location  specified  in the  notice to
Certificateholders of such final distribution.

     Any funds not  distributed  on the final  Distribution  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and  held   uninvested   in  trust  for  the   benefit   of  the   non-tendering
Certificateholders,   whereupon   the  Trust  Fund  shall   terminate.   If  any
Certificates  as to which notice has been given  pursuant to Section  4.01(h) of
the  Pooling  and  Servicing  Agreement  shall  not have  been  surrendered  for
cancellation  within six months after the time  specified  in such  notice,  the
Trustee   shall   mail  a  second   notice   to  the   remaining   non-tendering
Certificateholders  to surrender their  Certificates for cancellation to receive
the final distribution with respect thereto. If within one year after the second
notice  not  all  of  such   Certificates   shall  have  been   surrendered  for
cancellation,  the Trustee may,  directly or through an agent,  take appropriate
steps to  contact  the  remaining  non-tendering  Certificateholders  concerning
surrender of their Certificates. The costs and expenses of holding such funds in
trust and of contacting such Certificateholders shall be paid out of such funds.
No interest  shall accrue or be payable to any  Certificateholder  on any amount
held in trust as a result of such  Certificateholder's  failure to surrender its
Certificate(s)  for final payment  thereof in accordance with Section 4.01(h) of
the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth, the transfer of this Certificate is registerable
in the  Certificate  Register  only  upon  surrender  of  this  Certificate  for
registration  of transfer at the Corporate Trust Office of the Trustee or at the
office of its transfer agent,  duly endorsed by, or accompanied by an assignment
in the form below or other written  instrument of transfer in form  satisfactory
to the Certificate Registrar duly executed by the Holder hereof or such Holder's
attorney-in-fact  duly  authorized  in writing,  and  thereupon  one or more new
Certificates of the same Class in authorized Denominations will be issued to the
designated transferee or transferees.

     Subject to the terms of the Pooling and  Servicing  Agreement,  the Class A
Certificates  will be issued in book-entry form through the facilities of DTC in
Denominations  of not less  than  $10,000  initial  Certificate  Balance  and in
integral  multiples of $1,000 in excess  thereof,  with one  Certificate of such
Class  evidencing  an  additional  amount equal to the  remainder of the initial
Certificate  Balance  of such  Class.  Subject to the terms of the  Pooling  and
Servicing Agreement, the Class IO Certificates will be issued in book-entry form
through  the  facilities  of DTC in  Denominations  of not less than  $1,000,000
initial  Notional Amount and in integral  multiples of $1,000 in excess thereof,
with one Certificate of such Class evidencing an additional  amount equal to the
remainder of the initial Notional Amount of such Class.  Subject to the terms of
the Pooling  and  Servicing  Agreement,  the Class B, Class C, Class D, Class E,
Class F, Class G, Class H and Class UR Certificates will be issued in book-entry
form  through  the  facilities  of  DTC in  Denominations  of  $250,000  initial
Certificate Balance, and in integral multiples of $1,000 in excess thereof, with
one Certificate of each such Class evidencing an additional  amount equal to the
remainder  of the initial  Certificate  Balance of such  Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
Denominations representing Percentage Interests of not less than 20%.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to Institutional Accredited Investors as provided in Section 5.02(h) thereof. In
connection  with any  transfer  to an  Institutional  Accredited  Investor,  the
Transferor  shall  reimburse the Trust for any costs  (including the cost of the
Certificate  Registrar's  counsel's  review  of  the  documents  and  any  legal
opinions, submitted by the transferor or transferee to the Certificate Registrar
as provided in Section 5.02 of the Pooling and Servicing  Agreement) incurred by
the  Certificate  Registrar in connection  with such transfer.  The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer or exchange.

     The Depositor,  the Trustee, the REMIC Administrator,  the Master Servicer,
the Special Servicer,  and the Certificate Registrar and any of their agents may
treat the  Person in whose  name this  Certificate  is  registered  as the owner
hereof for all  purposes,  and neither the  Depositor,  the Trustee,  the Master
Servicer,  the  Special  Servicer,  the  REMIC  Administrator,  the  Certificate
Registrar nor any such agents shall be affected by any notice to the contrary.

     The Pooling and Servicing Agreement may be amended from time to time by the
Depositor,  the Master Servicer,  the Special Servicer,  the REMIC Administrator
and the Trustee,  without the consent of any of the Certificateholders,  to cure
any ambiguity,  to correct or supplement  any provisions  herein or therein that
may be inconsistent  with any other  provisions  herein or therein or to correct
any  error;  to  maintain  the  rating  or  ratings  assigned  to each  Class of
Certificates  by  each  Rating  Agency;  to  modify,  eliminate  or  add  to any
provisions to such extent as is necessary to maintain the  qualification  of the
Upper-Tier  REMIC or the Lower-Tier REMIC to avoid or minimize the imposition of
any tax, provided, however, an Opinion of Counsel is obtained to the effect that
such action shall not adversely  affect in any material  respect the interest of
any  Certificateholder  and such action is  necessary or desirable to avoid such
tax  and  such  action  will  not  result  in  the   withdrawal,   downgrade  or
qualification of the then-current rating by any Rating Agency, as evidenced by a
letter  from such  Rating  Agency to such  effect;  to change the timing  and/or
nature of deposits into the Certificate  Account or Distribution  Accounts or to
change  the name in which  the  Certificate  Account  is  maintained,  provided,
however,  that  the P&I  Advance  Date  shall  not be  later  than  the  related
Distribution  Date,  an Opinion of Counsel is  obtained  to the effect that such
action shall not  adversely  affect in any material  respect the interest of any
Certificateholder  and that  such  action  will not  result  in the  withdrawal,
downgrade or qualification of the then-current  rating by any Rating Agency,  as
evidenced  by a letter  from such  Rating  Agency  to such  effect;  to  modify,
eliminate  or add to the  provisions  of  Section  5.02(d)  of the  Pooling  and
Servicing Agreement or any other provision thereof  restricting  transfer of the
Residual  Certificates by virtue of their being the REMIC "residual  interests,"
provided  that such  change  shall not result in the  withdrawal,  downgrade  or
qualification of the then-current  rating assigned to any Class of Certificates,
as evidenced by a letter from each Rating Agency to such effect, and such change
shall not, as evidenced  by an Opinion of Counsel,  cause either the Trust Fund,
the  Lower-Tier  REMIC,  the Upper-Tier  REMIC or any of the  Certificateholders
(other than the  Transferor) to be subject to a federal tax caused by a Transfer
to a Person that is a Disqualified  Organization  or a Non-U.S.  Person;  and to
make any other provisions with respect to matters or questions arising under the
Pooling and Servicing Agreement which shall not be materially  inconsistent with
the provisions of the Pooling and Servicing Agreement,  provided,  however, that
such action shall not, as evidenced by an Opinion of Counsel,  adversely  affect
in any material  respect the interest of any  Certificateholder  not  consenting
thereto.

     The Pooling and  Servicing  Agreement may also be amended from time to time
by  the  Depositor,  the  Master  Servicer,  the  Special  Servicer,  the  REMIC
Administrator  and the Trustee  with the consent of the Holders of  Certificates
representing  not less than 66% of the  aggregate  Percentage  Interests of each
Class of  Certificates  affected by the  amendment for the purpose of adding any
provisions to or changing in any manner or eliminating  any of the provisions of
the Pooling and Servicing  Agreement or of modifying in any manner the rights of
the Certificateholders; provided, however, that no such amendment shall:

               (i)  reduce in any  manner the amount of, or delay the timing of,
          payments  which are  required  to be  distributed  on any  Certificate
          without the consent of such Certificateholder; or

               (ii) reduce the aforesaid percentage of Certificates of any Class
          the Holders of which are  required  to consent to any such  amendment,
          without the consent of the Holders of all  Certificates  of such Class
          then outstanding.

     No amendment  shall be made to the Pooling and Servicing  Agreement  unless
the Trustee shall have received an Opinion of Counsel that such  amendment  will
not cause either the Upper-Tier REMIC or the Lower-Tier REMIC to fail to qualify
as a REMIC or result in the imposition of a tax on either the Upper-Tier  REMIC,
the Lower-Tier REMIC or the Trust Fund.

     Any of the Master  Servicer or the Depositor will have the option,  upon 60
days'  prior  notice  given to the  Trustee,  each of the other  parties  to the
Pooling  and  Servicing  Agreement  and the Rating  Agencies,  which  notice the
Trustee is required to forward to  Certificateholders in the manner set forth in
the Pooling and Servicing Agreement,  to purchase all, but not less than all, of
the  Mortgage  Loans and all property  acquired in respect of any Mortgage  Loan
remaining in the Trust Fund,  and thereby  effect  termination of the Trust Fund
and early retirement of the then outstanding  Certificates,  on any Distribution
Date on which the aggregate Stated Principal  Balances of the Mortgage Loans and
any REO Loans  remaining  in the Trust  Fund is  reduced  to less than 5% of the
aggregate Cut-Off Date Principal Balance of all the Mortgage Loans.

     The  obligations  created by the Pooling and  Servicing  Agreement  and the
Trust Fund created  thereby  (other than the  obligation  of the Trustee to make
payments  to  Certificateholders  as provided  for in the Pooling and  Servicing
Agreement),  shall terminate upon reduction of the  Certificate  Balances of all
the Certificates to zero (including,  without limitation, any such final payment
resulting  from a  termination  of the Trust Fund due to a sale of its property)
pursuant  to the terms of the  Pooling  and  Servicing  Agreement.  In no event,
however,  will the Trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the Court of St. James, living on the date hereof.

     Unless the  certificate of  authentication  hereon has been executed by the
Certificate  Registrar,  by  manual  signature,  this  Certificate  shall not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The Trustee has  executed  this  Certificate  on behalf of the
Trust Fund as Trustee  under the Pooling and  Servicing  Agreement  and makes no
representation  or warranty as to any of the statements  contained herein or the
validity or sufficiency of the Certificates or the Mortgage Loans.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN  ACCORDANCE  WITH,  AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed under this official seal.

                                            THE CHASE MANHATTAN BANK,  N.A., not
                                            in  its   individual   capacity  but
                                            solely as Trustee  under the Pooling
                                            and Servicing Agreement.




                                             By:  ___________________________
                                                  AUTHORIZED OFFICER






Dated: May 16, 1996


                          CERTIFICATE OF AUTHENTICATION

     THIS IS ONE OF THE CLASS D CERTIFICATES REFERRED TO IN THE WITHIN-MENTIONED
POOLING AND SERVICING AGREEMENT.


                                                 THE CHASE MANHATTAN BANK, N.A.,
                                                 CERTIFICATE REGISTRAR




                                                 By: ___________________________
                                                     AUTHORIZED SIGNATORY


<PAGE>



                                   Schedule A


             Certificate Balance of        
             Definitive Certificates       
             exchanged  or  transferred    
             for, or issued in  exchange   
             for or upon transfer of,      Remaining Principal   
             an interest in  this          Amount  of Book-          Notation
Date         Book-Entry Certificate        Entry Certificate         Made By
- ----         ----------------------        -------------------       -------

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

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

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

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

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

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

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

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

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

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

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

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

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

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


<PAGE>


                                  ABBREVIATIONS

The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:

TEN COM - as tenant in common             UNIF GIFT MIN ACT __________ Custodian
TEN ENT - as tenants by the entireties                         (Cust)
JT TEN  - as joint tenants with rights
          of Under Uniform Gifts to
          Minors survivorship and not
          as tenants in common            Act __________________________
                                                        (State)

    Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

  FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

- --------------------------------------------------------------------------------
     (Please insert Social Security or other identifying number of Assignee)


- --------------------------------------------------------------------------------
            (Please print or typewrite name and address of assignee)

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

the within Certificate and does hereby or irrevocably  constitute and appoint to
transfer the said  Certificate in the Certificate  register of the  within-named
Trust, with full power of substitution in the premises.


                        --------------------------------------------------------
Dated:-------------     NOTICE:   The   signature   to  this   assignment   must
                        correspond  with  the name as  written  upon the face of
                        this Certificate in every particular  without alteration
                        or enlargement or any change whatever.
- --------------------
SIGNATURE GUARANTEED

The signature  must be guaranteed by a commercial  bank or trust company or by a
member  firm of the New York  Stock  Exchange  or  another  national  securities
exchange.  Notarized or witnessed signatures are not acceptable.


<PAGE>


                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available  funds  to   _________________________________   for  the  account  of
__________________________________  account number _______________ or, if mailed
by  check,  to  _______________________________________.  Statements  should  be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.



<PAGE>



                                   EXHIBIT A-7
                         NATIONSLINK FUNDING CORPORATION
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                             SERIES 1996-1, CLASS E

THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO CERTAIN OTHER CLASSES OF
CERTIFICATES OF THIS SERIES TO THE EXTENT DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT.

THE PORTION OF THE  CERTIFICATE  BALANCE OF THE  CERTIFICATES  EVIDENCED BY THIS
CERTIFICATE  WILL BE DECREASED BY THE PORTION OF PRINCIPAL  DISTRIBUTIONS ON THE
CERTIFICATES  AND THE PORTION OF COLLATERAL  SUPPORT  DEFICIT  ALLOCABLE TO THIS
CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE  BALANCE OF THIS  CERTIFICATE MAY BE
LESS THAN THAT SET FORTH BELOW.  ANYONE ACQUIRING THIS CERTIFICATE MAY ASCERTAIN
ITS CURRENT  CERTIFICATE  BALANCE BY INQUIRY OF THE  TRUSTEE.  THIS  CERTIFICATE
CONSTITUTES A REMIC REGULAR INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED.

[Unless this  certificate  is presented by an authorized  representative  of The
Depository  Trust Company,  a New York corporation  ("DTC"),  to the Certificate
Registrar for registration of transfer, exchange or payment, and any certificate
issued  is  registered  in the name of Cede & Co.  or in such  other  name as is
requested  by an  authorized  representative  of DTC (and any payment is made to
Cede  &  Co.  or  to  such  other  entity  as  is  requested  by  an  authorized
representative  of DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  inasmuch  as the  registered  owner
hereof, Cede & Co., has an interest herein.]1

THIS  CERTIFICATE  MAY NOT BE PURCHASED BY OR  TRANSFERRED  TO A PERSON WHICH IS
(A)(1)  AN  EMPLOYEE  BENEFIT  PLAN  SUBJECT  TO  THE  FIDUCIARY  RESPONSIBILITY
PROVISIONS OF THE EMPLOYEE  RETIREMENT  INCOME  SECURITY ACT OF 1974, AS AMENDED
("ERISA"),  OR (2) A PLAN SUBJECT TO SECTION 4975 OF THE CODE, OR A GOVERNMENTAL
PLAN AS DEFINED  IN SECTION  3(32) OF ERISA,  SUBJECT TO ANY  FEDERAL,  STATE OR
LOCAL LAW WHICH IS, TO A MATERIAL EXTENT, SIMILAR TO THE FOREGOING PROVISIONS OF
ERISA OR THE CODE (COLLECTIVELY,  A "PLAN"), OR (B) A COLLECTIVE INVESTMENT FUND
IN WHICH SUCH PLANS ARE  INVESTED,  OR (C) AN INSURANCE  COMPANY USING ASSETS OF
SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH INCLUDE ASSETS OF PLANS (OR WHICH
ARE DEEMED PURSUANT TO ERISA OR ANY SIMILAR LAW TO INCLUDE ASSETS OF PLANS),  OR
(D) A PERSON OR ENTITY  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE ASSETS OF
SUCH PLAN TO ACQUIRE SUCH  CERTIFICATE  UNLESS IT IS PURCHASING THE  CERTIFICATE
WITH THE ASSETS OF AN INSURANCE  COMPANY  GENERAL  ACCOUNT AND (1) THE EXEMPTIVE
RELIEF  AFFORDED  UNDER SECTION III OF PROHIBITED  TRANSACTION  CLASS  EXEMPTION
95-60 IS  AVAILABLE  FOR THE  PURCHASE  AND HOLDING OF THE  CERTIFICATE  BY SUCH
PURCHASER OR (2) THE PURCHASE  WOULD NOT  CONSTITUTE A "PROHIBITED  TRANSACTION"
WITHIN THE MEANING OF SECTION 406 OR 407 OF ERISA, SECTION 4975 OF THE CODE OR A
MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY SIMILAR LAW.  EACH  CERTIFICATE
OWNER SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON  SPECIFIED IN CLAUSES
(A), (B), (C), OR (D) ABOVE.  TRANSFEREES OF THIS CERTIFICATE TAKING DELIVERY IN
CERTIFICATED  FORM SHALL BE REQUIRED  EITHER (i) TO DELIVER A LETTER IN THE FORM
OF EXHIBIT G TO THE POOLING AND SERVICING AGREEMENT TO THE EFFECT THAT IT IS NOT
A PERSON  SPECIFIED IN CLAUSES (A), (B), (C) OR (D) ABOVE,  OR (ii) IN THE EVENT
THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A), (B), (C) OR (D) ABOVE,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE  REGISTRAR AND THE DEPOSITOR THAT THE PURCHASE OR HOLDING OF THE
CERTIFICATES  BY OR ON  BEHALF  OF A PLAN  WILL NOT  CONSTITUTE  OR  RESULT IN A
"PROHIBITED  TRANSACTION"  WITHIN THE  MEANING OF SECTION 406 OR 407 OF ERISA OR
SECTION 4975 OF THE CODE, AND WILL NOT SUBJECT THE MASTER SERVICER,  THE SPECIAL
SERVICER, THE DEPOSITOR,  THE TRUSTEE, THE CERTIFICATE REGISTRAR,  THE EXTENSION
ADVISER OR THE UNDERWRITER TO ANY OBLIGATION OR LIABILITY UNDER ERISA OR SECTION
4975 OF THE CODE.

THIS  CERTIFICATE  IS ISSUED ON MAY 16,  1996,  AND BASED ON ITS ISSUE  PRICE OF
91.63282%, INCLUDING ACCRUED INTEREST, AND A STATED REDEMPTION PRICE AT MATURITY
EQUAL TO ITS INITIAL PRINCIPAL  BALANCE,  IS ISSUED WITH ORIGINAL ISSUE DISCOUNT
("OID") FOR FEDERAL INCOME TAX PURPOSES.  ASSUMING THAT THIS CERTIFICATE PAYS IN
ACCORDANCE WITH PROJECTED CASH FLOWS REFLECTING THE PREPAYMENT  ASSUMPTION OF 0%
CPR (AS DEFINED IN THE PROSPECTUS  SUPPLEMENT  DATED MAY 2, 1996 WITH RESPECT TO
THE  OFFERING  OF THE  CLASS  A  CERTIFICATES,  CLASS  B  CERTIFICATES,  CLASS C
CERTIFICATES,  CLASS D CERTIFICATES AND CLASS E CERTIFICATES) USED TO PRICE THIS
CERTIFICATE:  (I) THE AMOUNT OF OID AS A  PERCENTAGE  OF THE  INITIAL  PRINCIPAL
BALANCE OF THIS  CERTIFICATE IS APPROXIMATELY  8.36718333%;  AND (II) THE ANNUAL
YIELD TO MATURITY OF THIS  CERTIFICATE,  COMPOUNDED  MONTHLY,  IS  APPROXIMATELY
8.97%. THERE IS NO SHORT FIRST ACCRUAL PERIOD.

<TABLE>
<CAPTION>

<S>                                         <C>
PASS-THROUGH RATE: 7.690%                   APPROXIMATE AGGREGATE SCHEDULED PRINCIPAL BALANCE OF
                                            THE MORTGAGE LOANS AFTER DEDUCTING PAYMENTS DUE AND
DENOMINATION: [$____________]2              PREPAYMENTS RECEIVED ON OR BEFORE CUT-OFF DATE:
    [Set forth on Schedule A]3              $322,639,635

                                            MASTER SERVICER:  AMRESCO MANAGEMENT, INC.
DATE OF POOLING AND SERVICING AGREEMENT:
AS OF MAY 1, 1996                           SPECIAL SERVICER:  AMRESCO MANAGEMENT, INC.

CUT-OFF DATE: MAY 1, 1996, EXCEPT AS        TRUSTEE:  THE CHASE MANHATTAN BANK, N.A.
DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT                                   REMIC ADMINISTRATOR:  NATIONSBANC MORTGAGE CAPITAL
                                            CORPORATION
CLOSING DATE:  MAY 16, 1996
                                            CUSIP NO. 63859CAG8
FIRST DISTRIBUTION DATE:
JUNE 20, 1996                               CERTIFICATE NO.:  E-1

APPROXIMATE AGGREGATE
CERTIFICATE BALANCE
OF THE CLASS E CERTIFICATES
AS OF THE CLOSING DATE:  $14,518,783
<FN>
1 If this Certificate represents a Book-Entry Certificate registered in the name
of Cede & Co., it shall have this legend.

2 If this  Certificate  represents a Definitive  Certificate,  the  Denomination
shall be specified on the face hereof.

3 If this  Certificate  represents a Book-Entry  Certificate,  its  Denomination
shall be set forth on Schedule A attached hereto.
</FN>
</TABLE>


<PAGE>


                               CLASS E CERTIFICATE

evidencing a beneficial ownership interest in a Trust Fund, consisting primarily
of a pool of fixed rate commercial and multifamily mortgage loans (the "Mortgage
Loans"),  all payments on or  collections  in respect of the Mortgage  Loans due
after the Cut-Off  Date,  all REO  Properties  and revenues  received in respect
thereof, the mortgagee's rights under the Insurance Policies,  any Assignment of
Leases, and any guaranties,  escrow accounts or other collateral as security for
the Mortgage  Loans,  and such amounts as shall from time to time be held in the
Certificate Account, the Distribution Accounts, and the REO Accounts, formed and
sold by

                         NATIONSLINK FUNDING CORPORATION

THIS  CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN NATIONSLINK
FUNDING CORPORATION, THE MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE
REMIC ADMINISTRATOR OR ANY OF THEIR AFFILIATES. NEITHER THIS CERTIFICATE NOR THE
UNDERLYING MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE
UNITED STATES.

THIS CERTIFIES THAT -----------------

is the  registered  owner of the interest  evidenced by this  Certificate in the
Class E  Certificates  issued by the Trust Fund created  pursuant to the Pooling
and  Servicing  Agreement,  dated as of May 1, 1996 (the  "Pooling and Servicing
Agreement"),  among  NationsLink  Funding  Corporation  (hereinafter  called the
"Depositor",  which term  includes  any  successor  entity under the Pooling and
Servicing Agreement), the Trustee, the Special Servicer, the Master Servicer and
the REMIC Administrator. A summary of certain of the pertinent provisions of the
Pooling  and  Servicing  Agreement  is set forth  hereafter.  To the  extent not
defined  herein,  the  capitalized  terms used  herein  shall have the  meanings
assigned thereto in the Pooling and Servicing Agreement.

     This  Certificate  is  one  of a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing the Denomination of this Certificate [set forth
on  Schedule  A  attached  hereto]4  [specified  on the  face  hereof]5,  by the
aggregate  initial  Certificate  Balance  of  the  Class  E  Certificates.   The
Certificates are designated as the NationsLink Funding  Corporation,  Commercial
Mortgage  Pass-Through  Certificates,  Series  1996-1 and are issued in fourteen
Classes as specifically  set forth in the Pooling and Servicing  Agreement.  The
Certificates will evidence in the aggregate 100% of the beneficial  ownership of
the Trust Fund.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.
- ----------
4 If this  Certificate  represents a Book-Entry  Certificate,  its  Denomination
shall be set forth on Schedule A attached hereto.

5 If this  Certificate  represents a Definitive  Certificate,  the  Denomination
shall be specified on the face hereof.

     This  Certificate  is a  "regular  interest"  in a  "real  estate  mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1)  and 860D of the  Internal  Revenue  Code of 1986,  as amended.  Each
Holder of this Certificate,  by acceptance hereof,  agrees to treat, and take no
action  inconsistent  with the treatment of, this Certificate in accordance with
the preceding  sentence for purposes of federal  income  taxes,  state and local
income and franchise taxes and other taxes imposed on or measured by income.

     Pursuant to the terms of the Pooling and Servicing  Agreement,  the Trustee
shall  distribute to the Person in whose name this  Certificate is registered as
of the related  Record  Date,  an amount  equal to such  Person's pro rata share
(based on the  Percentage  Interest  represented  by this  Certificate)  of that
portion of the aggregate amount of principal and interest then distributable, if
any,  allocable  to  the  Class  of  Certificates  of the  same  Class  as  this
Certificate for such Distribution Date, all as more described in the Pooling and
Servicing  Agreement.  All sums distributable on this Certificate are payable in
the coin or currency  of the United  States of America as at the time of payment
is legal tender for the payment of public and private debts.

     Interest  on  this  Certificate  will  accrue  (computed  as if  each  year
consisted  of 360 days and each month  consisted of 30 days) during the Interest
Accrual Period  relating to such  Distribution  Date at the Class E Pass-Through
Rate specified above on the Certificate Balance of this Certificate  immediately
prior to each  Distribution  Date.  Principal  and  interest  allocated  to this
Certificate  on  any  Distribution  Date  will  be  in an  amount  due  to  this
Certificate's  pro  rata  share  of  the  Available  Distribution  Amount  to be
distributed on the Certificates of this Class as of such Distribution Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Pooling and Servicing Agreement.

     Collateral Support Deficit and Appraisal  Reduction Amounts on the Mortgage
Loans   shall   be   allocated   on  the   applicable   Distribution   Date   to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement. All Collateral Support Deficit and Appraisal Reduction Amounts on the
Mortgage Loans allocated to any Class of Certificates will be allocated pro rata
among the outstanding Certificates of such Class.

     The  Certificates  are limited in right of payment to, among other  things,
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set forth in the Pooling and Servicing  Agreement.  As provided in
the  Pooling  and  Servicing   Agreement,   the  Certificate   Account  and  the
Distribution  Accounts  will be held in the name of the Trustee on behalf of the
holders of Certificates specified in the Pooling and Servicing Agreement and the
Master Servicer (with respect to the  Certificate  Account) or the Trustee (with
respect to the  Distribution  Accounts)  will be authorized to make  withdrawals
therefrom.  Amounts on deposit in such  accounts  may be  invested  in  Eligible
Investments. Interest or other income earned on funds in the Certificate Account
and  Distribution  Accounts will be paid to the Master  Servicer as set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals from the Certificate  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement of certain expenses incurred with respect to the master
servicing of the Mortgage Loans and administration of the Trust Fund.

     All distributions  under the Pooling and Servicing  Agreement to a Class of
Certificates  shall be made on each  Distribution  Date  (other  than the  final
distribution on any Certificate) to  Certificateholders of record on the related
Record Date by check mailed to the address set forth therefor in the Certificate
Register or, provided that such  Certificateholder  (1) has provided the Trustee
with wire  instructions  in  writing as least  five  Business  Days prior to the
related  Record  Date and (2) is the  Holder of  Certificates  with an  original
Certificate  Balance or Notional Amount, as applicable,  of at least $5,000,000,
by  wire  transfer  of  immediately  available  funds  to the  account  of  such
Certificateholder  at a bank  or  other  entity  having  appropriate  facilities
therefor.  The  final  distribution  on this  Certificate  shall be made in like
manner,  but only upon  presentment  and  surrender of this  Certificate  at the
Corporate  Trust  Office  or such  other  location  specified  in the  notice to
Certificateholders of such final distribution.

     Any funds not  distributed  on the final  Distribution  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and  held   uninvested   in  trust  for  the   benefit   of  the   non-tendering
Certificateholders,   whereupon   the  Trust  Fund  shall   terminate.   If  any
Certificates  as to which notice has been given  pursuant to Section  4.01(h) of
the  Pooling  and  Servicing  Agreement  shall  not have  been  surrendered  for
cancellation  within six months after the time  specified  in such  notice,  the
Trustee   shall   mail  a  second   notice   to  the   remaining   non-tendering
Certificateholders  to surrender their  Certificates for cancellation to receive
the final distribution with respect thereto. If within one year after the second
notice  not  all  of  such   Certificates   shall  have  been   surrendered  for
cancellation,  the Trustee may,  directly or through an agent,  take appropriate
steps to  contact  the  remaining  non-tendering  Certificateholders  concerning
surrender of their Certificates. The costs and expenses of holding such funds in
trust and of contacting such Certificateholders shall be paid out of such funds.
No interest  shall accrue or be payable to any  Certificateholder  on any amount
held in trust as a result of such  Certificateholder's  failure to surrender its
Certificate(s)  for final payment  thereof in accordance with Section 4.01(h) of
the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth, the transfer of this Certificate is registerable
in the  Certificate  Register  only  upon  surrender  of  this  Certificate  for
registration  of transfer at the Corporate Trust Office of the Trustee or at the
office of its transfer agent,  duly endorsed by, or accompanied by an assignment
in the form below or other written  instrument of transfer in form  satisfactory
to the Certificate Registrar duly executed by the Holder hereof or such Holder's
attorney-in-fact  duly  authorized  in writing,  and  thereupon  one or more new
Certificates of the same Class in authorized Denominations will be issued to the
designated transferee or transferees.

     Subject to the terms of the Pooling and  Servicing  Agreement,  the Class A
Certificates  will be issued in book-entry form through the facilities of DTC in
Denominations  of not less  than  $10,000  initial  Certificate  Balance  and in
integral  multiples of $1,000 in excess  thereof,  with one  Certificate of such
Class  evidencing  an  additional  amount equal to the  remainder of the initial
Certificate  Balance  of such  Class.  Subject to the terms of the  Pooling  and
Servicing Agreement, the Class IO Certificates will be issued in book-entry form
through  the  facilities  of DTC in  Denominations  of not less than  $1,000,000
initial  Notional Amount and in integral  multiples of $1,000 in excess thereof,
with one Certificate of such Class evidencing an additional  amount equal to the
remainder of the initial Notional Amount of such Class.  Subject to the terms of
the Pooling  and  Servicing  Agreement,  the Class B, Class C, Class D, Class E,
Class F, Class G, Class H and Class UR Certificates will be issued in book-entry
form  through  the  facilities  of  DTC in  Denominations  of  $250,000  initial
Certificate Balance, and in integral multiples of $1,000 in excess thereof, with
one Certificate of each such Class evidencing an additional  amount equal to the
remainder  of the initial  Certificate  Balance of such  Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
Denominations representing Percentage Interests of not less than 20%.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to Institutional Accredited Investors as provided in Section 5.02(h) thereof. In
connection  with any  transfer  to an  Institutional  Accredited  Investor,  the
Transferor  shall  reimburse the Trust for any costs  (including the cost of the
Certificate  Registrar's  counsel's  review  of  the  documents  and  any  legal
opinions, submitted by the transferor or transferee to the Certificate Registrar
as provided in Section 5.02 of the Pooling and Servicing  Agreement) incurred by
the  Certificate  Registrar in connection  with such transfer.  The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer or exchange.

     The Depositor,  the Trustee, the REMIC Administrator,  the Master Servicer,
the Special Servicer,  and the Certificate Registrar and any of their agents may
treat the  Person in whose  name this  Certificate  is  registered  as the owner
hereof for all  purposes,  and neither the  Depositor,  the Trustee,  the Master
Servicer,  the  Special  Servicer,  the  REMIC  Administrator,  the  Certificate
Registrar nor any such agents shall be affected by any notice to the contrary.

     The Pooling and Servicing Agreement may be amended from time to time by the
Depositor,  the Master Servicer,  the Special Servicer,  the REMIC Administrator
and the Trustee,  without the consent of any of the Certificateholders,  to cure
any ambiguity,  to correct or supplement  any provisions  herein or therein that
may be inconsistent  with any other  provisions  herein or therein or to correct
any  error;  to  maintain  the  rating  or  ratings  assigned  to each  Class of
Certificates  by  each  Rating  Agency;  to  modify,  eliminate  or  add  to any
provisions to such extent as is necessary to maintain the  qualification  of the
Upper-Tier  REMIC or the Lower-Tier REMIC to avoid or minimize the imposition of
any tax, provided, however, an Opinion of Counsel is obtained to the effect that
such action shall not adversely  affect in any material  respect the interest of
any  Certificateholder  and such action is  necessary or desirable to avoid such
tax  and  such  action  will  not  result  in  the   withdrawal,   downgrade  or
qualification of the then-current rating by any Rating Agency, as evidenced by a
letter  from such  Rating  Agency to such  effect;  to change the timing  and/or
nature of deposits into the Certificate  Account or Distribution  Accounts or to
change  the name in which  the  Certificate  Account  is  maintained,  provided,
however,  that  the P&I  Advance  Date  shall  not be  later  than  the  related
Distribution  Date,  an Opinion of Counsel is  obtained  to the effect that such
action shall not  adversely  affect in any material  respect the interest of any
Certificateholder  and that  such  action  will not  result  in the  withdrawal,
downgrade or qualification of the then-current  rating by any Rating Agency,  as
evidenced  by a letter  from such  Rating  Agency  to such  effect;  to  modify,
eliminate  or add to the  provisions  of  Section  5.02(d)  of the  Pooling  and
Servicing Agreement or any other provision thereof  restricting  transfer of the
Residual  Certificates by virtue of their being the REMIC "residual  interests,"
provided  that such  change  shall not result in the  withdrawal,  downgrade  or
qualification of the then-current  rating assigned to any Class of Certificates,
as evidenced by a letter from each Rating Agency to such effect, and such change
shall not, as evidenced  by an Opinion of Counsel,  cause either the Trust Fund,
the  Lower-Tier  REMIC,  the Upper-Tier  REMIC or any of the  Certificateholders
(other than the  Transferor) to be subject to a federal tax caused by a Transfer
to a Person that is a Disqualified  Organization  or a Non-U.S.  Person;  and to
make any other provisions with respect to matters or questions arising under the
Pooling and Servicing Agreement which shall not be materially  inconsistent with
the provisions of the Pooling and Servicing Agreement,  provided,  however, that
such action shall not, as evidenced by an Opinion of Counsel,  adversely  affect
in any material  respect the interest of any  Certificateholder  not  consenting
thereto.

     The Pooling and  Servicing  Agreement may also be amended from time to time
by  the  Depositor,  the  Master  Servicer,  the  Special  Servicer,  the  REMIC
Administrator  and the Trustee  with the consent of the Holders of  Certificates
representing  not less than 66% of the  aggregate  Percentage  Interests of each
Class of  Certificates  affected by the  amendment for the purpose of adding any
provisions to or changing in any manner or eliminating  any of the provisions of
the Pooling and Servicing  Agreement or of modifying in any manner the rights of
the Certificateholders; provided, however, that no such amendment shall:

               (i)  reduce in any  manner the amount of, or delay the timing of,
          payments  which are  required  to be  distributed  on any  Certificate
          without the consent of such Certificateholder; or

               (ii) reduce the aforesaid percentage of Certificates of any Class
          the Holders of which are  required  to consent to any such  amendment,
          without the consent of the Holders of all  Certificates  of such Class
          then outstanding.

     No amendment  shall be made to the Pooling and Servicing  Agreement  unless
the Trustee shall have received an Opinion of Counsel that such  amendment  will
not cause either the Upper-Tier REMIC or the Lower-Tier REMIC to fail to qualify
as a REMIC or result in the imposition of a tax on either the Upper-Tier  REMIC,
the Lower-Tier REMIC or the Trust Fund.

     Any of the Master  Servicer or the Depositor will have the option,  upon 60
days'  prior  notice  given to the  Trustee,  each of the other  parties  to the
Pooling  and  Servicing  Agreement  and the Rating  Agencies,  which  notice the
Trustee is required to forward to  Certificateholders in the manner set forth in
the Pooling and Servicing Agreement,  to purchase all, but not less than all, of
the  Mortgage  Loans and all property  acquired in respect of any Mortgage  Loan
remaining in the Trust Fund,  and thereby  effect  termination of the Trust Fund
and early retirement of the then outstanding  Certificates,  on any Distribution
Date on which the aggregate Stated Principal  Balances of the Mortgage Loans and
any REO Loans  remaining  in the Trust  Fund is  reduced  to less than 5% of the
aggregate Cut-Off Date Principal Balance of all the Mortgage Loans.

     The  obligations  created by the Pooling and  Servicing  Agreement  and the
Trust Fund created  thereby  (other than the  obligation  of the Trustee to make
payments  to  Certificateholders  as provided  for in the Pooling and  Servicing
Agreement),  shall terminate upon reduction of the  Certificate  Balances of all
the Certificates to zero (including,  without limitation, any such final payment
resulting  from a  termination  of the Trust Fund due to a sale of its property)
pursuant  to the terms of the  Pooling  and  Servicing  Agreement.  In no event,
however,  will the Trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the Court of St. James, living on the date hereof.

     Unless the  certificate of  authentication  hereon has been executed by the
Certificate  Registrar,  by  manual  signature,  this  Certificate  shall not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The Trustee has  executed  this  Certificate  on behalf of the
Trust Fund as Trustee  under the Pooling and  Servicing  Agreement  and makes no
representation  or warranty as to any of the statements  contained herein or the
validity or sufficiency of the Certificates or the Mortgage Loans.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN  ACCORDANCE  WITH,  AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed under this official seal.

                                            THE CHASE MANHATTAN BANK,  N.A., not
                                            in  its   individual   capacity  but
                                            solely as Trustee  under the Pooling
                                            and Servicing Agreement.




                                             By:  ___________________________
                                                  AUTHORIZED OFFICER






Dated: May 16, 1996


                          CERTIFICATE OF AUTHENTICATION

     THIS IS ONE OF THE CLASS E CERTIFICATES REFERRED TO IN THE WITHIN-MENTIONED
POOLING AND SERVICING AGREEMENT.


                                                 THE CHASE MANHATTAN BANK, N.A.,
                                                 CERTIFICATE REGISTRAR




                                                 By: ___________________________
                                                     AUTHORIZED SIGNATORY


<PAGE>



                                   Schedule A


             Certificate Balance of        
             Definitive Certificates       
             exchanged  or  transferred    
             for, or issued in  exchange   
             for or upon transfer of,      Remaining Principal   
             an interest in  this          Amount  of Book-          Notation
Date         Book-Entry Certificate        Entry Certificate         Made By
- ----         ----------------------        -------------------       -------

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

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

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

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

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

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

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

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

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

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

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

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

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

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

<PAGE>


                                  ABBREVIATIONS

The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:

TEN COM - as tenant in common             UNIF GIFT MIN ACT __________ Custodian
TEN ENT - as tenants by the entireties                         (Cust)
JT TEN  - as joint tenants with rights
          of Under Uniform Gifts to
          Minors survivorship and not
          as tenants in common            Act __________________________
                                                        (State)

    Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

  FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

- --------------------------------------------------------------------------------
     (Please insert Social Security or other identifying number of Assignee)


- --------------------------------------------------------------------------------
            (Please print or typewrite name and address of assignee)

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

the within Certificate and does hereby or irrevocably  constitute and appoint to
transfer the said  Certificate in the Certificate  register of the  within-named
Trust, with full power of substitution in the premises.


                        --------------------------------------------------------
Dated:-------------     NOTICE:   The   signature   to  this   assignment   must
                        correspond  with  the name as  written  upon the face of
                        this Certificate in every particular  without alteration
                        or enlargement or any change whatever.
- --------------------
SIGNATURE GUARANTEED

The signature  must be guaranteed by a commercial  bank or trust company or by a
member  firm of the New York  Stock  Exchange  or  another  national  securities
exchange.  otarized or witnessed signatures are not acceptable.


<PAGE>


                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available  funds  to   _________________________________   for  the  account  of
__________________________________  account number _______________ or, if mailed
by  check,  to  _______________________________________.  Statements  should  be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.



<PAGE>



                                   EXHIBIT A-8
                         NATIONSLINK FUNDING CORPORATION
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                             SERIES 1996-1, CLASS F

THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO CERTAIN OTHER CLASSES OF
CERTIFICATES OF THIS SERIES TO THE EXTENT DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT.

THE PORTION OF THE  CERTIFICATE  BALANCE OF THE  CERTIFICATES  EVIDENCED BY THIS
CERTIFICATE  WILL BE DECREASED BY THE PORTION OF PRINCIPAL  DISTRIBUTIONS ON THE
CERTIFICATES  AND THE PORTION OF COLLATERAL  SUPPORT  DEFICIT  ALLOCABLE TO THIS
CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE  BALANCE OF THIS  CERTIFICATE MAY BE
LESS THAN THAT SET FORTH BELOW.  ANYONE ACQUIRING THIS CERTIFICATE MAY ASCERTAIN
ITS CURRENT  CERTIFICATE  BALANCE BY INQUIRY OF THE  TRUSTEE.  THIS  CERTIFICATE
CONSTITUTES A REMIC REGULAR INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED.

[Unless this  certificate  is presented by an authorized  representative  of The
Depository  Trust Company,  a New York corporation  ("DTC"),  to the Certificate
Registrar for registration of transfer, exchange or payment, and any certificate
issued  is  registered  in the name of Cede & Co.  or in such  other  name as is
requested  by an  authorized  representative  of DTC (and any payment is made to
Cede  &  Co.  or  to  such  other  entity  as  is  requested  by  an  authorized
representative  of DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  inasmuch  as the  registered  owner
hereof, Cede & Co., has an interest herein.]1

THIS  CERTIFICATE HAS NOT BEEN  REGISTERED  UNDER THE SECURITIES ACT OF 1933, AS
AMENDED (THE  "SECURITIES  ACT"),  OR ANY STATE  SECURITIES  LAWS.  NEITHER THIS
CERTIFICATE  NOR ANY INTEREST OR  PARTICIPATION  HEREIN MAY BE REOFFERED,  SOLD,
ASSIGNED,  TRANSFERRED,  PLEDGED,  ENCUMBERED  OR  OTHERWISE  DISPOSED OF IN THE
ABSENCE OF SUCH  REGISTRATION OR UNLESS SUCH  TRANSACTION IS EXEMPT FROM, OR NOT
SUBJECT TO, REGISTRATION UNDER THE SECURITIES ACT.

THE HOLDER OF THIS  CERTIFICATE  BY ITS  ACCEPTANCE  HEREOF AGREES NOT TO OFFER,
SELL OR  OTHERWISE  TRANSFER  SUCH  CERTIFICATE  EXCEPT IN  ACCORDANCE  WITH ALL
APPLICABLE  STATE  SECURITIES LAWS AND (A) PURSUANT TO A REGISTRATION  STATEMENT
WHICH HAS BEEN DECLARED  EFFECTIVE  UNDER THE SECURITIES ACT, (B) FOR SO LONG AS
THIS  CERTIFICATE  IS  ELIGIBLE  FOR  RESALE  PURSUANT  TO RULE  144A  UNDER THE
SECURITIES ACT ("RULE 144A"), TO A PERSON WHO THE SELLER REASONABLY  BELIEVES IS
A  "QUALIFIED  INSTITUTIONAL  BUYER" AS  DEFINED  IN RULE 144A IN A  TRANSACTION
MEETING  THE  REQUIREMENTS  OF RULE 144A,  (C) TO AN  INSTITUTIONAL  "ACCREDITED
INVESTOR" WITHIN THE MEANING OF RULE 501 (a)(1), (2), (3) OR (7) OF REGULATION D
UNDER  THE  SECURITIES  ACT  IN  A  TRANSACTION  EXEMPT  FROM  THE  REGISTRATION
REQUIREMENTS  UNDER THE  SECURITIES  ACT, OR (D)  PURSUANT TO ANOTHER  AVAILABLE
EXEMPTION FROM THE  REGISTRATION  REQUIREMENTS OF THE SECURITIES ACT, SUBJECT IN
EACH OF THE FOREGOING  CASES TO THE COMPLETION AND DELIVERY BY THE TRANSFEROR TO
THE TRUSTEE OF A CERTIFICATE  OF TRANSFER IN THE FORM APPEARING ON THE LAST PAGE
OF THIS CERTIFICATE.

THE INITIAL INVESTOR IN THIS CERTIFICATE,  AND EACH SUBSEQUENT PURCHASER OF THIS
CERTIFICATE,  BY PURCHASING THIS CERTIFICATE OR AN INTEREST HEREIN, IS DEEMED TO
HAVE  AGREED TO  COMPLY  WITH  CERTAIN  TRANSFER  REQUIREMENTS  SET FORTH IN THE
POOLING AND  SERVICING  AGREEMENT.  A TRANSFEREE  IS ALSO REQUIRED TO DELIVER AN
INVESTMENT  REPRESENTATION  LETTER SUBSTANTIALLY IN THE FORM OF EXHIBIT C TO THE
POOLING AND SERVICING AGREEMENT IF SUCH TRANSFEREE IS A QUALIFIED  INSTITUTIONAL
BUYER OR AN  ACCREDITED  INSTITUTIONAL  INVESTOR,  AND MAY ALSO BE  REQUIRED  TO
DELIVER  AN  OPINION  OF  COUNSEL  IF  SUCH   TRANSFEREE   IS  NOT  A  QUALIFIED
INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A.

THIS  CERTIFICATE  MAY NOT BE PURCHASED BY OR  TRANSFERRED  TO A PERSON WHICH IS
(A)(1)  AN  EMPLOYEE  BENEFIT  PLAN  SUBJECT  TO  THE  FIDUCIARY  RESPONSIBILITY
PROVISIONS OF THE EMPLOYEE  RETIREMENT  INCOME  SECURITY ACT OF 1974, AS AMENDED
("ERISA"),  OR (2) A PLAN SUBJECT TO SECTION 4975 OF THE CODE, OR A GOVERNMENTAL
PLAN AS DEFINED  IN SECTION  3(32) OF ERISA,  SUBJECT TO ANY  FEDERAL,  STATE OR
LOCAL LAW WHICH IS, TO A MATERIAL EXTENT, SIMILAR TO THE FOREGOING PROVISIONS OF
ERISA OR THE CODE (COLLECTIVELY,  A "PLAN"), OR (B) A COLLECTIVE INVESTMENT FUND
IN WHICH SUCH PLANS ARE  INVESTED,  OR (C) AN INSURANCE  COMPANY USING ASSETS OF
SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH INCLUDE ASSETS OF PLANS (OR WHICH
ARE DEEMED PURSUANT TO ERISA OR ANY SIMILAR LAW TO INCLUDE ASSETS OF PLANS),  OR
(D) A PERSON OR ENTITY  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE ASSETS OF
SUCH PLAN TO ACQUIRE SUCH  CERTIFICATE  UNLESS IT IS PURCHASING THE  CERTIFICATE
WITH THE ASSETS OF AN INSURANCE  COMPANY  GENERAL  ACCOUNT AND (1) THE EXEMPTIVE
RELIEF  AFFORDED  UNDER SECTION III OF PROHIBITED  TRANSACTION  CLASS  EXEMPTION
95-60 IS  AVAILABLE  FOR THE  PURCHASE  AND HOLDING OF THE  CERTIFICATE  BY SUCH
PURCHASER OR (2) THE PURCHASE  WOULD NOT  CONSTITUTE A "PROHIBITED  TRANSACTION"
WITHIN THE MEANING OF SECTION 406 OR 407 OF ERISA, SECTION 4975 OF THE CODE OR A
MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY SIMILAR LAW.  EACH  CERTIFICATE
OWNER SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON  SPECIFIED IN CLAUSES
(A), (B), (C), OR (D) ABOVE.  TRANSFEREES OF THIS CERTIFICATE TAKING DELIVERY IN
CERTIFICATED  FORM SHALL BE REQUIRED  EITHER (i) TO DELIVER A LETTER IN THE FORM
OF EXHIBIT G TO THE POOLING AND SERVICING AGREEMENT TO THE EFFECT THAT IT IS NOT
A PERSON  SPECIFIED IN CLAUSES (A), (B), (C) OR (D) ABOVE,  OR (ii) IN THE EVENT
THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A), (B), (C) OR (D) ABOVE,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE  REGISTRAR AND THE DEPOSITOR THAT THE PURCHASE OR HOLDING OF THE
CERTIFICATES  BY OR ON  BEHALF  OF A PLAN  WILL NOT  CONSTITUTE  OR  RESULT IN A
"PROHIBITED  TRANSACTION"  WITHIN THE  MEANING OF SECTION 406 OR 407 OF ERISA OR
SECTION 4975 OF THE CODE, AND WILL NOT SUBJECT THE MASTER SERVICER,  THE SPECIAL
SERVICER, THE DEPOSITOR,  THE TRUSTEE, THE CERTIFICATE REGISTRAR,  THE EXTENSION
ADVISER OR THE UNDERWRITER TO ANY OBLIGATION OR LIABILITY UNDER ERISA OR SECTION
4975 OF THE CODE.

THIS  CERTIFICATE  IS ISSUED ON MAY 16,  1996,  AND BASED ON ITS ISSUE  PRICE OF
76.07576%, INCLUDING ACCRUED INTEREST, AND A STATED REDEMPTION PRICE AT MATURITY
EQUAL TO ITS INITIAL PRINCIPAL  BALANCE,  IS ISSUED WITH ORIGINAL ISSUE DISCOUNT
("OID") FOR FEDERAL INCOME TAX PURPOSES.  ASSUMING THAT THIS CERTIFICATE PAYS IN
ACCORDANCE WITH PROJECTED CASH FLOWS REFLECTING THE PREPAYMENT  ASSUMPTION OF 0%
CPR (AS DEFINED IN THE PROSPECTUS  SUPPLEMENT  DATED MAY 2, 1996 WITH RESPECT TO
THE  OFFERING  OF THE  CLASS  A  CERTIFICATES,  CLASS  B  CERTIFICATES,  CLASS C
CERTIFICATES,  CLASS D CERTIFICATES AND CLASS E CERTIFICATES) USED TO PRICE THIS
CERTIFICATE:  (I) THE AMOUNT OF OID AS A  PERCENTAGE  OF THE  INITIAL  PRINCIPAL
BALANCE OF THIS CERTIFICATE IS APPROXIMATELY  23.92424000%;  AND (II) THE ANNUAL
YIELD TO MATURITY OF THIS  CERTIFICATE,  COMPOUNDED  MONTHLY,  IS  APPROXIMATELY
11.41%. THERE IS NO SHORT FIRST ACCRUAL PERIOD.

<TABLE>
<CAPTION>

<S>                                            <C>
PASS-THROUGH RATE: 7.350%                      APPROXIMATE AGGREGATE SCHEDULED PRINCIPAL BALANCE
                                               OF THE MORTGAGE LOANS AFTER DEDUCTING PAYMENTS DUE
DENOMINATION: [$____________]2                 AND PREPAYMENTS RECEIVED ON OR BEFORE CUT-OFF
    [Set forth on Schedule A]3                 DATE: $322,639,635

DATE OF POOLING AND SERVICING AGREEMENT: AS    MASTER SERVICER:  AMRESCO MANAGEMENT, INC.
OF MAY 1, 1996
                                               SPECIAL SERVICER:  AMRESCO MANAGEMENT, INC.
CUT-OFF DATE: MAY 1, 1996, EXCEPT AS
DESCRIBED IN THE POOLING AND SERVICING         TRUSTEE:  THE CHASE MANHATTAN BANK, N.A.
AGREEMENT
                                               REMIC ADMINISTRATOR:  NATIONSBANC MORTGAGE CAPITAL
CLOSING DATE:  MAY 16, 1996                    CORPORATION

FIRST DISTRIBUTION DATE:                       CUSIP NO. 63859CAH6
JUNE 20, 1996
                                               CERTIFICATE NO.: F-1
APPROXIMATE AGGREGATE
CERTIFICATE BALANCE
OF THE CLASS F CERTIFICATES
AS OF THE CLOSING DATE:  $10,485,788
<FN>
1 If this Certificate represents a Book-Entry Certificate registered in the name
of Cede & Co., it shall have this legend.

2 If this  Certificate  represents a Definitive  Certificate,  the  Denomination
shall be specified on the face hereof.

3 If this  Certificate  represents a Book-Entry  Certificate,  its  Denomination
shall be set forth on Schedule A attached hereto.
</FN>
</TABLE>


<PAGE>


                               CLASS F CERTIFICATE

evidencing a beneficial ownership interest in a Trust Fund, consisting primarily
of a pool of fixed rate commercial and multifamily mortgage loans (the "Mortgage
Loans"),  all payments on or  collections  in respect of the Mortgage  Loans due
after the Cut-Off  Date,  all REO  Properties  and revenues  received in respect
thereof, the mortgagee's rights under the Insurance Policies,  any Assignment of
Leases, and any guaranties,  escrow accounts or other collateral as security for
the Mortgage  Loans,  and such amounts as shall from time to time be held in the
Certificate Account, the Distribution Accounts, and the REO Accounts, formed and
sold by

                         NATIONSLINK FUNDING CORPORATION

THIS  CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN NATIONSLINK
FUNDING CORPORATION, THE MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE
REMIC ADMINISTRATOR OR ANY OF THEIR AFFILIATES. NEITHER THIS CERTIFICATE NOR THE
UNDERLYING MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE
UNITED STATES.

THIS CERTIFIES THAT -----------

is the  registered  owner of the interest  evidenced by this  Certificate in the
Class F  Certificates  issued by the Trust Fund created  pursuant to the Pooling
and  Servicing  Agreement,  dated as of May 1, 1996 (the  "Pooling and Servicing
Agreement"),  among  NationsLink  Funding  Corporation  (hereinafter  called the
"Depositor",  which term  includes  any  successor  entity under the Pooling and
Servicing Agreement), the Trustee, the Special Servicer, the Master Servicer and
the REMIC Administrator. A summary of certain of the pertinent provisions of the
Pooling  and  Servicing  Agreement  is set forth  hereafter.  To the  extent not
defined  herein,  the  capitalized  terms used  herein  shall have the  meanings
assigned thereto in the Pooling and Servicing Agreement.

     This  Certificate  is  one  of a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing the Denomination of this Certificate [set forth
on  Schedule  A  attached  hereto]4  [specified  on the  face  hereof]5,  by the
aggregate  initial  Certificate  Balance  of  the  Class  F  Certificates.   The
Certificates are designated as the NationsLink Funding  Corporation,  Commercial
Mortgage  Pass-Through  Certificates,  Series  1996-1 and are issued in fourteen
Classes as specifically  set forth in the Pooling and Servicing  Agreement.  The
Certificates will evidence in the aggregate 100% of the beneficial  ownership of
the Trust Fund.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.
- ----------
4 If this  Certificate  represents a Book-Entry  Certificate,  its  Denomination
shall be set forth on Schedule A attached hereto.

5 If this  Certificate  represents a Definitive  Certificate,  the  Denomination
shall be specified on the face hereof.

     This  Certificate  is a  "regular  interest"  in a  "real  estate  mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1)  and 860D of the  Internal  Revenue  Code of 1986,  as amended.  Each
Holder of this Certificate,  by acceptance hereof,  agrees to treat, and take no
action  inconsistent  with the treatment of, this Certificate in accordance with
the preceding  sentence for purposes of federal  income  taxes,  state and local
income and franchise taxes and other taxes imposed on or measured by income.

     Pursuant to the terms of the Pooling and Servicing  Agreement,  the Trustee
shall  distribute to the Person in whose name this  Certificate is registered as
of the related  Record  Date,  an amount  equal to such  Person's pro rata share
(based on the  Percentage  Interest  represented  by this  Certificate)  of that
portion of the aggregate amount of principal and interest then distributable, if
any,  allocable  to  the  Class  of  Certificates  of the  same  Class  as  this
Certificate for such Distribution Date, all as more described in the Pooling and
Servicing  Agreement.  All sums distributable on this Certificate are payable in
the coin or currency  of the United  States of America as at the time of payment
is legal tender for the payment of public and private debts.

     Interest  on  this  Certificate  will  accrue  (computed  as if  each  year
consisted  of 360 days and each month  consisted of 30 days) during the Interest
Accrual Period  relating to such  Distribution  Date at the Class F Pass-Through
Rate specified above on the Certificate Balance of this Certificate  immediately
prior to each  Distribution  Date.  Principal  and  interest  allocated  to this
Certificate  on  any  Distribution  Date  will  be  in an  amount  due  to  this
Certificate's  pro  rata  share  of  the  Available  Distribution  Amount  to be
distributed on the Certificates of this Class as of such Distribution Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Pooling and Servicing Agreement.

     Collateral Support Deficit and Appraisal  Reduction Amounts on the Mortgage
Loans   shall   be   allocated   on  the   applicable   Distribution   Date   to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement. All Collateral Support Deficit and Appraisal Reduction Amounts on the
Mortgage Loans allocated to any Class of Certificates will be allocated pro rata
among the outstanding Certificates of such Class.

     The  Certificates  are limited in right of payment to, among other  things,
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set forth in the Pooling and Servicing  Agreement.  As provided in
the  Pooling  and  Servicing   Agreement,   the  Certificate   Account  and  the
Distribution  Accounts  will be held in the name of the Trustee on behalf of the
holders of Certificates specified in the Pooling and Servicing Agreement and the
Master Servicer (with respect to the  Certificate  Account) or the Trustee (with
respect to the  Distribution  Accounts)  will be authorized to make  withdrawals
therefrom.  Amounts on deposit in such  accounts  may be  invested  in  Eligible
Investments. Interest or other income earned on funds in the Certificate Account
and  Distribution  Accounts will be paid to the Master  Servicer as set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals from the Certificate  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement of certain expenses incurred with respect to the master
servicing of the Mortgage Loans and administration of the Trust Fund.

     All distributions  under the Pooling and Servicing  Agreement to a Class of
Certificates  shall be made on each  Distribution  Date  (other  than the  final
distribution on any Certificate) to  Certificateholders of record on the related
Record Date by check mailed to the address set forth therefor in the Certificate
Register or, provided that such  Certificateholder  (1) has provided the Trustee
with wire  instructions  in  writing as least  five  Business  Days prior to the
related  Record  Date and (2) is the  Holder of  Certificates  with an  original
Certificate  Balance or Notional Amount, as applicable,  of at least $5,000,000,
by  wire  transfer  of  immediately  available  funds  to the  account  of  such
Certificateholder  at a bank  or  other  entity  having  appropriate  facilities
therefor.  The  final  distribution  on this  Certificate  shall be made in like
manner,  but only upon  presentment  and  surrender of this  Certificate  at the
Corporate  Trust  Office  or such  other  location  specified  in the  notice to
Certificateholders of such final distribution.

     Any funds not  distributed  on the final  Distribution  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and  held   uninvested   in  trust  for  the   benefit   of  the   non-tendering
Certificateholders,   whereupon   the  Trust  Fund  shall   terminate.   If  any
Certificates  as to which notice has been given  pursuant to Section  4.01(h) of
the  Pooling  and  Servicing  Agreement  shall  not have  been  surrendered  for
cancellation  within six months after the time  specified  in such  notice,  the
Trustee   shall   mail  a  second   notice   to  the   remaining   non-tendering
Certificateholders  to surrender their  Certificates for cancellation to receive
the final distribution with respect thereto. If within one year after the second
notice  not  all  of  such   Certificates   shall  have  been   surrendered  for
cancellation,  the Trustee may,  directly or through an agent,  take appropriate
steps to  contact  the  remaining  non-tendering  Certificateholders  concerning
surrender of their Certificates. The costs and expenses of holding such funds in
trust and of contacting such Certificateholders shall be paid out of such funds.
No interest  shall accrue or be payable to any  Certificateholder  on any amount
held in trust as a result of such  Certificateholder's  failure to surrender its
Certificate(s)  for final payment  thereof in accordance with Section 4.01(h) of
the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth, the transfer of this Certificate is registerable
in the  Certificate  Register  only  upon  surrender  of  this  Certificate  for
registration  of transfer at the Corporate Trust Office of the Trustee or at the
office of its transfer agent,  duly endorsed by, or accompanied by an assignment
in the form below or other written  instrument of transfer in form  satisfactory
to the Certificate Registrar duly executed by the Holder hereof or such Holder's
attorney-in-fact  duly  authorized  in writing,  and  thereupon  one or more new
Certificates of the same Class in authorized Denominations will be issued to the
designated transferee or transferees.

     Subject to the terms of the Pooling and  Servicing  Agreement,  the Class A
Certificates  will be issued in book-entry form through the facilities of DTC in
Denominations  of not less  than  $10,000  initial  Certificate  Balance  and in
integral  multiples of $1,000 in excess  thereof,  with one  Certificate of such
Class  evidencing  an  additional  amount equal to the  remainder of the initial
Certificate  Balance  of such  Class.  Subject to the terms of the  Pooling  and
Servicing Agreement, the Class IO Certificates will be issued in book-entry form
through  the  facilities  of DTC in  Denominations  of not less than  $1,000,000
initial  Notional Amount and in integral  multiples of $1,000 in excess thereof,
with one Certificate of such Class evidencing an additional  amount equal to the
remainder of the initial Notional Amount of such Class.  Subject to the terms of
the Pooling  and  Servicing  Agreement,  the Class B, Class C, Class D, Class E,
Class F, Class G, Class H and Class UR Certificates will be issued in book-entry
form  through  the  facilities  of  DTC in  Denominations  of  $250,000  initial
Certificate Balance, and in integral multiples of $1,000 in excess thereof, with
one Certificate of each such Class evidencing an additional  amount equal to the
remainder  of the initial  Certificate  Balance of such  Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
Denominations representing Percentage Interests of not less than 20%.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to Institutional Accredited Investors as provided in Section 5.02(h) thereof. In
connection  with any  transfer  to an  Institutional  Accredited  Investor,  the
Transferor  shall  reimburse the Trust for any costs  (including the cost of the
Certificate  Registrar's  counsel's  review  of  the  documents  and  any  legal
opinions, submitted by the transferor or transferee to the Certificate Registrar
as provided in Section 5.02 of the Pooling and Servicing  Agreement) incurred by
the  Certificate  Registrar in connection  with such transfer.  The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer or exchange.

     The Depositor,  the Trustee, the REMIC Administrator,  the Master Servicer,
the Special Servicer,  and the Certificate Registrar and any of their agents may
treat the  Person in whose  name this  Certificate  is  registered  as the owner
hereof for all  purposes,  and neither the  Depositor,  the Trustee,  the Master
Servicer,  the  Special  Servicer,  the  REMIC  Administrator,  the  Certificate
Registrar nor any such agents shall be affected by any notice to the contrary.

     The Pooling and Servicing Agreement may be amended from time to time by the
Depositor,  the Master Servicer,  the Special Servicer,  the REMIC Administrator
and the Trustee,  without the consent of any of the Certificateholders,  to cure
any ambiguity,  to correct or supplement  any provisions  herein or therein that
may be inconsistent  with any other  provisions  herein or therein or to correct
any  error;  to  maintain  the  rating  or  ratings  assigned  to each  Class of
Certificates  by  each  Rating  Agency;  to  modify,  eliminate  or  add  to any
provisions to such extent as is necessary to maintain the  qualification  of the
Upper-Tier  REMIC or the Lower-Tier REMIC to avoid or minimize the imposition of
any tax, provided, however, an Opinion of Counsel is obtained to the effect that
such action shall not adversely  affect in any material  respect the interest of
any  Certificateholder  and such action is  necessary or desirable to avoid such
tax  and  such  action  will  not  result  in  the   withdrawal,   downgrade  or
qualification of the then-current rating by any Rating Agency, as evidenced by a
letter  from such  Rating  Agency to such  effect;  to change the timing  and/or
nature of deposits into the Certificate  Account or Distribution  Accounts or to
change  the name in which  the  Certificate  Account  is  maintained,  provided,
however,  that  the P&I  Advance  Date  shall  not be  later  than  the  related
Distribution  Date,  an Opinion of Counsel is  obtained  to the effect that such
action shall not  adversely  affect in any material  respect the interest of any
Certificateholder  and that  such  action  will not  result  in the  withdrawal,
downgrade or qualification of the then-current  rating by any Rating Agency,  as
evidenced  by a letter  from such  Rating  Agency  to such  effect;  to  modify,
eliminate  or add to the  provisions  of  Section  5.02(d)  of the  Pooling  and
Servicing Agreement or any other provision thereof  restricting  transfer of the
Residual  Certificates by virtue of their being the REMIC "residual  interests,"
provided  that such  change  shall not result in the  withdrawal,  downgrade  or
qualification of the then-current  rating assigned to any Class of Certificates,
as evidenced by a letter from each Rating Agency to such effect, and such change
shall not, as evidenced  by an Opinion of Counsel,  cause either the Trust Fund,
the  Lower-Tier  REMIC,  the Upper-Tier  REMIC or any of the  Certificateholders
(other than the  Transferor) to be subject to a federal tax caused by a Transfer
to a Person that is a Disqualified  Organization  or a Non-U.S.  Person;  and to
make any other provisions with respect to matters or questions arising under the
Pooling and Servicing Agreement which shall not be materially  inconsistent with
the provisions of the Pooling and Servicing Agreement,  provided,  however, that
such action shall not, as evidenced by an Opinion of Counsel,  adversely  affect
in any material  respect the interest of any  Certificateholder  not  consenting
thereto.

     The Pooling and  Servicing  Agreement may also be amended from time to time
by  the  Depositor,  the  Master  Servicer,  the  Special  Servicer,  the  REMIC
Administrator  and the Trustee  with the consent of the Holders of  Certificates
representing  not less than 66% of the  aggregate  Percentage  Interests of each
Class of  Certificates  affected by the  amendment for the purpose of adding any
provisions to or changing in any manner or eliminating  any of the provisions of
the Pooling and Servicing  Agreement or of modifying in any manner the rights of
the Certificateholders; provided, however, that no such amendment shall:

               (i)  reduce in any  manner the amount of, or delay the timing of,
          payments  which are  required  to be  distributed  on any  Certificate
          without the consent of such Certificateholder; or

               (ii) reduce the aforesaid percentage of Certificates of any Class
          the Holders of which are  required  to consent to any such  amendment,
          without the consent of the Holders of all  Certificates  of such Class
          then outstanding.

     No amendment  shall be made to the Pooling and Servicing  Agreement  unless
the Trustee shall have received an Opinion of Counsel that such  amendment  will
not cause either the Upper-Tier REMIC or the Lower-Tier REMIC to fail to qualify
as a REMIC or result in the imposition of a tax on either the Upper-Tier  REMIC,
the Lower-Tier REMIC or the Trust Fund.

     Any of the Master  Servicer or the Depositor will have the option,  upon 60
days'  prior  notice  given to the  Trustee,  each of the other  parties  to the
Pooling  and  Servicing  Agreement  and the Rating  Agencies,  which  notice the
Trustee is required to forward to  Certificateholders in the manner set forth in
the Pooling and Servicing Agreement,  to purchase all, but not less than all, of
the  Mortgage  Loans and all property  acquired in respect of any Mortgage  Loan
remaining in the Trust Fund,  and thereby  effect  termination of the Trust Fund
and early retirement of the then outstanding  Certificates,  on any Distribution
Date on which the aggregate Stated Principal  Balances of the Mortgage Loans and
any REO Loans  remaining  in the Trust  Fund is  reduced  to less than 5% of the
aggregate Cut-Off Date Principal Balance of all the Mortgage Loans.

     The  obligations  created by the Pooling and  Servicing  Agreement  and the
Trust Fund created  thereby  (other than the  obligation  of the Trustee to make
payments  to  Certificateholders  as provided  for in the Pooling and  Servicing
Agreement),  shall terminate upon reduction of the  Certificate  Balances of all
the Certificates to zero (including,  without limitation, any such final payment
resulting  from a  termination  of the Trust Fund due to a sale of its property)
pursuant  to the terms of the  Pooling  and  Servicing  Agreement.  In no event,
however,  will the Trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the Court of St. James, living on the date hereof.

     Unless the  certificate of  authentication  hereon has been executed by the
Certificate  Registrar,  by  manual  signature,  this  Certificate  shall not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The Trustee has  executed  this  Certificate  on behalf of the
Trust Fund as Trustee  under the Pooling and  Servicing  Agreement  and makes no
representation  or warranty as to any of the statements  contained herein or the
validity or sufficiency of the Certificates or the Mortgage Loans.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN  ACCORDANCE  WITH,  AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed under this official seal.

                                            THE CHASE MANHATTAN BANK,  N.A., not
                                            in  its   individual   capacity  but
                                            solely as Trustee  under the Pooling
                                            and Servicing Agreement.




                                             By:  ___________________________
                                                  AUTHORIZED OFFICER






Dated:  May 16, 1996


                          CERTIFICATE OF AUTHENTICATION

     THIS IS ONE OF THE CLASS F CERTIFICATES REFERRED TO IN THE WITHIN-MENTIONED
POOLING AND SERVICING AGREEMENT.


                                                 THE CHASE MANHATTAN BANK, N.A.,
                                                 CERTIFICATE REGISTRAR



                                                  
                                                  By:  ________________________
                                                       AUTHORIZED SIGNATORY



<PAGE>



                                   Schedule A


             Certificate Balance of        
             Definitive Certificates       
             exchanged  or  transferred    
             for, or issued in  exchange   
             for or upon transfer of,      Remaining Principal   
             an interest in  this          Amount  of Book-          Notation
Date         Book-Entry Certificate        Entry Certificate         Made By
- ----         ----------------------        -------------------       -------

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

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

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

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

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

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

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

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

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

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

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

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

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

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


<PAGE>


                                  ABBREVIATIONS

The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:

TEN COM - as tenant in common             UNIF GIFT MIN ACT __________ Custodian
TEN ENT - as tenants by the entireties                         (Cust)
JT TEN  - as joint tenants with rights
          of Under Uniform Gifts to
          Minors survivorship and not
          as tenants in common             Act __________________________
                                                        (State)

    Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

  FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

- --------------------------------------------------------------------------------
     (Please insert Social Security or other identifying number of Assignee)


- --------------------------------------------------------------------------------
            (Please print or typewrite name and address of assignee)

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

the within Certificate and does hereby or irrevocably  constitute and appoint to
transfer the said  Certificate in the Certificate  register of the  within-named
Trust, with full power of substitution in the premises.


                        --------------------------------------------------------
Dated:------------      NOTICE:   The   signature   to  this   assignment   must
                        correspond  with  the name as  written  upon the face of
                        this Certificate in every particular  without alteration
                        or enlargement or any change whatever.
- --------------------
SIGNATURE GUARANTEED

The signature  must be guaranteed by a commercial  bank or trust company or by a
member  firm of the New York  Stock  Exchange  or  another  national  securities
exchange.  Notarized or witnessed signatures are not acceptable.


<PAGE>


                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available  funds  to   _________________________________   for  the  account  of
__________________________________  account number _______________ or, if mailed
by  check,  to  _______________________________________.  Statements  should  be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.



<PAGE>



                                   EXHIBIT A-9
                         NATIONSLINK FUNDING CORPORATION
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                             SERIES 1996-1, CLASS G

THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO CERTAIN OTHER CLASSES OF
CERTIFICATES OF THIS SERIES TO THE EXTENT DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT.

THE PORTION OF THE  CERTIFICATE  BALANCE OF THE  CERTIFICATES  EVIDENCED BY THIS
CERTIFICATE  WILL BE DECREASED BY THE PORTION OF PRINCIPAL  DISTRIBUTIONS ON THE
CERTIFICATES  AND THE PORTION OF COLLATERAL  SUPPORT  DEFICIT  ALLOCABLE TO THIS
CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE  BALANCE OF THIS  CERTIFICATE MAY BE
LESS THAN THAT SET FORTH BELOW.  ANYONE ACQUIRING THIS CERTIFICATE MAY ASCERTAIN
ITS CURRENT  CERTIFICATE  BALANCE BY INQUIRY OF THE  TRUSTEE.  THIS  CERTIFICATE
CONSTITUTES A REMIC REGULAR INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED.

[Unless this  certificate  is presented by an authorized  representative  of The
Depository  Trust Company,  a New York corporation  ("DTC"),  to the Certificate
Registrar for registration of transfer, exchange or payment, and any certificate
issued  is  registered  in the name of Cede & Co.  or in such  other  name as is
requested  by an  authorized  representative  of DTC (and any payment is made to
Cede  &  Co.  or  to  such  other  entity  as  is  requested  by  an  authorized
representative  of DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  inasmuch  as the  registered  owner
hereof, Cede & Co., has an interest herein.]1

THIS  CERTIFICATE HAS NOT BEEN  REGISTERED  UNDER THE SECURITIES ACT OF 1933, AS
AMENDED (THE  "SECURITIES  ACT"),  OR ANY STATE  SECURITIES  LAWS.  NEITHER THIS
CERTIFICATE  NOR ANY INTEREST OR  PARTICIPATION  HEREIN MAY BE REOFFERED,  SOLD,
ASSIGNED,  TRANSFERRED,  PLEDGED,  ENCUMBERED  OR  OTHERWISE  DISPOSED OF IN THE
ABSENCE OF SUCH  REGISTRATION OR UNLESS SUCH  TRANSACTION IS EXEMPT FROM, OR NOT
SUBJECT TO, REGISTRATION UNDER THE SECURITIES ACT.

THE HOLDER OF THIS  CERTIFICATE  BY ITS  ACCEPTANCE  HEREOF AGREES NOT TO OFFER,
SELL OR  OTHERWISE  TRANSFER  SUCH  CERTIFICATE  EXCEPT IN  ACCORDANCE  WITH ALL
APPLICABLE  STATE  SECURITIES LAWS AND (A) PURSUANT TO A REGISTRATION  STATEMENT
WHICH HAS BEEN DECLARED  EFFECTIVE  UNDER THE SECURITIES ACT, (B) FOR SO LONG AS
THIS  CERTIFICATE  IS  ELIGIBLE  FOR  RESALE  PURSUANT  TO RULE  144A  UNDER THE
SECURITIES ACT ("RULE 144A"), TO A PERSON WHO THE SELLER REASONABLY  BELIEVES IS
A  "QUALIFIED  INSTITUTIONAL  BUYER" AS  DEFINED  IN RULE 144A IN A  TRANSACTION
MEETING  THE  REQUIREMENTS  OF RULE 144A,  (C) TO AN  INSTITUTIONAL  "ACCREDITED
INVESTOR" WITHIN THE MEANING OF RULE 501 (a)(1), (2), (3) OR (7) OF REGULATION D
UNDER  THE  SECURITIES  ACT  IN  A  TRANSACTION  EXEMPT  FROM  THE  REGISTRATION
REQUIREMENTS  UNDER THE  SECURITIES  ACT, OR (D)  PURSUANT TO ANOTHER  AVAILABLE
EXEMPTION FROM THE  REGISTRATION  REQUIREMENTS OF THE SECURITIES ACT, SUBJECT IN
EACH OF THE FOREGOING  CASES TO THE COMPLETION AND DELIVERY BY THE TRANSFEROR TO
THE TRUSTEE OF A CERTIFICATE  OF TRANSFER IN THE FORM APPEARING ON THE LAST PAGE
OF THIS CERTIFICATE.

THE INITIAL INVESTOR IN THIS CERTIFICATE,  AND EACH SUBSEQUENT PURCHASER OF THIS
CERTIFICATE,  BY PURCHASING THIS CERTIFICATE OR AN INTEREST HEREIN, IS DEEMED TO
HAVE  AGREED TO  COMPLY  WITH  CERTAIN  TRANSFER  REQUIREMENTS  SET FORTH IN THE
POOLING AND  SERVICING  AGREEMENT.  A TRANSFEREE  IS ALSO REQUIRED TO DELIVER AN
INVESTMENT  REPRESENTATION  LETTER SUBSTANTIALLY IN THE FORM OF EXHIBIT C TO THE
POOLING AND SERVICING AGREEMENT IF SUCH TRANSFEREE IS A QUALIFIED  INSTITUTIONAL
BUYER OR AN  ACCREDITED  INSTITUTIONAL  INVESTOR,  AND MAY ALSO BE  REQUIRED  TO
DELIVER  AN  OPINION  OF  COUNSEL  IF  SUCH   TRANSFEREE   IS  NOT  A  QUALIFIED
INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A.

THIS  CERTIFICATE  MAY NOT BE PURCHASED BY OR  TRANSFERRED  TO A PERSON WHICH IS
(A)(1)  AN  EMPLOYEE  BENEFIT  PLAN  SUBJECT  TO  THE  FIDUCIARY  RESPONSIBILITY
PROVISIONS OF THE EMPLOYEE  RETIREMENT  INCOME  SECURITY ACT OF 1974, AS AMENDED
("ERISA"),  OR (2) A PLAN SUBJECT TO SECTION 4975 OF THE CODE, OR A GOVERNMENTAL
PLAN AS DEFINED  IN SECTION  3(32) OF ERISA,  SUBJECT TO ANY  FEDERAL,  STATE OR
LOCAL LAW WHICH IS, TO A MATERIAL EXTENT, SIMILAR TO THE FOREGOING PROVISIONS OF
ERISA OR THE CODE (COLLECTIVELY,  A "PLAN"), OR (B) A COLLECTIVE INVESTMENT FUND
IN WHICH SUCH PLANS ARE  INVESTED,  OR (C) AN INSURANCE  COMPANY USING ASSETS OF
SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH INCLUDE ASSETS OF PLANS (OR WHICH
ARE DEEMED PURSUANT TO ERISA OR ANY SIMILAR LAW TO INCLUDE ASSETS OF PLANS),  OR
(D) A PERSON OR ENTITY  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE ASSETS OF
SUCH PLAN TO ACQUIRE SUCH  CERTIFICATE  UNLESS IT IS PURCHASING THE  CERTIFICATE
WITH THE ASSETS OF AN INSURANCE  COMPANY  GENERAL  ACCOUNT AND (1) THE EXEMPTIVE
RELIEF  AFFORDED  UNDER SECTION III OF PROHIBITED  TRANSACTION  CLASS  EXEMPTION
95-60 IS  AVAILABLE  FOR THE  PURCHASE  AND HOLDING OF THE  CERTIFICATE  BY SUCH
PURCHASER OR (2) THE PURCHASE  WOULD NOT  CONSTITUTE A "PROHIBITED  TRANSACTION"
WITHIN THE MEANING OF SECTION 406 OR 407 OF ERISA, SECTION 4975 OF THE CODE OR A
MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY SIMILAR LAW.  EACH  CERTIFICATE
OWNER SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON  SPECIFIED IN CLAUSES
(A), (B), (C), OR (D) ABOVE.  TRANSFEREES OF THIS CERTIFICATE TAKING DELIVERY IN
CERTIFICATED  FORM SHALL BE REQUIRED  EITHER (i) TO DELIVER A LETTER IN THE FORM
OF EXHIBIT G TO THE POOLING AND SERVICING AGREEMENT TO THE EFFECT THAT IT IS NOT
A PERSON  SPECIFIED IN CLAUSES (A), (B), (C) OR (D) ABOVE,  OR (ii) IN THE EVENT
THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A), (B), (C) OR (D) ABOVE,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE  REGISTRAR AND THE DEPOSITOR THAT THE PURCHASE OR HOLDING OF THE
CERTIFICATES  BY OR ON  BEHALF  OF A PLAN  WILL NOT  CONSTITUTE  OR  RESULT IN A
"PROHIBITED  TRANSACTION"  WITHIN THE  MEANING OF SECTION 406 OR 407 OF ERISA OR
SECTION 4975 OF THE CODE, AND WILL NOT SUBJECT THE MASTER SERVICER,  THE SPECIAL
SERVICER, THE DEPOSITOR,  THE TRUSTEE, THE CERTIFICATE REGISTRAR,  THE EXTENSION
ADVISER OR THE UNDERWRITER TO ANY OBLIGATION OR LIABILITY UNDER ERISA OR SECTION
4975 OF THE CODE.

THIS  CERTIFICATE  IS ISSUED ON MAY 16,  1996,  AND BASED ON ITS ISSUE  PRICE OF
71.25158%, INCLUDING ACCRUED INTEREST, AND A STATED REDEMPTION PRICE AT MATURITY
EQUAL TO ITS INITIAL PRINCIPAL  BALANCE,  IS ISSUED WITH ORIGINAL ISSUE DISCOUNT
("OID") FOR FEDERAL INCOME TAX PURPOSES.  ASSUMING THAT THIS CERTIFICATE PAYS IN
ACCORDANCE WITH PROJECTED CASH FLOWS REFLECTING THE PREPAYMENT  ASSUMPTION OF 0%
CPR (AS DEFINED IN THE PROSPECTUS  SUPPLEMENT  DATED MAY 2, 1996 WITH RESPECT TO
THE OFFERING OF THE CLASS A-1 CERTIFICATES,  CLASS A-2  CERTIFICATES,  CLASS A-3
CERTIFICATES,  CLASS B CERTIFICATES,  CLASS C CERTIFICATES, CLASS D CERTIFICATES
AND CLASS E CERTIFICATES) USED TO PRICE THIS CERTIFICATE:  (I) THE AMOUNT OF OID
AS A  PERCENTAGE  OF THE  INITIAL  PRINCIPAL  BALANCE  OF  THIS  CERTIFICATE  IS
APPROXIMATELY  28.74842000%;  AND (II) THE  ANNUAL  YIELD  TO  MATURITY  OF THIS
CERTIFICATE,  COMPOUNDED  MONTHLY,  IS APPROXIMATELY  12.41%.  THERE IS NO SHORT
FIRST ACCRUAL PERIOD.

<TABLE>
<CAPTION>

<S>                                          <C>
PASS-THROUGH RATE: 7.350%                    APPROXIMATE AGGREGATE SCHEDULED PRINCIPAL BALANCE OF
                                             THE MORTGAGE LOANS AFTER DEDUCTING PAYMENTS DUE AND
DENOMINATION: [$____________]2               PREPAYMENTS RECEIVED ON OR BEFORE CUT-OFF DATE:
    [Set forth on Schedule A]3               $322,639,635
                                             MASTER SERVICER:  AMRESCO MANAGEMENT, INC.
DATE OF POOLING AND SERVICING AGREEMENT:
AS OF MAY 1, 1996                            SPECIAL SERVICER:  AMRESCO MANAGEMENT, INC.

CUT-OFF DATE: MAY 1, 1996, EXCEPT AS         TRUSTEE:  THE CHASE MANHATTAN BANK, N.A.
DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT                                    REMIC ADMINISTRATOR:  NATIONSBANC MORTGAGE CAPITAL
                                             CORPORATION
CLOSING DATE:  MAY 16, 1996
                                             CUSIP NO. 63859CAJ2
FIRST DISTRIBUTION DATE:
JUNE 20, 1996                                CERTIFICATE NO.:  G-1

APPROXIMATE AGGREGATE
CERTIFICATE BALANCE
OF THE CLASS G CERTIFICATES
AS OF THE CLOSING DATE:  $5,646,193
<FN>
1 If this Certificate represents a Book-Entry Certificate registered in the name
of Cede & Co., it shall have this legend.

2 If this  Certificate  represents a Definitive  Certificate,  the  Denomination
shall be specified on the face hereof.

3 If this  Certificate  represents a Book-Entry  Certificate,  its  Denomination
shall be set forth on Schedule A attached hereto.
</FN>
</TABLE>


<PAGE>


                               CLASS G CERTIFICATE

evidencing a beneficial ownership interest in a Trust Fund, consisting primarily
of a pool of fixed rate commercial and multifamily mortgage loans (the "Mortgage
Loans"),  all payments on or  collections  in respect of the Mortgage  Loans due
after the Cut-Off  Date,  all REO  Properties  and revenues  received in respect
thereof, the mortgagee's rights under the Insurance Policies,  any Assignment of
Leases, and any guaranties,  escrow accounts or other collateral as security for
the Mortgage  Loans,  and such amounts as shall from time to time be held in the
Certificate Account, the Distribution Accounts, and the REO Accounts, formed and
sold by

                         NATIONSLINK FUNDING CORPORATION

THIS  CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN NATIONSLINK
FUNDING CORPORATION, THE MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE
REMIC ADMINISTRATOR OR ANY OF THEIR AFFILIATES. NEITHER THIS CERTIFICATE NOR THE
UNDERLYING MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE
UNITED STATES.

THIS CERTIFIES THAT --------------

is the  registered  owner of the interest  evidenced by this  Certificate in the
Class G  Certificates  issued by the Trust Fund created  pursuant to the Pooling
and  Servicing  Agreement,  dated as of May 1, 1996 (the  "Pooling and Servicing
Agreement"),  among  NationsLink  Funding  Corporation  (hereinafter  called the
"Depositor",  which term  includes  any  successor  entity under the Pooling and
Servicing Agreement), the Trustee, the Special Servicer, the Master Servicer and
the REMIC Administrator. A summary of certain of the pertinent provisions of the
Pooling  and  Servicing  Agreement  is set forth  hereafter.  To the  extent not
defined  herein,  the  capitalized  terms used  herein  shall have the  meanings
assigned thereto in the Pooling and Servicing Agreement.

     This  Certificate  is  one  of a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing the Denomination of this Certificate [set forth
on  Schedule  A  attached  hereto]4  [specified  on the  face  hereof]5,  by the
aggregate  initial  Certificate  Balance  of  the  Class  G  Certificates.   The
Certificates are designated as the NationsLink Funding  Corporation,  Commercial
Mortgage  Pass-Through  Certificates,  Series  1996-1 and are issued in fourteen
Classes as specifically  set forth in the Pooling and Servicing  Agreement.  The
Certificates will evidence in the aggregate 100% of the beneficial  ownership of
the Trust Fund.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.
- ----------
4 If this  Certificate  represents a Book-Entry  Certificate,  its  Denomination
shall be set forth on Schedule A attached hereto.

5 If this  Certificate  represents a Definitive  Certificate,  the  Denomination
shall be specified on the face hereof.

     This  Certificate  is a  "regular  interest"  in a  "real  estate  mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1)  and 860D of the  Internal  Revenue  Code of 1986,  as amended.  Each
Holder of this Certificate,  by acceptance hereof,  agrees to treat, and take no
action  inconsistent  with the treatment of, this Certificate in accordance with
the preceding  sentence for purposes of federal  income  taxes,  state and local
income and franchise taxes and other taxes imposed on or measured by income.

     Pursuant to the terms of the Pooling and Servicing  Agreement,  the Trustee
shall  distribute to the Person in whose name this  Certificate is registered as
of the related  Record  Date,  an amount  equal to such  Person's pro rata share
(based on the  Percentage  Interest  represented  by this  Certificate)  of that
portion of the aggregate amount of principal and interest then distributable, if
any,  allocable  to  the  Class  of  Certificates  of the  same  Class  as  this
Certificate for such Distribution Date, all as more described in the Pooling and
Servicing  Agreement.  All sums distributable on this Certificate are payable in
the coin or currency  of the United  States of America as at the time of payment
is legal tender for the payment of public and private debts.

     Interest  on  this  Certificate  will  accrue  (computed  as if  each  year
consisted  of 360 days and each month  consisted of 30 days) during the Interest
Accrual Period  relating to such  Distribution  Date at the Class G Pass-Through
Rate specified above on the Certificate Balance of this Certificate  immediately
prior to each  Distribution  Date.  Principal  and  interest  allocated  to this
Certificate  on  any  Distribution  Date  will  be  in an  amount  due  to  this
Certificate's  pro  rata  share  of  the  Available  Distribution  Amount  to be
distributed on the Certificates of this Class as of such Distribution Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Pooling and Servicing Agreement.

     Collateral Support Deficit and Appraisal  Reduction Amounts on the Mortgage
Loans   shall   be   allocated   on  the   applicable   Distribution   Date   to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement. All Collateral Support Deficit and Appraisal Reduction Amounts on the
Mortgage Loans allocated to any Class of Certificates will be allocated pro rata
among the outstanding Certificates of such Class.

     The  Certificates  are limited in right of payment to, among other  things,
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set forth in the Pooling and Servicing  Agreement.  As provided in
the  Pooling  and  Servicing   Agreement,   the  Certificate   Account  and  the
Distribution  Accounts  will be held in the name of the Trustee on behalf of the
holders of Certificates specified in the Pooling and Servicing Agreement and the
Master Servicer (with respect to the  Certificate  Account) or the Trustee (with
respect to the  Distribution  Accounts)  will be authorized to make  withdrawals
therefrom.  Amounts on deposit in such  accounts  may be  invested  in  Eligible
Investments. Interest or other income earned on funds in the Certificate Account
and  Distribution  Accounts will be paid to the Master  Servicer as set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals from the Certificate  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement of certain expenses incurred with respect to the master
servicing of the Mortgage Loans and administration of the Trust Fund.

     All distributions  under the Pooling and Servicing  Agreement to a Class of
Certificates  shall be made on each  Distribution  Date  (other  than the  final
distribution on any Certificate) to  Certificateholders of record on the related
Record Date by check mailed to the address set forth therefor in the Certificate
Register or, provided that such  Certificateholder  (1) has provided the Trustee
with wire  instructions  in  writing as least  five  Business  Days prior to the
related  Record  Date and (2) is the  Holder of  Certificates  with an  original
Certificate  Balance or Notional Amount, as applicable,  of at least $5,000,000,
by  wire  transfer  of  immediately  available  funds  to the  account  of  such
Certificateholder  at a bank  or  other  entity  having  appropriate  facilities
therefor.  The  final  distribution  on this  Certificate  shall be made in like
manner,  but only upon  presentment  and  surrender of this  Certificate  at the
Corporate  Trust  Office  or such  other  location  specified  in the  notice to
Certificateholders of such final distribution.

     Any funds not  distributed  on the final  Distribution  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and  held   uninvested   in  trust  for  the   benefit   of  the   non-tendering
Certificateholders,   whereupon   the  Trust  Fund  shall   terminate.   If  any
Certificates  as to which notice has been given  pursuant to Section  4.01(h) of
the  Pooling  and  Servicing  Agreement  shall  not have  been  surrendered  for
cancellation  within six months after the time  specified  in such  notice,  the
Trustee   shall   mail  a  second   notice   to  the   remaining   non-tendering
Certificateholders  to surrender their  Certificates for cancellation to receive
the final distribution with respect thereto. If within one year after the second
notice  not  all  of  such   Certificates   shall  have  been   surrendered  for
cancellation,  the Trustee may,  directly or through an agent,  take appropriate
steps to  contact  the  remaining  non-tendering  Certificateholders  concerning
surrender of their Certificates. The costs and expenses of holding such funds in
trust and of contacting such Certificateholders shall be paid out of such funds.
No interest  shall accrue or be payable to any  Certificateholder  on any amount
held in trust as a result of such  Certificateholder's  failure to surrender its
Certificate(s)  for final payment  thereof in accordance with Section 4.01(h) of
the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth, the transfer of this Certificate is registerable
in the  Certificate  Register  only  upon  surrender  of  this  Certificate  for
registration  of transfer at the Corporate Trust Office of the Trustee or at the
office of its transfer agent,  duly endorsed by, or accompanied by an assignment
in the form below or other written  instrument of transfer in form  satisfactory
to the Certificate Registrar duly executed by the Holder hereof or such Holder's
attorney-in-fact  duly  authorized  in writing,  and  thereupon  one or more new
Certificates of the same Class in authorized Denominations will be issued to the
designated transferee or transferees.

     Subject to the terms of the Pooling and  Servicing  Agreement,  the Class A
Certificates  will be issued in book-entry form through the facilities of DTC in
Denominations  of not less  than  $10,000  initial  Certificate  Balance  and in
integral  multiples of $1,000 in excess  thereof,  with one  Certificate of such
Class  evidencing  an  additional  amount equal to the  remainder of the initial
Certificate  Balance  of such  Class.  Subject to the terms of the  Pooling  and
Servicing Agreement, the Class IO Certificates will be issued in book-entry form
through  the  facilities  of DTC in  Denominations  of not less than  $1,000,000
initial  Notional Amount and in integral  multiples of $1,000 in excess thereof,
with one Certificate of such Class evidencing an additional  amount equal to the
remainder of the initial Notional Amount of such Class.  Subject to the terms of
the Pooling  and  Servicing  Agreement,  the Class B, Class C, Class D, Class E,
Class F, Class G, Class H and Class UR Certificates will be issued in book-entry
form  through  the  facilities  of  DTC in  Denominations  of  $250,000  initial
Certificate Balance, and in integral multiples of $1,000 in excess thereof, with
one Certificate of each such Class evidencing an additional  amount equal to the
remainder  of the initial  Certificate  Balance of such  Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
Denominations representing Percentage Interests of not less than 20%.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to Institutional Accredited Investors as provided in Section 5.02(h) thereof. In
connection  with any  transfer  to an  Institutional  Accredited  Investor,  the
Transferor  shall  reimburse the Trust for any costs  (including the cost of the
Certificate  Registrar's  counsel's  review  of  the  documents  and  any  legal
opinions, submitted by the transferor or transferee to the Certificate Registrar
as provided in Section 5.02 of the Pooling and Servicing  Agreement) incurred by
the  Certificate  Registrar in connection  with such transfer.  The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer or exchange.

     The Depositor,  the Trustee, the REMIC Administrator,  the Master Servicer,
the Special Servicer,  and the Certificate Registrar and any of their agents may
treat the  Person in whose  name this  Certificate  is  registered  as the owner
hereof for all  purposes,  and neither the  Depositor,  the Trustee,  the Master
Servicer,  the  Special  Servicer,  the  REMIC  Administrator,  the  Certificate
Registrar nor any such agents shall be affected by any notice to the contrary.

     The Pooling and Servicing Agreement may be amended from time to time by the
Depositor,  the Master Servicer,  the Special Servicer,  the REMIC Administrator
and the Trustee,  without the consent of any of the Certificateholders,  to cure
any ambiguity,  to correct or supplement  any provisions  herein or therein that
may be inconsistent  with any other  provisions  herein or therein or to correct
any  error;  to  maintain  the  rating  or  ratings  assigned  to each  Class of
Certificates  by  each  Rating  Agency;  to  modify,  eliminate  or  add  to any
provisions to such extent as is necessary to maintain the  qualification  of the
Upper-Tier  REMIC or the Lower-Tier REMIC to avoid or minimize the imposition of
any tax, provided, however, an Opinion of Counsel is obtained to the effect that
such action shall not adversely  affect in any material  respect the interest of
any  Certificateholder  and such action is  necessary or desirable to avoid such
tax  and  such  action  will  not  result  in  the   withdrawal,   downgrade  or
qualification of the then-current rating by any Rating Agency, as evidenced by a
letter  from such  Rating  Agency to such  effect;  to change the timing  and/or
nature of deposits into the Certificate  Account or Distribution  Accounts or to
change  the name in which  the  Certificate  Account  is  maintained,  provided,
however,  that  the P&I  Advance  Date  shall  not be  later  than  the  related
Distribution  Date,  an Opinion of Counsel is  obtained  to the effect that such
action shall not  adversely  affect in any material  respect the interest of any
Certificateholder  and that  such  action  will not  result  in the  withdrawal,
downgrade or qualification of the then-current  rating by any Rating Agency,  as
evidenced  by a letter  from such  Rating  Agency  to such  effect;  to  modify,
eliminate  or add to the  provisions  of  Section  5.02(d)  of the  Pooling  and
Servicing Agreement or any other provision thereof  restricting  transfer of the
Residual  Certificates by virtue of their being the REMIC "residual  interests,"
provided  that such  change  shall not result in the  withdrawal,  downgrade  or
qualification of the then-current  rating assigned to any Class of Certificates,
as evidenced by a letter from each Rating Agency to such effect, and such change
shall not, as evidenced  by an Opinion of Counsel,  cause either the Trust Fund,
the  Lower-Tier  REMIC,  the Upper-Tier  REMIC or any of the  Certificateholders
(other than the  Transferor) to be subject to a federal tax caused by a Transfer
to a Person that is a Disqualified  Organization  or a Non-U.S.  Person;  and to
make any other provisions with respect to matters or questions arising under the
Pooling and Servicing Agreement which shall not be materially  inconsistent with
the provisions of the Pooling and Servicing Agreement,  provided,  however, that
such action shall not, as evidenced by an Opinion of Counsel,  adversely  affect
in any material  respect the interest of any  Certificateholder  not  consenting
thereto.

     The Pooling and  Servicing  Agreement may also be amended from time to time
by  the  Depositor,  the  Master  Servicer,  the  Special  Servicer,  the  REMIC
Administrator  and the Trustee  with the consent of the Holders of  Certificates
representing  not less than 66% of the  aggregate  Percentage  Interests of each
Class of  Certificates  affected by the  amendment for the purpose of adding any
provisions to or changing in any manner or eliminating  any of the provisions of
the Pooling and Servicing  Agreement or of modifying in any manner the rights of
the Certificateholders; provided, however, that no such amendment shall:

               (i)  reduce in any  manner the amount of, or delay the timing of,
          payments  which are  required  to be  distributed  on any  Certificate
          without the consent of such Certificateholder; or

               (ii) reduce the aforesaid percentage of Certificates of any Class
          the Holders of which are  required  to consent to any such  amendment,
          without the consent of the Holders of all  Certificates  of such Class
          then outstanding.

     No amendment  shall be made to the Pooling and Servicing  Agreement  unless
the Trustee shall have received an Opinion of Counsel that such  amendment  will
not cause either the Upper-Tier REMIC or the Lower-Tier REMIC to fail to qualify
as a REMIC or result in the imposition of a tax on either the Upper-Tier  REMIC,
the Lower-Tier REMIC or the Trust Fund.

     Any of the Master  Servicer or the Depositor will have the option,  upon 60
days'  prior  notice  given to the  Trustee,  each of the other  parties  to the
Pooling  and  Servicing  Agreement  and the Rating  Agencies,  which  notice the
Trustee is required to forward to  Certificateholders in the manner set forth in
the Pooling and Servicing Agreement,  to purchase all, but not less than all, of
the  Mortgage  Loans and all property  acquired in respect of any Mortgage  Loan
remaining in the Trust Fund,  and thereby  effect  termination of the Trust Fund
and early retirement of the then outstanding  Certificates,  on any Distribution
Date on which the aggregate Stated Principal  Balances of the Mortgage Loans and
any REO Loans  remaining  in the Trust  Fund is  reduced  to less than 5% of the
aggregate Cut-Off Date Principal Balance of all the Mortgage Loans.

     The  obligations  created by the Pooling and  Servicing  Agreement  and the
Trust Fund created  thereby  (other than the  obligation  of the Trustee to make
payments  to  Certificateholders  as provided  for in the Pooling and  Servicing
Agreement),  shall terminate upon reduction of the  Certificate  Balances of all
the Certificates to zero (including,  without limitation, any such final payment
resulting  from a  termination  of the Trust Fund due to a sale of its property)
pursuant  to the terms of the  Pooling  and  Servicing  Agreement.  In no event,
however,  will the Trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the Court of St. James, living on the date hereof.

     Unless the  certificate of  authentication  hereon has been executed by the
Certificate  Registrar,  by  manual  signature,  this  Certificate  shall not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The Trustee has  executed  this  Certificate  on behalf of the
Trust Fund as Trustee  under the Pooling and  Servicing  Agreement  and makes no
representation  or warranty as to any of the statements  contained herein or the
validity or sufficiency of the Certificates or the Mortgage Loans.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN  ACCORDANCE  WITH,  AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed under this official seal.

                                            THE CHASE MANHATTAN BANK,  N.A., not
                                            in  its   individual   capacity  but
                                            solely as Trustee  under the Pooling
                                            and Servicing Agreement.




                                             By:  ___________________________
                                                  AUTHORIZED OFFICER






Dated:  May 16, 1996


                          CERTIFICATE OF AUTHENTICATION

     THIS IS ONE OF THE CLASS G CERTIFICATES REFERRED TO IN THE WITHIN-MENTIONED
POOLING AND SERVICING AGREEMENT.


                                                 THE CHASE MANHATTAN BANK, N.A.,
                                                 CERTIFICATE REGISTRAR




                                                 By: ___________________________
                                                     AUTHORIZED SIGNATORY



<PAGE>



                                   Schedule A


             Certificate Balance of        
             Definitive Certificates       
             exchanged  or  transferred    
             for, or issued in  exchange   
             for or upon transfer of,      Remaining Principal   
             an interest in  this          Amount  of Book-          Notation
Date         Book-Entry Certificate        Entry Certificate         Made By
- ----         ----------------------        -------------------       -------

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

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

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

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

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

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

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

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

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

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

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

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

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

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


<PAGE>


                                  ABBREVIATIONS

The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:

TEN COM - as tenant in common             UNIF GIFT MIN ACT __________ Custodian
TEN ENT - as tenants by the entireties                         (Cust)
JT TEN  - as joint tenants with rights
          of Under Uniform Gifts to
          Minors survivorship and not
          as tenants in common             Act __________________________
                                                        (State)

    Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

  FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

- --------------------------------------------------------------------------------
     (Please insert Social Security or other identifying number of Assignee)


- --------------------------------------------------------------------------------
            (Please print or typewrite name and address of assignee)

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

the within Certificate and does hereby or irrevocably  constitute and appoint to
transfer the said  Certificate in the Certificate  register of the  within-named
Trust, with full power of substitution in the premises.


                        --------------------------------------------------------
Dated:----------        NOTICE:   The   signature   to  this   assignment   must
                        correspond  with  the name as  written  upon the face of
                        this Certificate in every particular  without alteration
                        or enlargement or any change whatever.
- --------------------
SIGNATURE GUARANTEED

The signature  must be guaranteed by a commercial  bank or trust company or by a
member  firm of the New York  Stock  Exchange  or  another  national  securities
exchange.  Notarized or witnessed signatures are not acceptable.


<PAGE>


                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available  funds  to   _________________________________   for  the  account  of
__________________________________  account number _______________ or, if mailed
by  check,  to  _______________________________________.  Statements  should  be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.



<PAGE>



                                  EXHIBIT A-10
                         NATIONSLINK FUNDING CORPORATION
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                             SERIES 1996-1, CLASS H

THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO CERTAIN OTHER CLASSES OF
CERTIFICATES OF THIS SERIES TO THE EXTENT DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT.

THE PORTION OF THE  CERTIFICATE  BALANCE OF THE  CERTIFICATES  EVIDENCED BY THIS
CERTIFICATE  WILL BE DECREASED BY THE PORTION OF PRINCIPAL  DISTRIBUTIONS ON THE
CERTIFICATES  AND THE PORTION OF COLLATERAL  SUPPORT  DEFICIT  ALLOCABLE TO THIS
CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE  BALANCE OF THIS  CERTIFICATE MAY BE
LESS THAN THAT SET FORTH BELOW.  ANYONE ACQUIRING THIS CERTIFICATE MAY ASCERTAIN
ITS CURRENT  CERTIFICATE  BALANCE BY INQUIRY OF THE  TRUSTEE.  THIS  CERTIFICATE
CONSTITUTES A REMIC REGULAR INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED.

[Unless this  certificate  is presented by an authorized  representative  of The
Depository  Trust Company,  a New York corporation  ("DTC"),  to the Certificate
Registrar for registration of transfer, exchange or payment, and any certificate
issued  is  registered  in the name of Cede & Co.  or in such  other  name as is
requested  by an  authorized  representative  of DTC (and any payment is made to
Cede  &  Co.  or  to  such  other  entity  as  is  requested  by  an  authorized
representative  of DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  inasmuch  as the  registered  owner
hereof, Cede & Co., has an interest herein.]1

THIS  CERTIFICATE HAS NOT BEEN  REGISTERED  UNDER THE SECURITIES ACT OF 1933, AS
AMENDED (THE  "SECURITIES  ACT"),  OR ANY STATE  SECURITIES  LAWS.  NEITHER THIS
CERTIFICATE  NOR ANY INTEREST OR  PARTICIPATION  HEREIN MAY BE REOFFERED,  SOLD,
ASSIGNED,  TRANSFERRED,  PLEDGED,  ENCUMBERED  OR  OTHERWISE  DISPOSED OF IN THE
ABSENCE OF SUCH  REGISTRATION OR UNLESS SUCH  TRANSACTION IS EXEMPT FROM, OR NOT
SUBJECT TO, REGISTRATION UNDER THE SECURITIES ACT.

THE HOLDER OF THIS  CERTIFICATE  BY ITS  ACCEPTANCE  HEREOF AGREES NOT TO OFFER,
SELL OR  OTHERWISE  TRANSFER  SUCH  CERTIFICATE  EXCEPT IN  ACCORDANCE  WITH ALL
APPLICABLE  STATE  SECURITIES LAWS AND (A) PURSUANT TO A REGISTRATION  STATEMENT
WHICH HAS BEEN DECLARED  EFFECTIVE  UNDER THE SECURITIES ACT, (B) FOR SO LONG AS
THIS  CERTIFICATE  IS  ELIGIBLE  FOR  RESALE  PURSUANT  TO RULE  144A  UNDER THE
SECURITIES ACT ("RULE 144A"), TO A PERSON WHO THE SELLER REASONABLY  BELIEVES IS
A  "QUALIFIED  INSTITUTIONAL  BUYER" AS  DEFINED  IN RULE 144A IN A  TRANSACTION
MEETING  THE  REQUIREMENTS  OF RULE 144A,  (C) TO AN  INSTITUTIONAL  "ACCREDITED
INVESTOR" WITHIN THE MEANING OF RULE 501 (a)(1), (2), (3) OR (7) OF REGULATION D
UNDER  THE  SECURITIES  ACT  IN  A  TRANSACTION  EXEMPT  FROM  THE  REGISTRATION
REQUIREMENTS  UNDER THE  SECURITIES  ACT, OR (D)  PURSUANT TO ANOTHER  AVAILABLE
EXEMPTION FROM THE  REGISTRATION  REQUIREMENTS OF THE SECURITIES ACT, SUBJECT IN
EACH OF THE FOREGOING  CASES TO THE COMPLETION AND DELIVERY BY THE TRANSFEROR TO
THE TRUSTEE OF A CERTIFICATE  OF TRANSFER IN THE FORM APPEARING ON THE LAST PAGE
OF THIS CERTIFICATE.

THE INITIAL INVESTOR IN THIS CERTIFICATE,  AND EACH SUBSEQUENT PURCHASER OF THIS
CERTIFICATE,  BY PURCHASING THIS CERTIFICATE OR AN INTEREST HEREIN, IS DEEMED TO
HAVE  AGREED TO  COMPLY  WITH  CERTAIN  TRANSFER  REQUIREMENTS  SET FORTH IN THE
POOLING AND  SERVICING  AGREEMENT.  A TRANSFEREE  IS ALSO REQUIRED TO DELIVER AN
INVESTMENT  REPRESENTATION  LETTER SUBSTANTIALLY IN THE FORM OF EXHIBIT C TO THE
POOLING AND SERVICING AGREEMENT IF SUCH TRANSFEREE IS A QUALIFIED  INSTITUTIONAL
BUYER OR AN  ACCREDITED  INSTITUTIONAL  INVESTOR,  AND MAY ALSO BE  REQUIRED  TO
DELIVER  AN  OPINION  OF  COUNSEL  IF  SUCH   TRANSFEREE   IS  NOT  A  QUALIFIED
INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A.

THIS  CERTIFICATE  MAY NOT BE PURCHASED BY OR  TRANSFERRED  TO A PERSON WHICH IS
(A)(1)  AN  EMPLOYEE  BENEFIT  PLAN  SUBJECT  TO  THE  FIDUCIARY  RESPONSIBILITY
PROVISIONS OF THE EMPLOYEE  RETIREMENT  INCOME  SECURITY ACT OF 1974, AS AMENDED
("ERISA"),  OR (2) A PLAN SUBJECT TO SECTION 4975 OF THE CODE, OR A GOVERNMENTAL
PLAN AS DEFINED  IN SECTION  3(32) OF ERISA,  SUBJECT TO ANY  FEDERAL,  STATE OR
LOCAL LAW WHICH IS, TO A MATERIAL EXTENT, SIMILAR TO THE FOREGOING PROVISIONS OF
ERISA OR THE CODE (COLLECTIVELY,  A "PLAN"), OR (B) A COLLECTIVE INVESTMENT FUND
IN WHICH SUCH PLANS ARE  INVESTED,  OR (C) AN INSURANCE  COMPANY USING ASSETS OF
SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH INCLUDE ASSETS OF PLANS (OR WHICH
ARE DEEMED PURSUANT TO ERISA OR ANY SIMILAR LAW TO INCLUDE ASSETS OF PLANS),  OR
(D) A PERSON OR ENTITY  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE ASSETS OF
SUCH PLAN TO ACQUIRE SUCH  CERTIFICATE  UNLESS IT IS PURCHASING THE  CERTIFICATE
WITH THE ASSETS OF AN INSURANCE  COMPANY  GENERAL  ACCOUNT AND (1) THE EXEMPTIVE
RELIEF  AFFORDED  UNDER SECTION III OF PROHIBITED  TRANSACTION  CLASS  EXEMPTION
95-60 IS  AVAILABLE  FOR THE  PURCHASE  AND HOLDING OF THE  CERTIFICATE  BY SUCH
PURCHASER OR (2) THE PURCHASE  WOULD NOT  CONSTITUTE A "PROHIBITED  TRANSACTION"
WITHIN THE MEANING OF SECTION 406 OR 407 OF ERISA, SECTION 4975 OF THE CODE OR A
MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY SIMILAR LAW.  EACH  CERTIFICATE
OWNER SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON  SPECIFIED IN CLAUSES
(A), (B), (C), OR (D) ABOVE.  TRANSFEREES OF THIS CERTIFICATE TAKING DELIVERY IN
CERTIFICATED  FORM SHALL BE REQUIRED  EITHER (i) TO DELIVER A LETTER IN THE FORM
OF EXHIBIT G TO THE POOLING AND SERVICING AGREEMENT TO THE EFFECT THAT IT IS NOT
A PERSON  SPECIFIED IN CLAUSES (A), (B), (C) OR (D) ABOVE,  OR (ii) IN THE EVENT
THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A), (B), (C) OR (D) ABOVE,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE  REGISTRAR AND THE DEPOSITOR THAT THE PURCHASE OR HOLDING OF THE
CERTIFICATES  BY OR ON  BEHALF  OF A PLAN  WILL NOT  CONSTITUTE  OR  RESULT IN A
"PROHIBITED  TRANSACTION"  WITHIN THE  MEANING OF SECTION 406 OR 407 OF ERISA OR
SECTION 4975 OF THE CODE, AND WILL NOT SUBJECT THE MASTER SERVICER,  THE SPECIAL
SERVICER, THE DEPOSITOR,  THE TRUSTEE, THE CERTIFICATE REGISTRAR,  THE EXTENSION
ADVISER OR THE UNDERWRITER TO ANY OBLIGATION OR LIABILITY UNDER ERISA OR SECTION
4975 OF THE CODE.

THIS  CERTIFICATE  IS ISSUED ON MAY 16,  1996,  AND BASED ON ITS ISSUE  PRICE OF
67.33105%, INCLUDING ACCRUED INTEREST, AND A STATED REDEMPTION PRICE AT MATURITY
EQUAL TO ITS INITIAL PRINCIPAL  BALANCE,  IS ISSUED WITH ORIGINAL ISSUE DISCOUNT
("OID") FOR FEDERAL INCOME TAX PURPOSES.  ASSUMING THAT THIS CERTIFICATE PAYS IN
ACCORDANCE WITH PROJECTED CASH FLOWS REFLECTING THE PREPAYMENT  ASSUMPTION OF 0%
CPR (AS DEFINED IN THE PROSPECTUS  SUPPLEMENT  DATED MAY 2, 1996 WITH RESPECT TO
THE OFFERING OF THE CLASS A-1 CERTIFICATES,  CLASS A-2  CERTIFICATES,  CLASS A-3
CERTIFICATES,  CLASS B CERTIFICATES,  CLASS C CERTIFICATES, CLASS D CERTIFICATES
AND CLASS E CERTIFICATES) USED TO PRICE THIS CERTIFICATE:  (I) THE AMOUNT OF OID
AS A  PERCENTAGE  OF THE  INITIAL  PRINCIPAL  BALANCE  OF  THIS  CERTIFICATE  IS
APPROXIMATELY  32.66895000%;  AND (II) THE  ANNUAL  YIELD  TO  MATURITY  OF THIS
CERTIFICATE,  COMPOUNDED  MONTHLY,  IS APPROXIMATELY  12.90%.  THERE IS NO SHORT
FIRST ACCRUAL PERIOD.



<TABLE>
<CAPTION>

<S>                                         <C>
PASS-THROUGH RATE: 7.350%                   APPROXIMATE AGGREGATE SCHEDULED PRINCIPAL BALANCE OF
                                            THE MORTGAGE LOANS AFTER DEDUCTING PAYMENTS DUE AND
DENOMINATION:  [$________________]2         PREPAYMENTS RECEIVED ON OR BEFORE CUT-OFF DATE:
         [Set forth on Schedule A]3         $322,639,635

                                            MASTER SERVICER:  AMRESCO MANAGEMENT, INC.
DATE OF POOLING AND SERVICING AGREEMENT:
AS OF MAY 1, 1996                           SPECIAL SERVICER:  AMRESCO MANAGEMENT, INC.

CUT-OFF DATE: MAY 1, 1996, EXCEPT AS        TRUSTEE:  THE CHASE MANHATTAN BANK, N.A.
DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT                                   REMIC ADMINISTRATOR:  NATIONSBANC MORTGAGE CAPITAL
                                            CORPORATION
CLOSING DATE:  MAY 16, 1996
                                            CUSIP NO. 63859CAK9
FIRST DISTRIBUTION DATE:
JUNE 20, 1996                               CERTIFICATE NO.:  H-1

APPROXIMATE AGGREGATE
CERTIFICATE BALANCE
OF THE CLASS H CERTIFICATES
AS OF THE CLOSING DATE:  $9,679,189
<FN>
1 If this Certificate represents a Book-Entry Certificate registered in the name
of Cede & Co., it shall have this legend.

2 If this  Certificate  represents a Definitive  Certificate,  the  Denomination
shall be specified on the face hereof.

3 If this  Certificate  represents a Book-Entry  Certificate,  its  Denomination
shall be set forth on Schedule A attached hereto.
</FN>
</TABLE>


<PAGE>


                               CLASS H CERTIFICATE

evidencing a beneficial ownership interest in a Trust Fund, consisting primarily
of a pool of fixed rate commercial and multifamily mortgage loans (the "Mortgage
Loans"),  all payments on or  collections  in respect of the Mortgage  Loans due
after the Cut-Off  Date,  all REO  Properties  and revenues  received in respect
thereof, the mortgagee's rights under the Insurance Policies,  any Assignment of
Leases, and any guaranties,  escrow accounts or other collateral as security for
the Mortgage  Loans,  and such amounts as shall from time to time be held in the
Certificate Account, the Distribution Accounts, and the REO Accounts, formed and
sold by

                         NATIONSLINK FUNDING CORPORATION

THIS  CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN NATIONSLINK
FUNDING CORPORATION, THE MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE
REMIC ADMINISTRATOR OR ANY OF THEIR AFFILIATES. NEITHER THIS CERTIFICATE NOR THE
UNDERLYING MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE
UNITED STATES.

THIS CERTIFIES THAT -------------------

is the  registered  owner of the interest  evidenced by this  Certificate in the
Class H  Certificates  issued by the Trust Fund created  pursuant to the Pooling
and  Servicing  Agreement,  dated as of May 1, 1996 (the  "Pooling and Servicing
Agreement"),  among  NationsLink  Funding  Corporation  (hereinafter  called the
"Depositor",  which term  includes  any  successor  entity under the Pooling and
Servicing Agreement), the Trustee, the Special Servicer, the Master Servicer and
the REMIC Administrator. A summary of certain of the pertinent provisions of the
Pooling  and  Servicing  Agreement  is set forth  hereafter.  To the  extent not
defined  herein,  the  capitalized  terms used  herein  shall have the  meanings
assigned thereto in the Pooling and Servicing Agreement.

     This  Certificate  is  one  of a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing the Denomination of this Certificate [set forth
on  Schedule  A  attached  hereto]4  [specified  on the  face  hereof]5,  by the
aggregate  initial  Certificate  Balance  of  the  Class  H  Certificates.   The
Certificates are designated as the NationsLink Funding  Corporation,  Commercial
Mortgage  Pass-Through  Certificates,  Series  1996-1 and are issued in fourteen
Classes as specifically  set forth in the Pooling and Servicing  Agreement.  The
Certificates will evidence in the aggregate 100% of the beneficial  ownership of
the Trust Fund.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.
- ----------
4 If this  Certificate  represents a Book-Entry  Certificate,  its  Denomination
shall be set forth on Schedule A attached hereto.

5 If this  Certificate  represents a Definitive  Certificate,  the  Denomination
shall be specified on the face hereof.

     This  Certificate  is a  "regular  interest"  in a  "real  estate  mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1)  and 860D of the  Internal  Revenue  Code of 1986,  as amended.  Each
Holder of this Certificate,  by acceptance hereof,  agrees to treat, and take no
action  inconsistent  with the treatment of, this Certificate in accordance with
the preceding  sentence for purposes of federal  income  taxes,  state and local
income and franchise taxes and other taxes imposed on or measured by income.

     Pursuant to the terms of the Pooling and Servicing  Agreement,  the Trustee
shall  distribute to the Person in whose name this  Certificate is registered as
of the related  Record  Date,  an amount  equal to such  Person's pro rata share
(based on the  Percentage  Interest  represented  by this  Certificate)  of that
portion of the aggregate amount of principal and interest then distributable, if
any,  allocable  to  the  Class  of  Certificates  of the  same  Class  as  this
Certificate for such Distribution Date, all as more described in the Pooling and
Servicing  Agreement.  All sums distributable on this Certificate are payable in
the coin or currency  of the United  States of America as at the time of payment
is legal tender for the payment of public and private debts.

     Interest  on  this  Certificate  will  accrue  (computed  as if  each  year
consisted  of 360 days and each month  consisted of 30 days) during the Interest
Accrual Period  relating to such  Distribution  Date at the Class H Pass-Through
Rate specified above on the Certificate Balance of this Certificate  immediately
prior to each  Distribution  Date.  Principal  and  interest  allocated  to this
Certificate  on  any  Distribution  Date  will  be  in an  amount  due  to  this
Certificate's  pro  rata  share  of  the  Available  Distribution  Amount  to be
distributed on the Certificates of this Class as of such Distribution Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Pooling and Servicing Agreement.

     Collateral Support Deficit and Appraisal  Reduction Amounts on the Mortgage
Loans   shall   be   allocated   on  the   applicable   Distribution   Date   to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement. All Collateral Support Deficit and Appraisal Reduction Amounts on the
Mortgage Loans allocated to any Class of Certificates will be allocated pro rata
among the outstanding Certificates of such Class.

     The  Certificates  are limited in right of payment to, among other  things,
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set forth in the Pooling and Servicing  Agreement.  As provided in
the  Pooling  and  Servicing   Agreement,   the  Certificate   Account  and  the
Distribution  Accounts  will be held in the name of the Trustee on behalf of the
holders of Certificates specified in the Pooling and Servicing Agreement and the
Master Servicer (with respect to the  Certificate  Account) or the Trustee (with
respect to the  Distribution  Accounts)  will be authorized to make  withdrawals
therefrom.  Amounts on deposit in such  accounts  may be  invested  in  Eligible
Investments. Interest or other income earned on funds in the Certificate Account
and  Distribution  Accounts will be paid to the Master  Servicer as set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals from the Certificate  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement of certain expenses incurred with respect to the master
servicing of the Mortgage Loans and administration of the Trust Fund.

     All distributions  under the Pooling and Servicing  Agreement to a Class of
Certificates  shall be made on each  Distribution  Date  (other  than the  final
distribution on any Certificate) to  Certificateholders of record on the related
Record Date by check mailed to the address set forth therefor in the Certificate
Register or, provided that such  Certificateholder  (1) has provided the Trustee
with wire  instructions  in  writing as least  five  Business  Days prior to the
related  Record  Date and (2) is the  Holder of  Certificates  with an  original
Certificate  Balance or Notional Amount, as applicable,  of at least $5,000,000,
by  wire  transfer  of  immediately  available  funds  to the  account  of  such
Certificateholder  at a bank  or  other  entity  having  appropriate  facilities
therefor.  The  final  distribution  on this  Certificate  shall be made in like
manner,  but only upon  presentment  and  surrender of this  Certificate  at the
Corporate  Trust  Office  or such  other  location  specified  in the  notice to
Certificateholders of such final distribution.

     Any funds not  distributed  on the final  Distribution  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and  held   uninvested   in  trust  for  the   benefit   of  the   non-tendering
Certificateholders,   whereupon   the  Trust  Fund  shall   terminate.   If  any
Certificates  as to which notice has been given  pursuant to Section  4.01(h) of
the  Pooling  and  Servicing  Agreement  shall  not have  been  surrendered  for
cancellation  within six months after the time  specified  in such  notice,  the
Trustee   shall   mail  a  second   notice   to  the   remaining   non-tendering
Certificateholders  to surrender their  Certificates for cancellation to receive
the final distribution with respect thereto. If within one year after the second
notice  not  all  of  such   Certificates   shall  have  been   surrendered  for
cancellation,  the Trustee may,  directly or through an agent,  take appropriate
steps to  contact  the  remaining  non-tendering  Certificateholders  concerning
surrender of their Certificates. The costs and expenses of holding such funds in
trust and of contacting such Certificateholders shall be paid out of such funds.
No interest  shall accrue or be payable to any  Certificateholder  on any amount
held in trust as a result of such  Certificateholder's  failure to surrender its
Certificate(s)  for final payment  thereof in accordance with Section 4.01(h) of
the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth, the transfer of this Certificate is registerable
in the  Certificate  Register  only  upon  surrender  of  this  Certificate  for
registration  of transfer at the Corporate Trust Office of the Trustee or at the
office of its transfer agent,  duly endorsed by, or accompanied by an assignment
in the form below or other written  instrument of transfer in form  satisfactory
to the Certificate Registrar duly executed by the Holder hereof or such Holder's
attorney-in-fact  duly  authorized  in writing,  and  thereupon  one or more new
Certificates of the same Class in authorized Denominations will be issued to the
designated transferee or transferees.

     Subject to the terms of the Pooling and  Servicing  Agreement,  the Class A
Certificates  will be issued in book-entry form through the facilities of DTC in
Denominations  of not less  than  $10,000  initial  Certificate  Balance  and in
integral  multiples of $1,000 in excess  thereof,  with one  Certificate of such
Class  evidencing  an  additional  amount equal to the  remainder of the initial
Certificate  Balance  of such  Class.  Subject to the terms of the  Pooling  and
Servicing Agreement, the Class IO Certificates will be issued in book-entry form
through  the  facilities  of DTC in  Denominations  of not less than  $1,000,000
initial  Notional Amount and in integral  multiples of $1,000 in excess thereof,
with one Certificate of such Class evidencing an additional  amount equal to the
remainder of the initial Notional Amount of such Class.  Subject to the terms of
the Pooling  and  Servicing  Agreement,  the Class B, Class C, Class D, Class E,
Class F, Class G, Class H and Class UR Certificates will be issued in book-entry
form  through  the  facilities  of  DTC in  Denominations  of  $250,000  initial
Certificate Balance, and in integral multiples of $1,000 in excess thereof, with
one Certificate of each such Class evidencing an additional  amount equal to the
remainder  of the initial  Certificate  Balance of such  Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
Denominations representing Percentage Interests of not less than 20%.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to Institutional Accredited Investors as provided in Section 5.02(h) thereof. In
connection  with any  transfer  to an  Institutional  Accredited  Investor,  the
Transferor  shall  reimburse the Trust for any costs  (including the cost of the
Certificate  Registrar's  counsel's  review  of  the  documents  and  any  legal
opinions, submitted by the transferor or transferee to the Certificate Registrar
as provided in Section 5.02 of the Pooling and Servicing  Agreement) incurred by
the  Certificate  Registrar in connection  with such transfer.  The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer or exchange.

     The Depositor,  the Trustee, the REMIC Administrator,  the Master Servicer,
the Special Servicer,  and the Certificate Registrar and any of their agents may
treat the  Person in whose  name this  Certificate  is  registered  as the owner
hereof for all  purposes,  and neither the  Depositor,  the Trustee,  the Master
Servicer,  the  Special  Servicer,  the  REMIC  Administrator,  the  Certificate
Registrar nor any such agents shall be affected by any notice to the contrary.

     The Pooling and Servicing Agreement may be amended from time to time by the
Depositor,  the Master Servicer,  the Special Servicer,  the REMIC Administrator
and the Trustee,  without the consent of any of the Certificateholders,  to cure
any ambiguity,  to correct or supplement  any provisions  herein or therein that
may be inconsistent  with any other  provisions  herein or therein or to correct
any  error;  to  maintain  the  rating  or  ratings  assigned  to each  Class of
Certificates  by  each  Rating  Agency;  to  modify,  eliminate  or  add  to any
provisions to such extent as is necessary to maintain the  qualification  of the
Upper-Tier  REMIC or the Lower-Tier REMIC to avoid or minimize the imposition of
any tax, provided, however, an Opinion of Counsel is obtained to the effect that
such action shall not adversely  affect in any material  respect the interest of
any  Certificateholder  and such action is  necessary or desirable to avoid such
tax  and  such  action  will  not  result  in  the   withdrawal,   downgrade  or
qualification of the then-current rating by any Rating Agency, as evidenced by a
letter  from such  Rating  Agency to such  effect;  to change the timing  and/or
nature of deposits into the Certificate  Account or Distribution  Accounts or to
change  the name in which  the  Certificate  Account  is  maintained,  provided,
however,  that  the P&I  Advance  Date  shall  not be  later  than  the  related
Distribution  Date,  an Opinion of Counsel is  obtained  to the effect that such
action shall not  adversely  affect in any material  respect the interest of any
Certificateholder  and that  such  action  will not  result  in the  withdrawal,
downgrade or qualification of the then-current  rating by any Rating Agency,  as
evidenced  by a letter  from such  Rating  Agency  to such  effect;  to  modify,
eliminate  or add to the  provisions  of  Section  5.02(d)  of the  Pooling  and
Servicing Agreement or any other provision thereof  restricting  transfer of the
Residual  Certificates by virtue of their being the REMIC "residual  interests,"
provided  that such  change  shall not result in the  withdrawal,  downgrade  or
qualification of the then-current  rating assigned to any Class of Certificates,
as evidenced by a letter from each Rating Agency to such effect, and such change
shall not, as evidenced  by an Opinion of Counsel,  cause either the Trust Fund,
the  Lower-Tier  REMIC,  the Upper-Tier  REMIC or any of the  Certificateholders
(other than the  Transferor) to be subject to a federal tax caused by a Transfer
to a Person that is a Disqualified  Organization  or a Non-U.S.  Person;  and to
make any other provisions with respect to matters or questions arising under the
Pooling and Servicing Agreement which shall not be materially  inconsistent with
the provisions of the Pooling and Servicing Agreement,  provided,  however, that
such action shall not, as evidenced by an Opinion of Counsel,  adversely  affect
in any material  respect the interest of any  Certificateholder  not  consenting
thereto.

     The Pooling and  Servicing  Agreement may also be amended from time to time
by  the  Depositor,  the  Master  Servicer,  the  Special  Servicer,  the  REMIC
Administrator  and the Trustee  with the consent of the Holders of  Certificates
representing  not less than 66% of the  aggregate  Percentage  Interests of each
Class of  Certificates  affected by the  amendment for the purpose of adding any
provisions to or changing in any manner or eliminating  any of the provisions of
the Pooling and Servicing  Agreement or of modifying in any manner the rights of
the Certificateholders; provided, however, that no such amendment shall:

               (i)  reduce in any  manner the amount of, or delay the timing of,
          payments  which are  required  to be  distributed  on any  Certificate
          without the consent of such Certificateholder; or

               (ii) reduce the aforesaid percentage of Certificates of any Class
          the Holders of which are  required  to consent to any such  amendment,
          without the consent of the Holders of all  Certificates  of such Class
          then outstanding.

     No amendment  shall be made to the Pooling and Servicing  Agreement  unless
the Trustee shall have received an Opinion of Counsel that such  amendment  will
not cause either the Upper-Tier REMIC or the Lower-Tier REMIC to fail to qualify
as a REMIC or result in the imposition of a tax on either the Upper-Tier  REMIC,
the Lower-Tier REMIC or the Trust Fund.

     Any of the Master  Servicer or the Depositor will have the option,  upon 60
days'  prior  notice  given to the  Trustee,  each of the other  parties  to the
Pooling  and  Servicing  Agreement  and the Rating  Agencies,  which  notice the
Trustee is required to forward to  Certificateholders in the manner set forth in
the Pooling and Servicing Agreement,  to purchase all, but not less than all, of
the  Mortgage  Loans and all property  acquired in respect of any Mortgage  Loan
remaining in the Trust Fund,  and thereby  effect  termination of the Trust Fund
and early retirement of the then outstanding  Certificates,  on any Distribution
Date on which the aggregate Stated Principal  Balances of the Mortgage Loans and
any REO Loans  remaining  in the Trust  Fund is  reduced  to less than 5% of the
aggregate Cut-Off Date Principal Balance of all the Mortgage Loans.

     The  obligations  created by the Pooling and  Servicing  Agreement  and the
Trust Fund created  thereby  (other than the  obligation  of the Trustee to make
payments  to  Certificateholders  as provided  for in the Pooling and  Servicing
Agreement),  shall terminate upon reduction of the  Certificate  Balances of all
the Certificates to zero (including,  without limitation, any such final payment
resulting  from a  termination  of the Trust Fund due to a sale of its property)
pursuant  to the terms of the  Pooling  and  Servicing  Agreement.  In no event,
however,  will the Trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the Court of St. James, living on the date hereof.

     Unless the  certificate of  authentication  hereon has been executed by the
Certificate  Registrar,  by  manual  signature,  this  Certificate  shall not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The Trustee has  executed  this  Certificate  on behalf of the
Trust Fund as Trustee  under the Pooling and  Servicing  Agreement  and makes no
representation  or warranty as to any of the statements  contained herein or the
validity or sufficiency of the Certificates or the Mortgage Loans.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN  ACCORDANCE  WITH,  AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed under this official seal.

                                            THE CHASE MANHATTAN BANK,  N.A., not
                                            in  its   individual   capacity  but
                                            solely as Trustee  under the Pooling
                                            and Servicing Agreement.




                                            By:  ___________________________
                                                 AUTHORIZED OFFICER






Dated:  May 16, 1996


                          CERTIFICATE OF AUTHENTICATION

     THIS IS ONE OF THE CLASS H CERTIFICATES REFERRED TO IN THE WITHIN-MENTIONED
POOLING AND SERVICING AGREEMENT.


                                                 THE CHASE MANHATTAN BANK, N.A.,
                                                 CERTIFICATE REGISTRAR




                                                 By: ___________________________
                                                     AUTHORIZED SIGNATORY


<PAGE>



                                   Schedule A


             Certificate Balance of        
             Definitive Certificates       
             exchanged  or  transferred    
             for, or issued in  exchange   
             for or upon transfer of,      Remaining Principal   
             an interest in  this          Amount  of Book-          Notation
Date         Book-Entry Certificate        Entry Certificate         Made By
- ----         ----------------------        -------------------       -------

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

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

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

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

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

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

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

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

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

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

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

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

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

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


<PAGE>


                                  ABBREVIATIONS

The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:

TEN COM - as tenant in common             UNIF GIFT MIN ACT __________ Custodian
TEN ENT - as tenants by the entireties                         (Cust)
JT TEN  - as joint tenants with rights
          of Under Uniform Gifts to
          Minors survivorship and not
          as tenants in common             Act __________________________
                                                        (State)

    Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

  FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

- --------------------------------------------------------------------------------
     (Please insert Social Security or other identifying number of Assignee)


- --------------------------------------------------------------------------------
            (Please print or typewrite name and address of assignee)

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

the within Certificate and does hereby or irrevocably  constitute and appoint to
transfer the said  Certificate in the Certificate  register of the  within-named
Trust, with full power of substitution in the premises.


                        --------------------------------------------------------
Dated:-----------       NOTICE:   The   signature   to  this   assignment   must
                        correspond  with  the name as  written  upon the face of
                        this Certificate in every particular  without alteration
                        or enlargement or any change whatever.
- --------------------
SIGNATURE GUARANTEED

The signature  must be guaranteed by a commercial  bank or trust company or by a
member  firm of the New York  Stock  Exchange  or  another  national  securities
exchange.  Notarized or witnessed signatures are not acceptable.


<PAGE>


                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available  funds  to   _________________________________   for  the  account  of
__________________________________  account number _______________ or, if mailed
by  check,  to  _______________________________________.  Statements  should  be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.



<PAGE>



                                  EXHIBIT A-11
                         NATIONSLINK FUNDING CORPORATION
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                             SERIES 1996-1, CLASS UR

THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO CERTAIN OTHER CLASSES OF
CERTIFICATES OF THIS SERIES TO THE EXTENT DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT.

THE PORTION OF THE  CERTIFICATE  BALANCE OF THE  CERTIFICATES  EVIDENCED BY THIS
CERTIFICATE  WILL BE DECREASED BY THE PORTION OF PRINCIPAL  DISTRIBUTIONS ON THE
CERTIFICATES  AND THE PORTION OF COLLATERAL  SUPPORT  DEFICIT  ALLOCABLE TO THIS
CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE  BALANCE OF THIS  CERTIFICATE MAY BE
LESS THAN THAT SET FORTH BELOW.  ANYONE ACQUIRING THIS CERTIFICATE MAY ASCERTAIN
ITS CURRENT  CERTIFICATE  BALANCE BY INQUIRY OF THE  TRUSTEE.  THIS  CERTIFICATE
CONSTITUTES A REMIC REGULAR INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED.

[Unless this  certificate  is presented by an authorized  representative  of The
Depository  Trust Company,  a New York corporation  ("DTC"),  to the Certificate
Registrar for registration of transfer, exchange or payment, and any certificate
issued  is  registered  in the name of Cede & Co.  or in such  other  name as is
requested  by an  authorized  representative  of DTC (and any payment is made to
Cede  &  Co.  or  to  such  other  entity  as  is  requested  by  an  authorized
representative  of DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  inasmuch  as the  registered  owner
hereof, Cede & Co., has an interest herein.]1

THIS  CERTIFICATE HAS NOT BEEN  REGISTERED  UNDER THE SECURITIES ACT OF 1933, AS
AMENDED (THE  "SECURITIES  ACT"),  OR ANY STATE  SECURITIES  LAWS.  NEITHER THIS
CERTIFICATE  NOR ANY INTEREST OR  PARTICIPATION  HEREIN MAY BE REOFFERED,  SOLD,
ASSIGNED,  TRANSFERRED,  PLEDGED,  ENCUMBERED  OR  OTHERWISE  DISPOSED OF IN THE
ABSENCE OF SUCH  REGISTRATION OR UNLESS SUCH  TRANSACTION IS EXEMPT FROM, OR NOT
SUBJECT TO, REGISTRATION UNDER THE SECURITIES ACT.

THE HOLDER OF THIS  CERTIFICATE  BY ITS  ACCEPTANCE  HEREOF AGREES NOT TO OFFER,
SELL OR  OTHERWISE  TRANSFER  SUCH  CERTIFICATE  EXCEPT IN  ACCORDANCE  WITH ALL
APPLICABLE  STATE  SECURITIES LAWS AND (A) PURSUANT TO A REGISTRATION  STATEMENT
WHICH HAS BEEN DECLARED  EFFECTIVE  UNDER THE SECURITIES ACT, (B) FOR SO LONG AS
THIS  CERTIFICATE  IS  ELIGIBLE  FOR  RESALE  PURSUANT  TO RULE  144A  UNDER THE
SECURITIES ACT ("RULE 144A"), TO A PERSON WHO THE SELLER REASONABLY  BELIEVES IS
A  "QUALIFIED  INSTITUTIONAL  BUYER" AS  DEFINED  IN RULE 144A IN A  TRANSACTION
MEETING  THE  REQUIREMENTS  OF RULE 144A,  (C) TO AN  INSTITUTIONAL  "ACCREDITED
INVESTOR" WITHIN THE MEANING OF RULE 501 (a)(1), (2), (3) OR (7) OF REGULATION D
UNDER  THE  SECURITIES  ACT  IN  A  TRANSACTION  EXEMPT  FROM  THE  REGISTRATION
REQUIREMENTS  UNDER THE  SECURITIES  ACT, OR (D)  PURSUANT TO ANOTHER  AVAILABLE
EXEMPTION FROM THE  REGISTRATION  REQUIREMENTS OF THE SECURITIES ACT, SUBJECT IN
EACH OF THE FOREGOING  CASES TO THE COMPLETION AND DELIVERY BY THE TRANSFEROR TO
THE TRUSTEE OF A CERTIFICATE  OF TRANSFER IN THE FORM APPEARING ON THE LAST PAGE
OF THIS CERTIFICATE.

THE INITIAL INVESTOR IN THIS CERTIFICATE,  AND EACH SUBSEQUENT PURCHASER OF THIS
CERTIFICATE,  BY PURCHASING THIS CERTIFICATE OR AN INTEREST HEREIN, IS DEEMED TO
HAVE  AGREED TO  COMPLY  WITH  CERTAIN  TRANSFER  REQUIREMENTS  SET FORTH IN THE
POOLING AND  SERVICING  AGREEMENT.  A TRANSFEREE  IS ALSO REQUIRED TO DELIVER AN
INVESTMENT  REPRESENTATION  LETTER SUBSTANTIALLY IN THE FORM OF EXHIBIT C TO THE
POOLING AND SERVICING AGREEMENT IF SUCH TRANSFEREE IS A QUALIFIED  INSTITUTIONAL
BUYER OR AN  ACCREDITED  INSTITUTIONAL  INVESTOR,  AND MAY ALSO BE  REQUIRED  TO
DELIVER  AN  OPINION  OF  COUNSEL  IF  SUCH   TRANSFEREE   IS  NOT  A  QUALIFIED
INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A.

THIS  CERTIFICATE  MAY NOT BE PURCHASED BY OR  TRANSFERRED  TO A PERSON WHICH IS
(A)(1)  AN  EMPLOYEE  BENEFIT  PLAN  SUBJECT  TO  THE  FIDUCIARY  RESPONSIBILITY
PROVISIONS OF THE EMPLOYEE  RETIREMENT  INCOME  SECURITY ACT OF 1974, AS AMENDED
("ERISA"),  OR (2) A PLAN SUBJECT TO SECTION 4975 OF THE CODE, OR A GOVERNMENTAL
PLAN AS DEFINED  IN SECTION  3(32) OF ERISA,  SUBJECT TO ANY  FEDERAL,  STATE OR
LOCAL LAW WHICH IS, TO A MATERIAL EXTENT, SIMILAR TO THE FOREGOING PROVISIONS OF
ERISA OR THE CODE (COLLECTIVELY,  A "PLAN"), OR (B) A COLLECTIVE INVESTMENT FUND
IN WHICH SUCH PLANS ARE  INVESTED,  OR (C) AN INSURANCE  COMPANY USING ASSETS OF
SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH INCLUDE ASSETS OF PLANS (OR WHICH
ARE DEEMED PURSUANT TO ERISA OR ANY SIMILAR LAW TO INCLUDE ASSETS OF PLANS),  OR
(D) A PERSON OR ENTITY  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE ASSETS OF
SUCH PLAN TO ACQUIRE SUCH  CERTIFICATE  UNLESS IT IS PURCHASING THE  CERTIFICATE
WITH THE ASSETS OF AN INSURANCE  COMPANY  GENERAL  ACCOUNT AND (1) THE EXEMPTIVE
RELIEF  AFFORDED  UNDER SECTION III OF PROHIBITED  TRANSACTION  CLASS  EXEMPTION
95-60 IS  AVAILABLE  FOR THE  PURCHASE  AND HOLDING OF THE  CERTIFICATE  BY SUCH
PURCHASER OR (2) THE PURCHASE  WOULD NOT  CONSTITUTE A "PROHIBITED  TRANSACTION"
WITHIN THE MEANING OF SECTION 406 OR 407 OF ERISA, SECTION 4975 OF THE CODE OR A
MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY SIMILAR LAW.  EACH  CERTIFICATE
OWNER SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON  SPECIFIED IN CLAUSES
(A), (B), (C), OR (D) ABOVE.  TRANSFEREES OF THIS CERTIFICATE TAKING DELIVERY IN
CERTIFICATED  FORM SHALL BE REQUIRED  EITHER (i) TO DELIVER A LETTER IN THE FORM
OF EXHIBIT G TO THE POOLING AND SERVICING AGREEMENT TO THE EFFECT THAT IT IS NOT
A PERSON  SPECIFIED IN CLAUSES (A), (B), (C) OR (D) ABOVE,  OR (ii) IN THE EVENT
THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A), (B), (C) OR (D) ABOVE,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE  REGISTRAR AND THE DEPOSITOR THAT THE PURCHASE OR HOLDING OF THE
CERTIFICATES  BY OR ON  BEHALF  OF A PLAN  WILL NOT  CONSTITUTE  OR  RESULT IN A
"PROHIBITED  TRANSACTION"  WITHIN THE  MEANING OF SECTION 406 OR 407 OF ERISA OR
SECTION 4975 OF THE CODE, AND WILL NOT SUBJECT THE MASTER SERVICER,  THE SPECIAL
SERVICER, THE DEPOSITOR,  THE TRUSTEE, THE CERTIFICATE REGISTRAR,  THE EXTENSION
ADVISER OR THE UNDERWRITER TO ANY OBLIGATION OR LIABILITY UNDER ERISA OR SECTION
4975 OF THE CODE.

THIS  CERTIFICATE  IS ISSUED ON MAY 16,  1996,  AND BASED ON ITS ISSUE  PRICE OF
29.00283%, INCLUDING ACCRUED INTEREST, AND A STATED REDEMPTION PRICE AT MATURITY
EQUAL TO ITS INITIAL PRINCIPAL  BALANCE,  IS ISSUED WITH ORIGINAL ISSUE DISCOUNT
("OID") FOR FEDERAL INCOME TAX PURPOSES.  ASSUMING THAT THIS CERTIFICATE PAYS IN
ACCORDANCE WITH PROJECTED CASH FLOWS REFLECTING THE PREPAYMENT  ASSUMPTION OF 0%
CPR (AS DEFINED IN THE PROSPECTUS  SUPPLEMENT  DATED MAY 2, 1996 WITH RESPECT TO
THE OFFERING OF THE CLASS A-1 CERTIFICATES,  CLASS A-2  CERTIFICATES,  CLASS A-3
CERTIFICATES,  CLASS B CERTIFICATES,  CLASS C CERTIFICATES, CLASS D CERTIFICATES
AND CLASS E CERTIFICATES) USED TO PRICE THIS CERTIFICATE:  (I) THE AMOUNT OF OID
AS A  PERCENTAGE  OF THE  INITIAL  PRINCIPAL  BALANCE  OF  THIS  CERTIFICATE  IS
APPROXIMATELY  70.99716667%;  AND (II) THE  ANNUAL  YIELD  TO  MATURITY  OF THIS
CERTIFICATE,  COMPOUNDED  MONTHLY,  IS APPROXIMATELY  24.27%.  THERE IS NO SHORT
FIRST ACCRUAL PERIOD.

<TABLE>
<CAPTION>

<S>                                         <C>
PASS-THROUGH RATE: 6.800%                   APPROXIMATE AGGREGATE SCHEDULED PRINCIPAL BALANCE OF
                                            THE MORTGAGE LOANS AFTER DEDUCTING PAYMENTS DUE AND
DENOMINATION: [$________________]2          PREPAYMENTS RECEIVED ON OR BEFORE CUT-OFF DATE:
        [Set forth on Schedule A]3          $322,639,635
                                            MASTER SERVICER:  AMRESCO MANAGEMENT, INC.
DATE OF POOLING AND SERVICING AGREEMENT:
AS OF MAY 1, 1996                           SPECIAL SERVICER:  AMRESCO MANAGEMENT, INC.

CUT-OFF DATE: MAY 1, 1996, EXCEPT AS        TRUSTEE:  THE CHASE MANHATTAN BANK, N.A.
DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT                                   REMIC ADMINISTRATOR:  NATIONSBANC MORTGAGE CAPITAL
                                            CORPORATION
CLOSING DATE:  MAY 16, 1996
                                            CUSIP NO. 63859CAL7
FIRST DISTRIBUTION DATE:
JUNE 20, 1996                               CERTIFICATE NO.:  UR-1

APPROXIMATE AGGREGATE
CERTIFICATE BALANCE
OF THE CLASS UR CERTIFICATES
AS OF THE CLOSING DATE:  $9,679,194
<FN>
1 If this Certificate represents a Book-Entry Certificate registered in the name
of Cede & Co., it shall have this legend.

2 If this  Certificate  represents a Definitive  Certificate,  the  Denomination
shall be specified on the face hereof.

3 If this  Certificate  represents a Book-Entry  Certificate,  its  Denomination
shall be set forth on Schedule A attached hereto.
</FN>
</TABLE>


<PAGE>


                              CLASS UR CERTIFICATE

evidencing a beneficial ownership interest in a Trust Fund, consisting primarily
of a pool of fixed rate commercial and multifamily mortgage loans (the "Mortgage
Loans"),  all payments on or  collections  in respect of the Mortgage  Loans due
after the Cut-Off  Date,  all REO  Properties  and revenues  received in respect
thereof, the mortgagee's rights under the Insurance Policies,  any Assignment of
Leases, and any guaranties,  escrow accounts or other collateral as security for
the Mortgage  Loans,  and such amounts as shall from time to time be held in the
Certificate Account, the Distribution Accounts, and the REO Accounts, formed and
sold by

                         NATIONSLINK FUNDING CORPORATION

THIS  CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN NATIONSLINK
FUNDING CORPORATION, THE MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE
REMIC ADMINISTRATOR OR ANY OF THEIR AFFILIATES. NEITHER THIS CERTIFICATE NOR THE
UNDERLYING MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE
UNITED STATES.

THIS CERTIFIES THAT ---------------

is the  registered  owner of the interest  evidenced by this  Certificate in the
Class UR Certificates  issued by the Trust Fund created  pursuant to the Pooling
and  Servicing  Agreement,  dated as of May 1, 1996 (the  "Pooling and Servicing
Agreement"),  among  NationsLink  Funding  Corporation  (hereinafter  called the
"Depositor",  which term  includes  any  successor  entity under the Pooling and
Servicing Agreement), the Trustee, the Special Servicer, the Master Servicer and
the REMIC Administrator. A summary of certain of the pertinent provisions of the
Pooling  and  Servicing  Agreement  is set forth  hereafter.  To the  extent not
defined  herein,  the  capitalized  terms used  herein  shall have the  meanings
assigned thereto in the Pooling and Servicing Agreement.

     This  Certificate  is  one  of a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing the Denomination of this Certificate [set forth
on  Schedule  A  attached  hereto]4  [specified  on the  face  hereof]5,  by the
aggregate  initial  Certificate  Balance  of  the  Class  UR  Certificates.  The
Certificates are designated as the NationsLink Funding  Corporation,  Commercial
Mortgage  Pass-Through  Certificates,  Series  1996-1 and are issued in fourteen
Classes as specifically  set forth in the Pooling and Servicing  Agreement.  The
Certificates will evidence in the aggregate 100% of the beneficial  ownership of
the Trust Fund.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.
- ----------
4 If this  Certificate  represents a Book-Entry  Certificate,  its  Denomination
shall be set forth on Schedule A attached hereto.

5 If this  Certificate  represents a Definitive  Certificate,  the  Denomination
shall be specified on the face hereof.

     This  Certificate  is a  "regular  interest"  in a  "real  estate  mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1)  and 860D of the  Internal  Revenue  Code of 1986,  as amended.  Each
Holder of this Certificate,  by acceptance hereof,  agrees to treat, and take no
action  inconsistent  with the treatment of, this Certificate in accordance with
the preceding  sentence for purposes of federal  income  taxes,  state and local
income and franchise taxes and other taxes imposed on or measured by income.

     Pursuant to the terms of the Pooling and Servicing  Agreement,  the Trustee
shall  distribute to the Person in whose name this  Certificate is registered as
of the related  Record  Date,  an amount  equal to such  Person's pro rata share
(based on the  Percentage  Interest  represented  by this  Certificate)  of that
portion of the aggregate amount of principal and interest then distributable, if
any,  allocable  to  the  Class  of  Certificates  of the  same  Class  as  this
Certificate for such Distribution Date, all as more described in the Pooling and
Servicing  Agreement.  All sums distributable on this Certificate are payable in
the coin or currency  of the United  States of America as at the time of payment
is legal tender for the payment of public and private debts.

     Interest  on  this  Certificate  will  accrue  (computed  as if  each  year
consisted  of 360 days and each month  consisted of 30 days) during the Interest
Accrual Period relating to such  Distribution  Date at the Class UR Pass-Through
Rate specified above on the Certificate Balance of this Certificate  immediately
prior to each  Distribution  Date.  Principal  and  interest  allocated  to this
Certificate  on  any  Distribution  Date  will  be  in an  amount  due  to  this
Certificate's  pro  rata  share  of  the  Available  Distribution  Amount  to be
distributed on the Certificates of this Class as of such Distribution Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Pooling and Servicing Agreement.

     Collateral Support Deficit and Appraisal  Reduction Amounts on the Mortgage
Loans   shall   be   allocated   on  the   applicable   Distribution   Date   to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement. All Collateral Support Deficit and Appraisal Reduction Amounts on the
Mortgage Loans allocated to any Class of Certificates will be allocated pro rata
among the outstanding Certificates of such Class.

     The  Certificates  are limited in right of payment to, among other  things,
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set forth in the Pooling and Servicing  Agreement.  As provided in
the  Pooling  and  Servicing   Agreement,   the  Certificate   Account  and  the
Distribution  Accounts  will be held in the name of the Trustee on behalf of the
holders of Certificates specified in the Pooling and Servicing Agreement and the
Master Servicer (with respect to the  Certificate  Account) or the Trustee (with
respect to the  Distribution  Accounts)  will be authorized to make  withdrawals
therefrom.  Amounts on deposit in such  accounts  may be  invested  in  Eligible
Investments. Interest or other income earned on funds in the Certificate Account
and  Distribution  Accounts will be paid to the Master  Servicer as set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals from the Certificate  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement of certain expenses incurred with respect to the master
servicing of the Mortgage Loans and administration of the Trust Fund.

     All distributions  under the Pooling and Servicing  Agreement to a Class of
Certificates  shall be made on each  Distribution  Date  (other  than the  final
distribution on any Certificate) to  Certificateholders of record on the related
Record Date by check mailed to the address set forth therefor in the Certificate
Register or, provided that such  Certificateholder  (1) has provided the Trustee
with wire  instructions  in  writing as least  five  Business  Days prior to the
related  Record  Date and (2) is the  Holder of  Certificates  with an  original
Certificate  Balance or Notional Amount, as applicable,  of at least $5,000,000,
by  wire  transfer  of  immediately  available  funds  to the  account  of  such
Certificateholder  at a bank  or  other  entity  having  appropriate  facilities
therefor.  The  final  distribution  on this  Certificate  shall be made in like
manner,  but only upon  presentment  and  surrender of this  Certificate  at the
Corporate  Trust  Office  or such  other  location  specified  in the  notice to
Certificateholders of such final distribution.

     Any funds not  distributed  on the final  Distribution  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and  held   uninvested   in  trust  for  the   benefit   of  the   non-tendering
Certificateholders,   whereupon   the  Trust  Fund  shall   terminate.   If  any
Certificates  as to which notice has been given  pursuant to Section  4.01(h) of
the  Pooling  and  Servicing  Agreement  shall  not have  been  surrendered  for
cancellation  within six months after the time  specified  in such  notice,  the
Trustee   shall   mail  a  second   notice   to  the   remaining   non-tendering
Certificateholders  to surrender their  Certificates for cancellation to receive
the final distribution with respect thereto. If within one year after the second
notice  not  all  of  such   Certificates   shall  have  been   surrendered  for
cancellation,  the Trustee may,  directly or through an agent,  take appropriate
steps to  contact  the  remaining  non-tendering  Certificateholders  concerning
surrender of their Certificates. The costs and expenses of holding such funds in
trust and of contacting such Certificateholders shall be paid out of such funds.
No interest  shall accrue or be payable to any  Certificateholder  on any amount
held in trust as a result of such  Certificateholder's  failure to surrender its
Certificate(s)  for final payment  thereof in accordance with Section 4.01(h) of
the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth, the transfer of this Certificate is registerable
in the  Certificate  Register  only  upon  surrender  of  this  Certificate  for
registration  of transfer at the Corporate Trust Office of the Trustee or at the
office of its transfer agent,  duly endorsed by, or accompanied by an assignment
in the form below or other written  instrument of transfer in form  satisfactory
to the Certificate Registrar duly executed by the Holder hereof or such Holder's
attorney-in-fact  duly  authorized  in writing,  and  thereupon  one or more new
Certificates of the same Class in authorized Denominations will be issued to the
designated transferee or transferees.

     Subject to the terms of the Pooling and  Servicing  Agreement,  the Class A
Certificates  will be issued in book-entry form through the facilities of DTC in
Denominations  of not less  than  $10,000  initial  Certificate  Balance  and in
integral  multiples of $1,000 in excess  thereof,  with one  Certificate of such
Class  evidencing  an  additional  amount equal to the  remainder of the initial
Certificate  Balance  of such  Class.  Subject to the terms of the  Pooling  and
Servicing Agreement, the Class IO Certificates will be issued in book-entry form
through  the  facilities  of DTC in  Denominations  of not less than  $1,000,000
initial  Notional Amount and in integral  multiples of $1,000 in excess thereof,
with one Certificate of such Class evidencing an additional  amount equal to the
remainder of the initial Notional Amount of such Class.  Subject to the terms of
the Pooling  and  Servicing  Agreement,  the Class B, Class C, Class D, Class E,
Class F, Class G, Class H and Class UR Certificates will be issued in book-entry
form  through  the  facilities  of  DTC in  Denominations  of  $250,000  initial
Certificate Balance, and in integral multiples of $1,000 in excess thereof, with
one Certificate of each such Class evidencing an additional  amount equal to the
remainder  of the initial  Certificate  Balance of such  Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
Denominations representing Percentage Interests of not less than 20%.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to Institutional Accredited Investors as provided in Section 5.02(h) thereof. In
connection  with any  transfer  to an  Institutional  Accredited  Investor,  the
Transferor  shall  reimburse the Trust for any costs  (including the cost of the
Certificate  Registrar's  counsel's  review  of  the  documents  and  any  legal
opinions, submitted by the transferor or transferee to the Certificate Registrar
as provided in Section 5.02 of the Pooling and Servicing  Agreement) incurred by
the  Certificate  Registrar in connection  with such transfer.  The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer or exchange.

     The Depositor,  the Trustee, the REMIC Administrator,  the Master Servicer,
the Special Servicer,  and the Certificate Registrar and any of their agents may
treat the  Person in whose  name this  Certificate  is  registered  as the owner
hereof for all  purposes,  and neither the  Depositor,  the Trustee,  the Master
Servicer,  the  Special  Servicer,  the  REMIC  Administrator,  the  Certificate
Registrar nor any such agents shall be affected by any notice to the contrary.

     The Pooling and Servicing Agreement may be amended from time to time by the
Depositor,  the Master Servicer,  the Special Servicer,  the REMIC Administrator
and the Trustee,  without the consent of any of the Certificateholders,  to cure
any ambiguity,  to correct or supplement  any provisions  herein or therein that
may be inconsistent  with any other  provisions  herein or therein or to correct
any  error;  to  maintain  the  rating  or  ratings  assigned  to each  Class of
Certificates  by  each  Rating  Agency;  to  modify,  eliminate  or  add  to any
provisions to such extent as is necessary to maintain the  qualification  of the
Upper-Tier  REMIC or the Lower-Tier REMIC to avoid or minimize the imposition of
any tax, provided, however, an Opinion of Counsel is obtained to the effect that
such action shall not adversely  affect in any material  respect the interest of
any  Certificateholder  and such action is  necessary or desirable to avoid such
tax  and  such  action  will  not  result  in  the   withdrawal,   downgrade  or
qualification of the then-current rating by any Rating Agency, as evidenced by a
letter  from such  Rating  Agency to such  effect;  to change the timing  and/or
nature of deposits into the Certificate  Account or Distribution  Accounts or to
change  the name in which  the  Certificate  Account  is  maintained,  provided,
however,  that  the P&I  Advance  Date  shall  not be  later  than  the  related
Distribution  Date,  an Opinion of Counsel is  obtained  to the effect that such
action shall not  adversely  affect in any material  respect the interest of any
Certificateholder  and that  such  action  will not  result  in the  withdrawal,
downgrade or qualification of the then-current  rating by any Rating Agency,  as
evidenced  by a letter  from such  Rating  Agency  to such  effect;  to  modify,
eliminate  or add to the  provisions  of  Section  5.02(d)  of the  Pooling  and
Servicing Agreement or any other provision thereof  restricting  transfer of the
Residual  Certificates by virtue of their being the REMIC "residual  interests,"
provided  that such  change  shall not result in the  withdrawal,  downgrade  or
qualification of the then-current  rating assigned to any Class of Certificates,
as evidenced by a letter from each Rating Agency to such effect, and such change
shall not, as evidenced  by an Opinion of Counsel,  cause either the Trust Fund,
the  Lower-Tier  REMIC,  the Upper-Tier  REMIC or any of the  Certificateholders
(other than the  Transferor) to be subject to a federal tax caused by a Transfer
to a Person that is a Disqualified  Organization  or a Non-U.S.  Person;  and to
make any other provisions with respect to matters or questions arising under the
Pooling and Servicing Agreement which shall not be materially  inconsistent with
the provisions of the Pooling and Servicing Agreement,  provided,  however, that
such action shall not, as evidenced by an Opinion of Counsel,  adversely  affect
in any material  respect the interest of any  Certificateholder  not  consenting
thereto.

     The Pooling and  Servicing  Agreement may also be amended from time to time
by  the  Depositor,  the  Master  Servicer,  the  Special  Servicer,  the  REMIC
Administrator  and the Trustee  with the consent of the Holders of  Certificates
representing  not less than 66% of the  aggregate  Percentage  Interests of each
Class of  Certificates  affected by the  amendment for the purpose of adding any
provisions to or changing in any manner or eliminating  any of the provisions of
the Pooling and Servicing  Agreement or of modifying in any manner the rights of
the Certificateholders; provided, however, that no such amendment shall:

               (i)  reduce in any  manner the amount of, or delay the timing of,
          payments  which are  required  to be  distributed  on any  Certificate
          without the consent of such Certificateholder; or

               (ii) reduce the aforesaid percentage of Certificates of any Class
          the Holders of which are  required  to consent to any such  amendment,
          without the consent of the Holders of all  Certificates  of such Class
          then outstanding.

     No amendment  shall be made to the Pooling and Servicing  Agreement  unless
the Trustee shall have received an Opinion of Counsel that such  amendment  will
not cause either the Upper-Tier REMIC or the Lower-Tier REMIC to fail to qualify
as a REMIC or result in the imposition of a tax on either the Upper-Tier  REMIC,
the Lower-Tier REMIC or the Trust Fund.

     Any of the Master  Servicer or the Depositor will have the option,  upon 60
days'  prior  notice  given to the  Trustee,  each of the other  parties  to the
Pooling  and  Servicing  Agreement  and the Rating  Agencies,  which  notice the
Trustee is required to forward to  Certificateholders in the manner set forth in
the Pooling and Servicing Agreement,  to purchase all, but not less than all, of
the  Mortgage  Loans and all property  acquired in respect of any Mortgage  Loan
remaining in the Trust Fund,  and thereby  effect  termination of the Trust Fund
and early retirement of the then outstanding  Certificates,  on any Distribution
Date on which the aggregate Stated Principal  Balances of the Mortgage Loans and
any REO Loans  remaining  in the Trust  Fund is  reduced  to less than 5% of the
aggregate Cut-Off Date Principal Balance of all the Mortgage Loans.

     The  obligations  created by the Pooling and  Servicing  Agreement  and the
Trust Fund created  thereby  (other than the  obligation  of the Trustee to make
payments  to  Certificateholders  as provided  for in the Pooling and  Servicing
Agreement),  shall terminate upon reduction of the  Certificate  Balances of all
the Certificates to zero (including,  without limitation, any such final payment
resulting  from a  termination  of the Trust Fund due to a sale of its property)
pursuant  to the terms of the  Pooling  and  Servicing  Agreement.  In no event,
however,  will the Trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the Court of St. James, living on the date hereof.

     Unless the  certificate of  authentication  hereon has been executed by the
Certificate  Registrar,  by  manual  signature,  this  Certificate  shall not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The Trustee has  executed  this  Certificate  on behalf of the
Trust Fund as Trustee  under the Pooling and  Servicing  Agreement  and makes no
representation  or warranty as to any of the statements  contained herein or the
validity or sufficiency of the Certificates or the Mortgage Loans.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN  ACCORDANCE  WITH,  AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed under this official seal.

                                            THE CHASE MANHATTAN BANK,  N.A., not
                                            in  its   individual   capacity  but
                                            solely as Trustee  under the Pooling
                                            and Servicing Agreement.




                                             By:  ___________________________
                                                  AUTHORIZED OFFICER






Dated:  May 16, 1996


                          CERTIFICATE OF AUTHENTICATION

     THIS  IS  ONE  OF  THE   CLASS   UR   CERTIFICATES   REFERRED   TO  IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                                 THE CHASE MANHATTAN BANK, N.A.,
                                                 CERTIFICATE REGISTRAR




                                                 By: ___________________________
                                                     AUTHORIZED SIGNATORY



<PAGE>



                                   Schedule A


             Certificate Balance of        
             Definitive Certificates       
             exchanged  or  transferred    
             for, or issued in  exchange   
             for or upon transfer of,      Remaining Principal   
             an interest in  this          Amount  of Book-          Notation
Date         Book-Entry Certificate        Entry Certificate         Made By
- ----         ----------------------        -------------------       -------

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

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

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

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

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

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

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

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

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

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

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

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

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

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


<PAGE>


                                  ABBREVIATIONS

The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:

TEN COM - as tenant in common             UNIF GIFT MIN ACT __________ Custodian
TEN ENT - as tenants by the entireties                         (Cust)
JT TEN  - as joint tenants with rights
          of Under Uniform Gifts to
          Minors survivorship and not
          as tenants in common            Act __________________________
                                                        (State)

    Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

  FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

- --------------------------------------------------------------------------------
     (Please insert Social Security or other identifying number of Assignee)


- --------------------------------------------------------------------------------
            (Please print or typewrite name and address of assignee)

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

the within Certificate and does hereby or irrevocably  constitute and appoint to
transfer the said  Certificate in the Certificate  register of the  within-named
Trust, with full power of substitution in the premises.


                        --------------------------------------------------------
Dated:------------      NOTICE:   The   signature   to  this   assignment   must
                        correspond  with  the name as  written  upon the face of
                        this Certificate in every particular  without alteration
                        or enlargement or any change whatever.
- --------------------
SIGNATURE GUARANTEED

The signature  must be guaranteed by a commercial  bank or trust company or by a
member  firm of the New York  Stock  Exchange  or  another  national  securities
exchange.  Notarized or witnessed signatures are not acceptable.


<PAGE>


                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available  funds  to   _________________________________   for  the  account  of
__________________________________  account number _______________ or, if mailed
by  check,  to  _______________________________________.  Statements  should  be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.



<PAGE>



                                  EXHIBIT A-12
                         NATIONSLINK FUNDING CORPORATION
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                             SERIES 1996-1, CLASS IO


THE NOTIONAL AMOUNT ON WHICH THE INTEREST PAYABLE TO THE HOLDERS OF THE CLASS IO
CERTIFICATES  IS BASED,  WILL BE REDUCED AS A RESULT OF  PRINCIPAL  PAYMENTS AND
LOSSES ON THE MORTGAGE LOANS. ACCORDINGLY, THE INTEREST PAYABLE PURSUANT TO THIS
CERTIFICATE MAY BE LESS THAN THAT SET FORTH BELOW. THIS CERTIFICATE  CONSTITUTES
A REMIC REGULAR INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS AMENDED.

[Unless this  certificate  is presented by an authorized  representative  of The
Depository  Trust Company,  a New York corporation  ("DTC"),  to the Certificate
Registrar for registration of transfer, exchange or payment, and any certificate
issued  is  registered  in the name of Cede & Co.  or in such  other  name as is
requested  by an  authorized  representative  of DTC (and any payment is made to
Cede  &  Co.  or  to  such  other  entity  as  is  requested  by  an  authorized
representative  of DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  inasmuch  as the  registered  owner
hereof, Cede & Co., has an interest herein.]1

THIS  CERTIFICATE HAS NOT BEEN  REGISTERED  UNDER THE SECURITIES ACT OF 1933, AS
AMENDED (THE  "SECURITIES  ACT"),  OR ANY STATE  SECURITIES  LAWS.  NEITHER THIS
CERTIFICATE  NOR ANY INTEREST OR  PARTICIPATION  HEREIN MAY BE REOFFERED,  SOLD,
ASSIGNED,  TRANSFERRED,  PLEDGED,  ENCUMBERED  OR  OTHERWISE  DISPOSED OF IN THE
ABSENCE OF SUCH  REGISTRATION OR UNLESS SUCH  TRANSACTION IS EXEMPT FROM, OR NOT
SUBJECT TO, REGISTRATION UNDER THE SECURITIES ACT.

THE HOLDER OF THIS  CERTIFICATE  BY ITS  ACCEPTANCE  HEREOF AGREES NOT TO OFFER,
SELL OR  OTHERWISE  TRANSFER  SUCH  CERTIFICATE  EXCEPT IN  ACCORDANCE  WITH ALL
APPLICABLE  STATE  SECURITIES LAWS AND (A) PURSUANT TO A REGISTRATION  STATEMENT
WHICH HAS BEEN DECLARED  EFFECTIVE  UNDER THE SECURITIES ACT, (B) FOR SO LONG AS
THIS  CERTIFICATE  IS  ELIGIBLE  FOR  RESALE  PURSUANT  TO RULE  144A  UNDER THE
SECURITIES ACT ("RULE 144A"), TO A PERSON WHO THE SELLER REASONABLY  BELIEVES IS
A  "QUALIFIED  INSTITUTIONAL  BUYER" AS  DEFINED  IN RULE 144A IN A  TRANSACTION
MEETING  THE  REQUIREMENTS  OF RULE 144A,  (C) TO AN  INSTITUTIONAL  "ACCREDITED
INVESTOR" WITHIN THE MEANING OF RULE 501 (a)(1), (2), (3) OR (7) OF REGULATION D
UNDER  THE  SECURITIES  ACT  IN  A  TRANSACTION  EXEMPT  FROM  THE  REGISTRATION
REQUIREMENTS  UNDER THE  SECURITIES  ACT, OR (D)  PURSUANT TO ANOTHER  AVAILABLE
EXEMPTION FROM THE  REGISTRATION  REQUIREMENTS OF THE SECURITIES ACT, SUBJECT IN
EACH OF THE FOREGOING  CASES TO THE COMPLETION AND DELIVERY BY THE TRANSFEROR TO
THE TRUSTEE OF A CERTIFICATE  OF TRANSFER IN THE FORM APPEARING ON THE LAST PAGE
OF THIS CERTIFICATE.

THE INITIAL INVESTOR IN THIS CERTIFICATE,  AND EACH SUBSEQUENT PURCHASER OF THIS
CERTIFICATE,  BY PURCHASING THIS CERTIFICATE OR AN INTEREST HEREIN, IS DEEMED TO
HAVE  AGREED TO  COMPLY  WITH  CERTAIN  TRANSFER  REQUIREMENTS  SET FORTH IN THE
POOLING AND  SERVICING  AGREEMENT.  A TRANSFEREE  IS ALSO REQUIRED TO DELIVER AN
INVESTMENT  REPRESENTATION  LETTER SUBSTANTIALLY IN THE FORM OF EXHIBIT C TO THE
POOLING AND SERVICING AGREEMENT IF SUCH TRANSFEREE IS A QUALIFIED  INSTITUTIONAL
BUYER OR AN  ACCREDITED  INSTITUTIONAL  INVESTOR,  AND MAY ALSO BE  REQUIRED  TO
DELIVER  AN  OPINION  OF  COUNSEL  IF  SUCH   TRANSFEREE   IS  NOT  A  QUALIFIED
INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A.

THIS CERTIFICATE IS ISSUED ON MAY 16, 1996, AT AN ISSUE PRICE OF 2.56933% OF THE
INITIAL  NOTIONAL  AMOUNT  OF  THE  CLASS  IO  CERTIFICATES,  INCLUDING  ACCRUED
INTEREST,  AND A STATED  REDEMPTION  PRICE  AT  MATURITY  EQUAL TO ALL  INTEREST
DISTRIBUTIONS  HEREON,  AND IS ISSUED WITH ORIGINAL ISSUE  DISCOUNT  ("OID") FOR
FEDERAL  INCOME  TAX  PURPOSES.  ASSUMING  (A)  THAT  THIS  CERTIFICATE  PAYS IN
ACCORDANCE WITH PROJECTED CASH FLOWS REFLECTING THE PREPAYMENT  ASSUMPTION OF 0%
CPR (AS DEFINED IN THE PROSPECTUS  SUPPLEMENT  DATED MAY 2, 1996 WITH RESPECT TO
THE OFFERING OF THE CLASS A-1 CERTIFICATES,  CLASS A-2  CERTIFICATES,  CLASS A-3
CERTIFICATES,  CLASS B CERTIFICATES,  CLASS C CERTIFICATES, CLASS D CERTIFICATES
AND  CLASS E  CERTIFICATES)  USED TO  PRICE  THIS  CERTIFICATE  AND (B) THAT THE
INTEREST RATE AT WHICH  DISTRIBUTIONS OF INTEREST ON THIS  CERTIFICATE  ACTUALLY
WILL  BE  MADE  WILL BE  DETERMINED  AS  THOUGH  THE  PASS-THROUGH  RATE ON THIS
CERTIFICATE APPLICABLE TO THE FIRST DISTRIBUTION DATE WILL CHANGE AS THE RELATED
MORTGAGE  LOANS MATURE IN ACCORDANCE  WITH THE  PREPAYMENT  ASSUMPTION:  (I) THE
AMOUNT  OF OID AS A  PERCENTAGE  OF THE  INITIAL  CLASS IO  NOTIONAL  AMOUNT  IS
APPROXIMATELY  1.78980154%;  AND  (II) THE  ANNUAL  YIELD  TO  MATURITY  OF THIS
CERTIFICATE,  COMPOUNDED  MONTHLY,  IS APPROXIMATELY  12.23%.  THERE IS NO SHORT
FIRST ACCRUAL PERIOD.

<TABLE>
<CAPTION>

<S>                                            <C>
PASS-THROUGH RATE: With respect to any         APPROXIMATE INITIAL
Distribution Date, a rate per annum, rounded   NOTIONAL AMOUNT
to five decimal places, equal to the excess,   OF THE CLASS IO CERTIFICATES
if any, of (a) the weighted average of the     AS OF THE CLOSING DATE:  $322,607,371
Effective Net Mortgage Rates of the Mortgage
Loans, weighted on the basis of their          APPROXIMATE AGGREGATE SCHEDULED PRINCIPAL BALANCE
respective Stated Principal Balances as of     OF THE MORTGAGE LOANS AFTER DEDUCTING PAYMENTS DUE
the preceding Distribution Date (after         AND PREPAYMENTS RECEIVED ON OR BEFORE CUT-OFF
giving effect to the distribution of           DATE: $322,639,635
principal on such Distribution Date), or, in
the case of the first Distribution Date, the   MASTER SERVICER:  AMRESCO MANAGEMENT, INC.
Cut-off Date, over (b) the weighted average
of the Pass-Through Rates on all of the        SPECIAL SERVICER:  AMRESCO MANAGEMENT, INC.
other Certificates, weighted on the basis of
their respective Certificate Balances          TRUSTEE:  THE CHASE MANHATTAN BANK, N.A.
immediately prior to such Distribution Date.

DENOMINATION: [$________________]2
        [Set forth on Schedule A]3             REMIC ADMINISTRATOR:  NATIONSBANC MORTGAGE CAPITAL
                                               CORPORATION

DATE OF POOLING AND SERVICING AGREEMENT: AS    CUSIP NO. 63859CAM5
OF MAY 1, 1996
                                               CERTIFICATE NO.: IO-__
CUT-OFF DATE: MAY 1, 1996, EXCEPT AS
DESCRIBED IN THE POOLING AND SERVICING
AGREEMENT

CLOSING DATE:  MAY 16, 1996

FIRST DISTRIBUTION DATE:
JUNE 20, 1996
<FN>
1 If this Certificate represents a Book-Entry Certificate registered in the name
of Cede & Co., it shall have this legend.

2 If this  Certificate  represents a Definitive  Certificate,  the  Denomination
shall be specified on the face hereof.

3 If this  Certificate  represents a Book-Entry  Certificate,  its  Denomination
shall be set forth on Schedule A attached hereto.
</FN>
</TABLE>



<PAGE>


                              CLASS IO CERTIFICATE

evidencing a beneficial ownership interest in a Trust Fund, consisting primarily
of a pool of fixed rate commercial and multifamily mortgage loans (the "Mortgage
Loans"),  all payments on or  collections  in respect of the Mortgage  Loans due
after the Cut-Off  Date,  all REO  Properties  and revenues  received in respect
thereof, the mortgagee's rights under the Insurance Policies,  any Assignment of
Leases, and any guaranties,  escrow accounts or other collateral as security for
the Mortgage  Loans,  and such amounts as shall from time to time be held in the
Certificate Account, the Distribution Accounts, and the REO Accounts, formed and
sold by

                         NATIONSLINK FUNDING CORPORATION

THIS  CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN NATIONSLINK
FUNDING CORPORATION, THE MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE
REMIC ADMINISTRATOR OR ANY OF THEIR AFFILIATES. NEITHER THIS CERTIFICATE NOR THE
UNDERLYING MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE
UNITED STATES.

THIS CERTIFIES THAT -------------------

is the  registered  owner of the interest  evidenced by this  Certificate in the
Class IO Certificates  issued by the Trust Fund created  pursuant to the Pooling
and  Servicing  Agreement,  dated as of May 1, 1996 (the  "Pooling and Servicing
Agreement"),  among  NationsLink  Funding  Corporation  (hereinafter  called the
"Depositor",  which term  includes  any  successor  entity under the Pooling and
Servicing Agreement), the Trustee, the Special Servicer, the Master Servicer and
the REMIC Administrator. A summary of certain of the pertinent provisions of the
Pooling  and  Servicing  Agreement  is set forth  hereafter.  To the  extent not
defined  herein,  the  capitalized  terms used  herein  shall have the  meanings
assigned thereto in the Pooling and Servicing Agreement.

     This  Certificate  is  one  of a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing the Denomination of this Certificate [set forth
on  Schedule  A  attached  hereto]4  [specified  on the  face  hereof]5,  by the
aggregate initial Notional Amount of the Class IO Certificates. The Certificates
are  designated as the  NationsLink  Funding  Corporation,  Commercial  Mortgage
Pass-Through  Certificates,  Series 1996-1 and are issued in fourteen Classes as
specifically set forth in the Pooling and Servicing Agreement.  The Certificates
will evidence in the  aggregate  100% of the  beneficial  ownership of the Trust
Fund.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.
- ----------
4 If this  Certificate  represents a Book-Entry  Certificate,  its  Denomination
shall be set forth on Schedule A attached hereto.

5 If this  Certificate  represents a Definitive  Certificate,  the  Denomination
shall be specified on the face hereof.

     This  Certificate  is a  "regular  interest"  in a  "real  estate  mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1)  and 860D of the  Internal  Revenue  Code of 1986,  as amended.  Each
Holder of this Certificate,  by acceptance hereof,  agrees to treat, and take no
action  inconsistent  with the treatment of, this Certificate in accordance with
the preceding  sentence for purposes of federal  income  taxes,  state and local
income and franchise taxes and other taxes imposed on or measured by income.

     Pursuant to the terms of the Pooling and Servicing  Agreement,  the Trustee
shall  distribute to the Person in whose name this  Certificate is registered as
of the related  Record  Date,  an amount  equal to such  Person's pro rata share
(based on the  Percentage  Interest  represented  by this  Certificate)  of that
portion  of the  aggregate  amount  of  interest  then  distributable,  if  any,
allocable to the Class of Certificates of the same Class as this Certificate for
such  Distribution  Date,  all as more  described  in the Pooling and  Servicing
Agreement.  Holders of this Certificate will not be entitled to distributions in
respect of principal.  Holders of this Certificate may be entitled to Prepayment
Premiums and Yield Maintenance  Charges as provided in the Pooling and Servicing
Agreement. All sums distributable on this Certificate are payable in the coin or
currency  of the  United  States of  America  as at the time of payment is legal
tender for the payment of public and private debts.

     Interest  on  this  Certificate  will  accrue  (computed  as if  each  year
consisted  of 360 days and each month  consisted of 30 days) during the Interest
Accrual Period relating to such  Distribution  Date at the Class IO Pass-Through
Rate  specified  above on the Notional  Amount of this  Certificate  immediately
prior to each Distribution  Date.  Interest allocated to this Certificate on any
Distribution Date will be in an amount due to this  Certificate's pro rata share
of the Interest  Distribution  Amount to be distributed on the  Certificates  of
this Class as of such  Distribution  Date, with a final  distribution to be made
upon  retirement of this  Certificate  as set forth in the Pooling and Servicing
Agreement.

     The  Certificates  are limited in right of payment to, among other  things,
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set forth in the Pooling and Servicing  Agreement.  As provided in
the  Pooling  and  Servicing   Agreement,   the  Certificate   Account  and  the
Distribution  Accounts  will be held in the name of the Trustee on behalf of the
holders of Certificates specified in the Pooling and Servicing Agreement and the
Master Servicer (with respect to the  Certificate  Account) or the Trustee (with
respect to the  Distribution  Accounts)  will be authorized to make  withdrawals
therefrom.  Amounts on deposit in such  accounts  may be  invested  in  Eligible
Investments. Interest or other income earned on funds in the Certificate Account
and  Distribution  Accounts will be paid to the Master  Servicer as set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals from the Certificate  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement of certain expenses incurred with respect to the master
servicing of the Mortgage Loans and administration of the Trust Fund.

     All distributions  under the Pooling and Servicing  Agreement to a Class of
Certificates  shall be made on each  Distribution  Date  (other  than the  final
distribution on any Certificate) to  Certificateholders of record on the related
Record Date by check mailed to the address set forth therefor in the Certificate
Register or, provided that such  Certificateholder  (1) has provided the Trustee
with wire  instructions  in  writing as least  five  Business  Days prior to the
related  Record  Date and (2) is the  Holder of  Certificates  with an  original
Certificate  Balance or Notional Amount, as applicable,  of at least $5,000,000,
by  wire  transfer  of  immediately  available  funds  to the  account  of  such
Certificateholder  at a bank  or  other  entity  having  appropriate  facilities
therefor.  The  final  distribution  on this  Certificate  shall be made in like
manner,  but only upon  presentment  and  surrender of this  Certificate  at the
Corporate  Trust  Office  or such  other  location  specified  in the  notice to
Certificateholders of such final distribution.

     Any funds not  distributed  on the final  Distribution  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and  held   uninvested   in  trust  for  the   benefit   of  the   non-tendering
Certificateholders,   whereupon   the  Trust  Fund  shall   terminate.   If  any
Certificates  as to which notice has been given  pursuant to Section  4.01(h) of
the  Pooling  and  Servicing  Agreement  shall  not have  been  surrendered  for
cancellation  within six months after the time  specified  in such  notice,  the
Trustee   shall   mail  a  second   notice   to  the   remaining   non-tendering
Certificateholders  to surrender their  Certificates for cancellation to receive
the final distribution with respect thereto. If within one year after the second
notice  not  all  of  such   Certificates   shall  have  been   surrendered  for
cancellation,  the Trustee may,  directly or through an agent,  take appropriate
steps to  contact  the  remaining  non-tendering  Certificateholders  concerning
surrender of their Certificates. The costs and expenses of holding such funds in
trust and of contacting such Certificateholders shall be paid out of such funds.
No interest  shall accrue or be payable to any  Certificateholder  on any amount
held in trust as a result of such  Certificateholder's  failure to surrender its
Certificate(s)  for final payment  thereof in accordance with Section 4.01(h) of
the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth, the transfer of this Certificate is registerable
in the  Certificate  Register  only  upon  surrender  of  this  Certificate  for
registration  of transfer at the Corporate Trust Office of the Trustee or at the
office of its transfer agent,  duly endorsed by, or accompanied by an assignment
in the form below or other written  instrument of transfer in form  satisfactory
to the Certificate Registrar duly executed by the Holder hereof or such Holder's
attorney-in-fact  duly  authorized  in writing,  and  thereupon  one or more new
Certificates of the same Class in authorized Denominations will be issued to the
designated transferee or transferees.

     Subject to the terms of the Pooling and  Servicing  Agreement,  the Class A
Certificates  will be issued in book-entry form through the facilities of DTC in
Denominations  of not less  than  $10,000  initial  Certificate  Balance  and in
integral  multiples of $1,000 in excess  thereof,  with one  Certificate of such
Class  evidencing  an  additional  amount equal to the  remainder of the initial
Certificate  Balance  of such  Class.  Subject to the terms of the  Pooling  and
Servicing Agreement, the Class IO Certificates will be issued in book-entry form
through  the  facilities  of DTC in  Denominations  of not less than  $1,000,000
initial  Notional Amount and in integral  multiples of $1,000 in excess thereof,
with one Certificate of such Class evidencing an additional  amount equal to the
remainder of the initial Notional Amount of such Class.  Subject to the terms of
the Pooling  and  Servicing  Agreement,  the Class B, Class C, Class D, Class E,
Class F, Class G, Class H and Class UR Certificates will be issued in book-entry
form  through  the  facilities  of  DTC in  Denominations  of  $250,000  initial
Certificate Balance, and in integral multiples of $1,000 in excess thereof, with
one Certificate of each such Class evidencing an additional  amount equal to the
remainder  of the initial  Certificate  Balance of such  Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
Denominations representing Percentage Interests of not less than 20%.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to Institutional Accredited Investors as provided in Section 5.02(h) thereof. In
connection  with any  transfer  to an  Institutional  Accredited  Investor,  the
Transferor  shall  reimburse the Trust for any costs  (including the cost of the
Certificate  Registrar's  counsel's  review  of  the  documents  and  any  legal
opinions, submitted by the transferor or transferee to the Certificate Registrar
as provided in Section 5.02 of the Pooling and Servicing  Agreement) incurred by
the  Certificate  Registrar in connection  with such transfer.  The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer or exchange.

     The Depositor,  the Trustee, the REMIC Administrator,  the Master Servicer,
the Special Servicer,  and the Certificate Registrar and any of their agents may
treat the  Person in whose  name this  Certificate  is  registered  as the owner
hereof for all  purposes,  and neither the  Depositor,  the Trustee,  the Master
Servicer,  the  Special  Servicer,  the  REMIC  Administrator,  the  Certificate
Registrar nor any such agents shall be affected by any notice to the contrary.

     The Pooling and Servicing Agreement may be amended from time to time by the
Depositor,  the Master Servicer,  the Special Servicer,  the REMIC Administrator
and the Trustee,  without the consent of any of the Certificateholders,  to cure
any ambiguity,  to correct or supplement  any provisions  herein or therein that
may be inconsistent  with any other  provisions  herein or therein or to correct
any  error;  to  maintain  the  rating  or  ratings  assigned  to each  Class of
Certificates  by  each  Rating  Agency;  to  modify,  eliminate  or  add  to any
provisions to such extent as is necessary to maintain the  qualification  of the
Upper-Tier  REMIC or the Lower-Tier REMIC to avoid or minimize the imposition of
any tax, provided, however, an Opinion of Counsel is obtained to the effect that
such action shall not adversely  affect in any material  respect the interest of
any  Certificateholder  and such action is  necessary or desirable to avoid such
tax  and  such  action  will  not  result  in  the   withdrawal,   downgrade  or
qualification of the then-current rating by any Rating Agency, as evidenced by a
letter  from such  Rating  Agency to such  effect;  to change the timing  and/or
nature of deposits into the Certificate  Account or Distribution  Accounts or to
change  the name in which  the  Certificate  Account  is  maintained,  provided,
however,  that  the P&I  Advance  Date  shall  not be  later  than  the  related
Distribution  Date,  an Opinion of Counsel is  obtained  to the effect that such
action shall not  adversely  affect in any material  respect the interest of any
Certificateholder  and that  such  action  will not  result  in the  withdrawal,
downgrade or qualification of the then-current  rating by any Rating Agency,  as
evidenced  by a letter  from such  Rating  Agency  to such  effect;  to  modify,
eliminate  or add to the  provisions  of  Section  5.02(d)  of the  Pooling  and
Servicing Agreement or any other provision thereof  restricting  transfer of the
Residual  Certificates by virtue of their being the REMIC "residual  interests,"
provided  that such  change  shall not result in the  withdrawal,  downgrade  or
qualification of the then-current  rating assigned to any Class of Certificates,
as evidenced by a letter from each Rating Agency to such effect, and such change
shall not, as evidenced  by an Opinion of Counsel,  cause either the Trust Fund,
the  Lower-Tier  REMIC,  the Upper-Tier  REMIC or any of the  Certificateholders
(other than the  Transferor) to be subject to a federal tax caused by a Transfer
to a Person that is a Disqualified  Organization  or a Non-U.S.  Person;  and to
make any other provisions with respect to matters or questions arising under the
Pooling and Servicing Agreement which shall not be materially  inconsistent with
the provisions of the Pooling and Servicing Agreement,  provided,  however, that
such action shall not, as evidenced by an Opinion of Counsel,  adversely  affect
in any material  respect the interest of any  Certificateholder  not  consenting
thereto.

     The Pooling and  Servicing  Agreement may also be amended from time to time
by  the  Depositor,  the  Master  Servicer,  the  Special  Servicer,  the  REMIC
Administrator  and the Trustee  with the consent of the Holders of  Certificates
representing  not less than 66% of the  aggregate  Percentage  Interests of each
Class of  Certificates  affected by the  amendment for the purpose of adding any
provisions to or changing in any manner or eliminating  any of the provisions of
the Pooling and Servicing  Agreement or of modifying in any manner the rights of
the Certificateholders; provided, however, that no such amendment shall:

               (i)  reduce in any  manner the amount of, or delay the timing of,
          payments  which are  required  to be  distributed  on any  Certificate
          without the consent of such Certificateholder; or

               (ii) reduce the aforesaid percentage of Certificates of any Class
          the Holders of which are  required  to consent to any such  amendment,
          without the consent of the Holders of all  Certificates  of such Class
          then outstanding.

     No amendment  shall be made to the Pooling and Servicing  Agreement  unless
the Trustee shall have received an Opinion of Counsel that such  amendment  will
not cause either the Upper-Tier REMIC or the Lower-Tier REMIC to fail to qualify
as a REMIC or result in the imposition of a tax on either the Upper-Tier  REMIC,
the Lower-Tier REMIC or the Trust Fund.

     Any of the Master  Servicer or the Depositor will have the option,  upon 60
days'  prior  notice  given to the  Trustee,  each of the other  parties  to the
Pooling  and  Servicing  Agreement  and the Rating  Agencies,  which  notice the
Trustee is required to forward to  Certificateholders in the manner set forth in
the Pooling and Servicing Agreement,  to purchase all, but not less than all, of
the  Mortgage  Loans and all property  acquired in respect of any Mortgage  Loan
remaining in the Trust Fund,  and thereby  effect  termination of the Trust Fund
and early retirement of the then outstanding  Certificates,  on any Distribution
Date on which the aggregate Stated Principal  Balances of the Mortgage Loans and
any REO Loans  remaining  in the Trust  Fund is  reduced  to less than 5% of the
aggregate Cut-Off Date Principal Balance of all the Mortgage Loans.

     The  obligations  created by the Pooling and  Servicing  Agreement  and the
Trust Fund created  thereby  (other than the  obligation  of the Trustee to make
payments  to  Certificateholders  as provided  for in the Pooling and  Servicing
Agreement),  shall terminate upon reduction of the  Certificate  Balances of all
the Certificates to zero (including,  without limitation, any such final payment
resulting  from a  termination  of the Trust Fund due to a sale of its property)
pursuant  to the terms of the  Pooling  and  Servicing  Agreement.  In no event,
however,  will the Trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the Court of St. James, living on the date hereof.

     Unless the  certificate of  authentication  hereon has been executed by the
Certificate  Registrar,  by  manual  signature,  this  Certificate  shall not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The Trustee has  executed  this  Certificate  on behalf of the
Trust Fund as Trustee  under the Pooling and  Servicing  Agreement  and makes no
representation  or warranty as to any of the statements  contained herein or the
validity or sufficiency of the Certificates or the Mortgage Loans.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN  ACCORDANCE  WITH,  AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed under this official seal.

                                            THE CHASE MANHATTAN BANK,  N.A., not
                                            in  its   individual   capacity  but
                                            solely as Trustee  under the Pooling
                                            and Servicing Agreement.




                                             By:  ___________________________
                                                  AUTHORIZED OFFICER






Dated:  May 16, 1996


                          CERTIFICATE OF AUTHENTICATION

     THIS  IS  ONE  OF  THE   CLASS   IO   CERTIFICATES   REFERRED   TO  IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                                 THE CHASE MANHATTAN BANK, N.A.,
                                                 CERTIFICATE REGISTRAR




                                                 By: ___________________________
                                                     AUTHORIZED SIGNATORY



<PAGE>



                                   Schedule A


             Certificate Balance of        
             Definitive Certificates       
             exchanged  or  transferred    
             for, or issued in  exchange   
             for or upon transfer of,      Remaining Principal   
             an interest in  this          Amount  of Book-          Notation
Date         Book-Entry Certificate        Entry Certificate         Made By
- ----         ----------------------        -------------------       -------

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

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

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

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

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

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

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

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

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

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

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

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

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

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


<PAGE>


                                  ABBREVIATIONS

The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:

TEN COM - as tenant in common             UNIF GIFT MIN ACT __________ Custodian
TEN ENT - as tenants by the entireties                         (Cust)
JT TEN  - as joint tenants with rights
          of Under Uniform Gifts to
          Minors survivorship and not
          as tenants in common             Act __________________________
                                                        (State)

    Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

  FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

- --------------------------------------------------------------------------------
     (Please insert Social Security or other identifying number of Assignee)


- --------------------------------------------------------------------------------
            (Please print or typewrite name and address of assignee)

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

the within Certificate and does hereby or irrevocably  constitute and appoint to
transfer the said  Certificate in the Certificate  register of the  within-named
Trust, with full power of substitution in the premises.


                        --------------------------------------------------------
Dated:--------------    NOTICE:   The   signature   to  this   assignment   must
                        correspond  with  the name as  written  upon the face of
                        this Certificate in every particular  without alteration
                        or enlargement or any change whatever.
- --------------------
SIGNATURE GUARANTEED

The signature  must be guaranteed by a commercial  bank or trust company or by a
member  firm of the New York  Stock  Exchange  or  another  national  securities
exchange.  Notarized or witnessed signatures are not acceptable.


<PAGE>


                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available  funds  to   _________________________________   for  the  account  of
__________________________________  account number _______________ or, if mailed
by  check,  to  _______________________________________.  Statements  should  be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.


<PAGE>



                                  EXHIBIT A-13
                         NATIONSLINK FUNDING CORPORATION
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                             SERIES 1996-1, CLASS R

THIS  CERTIFICATE HAS NOT BEEN  REGISTERED  UNDER THE SECURITIES ACT OF 1933, AS
AMENDED (THE  "SECURITIES  ACT"),  OR ANY STATE  SECURITIES  LAWS.  NEITHER THIS
CERTIFICATE  NOR ANY INTEREST OR  PARTICIPATION  HEREIN MAY BE REOFFERED,  SOLD,
ASSIGNED,  TRANSFERRED,  PLEDGED,  ENCUMBERED  OR  OTHERWISE  DISPOSED OF IN THE
ABSENCE OF SUCH  REGISTRATION OR UNLESS SUCH  TRANSACTION IS EXEMPT FROM, OR NOT
SUBJECT TO, REGISTRATION UNDER THE SECURITIES ACT.

THE HOLDER OF THIS  CERTIFICATE  BY ITS  ACCEPTANCE  HEREOF AGREES NOT TO OFFER,
SELL OR  OTHERWISE  TRANSFER  SUCH  CERTIFICATE  EXCEPT IN  ACCORDANCE  WITH ALL
APPLICABLE  STATE  SECURITIES LAWS AND (A) PURSUANT TO A REGISTRATION  STATEMENT
WHICH HAS BEEN DECLARED  EFFECTIVE  UNDER THE SECURITIES ACT, (B) FOR SO LONG AS
THIS  CERTIFICATE  IS  ELIGIBLE  FOR  RESALE  PURSUANT  TO RULE  144A  UNDER THE
SECURITIES ACT ("RULE 144A"), TO A PERSON WHO THE SELLER REASONABLY  BELIEVES IS
A  "QUALIFIED  INSTITUTIONAL  BUYER" AS  DEFINED  IN RULE 144A IN A  TRANSACTION
MEETING  THE  REQUIREMENTS  OF RULE 144A,  (C) TO AN  INSTITUTIONAL  "ACCREDITED
INVESTOR" WITHIN THE MEANING OF RULE 501 (a)(1), (2), (3) OR (7) OF REGULATION D
UNDER  THE  SECURITIES  ACT  IN  A  TRANSACTION  EXEMPT  FROM  THE  REGISTRATION
REQUIREMENTS  UNDER THE  SECURITIES  ACT, OR (D)  PURSUANT TO ANOTHER  AVAILABLE
EXEMPTION FROM THE  REGISTRATION  REQUIREMENTS OF THE SECURITIES ACT, SUBJECT IN
EACH OF THE FOREGOING  CASES TO THE COMPLETION AND DELIVERY BY THE TRANSFEROR TO
THE TRUSTEE OF A CERTIFICATE  OF TRANSFER IN THE FORM APPEARING ON THE LAST PAGE
OF THIS CERTIFICATE.

THE INITIAL INVESTOR IN THIS CERTIFICATE,  AND EACH SUBSEQUENT PURCHASER OF THIS
CERTIFICATE,  BY PURCHASING THIS CERTIFICATE OR AN INTEREST HEREIN, IS DEEMED TO
HAVE  AGREED TO  COMPLY  WITH  CERTAIN  TRANSFER  REQUIREMENTS  SET FORTH IN THE
POOLING AND  SERVICING  AGREEMENT.  A TRANSFEREE  IS ALSO REQUIRED TO DELIVER AN
INVESTMENT  REPRESENTATION  LETTER SUBSTANTIALLY IN THE FORM OF EXHIBIT C TO THE
POOLING AND SERVICING AGREEMENT IF SUCH TRANSFEREE IS A QUALIFIED  INSTITUTIONAL
BUYER OR AN  ACCREDITED  INSTITUTIONAL  INVESTOR,  AND MAY ALSO BE  REQUIRED  TO
DELIVER  AN  OPINION  OF  COUNSEL  IF  SUCH   TRANSFEREE   IS  NOT  A  QUALIFIED
INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A.

THIS  CERTIFICATE  MAY NOT BE PURCHASED BY OR  TRANSFERRED  TO A PERSON WHICH IS
(A)(1)  AN  EMPLOYEE  BENEFIT  PLAN  SUBJECT  TO  THE  FIDUCIARY  RESPONSIBILITY
PROVISIONS OF THE EMPLOYEE  RETIREMENT  INCOME  SECURITY ACT OF 1974, AS AMENDED
("ERISA"),  OR (2) A PLAN SUBJECT TO SECTION 4975 OF THE CODE, OR A GOVERNMENTAL
PLAN AS DEFINED  IN SECTION  3(32) OF ERISA,  SUBJECT TO ANY  FEDERAL,  STATE OR
LOCAL LAW WHICH IS, TO A MATERIAL EXTENT, SIMILAR TO THE FOREGOING PROVISIONS OF
ERISA OR THE CODE (COLLECTIVELY,  A "PLAN"), OR (B) A COLLECTIVE INVESTMENT FUND
IN WHICH SUCH PLANS ARE  INVESTED,  OR (C) AN INSURANCE  COMPANY USING ASSETS OF
SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH INCLUDE ASSETS OF PLANS (OR WHICH
ARE DEEMED PURSUANT TO ERISA OR ANY SIMILAR LAW TO INCLUDE ASSETS OF PLANS),  OR
(D) A PERSON OR ENTITY  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE ASSETS OF
SUCH PLAN TO ACQUIRE SUCH  CERTIFICATE  UNLESS IT IS PURCHASING THE  CERTIFICATE
WITH THE ASSETS OF AN INSURANCE  COMPANY  GENERAL  ACCOUNT AND (1) THE EXEMPTIVE
RELIEF  AFFORDED  UNDER SECTION III OF PROHIBITED  TRANSACTION  CLASS  EXEMPTION
95-60 IS  AVAILABLE  FOR THE  PURCHASE  AND HOLDING OF THE  CERTIFICATE  BY SUCH
PURCHASER OR (2) THE PURCHASE  WOULD NOT  CONSTITUTE A "PROHIBITED  TRANSACTION"
WITHIN THE MEANING OF SECTION 406 OR 407 OF ERISA, SECTION 4975 OF THE CODE OR A
MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY SIMILAR LAW.  EACH  CERTIFICATE
OWNER SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON  SPECIFIED IN CLAUSES
(A), (B), (C), OR (D) ABOVE.  TRANSFEREES OF THIS CERTIFICATE TAKING DELIVERY IN
CERTIFICATED  FORM SHALL BE REQUIRED  EITHER (i) TO DELIVER A LETTER IN THE FORM
OF EXHIBIT G TO THE POOLING AND SERVICING AGREEMENT TO THE EFFECT THAT IT IS NOT
A PERSON  SPECIFIED IN CLAUSES (A), (B), (C) OR (D) ABOVE,  OR (ii) IN THE EVENT
THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A), (B), (C) OR (D) ABOVE,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE  REGISTRAR AND THE DEPOSITOR THAT THE PURCHASE OR HOLDING OF THE
CERTIFICATES  BY OR ON  BEHALF  OF A PLAN  WILL NOT  CONSTITUTE  OR  RESULT IN A
"PROHIBITED  TRANSACTION"  WITHIN THE  MEANING OF SECTION 406 OR 407 OF ERISA OR
SECTION 4975 OF THE CODE, AND WILL NOT SUBJECT THE MASTER SERVICER,  THE SPECIAL
SERVICER, THE DEPOSITOR,  THE TRUSTEE, THE CERTIFICATE REGISTRAR,  THE EXTENSION
ADVISER OR THE UNDERWRITER TO ANY OBLIGATION OR LIABILITY UNDER ERISA OR SECTION
4975 OF THE CODE.

THIS CERTIFICATE IS A "RESIDUAL  INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT
CONDUIT," AS THOSE TERMS ARE DEFINED,  RESPECTIVELY,  IN SECTIONS 860G(A)(2) AND
860D OF THE INTERNAL  REVENUE CODE OF 1986, AS AMENDED.  EACH TRANSFEREE OF THIS
CERTIFICATE,  BY ACCEPTANCE  HEREOF, IS DEEMED TO HAVE ACCEPTED THIS CERTIFICATE
SUBJECT TO CERTAIN RESTRICTIONS ON TRANSFERABILITY, AS SET FORTH IN SECTION 5.02
OF THE POOLING AND SERVICING AGREEMENT.



<TABLE>
<CAPTION>

<S>                                           <C>
PERCENTAGE INTEREST EVIDENCED BY THIS         APPROXIMATE AGGREGATE SCHEDULED PRINCIPAL BALANCE
CERTIFICATE:  100%                            OF THE MORTGAGE LOANS AFTER DEDUCTING PAYMENTS DUE
                                              AND PREPAYMENTS RECEIVED ON OR BEFORE CUT-OFF DATE:
DATE OF POOLING AND SERVICING AGREEMENT:      $322,639,635
AS OF MAY 1, 1996
                                              MASTER SERVICER:  AMRESCO MANAGEMENT, INC.
CUT-OFF DATE: MAY 1, 1996, EXCEPT AS
DESCRIBED IN THE POOLING AND SERVICING        SPECIAL SERVICER:  AMRESCO MANAGEMENT, INC.
AGREEMENT
                                              TRUSTEE:  THE CHASE MANHATTAN BANK, N.A.
CLOSING DATE:  MAY 16, 1996
                                              REMIC ADMINISTRATOR:  NATIONSBANC MORTGAGE CAPITAL
FIRST DISTRIBUTION DATE:                      CORPORATION
JUNE 20, 1996
                                              CERTIFICATE NO.: R-1
CLASS R PERCENTAGE INTEREST:  100%
</TABLE>



<PAGE>


                               CLASS R CERTIFICATE

evidencing a beneficial ownership interest in a Trust Fund, consisting primarily
of a pool of fixed rate commercial and multifamily mortgage loans (the "Mortgage
Loans"),  all payments on or  collections  in respect of the Mortgage  Loans due
after the Cut-Off  Date,  all REO  Properties  and revenues  received in respect
thereof, the mortgagee's rights under the Insurance Policies,  any Assignment of
Leases, and any guaranties,  escrow accounts or other collateral as security for
the Mortgage  Loans,  and such amounts as shall from time to time be held in the
Certificate Account, the Distribution Accounts, and the REO Accounts, formed and
sold by

                         NATIONSLINK FUNDING CORPORATION

THIS  CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN NATIONSLINK
FUNDING CORPORATION, THE MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE
REMIC ADMINISTRATOR OR ANY OF THEIR AFFILIATES. NEITHER THIS CERTIFICATE NOR THE
UNDERLYING MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE
UNITED STATES.

THIS CERTIFIES THAT NATIONSLINK FUNDING CORPORATION

is the  registered  owner of the interest  evidenced by this  Certificate in the
Class R  Certificates  issued by the Trust Fund created  pursuant to the Pooling
and  Servicing  Agreement,  dated as of May 1, 1996 (the  "Pooling and Servicing
Agreement"),  among  NationsLink  Funding  Corporation  (hereinafter  called the
"Depositor",  which term  includes  any  successor  entity under the Pooling and
Servicing Agreement), the Trustee, the Special Servicer, the Master Servicer and
the REMIC Administrator. A summary of certain of the pertinent provisions of the
Pooling  and  Servicing  Agreement  is set forth  hereafter.  To the  extent not
defined  herein,  the  capitalized  terms used  herein  shall have the  meanings
assigned thereto in the Pooling and Servicing Agreement.

     This  Certificate  is  one  of a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified  on the face  hereof  equal to the  Percentage  Interest
specified on the face hereof. The Certificates are designated as the NationsLink
Funding  Corporation,  Commercial  Mortgage  Pass-Through  Certificates,  Series
1996-1  and are issued in  fourteen  Classes  as  specifically  set forth in the
Pooling and Servicing Agreement. The Certificates will evidence in the aggregate
100% of the beneficial ownership of the Trust Fund.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.
- ----------
4 If this  Certificate  represents a Book-Entry  Certificate,  its  Denomination
shall be set forth on Schedule A attached hereto.

5 If this  Certificate  represents a Definitive  Certificate,  the  Denomination
shall be specified on the face hereof.

     This  Certificate  is a  "residual  interest"  in a "real  estate  mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1)  and 860D of the  Internal  Revenue  Code of 1986,  as amended.  Each
Holder of this Certificate,  by acceptance hereof,  agrees to treat, and take no
action  inconsistent  with the treatment of, this Certificate in accordance with
the preceding  sentence for purposes of federal  income  taxes,  state and local
income and franchise taxes and other taxes imposed on or measured by income. The
Holder of the largest  Percentage  Interest in the Class R Certificates shall be
the  "tax  matters  person"  for  the  Upper-Tier  REMIC  pursuant  to  Treasury
Regulations  Section   1.860F-4(d),   and  the  REMIC  Administrator  is  hereby
irrevocably  designated  and shall serve as  attorney-in-fact  and agent for any
such Person that is the "tax matters person".

     Pursuant   to  the  terms  of  the   Pooling   and   Servicing   Agreement,
distributions,  if any, on this Certificate  shall be made by the Trustee to the
extent and subject to the  limitations  set forth in the  Pooling and  Servicing
Agreement, on the Distribution Date to the Person in whose name this Certificate
is  registered as of the related  Record Date.  All sums  distributable  on this
Certificate  are payable in the coin or currency of the United States of America
as at the time of payment is legal  tender for the payment of public and private
debts.

     The  Certificates  are limited in right of payment to, among other  things,
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set forth in the Pooling and Servicing  Agreement.  As provided in
the  Pooling  and  Servicing   Agreement,   the  Certificate   Account  and  the
Distribution  Accounts  will be held in the name of the Trustee on behalf of the
holders of Certificates specified in the Pooling and Servicing Agreement and the
Master Servicer (with respect to the  Certificate  Account) or the Trustee (with
respect to the  Distribution  Accounts)  will be authorized to make  withdrawals
therefrom.  Amounts on deposit in such  accounts  may be  invested  in  Eligible
Investments. Interest or other income earned on funds in the Certificate Account
and  Distribution  Accounts will be paid to the Master  Servicer as set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals from the Certificate  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement of certain expenses incurred with respect to the master
servicing of the Mortgage Loans and administration of the Trust Fund.

     All distributions  under the Pooling and Servicing  Agreement to a Class of
Certificates  shall be made on each  Distribution  Date  (other  than the  final
distribution on any Certificate) to  Certificateholders of record on the related
Record Date by check mailed to the address set forth therefor in the Certificate
Register or, provided that such  Certificateholder  (1) has provided the Trustee
with wire  instructions  in  writing as least  five  Business  Days prior to the
related  Record  Date and (2) is the  Holder of  Certificates  with an  original
Certificate  Balance or Notional Amount, as applicable,  of at least $5,000,000,
by  wire  transfer  of  immediately  available  funds  to the  account  of  such
Certificateholder  at a bank  or  other  entity  having  appropriate  facilities
therefor.  The  final  distribution  on this  Certificate  shall be made in like
manner,  but only upon  presentment  and  surrender of this  Certificate  at the
Corporate  Trust  Office  or such  other  location  specified  in the  notice to
Certificateholders of such final distribution.

     Any funds not  distributed  on the final  Distribution  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and  held   uninvested   in  trust  for  the   benefit   of  the   non-tendering
Certificateholders,   whereupon   the  Trust  Fund  shall   terminate.   If  any
Certificates  as to which notice has been given  pursuant to Section  4.01(h) of
the  Pooling  and  Servicing  Agreement  shall  not have  been  surrendered  for
cancellation  within six months after the time  specified  in such  notice,  the
Trustee   shall   mail  a  second   notice   to  the   remaining   non-tendering
Certificateholders  to surrender their  Certificates for cancellation to receive
the final distribution with respect thereto. If within one year after the second
notice  not  all  of  such   Certificates   shall  have  been   surrendered  for
cancellation,  the Trustee may,  directly or through an agent,  take appropriate
steps to  contact  the  remaining  non-tendering  Certificateholders  concerning
surrender of their Certificates. The costs and expenses of holding such funds in
trust and of contacting such Certificateholders shall be paid out of such funds.
No interest  shall accrue or be payable to any  Certificateholder  on any amount
held in trust as a result of such  Certificateholder's  failure to surrender its
Certificate(s)  for final payment  thereof in accordance with Section 4.01(h) of
the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth, the transfer of this Certificate is registerable
in the  Certificate  Register  only  upon  surrender  of  this  Certificate  for
registration  of transfer at the Corporate Trust Office of the Trustee or at the
office of its transfer agent,  duly endorsed by, or accompanied by an assignment
in the form below or other written  instrument of transfer in form  satisfactory
to the Certificate Registrar duly executed by the Holder hereof or such Holder's
attorney-in-fact  duly  authorized  in writing,  and  thereupon  one or more new
Certificates of the same Class in authorized Denominations will be issued to the
designated transferee or transferees.

     Each Person who has or who  acquires  any  Ownership  Interest in a Class R
Certificate  shall be deemed by the  acceptance or acquisition of such Ownership
Interest  to have  agreed to be bound by the  following  provisions  and to have
irrevocably  authorized the Trustee under Section 5.02(d)(ii) of the Pooling and
Servicing  Agreement to deliver payments to a Person other than such Person. The
rights of each Person acquiring any Ownership  Interest in a Class R Certificate
are expressly  subject to the  following  provisions:  (A) No Person  holding or
acquiring  any  Ownership   Interest  in  a  Class  R  Certificate  shall  be  a
Disqualified  Organization or agent thereof  (including a nominee,  middleman or
similar person) (an "Agent") or a Non-U.S.  Person and shall promptly notify the
Master  Servicer,  the  Trustee  and the REMIC  Administrator  of any  change or
impending change to such status; (B) In connection with any proposed Transfer of
any Ownership Interest in a Class R Certificate, the Certificate Registrar shall
require  delivery  to it, and no Transfer  of any Class R  Certificate  shall be
registered until the Certificate Registrar receives, an affidavit  substantially
in the form  attached to the Pooling and  Servicing  Agreement as Exhibit D-1 (a
"Transfer  Affidavit")  from the  proposed  Transferee,  in form  and  substance
satisfactory to the Certificate  Registrar,  representing and warranting,  among
other things,  that such Transferee is not a Disqualified  Organization or Agent
thereof or a Non-U.S. Person, and that it has reviewed the provisions of Section
5.02(d) of the Pooling and  Servicing  Agreement and agrees to be bound by them;
(C)  Notwithstanding  the  delivery  of  a  Transfer  Affidavit  by  a  proposed
Transferee  under  clause (B) above,  if the  Certificate  Registrar  has actual
knowledge that the proposed Transferee is a Disqualified Organization,  an Agent
thereof or a Non-U.S.  Person, no Transfer of an Ownership Interest in a Class R
Certificate to such proposed  Transferee shall be effected;  and (D) Each Person
holding or acquiring any Ownership Interest in a Class R Certificate shall agree
(1) to require a Transfer Affidavit from any prospective Transferee to whom such
Person  attempts to transfer its Ownership  Interest in such Class R Certificate
and (2) not to  transfer  its  Ownership  Interest  in such Class R  Certificate
unless it provides to the Certificate  Registrar a letter  substantially  in the
form  attached  to  the  Pooling  and  Servicing  Agreement  as  Exhibit  D-2 (a
"Transferor  Letter")  certifying  that,  among other  things,  it has no actual
knowledge that such prospective  Transferee is a Disqualified  Organization,  an
Agent thereof or a Non-U.S. Person.

     Subject to the terms of the Pooling and  Servicing  Agreement,  the Class A
Certificates  will be issued in book-entry form through the facilities of DTC in
Denominations  of not less  than  $10,000  initial  Certificate  Balance  and in
integral  multiples of $1,000 in excess  thereof,  with one  Certificate of such
Class  evidencing  an  additional  amount equal to the  remainder of the initial
Certificate  Balance  of such  Class.  Subject to the terms of the  Pooling  and
Servicing Agreement, the Class IO Certificates will be issued in book-entry form
through  the  facilities  of DTC in  Denominations  of not less than  $1,000,000
initial  Notional Amount and in integral  multiples of $1,000 in excess thereof,
with one Certificate of such Class evidencing an additional  amount equal to the
remainder of the initial Notional Amount of such Class.  Subject to the terms of
the Pooling  and  Servicing  Agreement,  the Class B, Class C, Class D, Class E,
Class F, Class G, Class H and Class UR Certificates will be issued in book-entry
form  through  the  facilities  of  DTC in  Denominations  of  $250,000  initial
Certificate Balance, and in integral multiples of $1,000 in excess thereof, with
one Certificate of each such Class evidencing an additional  amount equal to the
remainder  of the initial  Certificate  Balance of such  Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
Denominations representing Percentage Interests of not less than 20%.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to Institutional Accredited Investors as provided in Section 5.02(h) thereof. In
connection  with any  transfer  to an  Institutional  Accredited  Investor,  the
Transferor  shall  reimburse the Trust for any costs  (including the cost of the
Certificate  Registrar's  counsel's  review  of  the  documents  and  any  legal
opinions, submitted by the transferor or transferee to the Certificate Registrar
as provided in Section 5.02 of the Pooling and Servicing  Agreement) incurred by
the  Certificate  Registrar in connection  with such transfer.  The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer or exchange.

     The Depositor,  the Trustee, the REMIC Administrator,  the Master Servicer,
the Special Servicer,  and the Certificate Registrar and any of their agents may
treat the  Person in whose  name this  Certificate  is  registered  as the owner
hereof for all  purposes,  and neither the  Depositor,  the Trustee,  the Master
Servicer,  the  Special  Servicer,  the  REMIC  Administrator,  the  Certificate
Registrar nor any such agents shall be affected by any notice to the contrary.

     The Pooling and Servicing Agreement may be amended from time to time by the
Depositor,  the Master Servicer,  the Special Servicer,  the REMIC Administrator
and the Trustee,  without the consent of any of the Certificateholders,  to cure
any ambiguity,  to correct or supplement  any provisions  herein or therein that
may be inconsistent  with any other  provisions  herein or therein or to correct
any  error;  to  maintain  the  rating  or  ratings  assigned  to each  Class of
Certificates  by  each  Rating  Agency;  to  modify,  eliminate  or  add  to any
provisions to such extent as is necessary to maintain the  qualification  of the
Upper-Tier  REMIC or the Lower-Tier REMIC to avoid or minimize the imposition of
any tax, provided, however, an Opinion of Counsel is obtained to the effect that
such action shall not adversely  affect in any material  respect the interest of
any  Certificateholder  and such action is  necessary or desirable to avoid such
tax  and  such  action  will  not  result  in  the   withdrawal,   downgrade  or
qualification of the then-current rating by any Rating Agency, as evidenced by a
letter  from such  Rating  Agency to such  effect;  to change the timing  and/or
nature of deposits into the Certificate  Account or Distribution  Accounts or to
change  the name in which  the  Certificate  Account  is  maintained,  provided,
however,  that  the P&I  Advance  Date  shall  not be  later  than  the  related
Distribution  Date,  an Opinion of Counsel is  obtained  to the effect that such
action shall not  adversely  affect in any material  respect the interest of any
Certificateholder  and that  such  action  will not  result  in the  withdrawal,
downgrade or qualification of the then-current  rating by any Rating Agency,  as
evidenced  by a letter  from such  Rating  Agency  to such  effect;  to  modify,
eliminate  or add to the  provisions  of  Section  5.02(d)  of the  Pooling  and
Servicing Agreement or any other provision thereof  restricting  transfer of the
Residual  Certificates by virtue of their being the REMIC "residual  interests,"
provided  that such  change  shall not result in the  withdrawal,  downgrade  or
qualification of the then-current  rating assigned to any Class of Certificates,
as evidenced by a letter from each Rating Agency to such effect, and such change
shall not, as evidenced  by an Opinion of Counsel,  cause either the Trust Fund,
the  Lower-Tier  REMIC,  the Upper-Tier  REMIC or any of the  Certificateholders
(other than the  Transferor) to be subject to a federal tax caused by a Transfer
to a Person that is a Disqualified  Organization  or a Non-U.S.  Person;  and to
make any other provisions with respect to matters or questions arising under the
Pooling and Servicing Agreement which shall not be materially  inconsistent with
the provisions of the Pooling and Servicing Agreement,  provided,  however, that
such action shall not, as evidenced by an Opinion of Counsel,  adversely  affect
in any material  respect the interest of any  Certificateholder  not  consenting
thereto.

     The Pooling and  Servicing  Agreement may also be amended from time to time
by  the  Depositor,  the  Master  Servicer,  the  Special  Servicer,  the  REMIC
Administrator  and the Trustee  with the consent of the Holders of  Certificates
representing  not less than 66% of the  aggregate  Percentage  Interests of each
Class of  Certificates  affected by the  amendment for the purpose of adding any
provisions to or changing in any manner or eliminating  any of the provisions of
the Pooling and Servicing  Agreement or of modifying in any manner the rights of
the Certificateholders; provided, however, that no such amendment shall:

               (i)  reduce in any  manner the amount of, or delay the timing of,
          payments  which are  required  to be  distributed  on any  Certificate
          without the consent of such Certificateholder; or

               (ii) reduce the aforesaid percentage of Certificates of any Class
          the Holders of which are  required  to consent to any such  amendment,
          without the consent of the Holders of all  Certificates  of such Class
          then outstanding.

     No amendment  shall be made to the Pooling and Servicing  Agreement  unless
the Trustee shall have received an Opinion of Counsel that such  amendment  will
not cause either the Upper-Tier REMIC or the Lower-Tier REMIC to fail to qualify
as a REMIC or result in the imposition of a tax on either the Upper-Tier  REMIC,
the Lower-Tier REMIC or the Trust Fund.

     Any of the Master  Servicer or the Depositor will have the option,  upon 60
days'  prior  notice  given to the  Trustee,  each of the other  parties  to the
Pooling  and  Servicing  Agreement  and the Rating  Agencies,  which  notice the
Trustee is required to forward to  Certificateholders in the manner set forth in
the Pooling and Servicing Agreement,  to purchase all, but not less than all, of
the  Mortgage  Loans and all property  acquired in respect of any Mortgage  Loan
remaining in the Trust Fund,  and thereby  effect  termination of the Trust Fund
and early retirement of the then outstanding  Certificates,  on any Distribution
Date on which the aggregate Stated Principal  Balances of the Mortgage Loans and
any REO Loans  remaining  in the Trust  Fund is  reduced  to less than 5% of the
aggregate Cut-Off Date Principal Balance of all the Mortgage Loans.

     The  obligations  created by the Pooling and  Servicing  Agreement  and the
Trust Fund created  thereby  (other than the  obligation  of the Trustee to make
payments  to  Certificateholders  as provided  for in the Pooling and  Servicing
Agreement),  shall terminate upon reduction of the  Certificate  Balances of all
the Certificates to zero (including,  without limitation, any such final payment
resulting  from a  termination  of the Trust Fund due to a sale of its property)
pursuant  to the terms of the  Pooling  and  Servicing  Agreement.  In no event,
however,  will the Trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the Court of St. James, living on the date hereof.

     Unless the  certificate of  authentication  hereon has been executed by the
Certificate  Registrar,  by  manual  signature,  this  Certificate  shall not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The Trustee has  executed  this  Certificate  on behalf of the
Trust Fund as Trustee  under the Pooling and  Servicing  Agreement  and makes no
representation  or warranty as to any of the statements  contained herein or the
validity or sufficiency of the Certificates or the Mortgage Loans.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN  ACCORDANCE  WITH,  AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed under this official seal.

                                            THE CHASE MANHATTAN BANK,  N.A., not
                                            in  its   individual   capacity  but
                                            solely as Trustee  under the Pooling
                                            and Servicing Agreement.




                                             By:  ___________________________
                                                  AUTHORIZED OFFICER






Dated:  May 16, 1996


                          CERTIFICATE OF AUTHENTICATION

     THIS IS ONE OF THE CLASS R CERTIFICATES REFERRED TO IN THE WITHIN-MENTIONED
POOLING AND SERVICING AGREEMENT.


                                                 THE CHASE MANHATTAN BANK, N.A.,
                                                 CERTIFICATE REGISTRAR




                                                 By: ___________________________
                                                     AUTHORIZED SIGNATORY


<PAGE>


                                  ABBREVIATIONS

The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:

TEN COM - as tenant in common             UNIF GIFT MIN ACT __________ Custodian
TEN ENT - as tenants by the entireties                         (Cust)
JT TEN  - as joint tenants with rights
          of Under Uniform Gifts to
          Minors survivorship and not
          as tenants in common            Act __________________________
                                                        (State)

    Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

  FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

- --------------------------------------------------------------------------------
     (Please insert Social Security or other identifying number of Assignee)


- --------------------------------------------------------------------------------
            (Please print or typewrite name and address of assignee)

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

the within Certificate and does hereby or irrevocably  constitute and appoint to
transfer the said  Certificate in the Certificate  register of the  within-named
Trust, with full power of substitution in the premises.


                        --------------------------------------------------------
Dated:--------------    NOTICE:   The   signature   to  this   assignment   must
                        correspond  with  the name as  written  upon the face of
                        this Certificate in every particular  without alteration
                        or enlargement or any change whatever.
- --------------------
SIGNATURE GUARANTEED

The signature  must be guaranteed by a commercial  bank or trust company or by a
member  firm of the New York  Stock  Exchange  or  another  national  securities
exchange. Notarized or witnessed signatures are not acceptable.


<PAGE>


                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available  funds  to   _________________________________   for  the  account  of
__________________________________  account number _______________ or, if mailed
by  check,  to  _______________________________________.  Statements  should  be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.


<PAGE>


                                  EXHIBIT A-14
                         NATIONSLINK FUNDING CORPORATION
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                             SERIES 1996-1, CLASS LR

THIS  CERTIFICATE HAS NOT BEEN  REGISTERED  UNDER THE SECURITIES ACT OF 1933, AS
AMENDED (THE  "SECURITIES  ACT"),  OR ANY STATE  SECURITIES  LAWS.  NEITHER THIS
CERTIFICATE  NOR ANY INTEREST OR  PARTICIPATION  HEREIN MAY BE REOFFERED,  SOLD,
ASSIGNED,  TRANSFERRED,  PLEDGED,  ENCUMBERED  OR  OTHERWISE  DISPOSED OF IN THE
ABSENCE OF SUCH  REGISTRATION OR UNLESS SUCH  TRANSACTION IS EXEMPT FROM, OR NOT
SUBJECT TO, REGISTRATION UNDER THE SECURITIES ACT.

THE HOLDER OF THIS  CERTIFICATE  BY ITS  ACCEPTANCE  HEREOF AGREES NOT TO OFFER,
SELL OR  OTHERWISE  TRANSFER  SUCH  CERTIFICATE  EXCEPT IN  ACCORDANCE  WITH ALL
APPLICABLE  STATE  SECURITIES LAWS AND (A) PURSUANT TO A REGISTRATION  STATEMENT
WHICH HAS BEEN DECLARED  EFFECTIVE  UNDER THE SECURITIES ACT, (B) FOR SO LONG AS
THIS  CERTIFICATE  IS  ELIGIBLE  FOR  RESALE  PURSUANT  TO RULE  144A  UNDER THE
SECURITIES ACT ("RULE 144A"), TO A PERSON WHO THE SELLER REASONABLY  BELIEVES IS
A  "QUALIFIED  INSTITUTIONAL  BUYER" AS  DEFINED  IN RULE 144A IN A  TRANSACTION
MEETING  THE  REQUIREMENTS  OF RULE 144A,  (C) TO AN  INSTITUTIONAL  "ACCREDITED
INVESTOR" WITHIN THE MEANING OF RULE 501 (a)(1), (2), (3) OR (7) OF REGULATION D
UNDER  THE  SECURITIES  ACT  IN  A  TRANSACTION  EXEMPT  FROM  THE  REGISTRATION
REQUIREMENTS  UNDER THE  SECURITIES  ACT, OR (D)  PURSUANT TO ANOTHER  AVAILABLE
EXEMPTION FROM THE  REGISTRATION  REQUIREMENTS OF THE SECURITIES ACT, SUBJECT IN
EACH OF THE FOREGOING  CASES TO THE COMPLETION AND DELIVERY BY THE TRANSFEROR TO
THE TRUSTEE OF A CERTIFICATE  OF TRANSFER IN THE FORM APPEARING ON THE LAST PAGE
OF THIS CERTIFICATE.

THE INITIAL INVESTOR IN THIS CERTIFICATE,  AND EACH SUBSEQUENT PURCHASER OF THIS
CERTIFICATE,  BY PURCHASING THIS CERTIFICATE OR AN INTEREST HEREIN, IS DEEMED TO
HAVE  AGREED TO  COMPLY  WITH  CERTAIN  TRANSFER  REQUIREMENTS  SET FORTH IN THE
POOLING AND  SERVICING  AGREEMENT.  A TRANSFEREE  IS ALSO REQUIRED TO DELIVER AN
INVESTMENT  REPRESENTATION  LETTER SUBSTANTIALLY IN THE FORM OF EXHIBIT C TO THE
POOLING AND SERVICING AGREEMENT IF SUCH TRANSFEREE IS A QUALIFIED  INSTITUTIONAL
BUYER OR AN  ACCREDITED  INSTITUTIONAL  INVESTOR,  AND MAY ALSO BE  REQUIRED  TO
DELIVER  AN  OPINION  OF  COUNSEL  IF  SUCH   TRANSFEREE   IS  NOT  A  QUALIFIED
INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A.

THIS  CERTIFICATE  MAY NOT BE PURCHASED BY OR  TRANSFERRED  TO A PERSON WHICH IS
(A)(1)  AN  EMPLOYEE  BENEFIT  PLAN  SUBJECT  TO  THE  FIDUCIARY  RESPONSIBILITY
PROVISIONS OF THE EMPLOYEE  RETIREMENT  INCOME  SECURITY ACT OF 1974, AS AMENDED
("ERISA"),  OR (2) A PLAN SUBJECT TO SECTION 4975 OF THE CODE, OR A GOVERNMENTAL
PLAN AS DEFINED  IN SECTION  3(32) OF ERISA,  SUBJECT TO ANY  FEDERAL,  STATE OR
LOCAL LAW WHICH IS, TO A MATERIAL EXTENT, SIMILAR TO THE FOREGOING PROVISIONS OF
ERISA OR THE CODE (COLLECTIVELY,  A "PLAN"), OR (B) A COLLECTIVE INVESTMENT FUND
IN WHICH SUCH PLANS ARE  INVESTED,  OR (C) AN INSURANCE  COMPANY USING ASSETS OF
SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH INCLUDE ASSETS OF PLANS (OR WHICH
ARE DEEMED PURSUANT TO ERISA OR ANY SIMILAR LAW TO INCLUDE ASSETS OF PLANS),  OR
(D) A PERSON OR ENTITY  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE ASSETS OF
SUCH PLAN TO ACQUIRE SUCH  CERTIFICATE  UNLESS IT IS PURCHASING THE  CERTIFICATE
WITH THE ASSETS OF AN INSURANCE  COMPANY  GENERAL  ACCOUNT AND (1) THE EXEMPTIVE
RELIEF  AFFORDED  UNDER SECTION III OF PROHIBITED  TRANSACTION  CLASS  EXEMPTION
95-60 IS  AVAILABLE  FOR THE  PURCHASE  AND HOLDING OF THE  CERTIFICATE  BY SUCH
PURCHASER OR (2) THE PURCHASE  WOULD NOT  CONSTITUTE A "PROHIBITED  TRANSACTION"
WITHIN THE MEANING OF SECTION 406 OR 407 OF ERISA, SECTION 4975 OF THE CODE OR A
MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY SIMILAR LAW.  EACH  CERTIFICATE
OWNER SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON  SPECIFIED IN CLAUSES
(A), (B), (C), OR (D) ABOVE.  TRANSFEREES OF THIS CERTIFICATE TAKING DELIVERY IN
CERTIFICATED  FORM SHALL BE REQUIRED  EITHER (i) TO DELIVER A LETTER IN THE FORM
OF EXHIBIT G TO THE POOLING AND SERVICING AGREEMENT TO THE EFFECT THAT IT IS NOT
A PERSON  SPECIFIED IN CLAUSES (A), (B), (C) OR (D) ABOVE,  OR (ii) IN THE EVENT
THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A), (B), (C) OR (D) ABOVE,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE  REGISTRAR AND THE DEPOSITOR THAT THE PURCHASE OR HOLDING OF THE
CERTIFICATES  BY OR ON  BEHALF  OF A PLAN  WILL NOT  CONSTITUTE  OR  RESULT IN A
"PROHIBITED  TRANSACTION"  WITHIN THE  MEANING OF SECTION 406 OR 407 OF ERISA OR
SECTION 4975 OF THE CODE, AND WILL NOT SUBJECT THE MASTER SERVICER,  THE SPECIAL
SERVICER, THE DEPOSITOR,  THE TRUSTEE, THE CERTIFICATE REGISTRAR,  THE EXTENSION
ADVISER OR THE UNDERWRITER TO ANY OBLIGATION OR LIABILITY UNDER ERISA OR SECTION
4975 OF THE CODE.

THIS CERTIFICATE IS A "RESIDUAL  INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT
CONDUIT," AS THOSE TERMS ARE DEFINED,  RESPECTIVELY,  IN SECTIONS 860G(A)(2) AND
860D OF THE INTERNAL  REVENUE CODE OF 1986, AS AMENDED.  EACH TRANSFEREE OF THIS
CERTIFICATE,  BY ACCEPTANCE  HEREOF, IS DEEMED TO HAVE ACCEPTED THIS CERTIFICATE
SUBJECT TO CERTAIN RESTRICTIONS ON TRANSFERABILITY, AS SET FORTH IN SECTION 5.02
OF THE POOLING AND SERVICING AGREEMENT.

<PAGE>


<TABLE>
<CAPTION>

<S>                                           <C>
PERCENTAGE INTEREST EVIDENCED BY THIS         APPROXIMATE AGGREGATE SCHEDULED PRINCIPAL BALANCE
CERTIFICATE:  100%                            OF THE MORTGAGE LOANS AFTER DEDUCTING PAYMENTS DUE
                                              AND PREPAYMENTS RECEIVED ON OR BEFORE CUT-OFF DATE:
DATE OF POOLING AND SERVICING AGREEMENT: AS   $322,639,635
OF MAY 1, 1996
                                              MASTER SERVICER:  AMRESCO MANAGEMENT, INC.
CUT-OFF DATE: MAY 1, 1996, EXCEPT AS
DESCRIBED IN THE POOLING AND SERVICING        SPECIAL SERVICER:  AMRESCO MANAGEMENT, INC.
AGREEMENT
                                              TRUSTEE:  THE CHASE MANHATTAN BANK, N.A.
CLOSING DATE:  MAY 16, 1996
                                              REMIC ADMINISTRATOR:  NATIONSBANC MORTGAGE CAPITAL
FIRST DISTRIBUTION DATE:                      CORPORATION
JUNE 20, 1996
                                              CERTIFICATE NO.: LR-1
CLASS LR PERCENTAGE INTEREST:  100%
</TABLE>



<PAGE>
                              CLASS LR CERTIFICATE

evidencing a beneficial ownership interest in a Trust Fund, consisting primarily
of a pool of fixed rate commercial and multifamily mortgage loans (the "Mortgage
Loans"),  all payments on or  collections  in respect of the Mortgage  Loans due
after the Cut-Off  Date,  all REO  Properties  and revenues  received in respect
thereof, the mortgagee's rights under the Insurance Policies,  any Assignment of
Leases, and any guaranties,  escrow accounts or other collateral as security for
the Mortgage  Loans,  and such amounts as shall from time to time be held in the
Certificate Account, the Distribution Accounts, and the REO Accounts, formed and
sold by

                         NATIONSLINK FUNDING CORPORATION

THIS  CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN NATIONSLINK
FUNDING CORPORATION, THE MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE
REMIC ADMINISTRATOR OR ANY OF THEIR AFFILIATES. NEITHER THIS CERTIFICATE NOR THE
UNDERLYING MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE
UNITED STATES.

THIS CERTIFIES THAT NATIONSLINK FUNDING CORPORATION

is the  registered  owner of the interest  evidenced by this  Certificate in the
Class LR Certificates  issued by the Trust Fund created  pursuant to the Pooling
and  Servicing  Agreement,  dated as of May 1, 1996 (the  "Pooling and Servicing
Agreement"),  among  NationsLink  Funding  Corporation  (hereinafter  called the
"Depositor",  which term  includes  any  successor  entity under the Pooling and
Servicing Agreement), the Trustee, the Special Servicer, the Master Servicer and
the REMIC Administrator. A summary of certain of the pertinent provisions of the
Pooling  and  Servicing  Agreement  is set forth  hereafter.  To the  extent not
defined  herein,  the  capitalized  terms used  herein  shall have the  meanings
assigned thereto in the Pooling and Servicing Agreement.

     This  Certificate  is  one  of a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified  on the face  hereof  equal to the  Percentage  Interest
specified on the face hereof. The Certificates are designated as the NationsLink
Funding  Corporation,  Commercial  Mortgage  Pass-Through  Certificates,  Series
1996-1  and are issued in  fourteen  Classes  as  specifically  set forth in the
Pooling and Servicing Agreement. The Certificates will evidence in the aggregate
100% of the beneficial ownership of the Trust Fund.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.
- ----------
4 If this  Certificate  represents a Book-Entry  Certificate,  its  Denomination
shall be set forth on Schedule A attached hereto.

5 If this  Certificate  represents a Definitive  Certificate,  the  Denomination
shall be specified on the face hereof.

     This  Certificate  is a  "residual  interest"  in a "real  estate  mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1)  and 860D of the  Internal  Revenue  Code of 1986,  as amended.  Each
Holder of this Certificate,  by acceptance hereof,  agrees to treat, and take no
action  inconsistent  with the treatment of, this Certificate in accordance with
the preceding  sentence for purposes of federal  income  taxes,  state and local
income and franchise taxes and other taxes imposed on or measured by income. The
Holder of the largest Percentage  Interest in the Class LR Certificates shall be
the  "tax  matters  person"  for  the  Lower-Tier  REMIC  pursuant  to  Treasury
Regulations  Section   1.860F-4(d),   and  the  REMIC  Administrator  is  hereby
irrevocably  designated  and shall serve as  attorney-in-fact  and agent for any
such Person that is the "tax matters person".

     Pursuant   to  the  terms  of  the   Pooling   and   Servicing   Agreement,
distributions,  if any, on this Certificate  shall be made by the Trustee to the
extent and subject to the  limitations  set forth in the  Pooling and  Servicing
Agreement, on the Distribution Date to the Person in whose name this Certificate
is  registered as of the related  Record Date.  All sums  distributable  on this
Certificate  are payable in the coin or currency of the United States of America
as at the time of payment is legal  tender for the payment of public and private
debts.

     The  Certificates  are limited in right of payment to, among other  things,
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set forth in the Pooling and Servicing  Agreement.  As provided in
the  Pooling  and  Servicing   Agreement,   the  Certificate   Account  and  the
Distribution  Accounts  will be held in the name of the Trustee on behalf of the
holders of Certificates specified in the Pooling and Servicing Agreement and the
Master Servicer (with respect to the  Certificate  Account) or the Trustee (with
respect to the  Distribution  Accounts)  will be authorized to make  withdrawals
therefrom.  Amounts on deposit in such  accounts  may be  invested  in  Eligible
Investments. Interest or other income earned on funds in the Certificate Account
and  Distribution  Accounts will be paid to the Master  Servicer as set forth in
the Pooling and  Servicing  Agreement.  As provided in the Pooling and Servicing
Agreement,  withdrawals from the Certificate  Account shall be made from time to
time for purposes other than distributions to Certificateholders,  such purposes
including  reimbursement of certain expenses incurred with respect to the master
servicing of the Mortgage Loans and administration of the Trust Fund.

     All distributions  under the Pooling and Servicing  Agreement to a Class of
Certificates  shall be made on each  Distribution  Date  (other  than the  final
distribution on any Certificate) to  Certificateholders of record on the related
Record Date by check mailed to the address set forth therefor in the Certificate
Register or, provided that such  Certificateholder  (1) has provided the Trustee
with wire  instructions  in  writing as least  five  Business  Days prior to the
related  Record  Date and (2) is the  Holder of  Certificates  with an  original
Certificate  Balance or Notional Amount, as applicable,  of at least $5,000,000,
by  wire  transfer  of  immediately  available  funds  to the  account  of  such
Certificateholder  at a bank  or  other  entity  having  appropriate  facilities
therefor.  The  final  distribution  on this  Certificate  shall be made in like
manner,  but only upon  presentment  and  surrender of this  Certificate  at the
Corporate  Trust  Office  or such  other  location  specified  in the  notice to
Certificateholders of such final distribution.

     Any funds not  distributed  on the final  Distribution  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and  held   uninvested   in  trust  for  the   benefit   of  the   non-tendering
Certificateholders,   whereupon   the  Trust  Fund  shall   terminate.   If  any
Certificates  as to which notice has been given  pursuant to Section  4.01(h) of
the  Pooling  and  Servicing  Agreement  shall  not have  been  surrendered  for
cancellation  within six months after the time  specified  in such  notice,  the
Trustee   shall   mail  a  second   notice   to  the   remaining   non-tendering
Certificateholders  to surrender their  Certificates for cancellation to receive
the final distribution with respect thereto. If within one year after the second
notice  not  all  of  such   Certificates   shall  have  been   surrendered  for
cancellation,  the Trustee may,  directly or through an agent,  take appropriate
steps to  contact  the  remaining  non-tendering  Certificateholders  concerning
surrender of their Certificates. The costs and expenses of holding such funds in
trust and of contacting such Certificateholders shall be paid out of such funds.
No interest  shall accrue or be payable to any  Certificateholder  on any amount
held in trust as a result of such  Certificateholder's  failure to surrender its
Certificate(s)  for final payment  thereof in accordance with Section 4.01(h) of
the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth, the transfer of this Certificate is registerable
in the  Certificate  Register  only  upon  surrender  of  this  Certificate  for
registration  of transfer at the Corporate Trust Office of the Trustee or at the
office of its transfer agent,  duly endorsed by, or accompanied by an assignment
in the form below or other written  instrument of transfer in form  satisfactory
to the Certificate Registrar duly executed by the Holder hereof or such Holder's
attorney-in-fact  duly  authorized  in writing,  and  thereupon  one or more new
Certificates of the same Class in authorized Denominations will be issued to the
designated transferee or transferees.

     Each Person who has or who  acquires any  Ownership  Interest in a Class LR
Certificate  shall be deemed by the  acceptance or acquisition of such Ownership
Interest  to have  agreed to be bound by the  following  provisions  and to have
irrevocably  authorized the Trustee under Section 5.02(d)(ii) of the Pooling and
Servicing  Agreement to deliver payments to a Person other than such Person. The
rights of each Person acquiring any Ownership Interest in a Class LR Certificate
are expressly  subject to the  following  provisions:  (A) No Person  holding or
acquiring  any  Ownership  Interest  in  a  Class  LR  Certificate  shall  be  a
Disqualified  Organization or agent thereof  (including a nominee,  middleman or
similar person) (an "Agent") or a Non-U.S.  Person and shall promptly notify the
Master  Servicer,  the  Trustee  and the REMIC  Administrator  of any  change or
impending change to such status; (B) In connection with any proposed Transfer of
any Ownership  Interest in a Class LR  Certificate,  the  Certificate  Registrar
shall require delivery to it, and no Transfer of any Class LR Certificate  shall
be  registered   until  the  Certificate   Registrar   receives,   an  affidavit
substantially  in the form  attached to the Pooling and  Servicing  Agreement as
Exhibit D-1 (a "Transfer  Affidavit") from the proposed Transferee,  in form and
substance   satisfactory  to  the  Certificate   Registrar,   representing   and
warranting,  among other  things,  that such  Transferee  is not a  Disqualified
Organization or Agent thereof or a Non-U.S. Person, and that it has reviewed the
provisions of Section 5.02(d) of the Pooling and Servicing  Agreement and agrees
to be bound by them; (C) Notwithstanding the delivery of a Transfer Affidavit by
a proposed  Transferee under clause (B) above, if the Certificate  Registrar has
actual knowledge that the proposed Transferee is a Disqualified Organization, an
Agent thereof or a Non-U.S.  Person,  no Transfer of an Ownership  Interest in a
Class LR Certificate to such proposed Transferee shall be effected; and (D) Each
Person  holding or acquiring  any Ownership  Interest in a Class LR  Certificate
shall agree (1) to require a Transfer Affidavit from any prospective  Transferee
to whom such Person attempts to transfer its Ownership Interest in such Class LR
Certificate  and (2) not to  transfer  its  Ownership  Interest in such Class LR
Certificate   unless  it  provides  to  the   Certificate   Registrar  a  letter
substantially  in the form  attached to the Pooling and  Servicing  Agreement as
Exhibit D-2 (a "Transferor  Letter") certifying that, among other things, it has
no  actual  knowledge  that  such  prospective   Transferee  is  a  Disqualified
Organization, an Agent thereof or a Non-U.S. Person.

     Subject to the terms of the Pooling and  Servicing  Agreement,  the Class A
Certificates  will be issued in book-entry form through the facilities of DTC in
Denominations  of not less  than  $10,000  initial  Certificate  Balance  and in
integral  multiples of $1,000 in excess  thereof,  with one  Certificate of such
Class  evidencing  an  additional  amount equal to the  remainder of the initial
Certificate  Balance  of such  Class.  Subject to the terms of the  Pooling  and
Servicing Agreement, the Class IO Certificates will be issued in book-entry form
through  the  facilities  of DTC in  Denominations  of not less than  $1,000,000
initial  Notional Amount and in integral  multiples of $1,000 in excess thereof,
with one Certificate of such Class evidencing an additional  amount equal to the
remainder of the initial Notional Amount of such Class.  Subject to the terms of
the Pooling  and  Servicing  Agreement,  the Class B, Class C, Class D, Class E,
Class F, Class G, Class H and Class UR Certificates will be issued in book-entry
form  through  the  facilities  of  DTC in  Denominations  of  $250,000  initial
Certificate Balance, and in integral multiples of $1,000 in excess thereof, with
one Certificate of each such Class evidencing an additional  amount equal to the
remainder  of the initial  Certificate  Balance of such  Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
Denominations representing Percentage Interests of not less than 20%.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to Institutional Accredited Investors as provided in Section 5.02(h) thereof. In
connection  with any  transfer  to an  Institutional  Accredited  Investor,  the
Transferor  shall  reimburse the Trust for any costs  (including the cost of the
Certificate  Registrar's  counsel's  review  of  the  documents  and  any  legal
opinions, submitted by the transferor or transferee to the Certificate Registrar
as provided in Section 5.02 of the Pooling and Servicing  Agreement) incurred by
the  Certificate  Registrar in connection  with such transfer.  The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer or exchange.

     The Depositor,  the Trustee, the REMIC Administrator,  the Master Servicer,
the Special Servicer,  and the Certificate Registrar and any of their agents may
treat the  Person in whose  name this  Certificate  is  registered  as the owner
hereof for all  purposes,  and neither the  Depositor,  the Trustee,  the Master
Servicer,  the  Special  Servicer,  the  REMIC  Administrator,  the  Certificate
Registrar nor any such agents shall be affected by any notice to the contrary.

     The Pooling and Servicing Agreement may be amended from time to time by the
Depositor,  the Master Servicer,  the Special Servicer,  the REMIC Administrator
and the Trustee,  without the consent of any of the Certificateholders,  to cure
any ambiguity,  to correct or supplement  any provisions  herein or therein that
may be inconsistent  with any other  provisions  herein or therein or to correct
any  error;  to  maintain  the  rating  or  ratings  assigned  to each  Class of
Certificates  by  each  Rating  Agency;  to  modify,  eliminate  or  add  to any
provisions to such extent as is necessary to maintain the  qualification  of the
Upper-Tier  REMIC or the Lower-Tier REMIC to avoid or minimize the imposition of
any tax, provided, however, an Opinion of Counsel is obtained to the effect that
such action shall not adversely  affect in any material  respect the interest of
any  Certificateholder  and such action is  necessary or desirable to avoid such
tax  and  such  action  will  not  result  in  the   withdrawal,   downgrade  or
qualification of the then-current rating by any Rating Agency, as evidenced by a
letter  from such  Rating  Agency to such  effect;  to change the timing  and/or
nature of deposits into the Certificate  Account or Distribution  Accounts or to
change  the name in which  the  Certificate  Account  is  maintained,  provided,
however,  that  the P&I  Advance  Date  shall  not be  later  than  the  related
Distribution  Date,  an Opinion of Counsel is  obtained  to the effect that such
action shall not  adversely  affect in any material  respect the interest of any
Certificateholder  and that  such  action  will not  result  in the  withdrawal,
downgrade or qualification of the then-current  rating by any Rating Agency,  as
evidenced  by a letter  from such  Rating  Agency  to such  effect;  to  modify,
eliminate  or add to the  provisions  of  Section  5.02(d)  of the  Pooling  and
Servicing Agreement or any other provision thereof  restricting  transfer of the
Residual  Certificates by virtue of their being the REMIC "residual  interests,"
provided  that such  change  shall not result in the  withdrawal,  downgrade  or
qualification of the then-current  rating assigned to any Class of Certificates,
as evidenced by a letter from each Rating Agency to such effect, and such change
shall not, as evidenced  by an Opinion of Counsel,  cause either the Trust Fund,
the  Lower-Tier  REMIC,  the Upper-Tier  REMIC or any of the  Certificateholders
(other than the  Transferor) to be subject to a federal tax caused by a Transfer
to a Person that is a Disqualified  Organization  or a Non-U.S.  Person;  and to
make any other provisions with respect to matters or questions arising under the
Pooling and Servicing Agreement which shall not be materially  inconsistent with
the provisions of the Pooling and Servicing Agreement,  provided,  however, that
such action shall not, as evidenced by an Opinion of Counsel,  adversely  affect
in any material  respect the interest of any  Certificateholder  not  consenting
thereto.

     The Pooling and  Servicing  Agreement may also be amended from time to time
by  the  Depositor,  the  Master  Servicer,  the  Special  Servicer,  the  REMIC
Administrator  and the Trustee  with the consent of the Holders of  Certificates
representing  not less than 66% of the  aggregate  Percentage  Interests of each
Class of  Certificates  affected by the  amendment for the purpose of adding any
provisions to or changing in any manner or eliminating  any of the provisions of
the Pooling and Servicing  Agreement or of modifying in any manner the rights of
the Certificateholders; provided, however, that no such amendment shall:

               (i)  reduce in any  manner the amount of, or delay the timing of,
          payments  which are  required  to be  distributed  on any  Certificate
          without the consent of such Certificateholder; or

               (ii) reduce the aforesaid percentage of Certificates of any Class
          the Holders of which are  required  to consent to any such  amendment,
          without the consent of the Holders of all  Certificates  of such Class
          then outstanding.

     No amendment  shall be made to the Pooling and Servicing  Agreement  unless
the Trustee shall have received an Opinion of Counsel that such  amendment  will
not cause either the Upper-Tier REMIC or the Lower-Tier REMIC to fail to qualify
as a REMIC or result in the imposition of a tax on either the Upper-Tier  REMIC,
the Lower-Tier REMIC or the Trust Fund.

     Any of the Master  Servicer or the Depositor will have the option,  upon 60
days'  prior  notice  given to the  Trustee,  each of the other  parties  to the
Pooling  and  Servicing  Agreement  and the Rating  Agencies,  which  notice the
Trustee is required to forward to  Certificateholders in the manner set forth in
the Pooling and Servicing Agreement,  to purchase all, but not less than all, of
the  Mortgage  Loans and all property  acquired in respect of any Mortgage  Loan
remaining in the Trust Fund,  and thereby  effect  termination of the Trust Fund
and early retirement of the then outstanding  Certificates,  on any Distribution
Date on which the aggregate Stated Principal  Balances of the Mortgage Loans and
any REO Loans  remaining  in the Trust  Fund is  reduced  to less than 5% of the
aggregate Cut-Off Date Principal Balance of all the Mortgage Loans.

     The  obligations  created by the Pooling and  Servicing  Agreement  and the
Trust Fund created  thereby  (other than the  obligation  of the Trustee to make
payments  to  Certificateholders  as provided  for in the Pooling and  Servicing
Agreement),  shall terminate upon reduction of the  Certificate  Balances of all
the Certificates to zero (including,  without limitation, any such final payment
resulting  from a  termination  of the Trust Fund due to a sale of its property)
pursuant  to the terms of the  Pooling  and  Servicing  Agreement.  In no event,
however,  will the Trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the Court of St. James, living on the date hereof.

     Unless the  certificate of  authentication  hereon has been executed by the
Certificate  Registrar,  by  manual  signature,  this  Certificate  shall not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The Trustee has  executed  this  Certificate  on behalf of the
Trust Fund as Trustee  under the Pooling and  Servicing  Agreement  and makes no
representation  or warranty as to any of the statements  contained herein or the
validity or sufficiency of the Certificates or the Mortgage Loans.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN  ACCORDANCE  WITH,  AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.
<PAGE>

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed under this official seal.

                                            THE CHASE MANHATTAN BANK,  N.A., not
                                            in  its   individual   capacity  but
                                            solely as Trustee  under the Pooling
                                            and Servicing Agreement.




                                              By:  ___________________________
                                                   AUTHORIZED OFFICER






Dated:  May 16, 1996


                          CERTIFICATE OF AUTHENTICATION

     THIS  IS  ONE  OF  THE   CLASS   LR   CERTIFICATES   REFERRED   TO  IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.


                                                 THE CHASE MANHATTAN BANK, N.A.,
                                                 CERTIFICATE REGISTRAR




                                                 By: ___________________________
                                                     AUTHORIZED SIGNATORY


<PAGE>


                                  ABBREVIATIONS

The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:

TEN COM - as tenant in common             UNIF GIFT MIN ACT __________ Custodian
TEN ENT - as tenants by the entireties                         (Cust)
JT TEN  - as joint tenants with rights
          of Under Uniform Gifts to
          Minors survivorship and not
          as tenants in common            Act __________________________
                                                        (State)

    Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

  FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

- --------------------------------------------------------------------------------
     (Please insert Social Security or other identifying number of Assignee)


- --------------------------------------------------------------------------------
            (Please print or typewrite name and address of assignee)

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

the within Certificate and does hereby or irrevocably  constitute and appoint to
transfer the said  Certificate in the Certificate  register of the  within-named
Trust, with full power of substitution in the premises.


                        --------------------------------------------------------
Dated:--------------    NOTICE:   The   signature   to  this   assignment   must
                        correspond  with  the name as  written  upon the face of
                        this Certificate in every particular  without alteration
                        or enlargement or any change whatever.
- --------------------
SIGNATURE GUARANTEED

The signature  must be guaranteed by a commercial  bank or trust company or by a
member  firm of the New York  Stock  Exchange  or  another  national  securities
exchange.  Notarized or witnessed signatures are not acceptable.


<PAGE>


                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available  funds  to   _________________________________   for  the  account  of
__________________________________  account number _______________ or, if mailed
by  check,  to  _______________________________________.  Statements  should  be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.


<PAGE>

                                    EXHIBIT B

                             MORTGAGE LOAN SCHEDULE

                                   EXHIBIT B
                                   ---------

<TABLE>
<CAPTION>
                                                                                                          Net
NMCC                                                                                          Mortgage  Mortgage   Original
Loan                                                                                   Zip   Interest   as of     Principal      
Number  Borrower Name                      Property Address              City    State Code     Rate    Cut-Off     Balance
- ------------------------------------------------------------------------------------------------------------------------------
<S>                                        <C>                                    <C>  <C>    <C>      <C>       <C>       
 95111  River Park Limited Partnership     US 270 and Tanner Road     Malvern     AR   72104  8.439%   8.279%    $5,800,000
 95112  ASG MacArthur, Ltd.                1111 and 1221 West         Irving      TX   75062  9.420%   9.260%    $3,000,000
                                           Airport Freeway
 95115  Lake Worth Center, Ltd.            6336 Lake Worth Boulevard  Lake Worth  TX   76135  8.593%   8.433%    $3,200,000
 95118  Festival Associates                7339 Six Forks Road        Raleigh     NC   27609  8.480%   8.320%    $6,145,000
 95127  Girard Associates Partnership      200-220  Girard Street     GaithersburgMD   20877  8.290%   8.130%    $5,000,000
 95116  PBSC, LLC                          3200-3245 PA Avenue        Washington  DC   20020  8.640%   8.480%    $2,400,000
 95113  Bay Ridge Plaza, L.L.C.            889 - 895 Bay Ridge Avenue Annapolis   MD   21403  8.833%   8.673%    $3,700,000

951113  Colleyville Monticello Partners,   5005 Colleyville Boulevard Colleyville TX   76034  8.340%   8.180%    $1,350,000
        Ltd.
951218  Skyway BC, Inc.                    22nd Avenue and 31st       St.         FL   33712  7.990%   7.830%    $2,700,000
                                           Street                     Petersburg
951112  Brauvin/Crown Point, LP            1205 N. Eastman Road       Kingsport   TN   37664  7.550%   7.390%    $3,275,000
951124  BL Northshore, L.P.                1500-1600 Wildcat Drive    Portland    TX   78374  8.120%   7.960%    $2,870,000
951115  Louise B. Mazza Family Trust       3500-3118 Connecticut      Washington  DC   20008  8.850%   8.590%    $2,400,000
                                           Avenue, N.W.
951116  Brookwood Strategic Partners Ltd.  Jefferson Davis Hwy.       Fredericks  VA   22401  7.880%   7.670%    $4,425,000
        Partnership                        (Rte. 1) & Fall Hill Ave.   burg
951110  Melrose Partnership                2400 Franklin Pike         Nashville   TN   37204  8.180%   8.020%    $1,275,000
951117  Woodford Square Associates L.P.    701 North Battlefield      Chesapeake  VA   23320  7.970%   7.810%    $4,275,000
                                           Boulevard
951611  Eleven Hundred Connecticut         1100 Connecticut Ave.,     Washington  DC   20036  6.980%   6.880%    $3,500,000
        Avenue, L.P.                       N.W.
951223  Central Ohio Associates            18 Allison Drive           Shelby      OH   44875  7.730%   7.420%    $6,500,000
962127  La Place Center Limited            2101 Richland Road         Beachwood   OH   44122  8.300%   8.200%    $10,583,853
        Partnership
 95131  Parkview Partnership               200 Nursing Home Lane      Pikeville   KY   40501  9.560%   9.400%    $3,850,000
 95142  Susquehanna Holdings Co.           300 Courtright Street      Wilkes-BarrePA   18702  9.000%   8.840%    $2,800,000
 95149  Grace Personal Care Home of        8847 Hospital Drive        DouglasvilleGA   30134  9.190%   9.030%    $1,600,000
        Douglasville
951419  Oak Grove of Rutherfordton Ltd.    Route 8, Box 7             RutherfordtoNC   28752  8.870%   8.710%    $3,000,000
        Partnership
951314  Hickory Creek Nursing Center, Inc. 3421 Pinnacle Road         Moraine     OH   45418  8.630%   8.470%    $3,500,000
2337930 Iroquois LLC                       111 Old Hickory Boulevard  Nashville   TN   37221  8.610%   8.400%    $9,100,000
                                           S.W.
2316021 Sanaga Development, Inc.           5333 East Thomas Road      Phoenix     AZ   85018  8.460%   8.220%    $2,600,000
4217009 Barrington Crossing, LP            1301 Park Place Boulevard  Hurst       TX   76053  8.500%   8.260%    $3,550,000
2314027 Statesman Jamestown Partners, Ltd. 4320 Bull Creek Road       Austin      TX   78731  8.510%   8.220%    $2,750,000
2305732 Royal Oaks LLC                     206 Stratton Blvd.         Ashland     TN   37015  8.710%   8.420%     $517,000
                                                                      City
2311228 Sundial Apartments, Inc.           55515 Alabama              El Paso     TX   79904  8.640%   8.350%    $1,550,000
2302633 Commordore, LLC                    2308 21st Avenue South     Nashville   TN   37212  8.710%   8.420%     $389,000
2304634 Studio Company                     801 Hillview Heights       Nashville   TN   37221  8.710%   8.420%     $483,000
2212835 Woodlands Holdings, Inc.           10010 Broadway             San Antonio TX   78217  8.430%   8.140%    $1,925,000
1320040 Preston Chase Associates, LP       1034 Franklin Road         Marietta    GA   30067  8.460%   8.170%    $4,300,000
4319608 La Verde-Richland Investors,       1201-A Del Mar Court       Richland    WA   99352  8.570%   8.330%    $4,500,000
        Calif. LP
4313010 NAP / Springman Fund IV            1001 South Dahlia St. and  Glendale    CO   80222  8.654%   8.364%    $1,900,000
                                           4747 East Mississippi Ave.
4208020 Fort Worth Hidden Oaks             1800 Barbara Road          River Oaks  TX   76114  8.760%   8.470%    $1,043,000
        Apartments, LP
4203621 Fort Worth River Oaks Apartments,  1904 Roberts Cut Off       Fort Worth  TX   76114  8.760%   8.470%     $457,000
        LP
4215204 Sherman Westlake Village           1800 West Washington       Sherman     TX   75092  10.133%  9.843%    $1,900,000
        Associates, LP                     Street
4232122 Sundancer Investors, LP            4250 East 29th Street      Tucson      AZ   85711  8.380%   8.090%    $2,600,000
4215825 Park Glen Associates, L.P.         7425 La Vista Drive        Dallas      TX   75214  8.300%   8.060%    $2,775,000
4211423 Groton Apartments Associates LP    39 Broad Street Extension  Groton      CT   06340  8.614%   8.324%    $2,637,000
1210741 Sun Casa, LLC                      1150 East Eighth Street    Tucson      AZ   85719  8.740%   8.450%    $1,250,000
2354329 Mararisk, A Washington General     1101 S.W. 139th Street     Burien      WA   98166  8.640%   8.350%    $13,450,000
        Prntshp
1211542 The Pines Apartments  (A PA. G.P.) 4800-4860 Pine Street      PhiladelphiaPA   19143  8.330%   8.090%    $2,497,500
4316802 B & W Princeton Trust              707-725 Princeton Blvd.,   Lowell      MA   01851  8.820%   8.530%    $3,000,000
                                           and 1840-1844 Middlesex
                                           St.
1234439 New Wildflower I Associates, LLC   6034 Pineland Road         Dallas      TX   75231  8.480%   8.240%    $4,360,000
2217631 Post Oak Investors, LP             3301 Fm Highway 1417       Sherman     TX   75092  8.570%   8.280%    $3,100,000
1215637 Brooksfield, Ltd.                  7577 Old Corpus Christi    San Antonio TX   78223  8.560%   8.320%    $3,200,000
                                           Hwy.
1217243 TVO Greens Partners Limited        9400 Coventry Square Drive Houston     TX   77099  8.560%   8.320%    $2,200,000
        Partnership
2210736 Hutzler's Historic Associates      121 South Fremont Avenue   Baltimore   MD   21201  8.310%   8.070%    $3,150,000
2310437 E. Leon McCasland BW, LLC          1123 Brandywine Lane       Norman      OK   73071  8.460%   8.170%    $1,562,000
1204545 Michael J. and Kathleen Woodward   5219 Wynnefield Avenue     PhiladelphiaPA   19131  8.410%   8.120%    $1,275,000
4322828 Woodland Village Apartments        813 West University Avenue Flagstaff   AZ   86001  8.650%   8.440%    $7,100,000
4323924 Village Square Associates LP       102 Park Circle            Sun Prairie WI   53590  8.270%   8.005%    $5,250,000
4213026 Community Acres Associates         1805 Southwest 4th Court   Ft.         FL   33312  8.140%   7.900%    $3,005,000
                                                                      Lauderdale
4230327 Loch Lomond I Associates           401 West 34th Street       Pompano     FL   33064  8.210%   7.920%    $7,500,000
                                                                      Beach
1214846 Riverside Property Corporation     400 East Riverside Drive   St. George  UT   84790  8.270%   8.030%    $4,000,000
4213631 Cypress Grove Limited Partnership  211 Republic Avenue        Lafayette   LA   70508  8.170%   7.930%    $2,850,000
4230133 Jefferson Heights Associates, LP   8939 Jefferson Highway     Baton Rouge LA   70809  8.170%   7.930%    $6,600,000
4211432 The Arbors at Signal Mountain      751 Runyan Drive           Chatanooga  TN   37405  8.170%   7.930%    $2,277,000
        Limited Partnership
1220047 Buckingham Oaks, LLC               934 S. Peoria Street       Aurora      CO   80012  8.210%   7.970%    $5,034,000
2211638 6738 Boardwalk LLC                 6738 North 45th Avenue     Glendale    AZ   85301  8.230%   7.940%    $1,900,000
1310048 Investors Choice Florida Public    2223 Astor Street          Orange Park FL   32073  8.262%   8.022%    $3,900,000
        Fund II, Ltd.
4211735 Sunrise Salem Associates           2540 Hyacinth Street NE    Salem       OR   97307  8.050%   7.810%    $2,175,000
1311249 Plaza South Apartments Limited     15529 Plaza South Drive    Taylor      MI   48180  8.220%   7.980%    $2,000,000
        Partnership
1326450 Falcon Ridge, L.P.                 5401 Boca Raton Blvd.      Ft. Worth   TX   76112  8.210%   7.970%    $2,450,000
4314434 Hunter Oaks Associates, Ltd.       1401 U.S. Highway 80 West  Clinton     MS   39056  8.188%   7.948%    $2,800,000
4314837 JRMM Management, L.L.C.            213 Skyline Circle         Grand       TX   75050  8.210%   7.770%     $930,000
                                                                      Prairie
1228053 New Wildflower III Associates,     6034 Pineland              Dallas      TX   75231  8.070%   7.830%    $4,655,000
        L.L.C.
2313739 135-143 Haven Avenue Associates,   736 W. 173rd St. and 735   New York    NY   10032  7.880%   7.640%    $2,505,000
        L.P.                               W. 172nd St.
1311836 Horn Barlow-Edgewood Associates    800 N. Nursery Road        Irving      TX   75061  7.970%   7.730%     $750,000
3341507 La Serena Apartments, Inc.         18547 East Colima Avenue   Los Angeles CA   91748  8.040%   7.800%    $10,000,000
1315355 INTRUST Limited VII                3970 Covington Drive       Reno        NV   89503  8.000%   7.760%    $4,500,000
1324856 Downtown Housing Associates, Ltd.  1222 Commerce Street       Dallas      TX   75202  8.030%   7.790%    $4,390,000
1350452 Larchmont Associates Limited       1233 Cribb Street          Toledo      OH   43612  8.020%   7.780%    $5,450,000
        Partnership
1311257 Investors Syndicate IV Daluce      1600 Pullen Road           Tallahassee FL   32303  8.110%   7.870%    $2,680,000
        Associates
1309659 Investors Florida Capital Fund,    412 West Jefferson Street  Tallahassee FL   32301  8.100%   7.860%     $825,000
        Ltd.
1306461 Investors Florida Capital Fund,    405 West College Avenue    Tallahassee FL   32301  8.100%   7.860%     $611,250
        Ltd.
1307158 Investors Syndicate IV Georgetown  1324 NW 16th Avenue        Gainesville FL   32605  8.110%   7.870%    $1,100,000
        Associates
6320001 Linbar Associates                  5099 Linbar Drive          Nashville   TN   37211  9.250%   7.643%    $3,700,000
6338602 Southeast Multi-Family Partners,   861 Franklin Road          Marietta    GA   30067  9.125%   7.643%    $8,100,000
        L.P., III
6322403 Parkdale Gardens National          9701 Dale Crest Drive      Dallas      TX   75220  8.300%   7.643%    $3,000,000
        Corporation
6321805 Southeast Multi-Family Partners,   4396 Pleasant Point Drive  Decatur     GA   30334  8.500%   7.643%    $4,715,000
        L.P., II
6322006 Shadowbluff, L.P.                  221 Plus Park Blvd.        Nashville   TN   37217  8.050%   7.643%    $5,600,000
6328007 Southeast Multi-Family Partners,   6355 Memorial Drive        Stone       GA   30083  8.150%   7.643%    $7,200,000
        L.P., IV                                                      Mountain
6319208 Key West Polo Club Apartments,     3333 Duck Avenue           Key West    FL   33040  7.950%   7.643%    $11,400,000
        Ltd.
4805012 DBL Operating Corp.                1344 University Avenue     New York    NY   11415  8.490%   8.200%     $800,000
4807410 DBL Operating Corp.                2765 Kingsbridge Terrace   New York    NY   10463  8.490%   8.200%    $1,275,000
4802513 Valentine Ventures, Inc.           2396 Valentine Avenue      New York    NY   10457  8.490%   8.200%     $440,000
4803011 1354 Commonwealth Associates       1354 Commonwealth Avenue   New York    NY   10460  8.490%   8.200%     $477,000
4804114 Valentine Ventures, Inc.           2773-79 Briggs Avenue      New York    NY   10458  8.490%   8.200%     $825,000
3814406 Westpark Apartments Enterprises    6900 Westpark Place        Westminster CA   92683  8.980%   8.740%    $5,265,000
5804808 Low Country, L.P.                  90 Dillon Road             Hilton      SC   29928  8.640%   8.480%    $1,350,000
                                                                      Head
5829606 Prescott Equity Holdings, L.P.     1053 Sandretto Drive       Prescott    AZ   86301  8.570%   8.410%    $1,632,000
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                              Current               Remaining
NMCC                                                                                          Unpaid        (Months)  as of   Matur-
Loan                                                                                   Zip    Principal Bal.  Loan    5/1/96   ity
Number  Borrower Name                      Property Address              City    State Code   (5/1/96)        Term (in months) Date
- -----------------------------------------------------------------------------------------------------------------------------------

<S>     <C>                                <C>                        <C>         <C>  <C>    <C>           <C>     <C>    <C> 
95111  River Park Limited Partnership     US 270 and Tanner Road     Malvern     AR   72104  $5,759,416.36  120     113    10/1/05
 95112  ASG MacArthur, Ltd.                1111 and 1221 West         Irving      TX   75062  $2,979,488.99  84       76    9/1/02
                                           Airport Freeway
 95115  Lake Worth Center, Ltd.            6336 Lake Worth Boulevard  Lake Worth  TX   76135  $3,178,161.06  120     113    10/1/05
 95118  Festival Associates                7339 Six Forks Road        Raleigh     NC   27609  $6,095,174.18  84       79    12/1/02
 95127  Girard Associates Partnership      200-220  Girard Street     GaithersburgMD   20877  $4,974,578.25  84       79    12/1/02
 95116  PBSC, LLC                          3200-3245 PA Avenue        Washington  DC   20020  $2,373,511.14  84       80    1/1/03
 95113  Bay Ridge Plaza, L.L.C.            889 - 895 Bay Ridge Avenue Annapolis   MD   21403  $3,665,418.51  120     114    11/1/05

951113  Colleyville Monticello Partners,   5005 Colleyville Boulevard Colleyville TX   76034  $1,343,191.58  84       79    12/1/02
        Ltd.
951218  Skyway BC, Inc.                    22nd Avenue and 31st       St.         FL   33712  $2,681,457.51  120     116    1/1/06
                                           Street                     Petersburg
951112  Brauvin/Crown Point, LP            1205 N. Eastman Road       Kingsport   TN   37664  $3,251,264.44  84       80    1/1/03
951124  BL Northshore, L.P.                1500-1600 Wildcat Drive    Portland    TX   78374  $2,861,061.51  120     117    2/1/06
951115  Louise B. Mazza Family Trust       3500-3118 Connecticut      Washington  DC   20008  $2,373,999.29  120     116    1/1/06
                                           Avenue, N.W.
951116  Brookwood Strategic Partners Ltd.  Jefferson Davis Hwy.       FredericksbuVA   22401  $4,410,673.26  84       81    2/1/03
        Partnership                        (Rte. 1) & Fall Hill Ave.
951110  Melrose Partnership                2400 Franklin Pike         Nashville   TN   37204  $1,268,606.72  120     117    2/1/06
951117  Woodford Square Associates L.P.    701 North Battlefield      Chesapeake  VA   23320  $4,261,358.48  120     117    2/1/06
                                           Boulevard
951611  Eleven Hundred Connecticut         1100 Connecticut Ave.,     Washington  DC   20036  $3,486,921.32  120     117    2/1/06
        Avenue, L.P.                       N.W.
951223  Central Ohio Associates            18 Allison Drive           Shelby      OH   44875  $6,478,441.07  120     117    2/1/06
962127  La Place Center Limited            2101 Richland Road         Beachwood   OH   44122  $10,573,255.65 120     119    4/1/06
        Partnership
 95131  Parkview Partnership               200 Nursing Home Lane      Pikeville   KY   40501  $3,820,848.42  84       75    8/1/02
 95142  Susquehanna Holdings Co.           300 Courtright Street      Wilkes-BarrePA   18702  $2,784,692.09  240     234    11/1/15
 95149  Grace Personal Care Home of        8847 Hospital Drive        DouglasvilleGA   30134  $1,593,099.85  120     115    12/1/05
        Douglasville
951419  Oak Grove of Rutherfordton Ltd.    Route 8, Box 7             RutherfordtoNC   28752  $2,988,668.49  84       80    1/1/03
        Partnership
951314  Hickory Creek Nursing Center, Inc. 3421 Pinnacle Road         Moraine     OH   45418  $3,489,060.25  120     117    2/1/06
2337930 Iroquois LLC                       111 Old Hickory Boulevard  Nashville   TN   37221  $9,044,333.54  120     110    7/1/05
                                           S.W.
2316021 Sanaga Development, Inc.           5333 East Thomas Road      Phoenix     AZ   85018  $2,583,605.68  120     110    7/1/05
4217009 Barrington Crossing, LP            1301 Park Place Boulevard  Hurst       TX   76053  $3,527,795.42  84       74    7/1/02
2314027 Statesman Jamestown Partners, Ltd. 4320 Bull Creek Road       Austin      TX   78731  $2,734,605.72  120     111    8/1/05
2305732 Royal Oaks LLC                     206 Stratton Blvd.         Ashland     TN   37015  $513,900.90    120     110    7/1/05
                                                                      City
2311228 Sundial Apartments, Inc.           55515 Alabama              El Paso     TX   79904  $1,541,548.91  120     111    8/1/05
2302633 Commordore, LLC                    2308 21st Avenue South     Nashville   TN   37212  $386,668.14    120     110    7/1/05
2304634 Studio Company                     801 Hillview Heights       Nashville   TN   37221  $480,104.75    120     110    7/1/05
2212835 Woodlands Holdings, Inc.           10010 Broadway             San Antonio TX   78217  $1,912,788.25  84       74    7/1/02
1320040 Preston Chase Associates, LP       1034 Franklin Road         Marietta    GA   30067  $4,275,684.18  120     111    8/1/05
4319608 La Verde-Richland Investors,       1201-A Del Mar Court       Richland    WA   99352  $4,472,248.77  120     110    7/1/05
        Calif. LP
4313010 NAP / Springman Fund IV            1001 South Dahlia St. and  Glendale    CO   80222  $1,887,282.33  120     109    6/1/05
                                           4747 East Mississippi Ave.
4208020 Fort Worth Hidden Oaks             1800 Barbara Road          River Oaks  TX   76114  $1,036,166.99  84       73    6/1/02
        Apartments, LP
4203621 Fort Worth River Oaks Apartments,  1904 Roberts Cut Off       Fort Worth  TX   76114  $454,006.01    84       73    6/1/02
        LP
4215204 Sherman Westlake Village           1800 West Washington       Sherman     TX   75092  $1,886,993.71  84       69    2/1/02
        Associates, LP                     Street
4232122 Sundancer Investors, LP            4250 East 29th Street      Tucson      AZ   85711  $2,583,339.18  84       74    7/1/02
4215825 Park Glen Associates, L.P.         7425 La Vista Drive        Dallas      TX   75214  $2,756,929.46  84       74    7/1/02
4211423 Groton Apartments Associates LP    39 Broad Street Extension  Groton      CT   06340  $2,622,546.20  84       75    8/1/02
1210741 Sun Casa, LLC                      1150 East Eighth Street    Tucson      AZ   85719  $1,241,670.84  120     113    10/1/05
2354329 Mararisk, A Washington General     1101 S.W. 139th Street     Burien      WA   98166  $13,385,050.48 84       76    9/1/02
        Prntshp
1211542 The Pines Apartments  (A PA. G.P.) 4800-4860 Pine Street      PhiladelphiaPA   19143  $2,486,301.93  84       77    10/1/02
4316802 B & W Princeton Trust              707-725 Princeton Blvd.,   Lowell      MA   01851  $2,986,035.43  120     112    9/1/05
                                           and 1840-1844 Middlesex
                                           St.
1234439 New Wildflower I Associates, LLC   6034 Pineland Road         Dallas      TX   75231  $4,338,250.27  84       76    9/1/02
2217631 Post Oak Investors, LP             3301 Fm Highway 1417       Sherman     TX   75092  $3,084,815.61  84       76    9/1/02
1215637 Brooksfield, Ltd.                  7577 Old Corpus Christi    San Antonio TX   78223  $3,184,293.95  84       76    9/1/02
                                           Hwy.
1217243 TVO Greens Partners Limited        9400 Coventry Square Drive Houston     TX   77099  $2,189,202.12  84       76    9/1/02
        Partnership
2210736 Hutzler's Historic Associates      121 South Fremont Avenue   Baltimore   MD   21201  $3,135,819.05  84       77    10/1/02
2310437 E. Leon McCasland BW, LLC          1123 Brandywine Lane       Norman      OK   73071  $1,555,178.51  120     113    10/1/05
1204545 Michael J. and Kathleen Woodward   5219 Wynnefield Avenue     PhiladelphiaPA   19131  $1,270,195.63  84       78    11/1/02
4322828 Woodland Village Apartments        813 West University Avenue Flagstaff   AZ   86001  $7,070,169.39  120     113    10/1/05
4323924 Village Square Associates LP       102 Park Circle            Sun Prairie WI   53590  $5,229,647.62  84       78    11/1/02
4213026 Community Acres Associates         1805 Southwest 4th Court   Ft.         FL   33312  $2,993,040.69  84       78    11/1/02
                                                                      Lauderdale
4230327 Loch Lomond I Associates           401 West 34th Street       Pompano     FL   33064  $7,470,570.25  84       78    11/1/02
                                                                      Beach
1214846 Riverside Property Corporation     400 East Riverside Drive   St. George  UT   84790  $3,984,493.45  120     114    11/1/05
4213631 Cypress Grove Limited Partnership  211 Republic Avenue        Lafayette   LA   70508  $2,838,726.00  84       78    11/1/02
4230133 Jefferson Heights Associates, LP   8939 Jefferson Highway     Baton Rouge LA   70809  $6,573,891.73  84       78    11/1/02
4211432 The Arbors at Signal Mountain      751 Runyan Drive           Chatanooga  TN   37405  $2,267,992.65  84       78    11/1/02
        Limited Partnership
1220047 Buckingham Oaks, LLC               934 S. Peoria Street       Aurora      CO   80012  $5,014,246.72  84       78    11/1/02
2211638 6738 Boardwalk LLC                 6738 North 45th Avenue     Glendale    AZ   85301  $1,893,833.36  84       79    12/1/02
1310048 Investors Choice Florida Public    2223 Astor Street          Orange Park FL   32073  $3,887,424.02  120     115    12/1/05
        Fund II, Ltd.
4211735 Sunrise Salem Associates           2540 Hyacinth Street NE    Salem       OR   97307  $2,167,679.27  84       79    12/1/02
1311249 Plaza South Apartments Limited     15529 Plaza South Drive    Taylor      MI   48180  $1,993,495.65  120     115    12/1/05
        Partnership
1326450 Falcon Ridge, L.P.                 5401 Boca Raton Blvd.      Ft. Worth   TX   76112  $2,442,016.01  120     115    12/1/05
4314434 Hunter Oaks Associates, Ltd.       1401 U.S. Highway 80 West  Clinton     MS   39056  $2,790,834.69  120     115    12/1/05
4314837 JRMM Management, L.L.C.            213 Skyline Circle         Grand       TX   75050  $927,583.78    120     116    1/1/06
                                                                      Prairie
1228053 New Wildflower III Associates,     6034 Pineland              Dallas      TX   75231  $4,639,395.05  84       79    12/1/02
        L.L.C.
2313739 135-143 Haven Avenue Associates,   736 W. 173rd St. and 735   New York    NY   10032  $2,498,043.13  120     116    1/1/06
        L.P.                               W. 172nd St.
1311836 Horn Barlow-Edgewood Associates    800 N. Nursery Road        Irving      TX   75061  $747,954.49    120     116    1/1/06
3341507 La Serena Apartments, Inc.         18547 East Colima Avenue   Los Angeles CA   91748  $9,973,109.26  120     116    1/1/06
1315355 INTRUST Limited VII                3970 Covington Drive       Reno        NV   89503  $4,487,801.05  120     116    1/1/06
1324856 Downtown Housing Associates, Ltd.  1222 Commerce Street       Dallas      TX   75202  $4,378,171.12  120     116    1/1/06
1350452 Larchmont Associates Limited       1233 Cribb Street          Toledo      OH   43612  $5,426,921.71  120     116    1/1/06
        Partnership
1311257 Investors Syndicate IV Daluce      1600 Pullen Road           Tallahassee FL   32303  $2,672,894.54  120     116    1/1/06
        Associates
1309659 Investors Florida Capital Fund,    412 West Jefferson Street  Tallahassee FL   32301  $822,808.25    120     116    1/1/06
        Ltd.
1306461 Investors Florida Capital Fund,    405 West College Avenue    Tallahassee FL   32301  $609,626.11    120     116    1/1/06
        Ltd.
1307158 Investors Syndicate IV Georgetown  1324 NW 16th Avenue        Gainesville FL   32605  $1,097,083.59  120     116    1/1/06
        Associates
6320001 Linbar Associates                  5099 Linbar Drive          Nashville   TN   37211  $3,660,363.49  120     108    5/1/05
6338602 Southeast Multi-Family Partners,   861 Franklin Road          Marietta    GA   30067  $8,050,739.73  120     109    6/1/05
        L.P., III
6322403 Parkdale Gardens National          9701 Dale Crest Drive      Dallas      TX   75220  $2,969,009.30  120     110    7/1/05
        Corporation
6321805 Southeast Multi-Family Partners,   4396 Pleasant Point Drive  Decatur     GA   30334  $4,682,332.56  120     113    10/1/05
        L.P., II
6322006 Shadowbluff, L.P.                  221 Plus Park Blvd.        Nashville   TN   37217  $5,581,151.24  120     115    12/1/05
6328007 Southeast Multi-Family Partners,   6355 Memorial Drive        Stone       GA   30083  $7,176,250.24  120     115    12/1/05
        L.P., IV                                                      Mountain
6319208 Key West Polo Club Apartments,     3333 Duck Avenue           Key West    FL   33040  $11,368,782.89 120     116    1/1/06
        Ltd.
4805012 DBL Operating Corp.                1344 University Avenue     New York    NY   11415  $797,537.19    216     211    12/1/13
4807410 DBL Operating Corp.                2765 Kingsbridge Terrace   New York    NY   10463  $1,271,074.93  216     211    12/1/13
4802513 Valentine Ventures, Inc.           2396 Valentine Avenue      New York    NY   10457  $438,645.47    216     211    12/1/13
4803011 1354 Commonwealth Associates       1354 Commonwealth Avenue   New York    NY   10460  $475,531.55    216     211    12/1/13
4804114 Valentine Ventures, Inc.           2773-79 Briggs Avenue      New York    NY   10458  $822,460.24    216     211    12/1/13
3814406 Westpark Apartments Enterprises    6900 Westpark Place        Westminster CA   92683  $5,232,017.52  216     205    6/1/13
5804808 Low Country, L.P.                  90 Dillon Road             Hilton      SC   29928  $1,342,639.42  216     207    8/1/13
                                                                      Head
5829606 Prescott Equity Holdings, L.P.     1053 Sandretto Drive       Prescott    AZ   86301  $1,621,935.57  216     206    7/1/13

===================================================================================================================================
        Aggregate Total                                                                       $322,639,635.30
===================================================================================================================================
</TABLE>

<PAGE>
<TABLE>
<CAPTION>

- --------------------------------------------------------------------------------------------------------------------------
                                                                                                        
                                                                                               Amorti-  Remaining   Current
NMCC                                                                                           zation    Amorti-    Monthly
Loan                                                                                   Zip     Period    zation      Debt
Number  Borrower Name                      Property Address              City    State Code   (Months)   (Months)   Service
- --------------------------------------------------------------------------------------------------------------------------
<S>     <C>                                <C>                        <C>         <C>  <C>       <C>       <C>    <C>       
 95111  River Park Limited Partnership     US 270 and Tanner Road     Malvern     AR   72104     300       293    $46,464.99
 95112  ASG MacArthur, Ltd.                1111 and 1221 West         Irving      TX   75062     300       292    $26,044.26
                                           Airport Freeway
 95115  Lake Worth Center, Ltd.            6336 Lake Worth Boulevard  Lake Worth  TX   76135     300       293    $25,968.13
 95118  Festival Associates                7339 Six Forks Road        Raleigh     NC   27609     240       235    $53,249.98
 95127  Girard Associates Partnership      200-220  Girard Street     GaithersburgMD   20877     300       295    $39,556.25
 95116  PBSC, LLC                          3200-3245 PA Avenue        Washington  DC   20020     180       176    $23,831.12
 95113  Bay Ridge Plaza, L.L.C.            889 - 895 Bay Ridge Avenue Annapolis   MD   21403     240       234    $32,893.51
951113  Colleyville Monticello Partners,   5005 Colleyville Boulevard Colleyville TX   76034     300       295    $10,725.39
        Ltd.
951218  Skyway BC, Inc.                    22nd Avenue and 31st       St.         FL   33712     240       236    $22,567.08
                                           Street                     Petersburg

951112  Brauvin/Crown Point, LP            1205 N. Eastman Road       Kingsport   TN   37664     240       236    $26,483.39
951124  BL Northshore, L.P.                1500-1600 Wildcat Drive    Portland    TX   78374     300       297    $22,379.76
951115  Louise B. Mazza Family Trust       3500-3118 Connecticut      Washington  DC   20008     180       176    $24,128.71
                                           Avenue, N.W.
951116  Brookwood Strategic Partners Ltd.  Jefferson Davis Hwy.       FredericksbuVA   22401     300       297    $33,801.86
        Partnership                        (Rte. 1) & Fall Hill Ave.
951110  Melrose Partnership                2400 Franklin Pike         Nashville   TN   37204     240       237    $10,807.88
951117  Woodford Square Associates L.P.    701 North Battlefield      Chesapeake  VA   23320     300       297    $32,910.23
                                           Boulevard
951611  Eleven Hundred Connecticut         1100 Connecticut Ave.,     Washington  DC   20036     300       297    $24,692.64
        Avenue, L.P.                       N.W.
951223  Central Ohio Associates            18 Allison Drive           Shelby      OH   44875     300       297    $49,011.05
962127  La Place Center Limited            2101 Richland Road         Beachwood   OH   44122     300       299    $83,802.33
        Partnership
 95131  Parkview Partnership               200 Nursing Home Lane      Pikeville   KY   40501     300       291    $34,154.47
 95142  Susquehanna Holdings Co.           300 Courtright Street      Wilkes-BarrePA   18702     300       294    $23,737.64
 95149  Grace Personal Care Home of        8847 Hospital Drive        DouglasvilleGA   30134     300       295    $13,776.86
        Douglasville
951419  Oak Grove of Rutherfordton Ltd.    Route 8, Box 7             RutherfordtoNC   28752     300       296    $25,161.91
        Partnership
951314  Hickory Creek Nursing Center, Inc. 3421 Pinnacle Road         Moraine     OH   45418     300       297    $28,788.95
2337930 Iroquois LLC                       111 Old Hickory Boulevard  Nashville   TN   37221     360       350    $70,681.77
                                           S.W.
2316021 Sanaga Development, Inc.           5333 East Thomas Road      Phoenix     AZ   85018     360       350    $19,918.09
4217009 Barrington Crossing, LP            1301 Park Place Boulevard  Hurst       TX   76053     360       350    $27,296.43
2314027 Statesman Jamestown Partners, Ltd. 4320 Bull Creek Road       Austin      TX   78731     360       351    $21,164.61
2305732 Royal Oaks LLC                     206 Stratton Blvd.         Ashland     TN   37015     360       350    $4,052.48
                                                                      City
2311228 Sundial Apartments, Inc.           55515 Alabama              El Paso     TX   79904     360       351    $12,072.29
2302633 Commordore, LLC                    2308 21st Avenue South     Nashville   TN   37212     360       350    $3,049.16
2304634 Studio Company                     801 Hillview Heights       Nashville   TN   37221     360       350    $3,785.97
2212835 Woodlands Holdings, Inc.           10010 Broadway             San Antonio TX   78217     360       350    $14,706.19
1320040 Preston Chase Associates, LP       1034 Franklin Road         Marietta    GA   30067     360       351    $32,941.46
4319608 La Verde-Richland Investors,       1201-A Del Mar Court       Richland    WA   99352     360       350    $34,824.60
        Calif. LP
4313010 NAP / Springman Fund IV            1001 South Dahlia St. and  Glendale    CO   80222     360       349    $14,817.23
                                           4747 East Mississippi Ave.
4208020 Fort Worth Hidden Oaks             1800 Barbara Road          River Oaks  TX   76114     360       349    $8,212.74
        Apartments, LP
4203621 Fort Worth River Oaks Apartments,  1904 Roberts Cut Off       Fort Worth  TX   76114     360       349    $3,598.49
        LP
4215204 Sherman Westlake Village           1800 West Washington       Sherman     TX   75092     360       345    $16,860.90
        Associates, LP                     Street
4232122 Sundancer Investors, LP            4250 East 29th Street      Tucson      AZ   85711     360       350    $19,771.06
4215825 Park Glen Associates, L.P.         7425 La Vista Drive        Dallas      TX   75214     360       350    $20,945.27
4211423 Groton Apartments Associates LP    39 Broad Street Extension  Groton      CT   06340     360       351    $20,489.68
1210741 Sun Casa, LLC                      1150 East Eighth Street    Tucson      AZ   85719     300       293    $10,268.30
2354329 Mararisk, A Washington General     1101 S.W. 139th Street     Burien      WA   98166     360       352    $104,756.30
        Prntshp
1211542 The Pines Apartments  (A PA. G.P.) 4800-4860 Pine Street      PhiladelphiaPA   19143     360       353    $18,903.53
4316802 B & W Princeton Trust              707-725 Princeton Blvd.,   Lowell      MA   01851     360       352    $23,751.16
                                           and 1840-1844 Middlesex
                                           St.
1234439 New Wildflower I Associates, LLC   6034 Pineland Road         Dallas      TX   75231     360       352    $33,462.85
2217631 Post Oak Investors, LP             3301 Fm Highway 1417       Sherman     TX   75092     360       352    $23,990.28
1215637 Brooksfield, Ltd.                  7577 Old Corpus Christi    San Antonio TX   78223     360       352    $24,741.43
                                           Hwy.
1217243 TVO Greens Partners Limited        9400 Coventry Square Drive Houston     TX   77099     360       352    $17,009.73
        Partnership
2210736 Hutzler's Historic Associates      121 South Fremont Avenue   Baltimore   MD   21201     360       353    $23,797.90
2310437 E. Leon McCasland BW, LLC          1123 Brandywine Lane       Norman      OK   73071     360       353    $11,966.18
1204545 Michael J. and Kathleen Woodward   5219 Wynnefield Avenue     PhiladelphiaPA   19131     360       354    $9,722.44
4322828 Woodland Village Apartments        813 West University Avenue Flagstaff   AZ   86001     360       353    $55,349.41
4323924 Village Square Associates LP       102 Park Circle            Sun Prairie WI   53590     360       354    $39,515.34
4213026 Community Acres Associates         1805 Southwest 4th Court   Ft.         FL   33312     360       354    $22,343.60
                                                                      Lauderdale
4230327 Loch Lomond I Associates           401 West 34th Street       Pompano     FL   33064     360       354    $56,134.23
                                                                      Beach
1214846 Riverside Property Corporation     400 East Riverside Drive   St. George  UT   84790     360       354    $30,106.92
4213631 Cypress Grove Limited Partnership  211 Republic Avenue        Lafayette   LA   70508     360       354    $21,251.02
4230133 Jefferson Heights Associates, LP   8939 Jefferson Highway     Baton Rouge LA   70809     360       354    $49,212.90
4211432 The Arbors at Signal Mountain      751 Runyan Drive           Chatanooga  TN   37405     360       354    $16,978.45
        Limited Partnership
1220047 Buckingham Oaks, LLC               934 S. Peoria Street       Aurora      CO   80012     360       354    $37,677.30
2211638 6738 Boardwalk LLC                 6738 North 45th Avenue     Glendale    AZ   85301     360       355    $14,247.36
1310048 Investors Choice Florida Public    2223 Astor Street          Orange Park FL   32073     360       355    $29,332.30
        Fund II, Ltd.
4211735 Sunrise Salem Associates           2540 Hyacinth Street NE    Salem       OR   97307     360       355    $16,035.26
1311249 Plaza South Apartments Limited     15529 Plaza South Drive    Taylor      MI   48180     360       355    $14,983.17
        Partnership
1326450 Falcon Ridge, L.P.                 5401 Boca Raton Blvd.      Ft. Worth   TX   76112     360       355    $18,337.18
4314434 Hunter Oaks Associates, Ltd.       1401 U.S. Highway 80 West  Clinton     MS   39056     360       355    $20,913.55
4314837 JRMM Management, L.L.C.            213 Skyline Circle         Grand       TX   75050     360       356    $6,960.64
                                                                      Prairie
1228053 New Wildflower III Associates,     6034 Pineland              Dallas      TX   75231     360       355    $34,384.17
        L.L.C.
2313739 135-143 Haven Avenue Associates,   736 W. 173rd St. and 735   New York    NY   10032     360       356    $18,171.68
        L.P.                               W. 172nd St.
1311836 Horn Barlow-Edgewood Associates    800 N. Nursery Road        Irving      TX   75061     360       356    $5,487.56
3341507 La Serena Apartments, Inc.         18547 East Colima Avenue   Los Angeles CA   91748     360       356    $73,655.50
1315355 INTRUST Limited VII                3970 Covington Drive       Reno        NV   89503     360       356    $33,019.41
1324856 Downtown Housing Associates, Ltd.  1222 Commerce Street       Dallas      TX   75202     360       356    $32,304.12
1350452 Larchmont Associates Limited       1233 Cribb Street          Toledo      OH   43612     300       296    $42,136.22
        Partnership
1311257 Investors Syndicate IV Daluce      1600 Pullen Road           Tallahassee FL   32303     360       356    $19,870.79
        Associates
1309659 Investors Florida Capital Fund,    412 West Jefferson Street  Tallahassee FL   32301     360       356    $6,111.17
        Ltd.
1306461 Investors Florida Capital Fund,    405 West College Avenue    Tallahassee FL   32301     360       356    $4,527.82
        Ltd.
1307158 Investors Syndicate IV Georgetown  1324 NW 16th Avenue        Gainesville FL   32605     360       356    $8,155.92
        Associates
6320001 Linbar Associates                  5099 Linbar Drive          Nashville   TN   37211     300       288    $31,686.17
6338602 Southeast Multi-Family Partners,   861 Franklin Road          Marietta    GA   30067     360       349    $65,904.27
        L.P., III
6322403 Parkdale Gardens National          9701 Dale Crest Drive      Dallas      TX   75220     300       290    $23,753.83
        Corporation
6321805 Southeast Multi-Family Partners,   4396 Pleasant Point Drive  Decatur     GA   30334     300       293    $37,966.46
        L.P., II
6322006 Shadowbluff, L.P.                  221 Plus Park Blvd.        Nashville   TN   37217     360       355    $41,286.18
6328007 Southeast Multi-Family Partners,   6355 Memorial Drive        Stone       GA   30083     360       355    $53,585.87
        L.P., IV                                                      Mountain
6319208 Key West Polo Club Apartments,     3333 Duck Avenue           Key West    FL   33040     360       356    $83,252.15
        Ltd.
4805012 DBL Operating Corp.                1344 University Avenue     New York    NY   11415     360       355    $6,145.64
4807410 DBL Operating Corp.                2765 Kingsbridge Terrace   New York    NY   10463     360       355    $9,794.61
4802513 Valentine Ventures, Inc.           2396 Valentine Avenue      New York    NY   10457     360       355    $3,380.10
4803011 1354 Commonwealth Associates       1354 Commonwealth Avenue   New York    NY   10460     360       355    $3,664.34
4804114 Valentine Ventures, Inc.           2773-79 Briggs Avenue      New York    NY   10458     360       355    $6,337.69
3814406 Westpark Apartments Enterprises    6900 Westpark Place        Westminster CA   92683     360       349    $42,287.64
5804808 Low Country, L.P.                  90 Dillon Road             Hilton      SC   29928     360       351    $10,514.57
                                                                      Head
5829606 Prescott Equity Holdings, L.P.     1053 Sandretto Drive       Prescott    AZ   86301     360       350    $12,629.72
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                           
NMCC                                                                                          
Loan                                                                                   Zip
Number  Borrower Name                      Property Address              City    State Code       (1)   (2)    (3)     (4)      (5)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                        <C>                        <C>         <C>  <C>    <C>       <C>   <C>    <C>      <C>  
 95111  River Park Limited Partnership     US 270 and Tanner Road     Malvern     AR   72104  7,700,000 75%   1.31   12/31/95 0.159%
 95112  ASG MacArthur, Ltd.                1111 and 1221 West         Irving      TX   75062  4,050,000 74%   1.54   12/31/95 0.159%
                                           Airport Freeway
 95115  Lake Worth Center, Ltd.            6336 Lake Worth Boulevard  Lake Worth  TX   76135  4,300,000 74%   1.17   12/31/95 0.159%
 95118  Festival Associates                7339 Six Forks Road        Raleigh     NC   27609  8,420,000 72%   1.50   12/31/95 0.159%
 95127  Girard Associates Partnership      200-220  Girard Street     GaithersburgMD   20877  8,750,000 57%   1.99   12/31/95 0.159%
 95116  PBSC, LLC                          3200-3245 PA Avenue        Washington  DC   20020  4,450,000 53%   1.90   12/31/95 0.159%
 95113  Bay Ridge Plaza, L.L.C.            889 - 895 Bay Ridge Avenue Annapolis   MD   21403  5,600,000 65%   1.55   12/31/95 0.159%
951113  Colleyville Monticello Partners,   5005 Colleyville Boulevard Colleyville TX   76034  2,000,000 67%   1.70   12/31/95 0.159%
        Ltd.
951218  Skyway BC, Inc.                    22nd Avenue and 31st       St.         FL   33712  4,400,000 61%   1.86   12/31/95 0.159%
                                           Street                     Petersburg

951112  Brauvin/Crown Point, LP            1205 N. Eastman Road       Kingsport   TN   37664  5,000,000 65%   1.68   12/31/95 0.159%
951124  BL Northshore, L.P.                1500-1600 Wildcat Drive    Portland    TX   78374  4,100,000 70%   1.72   12/31/95 0.159%
951115  Louise B. Mazza Family Trust       3500-3118 Connecticut      Washington  DC   20008  5,000,000 47%   1.28   12/31/95 0.259%
                                           Avenue, N.W.
951116  Brookwood Strategic Partners Ltd.  Jefferson Davis Hwy.       FredericksbuVA   22401  7,100,000 62%   1.88   12/31/95 0.209%
        Partnership                        (Rte. 1) & Fall Hill Ave.
951110  Melrose Partnership                2400 Franklin Pike         Nashville   TN   37204  1,750,000 72%   1.41   12/31/95 0.159%
951117  Woodford Square Associates L.P.    701 North Battlefield      Chesapeake  VA   23320  6,300,000 68%   1.61   12/31/95 0.159%
                                           Boulevard
951611  Eleven Hundred Connecticut         1100 Connecticut Ave.,     Washington  DC   20036  22,400,00 16%   7.96   12/31/95 0.099%
        Avenue, L.P.                       N.W.
951223  Central Ohio Associates            18 Allison Drive           Shelby      OH   44875  13,200,00 49%   2.31   12/31/95 0.309%
962127  La Place Center Limited            2101 Richland Road         Beachwood   OH   44122  15,100,00 70%   1.43   12/31/95 0.099%
        Partnership
 95131  Parkview Partnership               200 Nursing Home Lane      Pikeville   KY   40501  5,300,000 72%   1.41   12/31/95 0.159%
 95142  Susquehanna Holdings Co.           300 Courtright Street      Wilkes-BarrePA   18702  5,100,000 55%   2.14   12/31/95 0.159%
 95149  Grace Personal Care Home of        8847 Hospital Drive        DouglasvilleGA   30134  2,700,000 59%   1.82   12/31/95 0.159%
        Douglasville
951419  Oak Grove of Rutherfordton Ltd.    Route 8, Box 7             RutherfordtoNC   28752  4,100,000 73%   1.42   12/31/95 0.159%
        Partnership
951314  Hickory Creek Nursing Center, Inc. 3421 Pinnacle Road         Moraine     OH   45418  7,300,000 48%   2.01   12/31/95 0.159%
2337930 Iroquois LLC                       111 Old Hickory Boulevard  Nashville   TN   37221  13,500,00 67%   1.58   12/31/95 0.209%
                                           S.W.
2316021 Sanaga Development, Inc.           5333 East Thomas Road      Phoenix     AZ   85018  4,000,000 65%   1.79   12/31/95 0.239%
4217009 Barrington Crossing, LP            1301 Park Place Boulevard  Hurst       TX   76053  4,740,000 74%   1.28   12/31/95 0.239%
2314027 Statesman Jamestown Partners, Ltd. 4320 Bull Creek Road       Austin      TX   78731  3,700,000 74%   1.77   12/31/95 0.289%
2305732 Royal Oaks LLC                     206 Stratton Blvd.         Ashland     TN   37015  900,000   57%   1.88   12/31/95 0.289%
                                                                      City
2311228 Sundial Apartments, Inc.           55515 Alabama              El Paso     TX   79904  2,400,000 64%   1.50   12/31/95 0.289%
2302633 Commordore, LLC                    2308 21st Avenue South     Nashville   TN   37212  620,000   62%   1.60   12/31/95 0.289%
2304634 Studio Company                     801 Hillview Heights       Nashville   TN   37221  670,000   72%   1.48   12/31/95 0.289%
2212835 Woodlands Holdings, Inc.           10010 Broadway             San Antonio TX   78217  2,700,000 71%   1.61   12/31/95 0.289%
1320040 Preston Chase Associates, LP       1034 Franklin Road         Marietta    GA   30067  5,800,000 74%   1.44   12/31/95 0.289%
4319608 La Verde-Richland Investors,       1201-A Del Mar Court       Richland    WA   99352  7,840,000 57%   1.33   12/31/95 0.239%
        Calif. LP
4313010 NAP / Springman Fund IV            1001 South Dahlia St. and  Glendale    CO   80222  2,800,000 67%   1.49   12/31/95 0.289%
                                           4747 East Mississippi Ave.
4208020 Fort Worth Hidden Oaks             1800 Barbara Road          River Oaks  TX   76114  1,428,000 73%   1.64   12/31/95 0.289%
        Apartments, LP
4203621 Fort Worth River Oaks Apartments,  1904 Roberts Cut Off       Fort Worth  TX   76114  690,000   66%   1.64   12/31/95 0.289%
        LP
4215204 Sherman Westlake Village           1800 West Washington       Sherman     TX   75092  2,564,000 74%   1.32   12/31/95 0.289%
        Associates, LP                     Street
4232122 Sundancer Investors, LP            4250 East 29th Street      Tucson      AZ   85711  4,086,000 63%   1.49   12/31/95 0.289%
4215825 Park Glen Associates, L.P.         7425 La Vista Drive        Dallas      TX   75214  4,000,000 69%   1.65   12/31/95 0.239%
4211423 Groton Apartments Associates LP    39 Broad Street Extension  Groton      CT   06340  3,500,000 75%   1.57   12/31/95 0.289%
1210741 Sun Casa, LLC                      1150 East Eighth Street    Tucson      AZ   85719  1,800,000 69%   2.21   12/31/95 0.289%
2354329 Mararisk, A Washington General     1101 S.W. 139th Street     Burien      WA   98166  $18,000,0 74%   1.35   12/31/95 0.289%
        Prntshp
1211542 The Pines Apartments  (A PA. G.P.) 4800-4860 Pine Street      PhiladelphiaPA   19143  3,330,000 75%   1.55   12/31/95 0.239%
4316802 B & W Princeton Trust              707-725 Princeton Blvd.,   Lowell      MA   01851  4,200,000 71%   1.91   12/31/95 0.289%
                                           and 1840-1844 Middlesex
                                           St.
1234439 New Wildflower I Associates, LLC   6034 Pineland Road         Dallas      TX   75231  6,100,000 71%   1.72   12/31/95 0.239%
2217631 Post Oak Investors, LP             3301 Fm Highway 1417       Sherman     TX   75092  4,353,000 71%   1.38   12/31/95 0.289%
1215637 Brooksfield, Ltd.                  7577 Old Corpus Christi    San Antonio TX   78223  4,400,000 72%   1.43   12/31/95 0.239%
                                           Hwy.
1217243 TVO Greens Partners Limited        9400 Coventry Square Drive Houston     TX   77099  3,050,000 72%   1.56   95 Ann   0.239%
        Partnership                                                                                                  (7 mos.)
2210736 Hutzler's Historic Associates      121 South Fremont Avenue   Baltimore   MD   21201  4,200,000 75%   1.54   12/31/95 0.239%
2310437 E. Leon McCasland BW, LLC          1123 Brandywine Lane       Norman      OK   73071  2,200,000 71%   1.75   12/31/95 0.289%
1204545 Michael J. and Kathleen Woodward   5219 Wynnefield Avenue     PhiladelphiaPA   19131  1,700,000 75%   1.44   12/31/95 0.289%
4322828 Woodland Village Apartments        813 West University Avenue Flagstaff   AZ   86001  10,500,00 67%   1.37   12/31/95 0.209%
4323924 Village Square Associates LP       102 Park Circle            Sun Prairie WI   53590  7,000,000 75%   1.23   12/31/95 0.264%
4213026 Community Acres Associates         1805 Southwest 4th Court   Ft.         FL   33312  4,100,000 73%   1.45   12/31/95 0.239%
                                                                      Lauderdale
4230327 Loch Lomond I Associates           401 West 34th Street       Pompano     FL   33064  10,600,00 70%   1.29   12/31/95 0.289%
                                                                      Beach
1214846 Riverside Property Corporation     400 East Riverside Drive   St. George  UT   84790  5,870,000 68%   1.40   12/31/95 0.239%
4213631 Cypress Grove Limited Partnership  211 Republic Avenue        Lafayette   LA   70508  4,000,000 71%   1.25   12/31/95 0.239%
4230133 Jefferson Heights Associates, LP   8939 Jefferson Highway     Baton Rouge LA   70809  8,800,000 75%   1.30   12/31/95 0.239%
4211432 The Arbors at Signal Mountain      751 Runyan Drive           Chatanooga  TN   37405  3,300,000 69%   1.35   12/31/95 0.239%
        Limited Partnership
1220047 Buckingham Oaks, LLC               934 S. Peoria Street       Aurora      CO   80012  6,800,000 74%   2.03   12/31/95 0.239%
2211638 6738 Boardwalk LLC                 6738 North 45th Avenue     Glendale    AZ   85301  3,100,000 61%   1.26   12/31/95 0.289%
1310048 Investors Choice Florida Public    2223 Astor Street          Orange Park FL   32073  5,200,000 75%   1.37   12/31/95 0.239%
        Fund II, Ltd.
4211735 Sunrise Salem Associates           2540 Hyacinth Street NE    Salem       OR   97307  2,900,000 75%   1.34   12/31/95 0.239%
1311249 Plaza South Apartments Limited     15529 Plaza South Drive    Taylor      MI   48180  3,075,000 65%   1.07   12/31/95 0.239%
        Partnership
1326450 Falcon Ridge, L.P.                 5401 Boca Raton Blvd.      Ft. Worth   TX   76112  3,450,000 71%   1.21   12/31/95 0.239%
4314434 Hunter Oaks Associates, Ltd.       1401 U.S. Highway 80 West  Clinton     MS   39056  4,000,000 70%   1.33   12/31/95 0.239%
4314837 JRMM Management, L.L.C.            213 Skyline Circle         Grand       TX   75050  1,175,000 79%   2.05   12 mos.  0.439%
                                                                      Prairie                                        ended
                                                                                                                     9/30/95
1228053 New Wildflower III Associates,     6034 Pineland              Dallas      TX   75231  6,000,000 77%   1.57   95 Ann   0.239%
        L.L.C.                                                                                                       (8 mos.)
2313739 135-143 Haven Avenue Associates,   736 W. 173rd St. and 735   New York    NY   10032  3,350,000 75%   1.71   12/31/95 0.239%
        L.P.                               W. 172nd St.
1311836 Horn Barlow-Edgewood Associates    800 N. Nursery Road        Irving      TX   75061  1,350,000 55%   2.18   12/31/95 0.239%
3341507 La Serena Apartments, Inc.         18547 East Colima Avenue   Los Angeles CA   91748  14,200,00 70%   1.30   12/31/95 0.239%
1315355 INTRUST Limited VII                3970 Covington Drive       Reno        NV   89503  6,350,000 71%   1.55   12/31/95 0.239%
1324856 Downtown Housing Associates, Ltd.  1222 Commerce Street       Dallas      TX   75202  7,600,000 58%   1.42   12/31/95 0.239%
1350452 Larchmont Associates Limited       1233 Cribb Street          Toledo      OH   43612  7,600,000 71%   1.30   12/31/95 0.239%
        Partnership
1311257 Investors Syndicate IV Daluce      1600 Pullen Road           Tallahassee FL   32303  $3,350,00 80%   1.37   12/31/95 0.239%
        Associates
1309659 Investors Florida Capital Fund,    412 West Jefferson Street  Tallahassee FL   32301  $1,350,00 61%   1.58   12/31/95 0.239%
        Ltd.
1306461 Investors Florida Capital Fund,    405 West College Avenue    Tallahassee FL   32301  $925,000  66%  1.71   12/31/95 0.239%
        Ltd.
1307158 Investors Syndicate IV Georgetown  1324 NW 16th Avenue        Gainesville FL   32605  $1,700,00 65%   1.53   12/31/95 0.239%
        Associates
6320001 Linbar Associates                  5099 Linbar Drive          Nashville   TN   37211  5,100,000 72%   1.68   12/31/95 1.606%
6338602 Southeast Multi-Family Partners,   861 Franklin Road          Marietta    GA   30067  11,200,00 72%   1.41   12/31/95 1.481%
        L.P., III
6322403 Parkdale Gardens National          9701 Dale Crest Drive      Dallas      TX   75220  4,000,000 74%   1.61   12/31/95 0.656%
        Corporation
6321805 Southeast Multi-Family Partners,   4396 Pleasant Point Drive  Decatur     GA   30334  6,325,000 74%   1.27   12/31/95 0.856%
        L.P., II
6322006 Shadowbluff, L.P.                  221 Plus Park Blvd.        Nashville   TN   37217  8,375,000 67%   1.67   12/31/95 0.406%
6328007 Southeast Multi-Family Partners,   6355 Memorial Drive        Stone       GA   30083  10,300,00 70%   1.33   12/31/95 0.506%
        L.P., IV                                                      Mountain
6319208 Key West Polo Club Apartments,     3333 Duck Avenue           Key West    FL   33040  15,200,00 75%   1.44   12/31/95 0.306%
        Ltd.
4805012 DBL Operating Corp.                1344 University Avenue     New York    NY   11415  1,075,000 74%   1.58   12/31/95 0.289%
4807410 DBL Operating Corp.                2765 Kingsbridge Terrace   New York    NY   10463  1,700,000 75%   1.80   12/31/95 0.289%
4802513 Valentine Ventures, Inc.           2396 Valentine Avenue      New York    NY   10457  600,000   73%   1.39   12/31/95 0.289%
4803011 1354 Commonwealth Associates       1354 Commonwealth Avenue   New York    NY   10460  700,000   68%   1.39   12/31/95 0.289%
4804114 Valentine Ventures, Inc.           2773-79 Briggs Avenue      New York    NY   10458  1,100,000 75%   1.53   12/31/95 0.289%
3814406 Westpark Apartments Enterprises    6900 Westpark Place        Westminster CA   92683  7,400,000 71%   1.33   12/31/95 0.239%
5804808 Low Country, L.P.                  90 Dillon Road             Hilton      SC   29928  1,690,000 79%   1.26   12/31/95 0.159%
                                                                      Head
5829606 Prescott Equity Holdings, L.P.     1053 Sandretto Drive       Prescott    AZ   86301  1,920,000 84%   1.35   12/31/95 0.159%


===================================================================================================================================
                                                                                                                     Weighted 0.298%
                                                                                                                      Average
===================================================================================================================================
<FN>
(1)  Appraised Value (MAI)
(2)  LTV as of Cut-Off
(3)  Actual DSCR on 1995 Cash Flow
(4)  Calculated from Most Recent Operating Statements
(5)  Master Servicing Fee
</FN>
</TABLE>


<PAGE>

                                    EXHIBIT C

                    FORM OF INVESTMENT REPRESENTATION LETTER


The Chase Manhattan Bank, N.A.,
   as Trustee and Certificate Registrar
Four Chase MetroTech Center
Brooklyn, New York   11245
Attention: Global Trust Services

NationsLink Funding Corporation
100 North Tryon Street
Charlotte, North Carolina  28255
Attention: S. Trezevant Moore with a
         copy to Robert W. Long, Esq.

               Re:  Transfer of NationsLink Funding Corporation, Commercial
                    Mortgage Pass-Through Certificates, Series 1996-1
                    -------------------------------------------------------

Ladies and Gentlemen:

     This  letter is  delivered  pursuant  to Section  5.02 of the  Pooling  and
Servicing  Agreement  dated  as of May  1,  1996  (the  "Pooling  and  Servicing
Agreement"), by and among NationsLink Funding Corporation, as Depositor, AMRESCO
Management,  Inc.,  as Master  Servicer,  AMRESCO  Management,  Inc., as Special
Servicer,  The Chase Manhattan Bank, N.A., as REMIC  Administrator and The Chase
Manhattan Bank, N.A., as Trustee on behalf of the holders of NationsLink Funding
Corporation,  Commercial Mortgage Pass-Through Certificates,  Series 1996-1 (the
"Certificates")  in  connection  with the  transfer  by  _________________  (the
"Seller") to the undersigned  (the  "Purchaser") of  $_______________  aggregate
[Certificate   Balance][Notional   Amount]  of  Class  ___   Certificates   (the
"Certificate").  Capitalized  terms used and not otherwise  defined herein shall
have the respective meanings ascribed to such terms in the Pooling and Servicing
Agreement.

     In connection  with such  transfer,  the Purchaser  hereby  represents  and
warrants to you and the addressees hereof as follows:

                  1.       Check one of the following:*

                  /__/     The   Purchaser  is  an   institutional   "accredited
                           investor" (an entity meeting the requirements of Rule
                           501(a)(1),  (2), (3) or (7) of Regulation D under the
                           Securities  Act of 1933, as amended (the "1933 Act"))
                           and has such  knowledge  and  experience in financial
                           and business  matters as to be capable of  evaluating
                           the  merits  and  risks  of  its  investment  in  the
                           Certificates,  and the Purchaser and any accounts for
                           which it is acting are each able to bear the economic
                           risk of the Purchaser's or such account's investment.
                           The Purchaser is acquiring the Certificates purchased
                           by it for its own account or for one or more accounts
                           (each  of  which  is  an  "institutional   accredited
                           investor")   as  to  each  of  which  the   Purchaser
                           exercises sole investment  discretion.  The Purchaser
                           hereby undertakes to reimburse the Trust Fund for any
                           costs   incurred  by  it  in  connection   with  this
                           transfer.
- ----------
* Purchaser must include one of the following two certifications.
<PAGE>
                  /__/     The  Purchaser is a "qualified  institutional  buyer"
                           within  the  meaning  of  Rule  144A  ("Rule   144A")
                           promulgated  under  the  Securities  Act of 1933,  as
                           amended (the "1933 Act"). The Purchaser is aware that
                           the  transfer is being made in reliance on Rule 144A,
                           and the Purchaser has had the  opportunity  to obtain
                           the information  required to be provided  pursuant to
                           paragraph (d)(4)(i) of Rule 144A.

     2.  The  Purchaser's  intention  is to  acquire  the  Certificate  (a)  for
investment for the  Purchaser's  own account or (b) for resale to (i) "qualified
institutional buyers" in transactions under Rule 144A, and not in any event with
the view to, or for resale in connection with, any distribution thereof, or (ii)
to  institutional  "accredited  investors"  meeting  the  requirements  of  Rule
501(a)(1),  (2),  (3) or (7) of  Regulation  D  promulgated  under the 1933 Act,
pursuant to any other exemption from the  registration  requirements of the 1933
Act,  subject  in the  case  of this  clause  (ii)  to (w)  the  receipt  by the
Certificate  Registrar of a letter  substantially  in the form  hereof,  (x) the
receipt by the Certificate  Registrar of an opinion of counsel acceptable to the
Certificate  Registrar  that such  reoffer,  resale,  pledge or  transfer  is in
compliance  with the 1933 Act, (y) the receipt by the  Certificate  Registrar of
such other evidence  acceptable to the Certificate  Registrar that such reoffer,
resale,  pledge  or  transfer  is in  compliance  with the  1933  Act and  other
applicable  laws,  and (z) a written  undertaking to reimburse the Trust for any
costs  incurred by it in connection  with the proposed  transfer.  The Purchaser
understands that the Certificate  (and any subsequent  Certificate) has not been
registered  under the 1933 Act,  by reason  of a  specified  exemption  from the
registration  provisions of the 1933 Act which depends upon, among other things,
the bona fide nature of the Purchaser's  investment  intent (or intent to resell
to only certain investors in certain exempted transactions) as expressed herein.

     3. The Purchaser has reviewed the Private Placement  Memorandum relating to
the  Certificates  (the "Private  Placement  Memorandum") and the agreements and
other materials referred to therein and has had the opportunity to ask questions
and receive  answers  concerning  the terms and  conditions of the  transactions
contemplated by the Private Placement Memorandum.

     4. The Purchaser  acknowledges  that the  Certificate  (and any Certificate
issued on transfer or exchange  thereof)  has not been  registered  or qualified
under  the  1933  Act  or  the  securities  laws  of  any  State  or  any  other
jurisdiction,  and that the Certificate cannot be resold unless it is registered
or  qualified  thereunder  or unless an  exemption  from  such  registration  or
qualification is available.

     5. The Purchaser hereby  undertakes to be bound by the terms and conditions
of the  Pooling  and  Servicing  Agreement  in its  capacity  as an  owner  of a
Certificate or Certificates,  as the case may be (each, a  "Certificateholder"),
in all respects as if it were a signatory thereto.  This undertaking is made for
the benefit of the Trust, the Certificate  Registrar and all  Certificateholders
present and future.

     6. The  Purchaser  will not sell or  otherwise  transfer any portion of the
Certificate  or  Certificates,  except in  compliance  with  Section 5.02 of the
Pooling and Servicing Agreement.

                  7.       Check one of the following:*

/__/              The Purchaser is a U.S.  Person (as defined  below) and it has
                  attached  hereto an Internal  Revenue Service ("IRS") Form W-9
                  (or successor form).

/__/              The Purchaser is not a U.S. Person and under applicable law in
                  effect on the date  hereof,  no taxes will be  required  to be
                  withheld  by the  Trustee  (or  its  agent)  with  respect  to
                  distributions to be made on the Certificate. The Purchaser has
                  attached  hereto  either (i) a duly  executed IRS Form W-8 (or
                  successor  form),  which  identifies  such  Purchaser  as  the
                  beneficial  owner of the  Certificate  and  states  that  such
                  Purchaser  is not a U.S.  Person  or (ii)  two  duly  executed
                  copies of IRS Form 4224 (or successor  form),  which  identify
                  such Purchaser as the beneficial  owner of the Certificate and
                  state  that  interest  and  original  issue  discount  on  the
                  Certificate  and Permitted  Investments  is, or is expected to
                  be, effectively  connected with a U.S. trade or business.  The
                  Purchaser  agrees  to  provide  to the  Certificate  Registrar
                  updated IRS Forms W-8 or IRS Forms  4224,  as the case may be,
                  any   applicable   successor   IRS   forms,   or  such   other
                  certifications  as the  Certificate  Registrar may  reasonably
                  request,  on or  before  the  date  that  any such IRS form or
                  certification  expires or becomes obsolete,  or promptly after
                  the  occurrence  of any event  requiring  a change in the most
                  recent  IRS  form  of  certification  furnished  by it to  the
                  Certificate Registrar.
- ----------
* Each Purchaser must include one of the two alternative certifications.

For this purpose, "U.S. Person" means a citizen or resident of the United States
for U.S. federal income tax purposes, a corporation, partnership or other entity
created or  organized  in or under the laws of the  United  States or any of its
political subdivisions,  or an estate or trust the income of which is subject to
U.S. federal income taxation regardless of its source.

8.       Please make all payments due on the Certificates:**

/__/              (a) by wire  transfer  to the  following  account at a bank or
                  entity in New York, New York,  having  appropriate  facilities
                  therefore:

         Bank:    -----------------------------------
         ABA#:    -----------------------------------
         Account #:     -----------------------------
         Attention:     -----------------------------

/__/              (b) by mailing a check or draft to the following address:

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

                                            Very truly yours,

                                             
                                             ----------------------------
                                             [The Purchaser]

                                             By:--------------------------
                                                 Name:
                                                 Title



Dated:

- ----------
** Only to be filled out by Purchasers of Definitive Certificates. Please select
(a) or (b).  For holders of Definitive  Certificates,  wire  transfers  are only
available if such holder's Definitive Certificates have an aggregate Certificate
Balance or Notional Amount, as applicable, of at least U.S. $5,000,000.


<PAGE>




                                   EXHIBIT D-1

                           FORM OF TRANSFER AFFIDAVIT

                                                        AFFIDAVIT  PURSUANT TO
                                                        SECTION  860E(e)(4)
                                                        OF THE INTERNAL  REVENUE
                                                        CODE OF 1986,  AS
                                                        AMENDED

STATE OF          )
                  )  ss:
COUNTY OF         )

     [NAME OF OFFICER], being first duly sworn, deposes and says:

     1. That  [he]  [she] is [Title of  Officer]  of [Name of  Transferee]  (the
"Transferee"),  a  [description  of type of entity] duly  organized and existing
under the laws of the [State of __________]  [United States], on behalf of which
he makes this affidavit.

     2. That the Transferee's Taxpayer Identification Number is [ ].

     3. That the  Transferee of a NationsLink  Funding  Corporation,  Commercial
Mortgage  Pass-Through  Certificate,  Series 1996-1,  Class [R] [LR] Certificate
(the  "Class  [R] [LR]  Certificate")  is not a  Disqualified  Organization  (as
defined  below)  or  an  agent  thereof  (including  broker,  nominee  or  other
middleman)  (an  "Agent")  or a Non-U.S.  Person (as defined  below).  For these
purposes, a "Disqualified  Organization" means any of (i) the United States, any
State or political  subdivision thereof, any possession of the United States, or
any  agency  or   instrumentality  of  any  of  the  foregoing  (other  than  an
instrumentality  which is a corporation  if all of its activities are subject to
tax and,  except for FHLMC, a majority of its board of directors is not selected
by  such  governmental  unit),  (ii) a  foreign  government,  any  international
organization,  or any agency or instrumentality  of any of the foregoing,  (iii)
any organization (other than certain farmers' cooperatives  described in Section
521 of the Code)  which is exempt  from the tax imposed by Chapter 1 of the Code
(including  the tax  imposed by Section  511 of the Code on  unrelated  business
taxable  income),  (iv) rural electric and telephone  cooperatives  described in
Section  1381(a)(2)(C) of the Code and (v) any other Person so designated by the
REMIC  Administrator  based upon an Opinion  of Counsel  that the  holding of an
Ownership Interest in a Residual Certificate by such Person may cause either the
Upper-Tier  REMIC or the  Lower-Tier  REMIC to fail to qualify as a REMIC or any
Person  having an Ownership  Interest in any Class of  Certificates  (other than
such  Person) to incur a liability  for any  federal tax imposed  under the Code
that  would not  otherwise  be  imposed  but for the  Transfer  of an  Ownership
Interest in a Residual  Certificate to such Person.  The terms "United  States",
"State" and  "international  organization"  shall have the meanings set forth in
Section 7701 of the Code or successor provisions. For these purposes,  "Non-U.S.
Person" means any person other than a U.S. Person,  unless,  with respect to the
Transfer  of a  Residual  Certificate,  (i)  such  person  holds  such  Residual
Certificate  in  connection  with the conduct of a trade or business  within the
United  States and furnishes  the  Transferor  and the Trustee with an effective
Internal  Revenue Service Form 4224 or (ii) the Transferee  delivers to both the
Transferor and the Trustee an opinion of a nationally  recognized tax counsel to
the effect that such Transfer is in accordance with the requirements of the Code
and the  regulations  promulgated  thereunder  and  that  such  Transfer  of the
Residual Certificate will not be disregarded for federal income tax purposes.

     4. That the  Transferee  historically  has paid its debts as they have come
due and  intends  to pay  its  debts  as they  come  due in the  future  and the
Transferee  intends  to pay taxes  associated  with  holding  the Class [R] [LR]
Certificate as they become due.

     5. That the Transferee  understands  that it may incur tax liabilities with
respect to the Class [R] [LR]  Certificate  in excess of any cash flow generated
by the Class [R] [LR] Certificate.

     6.  That  the  Transferee  agrees  not  to  transfer  the  Class  [R]  [LR]
Certificate  to any Person or entity unless (a) the Transferee has received from
such Person or entity an affidavit  substantially  in the form of this  Transfer
Affidavit and (b) the Transferee provides to the Certificate  Registrar a letter
substantially in the form of Exhibit D-2 to the Pooling and Servicing  Agreement
certifying  that it has no  actual  knowledge  that  such  Person or entity is a
Disqualified Organization, an Agent thereof or a Non-U.S. Person and that it has
no reason to know that such Person or entity  does not satisfy the  requirements
set forth in paragraph 4 hereof.

     7.  That the  Transferee  agrees  to such  amendments  of the  Pooling  and
Servicing   Agreement  dated  as  of  May  1,  1996  among  NationsLink  Funding
Corporation,  as Depositor,  AMRESCO  Management,  Inc., as Master  Servicer and
Special  Servicer,  The Chase  Manhattan  Bank,  N.A, as Trustee and NationsBanc
Mortgage Capital Corporation, as REMIC Administrator (the "Pooling and Servicing
Agreement"),  as may be  required  to further  effectuate  the  restrictions  on
transfer of the Class [R] [LR] Certificate to such a Disqualified  Organization,
an Agent thereof,  or a Non-U.S.  Person. To the extent not defined herein,  the
capitalized  terms used herein shall have the meanings  assigned  thereto in the
Pooling and Servicing Agreement.

     8. That,  if a "tax  matters  person" is  required  to be  designated  with
respect to the [Upper-Tier REMIC]  [Lower-Tier  REMIC], the Transferee agrees to
act as "tax matters person" and to perform the functions of "tax matters person"
of the [Upper-Tier REMIC] [Lower-Tier REMIC] pursuant to Section 10.01(c) of the
Pooling and Servicing  Agreement,  and agrees to the irrevocable  designation of
the REMIC  Administrator as the Transferee's agent in performing the function of
"tax matters person."

     9. The Transferee has reviewed,  and agrees to be bound by and to abide by,
the  provisions  of  Section  5.02(d) of the  Pooling  and  Servicing  Agreement
concerning  registration  of  the  transfer  and  exchange  of  Class  [R]  [LR]
Certificates.

     IN WITNESS  WHEREOF,  the  Transferee  has  caused  this  instrument  to be
executed on its behalf,  by its [Title of Officer] this _____ day of __________,
19__.

                                                       [NAME OF TRANSFEREE]



                                                        By:  ___________________
                                                               [Name of Officer]
                                      [Title of Officer]

<PAGE>





     Personally  appeared before me the above-named [Name of Officer],  known or
proved to me to be the same person who executed the foregoing  instrument and to
be the [Title of  Officer] of the  Transferee,  and  acknowledged  to me that he
[she] executed the same as his [her] free act and deed and the free act and deed
of the Transferee.

     Subscribed and sworn before me this ___ day of __________, 19__.


- --------------------------
NOTARY PUBLIC

COUNTY OF ----------------

STATE OF -----------------

My commission expires the ___ day of __________, 19__.

<PAGE>


                                   EXHIBIT D-2

                            FORM OF TRANSFEROR LETTER

                                     [Date]

[CERTIFICATE REGISTRAR]

Re:  NationsLink Funding Corporation, Commercial Mortgage
     Pass-Through Certificates, Series 1996-1
     ----------------------------------------------------

Ladies and Gentlemen:

     [Transferor] has reviewed the attached  affidavit of [Transferee],  and has
no actual  knowledge  that such  affidavit is not true and has no reason to know
that the  requirements set forth in paragraphs 3 and 4 thereof are not satisfied
or that the information contained in paragraphs 3 and 4 thereof is not true.

                                          Very truly yours,

                                          [Transferor]


                                           --------------------------
<PAGE>
                                    EXHIBIT E

                                  FORM OF UCC-1

     [The paper  version  of this  document  contains a form of UCC-1  Financing
Statement for filing in the State of North Carolina at this location.]
<PAGE>

                 EXHIBIT A TO EXHIBIT E TO THE POOLING AGREEMENT

     This  Exhibit A is attached to and  incorporated  in a financing  statement
pertaining to NationsLink Funding Corporation,  as depositor (referred to as the
"Debtor"  for the  purpose  of this  financing  statement  only),  and The Chase
Manhattan  Bank,  N.A.,  as  trustee  (referred  to as the  "Secured  Party" for
purposes of this  financing  statement  only),  under that  certain  Pooling and
Servicing  Agreement,  dated  as of May 1,  1996  (the  "Pooling  and  Servicing
Agreement"),  by and among  the  Debtor,  AMRESCO  Management,  Inc.,  as master
servicer (the "Master Servicer"), AMRESCO Management, Inc., as special servicer,
NationsBanc  Mortgage  Capital  Corporation,  as  REMIC  Administrator,  and the
Secured  Party,  relating to the  issuance of the Debtor's  Commercial  Mortgage
Pass-Through  Certificates,  Series  1996-1  (collectively,  the "Series  1996-1
Certificates").  Capitalized  terms used herein and not  defined  shall have the
respective meanings given to them in the Pooling and Servicing  Agreement.  This
financing  statement  covers all of the Debtor's  right  (including the power to
convey  title  thereto),  title and interest in and to the Trust Fund created by
the Pooling and Servicing  Agreement,  consisting of two segregated  asset pools
(respectively, the "Upper-Tier REMIC" and the "Lower-Tier REMIC"). The assets of
the  Upper-Tier  REMIC  consist  primarily  of the  "regular  interests"  in the
Lower-Tier  REMIC.  The primary  assets of the  Lower-Tier  REMIC consist of the
following:

     1.   the mortgage notes or other evidence of  indebtedness of each borrower
          (the  "Mortgage  Notes")  with  respect  to the  mortgage  loans  (the
          "Mortgage  Loans")  listed on the Mortgage Loan  Schedule  attached as
          Exhibit B to the Pooling and Servicing Agreement, which is attached to
          this Exhibit A as Schedule 1;

     2.   the related  mortgages,  deeds of trust or other  similar  instruments
          securing the Mortgage Loans (the "Mortgages");

     3.   with respect to each Mortgage Note and the related  Mortgage(s),  each
          other document in the related Mortgage File;

     4.   (a) the  Certificate  Account  required to be maintained by the Master
          Servicer  pursuant  to the Pooling and  Servicing  Agreement,  (b) all
          funds from time to time on deposit in the Certificate Account, (c) the
          investments of any such funds consisting of securities, instruments or
          other  obligations  (including,   without  limitation,  the  Permitted
          Investments  described  on Schedule 2 to this  Exhibit A), and (d) the
          general  intangibles  consisting of the contractual  right to payment,
          including,  without limitation, the right to payments of principal and
          interest and the right to enforce such payments, arising from or under
          any such investments;

     5.   all REO Property;

     6.   (a) the REO Account  required to be maintained by the Special Servicer
          pursuant to the Pooling and  Servicing  Agreement,  (b) all funds from
          time to time on deposit in the REO Account, (c) the investments of any
          such funds consisting of securities,  instruments or other obligations
          (including, without limitation, the Permitted Investments described on
          Schedule  2 to  this  Exhibit  A),  and (d)  the  general  intangibles
          consisting of the  contractual  right to payment,  including,  without
          limitation,  the right to payments of  principal  and interest and the
          right  to  enforce  such  payments,  arising  from or  under  any such
          investments;

     7.   (a)  the   Lower-Tier   Distribution   Account   and  the   Upper-Tier
          Distribution Account required to be maintained by the Trustee pursuant
          to the Pooling  and  Servicing  Agreement,  (b) all funds from time to
          time  on  deposit  in the  Lower-Tier  Distribution  Account  and  the
          Upper-Tier Distribution Account, (c) the investments of any such funds
          consisting of securities, instruments or other obligations (including,
          without limitation,  the Permitted Investments described on Schedule 2
          to this Exhibit A), and (d) the general intangibles  consisting of the
          contractual right to payment, including, without limitation, the right
          to payments of  principal  and  interest and the right to enforce such
          payments, arising from or under any such investments;

     8.   all insurance  policies,  including the right to payments  thereunder,
          with respect to the Mortgage Loans required to be maintained  pursuant
          to the Pooling and Servicing Agreement;

     9.   all of the right,  title and  interest  of the Debtor in, to and under
          Sections 2, 3 and 8 of the Mortgage Loan Purchase Agreement; and
<PAGE>

     10.  all income,  payments,  products and proceeds of any of the foregoing,
          together with any additions thereto or substitutions therefor.

     THE DEBTOR AND THE SECURED PARTY INTEND THE  TRANSACTIONS  CONTEMPLATED  BY
THE  POOLING  AND  SERVICING  AGREEMENT  TO  CONSTITUTE  A SALE OF THE  DEBTOR'S
INTEREST IN THE MORTGAGE NOTES, THE RELATED MORTGAGES AND THE OTHER DOCUMENTS IN
THE RELATED MORTGAGE FILES EVIDENCED BY THE SERIES 1996-1 CERTIFICATES, AND THIS
FILING SHOULD NOT BE CONSTRUED AS A CONCLUSION THAT A SALE HAS NOT OCCURRED. THE
REFERENCES HEREIN TO MORTGAGE NOTES SHOULD NOT BE CONSTRUED AS A CONCLUSION THAT
ANY  MORTGAGE  NOTE IS NOT AN  INSTRUMENT  WITHIN  THE  MEANING  OF THE  UNIFORM
COMMERCIAL  CODE OR THAT A FILING IS  NECESSARY  TO  PERFECT  THE  OWNERSHIP  OR
SECURITY  INTEREST OF THE SECURED PARTY IN ANY MORTGAGE NOTE,  MORTGAGE OR OTHER
DOCUMENT IN A MORTGAGE FILE. IN ADDITION,  THE REFERENCES  HEREIN TO SECURITIES,
INSTRUMENTS AND OTHER  OBLIGATIONS  (INCLUDING,  WITHOUT  LIMITATION,  PERMITTED
INVESTMENTS)  SHOULD  NOT  BE  CONSTRUED  AS A  CONCLUSION  THAT  ANY  SECURITY,
INSTRUMENT OR OTHER OBLIGATION  (INCLUDING,  WITHOUT  LIMITATION,  ANY PERMITTED
INVESTMENT) IS NOT AN INSTRUMENT,  A CERTIFICATED  SECURITY OR AN UNCERTIFICATED
SECURITY WITHIN THE MEANING OF THE UNIFORM  COMMERCIAL CODE, AS IN EFFECT IN ANY
APPLICABLE  JURISDICTION,  NOR SHOULD THIS FINANCING STATEMENT BE CONSTRUED AS A
CONCLUSION  THAT A FILING IS  NECESSARY  TO PERFECT  THE  OWNERSHIP  OR SECURITY
INTEREST OF THE SECURED PARTY IN THE  CONTRACTUAL  RIGHT TO PAYMENT,  INCLUDING,
WITHOUT  LIMITATION,  THE RIGHT TO PAYMENTS OF  PRINCIPAL  AND  INTEREST AND THE
RIGHT TO ENFORCE SUCH PAYMENTS,  ARISING FROM OR UNDER ANY SECURITY,  INSTRUMENT
OR OTHER OBLIGATION (INCLUDING,  WITHOUT LIMITATION,  ANY PERMITTED INVESTMENT).
WITH RESPECT TO THE FOREGOING, THIS FILING IS MADE ONLY IN THE EVENT OF CONTRARY
ASSERTIONS BY THIRD PARTIES.

<PAGE>

                                   Schedule 1

          Schedule 1 To Exhibit A To Exhibit E of the Pooling Agreement

                    [See Exhibit B to the Pooling Agreement]
<PAGE>

                                   Schedule 2


          Schedule 2 To Exhibit A To Exhibit E of the Pooling Agreement

     The  term  "Permitted  Investments"  shall  include  any one or more of the
following obligations or securities, regardless whether issued by the Depositor,
the  Master  Servicer,  the  Special  Servicer,  the  Trustee  or any  of  their
respective  Affiliates and having the required ratings,  if any, provided for in
this definition:

               (i) direct obligations of, and obligations fully guaranteed as to
          timely  payment of principal  and  interest  by, the United  States of
          America,  FNMA, FHLMC or any agency or  instrumentality  of the United
          States of  America  the  obligations  of which are  backed by the full
          faith and credit of the United  States of America;  provided  that any
          obligation of, or guarantee by, FNMA or FHLMC, other than an unsecured
          senior  debt  obligation  of  FNMA  or  FHLMC,  shall  be a  Permitted
          Investment  only if such  investment will be acceptable to each of the
          Rating Agencies as evidenced in writing;

               (ii)  demand  and time  deposits,  certificates  of  deposit,  or
          bankers' acceptances that mature in one year or less after the date of
          issuance and are issued or held by any depository institution or trust
          company  incorporated or organized under the laws of the United States
          of  America  or any State  thereof  and  subject  to  supervision  and
          examination  by federal or state banking  authorities,  so long as the
          commercial   paper  or  other  short-term  debt  obligations  of  such
          depository  institution  or trust company are rated at least "A-1+" by
          S&P  and  "D-1+"  by DCR or are  otherwise  acceptable  to each of the
          Rating  Agencies or the long-term debt  obligations of such depository
          institution or trust company have the Certificate Rating;

               (iii) any demand or time deposit or  certificate  of deposit that
          is fully insured by FDIC;

               (iv)  repurchase  agreements or  obligations  with respect to any
          security  described  in clause  (i) above  where such  security  has a
          remaining  maturity  of one year or less  and  where  such  repurchase
          obligation  has been  entered into with a  depository  institution  or
          trust company (acting as principal) described in clause (ii) above;

               (v)  debt  obligations  bearing  interest  or sold at a  discount
          issued by any  corporation  incorporated  under the laws of the United
          States of America or any state thereof,  which securities have ratings
          from  S&P and DCR at  least  equal  to the  highest  long-term  credit
          ratings assigned by S&P and DCR, unless otherwise specified in writing
          by each of the Rating Agencies; provided that securities issued by any
          particular corporation will not be Permitted Investments to the extent
          that  investment  therein  will cause the  then-outstanding  principal
          amount  of  securities  issued  by such  corporation  and  held in the
          accounts  established  hereunder  to  exceed  10%  of  the  sum of the
          aggregate  principal balance and the aggregate principal amount of all
          Permitted Investments in such accounts;

               (vi)  commercial  paper   (including  both   non-interest-bearing
          discount  obligations  and  interest-bearing  obligations  payable  on
          demand or on a specified  date  maturing in one year or less after the
          date of issuance thereof and which is rated at least "A-1+" by S&P and
          "D-1+" by DCR;

               (vii) units of investment  funds,  including  money market funds,
          rated in the highest category by S&P and by DCR;

               (viii) certificates or receipts representing  ownership interests
          in future interest or principal  payments on obligations  described in
          clause (i) above and the Rating  Agencies  have  confirmed  in writing
          that such investments will not lead to the downgrading,  withdrawal or
          qualification  of any rating then  assigned by the Rating  Agencies to
          any Certificate; and

               (ix) any other demand, money market or time deposit,  obligation,
          security or  investment,  (A) with respect to which each Rating Agency
          shall have confirmed in writing that such  investment  will not result
          in a downgrade, qualification or withdrawal of the then-current rating
          of the  Certificates  that are  currently  being  rated by such Rating
          Agency and (B) which qualifies as a "cash flow investment" pursuant to
          Section 860G(a)(6) of the Code;

provided,  however, that in each case, if the investment is rated by S&P, (A) it
shall not have an "r"  highlighter  affixed to its rating from S&P, (B) it shall
have a predetermined  fixed dollar of principal due at maturity that cannot vary
or change and (C) any such  investment  that  provides  for a  variable  rate of
interest must have an interest rate that is tied to a single interest rate index
plus a fixed  spread,  if any;  and  provided,  further,  however,  that no such
instrument  shall be a Permitted  Investment  (A) if such  instrument  evidences
principal  and  interest  payments  derived  from  obligations  underlying  such
instrument and the interest  payments with respect to such instrument  provide a
yield to maturity  of greater  than 120% of the yield to maturity at par of such
underlying  obligations  or (B) if such  instrument  may be  redeemed at a price
below  the  purchase  price;  and  provided,  further,  however,  that no amount
beneficially  owned by either the Upper-Tier REMIC or the Lower-Tier REMIC (even
if not yet  deposited in the Trust) may be invested in  investments  (other than
money market funds) treated as equity interests for federal income tax purposes,
unless the Master Servicer  receives an Opinion of Counsel,  at its own expense,
to the  effect  that such  investment  will not  adversely  affect the status of
either the Upper-Tier REMIC or the Lower-Tier REMIC as a REMIC under the Code or
result in imposition of a tax on any such Upper-Tier REMIC or Lower-Tier  REMIC.
Permitted  Investments  that  are  subject  to  prepayment  or  call  may not be
purchased at a price in excess of par.



<PAGE>
                                    EXHIBIT F

                               REQUEST FOR RELEASE
                                              __________[Date]

[TRUSTEE]
           Re:  NationsLink Funding Corporation
                Commercial Mortgage Pass-Through Certificates, Series 1996-1,
                REQUEST FOR RELEASE
                -------------------------------------------------------------


Dear -----------------,

     In connection with the  administration  of the Mortgage Files held by or on
behalf of you as Trustee under a certain  Pooling and Servicing  Agreement dated
as of April __,  1996 (the  "Pooling  and  Servicing  Agreement"),  by and among
NationsLink  Funding  Corporation,  as depositor,  NationsBanc  Mortgage Capital
Corporation, as REMIC Administrator,  [the undersigned, as master servicer ("the
Master Servicer"),  AMRESCO  Management,  Inc., as special  servicer,]  [AMRESCO
Management,  Inc., as master servicer, the undersigned, as special servicer (the
"Special  Servicer"),]  and you, as trustee,  the undersigned  hereby requests a
release of the Mortgage File (or the portion thereof specified below) held by or
on behalf of you as Trustee with  respect to the  following  described  Mortgage
Loan for the reason indicated below.

Mortgagor's Name:

Address:

Loan No.:

If only particular documents in the Mortgage File are requested,  please specify
which:

Reason for requesting file (or portion thereof):

               ______ 1. Mortgage  Loan  paid in full.   The  [Master  Servicer]
                         [Special  Servicer]  hereby  certifies that all amounts
                         received in connection with the Mortgage Loan have been
                         or will be credited to the Certificate Account pursuant
                         to the Pooling and Servicing Agreement.
               ______ 2. The Mortgage Loan is being foreclosed.

               ______ 3. Other. (Describe)



<PAGE>



     The  undersigned  acknowledges  that the above  Mortgage File (or requested
portion  thereof)  will  be held  by the  undersigned  in  accordance  with  the
provisions of the Pooling and Servicing Agreement and will be returned to you or
your designee within ten (10) days of our receipt  thereof,  unless the Mortgage
Loan has been paid in full,  in which case the  Mortgage  File (or such  portion
thereof)  will be retained by us  permanently,  or unless the  Mortgage  Loan is
being foreclosed, in which case the Mortgage File (or such portion thereof) will
be returned when no longer required by us for such purpose.

     Capitalized  terms used but not  defined  herein  shall  have the  meanings
ascribed to them in the Pooling and Servicing Agreement.

                                   [MASTER SERVICER][SPECIAL SERVICER]

                                   By:--------------------------------
                                       Name:--------------------------
                                       Title:-------------------------



<PAGE>



                                    EXHIBIT G


                       FORM OF ERISA REPRESENTATION LETTER


The Chase Manhattan Bank, N.A.,
   as Trustee and Certificate Registrar
Four Chase MetroTech Center
Brooklyn, New York   11245
Attention: Global Trust Services


NationsLink Funding Corporation
100 North Tryon Street
Charlotte, North Carolina  28255
Attention: S. Trezevant Moore with a
         copy to Robert W. Long, Esq.

       Re: Transfer of NationsLink Funding Corporation,  Commercial 
           Mortgage Pass-Through Certificates, Series 1996-1
           ---------------------------------------------------------

Ladies and Gentlemen:

     The  undersigned  (the  "Purchaser")  proposes  to  purchase  $------------
initial  Certificate  Balance of  NationsLink  Funding  Corporation,  Commercial
Mortgage Pass-Through Certificates,  Series 1996-1, Class -- (the "Certificate")
issued pursuant to that certain Pooling and Servicing Agreement, dated as of May
1,  1996 (the  "Pooling  and  Servicing  Agreement"),  by and among  NationsLink
Funding Corporation, as depositor (the "Depositor"),  AMRESCO Management,  Inc.,
as master servicer (the "Master Servicer"), AMRESCO Management, Inc., as special
servicer (the "Special Servicer"),  NationsBanc Mortgage Capital Corporation, as
REMIC  administrator (the "REMIC  Administrator")  and The Chase Manhattan Bank,
N.A.,  as trustee  (the  "Trustee").  Capitalized  terms used and not  otherwise
defined  herein  have the  respective  meanings  ascribed  to such  terms in the
Pooling and Servicing Agreement.

     In connection  with such transfer,  the undersigned  hereby  represents and
warrants to you as follows:

     1. The  Purchaser  is not (a)(i) an employee  benefit  plan  subject to the
fiduciary  responsibility  provisions  of ERISA,  (ii) a plan subject to Section
4975 of the Code or (iii) any governmental  plan, as defined in Section 3(32) of
ERISA, subject to any federal, state or local law ("Similar Law") which is, to a
material  extent,  similar to the  foregoing  provisions of ERISA or the Code (a
"Plan"), (b) a collective investment fund in which such Plans are invested,  (c)
an insurance company using assets of separate accounts or general accounts which
include  assets of Plans (or which are deemed  pursuant  to ERISA or any Similar
Law to include  assets of Plans) or (d) a person or entity acting on behalf of a
Plan or using the assets of a Plan, other than an insurance company using assets
of its general account under  circumstances  whereby the purchase of Subordinate
Certificates or Residual  Certificates  by such insurance  company (i) would not
constitute a prohibited  transaction within the meaning of Section 406 or 407 of
ERISA, Section 4975 of the Code, or a materially similar  characterization under
any Similar Law or (ii) satisfies a "prohibited  transaction exemption" ("PTE"),
such as Section III of PTE 95-60.

     2. The Purchaser  understands that if the Purchaser is a Person referred to
in 1(a),  (b),  (c) or (d) above,  such  Purchaser is required to provide to the
Depositor, the Trustee and the Certificate Registrar an Opinion of Counsel which
establishes  to the  satisfaction  of the  Depositor  and the  Trustee  that the
acquisition  and holding of such  Certificate  by such  purchaser or  transferee
(without  regard to the identity or nature of the other Holders of  Certificates
of any Class) will not constitute or result in a "prohibited transaction" within
the  meaning of Section 406 of ERISA or Section  4975 of the Code,  and will not
subject the Trustee, the Certificate Registrar, the Master Servicer, the Special
Servicer,  the  Extension  Adviser,  the  Underwriter  or the  Depositor  to any
obligation or liability  under ERISA or Section 4975 of the Code,  which Opinion
of Counsel shall not be at the expense of the  Depositor,  the Master  Servicer,
the Special Servicer, the Trustee or the Trust Fund.


<PAGE>

     IN WITNESS WHEREOF, the Purchaser hereby executes this ERISA Representation
Letter on the ---th day of -----, ----.

                                   Very truly yours,
                                 
                                   ---------------------------------
                                   [Purchaser]


                                    By:  ---------------------------
                                         Name:
                                         Title:




<PAGE>

                                   EXHIBIT H
                           FORM OF COLLECTION REPORT
                            AMRESCO Management, Inc.
                        NationsLink Funding Corporation
       Commercial Mortgage Pass-Through Certificates - Series 1996-1 
                                  May 18, 1996                      TOTAL SERIES

1.  SCHEDULED PRINCIPAL BALANCE AT 4/15/96

2.  SCHEDULED MONTHLY INTEREST PAYMENTS DUE 4/02/96-5/01/96

3.  SCHEDULED MONTHLY PRINCIPAL PAYMENTS DUE 4/02/96-5/01/96

4.  PRINCIPAL PREPAYMENTS RECEIVED 4/16/96-5/15/96

5.  PRINCIPAL PORTION OF LIQUIDATIONS AND PAYOFFS RECEIVED 4/16/96-5/15/96

6.  SCHEDULED PRINCIPAL BALANCE OF LOANS REPURCHASED 4/16/96-5/15/96

7.  FOR LOANS MODIFIED OR FORECLOSED 4/16/96-5/15/96. EXCESS SCHEDULED PRINCIPAL
    BALANCE OVER DISCOUNTED PRINCIPAL BALANCE

8.  REDUCTION  IN  PRINCIPAL  AS A RESULT  OF  BANKRUPTCY  DEFICIENCY  VALUATION
    4/16/96-5/15/96

9.  SCHEDULED NEGATIVE AMORTIZATION ADDED TO LOAN BALANCES

10. ADJUSTMENTS TO SCHEDULED PRINCIPAL

11. SCHEDULED PRINCIPAL BALANCE AT 5/15/96 [ITEM (1) ABOVE MINUS SUM OF (3)
    THROUGH (8)PLUS (9)AND (10]
    ----------------------------------------------------------------------------
    DELINQUENCY INFORMATION
    ----------------------------------------------------------------------------

                                                                        TOTAL
 1 MONTH DELINQUENT
 2 OR MORE MONTHS DELINQUENT
 IN FORECLOSURE

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

- --------------------------------------------------------------------------------
                                 REO INFORMATION
- --------------------------------------------------------------------------------



                                                                          TOTAL
 FUNDS DEPOSITED INTO REO ACCOUNT
 NUMBER OF REO PROPERTIES
 BLOCK VALUES OF ANY REO PROPERTY
 ACCRUED AND UNPAID INTEREST DUE

 -------------------------------------------------------------------------------
      THE INFORMATION IN THIS REMITTANCE REPORT IS TAKEN FROM RECORDS OF OR
  AVAILABLE TO AMRESCO AND IS BELIEVE BY AMRESCO TO BE CORRECT IN ALL MATERIAL
    RESPECTS, BUT NO REPRESENTATION OR WARRANTY IS MADE WITH RESPECT THERETO.

<PAGE>



                NationsLink Funding Corporation Series -- 1996-1
                                 AVAILABLE FUNDS

                           COLLECTION ACCOUNT DEPOSITS
                           ---------------------------
                                  TOTAL SERIES

12. PAID IN ADVANCES FROM PRIOR PERIOD, PASSED THROUGH THIS PERIOD
    (4/02/96-5/01/96)
    (A) PRINCIPAL 
    (B) INTEREST

13. COLLECTED MONTHLY PAYMENTS DUE CURRENT PERIOD 4/02/96-5/01/96 COLLECTED
    THROUGH 5/15/96
    (A) PRINCIPAL
    (B) INTEREST

14. COLLECTED MONTHLY PAYMENTS DUE PRIOR PERIODS BEFORE 4/01/96, COLLECTED
    THROUGH 5/15/96
    (A) PRINCIPAL
    (B) INTEREST

15. COLLECTED MONTHLY PAYMENTS DUE 5/02/96 & SUBSQ. (PREPAIDS) - COLLECTED
    THROUGH 5/15/96
    (A) PRINCIPAL 
    (B) INTEREST

16. PREPAYMENTS RECEIVED 4/16/96-5/15/96

17. LIQUIDATIONS/PAYOFFS 4/16/96-5/15/96 (A) SCHEDULED PRINCIPAL BALANCE (B)
    ACTUAL INTEREST

18. LOANS REPURCHASED 4/16/96 - 5/15/96
    (A) PRINCIPAL
    (B) INTEREST

19. PREPAYMENT PREMIUM

20. P&I ADVANCES


                         COLLECTION ACCOUNT WITHDRAWALS
                         ------------------------------

21. MASTER SERVICER FEE

22. DIRECT EXP. ON BEHALF OF TRUST FUND

23. REIMBURSE ADVANCES BY MASTER SERVICER

24. REIMBURSEMENT OF P&I ADVANCES

25. REIMBURSEMENT OF INTEREST ON P&I ADVANCES

26. SPECIAL SERVICER BASIC FEE

27. REIMBURSE ADVANCES BY SPECIAL SERVICER

28. SPECIAL SERVICER W/O & INCREMENTAL FEE

29. TRUSTEE FEE



EXHIBIT 2 TO FORM 8-K

                  [LETTERHEAD OF CADWALADER, WICKERSHAM & TAFT]



                                  May 16, 1996


NationsBanc Capital Markets, Inc.
100 North Tryon Street
Charlotte, North Carolina  28255

NationsLink Funding Corporation
100 North Tryon Street
Charlotte, North Carolina  28255

                  Re:  NationsLink Funding Corporation, Commercial Mortgage
                       Pass-Through Certificates, Series 1996-1

Ladies and Gentlemen:

     We are  rendering  this  opinion  letter  pursuant to Section  6(b) of that
certain   Underwriting   Agreement,   dated  May  2,  1996  (the   "Underwriting
Agreement"),   by  and  between  NationsLink  Funding  Corporation,  a  Delaware
corporation  ("NFC"),  and NationsBanc  Capital Markets,  Inc., a North Carolina
corporation ("NCMI"), as underwriter (in such capacity, the "Underwriter"),  and
Section 3(e) of that certain Private Placement Agency  Agreement,  dated May 15,
1996 (the  "Placement  Agreement"),  by and between NFC and NCMI,  as  placement
agent (in such  capacity,  the  "Placement  Agent").  We have  acted as  special
counsel to NFC and the  Underwriter  and Placement  Agent in connection with (i)
the issuance of NFC's  Commercial  Mortgage  Pass-Through  Certificates,  Series
1996-1  (the  "Certificates"),  consisting  of fourteen  classes:  the Class A-1
Certificates,  the Class A-2 Certificates, the Class A-3 Certificates, the Class
IO Certificates, the Class B Certificates, the Class C Certificates, the Class D
Certificates,  the Class E Certificates,  the Class F Certificates,  the Class G
Certificates,  the Class H Certificates,  the Class UR Certificates, the Class R
Certificates  and  the  Class  LR  Certificates;  (ii)  the  sale by NFC and the
purchase by the Underwriter pursuant to the Underwriting  Agreement of the Class
A-1, the Class A-2, the Class A-3, the Class B, the Class C, the Class D and the
Class E Certificates  (collectively,  the "Publicly Offered Certificates");  and
(iii) the sale by NFC  through the  Placement  Agent  pursuant to the  Placement
Agreement  of the Class IO,  the Class F, the Class G, the Class H and the Class
UR Certificates (collectively, the "Privately Placed Certificates").

     The  Certificates  are being issued  pursuant to that  certain  Pooling and
Servicing  Agreement,  dated  as of May 1,  1996  (the  "Pooling  and  Servicing
Agreement"), by and among NFC, as depositor, AMRESCO Management, Inc., as master
servicer and as special servicer, The Chase Manhattan Bank N.A., as trustee (the
"Trustee"), and NationsBanc Mortgage Capital Corporation, as REMIC administrator
(the "REMIC  Administrator").  Capitalized  terms used and not otherwise defined
herein have the meanings  given to them in the Pooling and Servicing  Agreement.
The Certificates will evidence  beneficial  ownership  interests in a trust fund
(the "Trust Fund") the assets of which will consist of a pool of mortgage  loans
identified  on Exhibit B to the Pooling and Servicing  Agreement,  together with
certain related assets.

     In rendering the opinion set forth below,  we have examined and relied upon
originals,  copies  or  specimens,  certified  or  otherwise  identified  to our
satisfaction,  of the Pooling and Servicing Agreement, the Prospectus Supplement
and  Prospectus  each dated May 2, 1996 and  relating  to the  Publicly  Offered
Certificates,  the Private  Placement  Memorandum dated May 15, 1996 relating to
the Privately Placed Certificates,  specimen forms of the Certificates, and such
certificates,  corporate records and other documents,  agreements,  opinions and
instruments,  including,  among other things,  those delivered at the closing of
the  purchase  and sale of the  Certificates,  as we have deemed  necessary as a
basis  for  such  opinion  hereinafter   expressed.   In  connection  with  such
examination, we have assumed the genuineness of all signatures, the authenticity
of all documents,  agreements and instruments submitted to us as originals,  the
conformity to original  documents,  agreements and instruments of all documents,
agreements  and  instruments  submitted  to  us  as  copies  or  specimens,  the
conformity of the text of each document filed with the Securities the Securities
and  Exchange  Commission  through  the  EDGAR  system to the  printed  document
reviewed by us, the authenticity of the originals of such documents,  agreements
and instruments submitted to us as copies or specimens,  and the accuracy of the
matters set forth in the documents,  agreements and instruments we reviewed.  As
to any facts  material to such opinion that were not known to us, we have relied
upon  statements,   certificates  and  representations  of  officers  and  other
representatives  of NFC, the Trustee,  the REMIC  Administrator  and NCMI and of
public officials.

     In rendering the opinion  below,  we do not express any opinion  concerning
the laws of any  jurisdiction  other than the  substantive  federal  laws of the
United States of America.

     Based  upon and  subject  to the  foregoing,  we are of the  opinion  that,
assuming that the elections  required by Section 860D(b) of the Internal Revenue
Code of 1986, as amended (the "Code"),  are properly made, and assuming that the
Trust  Fund is  administered  in  compliance  with  the  Pooling  and  Servicing
Agreement as in effect on the Closing Date, and with any  subsequent  changes in
the law, including any amendments to the Code or applicable Treasury regulations
thereunder,  (a) the Upper-Tier REMIC and Lower-Tier REMIC will each qualify for
treatment for federal income tax purposes as a "real estate mortgage  investment
conduit",  as defined in Section 860D of the Code; (b) the Class A-1, Class A-2,
Class A-3, Class IO, Class B, Class C, Class D, Class E, Class F, Class G, Class
H  and  Class  UR  Certificates  will  constitute  "regular  interests"  in  the
Upper-Tier REMIC and the Class R Certificates  will constitute the sole class of
"residual interests" in the Upper-Tier REMIC within the meaning of the Code; and
(c) the Class LA-1 Uncertificated  Interest, Class LA-2 Uncertificated Interest,
Class LA-3 Uncertificated Interest, Class LWAC Uncertificated Interest, Class LB
Uncertificated   Interest,   Class   LC   Uncertificated   Interest,   Class  LD
Uncertificated   Interest,   Class   LE   Uncertificated   Interest,   Class  LF
Uncertificated   Interest,   Class   LG   Uncertificated   Interest,   Class  LH
Uncertificated  Interest and Class LUR  Uncertificated  Interest will constitute
"regular  interests" in the Lower-Tier REMIC and the Class LR Certificates  will
constitute the sole class of "residual interests" in the Lower-Tier REMIC within
the meaning of the Code.

     We are furnishing  this letter to you solely for your benefit in connection
with the transactions  referred to herein. This letter is not to be relied upon,
used, circulated, quoted or otherwise referred to by any other person or for any
other purpose without our prior written consent.

                                                  Very truly yours,





© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission