MORGAN J P COMMERCIAL MORTGAGE FINANCE CORP
8-K, 1997-10-14
ASSET-BACKED SECURITIES
Previous: HOMESTEAD VILLAGE INC, S-3, 1997-10-14
Next: SIMULATION SCIENCES INC, 8-K, 1997-10-14










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


                      SECURITIES AND EXCHANGE COMMISSION

                           Washington, D.C.  20549

                                   FORM 8-K

                                CURRENT REPORT

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


                    Date of report (Date of earliest event
                         reported) September 1, 1997
                                   -----------------



                 J.P. Morgan Commercial Mortgage Finance Corp.    
           ------------------------------------------------------
              (Exact Name of Registrant as Specified in Charter)


         Delaware                  333-31095           13-3789046    
- ----------------------------     -------------     ------------------
(State or Other Jurisdiction     (Commission      (I.R.S. Employer
     of Incorporation)           File Number)     Identification No.)


                                60 Wall Street
                          New York, New York  10260   
                      -------------------------------
                       (Address of Principal Executive
                            Offices and Zip Code)

      Registrant's telephone number, including area code (212) 648-9344
                                                         --------------

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

Item 5.   Other Events
- ----      ------------

Filing of Pooling and Servicing Agreement.
- -----------------------------------------

     On September 1, 1997, J.P. Morgan Commercial Mortgage Finance Corp. (the
"Company") entered into  a Pooling and Servicing Agreement  (the "Pooling and
Servicing Agreement"), by  and among the Company, as  depositor, Midland Loan
Services,  L.P., as  master servicer and  special servicer,  LaSalle National
Bank, as trustee, and  ABN AMRO Bank N.V., as fiscal agent.   The Pooling and
Servicing Agreement is annexed hereto as Exhibit 99.

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

(a)  Not applicable

(b)  Not applicable

(c)  Exhibits.

     The following  is filed herewith.   The exhibit number  corresponds with
Item 601(b) of Regulation S-K.

     Exhibit No.                   Description
     -----------                   -----------

         99                   Pooling and Servicing Agreement


                                  SIGNATURES

          Pursuant  to  the requirements  of the  Securities Exchange  Act of
1934, the registrant  has duly caused this report to be  signed on its behalf
by the undersigned hereunto duly authorized.


                           J.P. MORGAN COMMERCIAL MORTGAGE 
                              FINANCE CORP.



                           By: /s/ Bianca A. Russo       
                               --------------------------
                               Name:  Bianca A. Russo
                               Title: Vice President



Dated:  October 13, 1997

                                Exhibit Index
                                -------------



Exhibit                                                                  Page
- -------                                                                 ----

99.  Pooling and Servicing Agreement                                       6


                                  EXHIBIT 99



                                                               EXECUTION COPY





               J. P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.,

                                  Depositor,


                         MIDLAND LOAN SERVICES, L.P.,

                    Master Servicer and Special Servicer,


                            LASALLE NATIONAL BANK,

                                  Trustee, 

                                     and

                              ABN AMRO BANK N.V.

                                 Fiscal Agent
                       ________________________________

                       POOLING AND SERVICING AGREEMENT

                        Dated as of September 1, 1997

                       ________________________________

                                $1,033,747,782

                      MORTGAGE PASS-THROUGH CERTIFICATES

                                SERIES 1997-C5



                              TABLE OF CONTENTS
                             -----------------

                                                                       Page
                                                                       ----

                                  ARTICLE I

                                 DEFINITIONS

     SECTION 1.01   Defined Terms . . . . . . . . . . . . . . . . . . . .   3
          Accepted Servicing Practices  . . . . . . . . . . . . . . . . .   3
          Accepted Special Servicing Practices  . . . . . . . . . . . . .   3
          Acquisition Date  . . . . . . . . . . . . . . . . . . . . . . .   4
          Adjusted Available Distribution Amount  . . . . . . . . . . . .   4
          Adjusted Collateral Value . . . . . . . . . . . . . . . . . . .   4
          Advance . . . . . . . . . . . . . . . . . . . . . . . . . . . .   5
          Advance/Delinquency Report  . . . . . . . . . . . . . . . . . .   5
          Advance Rate  . . . . . . . . . . . . . . . . . . . . . . . . .   5
          Affiliate . . . . . . . . . . . . . . . . . . . . . . . . . . .   5
          Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . .   5
          Allocation Fraction . . . . . . . . . . . . . . . . . . . . . .   5
          Asset Strategy Report . . . . . . . . . . . . . . . . . . . . .   5
          Assignment of Leases and Rents  . . . . . . . . . . . . . . . .   5
          Assignment of Mortgage  . . . . . . . . . . . . . . . . . . . .   5
          Assumed Final Distribution Date . . . . . . . . . . . . . . . .   5
          Auction Closing Date  . . . . . . . . . . . . . . . . . . . . .   6
          Auction Fees  . . . . . . . . . . . . . . . . . . . . . . . . .   6
          Auction Valuation Date  . . . . . . . . . . . . . . . . . . . .   6
          Available Distribution Amount . . . . . . . . . . . . . . . . .   6
          Balloon Mortgage Loan . . . . . . . . . . . . . . . . . . . . .   6
          Balloon Payment . . . . . . . . . . . . . . . . . . . . . . . .   6
          Bankruptcy Code . . . . . . . . . . . . . . . . . . . . . . . .   6
          Book-Entry Certificate  . . . . . . . . . . . . . . . . . . . .   6
          Business Day  . . . . . . . . . . . . . . . . . . . . . . . . .   6
          Certificate . . . . . . . . . . . . . . . . . . . . . . . . . .   6
          Certificate Account . . . . . . . . . . . . . . . . . . . . . .   6
          Certificate Balance . . . . . . . . . . . . . . . . . . . . . .   7
          Certificateholder" or "Holder"  . . . . . . . . . . . . . . . .   7
          Certificate Owner . . . . . . . . . . . . . . . . . . . . . . .   7
          Certificate Register" and "Certificate Registrar" . . . . . . .   7
          Class . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   7
          Class A1 Certificate  . . . . . . . . . . . . . . . . . . . . .   7
          Class A2 Certificate  . . . . . . . . . . . . . . . . . . . . .   7
          Class A3 Certificate  . . . . . . . . . . . . . . . . . . . . .   7
          Class B Certificate . . . . . . . . . . . . . . . . . . . . . .   7
          Class Balance . . . . . . . . . . . . . . . . . . . . . . . . .   7
          Class C Certificate . . . . . . . . . . . . . . . . . . . . . .   8
          Class D Certificate . . . . . . . . . . . . . . . . . . . . . .   8
          Class E Certificate . . . . . . . . . . . . . . . . . . . . . .   8
          Class F Certificate . . . . . . . . . . . . . . . . . . . . . .   8
          Class G Certificate . . . . . . . . . . . . . . . . . . . . . .   8
          Class H Certificate . . . . . . . . . . . . . . . . . . . . . .   8
          Class NR-I Certificate  . . . . . . . . . . . . . . . . . . . .   8
          Class NR-P Certificate  . . . . . . . . . . . . . . . . . . . .   8
          Class Portion . . . . . . . . . . . . . . . . . . . . . . . . .   8
          Class Prepayment Fraction . . . . . . . . . . . . . . . . . . .   8
          Class R-I Certificate . . . . . . . . . . . . . . . . . . . . .   8
          Class R-II Certificate  . . . . . . . . . . . . . . . . . . . .   9
          Class R-III Certificate . . . . . . . . . . . . . . . . . . . .   9
          Class X Certificate . . . . . . . . . . . . . . . . . . . . . .   9
          Class X Component . . . . . . . . . . . . . . . . . . . . . . .   9
          Code  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  10
          Collateral Value Adjustment . . . . . . . . . . . . . . . . . .  11
          Collateral Value Adjustment Capitalization Amount . . . . . . .  11
          Collateral Value Adjustment Event . . . . . . . . . . . . . . .  11
          Collateral Value Adjustment Reduction Amount  . . . . . . . . .  11
          Collection Account  . . . . . . . . . . . . . . . . . . . . . .  12
          Collection Period . . . . . . . . . . . . . . . . . . . . . . .  12
          Condemnation Proceeds . . . . . . . . . . . . . . . . . . . . .  12
          Corporate Trust Office  . . . . . . . . . . . . . . . . . . . .  12
          Custodian . . . . . . . . . . . . . . . . . . . . . . . . . . .  12
          Cut-off Date  . . . . . . . . . . . . . . . . . . . . . . . . .  12
          Cut-off Date Balance  . . . . . . . . . . . . . . . . . . . . .  12
          Defaulted Mortgage Loan . . . . . . . . . . . . . . . . . . . .  12
          Deficient Valuation . . . . . . . . . . . . . . . . . . . . . .  13
          Definitive Certificate  . . . . . . . . . . . . . . . . . . . .  13
          Delivery Date . . . . . . . . . . . . . . . . . . . . . . . . .  13
          Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . .  13
          Depository  . . . . . . . . . . . . . . . . . . . . . . . . . .  13
          Depository Participant  . . . . . . . . . . . . . . . . . . . .  13
          Detailed Loan Indicative Data File  . . . . . . . . . . . . . .  13
          Determination Date  . . . . . . . . . . . . . . . . . . . . . .  13
          Directing Certificateholder . . . . . . . . . . . . . . . . . .  13
          Directly Operate  . . . . . . . . . . . . . . . . . . . . . . .  14
          Disqualified Organization . . . . . . . . . . . . . . . . . . .  14
          Distribution Date . . . . . . . . . . . . . . . . . . . . . . .  14
          Due Date  . . . . . . . . . . . . . . . . . . . . . . . . . . .  14
          Eligible Account  . . . . . . . . . . . . . . . . . . . . . . .  14
          Environmental Laws  . . . . . . . . . . . . . . . . . . . . . .  15
          Escrow Account  . . . . . . . . . . . . . . . . . . . . . . . .  16
          Escrow Payments . . . . . . . . . . . . . . . . . . . . . . . .  16
          Event of Default  . . . . . . . . . . . . . . . . . . . . . . .  16
          Excess Condemnation Proceeds  . . . . . . . . . . . . . . . . .  16
          Excess Insurance Proceeds . . . . . . . . . . . . . . . . . . .  17
          FDIC  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  17
          Final Certification . . . . . . . . . . . . . . . . . . . . . .  17
          Final Recovery Determination  . . . . . . . . . . . . . . . . .  17
          Fiscal Agent  . . . . . . . . . . . . . . . . . . . . . . . . .  17
          Hazardous Materials . . . . . . . . . . . . . . . . . . . . . .  17
          Holder or Certificateholder.  . . . . . . . . . . . . . . . . .  17
          Independent . . . . . . . . . . . . . . . . . . . . . . . . . .  18
          Insurance Policy  . . . . . . . . . . . . . . . . . . . . . . .  18
          Insurance Proceeds  . . . . . . . . . . . . . . . . . . . . . .  18
          Interest Accrual Amount . . . . . . . . . . . . . . . . . . . .  18
          Interest Distribution Amount  . . . . . . . . . . . . . . . . .  18
          Interested Person . . . . . . . . . . . . . . . . . . . . . . .  19
          Law . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  19
          Liquidation Event . . . . . . . . . . . . . . . . . . . . . . .  19
          Liquidation Proceeds  . . . . . . . . . . . . . . . . . . . . .  19
          Loan Sale Agreement . . . . . . . . . . . . . . . . . . . . . .  19
          Loss Mortgage Loan  . . . . . . . . . . . . . . . . . . . . . .  19
          Master Remittance Date  . . . . . . . . . . . . . . . . . . . .  20
          Master Servicer . . . . . . . . . . . . . . . . . . . . . . . .  20
          Master Servicing Fee  . . . . . . . . . . . . . . . . . . . . .  20
          Master Servicing Fee Rate . . . . . . . . . . . . . . . . . . .  20
          Maturity Date . . . . . . . . . . . . . . . . . . . . . . . . .  20
          MGT . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  20
          Minimum Auction Price . . . . . . . . . . . . . . . . . . . . .  20
          Modification  . . . . . . . . . . . . . . . . . . . . . . . . .  20
          Monitoring Certificateholder  . . . . . . . . . . . . . . . . .  20
          Monitoring Class  . . . . . . . . . . . . . . . . . . . . . . .  20
          Monthly Payment . . . . . . . . . . . . . . . . . . . . . . . .  20
          Mortgage  . . . . . . . . . . . . . . . . . . . . . . . . . . .  20
          Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . . . .  20
          Mortgage Loan Documents . . . . . . . . . . . . . . . . . . . .  21
          Mortgage Loan File  . . . . . . . . . . . . . . . . . . . . . .  21
          Mortgage Loan Schedule  . . . . . . . . . . . . . . . . . . . .  21
          Mortgage Loan Seller  . . . . . . . . . . . . . . . . . . . . .  21
          Mortgage Note . . . . . . . . . . . . . . . . . . . . . . . . .  21
          Mortgage Rate . . . . . . . . . . . . . . . . . . . . . . . . .  21
          Mortgaged Property  . . . . . . . . . . . . . . . . . . . . . .  21
          Mortgagor . . . . . . . . . . . . . . . . . . . . . . . . . . .  21
          Most Subordinate Class of Certificates  . . . . . . . . . . . .  22
          Net Prepayment Premium  . . . . . . . . . . . . . . . . . . . .  22
          Nonrecoverable Advance  . . . . . . . . . . . . . . . . . . . .  22
          Nonrecoverable Advance Certificate  . . . . . . . . . . . . . .  22
          Non-United States Person  . . . . . . . . . . . . . . . . . . .  22
          Non-U.S. Treasury Net Prepayment Premium  . . . . . . . . . . .  22
          Notional Amount . . . . . . . . . . . . . . . . . . . . . . . .  22
          Officers' Certificate . . . . . . . . . . . . . . . . . . . . .  22
          Operating Statements and Rent Rolls Report  . . . . . . . . . .  22
          Opinion of Counsel  . . . . . . . . . . . . . . . . . . . . . .  23
          Original Class Balance  . . . . . . . . . . . . . . . . . . . .  23
          Ownership Interest  . . . . . . . . . . . . . . . . . . . . . .  23
          P&I Advance . . . . . . . . . . . . . . . . . . . . . . . . . .  23
          Pass-Through Rate . . . . . . . . . . . . . . . . . . . . . . .  23
          Payment Reserve . . . . . . . . . . . . . . . . . . . . . . . .  23
          Percentage Interest . . . . . . . . . . . . . . . . . . . . . .  23
          Permitted Investments . . . . . . . . . . . . . . . . . . . . .  23
          Person  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  24
          Pool Factor . . . . . . . . . . . . . . . . . . . . . . . . . .  25
          Prepayment Assumption . . . . . . . . . . . . . . . . . . . . .  25
          Prepayment Interest Excess  . . . . . . . . . . . . . . . . . .  25
          Prepayment Interest Shortfall . . . . . . . . . . . . . . . . .  25
          Prepayment Premium  . . . . . . . . . . . . . . . . . . . . . .  25
          Primary Seller  . . . . . . . . . . . . . . . . . . . . . . . .  25
          Prime Rate  . . . . . . . . . . . . . . . . . . . . . . . . . .  25
          Principal Distribution Amount . . . . . . . . . . . . . . . . .  25
          Principal Prepayment  . . . . . . . . . . . . . . . . . . . . .  26
          Private Certificates  . . . . . . . . . . . . . . . . . . . . .  26
          Property Improvement Expenses . . . . . . . . . . . . . . . . .  26
          Property Inspection Report  . . . . . . . . . . . . . . . . . .  26
          Property Protection Expenses  . . . . . . . . . . . . . . . . .  26
          Purchase Price  . . . . . . . . . . . . . . . . . . . . . . . .  27
          Qualified Insurer . . . . . . . . . . . . . . . . . . . . . . .  27
          Rating Agency . . . . . . . . . . . . . . . . . . . . . . . . .  28
          Realized Loss . . . . . . . . . . . . . . . . . . . . . . . . .  28
          Record Date . . . . . . . . . . . . . . . . . . . . . . . . . .  29
          REMIC . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  29
          REMIC I . . . . . . . . . . . . . . . . . . . . . . . . . . . .  29
          REMIC I Uncertificated Interests  . . . . . . . . . . . . . . .  29
          REMIC II  . . . . . . . . . . . . . . . . . . . . . . . . . . .  29
          REMIC II Uncertificated Interests . . . . . . . . . . . . . . .  29
          REMIC III . . . . . . . . . . . . . . . . . . . . . . . . . . .  29
          REMIC Provisions  . . . . . . . . . . . . . . . . . . . . . . .  29
          Remittance Period . . . . . . . . . . . . . . . . . . . . . . .  30
          Remittance Rate . . . . . . . . . . . . . . . . . . . . . . . .  30
          Remittance Report . . . . . . . . . . . . . . . . . . . . . . .  30
          Rents from Real Property  . . . . . . . . . . . . . . . . . . .  30
          REO Account . . . . . . . . . . . . . . . . . . . . . . . . . .  30
          REO Acquisition . . . . . . . . . . . . . . . . . . . . . . . .  30
          REO Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . .  30
          REO Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . .  30
          REO Property  . . . . . . . . . . . . . . . . . . . . . . . . .  30
          REO Status Report . . . . . . . . . . . . . . . . . . . . . . .  31
          Repair and Remediation Reserve  . . . . . . . . . . . . . . . .  31
          Replacement Reserve . . . . . . . . . . . . . . . . . . . . . .  31
          Replacement Special Servicer  . . . . . . . . . . . . . . . . .  31
          Request for Release and Receipt of Documents  . . . . . . . . .  31
          Required Appraisal Date . . . . . . . . . . . . . . . . . . . .  31
          Required Rating . . . . . . . . . . . . . . . . . . . . . . . .  31
          Residual Certificate  . . . . . . . . . . . . . . . . . . . . .  31
          Responsible Officer . . . . . . . . . . . . . . . . . . . . . .  32
          Scheduled Principal Balance . . . . . . . . . . . . . . . . . .  32
          Security Agreement  . . . . . . . . . . . . . . . . . . . . . .  32
          Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . . .  32
          Servicing Advance . . . . . . . . . . . . . . . . . . . . . . .  32
          Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . . .  32
          Servicing Fee Rate  . . . . . . . . . . . . . . . . . . . . . .  32
          Servicing Officer . . . . . . . . . . . . . . . . . . . . . . .  32
          Servicing Transfer Date . . . . . . . . . . . . . . . . . . . .  32
          Servicing Transfer Event  . . . . . . . . . . . . . . . . . . .  33
          Specially Serviced Mortgage Loan  . . . . . . . . . . . . . . .  33
          Specially Serviced Mortgage Loan Status Report  . . . . . . . .  33
          Special Servicer  . . . . . . . . . . . . . . . . . . . . . . .  33
          Special Servicing Fee . . . . . . . . . . . . . . . . . . . . .  33
          Startup Day . . . . . . . . . . . . . . . . . . . . . . . . . .  33
          State Tax Laws  . . . . . . . . . . . . . . . . . . . . . . . .  33
          Stated Principal Balance  . . . . . . . . . . . . . . . . . . .  33
          Subservicing Fee Rate . . . . . . . . . . . . . . . . . . . . .  34
          Tax Matters Person  . . . . . . . . . . . . . . . . . . . . . .  34
          Tax Returns . . . . . . . . . . . . . . . . . . . . . . . . . .  34
          Tenant Improvement and Leasing Commissions Reserve  . . . . . .  35
          Transfer Date . . . . . . . . . . . . . . . . . . . . . . . . .  35
          Trust Fund  . . . . . . . . . . . . . . . . . . . . . . . . . .  35
          Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . .  35
          Trustee Fee . . . . . . . . . . . . . . . . . . . . . . . . . .  35
          UCC Financing Statement . . . . . . . . . . . . . . . . . . . .  35
          Uncertificated Interest I . . . . . . . . . . . . . . . . . . .  35
          Uncertificated Interest II  . . . . . . . . . . . . . . . . . .  35
          Uncertificated Interest III . . . . . . . . . . . . . . . . . .  35
          Uncertificated Interest IV  . . . . . . . . . . . . . . . . . .  35
          Uncertificated Interest V . . . . . . . . . . . . . . . . . . .  36
          Uncertificated Interest VI  . . . . . . . . . . . . . . . . . .  36
          Uncertificated Interest VII . . . . . . . . . . . . . . . . . .  36
          Uncertificated Interest VIII  . . . . . . . . . . . . . . . . .  36
          Uncertificated Interest IX  . . . . . . . . . . . . . . . . . .  36
          Uncertificated Interest X . . . . . . . . . . . . . . . . . . .  36
          Uncertificated Interest XI  . . . . . . . . . . . . . . . . . .  36
          Underwriter . . . . . . . . . . . . . . . . . . . . . . . . . .  36
          United States Person  . . . . . . . . . . . . . . . . . . . . .  36
          U.S. Treasury Net Prepayment Premium  . . . . . . . . . . . . .  36
          Voting Rights . . . . . . . . . . . . . . . . . . . . . . . . .  37
          Weighted Average Remittance Rate  . . . . . . . . . . . . . . .  37
     SECTION 1.02   Calculations  . . . . . . . . . . . . . . . . . . . .  37
     SECTION 1.03   Rules of Construction . . . . . . . . . . . . . . . .  37

                                  ARTICLE II

                        CONVEYANCE OF MORTGAGE LOANS;
                      ORIGINAL ISSUANCE OF CERTIFICATES

     SECTION 2.01   Conveyance of Mortgage Loans  . . . . . . . . . . . .  38
     SECTION 2.02   Acceptance by Trustee . . . . . . . . . . . . . . . .  40
     SECTION 2.03   Representations and Warranties of the Depositor, the
                    Master Servicer and the Special Servicer; Assignment
                    of Rights . . . . . . . . . . . . . . . . . . . . . .  41
     SECTION 2.04   Repurchase  of  Mortgage   Loans  for  Breaches   of
                    Representation and Warranty . . . . . . . . . . . . .  46
     SECTION 2.05   Execution of Certificates . . . . . . . . . . . . . .  47

                                 ARTICLE III

                     GENERAL SERVICING AND ADMINISTRATION

     SECTION 3.01   Access  to   Certain  Documentation   Regarding  the
                    Mortgage Loans and This Agreement . . . . . . . . . .  48
     SECTION 3.02   Annual Statement As to Compliance . . . . . . . . . .  48
     SECTION 3.03   Annual  Independent  Public  Accountants'  Servicing
                    Report  . . . . . . . . . . . . . . . . . . . . . . .  49
     SECTION 3.04   Merger or Consolidation of Any Servicer . . . . . . .  49
     SECTION 3.05   Limitation on Liability of the Servicers and Others .  49
     SECTION 3.06   Resignation of Servicers  . . . . . . . . . . . . . .  50
     SECTION 3.07   Maintenance  of Errors  and  Omissions and  Fidelity
                    Coverage  . . . . . . . . . . . . . . . . . . . . . .  50
     SECTION 3.08   Indemnity . . . . . . . . . . . . . . . . . . . . . .  51
     SECTION 3.09   Information Systems . . . . . . . . . . . . . . . . .  53
     SECTION 3.10   Successor to a Servicer . . . . . . . . . . . . . . .  53
     SECTION 3.11   REMIC Administration  . . . . . . . . . . . . . . . .  54
     SECTION 3.12   Notices to Mortgagors . . . . . . . . . . . . . . . .  58
     SECTION 3.13   Subservicing  . . . . . . . . . . . . . . . . . . . .  58
     SECTION 3.14   Record Title to Mortgage Loans, Etc.  . . . . . . . .  60
     SECTION 3.15   Release    of   Documents    and   Instruments    of
          Satisfaction  . . . . . . . . . . . . . . . . . . . . . . . . .  60


                                  ARTICLE IV

                               MASTER SERVICING

     SECTION 4.01   The Master Servicer . . . . . . . . . . . . . . . . .  62
     SECTION 4.02   Collection Account;  Collection of  Certain Mortgage
                    Loan Payments . . . . . . . . . . . . . . . . . . . .  64
     SECTION 4.03   Permitted Withdrawals from the Collection Account . .  66
     SECTION 4.04   Remittances to the Trustee  . . . . . . . . . . . . .  68
     SECTION 4.05   Master Servicer Advances  . . . . . . . . . . . . . .  69
     SECTION 4.06   Escrow Accounts . . . . . . . . . . . . . . . . . . .  70
     SECTION 4.07   Maintenance of Insurance  . . . . . . . . . . . . . .  72
     SECTION 4.08   Enforcement  of  "Due-on-Sale"  Clauses;  Assumption
                    Agreements  . . . . . . . . . . . . . . . . . . . . .  74
     SECTION 4.09   Review of Property Inspections, Operating Statements
                    and Rent Rolls  . . . . . . . . . . . . . . . . . . .  75
     SECTION 4.10   Reports of the Master Servicer  . . . . . . . . . . .  75
     SECTION 4.11   Confirmation of Balloon Payment . . . . . . . . . . .  76
     SECTION 4.12   Master Servicer Compensation  . . . . . . . . . . . .  76
     SECTION 4.13   Adjustment of Master Servicer's Compensation. . . . .  77
     SECTION 4.14   Implementation of Operations and Maintenance Plans. .  77
     SECTION 4.15   Dissemination of Information  . . . . . . . . . . . .  77

                                  ARTICLE V

                                  (RESERVED)


                                  ARTICLE VI

                              SPECIAL SERVICING

     SECTION 6.01   The Special Servicer  . . . . . . . . . . . . . . . .  79
     SECTION 6.02   Transfer to Special Servicing . . . . . . . . . . . .  79
     SECTION 6.03   Servicing of Specially Serviced Mortgage Loans  . . .  80
     SECTION 6.04   Management of REO Property. . . . . . . . . . . . . .  84
     SECTION 6.05   Sale of REO Property and Specially Serviced Mortgage
                    Loans . . . . . . . . . . . . . . . . . . . . . . . .  85
     SECTION 6.06   REO Account; Collection of REO Proceeds . . . . . . .  87
     SECTION 6.07   Master Servicer.  . . . . . . . . . . . . . . . . . .  88
     SECTION 6.08   Remittances to Master Servicer  . . . . . . . . . . .  88
     SECTION 6.09   Specially Serviced Mortgage Loan Status Reports, REO
                    Status Reports and Other Reports. . . . . . . . . . .  88
     SECTION 6.10   Special Servicer Advances . . . . . . . . . . . . . .  89
     SECTION 6.11   Environmental Considerations. . . . . . . . . . . . .  90
     SECTION 6.12   Restoration of Specially Serviced Mortgage Loans  . .  93
     SECTION 6.13   Special Servicer Compensation.  . . . . . . . . . . .  94
     SECTION 6.14   (RESERVED)  . . . . . . . . . . . . . . . . . . . . .  94
     SECTION 6.15   Collateral Value Adjustments  . . . . . . . . . . . .  94
     SECTION 6.16   Replacement Special Servicer  . . . . . . . . . . . .  94

                                 ARTICLE VII

                        PAYMENTS TO CERTIFICATEHOLDERS

     SECTION 7.01   Certificate Account; Remittances to the Trustee . . .  96
     SECTION 7.02   Distributions . . . . . . . . . . . . . . . . . . . .  96
     SECTION 7.03   Statements to Certificateholders  . . . . . . . . . . 100
     SECTION 7.04   Distribution of  Reports  to  the  Trustee  and  the
                    Depositor; Advances by the Master Servicer  . . . . . 102
     SECTION 7.05   Allocations of Realized Losses and Collateral  Value
                    Adjustments . . . . . . . . . . . . . . . . . . . . . 103
     SECTION 7.06   Auction . . . . . . . . . . . . . . . . . . . . . . . 104



                                 ARTICLE VIII

                               THE CERTIFICATES

     SECTION 8.01   The Certificates  . . . . . . . . . . . . . . . . . . 106
     SECTION 8.02   Registration   of    Transfer   and    Exchange   of
                    Certificates  . . . . . . . . . . . . . . . . . . . . 107
     SECTION 8.03   Mutilated, Destroyed, Lost or Stolen Certificates . . 111
     SECTION 8.04   Persons Deemed Owners . . . . . . . . . . . . . . . . 111

                                  ARTICLE IX

                                THE DEPOSITOR

     SECTION 9.01   Liability of the Depositor  . . . . . . . . . . . . . 112
     SECTION 9.02   Merger,   Consolidation   or   Conversion   of   the
                    Depositor . . . . . . . . . . . . . . . . . . . . . . 112
     SECTION 9.03   Limitation on Liability of the Depositor and Others . 112

                                  ARTICLE X

                                   DEFAULT

     SECTION 10.01  Events of Default . . . . . . . . . . . . . . . . . . 113
     SECTION 10.02  Trustee to Act; Appointment of Successor  . . . . . . 115
     SECTION 10.03  Notification to Certificateholders  . . . . . . . . . 116
     SECTION 10.04  Waiver of Events of Default . . . . . . . . . . . . . 116
     SECTION 10.05  Additional  Remedies   of  Trustee  Upon   Event  of
                    Default . . . . . . . . . . . . . . . . . . . . . . . 116

                                  ARTICLE XI

                   CONCERNING THE TRUSTEE AND FISCAL AGENT

     SECTION 11.01  Duties of Trustee . . . . . . . . . . . . . . . . . . 118
     SECTION 11.02  Monitoring    Certificateholders    and    Directing
                    Certificateholder . . . . . . . . . . . . . . . . . . 119
     SECTION 11.03  Powers of Attorney  . . . . . . . . . . . . . . . . . 120
     SECTION 11.04  Certification by Certificate Owners . . . . . . . . . 120
     SECTION 11.05  Certain Matters Affecting the Trustee . . . . . . . . 121
     SECTION 11.06  Trustee  Not  Liable  for Certificates  or  Mortgage
                    Loans.  . . . . . . . . . . . . . . . . . . . . . . . 122
     SECTION 11.07  Trustee and Fiscal Agent May Own Certificates . . . . 123
     SECTION 11.08  Fees  and Expenses  of  Trustee; Indemnification  of
                    Trustee . . . . . . . . . . . . . . . . . . . . . . . 123
     SECTION 11.09  Eligibility Requirements for Trustee  . . . . . . . . 124
     SECTION 11.10  Resignation and Removal of the Trustee  . . . . . . . 124
     SECTION 11.11  Successor Trustee . . . . . . . . . . . . . . . . . . 125
     SECTION 11.12  Merger or Consolidation of Trustee  . . . . . . . . . 126
     SECTION 11.13  Appointment of Co-Trustee or Separate Trustee . . . . 126
     SECTION 11.14  Appointment of Custodians . . . . . . . . . . . . . . 127
     SECTION 11.15  Representations and Warranties of the Trustee . . . . 129
     SECTION 11.16  Representations and Warranties of the Fiscal Agent  . 130
     SECTION 11.17  The Fiscal Agent  . . . . . . . . . . . . . . . . . . 132
     SECTION 11.18  SEC Filings.  . . . . . . . . . . . . . . . . . . . . 132
     SECTION 11.19  Information Systems . . . . . . . . . . . . . . . . . 133

                                 ARTICLE XII

                                 TERMINATION

     SECTION 12.01  Termination  Upon Repurchase  or Liquidation  of All
                    Mortgage Loans  . . . . . . . . . . . . . . . . . . . 134


                                 ARTICLE XIII

                           MISCELLANEOUS PROVISIONS


     SECTION 13.01  Amendment . . . . . . . . . . . . . . . . . . . . . . 136
     SECTION 13.02  Recordation of Agreement; Counterparts  . . . . . . . 137
     SECTION 13.03  Limitation on Rights of Certificateholders  . . . . . 138
     SECTION 13.04  Governing Law . . . . . . . . . . . . . . . . . . . . 139
     SECTION 13.05  Notices . . . . . . . . . . . . . . . . . . . . . . . 139
     SECTION 13.06  Severability of Provisions  . . . . . . . . . . . . . 140
     SECTION 13.07  Grant of a Security Interest  . . . . . . . . . . . . 140
     SECTION 13.08  Successors and Assigns  . . . . . . . . . . . . . . . 140
     SECTION 13.09  Article and Section Headings  . . . . . . . . . . . . 141
     SECTION 13.10  Notices and Information to Rating Agencies  . . . . . 141
     SECTION 13.11  Certificateholders' List  . . . . . . . . . . . . . . 142


                                  EXHIBITS 

Exhibit A Form of Certificate
Exhibit B Form of Asset Strategy Report
Exhibit C Form of Transferor Certificate
Exhibit D-1    Form of Investment Letter - Qualified Institutional Buyers
Exhibit D-2    Form of Investment Letter - Regulation S
Exhibit D-3    Form of Investment Letter - Rule 144A
Exhibit E Form of Investment Letter - Accredited Investors
Exhibit F-1    Form of Transfer Affidavit
Exhibit F-2    Form of Transferor Certificate
Exhibit G Mortgage Loan Schedule
Exhibit H (RESERVED)
Exhibit I Form of Loan Sale Agreement
Exhibit J Form of Acknowledgment
Exhibit K Form of Reports
Exhibit L Form of Special Servicer Letter Pursuant to Section 4.01(e)
Exhibit M Form of Property Inspection Report Pursuant to Section 4.09(a)
Exhibit N Form of Summary of Operating Statements and Rent Rolls Pursuant to 
             Section 4.09(b)
Exhibit O Form of Remittance Report Pursuant to Section 4.10(a)
Exhibit P Form of  Detailed Loan  Indicative  Data File  Pursuant to  Section
          4.10(a)
Exhibit Q (RESERVED)
Exhibit R (RESERVED)
Exhibit S Form of Notice Regarding Transfer to Special Servicing Pursuant to
             Section 6.02(a)
Exhibit T Form of Special Servicer Letter Pursuant to Section 6.02(b)
Exhibit U Form of Special Servicer Letter Pursuant to Section 6.02(e)
Exhibit V Form of  Specially  Serviced Mortgage  Loan and  REO Status  Report
          Pursuant to Section 6.09(a)
Exhibit W Form of Special Servicer Notice Pursuant to Section 6.12(a)
Exhibit X Form of Special Servicer Notice Pursuant to Section 6.12(b)
Exhibit Y Form of Request for Release and Receipt of Documents Pursuant to
             Section 3.15 or Section 11.14(b)
Exhibit Z Form of REO Account Letter Pursuant to Section 6.09(b)

          This  Pooling and  Servicing Agreement,  dated and effective  as of
September  1, 1997,  among J.P.  Morgan Commercial  Mortgage Finance  Corp, a
Delaware corporation, as Depositor,  Midland Loan Services, L.P.,  a Missouri
limited  partnership,  as  Master  Servicer  and  Special  Servicer,  LaSalle
National Bank,  a nationally chartered  bank, as  Trustee, and ABN  AMRO Bank
N.V., a Netherlands banking corporation, as Fiscal Agent.


                            PRELIMINARY STATEMENT:

          The Depositor  intends to sell  mortgage pass-through certificates,
to  be  issued hereunder  in multiple  classes, which  in the  aggregate will
evidence the entire  beneficial ownership interest in the  Mortgage Loans (as
defined below).   The Mortgage Loans will  be serviced pursuant to  the terms
hereof.  The Depositor hereby assigns to the Trustee, acting on behalf of the
Certificateholders,  its interests  and rights  in  the Mortgage  Loans.   As
provided herein,  the Trustee will elect  that the segregated pool  of assets
subject to this Agreement (including, without limitation, the Mortgage Loans)
be  treated for  federal  income  tax  purposes as  a  real  estate  mortgage
investment conduit  (a "REMIC") and  such segregated pool  of assets will  be
designated  as "REMIC  I."    Two hundred  and  sixty-nine partial  undivided
beneficial ownership  interests in each of  the Mortgage Loans (the  "REMIC I
Uncertificated Classes"),  will be designated  as the "regular  interests" in
REMIC  I and the Class R-I  Certificates will be the  sole class of "residual
interests"  in REMIC  I, for  purposes  of the  REMIC Provisions  (as defined
herein) under federal income tax law.  A segregated pool of assets consisting
of the REMIC  I Uncertificated Classes will  be designated as "REMIC  II" and
the Trustee will make a separate REMIC election with respect thereto.  Eleven
partial undivided beneficial  ownership interests in REMIC II  (the "REMIC II
Uncertificated  Classes") will be  designated as  the "regular  interests" in
REMIC II and the Class R-II Certificates  will be the sole class of "residual
interests" in REMIC  II, for purposes of  the REMIC Provisions  under federal
income tax laws.   A segregated  pool of  assets consisting of  the REMIC  II
Uncertificated Classes will be designated as "REMIC III" and the Trustee will
make a separate REMIC election with respect thereto.  The Class A1, Class A2,
Class A3,  Class B, Class  C, Class D, Class E,  Class F,  Class G,  Class H,
Class NR-I  and Class  NR-P Certificates and  each of the  Class X Components
will be  designated as the  "regular interests" in  REMIC III, and  the Class
R-III Certificates will be the sole class of "residual interests" therein for
purposes of the REMIC Provisions under federal income tax law.  

          The following table  sets forth the designation,  Pass-Through Rate
and  Original Class  Balance for  each Class  of Certificates  comprising the
interests in the Trust Fund created hereunder.



              Class                                               Original   
          Designation              Pass-Through Rate            Class Balance
          ----------------------------------------------------------------

     Class A1                           6.9520%                  $134,387,000
                                        ------
     Class A2                           7.0690%                  $305,885,000
                                        ------
     Class A3                           7.0880%                  $298,856,000
                                        ------
     Class B                            7.1590%                  $ 51,687,000
                                        ------
     Class C                            7.2385%                  $ 56,856,000
                                        ------
     Class D                            7.3510%                  $ 56,856,000
                                        ------
     Class E                            7.6120%                  $ 15,506,000
                                        ------
     Class X                              (1)                         (2)    
     Class F                            7.5605%                  $ 51,688,000
                                        ------
     Class G                            7.2500%                  $ 36,180,000
                                        ------
     Class H                            7.2500%                  $  5,168,000
                                        ------
     Class NR-I                         7.2500%                       (2)    
                                        ------


     Class NR-P                            0%                    $ 20,678,782
                                           -
     Class R-I                             NA                         NA     
     Class R-II                           NA                          NA     
     Class R-III                           NA                         NA     

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

(1)  The Pass-Through Rate for the  Class X Certificates will equal, on  each
     Distribution Date, the  excess of the  Weighted Average Remittance  Rate
     for such Distribution Date over the weighted average of the Pass-Through
     Rates on all  other Classes of Certificates  (other than the  Class NR-P
     Certificates)  immediately prior to  such Distribution Date  weighted on
     the basis of the Class  Balance of each such Class (other than the Class
     NR-I Certificates  which shall be  weighted on  the basis  of the  Class
     Balance  of  the  Class NR-P  Certificates)  immediately  prior to  such
     Distribution Date.

(2)  Based on the Notional Amount.


          As of close of business on the Cut-off Date, the Mortgage Loans had
an aggregate Cut-off Date Balance equal to $1,033,747,782.

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


                                  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.

          "Accepted Servicing  Practices":   The procedures  that the  Master
Servicer  follows in  the  servicing and  administration  of mortgage  loans,
consistent with the higher  of (i) the standard of care,  skill, prudence and
diligence with  which the Master  Servicer services and  administers mortgage
loans that  are held  for other portfolios  and are  similar to  the Mortgage
Loans and (ii) the standard of care,  skill, prudence and diligence which the
Master Servicer services and administers mortgage loans that are held for its
own portfolio and are similar to the Mortgage Loans, giving due consideration
to  customary  and  usual  standards  of  practice  of  prudent institutional
multifamily  and  commercial  mortgage  lenders,  loan  servicers  and  asset
managers but without regard to:

     (i)  any relationship that  the Master Servicer or any  Affiliate of the
          Master Servicer may have with any Mortgagor or any Affiliate of any
          Mortgagor or any other party to this Agreement;

    (ii)  the Master Servicer's obligations to make Advances  with respect to
          the Mortgage Loans;

   (iii)  the adequacy of the Master Servicer's compensation for its services
          hereunder or with respect to any particular transaction;

    (iv)  the ownership,  servicing or  management for others  by the  Master
          Servicer of any other mortgage loans or property;

     (v)  the ownership by  the Master Servicer of any  Certificates or other
          securities; or

    (vi)  the  obligation of the  Master Servicer to  repurchase any Mortgage
          Loan.

          To  the extent  consistent with  the foregoing  and subject  to the
express limitations set  forth in this Agreement, the  procedures followed by
the Master Servicer  shall seek to maximize the timely  and complete recovery
of principal and interest on the Mortgage Loans.

          "Accepted  Special Servicing Practices":   The procedures  that the
Master   Servicer  and  the   Special  Servicer  follow   in  the  servicing,
administration and disposition of 
distressed  mortgage loans  and related  real property,  consistent with  the
higher of (i) the standard of care,  skill, prudence and diligence with which
the Master Servicer and the  Special Servicer service, administer and dispose
of, distressed mortgage loans  and related property that  are held for  other
portfolios and are similar to the  Mortgage Loans, Mortgaged Property and REO
Property  and (ii) the  standard of care, skill,  prudence and diligence with
which the  Master Servicer and  the Special Servicer service,  administer and
dispose  of, distressed mortgage loans and related property that are held for
its own portfolio and are similar  to the Mortgage Loans, Mortgaged  Property
and REO Property,  giving due consideration to customary  and usual standards
of  practice of  prudent institutional  multifamily  and commercial  mortgage
lenders, loan servicers and asset managers, so as to maximize the net present
value of recoveries on the Mortgage Loans, but without regard to:

     (i)  any relationship  that the Master  Servicer or Special  Servicer or
          any  Affiliate  of  the  Master Servicer  or  Special  Servicer, as
          applicable, may  have with  any Mortgagor or  any Affiliate  of any
          Mortgagor or any other party to this Agreement;

    (ii)  the Master  Servicer's or  Special Servicer's  obligations to  make
          Advances with respect to the Mortgage Loans;

   (iii)  the  adequacy of  the Master  Servicer's or  Special  Servicer's as
          applicable  compensation for its services hereunder or with respect
          to any particular transaction;

    (iv)  the  ownership, servicing  or management  for others by  the Master
          Servicer  or  Special  Servicer  of any  other  mortgage  loans  or
          property;

     (v)  the ownership  by the  Master Servicer or  Special Servicer  of any
          Certificates  or other  securities issued  in  connection with  any
          Securitization; or

    (vi)  the obligation  of the Master  Servicer or any Special  Servicer to
          repurchase any Mortgage Loan.

          "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
within the meaning of Treasury Regulation Section 1.856-6(b)(1), which is the
first  day on  which the  Trust  Fund is  treated as  the owner  of  such REO
Property for federal income tax purposes.

          "Adjusted  Available Distribution  Amount":    With respect  to any
Distribution  Date,   the  Available  Distribution  Amount  net  of  any  Net
Prepayment Premiums.

          "Adjusted Collateral Value": With respect to any Distribution Date,
the excess  of the  Stated Principal Balance  of any  Mortgage Loan  over the
related Collateral Value Adjustment.

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

          "Advance/Delinquency  Report":  The  report  prepared  pursuant  to
Section 4.10(a)(ii) hereof in the form of Exhibit Q hereto.

          "Advance Rate":   An annual rate equal to  the Prime Rate in effect
from time to time.

          "Affiliate":   With  respect to  any  specified Person,  any  other
Person controlling, 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.

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

          "Allocation  Fraction":   For  any class  of  Certificates and  any
Distribution Date  shall equal a fraction (not greater  than one and not less
than zero) (x) the  numerator of which is the excess  of (a) the Pass-Through
Rate  of such  class  of Certificates  over  (b) the  discount  rate used  to
calculate the related Net Prepayment Premium and (y) the denominator of which
is the excess of  (a) the Mortgage Rate on the related Mortgage Loan over (b)
the discount rate referenced in clause (x) above.

          "Asset  Strategy Report":  The  report prepared pursuant to Section
6.03(c).

          "Assignment of  Leases and Rents":   With respect to  any Mortgaged
Property, any  assignment of leases,  rents and profits or  similar agreement
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.

          "Assignment of Mortgage":  An assignment of the Mortgage, notice of
transfer or equivalent  instrument in recordable  form, sufficient under  the
laws of the jurisdiction wherein the related Mortgaged Property is located to
effect  the transfer of  the Mortgage  to the  Trust Fund,  which assignment,
notice of transfer or equivalent instrument may be in the form of one or more
blanket   assignments  covering  the  Mortgage  Loans  secured  by  Mortgaged
Properties located in the same jurisdiction, if permitted by law.

          "Assumed  Final Distribution  Date":    The  Distribution  Date  in
September   2029, which is  the first Distribution Date  following the second
anniversary of the date at 

which the Stated Principal Balance of all the Mortgage Loans has been reduced
to zero,  assuming no prepayments and  that the Balloon Mortgage  Loans fully
amortize according to  their amortization schedule and no  Balloon Payment is
made.

          "Auction Closing Date":  As defined in Section 7.06.

          "Auction Fees":  As defined in Section 7.06.

          "Auction Valuation Date":  As defined in Section 7.06.

          "Available  Distribution Amount":  With respect to any Distribution
Date,  the amount on deposit  in the Certificate  Account as of  the close of
business on  the related  Master Remittance  Date immediately preceding  such
Distribution Date,  after giving effect to expenses  of the Trust Fund (other
than distributions on the Certificates)  pursuant to this Agreement, plus any
P&I  Advances deposited  in  the  Certificate Account  with  respect to  such
Distribution Date.

          "Balloon Mortgage  Loan":  Any  Mortgage Loan that by  its original
terms or by virtue of any modification 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 amount outstanding  on the  Maturity Date of
such Mortgage Loan in excess of the related Monthly Payment.

          "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.

          "Business Day":   Any day other than a Saturday,  a Sunday or a day
on which banking and savings and loan institutions in the states of Missouri,
Illinois or New York are authorized or obligated by law or executive order to
remain closed.

          "Certificate":  Any Class A1, Class A2, Class A3, Class B, Class C,
Class D, Class E, Class X, Class F, Class G, Class H, Class NR-I, Class NR-P,
Class R-I, Class R-II or Class R-III Certificate.

          "Certificate  Account":  The  segregated trust account  or accounts
created and maintained by  the Trustee pursuant to Section 7.01  in trust for
Certificateholders,  which shall  be  entitled  "LaSalle  National  Bank,  as
Trustee, in trust  for registered holders of J.P.  Morgan Commercial Mortgage
Finance Corp., Mortgage Pass-Through Certificates, Series 1997-C5."

          "Certificate Balance":   With  respect to any  Class A1,  Class A2,
Class A3, Class  B, Class C, Class D,  Class E, Class F, Class  G, Class H or
Class NR-P Certificate, as of any date of determination, the then outstanding
principal  amount  of such  Certificate  equal  to  the product  of  (a)  the
Percentage Interest evidenced by such Certificate, multiplied by (b) the then
Class Balance of the Class of Certificates to which such Certificate belongs.
None of the Class X, Class  NR-I or Residual Certificates have a  Certificate
Balance.

          "Certificateholder" or  "Holder":    The  Person in  whose  name  a
Certificate  is registered in  the Certificate Register,  except 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
Depositor or any  Affiliate of either shall  be deemed not to  be outstanding
with  respect to Sections 10.04 and 13.01.   The Trustee shall be entitled to
request and rely upon a certificate  of the Master Servicer or the  Depositor
in determining  whether  a  Certificate  is  registered in  the  name  of  an
Affiliate of such Person.

          "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 an  indirect participating  brokerage firm  for which  a Depository
Participant acts as agent, if any, and otherwise on the books of a Depository
Participant, if any, and otherwise on the books of the Depository.

          "Certificate Register" and  "Certificate Registrar":   The register
maintained and the registrar appointed pursuant to Section 8.02.

          "Class":   Collectively, all  of the Certificates  bearing the same
capital letter designation.

          "Class A1 Certificate":   Any of the Certificates  issued hereunder
and designated as such.

          "Class A2 Certificate":  Any  of the Certificates issued  hereunder
and designated as such.

          "Class A3 Certificate":   Any of the  Certificates issued hereunder
and designated as such.

          "Class  B Certificate":   Any of the  Certificates issued hereunder
and designated as such.

          "Class  Balance":    With  respect  to  any  Class,  the  aggregate
principal amount  of such Class outstanding  as of any date  of determination
equal to (A) the Original Class Balance thereof plus (B) any Collateral Value
Adjustment  Capitalization  Amount   minus  (C)  any  amounts   allocated  or
distributed to such Class  in reduction of its Class Balance  pursuant to the
terms hereof.

          "Class  C Certificate":   Any of the  Certificates issued hereunder
and designated as such.

          "Class D  Certificate":  Any  of the Certificates  issued hereunder
and designated as such.

          "Class  E Certificate":   Any of the  Certificates issued hereunder
and designated as such.

          "Class  F Certificate":   Any of the  Certificates issued hereunder
and designated as such.

          "Class G  Certificate":  Any  of the Certificates  issued hereunder
and designated as such.

          "Class  H Certificate:"   Any of the  Certificates issued hereunder
and designated as such.

          "Class NR-I Certificate":  Any of the Certificates issued hereunder
and designated as such.

          "Class NR-P Certificate":  Any of the Certificates issued hereunder
and designated as such.

          "Class Portion":  With respect to any Distribution Date and (a) any
Class of Certificates,  other than  the Class  X, Class NR-I  and Class  NR-P
Certificates, the  product of (x)  any U.S. Treasury Net  Prepayment Premiums
for such  Distribution Date,  (y) the related  Class Prepayment  Fraction for
such  Distribution Date  and (z)  the  related Allocation  Fraction for  such
Distribution Date and (b) the  Class NR-I Certificates, the amount calculated
pursuant to clause (a) assuming that such Class  has a Class Balance equal to
the Class  Balance of  the Class  NR-P Certificates  and a  Pass-Through Rate
equal to the  Pass-Through Rate on the  Class NR-I Certificates, and  (c) the
Class X Certificates, the excess of any U.S. Treasury Net Prepayment Premiums
for such  Distribution Date over  the amounts calculated pursuant  to clauses
(a) and (b).  The Class NR-P Certificates will not have a Class Portion.  

          "Class Prepayment Fraction":  For any class of Certificates and any
Distribution Date shall equal a fraction the numerator of which is the amount
of  principal paid to such class in reduction of the Class Balance thereof on
such  Distribution  Date  and  the denominator  of  which  is  the amount  of
principal  paid  to  all  classes  of  Certificates  in  reduction  of  their
respective Class Balances on such Distribution Date.

          "Class  R-I Certificate":  Any of the Certificates issued hereunder
and designated as such.

          "Class R-II Certificate":  Any of the Certificates issued hereunder
and designated as such.

          "Class   R-III  Certificate":    Any  of  the  Certificates  issued
hereunder and designated as such.

          "Class X  Certificate":  Any  of the Certificates  issued hereunder
and designated as such.

          "Class X Component":  Each of the following components of the Class
X Certificates:

               (a)  the Class A1X Component, with a Pass-Through Rate for any
          Distribution Date  equal  to the  excess  of the  Weighted  Average
          Remittance  Rate for such Distribution  Date over 6.9520% per annum
          and a notional  amount solely for purposes  of calculating interest
          thereon equal  to the  Class Balance of  the Class  A1 Certificates
          immediately prior to such Distribution Date;

               (b)  the Class A2X Component, with a Pass-Through Rate for any
          Distribution  Date  equal to  the  excess of  the  Weighted Average
          Remittance  Rate for such Distribution Date  over 7.0690% per annum
          and a notional  amount solely for purposes of  calculating interest
          thereon equal  to the  Class Balance of  the Class  A2 Certificates
          immediately prior to such Distribution Date;

               (c)  the Class A3X Component, with a Pass-Through Rate for any
          Distribution  Date equal  to  the excess  of  the Weighted  Average
          Remittance Rate for  such Distribution Date over  7.0880% per annum
          and a notional amount  solely for purposes of  calculating interest
          thereon equal  to the  Class Balance of  the Class  A3 Certificates
          immediately prior to such Distribution Date;

               (d)  the Class BX Component, with a Pass-Through Rate for  any
          Distribution Date  equal  to the  excess  of the  Weighted  Average
          Remittance Rate  for such Distribution Date over  7.1590% per annum
          and a notional amount  solely for purposes of calculating  interest
          thereon  equal to  the Class  Balance of  the Class  B Certificates
          immediately prior to such Distribution Date;

               (e)  the  Class CX Component, with a Pass-Through Rate for any
          Distribution  Date  equal to  the  excess of  the  Weighted Average
          Remittance Rate for  such Distribution Date over  7.2385% per annum
          and a notional 

          amount solely for purposes of calculating interest thereon equal to
          the Class Balance of the  Class C Certificates immediately prior to
          such Distribution Date;

               (f)  the Class DX Component, with a Pass-Through Rate  for any
          Distribution  Date  equal to  the  excess of  the  Weighted Average
          Remittance Rate for  such Distribution Date over  7.3510% per annum
          and a notional amount solely  for purposes of calculating  interest
          thereon  equal to  the Class  Balance of  the Class  D Certificates
          immediately prior to such Distribution Date;

               (g)   the Class EX Component, with a Pass-Through Rate for any
          Distribution  Date equal  to  the excess  of  the Weighted  Average
          Remittance Rate for such Distribution  Date 7.6120% per annum and a
          notional amount solely for purposes of calculating interest thereon
          equal to the Class Balance  of the Class E Certificates immediately
          prior to such Distribution Date;

               (h)  the Class FX Component, with  a Pass-Through Rate for any
          Distribution  Date  equal to  the  excess of  the  Weighted Average
          Remittance Rate for such  Distribution Date over 7.5605% per  annum
          and a notional  amount solely for purposes  of calculating interest
          thereon  equal to  the Class  Balance of  the Class  F Certificates
          immediately prior to such Distribution Date;

               (i)  the Class GX Component, with a Pass-Through Rate  for any
          Distribution  Date equal  to  the excess  of  the Weighted  Average
          Remittance Rate for such Distribution  Date over 7.2500% per  annum
          and a  notional amount solely for purposes  of calculating interest
          thereon  equal to  the Class  Balance of  the Class  G Certificates
          immediately prior to such Distribution Date;

               (j)   the Class HX Component, with a Pass-Through Rate for any
          Distribution Date  equal  to the  excess  of the  Weighted  Average
          Remittance  Rate for such Distribution  Date over 7.2500% per annum
          and a notional  amount solely for purposes  of calculating interest
          thereon  equal to  the Class  Balance of  the Class  H Certificates
          immediately prior to such Distribution Date;

               (k)  the Class NRX Component, with a Pass-Through Rate for any
          Distribution  Date  equal to  the  excess of  the  Weighted Average
          Remittance Rate for such Distribution Date over 7.25% per annum and
          a  notional  amount  solely for  purposes  of  calculating interest
          thereon equal to  the Class Balance of the  Class NR-P Certificates
          immediately prior to such Distribution Date.

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

          "Collateral Value Adjustment":  With  respect to a Mortgage Loan as
to which a Collateral Value Adjustment Event has occurred, an amount equal to
the excess of (a) the Stated Principal Balance of the Mortgage Loan as of the
date of the Collateral Value Adjustment Event over  (b) the excess of (i) 90%
of  the  current  appraised  value  of  the  related  Mortgaged  Property  as
determined  by an  Independent MAI appraisal  thereof prepared  in accordance
with  12 CFR  Section 225.62  over  (ii) the  sum of  (A) to  the  extent not
previously advanced by a Servicer, all unpaid interest  on such Mortgage Loan
at a per annum rate equal to the Mortgage Rate, (B) all unreimbursed Advances
and interest thereon at the Advance  Rate, (C) any unpaid Servicing Fees  and
Trustee Fees (to the extent not included in Clause (A)) and (D) all currently
due and delinquent real estate taxes and assessments, insurance premiums and,
if applicable, ground rents in respect of such Mortgaged Property (net of any
amount escrowed or otherwise available for payment of any amounts due  on the
related Mortgage Loans  with respect to such Mortgage  Loan or REO Property).
Notwithstanding  the foregoing,  a Collateral  Value Adjustment will  be zero
with respect to  such Mortgage  Loan if  (i) the  event giving  rise to  such
Collateral Value Adjustment is the extension of the maturity of such Mortgage
Loan, (ii) the  payments on such Mortgage Loan were not delinquent during the
twelve  months  preceding such  extension  and  (iii)  the payments  on  such
Mortgage Loan were  then current, provided  that if at  any later date  there
occurs a  delinquency in  payment with  respect to  such  Mortgage Loan,  the
Collateral  Value Adjustment will  be recalculated  and applied  as described
above.

          "Collateral  Value Adjustment Capitalization Amount":  With respect
to each class of Certificates to which a Collateral Value Adjustment has been
allocated, and to the  extent not reversed, interest  accrued at the  related
Pass-Through Rate on  the portion of the Class Balance of such class equal to
the sum of the aggregate Collateral Value Adjustment  allocated to such class
for such Distribution  Date and accrued  and unpaid interest  at the  related
Pass-Through  Rate  on such  Collateral  Value  Adjustment  amount for  prior
Distribution Dates.

          "Collateral Value Adjustment Event":  With respect  to any Mortgage
Loan the earliest to occur of (i) 90 days after the date  on which an uncured
delinquency occurs in respect of such Mortgage Loan, (ii) the date on which a
receiver is appointed in respect of the related Mortgaged Property, (iii) the
date on which the related Mortgaged Property  becomes an REO Property or (iv)
the  date  on which  the  payment  rate,  Mortgage Rate,  principal  balance,
amortization terms or Maturity Date of such Mortgage Loan has been changed or
otherwise materially  modified pursuant to  and in accordance with  the terms
hereof.

          "Collateral  Value Adjustment Reduction  Amount":  With  respect to
the  Class NR-I  Certificates, the  portion  of the  Interest Accrual  Amount
accrued on  the portion of  the related Notional Amount  corresponding to any
Collateral Value Adjustment or Collateral 
Value  Adjustment Capitalization Amount  allocated, and not  reversed, to the
Class Balance of the class NR-P Certificates. 

          "Collection  Account":   The  separate  accounts,  which  shall  be
Eligible Accounts, created and maintained  for the Mortgage Loans pursuant to
Section 4.02 hereof,  which shall be entitled (the servicer), for the benefit
of  J.P. Morgan  Commercial  Mortgage  Finance  Corp.  Mortgage  Pass-Through
Certificates Series 1997-C5".

          "Collection  Period":  With  respect to any  Distribution Date, the
period beginning on the second day of  the month preceding the month of  such
Distribution Date (or, in the case of the initial Distribution Date, the Cut-
off Date) and ending on the first day of the month of such Distribution Date.

          "Condemnation Proceeds":  With  respect to each Mortgage Loan,  all
awards or settlements  in respect of a Mortgaged  Property, whether permanent
or temporary, partial or  entire, on account of the exercise of  the power of
eminent domain  or condemnation,  held in  an Escrow  Account or  in a  trust
account, which  is an Eligible Account, pursuant to  the terms of the related
Mortgage Loan Documents, related to such Mortgaged Property and applied or to
be  applied  to  the restoration  or  repair of  such  Mortgaged  Property or
required to be released  to a Mortgagor in accordance  with the terms of  the
related  Mortgage Loan  Documents or,  to the  extent not  expressly provided
therein, in  accordance with Accepted Servicing Practices or Accepted Special
Servicing Practices, as applicable, and applicable law.

          "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 LaSalle  National Bank,  135
South  LaSalle  Street,  Chicago, Illinois  60603,  Attention:   Asset-Backed
Securities Trust Services--J. P. Morgan 1997-C5.

          "Custodian":  A Person who is at any time appointed by  the Trustee
pursuant  to Section  11.14 as  a document  custodian for  the Mortgage  Loan
Files, which Person shall not be the Depositor,  the Person which originated,
or sold the related Mortgage Loan to the Depositor, the related  Mortgagor or
an Affiliate of any of the foregoing.  The initial Custodian shall be LaSalle
National Bank, acting in its capacity as custodian for the Trustee.

          "Cut-off Date":  September 1, 1997.

          "Cut-off Date  Balance":   With respect to  any Mortgage  Loan, the
outstanding principal balance of such  Mortgage Loan as of the  Cut-off Date,
net of the principal portion of all unpaid Monthly Payments due  on or before
such date.

          "Defaulted Mortgage Loan":  Any Mortgage Loan which is more than 60
days delinquent in whole  or in part in respect of any  Monthly Payment or is
delinquent in whole 
or in part in  respect of the related Balloon Payment,  if any; provided that
for  purposes of this  definition, no Monthly  Payment (other than  a Balloon
Payment) shall be deemed delinquent if less than five dollars ($5.00)  of all
amounts due and payable on such Mortgage Loan has not been received as of the
most recent Due Date therefor.

          "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, or any reduction  in the amount of principal  to be paid in  connection
with any scheduled Monthly  Payment that constitutes a permanent  forgiveness
of principal, which  valuation results from a proceeding  initiated under the
Bankruptcy Code or a state court deficiency proceeding.

          "Definitive  Certificate":    Any  certificated,  fully  registered
certificate.

          "Delivery Date":  September 29, 1997.

          "Depositor":  J.P. Morgan Commercial Mortgage Finance Corp., or its
successor in interest.

          "Depository":   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.
The initial  Depository shall be The  Depository Trust Company, a  nominee of
which is CEDE & Co.

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

          "Detailed Loan Indicative Data File":  The report prepared pursuant
to Section 4.10(a)(i) hereof  in the form of Exhibit  P hereto, as such  form
may be reasonably amended from time to time by the Master Servicer.

          "Determination Date":   With respect to any  Distribution Date, the
fourth Business Day preceding the related Distribution Date.

          "Directing  Certificateholder":   The Monitoring  Certificateholder
selected  by a majority of  the Monitoring Certificateholders, by Certificate
Balance,  as  certified by  the Trustee  from time  to time;  provided, that,
absent  such selection,  or (i)  until  a Directing  Certificateholder is  so
selected, or (ii)  upon receipt of notice  from a majority of  the Monitoring
Certificateholders,   by    Certificate    Balance,    that    a    Directing
Certificateholder   is    no   longer   so    designated,   the    Monitoring
Certificateholder(s)  which owns the largest aggregate Certificate Balance of
one or more Monitoring Classes shall 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 Master Servicer 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 Master Servicer 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  foreign   government,  any
international organization,  or any agency  or instrumentality of any  of the
foregoing,  (ii)  any organization  (other  than a  cooperative  described in
Section 521 of the Code) which is exempt from the tax imposed by Chapter 1 of
the Code unless  such organization is subject  to the tax imposed  by Section
511 of the Code, or (iii) any organization described in Section 1381(a)(2)(C)
of the Code.   A corporation will not be treated as an instrumentality of the
United States or of any State or any  political subdivision thereof if all of
its activities are subject to tax and, with the exception of the Federal Home
Loan Mortgage  Corporation (a corporate instrumentality of the United States)
a majority of its board of directors is not selected by a governmental unit.

          "Distribution Date":   The fifteenth (15th) day (or if any such day
is not a Business Day, the Business Day immediately succeeding such fifteenth
(15th) day) of each month.

          "Due Date":   With  respect to any  Mortgage Loan,  the day  of the
month set forth  in the related Mortgage  Note on which each  Monthly Payment
thereon is scheduled to be due.

          "Eligible Account":  Either:

               (a)  an account or accounts maintained with a federal or state
          chartered depository  institution or  trust company  (1)(i) to  the
          extent funds  are on deposit  in such account  for a period  not in
          excess   of  30  days,   the  commercial  paper,   short-term  debt
          obligations or other short-term deposits of which have the Required
          Rating or  (ii) to the extent funds are  on deposit in such account
          for a  period of  30 days  or  more, the  long-term unsecured  debt
          obligations of which have  a long term rating of at  least "AA-" by
          Standard  and  Poor's  Ratings  Services  and  if  rated  by  Fitch
          Investors Service, L.P., then Fitch Investors Service, L.P. and (2)
          to the extent funds are on deposit in such account for a period (a)
          not in excess of one month, (b) in excess of one month, but not  in
          excess of  three months, (c) in excess of  three months, but not in
          excess of six 

          months and  (d)  in excess  of  six  months, the  short  term  debt
          obligations and/or  long-term unsecured obligations shall  have the
          following respective ratings from Moody's Investors Service,  Inc.:
          (a) A2 or Prime-1,  (b) A1 and Prime-1, (c) Aa3 and Prime-1 and (d)
          Aa3  and Prime-1; provided that  if any such depository institution
          ceases to  satisfy the requirements  set forth above, then  each of
          such accounts that are held by such depository institution shall be
          transferred  to  a  depository  institution  which  satisfies  such
          requirements within 30 days; or

               (b)  a  segregated trust account  or accounts maintained  with
          the  corporate trust department of a federal depository institution
          or state chartered  depository institution or a U.S.  trust company
          subject to  regulations regarding  fiduciary funds  on deposit  set
          forth in or  similar to 12 C.F.R. Section 9.10(b)  which, in either
          case, has corporate trust powers, acting in  its fiduciary capacity
          and  (i)(A)  whose  accounts  are  fully  insured  by  FDIC's  Bank
          Insurance Fund  or Savings Associations Insurance Fund or under the
          National  Credit  Union   Administration's  Share  Insurance  Fund,
          (B) which are  rated "C"  or better by  Thomson Bankwatch,  Inc. or
          "75"  or better  by  IDC Financial  Publishing, Inc.,  or (C) whose
          long-term  unsecured debt obligations  are rated "AAA"  or "Aaa" by
          each Rating Agency (or if  such obligations are not rated by  Fitch
          Investors Service, L.P., each other  Rating Agency).  In connection
          with determining  whether  a depository  institution satisfies  the
          criteria set forth  in clauses (ii)(B) or (ii)(C)  of the preceding
          sentence, each Servicer and the Trustee shall each use ratings that
          have been issued within the  three-month period preceding the  date
          of such determination, and shall re-check the applicable ratings of
          any  depository  institution  with whom  they  have  established an
          account  no less  often  than  every three  months.   If  any  such
          depository institution ceases to satisfy the requirements set forth
          above, then each of such accounts  that are held by such depository
          institution  shall be transferred to a depository institution which
          satisfies such requirements within 30 days; or

               (c)    an  account  or accounts  of  a  depository institution
          acceptable to each  Rating Agency (as evidenced in  writing by each
          Rating  Agency that  use of  any  such account  as the  Certificate
          Account, Escrow Account or Collection  Account will not result in a
          downgrading,  qualification  or  withdrawal  of  the  ratings  then
          assigned to the Certificates).

          "Environmental  Laws":   Any present  or future  federal,  state or
local  law,   statute,  regulation   or  ordinance,   and  any   judicial  or
administrative order or judgment thereunder, pertaining to health, industrial
hygiene, Hazardous  Materials or the environment, including,  but not limited
to, each of the following, as enacted  as of the date hereof or as  hereafter
amended:

          (i)  the  Comprehensive  Environmental Response,  Compensation  and
               Liability Act of 1980, 42 U.S.C. SectionSection 9601-9657;

         (ii)  the  Resource Conservation and Recovery Act of 1976, 42 U.S.C.
               SectionSection 6901-6991i;

        (iii)  the    Toxic    Substance     Control    Act,    15     U.S.C.
               SectionSection 2601-2629; 

         (iv)  the Water Pollution Control Act (also known as the Clean Water
               Act), 33 U.S.C. Section 1251 et seq.; 
                                            -- ----

          (v)  the Clean Air Act, 42 U.S.C. Section 7401 et seq.; and
                                                         -- ----

         (vi)  the  Hazardous   Materials  Transportation   Act,  49   U.S.C.
               Section 1801 et seq. 
                            -- ---

          "Escrow  Account":  Each  separate account  or subaccount,  each of
which shall be  an Eligible Account, created and  maintained for the Mortgage
Loans pursuant to  Section 4.06 hereof, each of which shall be entitled "(the
Master Servicer) for  the benefit of J.P. Morgan  Commercial Mortgage Finance
Corp.  Mortgage  Pass-Through  Certificates,   Series  1997-C5,  Account  No.
_____________."

          "Escrow Payments":  With respect  to any Mortgage Loan, the amounts
constituting  ground rents,  taxes, assessments,  water  rates, sewer  rents,
municipal  charges,  fire  and hazard  insurance  premiums,  Payment Reserve,
Replacement Reserve, Repair  and Remediation Reserve, Tenant  Improvement and
Leasing Commissions  Reserve and any  other payments,  in each  case, to  the
extent required  to be escrowed by the Mortgagor  pursuant to the Mortgage or
any other document included in the Mortgage Loan File.

          "Event of Default":  One or more of the events described in Section
10.01.

          "Excess  Condemnation Proceeds":   With  respect  to each  Mortgage
Loan, all awards or settlements in  respect of a Mortgaged Property,  whether
permanent or temporary,  partial or entire, on account of the exercise of the
power  of  eminent domain  or  condemnation, other  than any  such  awards or
settlements held in an  Escrow Account or in a trust  account, which shall be
an  Eligible Account,  pursuant to  the  terms of  the related  Mortgage Loan
Documents, related to such Mortgaged Property and applied or to be applied to
the  restoration  or repair  of such  Mortgaged  Property or  required  to be
released to a  Mortgagor in accordance with the terms of the related Mortgage
Loan  Documents  or,  to  the  extent  not  expressly  provided  therein,  in
accordance  with Accepted Servicing  Practices or Accepted  Special Servicing
Practices, as applicable, and applicable law.

          "Excess Insurance  Proceeds":  With respect to  each Mortgage Loan,
proceeds of  any primary  hazard insurance policy  required to  be maintained
pursuant  to Section 4.07,  title  insurance policy  or  any other  Insurance
Policy covering such Mortgage Loan or the 
related Mortgaged  Property, other than any proceeds to  be held in an Escrow
Account or in a  trust account, which shall be an  Eligible Account, pursuant
to the terms of the related Mortgage Loan Documents, related to such Mortgage
Loan and applied or to be applied to the restoration or repair of the related
Mortgaged Property  or required to  be released to  the related Mortgagor  in
accordance with the terms of the  related Mortgage Loan Documents or, to  the
extent not expressly provided therein,  in accordance with Accepted Servicing
Practices  or  Accepted  Special  Servicing  Practices,  as  applicable,  and
applicable law.

          "FDIC":     The  Federal  Deposit  Insurance  Corporation,  or  any
successor thereto.

          "Final Certification":  As defined in Section 2.02(b).

          "Final Recovery  Determination":   A determination  by the  Special
Servicer with respect to any Defaulted Mortgage Loan or REO Mortgage Loan, as
certified in writing by a  Servicing Officer setting forth such determination
and the  procedures and  considerations of the  Special Servicer  forming the
basis  of  such determination,  that there  has  been a  recovery of  all REO
Proceeds,  Liquidation Proceeds  and other  payments or  recoveries that  the
Special  Servicer, in  its  reasonable  good faith  judgment,  expects to  be
ultimately recoverable.

          "Fiscal  Agent":    ABN  AMRO  Bank  N.V.,  a  Netherlands  banking
corporation, or its successor in interest.

          "Hazardous  Materials":  All materials subject to any Environmental
Law, including,  without limitation,  materials listed  in 49 C.F.R.  Section
172.010, materials  defined as hazardous  pursuant to Section 101(14)  of the
Comprehensive Environmental Response, Compensation and Liability Act of 1980,
as amended, flammable, explosive or radioactive materials, hazardous or toxic
wastes   or  substances,   lead-based  materials,   petroleum  or   petroleum
distillates  or asbestos  or  material containing  asbestos,  polychlorinated
biphenyls  ("PCBs"),  radon   gas,  urea  formaldehyde  and   any  substances
classified  as being  "in inventory",  "usable  work in  process" or  similar
classification  that would,  if classified  as unusable,  be included  in the
foregoing definition.

          "Holder"  or  "Certificateholder":    The Person  in  whose  name a
Certificate is registered  in the Certificate  Register, except 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
Depositor or any  Affiliate of either shall  be deemed not to  be outstanding
with  respect to Sections 10.04 and 13.01.   The Trustee shall be entitled to
request and  rely upon a certificate of the  Master Servicer or the Depositor
in  determining  whether  a  Certificate is  registered  in  the  name  of an
Affiliate of such Person.

          "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.

          "Insurance  Policy":    With  respect  to  any Mortgage  Loan,  any
insurance  policy required  to  be  maintained under  this  Agreement or  the
related Mortgage Loan Documents.

          "Insurance Proceeds":  With respect to each Mortgage Loan, proceeds
of any  primary hazard insurance policy required to be maintained pursuant to
Section 4.07  hereof, or  any other Insurance  Policy covering  such Mortgage
Loan or the related Mortgaged Property, to be held in an Escrow Account or in
a trust account, which is an  Eligible Account, pursuant to the terms  of the
related Mortgage Loan Documents, related to such Mortgage Loan and applied or
to be applied to the restoration or  repair of the related Mortgaged Property
or required to  be released to the  related Mortgagor in accordance  with the
terms of the related Mortgage Loan Documents, or, to the extent not expressly
provided therein, in accordance with Accepted Servicing Practices or Accepted
Special Servicing Practices, as applicable, and applicable Law.

          "Interest Accrual Amount":   With respect to each Distribution Date
and  any  Class  of  Certificates (other  than  the  Residual  Certificates),
interest accrued during  the period from and  including the first day  of the
month preceding the month of the Distribution  Date (or the Cut-off Date with
respect to the  initial Distribution Date) to  and including the last  day of
the month  preceding the month  of the Distribution  Date (calculated on  the
basis of a  360-day year  consisting of  twelve 30-day months)  on the  Class
Balance or Notional Amount, as the case may be, outstanding immediately prior
to such Distribution Date at the then applicable Pass-Through Rate applicable
to such Class of Certificates for such Distribution Date.

          "Interest  Distribution Amount":  With respect to each Distribution
Date and any Class,  the Interest Accrual Amount  for such Distribution  Date
and such Class (x) reduced by (i) the product of (a) any excess of Prepayment
Interest Shortfalls for such Distribution Date over the sum of (x) Prepayment
Interest Excess, (y)  Prepayment Premiums then available and  (z) the amounts
available  as a result of an adjustment to the Master Servicer's compensation
pursuant  to Section  4.13 and  the amount  otherwise payable to  the related
subservicer,  if any,  based  on  the Subservicing  Fee  Rate,  in each  case
calculated for the related Distribution Date and any interest not collectible
pursuant to the Soldiers'  and Sailors' Civil Relief Act of  1940 and (b) the
Interest Accrual Amount on such Class divided by the Interest Accrual  Amount
for all such Classes of  Certificates for such Distribution Date  and (ii)(a)
with respect to each class  of Certificates other than the Class  X and Class
NR-I  Certificates, any  Collateral  Value  Adjustment Capitalization  Amount
allocated to such  class and (b) with respect to the Class NR-I Certificates,
any  Collateral Value  Adjustment Reduction  Amount and  (y) increased  by an
undistributed portion of the Interest Distribution 
Amount for the  prior Distribution Date plus interest thereon  at the related
Pass-Through Rate.  The  Interest Distribution Amount for the Class  with the
lowest priority with respect to the order of payment of interest or principal
shall be reduced further by the portion of any interest deferred with respect
to any  Mortgage Loans  (such reduction will  be based on  the same  basis as
distributions  of interest are made to the  extent allocated to Classes which
receive distributions  concurrently).   Such deferred  amount, together  with
interest at the related Pass-Through Rate, shall  be payable to the extent it
is collected after such Distribution Date.

          "Interested Person":  As of  any date of determination with respect
to any Mortgage  Loan, the Mortgagor, the  related Mortgage Loan  Seller, the
Depositor, the Special Servicer or the Master Servicer.

          "Law":    Any  judgment, order,  decree,  writ,  injunction, award,
statute,  rule, regulation  or requirement  of any  federal, state,  local or
other agency, commission,  instrumentality, tribunal, governmental authority,
arbitrator  or  court having  or asserting  jurisdiction over  any particular
Person, property or matter applicable  to such particular Person, property or
matter.

          "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  Depositor pursuant  to Section 2.04  or
Section 12.01; or (v) such Mortgage Loan is purchased by the  Master Servicer
or the Special Servicer pursuant to Section 12.01.

          "Liquidation Proceeds":    Cash  (including  any  Excess  Insurance
Proceeds  or  Excess  Condemnation  Proceeds,  but  excluding  REO  Proceeds)
received in  connection with  the liquidation of  a Defaulted  Mortgage Loan,
whether  through the  sale or  assignment  of such  Defaulted Mortgage  Loan,
trustee's sale, foreclosure sale or otherwise.

          "Loan  Sale Agreement":   The  Loan Sale  Agreement, dated   as  of
September 1, 1997, between MGT and the Depositor relating to the transfer and
assignment of the Mortgage Loans, attached hereto as Exhibit I.

          "Loss  Mortgage  Loan":    Any Mortgage  Loan  (a)  as  to which  a
Liquidation Event has occurred, (b) with respect to which the Master Servicer
or  (unless  advanced  by  the  Master Servicer)  the  Special  Servicer  has
determined  that  an Advance  previously made  or  proposed to  be made  is a
Nonrecoverable Advance or (c) with respect to which a Deficient Valuation has
been made or  a portion of the  principal balance thereof has  been otherwise
permanently forgiven.

          "Master  Remittance Date":  With respect to each Distribution Date,
one Business Day preceding such Distribution Date.

          "Master Servicer":  Midland Loan Services, L.P., a Missouri limited
partnership, its successor  in interest, or any  successor servicer appointed
as such as herein provided.

          "Master Servicing Fee":  As defined in Section 4.12 hereof.

          "Master Servicing Fee  Rate":  With respect to  each Mortgage Loan,
the related rate set forth under "Master Servicing Fee" in 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.

          "MGT":    Morgan  Guaranty  Trust  Company of  New  York,  and  its
successors in interest. 

          "Minimum Auction Price":  As defined in Section 7.06.

          "Modification":  As defined in Section 6.14(a).

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

          "Monitoring Class":  As defined in Section 11.02(c).

          "Monthly Payment":   With respect to any Mortgage Loan  and any Due
Date,  the scheduled  monthly payment  with  respect to  such Mortgage  Loan,
including any  Escrow Payments  but excluding any  Balloon Payment,  which is
payable  by a Mortgagor  under the related  Mortgage Note and  applicable Law
and,  with respect to a Balloon Mortgage  Loan for which a Balloon Payment is
due and has not been made,  the monthly payment with respect to  such Balloon
Mortgage Loan that  would be payable on  and after the related  Maturity Date
based on the full amortization schedule determined by the Special Servicer.

          "Mortgage":    The mortgage,  deed  of  trust or  other  instrument
creating a first  lien on an  estate in fee simple  or leasehold interest  in
real property  securing a Mortgage  Note, including the assignment  of leases
and rents related thereto.

          "Mortgage  Loan":    Each of  the  mortgage  loans transferred  and
assigned to the Trustee for the benefit of the Certificateholders pursuant to
Section 2.01 or Section  2.02 and from time to  time held in the Trust  Fund,
the  Mortgage  Loans  so  held  pursuant to  Sections  2.01  and  2.02  being
identified  on  the Mortgage  Loan  Schedule  (including, any  successor  REO
Mortgage  Loan).   As  used  herein, the  term  "Mortgage Loan"  includes the
related 
Mortgage Note, Mortgage and other security documents contained in the related
Mortgage Loan File.

          "Mortgage Loan Documents":  With  respect to each Mortgage Loan, to
the  extent applicable, the Mortgage,  Mortgage Note, Assignment of Mortgage,
Assignment  of Leases  and Rents  (if separate  from Mortgage),  any security
agreements,  any UCC Financing  Statements, the  title insurance  policy, all
surveys, all  insurance policies,  any environmental  liabilities agreements,
any  escrow  agreements  for improvements,  any  guaranties  related  to such
Mortgage  Loan, any  prior  assignments of  mortgage  in the  event  that the
originator is  not the  originator of record,  any collateral  assignments of
property management agreements and other services agreements required  by the
applicable   commitment  and  other  loan  documents  and  all  modification,
consolidation and extension agreements, if any.

          "Mortgage Loan  File":  In  connection with any Mortgage  Loan, all
the documents held or required to be held by the Custodian pertaining to such
Mortgage Loan,  including the Mortgage Loan Documents, the related appraisal,
reports  regarding physical and  structural characteristics and  condition of
the  related Mortgaged Property, reports regarding environmental condition of
the related  Mortgaged Property,  lease subordination  agreements and  tenant
estoppel and related opinions of counsel.

          "Mortgage Loan Schedule":   The list of  Mortgage Loans transferred
to the Trustee as part of the Trust Fund, attached hereto as Exhibit G.

          "Mortgage Loan Seller":   Any of MGT, Prudential Securities  Credit
Corp. or Smith Barney Mortgage Capital Group, Inc.

          "Mortgage Note":  The note  or other evidence of indebtedness of  a
Mortgagor  under  a Mortgage  Loan,  together  with  all riders  thereto  and
amendments thereof.

          "Mortgage Rate":   With  respect to any  Mortgage Loan,  the annual
rate at which interest  accrues on such Mortgage Loan in  accordance with the
terms of the related Mortgage Loan absent default.

          "Mortgaged Property":   The underlying property (including  any REO
Property) that secures a Mortgage Loan,  in each case consisting of a  parcel
or parcels  of land improved by  a commercial and/or multifamily  building or
facility, together  with any  personal property,  fixtures, leases and  other
property or rights pertaining thereto.

          "Mortgagor":  The obligor or obligors on a Mortgage Note.

          "Most  Subordinate  Class  of  Certificates":     At  the  time  of
determination,  the  Class  to  which  any Realized  Losses  would  be  first
allocated to as of such time in accordance with Section 7.05.

          "Net  Prepayment Premium":  With respect  to any Distribution Date,
the excess (but  not less than zero)  of (a) any Prepayment  Premium received
prior to the Master Remittance Date and not previously distributed or applied
to reimburse  the Master Servicer  with respect to  its Master Servicing  Fee
over (b) the excess of any  Prepayment Interest Shortfall allocated prior  to
the  related Master  Remittance Date  and not  previously allocated  over any
Prepayment Interest Excess (but not less than zero).

          "Nonrecoverable  Advance":  Any Advance previously made or proposed
to be made by  any Servicer, the Trustee or the  Fiscal Agent, as applicable,
in respect of  a Mortgage Loan which  together with interest thereon,  in the
good faith judgment of such  Person, will not, or, in the case  of a proposed
Advance,  would  not, be  ultimately  recoverable  by  such Person  from  net
proceeds received solely  with respect to  such Mortgage Loan or  the related
Mortgaged Property, including related  Excess Insurance Proceeds, Liquidation
Proceeds, REO Proceeds, Excess Condemnation Proceeds and escrowed amounts.

          "Nonrecoverable  Advance Certificate":   A certificate signed  by a
Servicing Officer setting forth the determination of a Nonrecoverable Advance
and the  procedures and  considerations of the  related Servicer  forming the
basis of such determination (including but not limited to information such as
related income and expense statements, rent rolls, occupancy status, property
inspections, and with respect to the  Master Servicer and Special Servicer an
Independent MAI appraisal of the related Mortgaged Property).

          "Non-United States Person":  Any  person other than a United States
Person.

          "Non-U.S.  Treasury Net Prepayment  Premium":  With  respect to any
Distribution Date,  any Net  Prepayment Premiums  for such Distribution  Date
which are not U.S. Treasury Net Prepayment Premiums.

          "Notional Amount":   With respect  to the Class X  Certificates and
any  Distribution  Date,  the   Class  Balance  of  all  other   Certificates
immediately preceding such  Distribution Date, and with respect  to the Class
NR-I Certificates  and any Distribution Date, the  Class Balance of the Class
NR-P Certificates immediately preceding such Distribution Date.

          "Officers'  Certificate":     With  respect  to  any   Servicer,  a
certificate signed by a Servicing Officer of such Servicer.

          "Operating Statements and Rent Rolls Report":  The report  prepared
pursuant to Section 4.09(b) hereof in  the form of Exhibit N hereto, as  such
report may be reasonably amended from time to time by the Master Servicer.

          "Opinion  of Counsel":   A  written  opinion of  counsel, who  may,
without limitation,  be  salaried  counsel  for  the  Depositor,  the  Master
Servicer or Special Servicer, acceptable and delivered to the Trustee, except
that any opinion of counsel relating to (a) the 

qualification of the  Trust Fund as  a REMIC, (b)  compliance with the  REMIC
Provisions, or (c) any actions or  duties which can not be undertaken  or are
no longer  permitted under applicable law, must be  an opinion of counsel who
is in fact Independent.

          "Original Class Balance":   As to any Class of  Certificates with a
Class  Balance, the  Original  Class  Balance set  forth  in the  Preliminary
Statement.

          "Ownership  Interest":   As to  any  Certificate, any  ownership or
security  interest  in such  Certificate,  including  any  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.

          "P&I Advance":   Any amounts identified in this  Agreement as a P&I
Advance.

          "Pass-Through Rate":  With respect to any Distribution Date and any
Class, other than  the Residual Certificates, a  per annum rate equal  to the
corresponding Pass-Through Rate  as set forth  in the Preliminary  Statement.
The Residual Certificates will not have a Pass-Through Rate.

          "Payment Reserve":  With respect to a Mortgage Loan, the amount, if
any,  of principal  and interest  payable thereon  required, pursuant  to the
related Mortgage  Loan Documents, to  be deposited into an  escrow account to
cover  a  portion  of  the  related   Mortgagor's  debt  service  obligations
thereunder.

          "Percentage Interest":   With respect to any Class of Certificates,
the portion of the relevant Class evidenced by such Certificate, expressed as
a percentage, the  numerator of which  is the initial Certificate  Balance or
initial Notional  Amount of  such Certificate  as  of the  Delivery Date,  as
specified on the face thereof, and  the denominator of which is the  Original
Class Balance or Notional Amount of the relevant Class.

          "Permitted Investments":   Any one  or more of the  obligations and
securities listed below that provide  for a date of maturity of not more than
30 days but in any event not later than the date prior to the date such funds
will be required to be distributed:

          (i)  direct obligations  of, and  obligations fully  guaranteed by,
               the United States of America, 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;

          (ii) federal  funds, demand and  time deposits in,  certificates of
               deposits of, or bankers' acceptances issued 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 and/or state banking  authorities, the
               commercial  paper or other short-term debt obligations of such
               depository institution or trust company  (or, in the case of a
               depository institution or trust company which is the principal
               subsidiary of a holding company, the commercial paper or other
               short-term debt obligations of such holding company) which has
               the Required Rating;

          (iii)     commercial or finance company paper (including both  non-
                    interest-bearing  discount   obligations  and   interest-
                    bearing obligations payable  on demand or on  a specified
                    date not  more than 270  days after the date  of issuance
                    thereof)  that  has  the Required  Rating  for short-term
                    debt;

          (iv) repurchase obligations with respect to any security  described
               in clause (i) above entered into with a depository institution
               or  trust company  (acting as  principal)  meeting the  rating
               standards described in clause (ii) above and having maturities
               of not more than 365 days; and

          (v)  any other  obligation or  security acceptable  to each  Rating
               Agency, as  indicated in  writing that would  not result  in a
               downgrading,  qualification or withdrawal  of the ratings then
               assigned to the Certificates;

provided, however, that no such instrument shall be a Permitted Investment
- --------  -------
(v) if such instrument evidences a right to receive either (A) only  interest
payments with  respect to the  obligations underlying such instrument  or (B)
both principal and interest payments derived from obligations underlying such
instrument  and the  principal and  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; (w) if its terms  do not have
a  predetermined fixed dollar amount of principal due at maturity that cannot
vary or change; (x) to the extent rated, an "r" highlighter is affixed to its
rating; (y)  to the extent  the related  interest rate is  variable, interest
thereon is  not tied  to a  single interest  rate index  plus a single  fixed
spread (if any), or does not move proportionately with that  index; or (z) if
such instrument is purchased at a premium over par.

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

          "Pool  Factor":    With  respect  to  any  Distribution  Date,  the
fraction, expressed as a percentage, the  numerator of which is the aggregate
Class Balance of the Certificates,  after giving effect to distributions made
or to be made on  such Distribution Date and the denominator of  which is the
aggregate original Class Balance of the Certificates.

          "Prepayment  Assumption":   It is assumed  for purposes  of Section
3.11(l) that there are no prepayments on the Mortgage Loans.

          "Prepayment Interest  Excess":   With respect  to any  Distribution
Date, for each  Mortgage Loan that was  subject to a Principal  Prepayment in
full or  in  part prior  to  the related  Determination  Date and  after  the
preceding Due Date, the amount of interest accrued at the Remittance Rate for
such Mortgage  Loan on  the amount of  such Principal  Prepayment during  the
period from and after such Due Date, to the extent collected.

          "Prepayment  Interest Shortfall":  With respect to any Distribution
Date, for each  Mortgage Loan that was  subject to a Principal  Prepayment in
full  or  in part  after  the related  Determination  Date and  prior  to the
following Due  Date, the amount  of interest that  would have accrued  at the
Remittance  Rate for  such Mortgage  Loan  on the  amount  of such  Principal
Prepayment  during  the period  commencing  on  the  date  as of  which  such
Principal  Prepayment was  applied to  the  unpaid principal  balance of  the
Mortgage Loan  and ending on  the day  immediately preceding  such Due  Date,
inclusive.

          "Prepayment Premium":  Any premium, penalty or fee paid or payable,
as set forth in the related Mortgage Note, by a Mortgagor in connection  with
a Principal Prepayment.

          "Primary  Seller":  Each of  Prudential Securities Credit Corp. and
Smith Barney Mortgage Capital Group, Inc.

          "Prime Rate":  As of any day, the per annum rate reported in The
                                                                       ---
Wall Street Journal on the immediately preceding Business Day as the prime
- -------------------
rate.

          "Principal Distribution  Amount": With respect to  any Distribution
Date an  amount  equal to  the aggregate  of (a)  all  scheduled payments  of
principal  (other than  Balloon Payments)  due on the  Mortgage Loans  on the
related Due Date whether or not  received and all scheduled Balloon  Payments
received, (b) if the scheduled Balloon  Payment is not received, with respect
to any Balloon  Loans on and after  the Maturity Date thereof,  the principal
payment that would need to be received in the related month in order to fully
amortize such Balloon Loan with level monthly payments by the end of the term
used  to derive  scheduled payments  of principal  due  prior to  the related
Maturity Date,  (c) to  the extent not  previously advanced,  any unscheduled
principal recoveries received during the related Remittance Period in respect
of the Mortgage Loans, whether in the form of Liquidation Proceeds, Insurance
Proceeds, Condemnation Proceeds, amounts received as a result of the purchase
of any Mortgage  Loan out of the  Trust Fund or receipt of  overdue payments,
(d)  any Collateral  Value  Adjustment  Capitalization  Amount  allocated  in
connection with  such Distribution  Date, and  (e) any  other portion  of the
Adjusted Available Distribution Amount remaining undistributed  after payment
of  any interest  payable  on the  Certificates  pursuant to  clause (xx)  of
Section 7.02(a) for the related or any prior Distribution Date, including any
Prepayment Interest Excess not offset by any Prepayment Interest Shortfall 
occurring  during  the related  Remittance  Period or  otherwise  required to
reimburse  the Master  Servicer and  interest distributions  on the  Mortgage
Loans,  in excess of  interest distributions  on the  Certificates, resulting
from  the allocation  of amounts  described in this  clause (e)  to principal
distributions on the Certificates.

          "Principal Prepayment":  Any payment or other recovery of principal
on a Mortgage  Loan that  is received in  advance of  its scheduled Due  Date
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.

          "Private  Certificates":  The  Class X, Class F,  Class G, Class H,
Class NR-I, Class NR-P, Class R-I, Class R-II and Class R-III Certificates.

          "Property  Improvement Expenses":    Any  costs  and  expenses  for
repairs,  replacements or  improvements  which  the  Special  Servicer  deems
advisable under the circumstances, but only to the extent that they  are paid
to  third persons  in  arms' length  arrangements, which  may, to  the extent
expressly approved  in the related  Asset Strategy Report, be  Affiliates who
are generally in the business of providing such goods and services,  and that
such expenses are reasonable  for the types of goods or  services provided in
the geographical area in which such  goods or services are provided, designed
to maintain  or improve the value of a Mortgaged Property or REO Property but
not immediately necessary to operate it, that are incurred for the purpose of
facilitating  the sale of the related Specially Serviced Mortgage Loan or REO
Property and  maximizing the proceeds  thereof, including but not  limited to
the following: (a)  cosmetic improvements such  as painting and  landscaping;
(b)  build-out or  modification to  suit a  particular prospective  or actual
tenant or  buyer; (c) replacement  of items which are  obsolescent or wearing
out but  which may not be dysfunctional;  and (d) moneys paid to  a tenant or
buyer for a purpose similar to a Property Improvement Expense.

          "Property  Inspection Report":   The  report  prepared pursuant  to
Section 4.09(a) hereof in the form of Exhibit M hereto.

          "Property  Protection Expenses":  The following costs and expenses,
but, with  respect to items  (b) through (n) below,  only to the  extent that
they are paid  to third persons in  arms' length arrangements, which  may, to
the  extent expressly  approved  in  the related  Asset  Strategy Report,  be
Affiliates who  are generally in  the business  of providing  such goods  and
services,  and that such  expenses are reasonable  for the types  of goods or
services provided  in the geographical area  in which such  goods or services
are provided:  (a) real  estate taxes, assessments  and similar  charges; (b)
premiums  for  insurance; (c)  utility  costs;  (d)  payments required  under
service  contracts,  including but  not  limited  to  service  contracts  for
heating,  ventilation  and  air  conditioning  systems,  elevators, landscape
maintenance, pest  extermination,  security, model  furniture, swimming  pool
service,  trash removal, answering service,  credit checks and monitoring the
satisfaction of real estate tax assessments  and the designation from time to
time of special flood hazard areas; (e) payroll costs and benefits for 
on-site  maintenance personnel,  including but  not  limited to  housekeeping
employees,  porters and  general  maintenance  and  security  employees;  (f)
property management fees; (g) usual and customary leasing and sales brokerage
expenses  and  commissions  and  other  costs  and  expenses associated  with
marketing,  selling or  otherwise disposing  of  Specially Serviced  Mortgage
Loans or REO  Properties including, without limitation,  marketing brochures,
auction  services, reasonable legal  fees, surveys, title  insurance premiums
and other  title company costs;  (h) permits, licenses and  registration fees
and costs;  (i) any expense  necessary in order  to prevent or  cure a breach
under  a  lease, contract  or agreement,  if the  consequences of  failure to
prevent or cure could, in the sole  judgment of the Special Servicer, have  a
material adverse effect with  respect to the  Mortgage Loan, REO Property  or
Mortgaged Property; (j) any expense necessary  in order to prevent or cure  a
material violation of any applicable  law, regulation, code or ordinance with
respect  to  any   Mortgaged  Property,  including  without   limitation  any
environmental  remediation; (k) costs and expenses of appraisals, valuations,
surveys,  inspections, environmental assessments,  credit reports,  or market
studies  (including, in  each  case,  review  thereof);  (l)  transportation,
lodging and other  travel related costs incurred  by the Special  Servicer in
performing its duties under this Agreement, provided that the travel expenses
of the Special Servicer's  employees providing services under  this Agreement
shall be limited  to the lesser of  actual expenses or a  reasonable budgeted
amount  for each calendar  year mutually agreed  upon by the  Trustee and the
Special  Servicer; (m) other  such reasonable marketing,  legal, accountants,
expert  witness fees  and other  fees and  expenses incurred  by  the Special
Servicer  in  connection  with  the  enforcement,  collection,   foreclosure,
management  and  operation  of  Specially  Serviced  Mortgage  Loans  or  REO
Properties, the bankruptcy  of any related Mortgagor, and  the performance of
their servicing duties under  this Agreement; and (n) such  other expenses as
are reasonable and  immediately necessary to  operate, maintain, preserve  or
protect the Mortgaged Property or REO Property.

          "Purchase  Price":    With  respect  to any  Mortgage  Loan  to  be
purchased  pursuant to  Section  2.02(c), Section  2.04,  Section 6.05(a)  or
Section  12.01, the  Stated  Principal  Balance thereof  as  of the  date  of
purchase,  together with (i) all accrued and  unpaid interest at the Mortgage
Rate  on such Mortgage Loan to  but not including the  date of purchase, (ii)
all  related  unreimbursed Advances  (other  than  Advances with  respect  to
interest included in clause (i)) and (iii) all accrued and unpaid interest on
related Advances, including any expense arising out of the enforcement of the
repurchase obligation and any costs associated with such repurchase.

          "Qualified Insurer":  An insurance company:

     (a)  (i)  duly authorized and,  if required, licensed  in such state  to
               transact  the applicable insurance  business and to  write the
               insurance provided; and

         (ii)  whose claims paying  ability is rated not less  than the lower
               of  (x) "A-"  or "A3" and  (y) one  rating category  below the
               highest  rating for the outstanding Certificates, but not less
               than "BBB" or "Baa2", as 

               applicable, by each  Rating Agency (or, if not  rated by Fitch
               Investors Service, L.P., the other Rating Agencies);

        (iii)  with respect  to any  insurance required  pursuant to  Section
6.03(b), duly            qualified as  such under the  laws of  the state  in
which the related             Mortgaged Property is located; or

     (b)  acceptable to each  Rating Agency (as evidenced in  writing by each
          Rating  Agency that  use of  any  such Qualified  Insurer will  not
          result in a downgrading, qualification or withdrawal of the ratings
          then assigned to the Certificates).

          "Rating Agency":   Each of  Fitch Investors Service,  L.P., Moody's
Investors Service, Inc. and Standard & Poor's Ratings Services.

          "Realized Loss":   With respect to each Loss Mortgage  Loan (or REO
Mortgage Loan)  as to which a Liquidation Event  has occurred, an amount (not
less than zero)  equal to (i)  the Stated Principal  Balance of the  Mortgage
Loan  (or REO Mortgage Loan)  as of the  date of the  Liquidation Event, plus
(ii) interest at the Remittance  Rate from the Due Date as  to which interest
was last  paid or advanced  to Certificateholders up  to the last  day of the
month  in which  such  Liquidation  Event occurred  on  the Stated  Principal
Balance of such  Mortgage Loan (including any REO  Mortgage Loan) outstanding
during each Collection Period  that such interest  was not paid or  advanced,
plus (iii) any unreimbursed Advances and interest accrued and payable thereon
(subject  to Section 6.10), minus (iv) the  proceeds, if any, received during
the month in which such Liquidation Event  occurred, to the extent applied as
recoveries of  interest  at the  Remittance  Rate  and to  principal  of  the
Mortgage Loan.  With respect to each Loss Mortgage Loan with respect to which
an Advance previously made or proposed to be made has been determined to be a
Nonrecoverable Advance,  an amount  (not less  than zero)  equal  to (i)  the
Stated Principal  Balance of  the Mortgage Loan  (including any  REO Mortgage
Loan)  as  of the  date  of such  determination,  plus (ii)  interest  at the
Remittance  Rate from  the Due  Date as to  which interest  was last  paid or
advanced to Certificateholders up to  the last day of the month in which such
determination was  made on the Stated Principal Balance of such Mortgage Loan
(including any REO  Mortgage Loan) outstanding during  each Collection Period
that such  interest was  not paid  or advanced,  plus (iii)  any unreimbursed
Advances and interest  accrued and payable thereon, minus  (iv) the proceeds,
if any, received  during the month in  which such determination was  made, to
the extent applied  as recoveries of interest  at the Remittance Rate  and to
principal of the Mortgage Loan.  With respect to each Mortgage Loan which has
become  the subject  of a  Deficient  Valuation, the  difference between  the
principal balance of the Mortgage  Loan outstanding immediately prior to such
Deficient Valuation and the principal balance of the Mortgage Loan as reduced
by the Deficient Valuation.

          "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.

          "REMIC":  A "real estate mortgage investment conduit" as defined in
Section 860D of the Code.

          "REMIC  I":    The  segregated  pool  of  assets  subject   hereto,
constituting  the trust  created  hereby and  to  be administered  hereunder,
consisting  of:  (a) the Mortgage  Loans as from time  to time are subject to
this Agreement  and all  payments under  and proceeds  of the  Mortgage Loans
received  after  the Cut-off  Date  (other  than  payments of  principal  and
interest due  and payable  on the  Mortgage Loans  on or  before the  Cut-off
Date),  together with  all documents  included in  the related  Mortgage Loan
File; (b)  such funds or  assets as from  time to time  are deposited in  the
Certificate  Account; (c)  such funds  or  assets as  from time  to  time are
deposited in the Collection  Account, Escrow Account or REO Account;  (d) any
REO Property;  and (e) all  Insurance Policies with  respect to  the Mortgage
Loans listed on the Mortgage Loan Schedule.

          "REMIC I  Uncertificated Interests":   Each of the two  hundred and
sixty-nine interests with a principal balance and interest rate equal to that
of one of the Mortgage Loans.

          "REMIC  II":  A segregated pool of assets consisting of two hundred
and sixty-nine uncertificated regular interests issued under REMIC I.  

          "REMIC  II  Uncertificated  Interests":    Each  of  Uncertificated
Interest  I,  Uncertificated   Interest  II,  Uncertificated   Interest  III,
Uncertificated   Interest IV,   Uncertificated   Interest V,   Uncertificated
Interest  VI, Uncertificated  Interest  VII,  Uncertificated  Interest  VIII,
Uncertificated Interest  IX,  Uncertificated Interest  X  and  Uncertificated
Interest XI.

          "REMIC  III":     A  segregated  pool   of  assets  consisting   of
Uncertificated  Interest   I,  Uncertificated  Interest   II,  Uncertificated
Interest   III,  Uncertificated   Interest  IV,   Uncertificated  Interest V,
Uncertificated  Interest  VI,  Uncertificated  Interest  VII,  Uncertificated
Interest  VIII, Uncertificated  Interest IX,  Uncertificated  Interest X  and
Uncertificated Interest XI.

          "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.

          "Remittance  Period":   For  any Distribution  Date  is the  period
beginning after a  Determination Date in the immediately  preceding month (or
the Cut-off  Date, in the  case of the  first Distribution Date)  through the
related Determination Date.

          "Remittance  Rate":   With respect  to any  Mortgage Loan,  the per
annum rate equal to the excess  of the related Mortgage Rate (without  giving
affect to any  modification or other reduction thereof  following the Cut-off
Date) over  the sum of the related Servicing Fee  Rate.  For this purpose, if
the related Mortgage Rate is calculated other  than on the basis of a 360-day
year consisting  of twelve  30-day months (a  "30/360 basis"),  such Mortgage
Rate will be recalculated on a 30/360 basis.

          "Remittance  Report":    The report  prepared  pursuant  to Section
4.10(a)(i) hereof in the form of Exhibit O hereto.

          "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":   One  or  more  accounts  established pursuant  to
Section 6.06.

          "REO Acquisition":    The acquisition  by the  Special Servicer  on
behalf of  the  Trustee for  the  benefit of  the  Certificateholders of  any
Mortgaged Property.

          "REO Mortgage  Loan":  Any  Mortgage Loan  as to which  the related
Mortgaged Property has been acquired by the Special Servicer on behalf of the
Trustee  through foreclosure  or by deed  in lieu  of foreclosure,  until the
Special Servicer has  determined that all amounts that  it reasonably expects
to  recover from  or on account  of such  Mortgage Loan have  been recovered,
whether  from  Excess  Condemnation   Proceeds,  Excess  Insurance  Proceeds,
Condemnation Proceeds, Insurance Proceeds, Liquidation Proceeds, REO Proceeds
or  otherwise (in which  case such  Mortgage Loan shall  no longer be  an REO
Mortgage Loan).

          "REO Proceeds":   Proceeds (net  of any directly  related expenses,
including  without  limitation,  Property  Protection  Expenses and  Property
Improvement  Expenses,  incurred by  the  Special  Servicer  for  the  proper
operation, management and  maintenance of the related  REO Property) received


in respect of any REO  Property (including, without limitation, proceeds from
the rental of the related Mortgaged Property) and cash received in connection
with the final liquidation of the related REO Property.

          "REO  Property":   A  Mortgaged  Property acquired  by  the Special
Servicer on  behalf of the Trust Fund through foreclosure  or by deed in lieu
of foreclosure.

          "REO Status Report":  With respect to any Mortgage Loan, shall have
the meaning set forth herein.

          "Repair  and Remediation  Reserve": With  respect  to any  Mortgage
Loan, the  amounts required  to be  paid by  the Mortgagor,  pursuant to  the
Mortgage  Loan Documents, contemporaneously  with the execution  thereof, for
payment of costs and expenses relating to certain maintenance, repairs and/or
remedial or corrective work.

          "Replacement  Reserve":  With  respect to  any  Mortgage  Loan, the
amounts required to  be paid by the  Mortgagor pursuant to the  Mortgage Loan
Documents  for  payment  of  costs   and  expenses  in  connection  with  the
performance of  work on  the  roofs, chimneys,  gutters, downspouts,  paving,
curbs, ramps, driveways, balconies, porches, patios, exterior walls, exterior
doors and doorways,  windows, elevators and mechanical and  HVAC equipment or
other repairs on the related Mortgaged Property.

          "Replacement Special Servicer":  As defined in Section 6.16.

          "Request for Release and Receipt  of Documents":  A written Request
for Release and Receipt of Documents, substantially in the form of  Exhibit Y
hereto.

          "Required  Appraisal Date":    With respect  to  any Mortgage  Loan
within  30  days  of  (a)  any Collateral  Value  Adjustment  Event,  (b) the
occurrence  of  any  event  giving  rise to  a  subsequent  Collateral  Value
Adjustment (including the delinquency referred to in the last sentence of the
definition of "Collateral  Value Adjustment Event")  more than twelve  months
after an appraisal  was obtained with respect to  a previous Collateral Value
Adjustment  or  (c)  if  the Servicers  have  made  P&I  Advances for  twelve
consecutive months following a Collateral Value Adjustment.

          "Required Rating":   For purposes  of the definitions  of "Eligible
Account" and "Permitted Investments" the following ratings:

          (a)  with respect to commercial  paper, short-term debt obligations
               or  other short-term  deposits, the highest  short-term rating
               category of each Rating Agency (or if such obligations are not
               rated  by Fitch  Investors Service,  L.P.,  each other  Rating
               Agency); or 

          (b)  with  respect to long-term debt obligations, the highest long-
               term  rating  category  of each  Rating  Agency  (or, if  such
               obligations  are not rated  by Fitch Investors  Service, L.P.,
               each other Rating Agency).

          "Residual Certificate":   Any of the Class R-I, Class R-II or Class
R-III Certificates.

          "Responsible Officer":  When used  with respect to the Trustee, any
officer assigned to and working in its Asset-Backed Securities Trust Services
Group and also,  with respect to  a particular matter,  any other officer  to
whom  such matter  is referred  because of  such officer's  knowledge  of and
familiarity with the particular subject.

          "Scheduled Principal  Balance":  As  to each Mortgage Loan  and any
date of  determination, the  principal balance of  such Mortgage Loan  on the
Cut-off Date, minus the sum of (i) all amounts representing the principal
              -----
portion of Monthly Payments due on or 
before such  date of  determination  whether or  not  received and  (ii)  all
amounts representing unscheduled  payments or recoveries of  principal (other
than amounts  representing late payments  subtracted pursuant  to clause  (i)
above) collected with respect to such Mortgage Loan on or before the last day
of the immediately preceding Collection Period.

          "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.

          "Servicer":    The Master  Servicer  or  the  Special Servicer,  as
applicable.

          "Servicing Advance":  Any expenses identified in  this Agreement as
a  Servicing Advance  which  are  incurred by  any  Servicer consistent  with
Accepted  Servicing Practices  or Accepted  Special  Servicing Practices,  as
applicable, or, with respect to any Mortgage Loan.

          "Servicing Fee":   With respect to any Mortgage Loan the sum of the
Master  Servicing Fee, the  fee payable to  the Special Servicer  pursuant to
Section 6.13 and the fee payable to the related subservicer, if any.

          "Servicing Fee  Rate":   With respect to  any Mortgage  Loan, shall
equal the per annum rate set on the Mortgage Loan Schedule under  the caption
"Total Fee".

          "Servicing Officer":  With  respect to any Servicer,  any Assistant
Treasurer, Assistant Secretary,  Assistant Vice President, Vice  President or
other  employee  of  such  Servicer  involved in,  or  responsible  for,  the
administration and servicing  of the Mortgage Loans under  this Agreement and
authorized to act on behalf of such Servicer, as designated by inclusion on a
list of such Persons furnished to the Trustee and each other Servicer by  the
related Servicer, as such list may from time to time be amended.

          "Servicing  Transfer Date":   The  date after  the occurrence  of a
Servicing  Transfer  Event  on  which  the   Special  Servicer  receives  the
information, documents and records required to be delivered  thereto pursuant
to Section 6.02(c).

          "Servicing Transfer Event":  The occurrence of any of the following
with respect to a Mortgage Loan:  (i) such Mortgage Loan becomes  a Defaulted
Mortgage Loan;  (ii) the related Mortgagor  has entered into or  consented to
bankruptcy, appointment of a receiver  or conservator or a similar insolvency
or similar proceeding, or the Mortgagor has become the subject of a decree or
order for such proceeding which shall  have remained in force undischarged or
unstayed for a  period of 60 days;  (iii) the Master Servicer or  the Special
Servicer  shall  have   received  notice  of  the  foreclosure   or  proposed
foreclosure of  any other  lien on the  Mortgaged Property;  (iv) the related
Mortgagor admits in  writing its inability to pay its debts generally as they
become due, files a petition to take advantage of 
any applicable  insolvency or reorganization statute, makes an assignment for
the  benefit  of  its  creditors,  or voluntarily  suspends  payment  of  its
obligations;  (v) any  other default  has occurred  which has  materially and
adversely affected the value  of the related Mortgaged Loan and has continued
unremedied for the applicable grace period specified in the related Mortgage;
(vi) the related Mortgaged Property becomes REO Property; or (vii) if for any
reason, the  Mortgaged Property  is transferred and  an assumption  agreement
pursuant to Section 4.08 cannot be entered into.

          "Specially Serviced Mortgage Loan":  Any Mortgage Loan with respect
to which a Servicing Transfer Event has  occurred and which has not ceased to
be a Specially Serviced Mortgage Loan pursuant to Section 6.12.

          "Specially Serviced Mortgage Loan Status Report":   With respect to
any Mortgage Loan, shall have the meaning set forth herein.

          "Special  Servicer":   Midland  Loan  Services,  L.P.,  a  Missouri
limited partnership,  or its successor  servicer appointed as such  as herein
provided.

          "Special Servicing  Fee":   The compensation  the Special  Servicer
shall be entitled to receive pursuant to Section 6.13.

          "Startup Day":  The Delivery Date.

          "State Tax Laws":  The laws of the states of New York, Missouri and
Illinois as well as any state the applicability of which to the  Trust or the
REMICs shall  have been  confirmed to the  Trustee in  writing either  by the
delivery to the  Trustee of an  Opinion of Counsel  to such effect  (provided
that the Trustee shall have no obligation to seek or pay for any such Opinion
of Counsel), or by the delivery  to the Trustee of a written notification  to
such effect by the taxing authority of such state.

          "Stated  Principal Balance":   With  respect  to any  Mortgage Loan
(other than an REO  Mortgage Loan), as of any date  of determination, (a) the
Cut-off Date Balance, minus (b) the sum, without duplication, of:

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

    (ii)  all  Principal Prepayments received  with respect to  such Mortgage
          Loan  after  the   Cut-off  Date,  to  the  extent  distributed  to
          Certificateholders 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
          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  Collection  Period for  the  most recently  ended
          Distribution Date.

With respect to any  REO Mortgage Loan, as of  any date of determination,  an
amount (not less than zero)  equal to (x) the Stated Principal Balance of the
related Mortgage Loan  as of the date  of the related REO  Acquisition, minus
(y) the sum of:

     (i)  the principal portion of each P&I Advance made with respect to such
          REO Mortgage Loan that was distributed to Certificateholders before
          such date of determination; and

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

A  Mortgage Loan shall be deemed to be part  of the Trust Fund and to have an
outstanding Stated Principal  Balance through and including  the Distribution
Date on which the proceeds, if any, received in connection with a Liquidation
Event in respect thereof are to be distributed to Certificateholders.

          "Subservicing Fee Rate":  With respect to any Mortgage Loan subject
to  a subservicing  agreement pursuant  to Section  3.13,  the excess  of the
related Servicing Fee Rate over the sum of the  Master Servicing Fee Rate and
0.0045%.

          "Tax Matters Person":  The "tax matters person" (as defined  in the
REMIC Provisions) of the REMIC created hereunder.

          "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 the Trust Fund 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  or
State Tax Laws.

          "Tenant Improvement and Leasing Commissions Reserve":  With respect
to  any  Mortgage Loan,  the amounts  required  to be  paid by  the Mortgagor
pursuant to the 

Mortgage Loan Documents to refit and release either vacant space or blocks of
space anticipated to be vacated during the term of financing.

          "Transfer Date":  With respect to any Mortgage Loan, shall have the
meaning set forth herein.

          "Trust Fund":  REMIC I, REMIC II and REMIC III.

          "Trustee":  LaSalle  National Bank, a nationally chartered  bank or
its  successor in  interest  in its  capacity  as Trustee  hereunder, or  any
successor trustee appointed as herein provided.

          "Trustee  Fee":  The fee payable to  the Trustee in accordance with
Section 11.08(a).

          "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  or the Commonwealth  of Puerto
Rico,  the  comparable  provisions  of  Louisiana  or  Puerto  Rico  law,  as
applicable.

          "Uncertificated  Interest I":    An  interest in  REMIC  II with  a
principal  balance equal  to the Class  Balance of the  Class A1 Certificates
which accrues interest at the Weighted Average Remittance Rate.

          "Uncertificated  Interest II":   An  interest  in REMIC  II with  a
principal balance equal  to the Class  Balance of the  Class A2  Certificates
which accrues interest at the Weighted Average Remittance Rate.

          "Uncertificated  Interest III":   An  interest in  REMIC II  with a
principal balance equal  to the Class  Balance of  the Class A3  Certificates
which accrues interest at the Weighted Average Remittance Rate.

          "Uncertificated  Interest IV":   An  interest  in REMIC  II with  a
principal balance  equal to  the Class  Balance of  the Class B  Certificates
which accrues interest at the Weighted Average Remittance Rate.

          "Uncertificated  Interest V":    An  interest in  REMIC  II with  a
principal  balance equal  to the  Class Balance  of the Class  C Certificates
which accrues interest at the Weighted Average Remittance Rate.

          "Uncertificated  Interest VI":   An  interest  in REMIC  II with  a
principal balance  equal to  the Class Balance  of the  Class D  Certificates
which accrues interest at the Weighted Average Remittance Rate.

          "Uncertificated  Interest VII":   An  interest in  REMIC II  with a
principal  balance equal  to the  Class Balance of  the Class  E Certificates
which accrues interest at the Weighted Average Remittance Rate.

          "Uncertificated Interest  VIII":   An interest in  REMIC II  with a
principal balance  equal to the  Class Balance  of the  Class F  Certificates
which accrues interest at the Weighted Average Remittance Rate.

          "Uncertificated  Interest IX":   An  interest  in REMIC  II with  a
principal balance  equal to  the Class  Balance of  the Class  G Certificates
which accrues interest at the Weighted Average Remittance Rate.

          "Uncertificated  Interest X":    An  interest in  REMIC  II with  a
principal  balance equal  to the  Class Balance  of the Class  H Certificates
which accrues interest at the Weighted Average Remittance Rate.

          "Uncertificated  Interest XI":   An  interest  in REMIC  II with  a
principal balance equal  to the Class Balance of  the Class NR-P Certificates
which accrues interest at the Weighted Average Remittance Rate.

          "Underwriter":   Any  of J.P.  Morgan  Securities Inc.,  Prudential
Securities Incorporated or Smith Barney Inc.

          "United  States 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
(except in the  case of a partnership,  to the extent provided  in regulation
under the Code),  or an estate whose  income from sources without  the United
States  is includible in  gross income for  United States federal  income tax
purposes regardless of its connection with the conduct of a trade or business
within the United States, or a trust  as defined in Section7701(a)(30) of the
Code.

          "U.S.  Treasury  Net  Prepayment Premium":    With  respect to  any
Distribution Date,  any Net Prepayment  Premiums for  such Distribution  Date
calculated under the related Mortgage Loan  Documents by reference to a  U.S.
Treasury rate.

          "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, 98.0%  of all the  Voting Rights shall  be allocated
among the Class A1,  Class A2, Class A3, Class B, Class C,  Class D, Class E,
Class F,  Class G,  Class H,  Class NR-P  Certificates in  proportion to  the
respective Class Balances  (provided that, any Voting Rights  so allocated to
the  Class NR-P  Certificates  shall  be  allocated 50%  to  the  Class  NR-P
Certificates and  50% to the  Class NR-I Certificates),  1.00% of all  Voting
Rights shall be  allocated to the Class  X Certificates, and 0.331/3%  of all
Voting  Rights shall be  allocated to each  of the Class  R-I, Class R-II and
Class R-III Certificates.  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.  Allocation of Realized Losses and Collateral Value Adjustments
to a  Class of  Certificates and  any other  event which  changes such  Class
Balance  will also result  in a  corresponding change  to such  Class' Voting
Rights.

          "Weighted   Average  Remittance  Rate":     With  respect   to  any
Distribution  Date,  the  rate  per  annum equal  to  the  weighted  average,
expressed  as  a percentage  and  rounded  to  four  decimal places,  of  the
Remittance Rates  in effect for the Mortgage Loans  as of the commencement of
the related Collection Period, weighted on the basis of the respective Stated
Principal Balances of  such Mortgage Loans outstanding  immediately following
the Distribution Date in the related Collection Period.

     SECTION 1.02   Calculations.

          Unless otherwise specified, all calculations described herein shall
be made on the basis of a 360-day year consisting of twelve 30-day months.

     SECTION 1.03   Rules of Construction.

          Any  action or  delivery which  is required  pursuant to  the terms
hereof which falls  on a day which is  not a Business Day will  be due on the
immediately  following Business Day,  except as otherwise  expressly provided
herein.


                                  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 all the  right,
title and interest of the  Depositor, including any security interest therein
for  the  benefit of  the  Depositor, in,  to  and under  the  mortgage loans
identified on the Mortgage Loan Schedule (the "Mortgage Loans") and all other
assets included or to be included in the  Trust Fund, to be held in trust for
the benefit of the Certificateholders.  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   related   property  accomplished   hereby   is   absolute  and,
notwithstanding Section  13.07, is  intended by the  parties to  constitute a
sale.

          (b)  In  connection with the  Depositor's assignment, the Depositor
does  hereby  deliver to,  and  deposit with,  the  Trustee,  or the  initial
Custodian as the agent of the Trustee, the following documents or instruments
(or copies thereof  as permitted by this  Section) for each Mortgage  Loan so
assigned:

       (i)     the original or, if accompanied  by a "lost note" affidavit, a
               copy of the Mortgage Note, endorsed by MGT or the prior holder
               of record, in blank or to the order of the Trustee;

      (ii)     the  original Mortgage,  and any  intervening assignments  (or
               certified  copies of such  assignments) thereof, in  each case
               with  evidence  of recording  indicated thereon,  or certified
               copies thereof if  not returned from the  applicable recording
               office;

     (iii)     originals or  certified copies  of any  related Assignment  of
               Leases and  Rents and any  related Security Agreement  (if, in
               either  case,  such  item  is a  document  separate  from  the
               Mortgage), any intervening  assignments of each such  document
               or instrument, and any related UCC Financing Statements;

      (iv)     an assignment  of the Mortgage,  executed by MGT or  the prior
               holder of record in blank or to the order of the Trustee, with
               the assignment to the Trustee in the following form:  "LaSalle
               National  Bank, as Trustee for J.P. Morgan Commercial Mortgage
               Finance Corp. Mortgage Pass-Through Certificates Series  1997-
               C5", in recordable form; 

       (v)     assignments  in recordable form  of any related  Assignment of
               Leases and  Rents and any  related Security Agreement  (if, in
               either case,  such  item  is  a  document  separate  from  the
               Mortgage), executed  by MGT or  the prior holder of  record in
               blank or to the  order of the Trustee, with  the assignment to
               the Trustee in the following form:  "LaSalle National Bank, as
               Trustee  for  J.P.  Morgan Commercial  Mortgage  Finance Corp.
               Mortgage Pass-Through Certificates Series 1997-C5";

      (vi)     originals or certified copies of all assumption,  modification
               and substitution agreements in those instances where the terms
               or provisions  of  the Mortgage  or  Mortgage Note  have  been
               modified or the Mortgage or Mortgage Note has been assumed;

     (vii)     the  originals or certificates  of a lender's  title insurance
               policy issued on the date  of the origination of such Mortgage
               Loan; 

    (viii)     with  respect  to any  Mortgage  Loan secured  by  a leasehold
               interest, a certified copy of the related ground lease and any
               amendments and modifications thereto;

      (ix)     either  (i)  the  originals of  all  intervening  assignments,
               including warehousing assignments,  with evidence of recording
               thereon, (ii) copies of such assignments certified by a  title
               company  or escrow  company  to be  true  and complete  copies
               thereof  where  the   originals  have  been  transmitted   for
               recording until such time as the originals are returned by the
               public  recording office or  (iii) copies of  such assignments
               certified  by   the  public   recording  offices   where  such
               assignments  were  recorded  to be  true  and  complete copies
               thereof  in those instances where the public recording offices
               retain the original or where the original recorded assignments
               are lost;

       (x)     either (i)  copies of the  UCC-1 financing statements  and any
               related continuation statements,  each showing the  mortgagors
               as debtor  and the originator  as secured party and  each with
               evidence of  filing  thereon, together  with  a copy  of  each
               intervening UCC-2  or  UCC-3  financing  statement  showing  a
               complete chain of  assignment from the secured  party named in
               such UCC-1 financing statement to the Trustee with evidence of
               filing thereon disclosing the assignment to the Trustee of the
               security  interest  in  the  personal  property  securing  the
               Mortgage  Loan or  (ii) copies  of  such financing  statements
               certified to be true and complete  copies thereof in instances
               where the original financing statements have been sent  to the
               appropriate public filing office for filing; and

      (xi)     an escrow, guarantee and environmental liability agreement, if
               any.

          (c)  The Depositor shall, as to  each Mortgage Loan on the Mortgage
Loan  Schedule, promptly  (and in any  event within  45 days of  the Delivery
Date) cause (i) the assignment of the Mortgage specified in clauses  (iv) and
(v) above to be submitted for recording or filing, at its own expense, in the
appropriate public office  for real property  records; and (ii) the  UCC-2 or
UCC-3 Assignments of Financing Statements specified in clause (x) above to be
submitted for  recording or  filing, at its  own expense, in  the appropriate
public office  for UCC Assignments.   Any such assignment delivered  in blank
shall  be completed  to the  order  of the  Trustee, in  the  following form:
"LaSalle  National Bank,  as  Trustee  for  J.P. Morgan  Commercial  Mortgage
Finance Corp.  Mortgage Pass-Through  Certificates Series  1997-C5" prior  to
recording.  Each such assignment shall reflect that it should be  returned by
the public recording  office following recording to LaSalle  National Bank as
the initial Custodian.  If any such assignment is lost or returned unrecorded
or unfiled because of a defect therein, the  Depositor shall promptly prepare
or cause to  be prepared a  substitute therefor or  cure such defect, as  the
case may be, and thereafter cause the same to be duly recorded or filed.

          (d)  The  Depositor   shall  complete  the  endorsements  on  those
Mortgage  Notes delivered  in blank (or  cause such  to be completed)  to the
order of the Trustee.

     SECTION 2.02   Acceptance by Trustee.

          (a)  The Trustee, by  the execution and delivery of this Agreement,
acknowledges  receipt,  subject  to  the  provisions  of  Section  2.01,  the
provisions  of this Section  2.02 and any  exceptions noted on  a schedule of
exceptions provided to the Depositor on or  prior to the Delivery Date of the
documents  specified in  clauses (i)-(v)  and (vii)  of Section  2.01(b), and
declares that it  or the Custodian  on its  behalf holds and  will hold  such
documents  and  the  other  documents   delivered  to  it  or  the  Custodian
constituting the  Mortgage Loan Files,  and that it  holds or 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)  On  or prior  to 180  days  following the  Delivery Date,  the
Trustee  shall deliver to  the Depositor  and the  Master Servicer,  or shall
cause the Custodian to deliver to  the Depositor, the Trustee and the  Master
Servicer,  a Final Certification in  a form acceptable  to the Depositor (the
"Final Certification") to the effect that  it has reviewed the Mortgage  Loan
Documents delivered  to it  hereunder and has  determined that  all documents
required to be  delivered pursuant to Section  2.01(b) have been received  by
the  Trustee, subject  to any  exceptions identified  in an  exception report
delivered  with the  Final  Certification.   Notwithstanding  that the  Final
Certification is  made by  a Custodian,  the Trustee  shall in  all cases  be
primarily liable for all  statements made therein.  In performing the reviews
called  for herein,  the Trustee  and Custodian,  acting on  its behalf,  may
conclusively assume  the due execution  and genuineness of any  such document
and the genuineness  of any  signature thereon.   It is  understood that  the
scope of the review called for is limited solely to 
confirming, after receipt of the documents  listed in Section 2.01, that such
documents  have been  executed,  received and  recorded,  if applicable,  and
relate to the Mortgage Loans identified in the Mortgage Loan Schedule.

          (c)  If, in the  process of reviewing the Mortgage  Loan Files, the
Trustee or the Custodian  finds any document or documents constituting a part
of a Mortgage Loan File not to have been properly executed, or to be  missing
or to be  defective on its face  in any material  respect, the Trustee  shall
promptly so  notify, or  shall  cause the  Custodian to  promptly notify  the
Master Servicer and the Depositor.  If the Depositor does not correct or cure
such omission  or defect  within 60  days from  the date  of such  notice the
Depositor  shall purchase  such  Mortgage Loan  from the  Trust  Fund at  its
Purchase Price  within 90 days from  the date of  such notice.   The Purchase
Price for any such Mortgage shall  be deposited or caused to be  deposited by
the Master  Servicer into  the Collection Account  and, upon  receipt by  the
Trustee  of written  notification  of  such deposit,  signed  by a  Servicing
Officer,  the Trustee or the Custodian, as the  case may be, shall release to
the Depositor  the related Mortgage Loan File and  such Mortgage Loan and the
Trustee shall execute and deliver  such instruments of transfer or assignment
prepared by the Master Servicer, in  each case without recourse, as shall  be
necessary to vest in the Depositor  or its designee, as the case may  be, any
Mortgage  Loan released  pursuant hereto  and thereafter  such  Mortgage Loan
shall  not be part of the  Trust Fund and not  subject to the servicing terms
hereof.   It is understood and agreed that the obligation of the Depositor to
so cure or  purchase any Mortgage  Loan as to which  a material defect  in or
omission of  a constituent document  exists shall constitute the  sole remedy
respecting such  defect or  omission available  to Certificateholders  or the
Trustee on behalf of the Certificateholders.

     SECTION 2.03   Representations  and  Warranties  of the  Depositor,  the
                    Master Servicer  and the Special Servicer;  Assignment of
                    Rights.

          (a)  The  Depositor hereby represents and warrants to and covenants
with the Trustee,  the Fiscal  Agent, the  Master Servicer,  and the  Special
Servicer, as of the Delivery Date, that:

          (i)  The  Depositor  is  a   corporation  duly  organized,  validly
               existing  and in good standing under the  laws of the State of
               Delaware.

          (ii) The execution and delivery of this Agreement by the Depositor,
               and the  performance and  compliance  with the  terms of  this
               Agreement by the  Depositor, will not violate  the Depositor's
               charter or bylaws 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 Depositor has the  full power and authority to  enter
                    into and consummate all transactions contemplated by this
                    Agreement,  the  execution, delivery  and  performance of
                    this Agreement by the Depositor has been duly authorized,
                    and  the Depositor has  duly executed and  delivered this
                    Agreement.

          (iv) This  Agreement,  assuming  due authorization,  execution  and
               delivery by the Trustee, the Fiscal Agent, the Master Servicer
               and  the  Special  Servicer, constitutes  a  valid,  legal and
               binding  obligation of the  Depositor, enforceable against the
               Depositor  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 Depositor  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, or any of
               the   provisions  of   any   indenture,  mortgage,   contract,
               instrument,  or other document  to which  such Depositor  is a
               party or by  which it is bound,  or result in the  creation or
               imposition of any lien, charge, or encumbrance upon any of its
               property   pursuant  to  the  terms  of  any  such  indenture,
               mortgage,  contract,  instrument,  or   other  document  which
               violation,  in  the  Depositor's  good  faith  and  reasonable
               judgment,  is likely to affect materially and adversely either
               the ability of  the Depositor to perform its obligations under
               this Agreement or the financial condition of the Depositor.

          (vi) The   transfer  of  the  Mortgage  Loans  to  the  Trustee  as
               contemplated  herein  requires no  regulatory  approval, other
               than  any such  approvals as  have been  obtained, and  is not
               subject to any bulk  transfer or similar law in effect  in any
               applicable jurisdiction.

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

          (viii)    At the  time of the  assignment of the Mortgage  Loans to
                    the Trust Fund hereunder, the Depositor had good title to
                    and was the  sole owner of, each Mortgage  Loan, free and
                    clear  of  any  pledge,  lien,  encumbrance  or  security
                    interest  (other than the rights to servicing and related
                    compensation)  and  such   assignment  validly  transfers
                    ownership of  the Mortgage Loans  to the Trust  Fund free
                    and  clear of any  pledge, lien, encumbrance  or security
                    interest.

          (b)  Each   of  the  Servicers   hereby  represents,  warrants  and
covenants to the Trustee,  the Fiscal Agent, the Master Servicer, the Special
Servicer and the Depositor, as of the Delivery Date, that:

          (i)  Due Organization and Authority.
               ------------------------------

                    (A)  such  Servicer  has  or  shall  obtain all  licenses
               necessary to carry on its  business as now being conducted and
               is or will become licensed,  qualified and in good standing in
               each state where a Mortgaged  Property is located, if the laws
               of such state require licensing  or qualification in order  to
               conduct business of the type conducted by such Servicer and if
               such failure to be licensed or qualified could have a material
               and adverse effect  on the ability of the  Servicer to perform
               its obligations under  this Agreement or enforce  the Mortgage
               Loan Documents;  no license, consent,  approval, authorization
               or order of,  or registration or filing with, or notice to any
               court  or  governmental agency  or  body is  required  for the
               execution, delivery  and performance  by such  Servicer of  or
               compliance  by  such  Servicer  with  this  Agreement  or  the
               consummation  of   the  transactions   contemplated  by   this
               Agreement,   or   if   such   license,   consent,    approval,
               authorization or  order of or  registration or filing  with or
               notice  to  any  court  or  governmental  agency  or  body  is
               required,  such Servicer has obtained the  same or will obtain
               the  same prior  to the  time necessary  for such  Servicer to
               perform its obligations under this Agreement relative thereto;
               and in any  event such Servicer is in compliance with the laws
               of  any such  state  to  the extent  necessary  to ensure  the
               enforceability  of  the  servicing of  such  Mortgage  Loan in
               accordance with the terms of this Agreement and the failure to
               have any such  license not yet obtained does  not and will not
               materially    adversely    affect    the    rights   of    the
               Certificateholders  hereunder  or  under  the  Mortgage   Loan
               Documents;

                    (B)  such Servicer  has  the full  power,  authority  and
               legal  right  to execute  and  deliver this  Agreement  and to
               perform its obligations in accordance herewith; the execution,
               delivery  and performance  of  this  Agreement (including  all
               instruments to be 
               delivered pursuant to this Agreement) by such Servicer and the
               consummation  of the transactions  contemplated hereby by such
               Servicer have been duly and validly authorized; and

                    (C)  this  Agreement  and   all  agreements  contemplated
               hereby to which such  Servicer is or will be  a party evidence
               the  valid, legal, binding and enforceable obligations of such
               Servicer,  regardless of whether such enforcement is sought in
               a   proceeding  in   equity   or  at   law   subject,  as   to
               enforceability,   to   applicable    bankruptcy,   insolvency,
               reorganization, moratorium  or other similar  laws relating to
               or affecting the  rights and remedies of creditors  and to the
               effect of general principles of equity, whether enforcement is
               considered  in a  proceeding  in  equity or  at  law; and  all
               requisite corporate action has been  taken by such Servicer to
               make  this Agreement and all agreements contemplated hereby to
               which  such Servicer is or  will be a  party valid and binding
               upon  the  Servicer   in  accordance  with  their   terms  and
               conditions;

          (ii) Ordinary Course of Business.  The consummation of the
               ---------------------------
transactions contemplated  by this  Agreement are in  the ordinary  course of
business of such Servicer;

          (iii)     Conflicts.  Neither the execution and delivery of this
                    ---------
Agreement,   the  acquisition  of  the  servicing  responsibilities  by  such
Servicer, or the transactions contemplated  hereby, nor the fulfillment of or
compliance with the terms and conditions of this Agreement, will (a) conflict
with or result in  a breach of any of the terms,  conditions or provisions of
such  Servicer's charter  or  by-laws or  any  legal restriction  or, in  any
material respect, any agreement or instrument to which such Servicer is now a
party  or by  which it is  bound, or  (b) constitute  a default (or  an event
which, with notice or lapse  of time, or both, would constitute a default) or
result  in an acceleration under any  of the foregoing, or  (c) result in the
violation  of, and  such Servicer  is  not in  violation of,  any  law, rule,
regulation, order, judgment or decree to which such Servicer or  its property
is subject,  or (d) result in the creation or  imposition of any lien, charge
or encumbrance that would have a  material adverse effect upon the  condition
(financial or otherwise)  of such Servicer or any of  its properties pursuant
to the terms of any mortgage, contract, deed of trust or other instrument, or
(e) impair  the ability  of the  Trustee to  realize on  the Mortgage  Loans,
impair the value of the Mortgage Loans, or impair the ability  of the Trustee
to realize the full benefits accruing pursuant to this Agreement;

          (iv) Ability to Service.  To the best of such Servicer's knowledge
               ------------------
no event has occurred (including but not limited to, any change in insurance 

               coverage) which would make such Servicer unable to comply with
               Accepted  Servicing Practices  or  Accepted Special  Servicing
               Practices, as applicable.   Such Servicer has  the facilities,
               procedures,  and  experienced  personnel  necessary  for   the
               prudent servicing of multifamily and commercial mortgage loans
               of the same type as the Mortgage Loans;

          (v)  Servicing Fee.  Such Servicer agrees that the Servicing Fee
               -------------
payable to it with  respect to each Mortgage Loan  is reasonable compensation
for its services  hereunder and that the  entire Servicing Fee payable  to it
with  respect to  the  Mortgage Loans  pursuant to  this  Agreement shall  be
treated by  such Servicer, for  accounting and tax purposes,  as compensation
for  the servicing and administration of  the Mortgage Loans pursuant to this
Agreement;

          (vi) Ability to Perform.  Such Servicer believes (and there are no
               ------------------
facts or circumstances known to the Servicer contrary to such belief) that it
can perform each and every covenant made by it in this Agreement;

          (vii)     Subservicing Agreements.  The terms of any subservicing
                    -----------------------
agreement entered into  pursuant to  Section 3.13  shall be  in all  material
respects consistent with the terms of this Agreement.

          (viii)    No Litigation.  There is no action, suit, proceeding or
                    -------------
investigation pending or to the best of such Servicer's knowledge, threatened
against such Servicer  which, either in any one instance or in the aggregate,
may  result in  any  material  adverse change  in  the business,  operations,
financial  condition,  properties or  assets  of  such  Servicer, or  in  any
material impairment of the right or ability of such Servicer to  carry on its
business substantially as now conducted, or  in any material liability on the
part of such Servicer, or which would draw into question the validity of this
Agreement or the  Mortgage Loans or  of any  action taken or  to be taken  in
connection  with the  obligations of  such  Servicer contemplated  herein, or
which would be  likely to impair materially  the ability of such  Servicer to
perform under the terms and conditions of this Agreement; and

          (ix) Financial Condition.  Such Servicer's net worth, determined
               -------------------
in accordance  with  GAAP,  is at  least  equal to  fifteen  million  dollars
($15,000,000) and such Servicer has sufficient  liquidity to meet all of  its
obligations (including any obligation to make Advances) hereunder;

          (c)  In addition, Midland  Loan Services, L.P.,  as a condition  to
the  consummation of the  transaction contemplated herein,  hereby represents
and warrants to the 
Trustee, the Fiscal Agent and the Depositor that as of the Delivery Date, (i)
it  is a limited  partnership duly  organized, validly  existing and  in good
standing under  the laws of  the State of Missouri;  and (ii) has  received a
favorable rating  by Standard &  Poor's Ratings Services and  Fitch Investors
Service, L.P., to the extent required to be rated thereby, to act as servicer
of commercial mortgage loans.

          (d)  The  Depositor,  as  assignee  of  MGT  under  the  Loan  Sale
Agreement,  hereby   assigns  to   the  Trustee  for   the  benefit   of  the
Certificateholders  all of  its rights, title  and interest (but  none of its
obligations) in respect of the Loan Sale Agreement.

          (e)  It  is  understood  and agreed  that  the  representations and
warranties set forth  in this Section  2.03 shall survive  the execution  and
delivery of this Agreement, and shall inure to the benefit of the Persons for
whose  benefit they  were made  for  so long  as  the Trust  Fund remains  in
existence.  Upon discovery by the Depositor, the Master Servicer, the Special
Servicer or the Trustee of any breach of any of the foregoing representations
and warranties, the  party discovering such breach shall  give prompt written
notice to the other parties.

     SECTION 2.04   Repurchase of Mortgage Loans for Breaches  of Representa-
                    tion and Warranty.

          (a)  Within  90  days of  the  earlier  of,  the discovery  by  the
Depositor of, or receipt  by the Depositor of written notice  from the Master
Servicer,  the  Special  Servicer,  the  Trustee  or  any  Certificateholder,
specifying  in   reasonable  detail  the   existence  of  a  breach   of  any
representation or warranty of  the Depositor set forth in Section 2.03(a), or
of MGT, assigned to the Trustee  pursuant to Section 2.03(d) for the  benefit
of the Certificateholders,  which materially and adversely affects  the value
of any Mortgage  Loan or the  interest of any Certificateholder  therein, the
Depositor shall  at its  option (i)(A)  in  all material  respects cure  such
breach or (B) purchase the affected Mortgage Loan  from the Trust Fund at the
Purchase Price or  (ii) cause MGT at its option (A)  in all material respects
to  cure such breach or  (B) to purchase the  affected Mortgage Loan from the
Trust Fund at the Purchase Price.

          (b)  The  purchase of  any Mortgage  Loan by  the Depositor  or MGT
pursuant to  Section 2.04(a),  shall be effected  by delivering  the Purchase
Price therefor to the Master Servicer  for deposit in the Collection Account.
The  Trustee,  upon receipt  of  an  Officers'  Certificate from  the  Master
Servicer to  the effect  that such deposit  has been  made, shall  release or
cause to be  released to the Depositor,  MGT or its designee,  as applicable,
the related Mortgage Loan File and shall execute and deliver such instruments
of transfer or  assignment (in recordable form if  recording is appropriate),
in  each  case  without  recourse, as  shall  be  necessary  to  vest in  the
Depositor, MGT  or its  designee, as applicable,  any Mortgage  Loan released
pursuant hereto.   In connection  with such repurchase, the  Master Servicer,
and the  Special Servicer, as applicable,  shall release to  the Depositor or
MGT all documents and  records maintained by such  Servicer and requested  by
the Depositor or MGT; provided, that such Servicer may retain copies  of such
documents and records at its own 
expense.   The  Depositor  shall  be  responsible  for  the  payment  of  all
reasonable expenses of  the Trustee and the Servicers  incurred in connection
with such repurchase.

          (c)  It is understood  and agreed that the provisions  set forth in
Section  2.04(a)  of  this  Agreement  shall  constitute  the  sole  remedies
available  to  the  Certificateholders,  or  the Trustee  on  behalf  of  the
Certificateholders,  respecting  any   breach  of  the  representations   and
warranties contained in Section 2.03(a) of this Agreement or in the Loan Sale
Agreement.

     SECTION 2.05   Execution of Certificates.

          The Trustee acknowledges the assignment to it of the Mortgage Loans
and the Loan  Sale Agreement to the extent set forth herein and, concurrently
with such  assignment, has executed  and caused the Certificate  Registrar to
authenticate and deliver to  or upon the order of the  Depositor, in exchange
for the Mortgage  Loans, Certificates in authorized  denominations evidencing
beneficial ownership of the entire Trust Fund.


                                 ARTICLE III

                     GENERAL SERVICING AND ADMINISTRATION

     SECTION 3.01   Access to  Certain Documentation  Regarding the  Mortgage
                    Loans and This Agreement.

          (a)  Upon  reasonable advance written  notice, each Servicer  shall
give the Trustee, the  Fiscal Agent, the other Servicer, the Rating Agencies,
the  Depositor and  such Person's  agents  or representatives,  during normal
business hours at such Servicer's  offices, reasonable access to all reports,
information  and documentation regarding  any Mortgage Loan,  this Agreement,
and the  rights and  obligations of  the  Certificateholders and  any of  the
Servicers  hereunder  (including   the  right  to  make  copies  or  extracts
therefrom)  and access  to officers  of  such Servicer  responsible for  such
obligations, provided, however, that each Servicer shall have no obligation
             --------  -------
to disclose or provide access to any computer programs which are  proprietary
to  such Servicer or access to which  is limited by licensing agreements.  In
addition, with respect to this or any other provision of this Agreement which
requires  a Servicer  to transmit  documents, information  or reports  to any
Person, the Servicer shall be  entitled to include in its transmittal  letter
or other data  transmission format a statement that  the enclosed information
should not be  disseminated or otherwise used  in any manner contrary  to any
federal or state laws.

          (b)  Each  Servicer shall, upon  written request, allow  the Rating
Agencies, the  Depositor, the Trustee,  the Fiscal Agent, the  other Servicer
and  their  agents or  representatives reasonable  access to  such Servicer's
premises  and   to  such  books   and  records   (including  records   stored
electronically on  computer tapes, magnetic  disks and the like)  relating to
the Mortgage Loans or REO Property as to which access is reasonably requested
and  to a  knowledgeable  financial  or accounting  officer  thereof for  the
purpose of answering  questions asked by such Person  regarding such Servicer
or its ability to service the Mortgage Loans.

     SECTION 3.02   Annual Statement As to Compliance.

          Each Servicer shall deliver to the Depositor and the Trustee, on or
before March  31 of each year, beginning March  31, 1998, a statement, signed
by a Servicing Officer  thereof, stating that (a) a review  of the activities
of such Servicer  during the  preceding calendar year  (or during the  period
from the date of  commencement of its duties hereunder until  the end of such
preceding calendar year in the case of the first such certificate) and of its
performance under this Agreement has been made under such Servicing Officer's
supervision; and (b) to the best of such Servicing Officer's knowledge, based
on such review, such Servicer has  fulfilled all of its material  obligations
under this Agreement throughout such period,  or if there has been a  default
in the fulfillment of any such obligation, specifying each such default known
to such Servicing Officer and the nature and status thereof.

     SECTION 3.03   Annual Independent Public Accountants' Servicing Report.

          On or before March 31 of each  year, beginning March 31, 1998, each
Servicer,  at  its  expense,  shall   cause  a  firm  of  independent  public
accountants that is  a member of the  American Institute of  Certified Public
Accountants to furnish  a statement to the  Depositor and the Trustee  to the
effect that  such firm  has examined  such documents  and records  as it  has
deemed necessary  and appropriate relating  to the servicing of  the Mortgage
Loans  under this  Agreement  or  substantially  similar agreements  for  the
preceding calendar year (or during  the period from the date  of commencement
of such servicer's duties  hereunder until the end of such preceding calendar
year in the case of the first such certificate) and that the assertion of the
management of such Servicer that  it maintained an effective internal control
system  over servicing  of mortgage loans  is fairly  stated in  all material
respects, based upon  established criteria and meets the standards applicable
to accountants' reports intended for general distribution.

     SECTION 3.04   Merger or Consolidation of Any Servicer.

          (a)    Each Servicer  shall  keep  in  full force  and  effect  its
existence, rights and franchises as  a limited partnership, an association or
corporation  under  the  laws of  the  state  of its  organization  except as
permitted  in   this  Section  3.04   and  shall  obtain  and   preserve  its
qualification to do business in each jurisdiction in which such qualification
is or shall be necessary to  protect the validity and enforceability of  this
Agreement or any  of the Mortgage Loans and to perform  its duties under this
Agreement.

          (b)  Any Person into which a  Servicer may be merged, converted, or
consolidated,  or  any  Person  resulting  from  any  merger,  conversion  or
consolidation to which  a Servicer shall be a party, or any Person succeeding
to  the business  of a  Servicer,  shall be  the successor  of  such Servicer
hereunder, 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;  provided, however, that  the successor or  surviving Person
                  --------  -------
shall be an entity whose business includes the servicing of mortgage loans,
shall  service  multifamily  and/or  commercial  mortgage  loans,  as
applicable,  in  accordance  with Accepted  Servicing  Practices  or Accepted
Special  Servicing   Practices,  as   applicable,  and   shall  satisfy   the
requirements of Section 3.10  hereof with respect to the  qualifications of a
successor to a Servicer.

     SECTION 3.05   Limitation on Liability of the Servicers and Others.

          Neither the Servicers nor any of the directors, officers, employees
or  agents  thereof  nor  any general  partner  thereof  shall  be  under any
liability for any  action taken or for  refraining from taking any  action in
accordance  with Accepted Servicing  Practices or Accepted  Special Servicing
Practices, as  applicable, in  good faith pursuant  to this Agreement  or for
errors  in judgment  (not  constituting  negligence  or  wilful  misconduct);
provided, however, that this provision shall not protect any Servicer or
- --------  -------
agents of such Servicer against 
any liability  resulting from  any breach of  any representation  or warranty
made  herein, or  from any  liability specifically  imposed on  such Servicer
herein; and provided, further, that this provision shall not protect any
            --------  -------
Servicer  or  agents  of  such  Servicer against  any  liability  that  would
otherwise be  imposed by  reason of  the willful  misfeasance,  bad faith  or
negligence in the performance of duties or by reason of reckless disregard of
the  obligations  or duties  hereunder.    Each  Servicer and  any  director,
officer, employee or  agent thereof may rely in good faith on any document of
any kind prima facie properly executed and submitted by any other Servicer,
         ----- -----
the Depositor,  the Trustee or  the Custodian respecting any  matters arising
hereunder.  No Servicer shall be under any obligation to appear in, prosecute
or defend  any legal action that  is not incidental to its  duties to service
the Mortgage Loans in accordance with this Agreement; provided, however, that
                                                      --------  -------
any Servicer  may undertake  any such action  that it  may deem  necessary or
desirable in respect to  this Agreement and any Mortgage Loan  and the rights
and duties of the  parties hereto or the interest of  the Certificateholders.
In such event, the reasonable legal expenses and costs of such action and any
liability resulting therefrom shall be expenses, costs and liabilities of the
Trust  Fund, and  such Servicer shall  be entitled to  be reimbursed therefor
from the Trust Fund upon written demand.

     SECTION 3.06   Resignation of Servicers.

          Except  as set  forth  in  this Section  3.06,  neither the  Master
Servicer nor the Special Servicer shall resign as such or delegate its rights
or duties hereunder or any portion thereof except upon the determination that
its duties hereunder are no longer permissible  under applicable law and such
incapacity  cannot be cured by such  Servicer.  Any determination pursuant to
the immediately preceding  sentence permitting the resignation  of a Servicer
shall be evidenced by  an Opinion of Counsel to such  effect delivered to the
Trustee.   The Master  Servicer may  resign subject  to the requirements  set
forth below  in this Section  3.06; provided  that no such  resignation shall
become  effective  until a  successor  shall  have  assumed  such  Servicer's
responsibilities and obligations hereunder in  the manner provided in Section
3.10 hereof.   Any such  successor Servicer must  be an established  mortgage
loan servicing  institution which  meets the  eligibility requirements for  a
successor Servicer pursuant to Section 3.10.   All costs associated with such
resignation shall  be borne  by the resigning  Servicer and  shall not  be an
expense of the Trustee.

     SECTION 3.07   Maintenance   of  Errors   and  Omissions   and  Fidelity
                    Coverage.

          (a)  Each  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 issued by
a  Qualified  Insurer  covering  such Servicer's  officers  and  employees in
connection with its activities under this  Agreement.  The amount of coverage
shall be determined in accordance with Accepted Servicing Practices and be at
least equal to the sum of the  following based upon the total portfolio  that
such Servicer services for itself and all others:

          (i)  $300,000, plus;

          (ii) 0.150% of  the excess of  the unpaid principal balance  of all
               the mortgage loans serviced by such Servicer over $100,000,000
               but less than or equal to $500,000,000, plus;

          (iii)     0.125%  of the excess of the  unpaid principal balance of
                    all the  mortgage loans  serviced by  such Servicer  over
                    $500,000,000 but  less  than or  equal to  $1,000,000,000
                    plus;

          (iv) 0.100% of  the excess of  the unpaid principal balance  of all
               the  mortgage   loans   serviced   by   such   Servicer   over
               $1,000,000,000.

The deductible on  the fidelity bond or errors and omissions policy shall not
exceed the greater  of $100,000 and  five (5) percent  of the face amount  of
such bond or policy.   In the event that any such bond or policy ceases to be
in effect,  such Servicer shall  immediately obtain a  comparable replacement
bond or  policy.   Notwithstanding the foregoing,  so long  as the  long term
unsecured debt obligations of  such Servicer or its corporate parent have the
Required Rating  for Eligible  Accounts, such Servicer  shall be  entitled to
provide  self-insurance or  obtain  from its  parent  adequate insurance,  as
applicable, with  respect to  its obligation to  maintain a  blanket fidelity
bond or an errors and omissions insurance policy.

          (b)  From  time to  time, upon  the  request of  the Trustee,  each
Servicer  shall furnish  the Trustee  copies of  all binders  or certificates
evidencing that the bond and policy described in clause (a) above are in full
force and effect.   Each  Servicer shall  promptly report in  writing to  the
Trustee and each  other Servicer any change  in such coverage resulting  in a
failure to  satisfy the  requirements of clause  (a) above  and all  cases of
embezzlement or fraud  or irregularities of operation if  such events involve
such Servicer and  funds relating to the  Mortgage Loans.  The  total losses,
regardless of whether claims are filed with the applicable insurer or surety,
shall be disclosed  in such reports together  with the amount of  such losses
covered by  insurance.  If a bond or insurance claim report is filed with any
of such Servicer's bonding companies or insurers, a copy of such report shall
be promptly furnished to the Trustee and each other Servicer.

     SECTION 3.08   Indemnity.

          (a)  Each  Servicer shall indemnify the Depositor, the Trustee, the
Fiscal Agent,  the other  Servicer and  the Trust  Fund against  any and  all
costs,  expenses,   losses,  damages,   claims  and   liabilities,  including
reasonable fees and  expenses of counsel and expenses  of litigation, arising
from claims or actions that were  caused by or resulted from a breach  of any
of  such  Servicer's   representations  and  warranties  contained   in  this
Agreement, the failure  of such Servicer to perform its duties and to service
the Mortgage Loans in accordance with the terms of this Agreement  or actions
taken by such Servicer pursuant to a 
power of attorney granted in  accordance with Section 4.01(b) or  arising out
of the Servicer's willful misfeasance, bad faith or negligence.

          (b)  Each   Servicer  and   its  respective   officers,  directors,
employees, general partner  and agents shall  be entitled to  indemnification
from the Trust  Fund for any and all costs, expenses, losses, damages, claims
and  liabilities,  including  reasonable  fees and  expenses  of  counsel and
expenses of litigation, incurred in connection with any legal action relating
to any Mortgage  Loan and this Agreement, other than any cost, expense, loss,
damage, claim  or liability  incurred by reason  of willful  misfeasance, bad
faith  or  negligence  of such  Servicer  in the  performance  of  its duties
hereunder or by reason of reckless disregard of obligations or duties of such
Servicer hereunder.

          (c)  As  soon  as  reasonably  practicable  after  receipt  by  the
Depositor,  any Servicer or the  Trustee of a notice of  any complaint or the
commencement   of   any  action   or   proceeding  with   respect   to  which
indemnification is  being sought  under clause  (a) or  (b)  above (each,  an
"Indemnified Party"), such Indemnified Party  shall notify each Servicer from
which indemnification is sought pursuant to clause (a) above and the Trustee,
if  indemnification is  sought from  the Trust  Fund (each,  an "Indemnifying
Party") in writing of such complaint or of the commencement of such action or
proceeding, but failure so to notify the Indemnifying Party shall not relieve
the Indemnifying  Party from any  liability which the Indemnifying  Party may
have  hereunder  or  otherwise,  except  to  the  extent  that  such  failure
materially  prejudices  the  rights  of  the  Indemnifying  Party.    If  the
Indemnifying Party  so elects or is requested  by such Indemnified Party, the
Indemnifying Party  shall assume  the defense of  such action  or proceeding,
including  the  employment   of  counsel  reasonably  satisfactory   to  each
Indemnified  Party and  the payment  of the  fees and  disbursements of  such
counsel.  In the event, however, such Indemnified Party reasonably determines
in its judgment that having common counsel  would present such counsel with a
conflict of  interest or that  having common counsel  would in any  other way
disadvantage such  Indemnified Party  or if the  Indemnifying Party  fails to
assume the defense of the  action or proceeding in a timely manner, then such
Indemnified Party  may employ separate counsel  to represent or defend  it in
any such  action or proceeding and the Indemnifying  Party shall pay the fees
and disbursements of such counsel; provided, however, that the Indemnifying
                                   --------  -------
Party shall not be  required to pay the  fees and disbursements of more  than
one separate counsel  for all Indemnified Parties in any  jurisdiction in any
single  action or  proceeding.  In  any action  or proceeding the  defense of
which the Indemnifying Party assumes and in which an Indemnified Party is not
entitled to separate counsel pursuant to the immediately preceding  sentence,
such Indemnified Party shall have the right to participate in such litigation
and to  retain its  own counsel  at such  Indemnified Party's  expense.   The
Indemnifying Party shall  not, without the prior consent  of each Indemnified
Party,  settle or compromise or  consent to the entry  of any judgment in any
pending or  threatened claim, action, suit or  proceeding in respect of which
indemnification may be sought hereunder (whether or not the Indemnified Party
is an actual  or potential party to  such claim, action, suit  or proceeding)
unless  such  settlement,  compromise or  consent  includes  an unconditional
release of each  Indemnified Party  from all  liability arising  out of  such
claim, action, suit or proceeding.

     SECTION 3.09   Information Systems.

          Each Servicer  shall maintain a  data storage and  retrieval system
capable of  maintaining, updating and  providing reports with respect  to all
relevant information with respect to each Mortgage Loan that  may be required
to  satisfy the  terms of this  Agreement, including  but not limited  to all
information on  the Mortgage Loan Schedule.   Each Servicer  shall update the
data on such system to reflect any information available thereto from time to
time.

     SECTION 3.10   Successor to a Servicer.

          (a)   Within thirty  (30) days or  another period agreed  to by the
Trustee in  writing after the termination of  any Servicer's responsibilities
and duties pursuant  to Section  3.06 or  Section 10.01  hereof, the  Trustee
shall  either (i) succeed (as of  the date of such  succession) to and assume
all of such Servicer's responsibilities, rights, duties and obligations under
this Agreement,  or (ii) appoint  a successor that  shall succeed (as  of the
date of such succession) to all rights and assume all of the responsibilities
and duties of  such Servicer under this  Agreement.  In connection  with such
appointment and  assumption, the Trustee  may make such arrangements  for the
compensation of such  successor out of payments  on Mortgage Loans as  it and
such successor shall agree; provided, however, that the fees of the successor
Servicer with respect to the Mortgage Loans shall not be higher than the fees
of  the predecessor Servicer.   In the  event that any  Servicer's duties and
responsibilities   under  this  Agreement  are  terminated  pursuant  to  the
aforementioned  Sections, such  Servicer  shall  discharge  such  duties  and
responsibilities during  the period  from the date  it acquires  knowledge of
such termination until the effective date thereof  (if such dates are not the
same) with  the same degree of diligence and prudence that it is obligated to
exercise under this Agreement, and shall take no action whatsoever that might
impair or prejudice the rights  or financial condition of its successor,  any
other Servicer,  the  Trustee or  the Fiscal  Agent.   The  termination of  a
Servicer's responsibilities and  duties under this Agreement  pursuant to the
aforementioned Sections shall not become effective until a successor shall be
appointed pursuant to this Section 3.10 (or until the Trustee succeeds to and
assumes all  of such  Servicer's responsibilities under  this Agreement)  and
shall in no event relieve such Servicer of the covenants, representations and
warranties made herein  and the remedies available to  the Trustee under this
Agreement.  The provisions of Section 3.05 hereof shall be applicable to each
Servicer, to the  extent of claims  against the Servicer  arising out of  the
Servicer's actions  or failure to  act prior to  termination, notwithstanding
any termination  of such  Servicer's responsibilities  and duties  under this
Agreement or  the termination of this Agreement.   A successor Servicer shall
not,   by  reason  of  its  appointment  or  assumption  of  the  duties  and
responsibilities of another  Servicer, assume any of the  liabilities of such
Servicer.

          (b)  Any  successor  appointed  as provided  herein  shall execute,
acknowledge and deliver to  each Servicer and  to the Trustee, an  instrument
accepting such appointment, 
whereupon  such successor  shall become  fully  vested with  all the  rights,
powers, duties,  responsibilities  and  obligations  of the  Servicer  it  is
succeeding,  with like  effect as  if  originally named  as a  party  to this
Agreement.   Any resignation or termination of a Servicer pursuant to Section
3.06, Section 6.16 or Section 12.01  hereof shall not affect any claims  that
the Trustee,  the Fiscal Agent or any Servicer  may have against the Trustee,
the  Fiscal Agent or another Servicer, in  any case arising prior to any such
termination or resignation.

          (c)  Upon  its  termination  or  resignation,   the  terminated  or
resigning Servicer  shall immediately deliver  to the successor the  funds in
any account  maintained by such Servicer  pursuant to this Agreement  (net of
all unpaid Servicing Fees payable to it, unreimbursed Advances advanced by it
and  interest  on such  Advances  at the  Advance  Rate),  any Mortgage  Loan
Documents  in such Servicer's possession and related documents and statements
held by it  hereunder and such Servicer  shall account for  all funds.   Such
Servicer shall  execute and deliver  such instruments  and do all  such other
things as may  reasonably be required to  more fully and definitely  vest and
confirm in  the successor all such rights,  powers, duties, responsibilities,
obligations and liabilities  of such Servicer.  The  successor shall promptly
make  arrangements  to reimburse  such  Servicer  for amounts  such  Servicer
actually expended, unreimbursed Advances and amounts owed to such Servicer in
respect  of unpaid  Servicing  Fees  pursuant to  this  Agreement that  would
otherwise have been recovered by such Servicer pursuant to this Agreement but
for the appointment  of the successor  servicer, net of  any amounts owed  by
such Servicer hereunder.

          (d)     Notwithstanding  anything  contained  herein,  a  successor
Servicer  shall be  an established  housing and  home finance  institution or
mortgage  servicing institution (x)  which has a  net worth of  not less than
$15,000,000  and  (y) as  to  which  each  Rating Agency  has  given  written
confirmation  stating that  if the  designated replacement  were to  serve as
successor  Servicer,  none  of the  then  current  rating or  ratings  of all
outstanding classes  of the  Certificates would  be qualified, downgraded  or
withdrawn as a result thereof.  

     SECTION 3.11   REMIC Administration.

          (a)  The Trustee shall  make an election to treat each  of REMIC I,
REMIC II  and REMIC  III as a  REMIC under the  Code and if  necessary, under
State Tax  Laws.   Each 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 I election in respect of the Trust Fund, the two hundred and sixty-nine
REMIC  I  Uncertificated  Interests  shall  be  designated  as  the  "regular
interests" and the  Class R-I Certificates  shall be designated  as the  sole
class of "residual interest"  in REMIC I.   For the purposes of the  REMIC II
election in respect  of the Trust Fund, the REMIC II Uncertificated Interests
shall  be  designated   as  the  "regular  interests"  and   the  Class  R-II
Certificates shall be designated as the sole  class of "residual interest" in
REMIC II.  For the purposes of the REMIC III election in respect of the Trust
Fund, the Class A1, Class A2,  Class A3, Class B, Class C, Class  D, Class E,
Class F, Class G, Class H, Class NR-I and 
Class NR-P Certificates and the Class X Components shall be designated as the
"regular interests" and  the Class R-III Certificates shall  be designated as
the  sole class  of "residual  interest" in  REMIC III.   To  the extent  the
affairs of the Trust Fund are  within their control, the Master Servicer  and
the  Trustee shall  not permit  the creation  of any "interests"  (within the
meaning of Section 860G of the Code) in REMIC I, REMIC II  or REMIC III other
than  the  REMIC I  Uncertificated  Interests,  the REMIC  II  Uncertificated
Interests and the Certificates.

          (b)  The Delivery Date is hereby designated as the "Startup Day" of
the REMIC within the meaning of Section 860G(a)(9) of the Code.

          (c)  The Holder of the Class R-I Certificate is  hereby designated,
and by  the acceptance of  the Class  R-I Certificate agrees  to act, as  Tax
Matters Person  for REMIC I.   The  Holder of the  Class R-II  Certificate is
hereby designated, and by the acceptance of the Class R-II Certificate agrees
to  act, as  Tax  Matters Person  for  REMIC II.   The  Holder  of the  R-III
Certificate  is hereby  designated,  and  by acceptance  of  the Class  R-III
Certificate, agrees to act, as Tax Matters Person for REMIC III.

          (d)  The  Tax  Matters  Person  hereby irrevocably  authorizes  the
Trustee  to be its attorney-in-fact for purposes  of signing all Tax Returns.
This grant of  power of attorney is coupled with an interest and is therefore
properly irrevocable.

          (e)  The Trustee shall prepare  or cause to be prepared  all of the
Tax Returns that it reasonably determines are required with respect to either
REMIC I, REMIC II or REMIC III created hereunder and shall sign and file such
Tax Returns in a timely manner.  The expenses of preparing such returns shall
be borne by the Trustee without any right of reimbursement therefor.

          (f)  The Trustee  shall provide (i) to any Transferor of a Class R-
I, Class R-II or Class R-III Certificate such information as is necessary for
the application of any tax relating to  the transfer of a Class R-I, Class R-
II  and  Class R-III  Certificate  to  any  Person  who is  not  a  Permitted
Transferee, (ii) to the Certificateholders such information or reports as are
required  by the  Code,  the REMIC  Provisions  or State  Tax  Laws 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 person who will
serve as the representative of each of REMIC I, REMIC II and REMIC III.

          (g)  The Trustee  shall take such  actions and shall cause  each of
REMIC I, REMIC II and REMIC III created hereunder to take such actions as are
reasonably within  the Trustee's  control and  the scope  of its  duties more
specifically  set forth herein  as shall be necessary  to maintain the status
thereof as  REMICs under the REMIC Provisions  (and the Master Servicer shall
assist the Trustee, to  the extent reasonably requested by the  Trustee to do
so).  None of the Master Servicer, the Special Servicer or  the Trustee shall
knowingly or 
intentionally take any action, cause either of REMIC I, REMIC II or REMIC III
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 REMIC I,  REMIC II or
REMIC III as  a REMIC or  (ii) result in  the imposition of  a tax under  the
REMIC Provisions upon  either REMIC I, REMIC  II or REMIC III  (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) (either  such event, an "Adverse  REMIC Event")
unless such party 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
such party 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 such party) to the effect that the contemplated
action  will not,  with  respect to  either REMIC  I, REMIC  II or  REMIC III
created hereunder, endanger  such status or, unless such  party determines in
its sole discretion to  indemnify the Trust Fund against such  tax, result in
the imposition of such a tax.

          (h)  In   the  event  that  any   tax  is  imposed  on  "prohibited
transactions" of REMIC  I, REMIC II or REMIC III created hereunder as defined
in Section 860F(a)(2) of the Code, on "net income  from foreclosure property"
of REMIC I, REMIC II or REMIC III as defined in Section  860G(c) of the Code,
or any other tax is imposed by the Code or any applicable provisions of state
or local tax laws,  such tax shall be charged (i) to a  Servicer, if such tax
arises  out of  or results  from a  breach  by such  Servicer of  any of  its
obligations under this Agreement, (ii) to the Trustee, if such tax arises out
of or results from  a breach by the  Trustee of any of its  obligations under
this  Agreement  and (iii)  otherwise,  against  amounts  on deposit  in  the
Certificate   Account  and  on   the  Distribution  Date(s)   following  such
reimbursement the aggregate of such taxes  shall be allocated in reduction of
the Interest Distribution Amount  on each Class entitled thereto in  the same
manner as if such taxes constituted a Prepayment Interest Shortfall.

          (i)  The Trustee and the Master Servicer  shall, for federal income
tax purposes, maintain  books and records with  respect to REMIC I,  REMIC II
and REMIC III on a calendar year and  on an accrual basis or as otherwise may
be required by the REMIC Provisions.

          (j)  Following  the Startup Day, neither the Master Service nor the
Trustee shall accept  any contributions of  assets to REMIC  I, REMIC II  and
REMIC III unless the Master Servicer  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 REMIC  I,
REMIC II and REMIC III will not cause REMIC I, REMIC II and REMIC III to fail
to  qualify as REMICs  at any time  that any Certificates  are outstanding or
subject REMIC I, REMIC II and REMIC III to any tax under the REMIC Provisions
or other applicable provisions of federal, state and local law or ordinances.

          (k)  Neither  the Master  Servicer, the  Special  Servicer nor  the
Trustee shall enter into any arrangement by which REMIC I, REMIC II and REMIC
III will receive a fee  or other compensation for services nor, to the extent
reasonably  within their  control, permit  either  such REMIC  to receive  an
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.

          (l)  Solely  for the purposes of Section 1.860G-1(a)(4)(iii) of the
Treasury regulations, the "latest possible  maturity date" by which the Class
Balance  of each  Class of  Certificates representing  a regular  interest in
REMIC III  and  the Uncertificated  Class would  be reduced  to  zero is  the
Distribution Date  in September  2029, which is  the first  Distribution Date
following the second  anniversary of the  date at which  all of the  Mortgage
Loans have zero balances, assuming no prepayments and that the Mortgage Loans
which  are  Balloon Loans  fully  amortize  according  to their  amortization
schedule and no Balloon Payment is made.

          (m)  Within 30  days  after the  Delivery Date,  the Trustee  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 REMIC I, REMIC II and REMIC III.

          (n)  None of  the  Trustee,  the  Master Servicer  or  the  Special
Servicer  shall sell  or dispose  of  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
Mortgage  Property  acquired  by  deed  in  lieu  of  foreclosure,  (ii)  the
bankruptcy of REMIC I, REMIC II and REMIC III, (iii) the termination of REMIC
I, REMIC  II and REMIC III pursuant to Article XI of this Agreement or (iv) a
purchase  of Mortgage Loans  pursuant to  Article II  of this  agreement) nor
acquire any assets for  REMIC I, REMIC II and REMIC III,  nor sell or dispose
of any  investments  in  the Collection  Account  for gain,  nor  accept  any
contributions  to REMIC I,  REMIC II and  REMIC III after  the Delivery Date,
unless it has  received an Opinion of  Counsel that such sale  or disposition
will not affect adversely  the status of REMIC  I, REMIC II and REMIC  III as
REMICs.

          (o)  The Depositor  shall provide  or cause to  be provided  to the
Trustee, within  ten (10) days after the Delivery  Date, and thereafter on an
ongoing basis,  all information  or data  requested by  the Trustee  that the
Trustee reasonably  determines  to be  relevant for  tax purposes  as to  the
valuations   and  issue  prices   of  the  Certificates,   including  without
limitation, the  price, yield,  original issue  discount, market discount  or
premium,  Prepayment  Assumption and  projected  cash  flow (based  upon  the
Prepayment  Assumption)  of  the  Certificates.    In  addition,  the  Master
Servicer, the Special  Servicer and the Depositor  shall provide on a  timely
basis to  the Trustee or  its designee such  information with respect  to the
Trust Fund as is in its possession and reasonably requested by the Trustee to
enable it to perform  its obligations under this Article.   The Trustee shall
be entitled to  rely conclusively upon all such information so provided to it
without recalculation or other investigation.

          (p)  The Trustee shall  be entitled to reasonable  compensation and
to the reimbursement  of its reasonable expenses incurred  in the performance
of  its duties under this Section  3.11 as may be  agreed upon by the Trustee
and the  Depositor, provided that the Trustee shall pay out of its own funds,
without any  right of reimbursement,  any and  all ordinary  expenses of  the
Trust Fund incurred in the performance  of its duties under this Article  but
shall be reimbursed, except as otherwise expressly provided for herein by the
Trust Fund for any of its extraordinary expenses, including any taxes or tax-
related  payments, any  expenses involved  in any  tax examination,  audit or
proceeding,  and the expense  of any tax-related Opinion  of Counsel or other
professional advice requested by the Trustee for the benefit or protection of
the Certificateholders.

     SECTION 3.12   Notices to Mortgagors.

          The Master  Servicer shall,  within five (5)  Business Days  of the
Delivery Date  for any Mortgage  Loan, send  by first class  mail or  by hand
delivery written notice to the related Mortgagor that the Master Servicer has
been engaged to service  such Mortgage Loan, which  notice shall direct  such
Mortgagor  to make  further  payments and  to send  all  future notices  with
respect   to  such   Mortgage   Loan  directly   to   the  Master   Servicer.
Notwithstanding the foregoing,  the Master Servicer shall not  be required to
send  such  notice with  respect to  any  given Mortgage  Loan if  the Master
Servicer was the servicer of such Mortgage Loan prior to the Delivery Date or
if the  Mortgage Loans  shall be subserviced  pursuant to  Section 3.13  by a
subservicer which was  the servicer of  such Mortgage  prior to the  Delivery
Date,  and there  is no  change in where  the Mortgagor  is required  to send
payments under the Mortgage Loan.

     SECTION 3.13   Subservicing.

          The  Master  Servicer  and  the  Special  Servicer  may  enter into
subservicing agreements with one or more subservicers (including subsidiaries
or affiliates  of  the  Servicer or  the  Depositor) for  the  servicing  and
administration of the Mortgage Loans.  Any such subservicer shall be entitled
to  a  subservicing  fee  calculated  based on  the  Subservicing  Fee  Rate.
References in  this Agreement to actions taken  or to be taken  by the Master
Servicer  or the  Special Servicer  in servicing  the Mortgage  Loans include
actions  taken  or to  be taken  by a  subservicer on  behalf of  such Master
Servicer or Special Servicer.

          Notwithstanding any subservicing agreement,  any of the  provisions
of  this Agreement  relating  to agreements  or  arrangements between  either
Servicer and a subservicer or reference to actions taken through such Persons
or otherwise, such Servicer shall remain obligated and liable to the Trustee,
the Fiscal Agent  and Certificateholders for the servicing  and administering
of the  Mortgage Loans in  accordance with  the provisions of  this Agreement
without  diminution  of  such  obligation  or liability  by  virtue  of  such
subservicing agreements or arrangements, or by virtue of indemnification from
a subservicer, and to the same extent and under the same terms and conditions
as if such Servicer alone were servicing 
and administering  the Mortgage Loans.   Each  Servicer shall be  entitled to
enter  into any  agreement with  a  subservicer for  indemnification of  such
Servicer and nothing contained in this Agreement shall be deemed to  limit or
modify such indemnification.

          Any subservicing agreement  that may be entered into  and any other
transactions  or  servicing  arrangements  relating  to  the  Mortgage  Loans
involving a subservicer shall be deemed to be between the subservicer and the
related  Servicer,   and  none   of  the  Trustee,   the  Fiscal   Agent  the
Certificateholders nor the Depositor shall be deemed parties thereto and none
of such Persons  shall have claims or rights (except as specified below), nor
obligations, duties or liabilities with respect to the subservicer; provided,
                                                                    --------
that the Trustee and the Certificateholders may rely upon the representations
and warranties of the subservicer contained  therein and each of the  Trustee
and the  Depositor shall be  a third party  beneficiary of the  covenants and
other provisions setting forth obligations of the subservicer therein.

          If the Trustee or any successor Servicer assumes the obligations of
the Master  Servicer or  the Special Servicer,  as applicable,  in accordance
with  this Agreement,  the Trustee  or such  successor Servicer  may,  at its
option, (i) terminate  any subservicing agreement entered into  by the Master
Servicer or Special Servicer pursuant to this Section 3.13 or (ii) succeed to
all of the rights and obligations of  the Master Servicer or Special Servicer
under any subservicing  agreement, and any such  subservicing agreement shall
provide  such right  of termination  or  succession to  the  Trustee or  such
successor Servicer.  Notwithstanding the foregoing, neither the Trustee nor a
successor  Servicer may  terminate any  such  subservicing agreement,  unless
otherwise permitted thereunder, unless it shall have been determined that the
related  subservicer  is  not  acceptable  to  the  Rating  Agencies  or  the
Depositor.  In  such event, the Trustee  or such successor Servicer  shall be
deemed to have assumed all of the interest of the Master Servicer  or Special
Servicer therein (but  not any liabilities or obligations in  respect of acts
or omissions of  the Master Servicer or Special Servicer prior to such deemed
assumption) and to have replaced the Master Servicer or the Special Servicer,
as applicable, as a  party to such subservicing agreement to  the same extent
as if such  subservicing agreement had been  assigned to the Trustee  or such
successor Servicer, except  that the Master Servicer or  the Special Servicer
shall not thereby  be relieved  of any  liability or  obligations under  such
subservicing  agreement  that  accrued  prior  to  the  assumption of  duties
hereunder by the Trustee or such successor Servicer.

          No subservicer may modify  the terms of a Mortgage Loan or initiate
foreclosure  proceedings with respect  to any Mortgaged  Property without the
approval of  the Special  Servicer.  In  the event  that the  Trustee or  any
successor Servicer assumes the  servicing obligations of the Master  Servicer
or the  Special Servicer, as applicable, upon request  of the Trustee or such
successor Servicer, the Master Servicer or Special Servicer shall, at its own
expense,  promptly deliver  to the  Trustee  or such  successor Servicer  all
documents and records relating to any subservicing agreement and the Mortgage
Loans then being serviced thereunder, and the Servicer will otherwise use its
best efforts to effect the orderly and efficient transfer of any subservicing
agreement to the Trustee or such successor Servicer.

     SECTION 3.14   Record Title to Mortgage Loans, Etc.

          No Servicer shall hold record title to any Mortgage or any Mortgage
Note.

     SECTION 3.15   Release of Documents and Instruments of Satisfaction.

          The  Trustee may,  subject to the  terms hereof, upon  receipt of a
Request  for  Release and  Receipt  of  Documents  provided by  any  Servicer
substantially in  the form set forth  on Exhibit Y, release to  such Servicer
the related Mortgage Loan File or the documents from a Mortgage Loan File set
forth in such request.  Each Servicer acknowledges that during all times that
any Mortgage Loan File or any contents thereof are in the physical possession
of such Servicer, such Mortgage Loan File and the documents contained therein
shall   be  held  by   the  Servicer  in   trust  for  the   benefit  of  the
Certificateholders. 

          Subject to any state law  requirement or court order, each Servicer
hereby  agrees to  return to the  Trustee each and  every document previously
requested  from the Mortgage Loan File when  such Servicer's need therefor in
connection with  such foreclosure or  servicing no longer exists,  unless the
related Mortgage Loan  shall be liquidated  or paid in  full, in which  case,
upon receipt of  the Request for Release and Receipt of Documents from either
Servicer, the Trustee may release  the related Servicer's prior request form,
together with all  other documents still retained by the Trustee with respect
to such Mortgage Loan, to such Servicer.

          Upon receipt of the  payment in full of any Mortgage  Loan, or upon
the receipt by the Master Servicer or Special Servicer of a notification that
payment  in full will  be escrowed in  a manner customary  for such purposes,
such Servicer shall promptly deliver to the Trustee a Request for Release and
Receipt of Documents in the form  set forth on Exhibit S requesting  delivery
to such  Servicer  of the  Mortgage  Loan File  for  such Mortgage  Loan  and
indicating that all amounts received in connection with such payment that are
required to be deposited  in the Collection Account pursuant  to Section 4.02
hereof have been or will be so deposited.

          The Master Servicer  and the Special Servicer shall  forward to the
Trustee   original   documents   evidencing  an   assumption,   modification,
consolidation or extension of any Mortgage Loan entered into by such Servicer
in accordance  with this  Agreement  within ten  (10)  Business Days  of  the
execution  thereof and  the delivery  of  such instrument  to such  Servicer;
provided, however, that such Servicer may, in lieu thereof, provide the
- --------  -------
Trustee  with  a certified  true  copy of  any  such  document submitted  for
recordation  within five (5) Business  Days of its  execution, in which event
such Servicer  shall provide  the Trustee with  the original of  any document
submitted  for recordation  or  a  copy of  such  document  certified by  the
appropriate public recording  office to be  a true and  complete copy of  the
recorded original  within five (5)  Business Days of receipt  thereof by such
Servicer.

          Upon any payment in full of a Mortgage Loan, the Master Servicer or
Special Servicer  may execute  an instrument  of  satisfaction regarding  the
related  Mortgage  and  any  other related  Mortgage  Loan  Documents,  which
instruments of satisfaction shall be recorded by such Servicer if required by
applicable law  and shall  be delivered  to the  Person entitled  thereto, it
being understood  and agreed  that all reasonable  expenses incurred  by such
Servicer in connection with such  instruments of satisfaction shall be deemed
a Servicing Advance,  which shall be reimbursed pursuant to the terms of this
Agreement.   Such Servicer  shall  notify the  Trustee  of an  instrument  of
satisfaction described above as soon as practicable.



                                  ARTICLE IV

                               MASTER SERVICING

     SECTION 4.01   The Master Servicer.

          (a)  The Master Servicer shall service and administer each Mortgage
Loan (except  as such  obligations may  be assigned  to the Special  Servicer
pursuant to Article VI hereof)  on behalf of the Trust  Fund and in the  best
interests of and for the benefit of the Certificateholders in accordance with
the terms  of this Agreement, the terms of  the respective Mortgage Loans and
Accepted Servicing Practices.

          (b)  Subject to Accepted Servicing Practices and the  terms of this
Agreement and of  each Mortgage  Loan, the  Master Servicer  shall have  full
power  and authority  to  do  or cause  to  be done  any  and  all things  in
connection with such servicing  and administration that  it may deem, in  its
best  judgment, necessary  or desirable,  including,  without limitation,  to
execute and deliver, on behalf of the Trust Fund, any and  all instruments of
satisfaction or cancellation, or of partial  or full release or discharge and
all other comparable instruments, with respect to any  Mortgage Loan which is
not a  Specially Serviced Mortgage Loan.   Without limiting the generality of
the  foregoing, the  Master  Servicer  shall, and  is  hereby authorized  and
empowered  with  respect to  each  Mortgage  Loan,  to prepare,  execute  and
deliver, on behalf of the Trust Fund and at the Trust Fund's expense, any and
all  financing statements,  continuation statements  and  other documents  or
instruments necessary to maintain the  lien on the related Mortgaged Property
and related  collateral.   The Master Servicer  shall service  and administer
each Mortgage  Loan in accordance with  applicable state and  federal law and
shall  provide to  each  related  Mortgagor any  information  required to  be
provided to it  thereby.  Subject to the foregoing, the Master Servicer shall
service  and administer  each Mortgage  Loan in  accordance with  the related
Mortgage Loan Documents, and shall  enforce all provisions designated in such
Mortgage Loan Documents,  including but not limited to  the establishment and
administration of  escrow accounts,  reserve accounts,  impound accounts  and
operation and maintenance plans.   The Master Servicer may from  time to time
obtain from the Trustee any powers of  attorney and other documents necessary
or appropriate to enable such Master Servicer to carry out its  servicing and
administrative duties hereunder.   Notwithstanding the foregoing,  the Master
Servicer shall not modify,  waive or amend any term of  any Mortgage Loan (or
consent to any such modification,  waiver or amendment) if such modification,
waiver or amendment would affect the  related Monthly Payment (other than the
portion thereof relating to Escrow  Payments), the related Maturity Date, the
related Mortgage  interest rate  or the related  amortization schedule.   The
Master Servicer shall prepare for signature by the Trustee any such powers of
attorney or other documents necessary or appropriate to carry out such duties
hereunder.   The Trustee  shall not be  responsible for  any action  taken or
omitted to  be taken  by any  Servicer pursuant  to the  application of  such
powers of attorney unless such action was taken or omitted to be taken at the
express written direction of, and in the manner specified by, the Trustee.

          (c)  The Master  Servicer assumes,  with respect  to each  Mortgage
Loan (except as  otherwise set forth in Article VI and this Section 4.01(c)),
full responsibility for  the timely payment of all  customary, reasonable and
necessary "out of pocket" costs and expenses (including reasonable attorneys'
fees and disbursements) incurred in connection with:

          (i)  any enforcement,  administrative or  judicial proceedings,  or
               any necessary  legal work  or advice  specifically related  to
               servicing  the Mortgage Loans,  including but not  limited to,
               bankruptcies,  condemnations, drug  seizures, foreclosures  by
               subordinate or  superior lienholders,  legal costs  associated
               with  preparing powers of attorney pursuant to Section 4.01(b)
               above, and other legal actions incidental  to the servicing of
               the   Mortgage  Loans   (provided   that  such   expenses  are
               reasonable);

          (ii) all ground rents, taxes, assessments, water rates, sewer rates
               and other  charges, as  applicable, that are  or may  become a
               lien upon a  related Mortgaged Property,  and all fire,  flood
               and hazard  insurance coverage (to the extent required in this
               Agreement, including renewal payments); and

          (iii)     compliance with  the servicing  provisions applicable  to
                    such Master Servicer set forth herein.

With respect  to any costs described in clauses (i) and (ii) above and to the
extent the related Mortgage Loan Documents do not provide for Escrow Payments
or the Master Servicer  determines that any such payments have  not been made
by the related Mortgagor, the Master Servicer shall make  a Servicing Advance
to effect timely payment of all such expenses (in the case of those set forth
in clause (ii) above, before  they become delinquent) if the  Master Servicer
shall have or should have had knowledge based on Accepted Servicing Practices
of  such nonpayment  by  the  Mortgagor before  it  becomes delinquent,  and,
otherwise, the  Master Servicer  shall effect immediate  payment of  all such
expenses which it  has knowledge or  should have knowledge based  on Accepted
Servicing Practices have  become delinquent.  The Master  Servicer shall make
such Servicing Advances with respect to Mortgage  Loans from its own funds to
effect such payments  only to the extent not deemed  a Nonrecoverable Advance
and  shall be  reimbursed therefor  in  accordance with  Section 4.03(a)  and
Section 4.06(c) hereof.  With respect to  any costs described in clause (iii)
above, the Master  Servicer shall be entitled to  reimbursement of such costs
as  Servicing  Advances  only  to  the  extent  expressly  provided  in  this
Agreement. If  the Master  Servicer determines with  respect to  any Mortgage
Loan that  a Servicing  Advance, if made,  would constitute  a Nonrecoverable
Advance or that it has made a Nonrecoverable Advance, it shall deliver to the
Trustee a Nonrecoverable Advance  Certificate. Notwithstanding the foregoing,
with respect to legal  costs incurred in connection with  preparing powers of
attorney pursuant to clause (i) above, 
the Master Servicer shall  only be entitled to reimbursement for  preparing a
form of a power  of attorney for each state and not  for legal costs incurred
in connection with the preparation of a  power of attorney specifically for a
Mortgage Loan.

          (d)  Upon the occurrence of a Servicing Transfer Event with respect
to a Mortgage Loan, the Master Servicer shall effect the timely and efficient
transfer of its servicing responsibilities to the Special Servicer.

          (e)  Unless  the  Master  Servicer and  the  Special  Servicer with
respect  to a  Mortgage Loan  are the  same Person,  not  later than  two (2)
Business  Days  after a  Mortgage  Loan  ceases to  be  a  Specially Serviced
Mortgage Loan, the Special Servicer shall  send a letter by first class  mail
in  the  form of  Exhibit  L  hereto  notifying the  related  Mortgagor  that
servicing has been transferred to the Master Servicer.

          (f)  The  Master Servicer  shall, have  no  responsibility for  the
performance by  the Special Servicer  of its duties hereunder,  provided that
the Master  Servicer shall continue certain servicing and reporting functions
with  respect to  Specially  Serviced Mortgage  Loans  as set  forth  in this
Agreement.

     SECTION 4.02   Collection Account;  Collection of Certain  Mortgage Loan
                    Payments.

          (a)  Subject  to  Article  VI,  from  the  date  hereof  until  the
principal and interest  on the Mortgage  Loans are paid  in full, the  Master
Servicer shall  proceed diligently to  collect all payments called  for under
the terms  and  provisions of  the  Mortgage  Loans, and  shall  follow  such
collection  procedures as  it would  follow  with respect  to mortgage  loans
comparable to the Mortgage  Loans and held for other  portfolios, except that
to  the extent  that the  Master  Servicer does  not  service and  administer
similar mortgage loans for others, then the Master Servicer shall follow such
collection procedures as it  would follow with respect to its  own portfolio,
to the extent such procedures shall be consistent with this Agreement and, in
connection with collections under any applicable insurance policy, the  terms
of such  insurance policy required to be maintained with respect thereto, and
in accordance with Accepted Servicing Practices.

          (b)  On  or before the Delivery Date,  and as necessary thereafter,
the Master Servicer  shall establish, and  hereby agrees to maintain  for the
duration of this  Agreement, the Collection  Account. The Collection  Account
shall be an  Eligible Account.  The Collection Account shall relate solely to
collections  with respect  to Mortgage  Loans,  and funds  in the  Collection
Account  shall  be  held  by the  Master  Servicer  for  the  benefit of  the
Certificateholders and  shall not be  commingled with any other  moneys.  The
Master Servicer shall deposit, within one Business Day following receipt, all
collections with  respect to  the  Mortgage Loans  received  by it  into  the
Collection Account  and  the  applicable  subaccount of  the  Escrow  Account
pursuant   to  this  Section   4.02(b)  and  pursuant   to  Section  4.06(a),
respectively.   The Master  Servicer shall, within five  (5) Business Days of
the establishment 
thereof,  notify the  Trustee  and the  Special  Servicer in  writing  of the
location  and account  number thereof  and  shall give  the  Trustee and  the
Special Servicer  written notice of  any change  of such location  or account
number on  or prior  to the  date of such  change.   Funds in  the Collection
Account  may be  invested by, at  the risk  of, and  for the benefit  of, the
Master Servicer in Permitted Investments which shall not be sold or  disposed
of prior to maturity.  All such Permitted Investments shall be  registered in
the name  of the Master Servicer (in its capacity as such and for the benefit
of the Certificateholders) or its nominee.  All income therefrom shall be the
property  of  the  Master Servicer.    In  addition, if  the  amounts  in the
Collection Account  are invested for the benefit  of the Master Servicer, the
Master Servicer  shall deposit  into such  account out  of its  own funds  an
amount  representing any net  losses realized  on Permitted  Investments with
respect to funds  in such account no  later than the first  Master Remittance
Date after the occurrence of such loss.

          (c)  The  Master  Servicer  shall  deposit  the  following amounts,
without duplication, into the Collection Account:

          (i)  all  payments  on  account  of  principal,  including  amounts
               required to be  deposited therein pursuant to  Section 2.04 or
               Section 4.06(c)(iii) hereof, and Principal Prepayments, on the
               Mortgage Loans;

          (ii) all  payments  on  account   of  interest  (including  default
               interest) on the Mortgage Loans (including amounts required to
               be  deposited  therein  pursuant  to Section 2.04  or  Section
               4.06(c)(iii) hereof);

          (iii)     all  Liquidation Proceeds,  Excess Condemnation  Proceeds
                    and  Excess  Insurance  Proceeds  with  respect  to   the
                    Mortgaged Properties;

          (iv) out  of   such  Master   Servicer's  own   funds,  an   amount
               representing net losses realized on Permitted Investments with
               respect  to funds  in  such  Collection  Account  pursuant  to
               Section 4.02(b);

          (v)  any  amounts  representing  Prepayment Premiums  paid  by  the
               Mortgagors;

          (vi) any amounts  received from  the Special  Servicer pursuant  to
               Section 6.10(b);

          (vii)     any  other  amounts  received  from  the  Mortgagors with
                    respect to the Mortgage Loans; and

          (viii)    any  amounts  received from  the  Special  Servicer under
                    Section 6.08 hereof;

but excluding (1) REO Proceeds (except as provided in clause (viii)), (2)
    ---------
amounts  representing fees  or late  charge  penalties or  modification fees,
assumption  fees, extension  fees, NSF  check  charges and  similar fees  and
charges payable by  Mortgagors with respect to  the Mortgage Loans  which are
not Specially  Serviced Mortgage Loans  or REO  Mortgage Loans, which  may be
retained  by  such  Master  Servicer  as  additional  servicing  compensation
hereunder, (3) any amounts received from a Mortgagor to reimburse such Master
Servicer, pursuant  to the terms of the Mortgage  Loan, for costs incurred in
connection with the  preparation of a Property Inspection  Report, (4) Escrow
Payments and (5) any fees payable  to the related subservicer at the  related
Subservicing Fee Rate.

          (d)  All  funds deposited  by the  Master  Servicer in  the related
Collection Account  shall be held  for the benefit of  the Certificateholders
until disbursed  or withdrawn  in accordance herewith.   Except  as expressly
permitted or required hereunder, the Master Servicer shall not sell, transfer
or assign  to any Person  any interest (including  any security  interest) in
amounts  credited or  to be credited  to the  Collection Account or  take any
action towards  that end, and shall maintain such  amounts free of all liens,
claims and encumbrances of any nature.

          (e)  The  Master Servicer shall, within one Business Day of receipt
or discovery of  receipt, remit to  the Special Servicer  for deposit in  the
related REO Account any REO Proceeds deposited into the Collection Account or
any related Escrow Account.

     SECTION 4.03   Permitted Withdrawals from the Collection Account.

          (a)  The Master Servicer  may make withdrawals from  the Collection
Account of  amounts on deposit therein attributable to the Mortgage Loans for
(without  duplication)  the following  purposes  in  the  following order  of
priority:

          (i)  to recoup any amount deposited  in the Collection Account  and
               not required to be deposited therein;

          (ii) on each Master Remittance Date, from amounts on deposit in the
               Collection Account  representing payments  by  a Mortgagor  of
               interest  or   principal  or   Liquidation  Proceeds,   Excess
               Insurance Proceeds  and Excess  Condemnation Proceeds and  REO
               Proceeds with respect to a Mortgage Loan and proceeds from the
               repurchase of a Mortgage Loan pursuant to the terms hereof, to
               pay to itself the Master Servicing  Fee and to pay the Special
               Servicer the Special Servicing Fee, if applicable;

          (iii)     to  reimburse the Fiscal  Agent, the Trustee,  itself and
                    the  Special Servicer,  in  that  order,  for  previously
                    unreimbursed  P&I Advances from any amounts on deposit in
                    such account,  together with accrued and  unpaid interest
                    at  the Advance  Rate pursuant  to  Sections 4.05(c)  and
                    6.10,  respectively,   the  right  to   withdraw  amounts
                    pursuant to this 

               subclause  (iii) being  limited to  amounts on deposit  in the
               Collection Account in respect of Liquidation  Proceeds, Excess
               Insurance  Proceeds,  REO  Proceeds  and  Excess  Condemnation
               Proceeds  with respect to the Mortgage  Loan and proceeds from
               the repurchase of a Mortgage Loan pursuant to the terms hereof
               with respect to  the Mortgage Loan with respect  to which such
               P&I Advance  was made or  the related Mortgaged  Property, and
               any   other  amounts  received  on  such  Mortgage  Loan  that
               represent  late recoveries of  payments with respect  to which
               such P&I Advances were made;

          (iv) to the  extent not reimbursed  from amounts on deposit  in the
               Escrow  Account pursuant to  Section 4.06(c)(v) hereof  or the
               REO  Account pursuant to Section 6.10 hereof, to reimburse the
               Fiscal Agent, the Trustee, itself and the Special Servicer, in
               that   order,  pursuant  to  Sections  5.05,  4.05  and  6.10,
               respectively, for  previously unreimbursed  Servicing Advances
               incurred  in  connection  with  a  Mortgaged  Property  (which
               amounts   shall  be  accounted  for  in  accordance  with  the
               provisions of Section  4.10 hereof) together with  accrued and
               unpaid  interest  at  the Advance  Rate  pursuant  to Sections
               4.05(c)  and 6.10, respectively, the right to withdraw amounts
               pursuant  to this subclause  (iv) being limited  to amounts on
               deposit  in the Collection  Account in respect  of Liquidation
               Proceeds, Excess  Insurance Proceeds, REO  Proceeds and Excess
               Condemnation Proceeds with respect to such  Mortgaged Property
               or proceeds from the repurchase of a Mortgage Loan pursuant to
               the terms hereof with respect  to such Mortgaged Property, and
               any other amounts received with  respect to the Mortgage  Loan
               including  late recoveries of  payments with respect  to which
               such Servicing Advances were made;

          (v)  to reimburse the Fiscal Agent, the Trustee and itself, in that
               order,  from  amounts  received   from  the  Special  Servicer
               pursuant  to Section 6.10(b)  for any Advances,  together with
               accrued and unpaid  interest at the  Advance Rate pursuant  to
               Section  4.05, with respect to any Specially Serviced Mortgage
               Loan which remain unreimbursed;

          (vi) on each Master  Remittance Date, to pay the  Fiscal Agent, the
               Trustee, itself and  the Special Servicer, in  that order, for
               accrued  and  unpaid  interest  at  the Advance  Rate  on  any
               reimbursed P&I Advances made with respect to any Mortgage Loan
               from any amounts on deposit  in the Collection Account, to the
               extent not otherwise  offset by default interest  collected on
               the Mortgage Loan;

          (vii)     on each Master  Remittance Date, to reimburse  the Fiscal
                    Agent, the Trustee,  itself and the Special  Servicer, in
                    that order, from any 

               amounts  on deposit  in  the Collection  Account  for (A)  any
               unreimbursed Nonrecoverable Advance for which a Nonrecoverable
               Advance Certificate has  been previously delivered or  (B) any
               unreimbursed Servicing Advance  for an expense the  payment or
               reimbursement  of which is  not an  obligation of  the related
               Mortgagors  under the  terms  of  the  related  Mortgage  Loan
               Documents, in each case, together with interest at the Advance
               Rate pursuant to Sections 4.05(c) and 6.10, respectively, made
               with respect to the Mortgage Loans;

          (viii)    on  each  Master  Remittance  Date,  to  pay  itself  any
                    reinvestment  income   on  amounts  on  deposit   in  the
                    Collection  Account to which  it is entitled  pursuant to
                    Section 4.02(b);

          (ix) on each  Master Remittance  Date, to  make remittances  to the
               Trustee pursuant to Section 4.04 hereof; and

          (x)  to clear and terminate the Collection Account upon termination
               of this Agreement.

          (b)  The  Master   Servicer  shall   keep  and  maintain   separate
accounting, on  a Mortgage  Loan-by-Mortgage Loan basis,  for the  purpose of
justifying  any withdrawal  from the  Collection Account and  determining any
shortfall  or  overpayment  of any  amounts  due  from or  on  behalf  of any
Mortgagor or Mortgaged Property.

     SECTION 4.04   Remittances to the Trustee.

          (a)  On each Master Remittance Date,  the Master Servicer shall (1)
withdraw from  the Collection Account  and remit  to the Trustee  for deposit
into  the  Certificate Account,  by  wire transfer  of  immediately available
funds, all  amounts on deposit  in the Collection  Account as of  the related
Determination Date minus:
                   -----

          (i)  any   permitted  charges  against   or  withdrawals  from  the
               Collection Account pursuant  to clauses (i) through  (viii) of
               Section 4.03(a) hereof; and


          (ii) any  amounts on deposit in the Collection Account representing
               a Monthly Payment  due on a Due Date  following the Collection
               Period for such Master Remittance Date net of any reduction in
               the  aggregate amount of  P&I Advances for  such Determination
               Date  pursuant to Section  4.05(a) (which amounts,  other than
               those representing Escrow Payments, shall be remitted pursuant
               to  this Agreement on  the Master Remittance  Date immediately
               following  the Collection Period in which such Monthly Payment
               was due),

and (2) remit to the Trustee any P&I Advances required to be made on or prior
to such  Master Remittance Date pursuant  to Section 4.05(a). If  the Trustee
fails to receive by 2:00 p.m., Chicago time on the Master Remittance Date any
or  all  of  the amounts  required  by  this clause  (a),  the  Trustee shall
immediately notify the Master Servicer of such failure.
 
          (b)  With respect to any Master Servicer remittance received by the
Trustee after  the Master Remittance Date,  the Master Servicer shall  pay to
the  Trustee interest on  such amount until  paid at the Advance  Rate.  Such
interest  shall be  deposited  into  the Certificate  Account  by the  Master
Servicer on  the date such  late payment is made  and shall cover  the period
commencing with the  day following the Master Remittance Date and ending with
the Business Day  on which such payment is made, both inclusive.  The payment
by the Master Servicer of any such interest  shall not be deemed an extension
of time for payment or a waiver of any Event of Default.

          (c)  The Master Servicer  shall provide any  beneficial owner of  a
Certificate information requested thereby with  respect to the calculation of
any Prepayment Premium on a prepaying Mortgage Loan.

     SECTION 4.05   Master Servicer Advances.

          (a)  To the extent that as of the Determination Date for any month,
the full  amount of the Monthly Payment due in such month with respect to any
Mortgage Loan other  than a  Specially Serviced  Mortgage Loan  has not  been
received  by the  Master  Servicer, the  Master Servicer  shall remit  to the
Trustee  on the  Master Remittance  Date,  for deposit  into the  Certificate
Account,  a P&I  Advance in  an amount equal  to the  excess of  such Monthly
Payment   net  of  any  Escrow  Payment  component   and  net  of  an  amount
corresponding  to  the  related  Servicing  Fee  over  the  amount  received;
provided, however,  that the Master Servicer shall not  be required to make a
Nonrecoverable Advance and, provided further, that  the Master Servicer shall
not be required to make more than two consecutive P&I Advances which have not
been reimbursed for  any Mortgage Loan and  the Master Servicer shall  not be
required to  make  a P&I  Advance with  respect to  a Balloon  Payment.   For
purposes of  the immediately preceding  sentence, the Monthly Payment  due on
the Maturity Date for  a Balloon Mortgage Loan will be  the amount that would
be due on such day based on the full amortization schedule  used to calculate
the Monthly  Payments thereon  prior to  the Maturity  Date.   If the  Master
Servicer determines  that a P&I Advance is required,  it shall on such Master
Remittance Date remit  to the Trustee for deposit in  the Certificate Account
out of  its own funds an amount equal  to the P&I Advance; provided, however,
that the aggregate  amount of such  P&I Advances for  any Determination  Date
shall be  reduced by  any amounts  being held  for future  remittance to  the
Master  Servicer  pursuant  to Section  4.04(a)(1)(ii)  before  deduction for
reductions in P&I  Advances pursuant to this  Section 4.05.  Any  funds being
held in the Collection  Account for future distribution and so  used shall be
replaced by  the Master  Servicer from  its own  funds (or  from receipts  on
Mortgage Loans against  which such P&I Advance  was made) by deposit  in such
Collection Account on or before any future 
Master Remittance Date to the extent that funds in such Collection Account on
such Master  Remittance  Date shall  be  less than  payments to  the  Trustee
required to  be made on  such date.   If the Master  Servicer determines with
respect to any Mortgage Loan that a P&I Advance, if made, would constitute  a
Nonrecoverable Advance or that it has made a Nonrecoverable Advance, it shall
deliver to the Trustee a Nonrecoverable Advance Certificate.  

          (b)  The  Master  Servicer  shall determine  on  each  Business Day
whether amounts are available in the Collection Account or Escrow Account  to
reimburse  any  Servicer for  unreimbursed  Advances  made pursuant  to  this
Agreement.   Subject to Section  6.02(f), the Master Servicer  shall withdraw
all  amounts  necessary  to  make  such  reimbursement  to  the  extent  such
withdrawals are permitted under Section 4.03(a) or Section 4.06(c), and shall
reimburse the Fiscal Agent, the Trustee, itself and the Special  Servicer, in
that order, on each Business Day.

          (c)  The Fiscal Agent, the Trustee and the Master Servicer shall be
entitled to  interest on any  Advance made with  respect to a  Mortgage Loan.
Such  interest shall accrue at the  Advance Rate from the  date on which such
Advance was  made to but not  including any Business Day on  which the Person
making such  Advance is  reimbursed  for such  Advance  as provided  in  this
Agreement.

     SECTION 4.06   Escrow Accounts.

          (a)   On  or before  the Delivery Date,  the Master  Servicer shall
establish, and hereby  agrees to maintain for the duration of this Agreement,
an  Escrow Account.  The  Escrow Account shall  be an Eligible  Account.  The
Escrow Account shall consist of one or  more subaccounts, each of which shall
relate solely to collections with respect to the Mortgage Loans, and funds in
each such  subaccount in  the Escrow  Account shall  be held  by such  Master
Servicer for the benefit of the Certificateholders and the related Mortgagors
and shall  not be  commingled with  any other  moneys.   The Master  Servicer
shall, within five (5) Business Days of the establishment thereof, notify the
Trustee and  the  Special Servicer  in writing  of the  location and  account
number of each  subaccount in the Escrow  Account and shall give  the Trustee
and  the Special Servicer  written notice of  any change of  such location or
account number  on or prior to the date of  such change.  The Master Servicer
shall deposit into  the appropriate subaccount of the  related Escrow Account
any Escrow Payments that it  receives, including, without limitation, (i) any
Payment  Reserve,  Repair  and Remediation  Reserve,  Replacement  Reserve or
Tenant Improvement and  Leasing Commissions Reserve required  to be deposited
therein on the Applicable Closing Date and as of each Due Date for a Mortgage
Loan and (ii) any  related Insurance Proceeds or  Condemnation Proceeds.   In
addition, if the amounts in any subaccount of the Escrow Account are invested
for  the benefit of  the Master Servicer, such  Master Servicer shall deposit
into such subaccount out  of its own funds an amount  representing net losses
realized on Permitted Investments with respect to funds in such subaccount.

          (b)  Subject to  the terms of  the Mortgage Loan Documents,  and to
applicable Law,  any funds  in any  subaccount of  an Escrow  Account may  be
invested by  (or, if required by  such Mortgage Loan  Documents or applicable
Law, shall  be invested by),  at the  risk of,  and for the  benefit of,  the
Master Servicer in  Permitted Investments and  any such Permitted  Investment
shall  not be  sold  or disposed  of  prior to  its maturity.    If, however,
pursuant to the terms of the related Mortgage Loan Documents, or  pursuant to
applicable Law, any  funds in an Escrow  Account are required to  be invested
for the benefit of the related Mortgagor, the Master Servicer shall so invest
such funds.

          (c)  Withdrawals from  any subaccount of  an Escrow Account  may be
made  (to the extent amounts  have been escrowed for such  purpose and to the
extent  permitted  by the  related  Mortgage  Loan  Documents) only  for  the
following purposes in the following order of priority:

          (i)  to  recoup any  amount deposited  in  such subaccount  and not
               required to be  deposited therein or to refund  to the related
               Mortgagor any sums determined to be overages;

          (ii) to  pay interest earned on such  account, if any, to itself or
               to the related Mortgagor as required by subsection (b) above;

          (iii)     from  amounts on deposit  in such subaccount representing
                    the Payment  Reserve for a  Mortgage Loan, to  effect (by
                    means  of deposit to  the Collection Account  pursuant to
                    Section 4.02(c) hereof) the  timely payment of  principal
                    or interest on such Mortgage Loan;

          (iv) to  effect the timely payment of taxes, assessments, insurance
               and other  basic carrying costs in connection with the related
               Mortgage Loan;

          (v)  from  amounts  on  deposit  in  such  subaccount  representing
               Insurance   Proceeds  for  a  Mortgage  Loan,  to  effect  the
               restoration or repair  of the related Mortgaged Property or to
               release to the related Mortgagor  in accordance with the terms
               of the related  Mortgage Loan Documents or, to  the extent not
               expressly  provided  therein,  in   accordance  with  Accepted
               Servicing Practices  or Accepted Special  Servicing Practices,
               as applicable, and applicable Law;

          (vi) from  amounts  on  deposit  in  such  subaccount  representing
               Condemnation  Proceeds  for  a Mortgage  Loan,  to  effect the
               restoration or repair  of the related Mortgaged Property or to
               release to the related Mortgagor  in accordance with the terms
               of the related  Mortgage Loan Documents or, to  the extent not
               expressly  provided  therein,  in   accordance  with  Accepted
               Servicing Practices  or Accepted Special  Servicing Practices,
               as applicable, and applicable Law;

          (vii)     without duplication of  any amounts otherwise  reimbursed
                    pursuant to Section 4.03(a) to the Master Servicer or the
                    Special Servicer, to reimburse the Master Servicer or the
                    Special  Servicer,  in   that  order,   out  of   related
                    collections  on  the  related   Mortgage  Loan  for   any
                    Servicing Advances made by such Servicer pursuant to this
                    Agreement  together with  interest  at  the Advance  Rate
                    pursuant to Sections 4.05(c) and 6.10(d), respectively;

          (viii)    upon satisfaction of  the conditions relating  thereto in
                    the related Mortgage  Loan Documents, to disburse  to the
                    related Mortgagor any amounts in the Replacement Reserve,
                    the   Repair  and  Remediation   Reserve  or  the  Tenant
                    Improvement and  Leasing Commissions Reserve  required to
                    be so disbursed; or

          (ix) to clear and  terminate such subaccount on payment  in full of
               the related Mortgage or upon termination of this Agreement.

          (d)  To  the extent  that interest  earned  on funds  in an  Escrow
Account  is  insufficient to  pay  interest  on  such  funds to  the  related
Mortgagor  to the  extent required  by  applicable Law,  the Master  Servicer
shall,  as part  of  its servicing  duties  under  this Agreement,  pay  such
interest  from its own funds as a Servicing Advance, and shall be entitled to
reimbursement therefor pursuant to Section 4.03(a) hereof; provided, however,
that  the Master  Servicer shall  not be  required to  make  a Nonrecoverable
Advance.

          (e)  The  Master  Servicer  shall  maintain  accurate records  with
respect to  each related Mortgaged  Property reflecting the status  of taxes,
assessments,  insurance premiums  and other  similar  items that  are or  may
become a  lien thereon and the status of  insurance premiums and ground rent,
if applicable, payable in respect thereof.  The Master Servicer shall obtain,
from time to time, all bills for the payment of such items (including renewal
premiums)  and shall  effect timely  payment thereof  in accordance  with the
provisions of Section  4.01(c) hereof, employing for such  purpose amounts in
the related Escrow Account as allowed under the terms of the related Mortgage
Loan Documents  or,  if not  paid  from amounts  on  deposit in  such  Escrow
Account, by  making a Servicing  Advance pursuant to Section  4.01(c) hereof.
The  Master Servicer shall make such Servicing Advances until a Mortgage Loan
becomes  a  Specially  Serviced  Mortgage  Loan  and  shall  be  entitled  to
reimbursement therefore pursuant to Section 4.03(a) or Section 4.06(c). 

     SECTION 4.07   Maintenance of Insurance.

            (a)   The Master Servicer shall  cause to be  maintained for each
related Mortgaged Property all insurance required by the terms of the related
Mortgage  Loan Documents;  provided, that  insurance in  the  amount required
above is  available  at a  commercially  reasonable  cost.   Subject  to  the
preceding sentence, hazard insurance shall be 
maintained in the amount set forth in the related Mortgage Loan Documents but
in any event in an amount at least equal to the lesser of (a) the replacement
cost of the improvements which are a part of such property and (b) the unpaid
principal balance on such Mortgage Loan.  Such insurance  policies shall also
provide coverage in amounts sufficient  such that the insurance carrier would
not deem the  Mortgagor to  be a  co-insurer thereunder.   All such  policies
shall provide for  at least thirty days'  prior written notice to  the Master
Servicer of any cancellation, reduction in  the amount of, or material change
in, the coverage provided thereunder.  If  at any time the Mortgaged Property
is in  a federally designated special flood  hazard area, the Master Servicer
shall cause  the related Mortgagor  to maintain or  will itself obtain  flood
insurance in respect thereof to the  extent available.  Such flood  insurance
shall be in an amount equal to the lesser of (x) the unpaid principal balance
of  the  related Mortgage  Loan,  (y) the  maximum amount  of  such insurance
required by the  terms of the related  Mortgage Note or Mortgage and  (z) the
maximum amount of such insurance that is available for the related  Mortgaged
Property under the  national flood insurance program (assuming  that the area
in  which  such  Mortgaged  Property  is located  is  participating  in  such
program).  Any  cost incurred in maintaining any  insurance required pursuant
to  this subsection (a)  shall not,  for the  purpose of  calculating monthly
distributions to the  Certificateholders, be  added to  the unpaid  principal
balance of the related  Mortgage Loan, notwithstanding that the  terms of the
Mortgage  Loan so  permit but  such cost  shall be  deemed to be  a Servicing
Advance and shall be reimbursed as provided in this Agreement.

          (b)  All of the hazard insurance policies required to be maintained
under  subsection (a)  of this  Section  shall contain  a standard  mortgagee
clause naming  the Master Servicer (or  Special Servicer with  respect to REO
Mortgage Loans),  as agent for the Trustee and  its successors and assigns as
the Person to whom all payments made by the insurance carrier shall be  made.
The  Master Servicer (or  the Special Servicer  with respect  to REO Mortgage
Loans) shall  arrange for the application of  all such insurance proceeds (i)
to the  restoration or  repair of  the  related Mortgaged  Property, (ii)  to
prepay in whole  or in part the  outstanding principal amount of  the related
Mortgage Note  or (iii) to be released to the  related Mortgagor, as the case
may be,  in all  cases in  accordance with  the express  requirements of  the
applicable Mortgage  Loan Documents.   To the extent the  applicable Mortgage
Loan  Documents require  the  delivery  of  appraisals,  engineer's  reports,
architect's  disbursement  certificates  or  other documents  or  instruments
before any  such insurance  proceeds are applied,  the Master  Servicer shall
obtain and verify the same and any costs  so incurred shall be deemed to be a
Servicing Advance and shall be reimbursed as provided in this Agreement. 

          (c)  With  respect to  any  insurance  required  to  be  maintained
pursuant  to this  Section 4.07,  each  Master Servicer  shall  remit to  the
Special Servicer  any unearned  premiums with respect  to premiums  that were
advanced by the Special  Servicer pursuant to Section 6.03(b). Amounts  to be
paid to the Special  Servicer pursuant to this clause (c)  shall be made upon
receipt by the Master Servicer of the refund of such unearned premium  and of
a certification  by the Special Servicer  of such amount  of unearned premium
and of the amount of such unreimbursed Servicing Advance.

     SECTION 4.08   Enforcement   of   "Due-on-Sale"    Clauses;   Assumption
                    Agreements.

          (a)   To  the  extent  any Mortgage  Loan  contains an  enforceable
"due-on-sale"  or  "due-on-encumbrance"  clause, the  Master  Servicer  shall
enforce, and  shall not waive, such clause.  If the Master Servicer is unable
to  enforce any  such "due-on-sale" clause  or if no  "due-on-sale" clause is
applicable, the Master Servicer shall enter into an assumption agreement with
the  Person to  whom such  property has  been conveyed  or is proposed  to be
conveyed, pursuant  to which  such Person becomes  liable under  the Mortgage
Note  and, to the  extent permitted by  applicable state Law  and the related
Mortgage,  the Mortgagor remains liable thereon.  The Master Servicer is also
authorized  to enter  into a  substitution of  liability agreement  with such
Person, pursuant to  which the original Mortgagor is  released from liability
and such Person is substituted as the  Mortgagor and becomes liable under the
Mortgage Note; provided, however, that such substitute Mortgagor must satisfy
the requirements  set forth  in the related  Mortgage Loan  Documents or  the
underwriting requirements customarily imposed by prudent  commercial mortgage
lenders  as a  condition to  approval of  a borrower on  a new  mortgage loan
substantially similar to such Mortgage Loan.

          (b)  To the extent  any Mortgage Loan contains a  clause granting a
right  of assumption  to  a  qualified substitute  Mortgagor  upon the  sale,
conveyance or transfer of the related Mortgaged Property, the Master Servicer
shall  enter into  an  assumption agreement  with  such qualified  substitute
Mortgagor, pursuant to  which such substitute Mortgagor becomes  liable under
the Mortgage Note.  If any  Person other than the Mortgagor has, pursuant  to
the related  Mortgage Loan Documents,  undertaken to indemnify  the mortgagee
and,  in  connection  with an  assumption  of  the type  referred  to  in the
preceding sentence, the related Mortgage Loan Documents permit a substitution
of such  third-party indemnitor  by a  qualified  substitute indemnitor,  the
Master Servicer  shall enter into  an assumption of liability  agreement with
such  qualified  substitute  indemnitor, pursuant  to  which  such substitute
indemnitor  becomes liable  under  the relevant  indemnification obligations.
The  Master Servicer  is also  authorized  to enter  into  a substitution  of
liability agreement  with such  substitute Mortgagor,  pursuant to which  the
original Mortgagor is  released from liability and  such substitute Mortgagor
is  substituted as the Mortgagor and  becomes liable under the Mortgage Note;
provided,   however,  that  such   substitute  Mortgagor  must   satisfy  the
requirements  set  forth  in  the  related Mortgage  Loan  Documents  or  the
underwriting requirements customarily imposed by prudent commercial  mortgage
lenders  as a  condition to  approval of a  borrower on  a new  mortgage loan
substantially similar to such Mortgage Loan.

          (c)  The  Master  Servicer  shall  retain  any  fee  collected  for
entering into an assumption or substitution of liability agreement.

          (d)  In connection with any assumption under this Section 4.08,  no
material  term of  the  Mortgage Note  (including,  but not  limited to,  the
Mortgage Interest Rate, the amount of the Monthly Payment, any interest  rate
floor or cap applicable to the calculation of 
the Mortgage Interest Rate and any other term affecting the amount  or timing
of payment on the Mortgage  Loan) may be changed.  The  Master Servicer shall
forward to  the Custodian the  original substitution or  assumption agreement
and shall forward  to the Trustee a  copy of such substitution  or assumption
agreement.

          (e)  Notwithstanding the foregoing  or any other provision  of this
Agreement, the Master Servicer  shall not be deemed to be  in default, breach
or  any  other violation  of  its  obligations  hereunder by  reason  of  any
conveyance by  a Mortgagor  of a Mortgaged  Property or  any assumption  of a
Mortgage Loan by  operation of  Law that  the Master Servicer  in good  faith
determines it may  be restricted by Law from preventing.  The Master Servicer
shall deliver prompt written notice to the Trustee  of any such determination
or assumption.

          (f)  The Master  Servicer  shall notify  each Rating  Agency if  it
shall have  actual knowledge  that such assumption  results in  any Mortgagor
representing more than 5% of  the Mortgagors by outstanding principal balance
of the Mortgage Loans.

     SECTION 4.09   Review of Property Inspections, Operating Statements  and
                    Rent Rolls.

            (a)  The Master Servicer  shall inspect or cause to be  inspected
each related  Mortgaged Property  and shall verify  and deliver  a copy  of a
Property Inspection Report in the form of  Exhibit M hereto to the Trustee at
such times  and in  such manner  as are  consistent  with Accepted  Servicing
Practices; provided that (i) each Mortgaged Property securing a Mortgage Loan
           --------
with  an outstanding  principal  balance  in excess  of  $2,000,000 and  each
Mortgage Loan shall be  inspected and a  Property Inspection Report shall  be
delivered  at least  once  a  year and  (ii)  each other  Mortgaged  Property
securing a Mortgage Loan  shall be inspected and a Property Inspection Report
shall be delivered at least once every two years.  

          (b)  The Master  Servicer shall, within  ten (10) Business  Days of
receipt,  verify  any operating  statements  and  rent  rolls prepared  by  a
Mortgagor  of  a Mortgaged  Property  in  accordance with  the  terms of  the
Mortgage  Loan for  compliance with  any covenants  contained in  the related
Mortgage Loan Documents.

     SECTION 4.10   Reports of the Master Servicer.

          (a)  The Master Servicer  shall prepare, or  cause to be  prepared,
and deliver  to the Trustee and  Special Servicer (with respect  to Specially
Serviced Mortgage  Loans), in an  electronic format reasonably  acceptable to
the Trustee, consistent with Accepted Servicing  Practices and convertible to
EDGAR format,  not later than  (i) the third  (3rd) Business Day  immediately
preceding each  Distribution Date,  a copy of  a report specifying  the total
amount to be remitted by the Master Servicer on the related Master Remittance
Date and identifying the  amounts thereof and (ii) the second  (2nd) Business
Day  immediately preceding  each Distribution  Date, a  copy of  a Remittance
Report in the form of Exhibit O hereto, (including 
the information  required pursuant to Section 7.04) and  a copy of a Detailed
Loan Indicative Data File in the form of Exhibit P hereto, which report shall
specify, if necessary, any amounts to  be advanced on a Distribution Date  by
the Special Servicer pursuant to Section 6.10.  Each such  report shall be in
respect of the related Collection  Period on a Mortgage Loan-by-Mortgage Loan
basis to the extent applicable.

          (b)  The  Master  Servicer  shall  upon  the  Trustee's  reasonable
request, provide  such other  customary information as  is necessary  for the
Certificateholders  to prepare  their  federal, state  and  local income  tax
returns.  

          (c)  The   Master  Servicer  shall   prepare  and   distribute  all
information  statements  relating  to  payments  on  the  Mortgage  Loans  in
accordance with all applicable federal and state laws and regulations.   Upon
prior  written request of the Trustee, the Master Servicer shall prepare such
other reports as may be  reasonably requested in writing by the Trustee.  The
Master Servicer shall  be entitled to charge a reasonable  fee reflecting the
internal and external costs  to such Master Servicer of preparing  such other
reports and  such fee  shall be  reimbursable to  such Master  Servicer as  a
Servicing Advance and shall be reimbursed as provided in this Agreement.

     SECTION 4.11   Confirmation of Balloon Payment.

          The Master Servicer shall send a letter by first class mail to each
related Mortgagor on  a Balloon Mortgage  Loan not earlier  than twelve  (12)
months  and at  least  six (6)  months  prior to  the  related Maturity  Date
reminding such Mortgagor  of such Maturity Date and requesting that not later
than ninety (90) days  prior to such Maturity Date such  Mortgagor confirm in
writing that  the payment due on such Maturity Date will be made on such date
and describe in  reasonable detail any arrangements  made or to be  made with
regard to the payment of such Balloon Payment. 

     SECTION 4.12   Master Servicer Compensation.

          The Master Servicer shall be entitled to a fee (the "Master
                                                               ------
Servicing Fee"), with respect to each Mortgage Loan that shall be equal to
- -------------
one-twelfth of the product of (a)  the Master Servicing Fee Rate and (b)  the
Scheduled Principal Balance of such  Mortgage Loan as of the Due  Date in the
preceding calendar  month.  The  Master Servicing Fee is  payable solely from
the interest portion of the Monthly Payment on the related Mortgage Loan plus
Liquidation Proceeds, Excess Insurance Proceeds, Excess Condemnation Proceeds
or REO Proceeds with respect to  such Mortgage Loan, to the extent  permitted
by Section 4.03(a)(ii) hereof.  The Master Servicer shall also be entitled to
receive  as  part  of  its  servicing  compensation  net  reinvestment income
pursuant to  Section 4.02(b)  and  certain fees  described in  clause (2)  of
Section 4.02(c) and as otherwise permitted under this Agreement.


     SECTION 4.13   Adjustment of Master Servicer's Compensation.

          Notwithstanding  anything set forth  in this Agreement,  the Master
Servicer's compensation for the period ending on a Distribution Date shall be
reduced  (but not  below  zero) by  an  amount equal  to  any  excess of  any
Prepayment Interest Shortfall over the  sum of any Prepayment Interest Excess
and any Prepayment Premiums available for such Distribution Date.  The Master
Servicer shall be entitled to retain  on any Distribution Date the lesser  of
(a) any amounts by which its compensation shall have been reduced pursuant to
the immediately preceding sentence on prior Distribution Dates which have not
been  paid  to  the  Master  Servicer  pursuant to  this  sentence  on  prior
Distribution Dates,  and (b)  the sum  of (i)  any excess  of any  Prepayment
Interest  Excess  for such  Distribution  Date over  any  Prepayment Interest
Shortfall for such Distribution Date and (ii) any Prepayment Premium for such
Distribution  Date.   For purposes  of  this Section,  the Master  Servicer's
compensation  shall  include the  Master Servicing  Fee and  any reinvestment
income payable to the Master Servicer pursuant to Section 4.03(a)(ix).  

     SECTION 4.14   Implementation of Operations and Maintenance Plans.

            To the extent  an operations and maintenance plan  is required to
be established and  executed pursuant to  the terms  of the related  Mortgage
Loan Documents, the  Master Servicer shall use reasonable  efforts to enforce
any such plans in accordance with the terms of the Mortgage Loan Documents.

     SECTION 4.15   Dissemination of Information.

          The  Master Servicer may disseminate the information provided under
Section 7.03(a).


                                  ARTICLE V

                                  (RESERVED)


                                  ARTICLE VI

                              SPECIAL SERVICING

     SECTION 6.01   The Special Servicer.

          The  Special  Servicer, as  independent  contract servicer,  shall,
notwithstanding  any  other  provisions hereof,  service  and  administer the
Specially Serviced Mortgage  Loans and REO Property  on behalf of and  in the
best interests of and for the benefit of the Certificateholders in accordance
with  this Agreement and Accepted Special  Servicing Practices.  In the event
that a Mortgage  Loan becomes a Specially Serviced  Mortgage Loan, subject to
the  provisions contained  in  this  Article VI,  the  Master Servicer  shall
continue  to collect  all Monthly  Payments called  for under  the  terms and
provisions of  the Mortgage Loan in  accordance with Section 4.02,  except as
otherwise  directed by  the  Special  Servicer in  writing,  but the  Special
Servicer shall make any Advances pursuant to Section 6.10.

     SECTION 6.02   Transfer to Special Servicing.

          (a)  The  Master Servicer shall  notify the Trustee,  the Depositor
and the Special  Servicer as promptly as  practicable by telephone and  in an
electronic format reasonably acceptable to the Trustee after it becomes aware
of (i) any  facts or  circumstances that  might result in  any Mortgage  Loan
becoming  a Specially  Serviced Mortgage  Loan or  (ii) the  occurrence  of a
Servicing Transfer Event.   If applicable, such notification  shall include a
discussion  of all appropriate  courses of action  that might  be employed to
prevent  the Mortgage  Loan in  question from  becoming a  Specially Serviced
Mortgage  Loan and shall, to the extent applicable, set forth the information
in the form  of Exhibit S hereto.   The Master Servicer shall  provide to the
Trustee, the  Depositor and the  Special Servicer as promptly  as practicable
after  request any additional  information reasonably requested  thereby with
respect to such Mortgage Loan.

          (b)  Unless  the  Master  Servicer and  the  Special  Servicer with
respect  to a  Mortgage Loan  are the  same Person,  not later  than  two (2)
Business Days after the occurrence of a Servicing Transfer Event, the Special
Servicer  shall send a  letter by first class  mail in the  form of Exhibit T
hereto (with a copy to the Special Servicer) notifying the  related Mortgagor
that  the related Mortgage Loan has become a Specially Serviced Mortgage Loan
and   instructing  such   Mortgagor  to   direct   all  future   notices  and
communications  to  the Special  Servicer  but  to  continue  making  Monthly
Payments  to the  Master Servicer  unless otherwise  directed by  the Special
Servicer in writing.

          (c)  Not later than five (5)  Business Days after the occurrence of
a Servicing  Transfer Event,  the Master Servicer  shall provide  the Special
Servicer with copies  of all  information, documents  and records  (including
records stored electronically on computer tapes, magnetic disks and the like)
in its possession relating to each Mortgage Loan with respect to which notice
is required to be delivered pursuant to clause (a) above.  The 
Master  Servicer  and the  Special  Servicer  shall  take all  other  actions
necessary or appropriate to  effect a transfer of servicing pursuant  to this
Section  6.02 or Section 6.12, including  but not limited to the preparation,
execution and delivery of any and all necessary or appropriate documents  and
other instruments,  and will cooperate fully  with each other  and the Master
Servicer in effecting  such transfer as promptly as possible.  Servicing of a
Mortgage Loan shall  be automatically transferred to the  Special Servicer on
the Servicing Transfer Date.

          (d)  Following the related Servicing Transfer Date and prior to the
restoration of the related Mortgage Loan pursuant to Section 6.12 to standard
servicing,  the  Master Servicer  shall  not  have  any further  dealings  or
communications with  the  related Mortgagor  except as  administrator of  the
Collection Account  and Escrow Account.   The Master Servicer  shall maintain
up-to-date  information  on  each Mortgage  Loan  which  becomes  a Specially
Serviced Mortgage Loan in order to properly administer the Collection Account
and Escrow Account,  to enable  it to resume  all servicing obligations  with
respect to a Mortgage Loan which  ceases to be a Specially Serviced  Mortgage
Loan as  promptly as  possible pursuant to  Section 6.12  and to  provide any
reports  required  under Article  IV  hereof.    The Special  Servicer  shall
promptly  provide to  the Master  Servicer all  information available  to the
Special  Servicer and  not available  to  such Master  Servicer necessary  to
maintain such up-to-date information.

          (e)  Not  later than  two  (2) Business  Days  after the  Servicing
Transfer Date, the Special  Servicer shall send a letter by  first class mail
in  the  form  of  Exhibit U  hereto  notifying  the  related Mortgagor  that
servicing has been transferred to the Special Servicer.

          (f)  Notwithstanding anything set forth herein, upon the occurrence
of a  Servicing Transfer Event with respect to  any Mortgage Loan, the Master
Servicer  shall not withdraw any amounts on deposit in the Collection Account
in respect of such Mortgage Loan (except pursuant to clauses (i), (ii), (vi),
(vii),  (ix) and (x)  of Section 4.03(a))  until two (2)  Business Days after
giving  written notice  to the  Special Servicer;  provided that  the Special
Servicer may direct the Master Servicer to postpone any withdrawals until the
next Distribution Date.

     SECTION 6.03   Servicing of Specially Serviced Mortgage Loans.

          (a)  From  time to  time, following the  occurrence of  a Servicing
Transfer Event, the Special Servicer shall request from the Trustee  the name
of the current Directing Certificateholder.  Upon receipt of the name of such
current  Directing Certificateholder from  the Trustee, the  Special Servicer
shall notify  the  Directing  Certificateholder  of the  occurrence  of  such
Servicing Transfer Event.   Officers of  the Special  Servicer shall, at  the
request  of the Directing  Certificateholder, be reasonably  available during
regular business hours to discuss  with such Certificateholder objectives and
strategies.

          (b)  Subject to Sections 6.03(c) and 6.14 below and the other terms
of  this Agreement,  in servicing  and administering  any Specially  Serviced
Mortgage Loan or REO 
Property, the Special Servicer shall have full power and authority to  do any
and all things  in connection with such servicing and  administration that it
may  deem in  its best  judgment  necessary or  advisable including,  without
limitation,  to  execute  and  deliver  on  behalf  of  the Trustee  and  the
Certificateholders any and all instruments of satisfaction or cancellation or
of partial  release or  full release  or discharge and  all other  comparable
instruments with respect to such Specially Serviced Mortgage Loan or such REO
Mortgage Loan or  to agree to  any modification, waiver  or amendment of  any
term and to  defer, reduce or forgive payment of interest and/or principal of
any  such Specially  Serviced Mortgage Loan.   The  Special Servicer  may not
extend the scheduled maturity date of any Specially Serviced Mortgage Loan to
a date later  than three years prior  to the Assumed Final  Distribution Date
provided  that if  such  Mortgage is  secured by  a  leasehold interest,  the
related scheduled maturity date  may not be extended to a date later than ten
years prior  to the expiration  of the  related ground  lease; and  provided,
further, that  if such Mortgage Loan is a  Balloon Mortgage Loan, the related
scheduled  maturity  date  may not  be  extended  to a  date  later  than the
amortization   term   thereof   absent    the   related   Balloon    Payment.
Notwithstanding the foregoing,  no such extension may be  effected unless the
Special Servicer  shall  deliver  to the  Trustee  an  Officer's  Certificate
certifying that in  the judgment of  such Special Servicer such  extension is
expected to increase the recovery value of the related Mortgage Loan on a net
present value basis;  provided that such certificate shall  not represent any
assurances that  any such recovery will  actually be realized.   The expenses
incurred in connection with the preparation of certain such instruments shall
be reimbursed  to the Special  Servicer pursuant  to Section  11.14(f).   The
Special Servicer  may from time  to time request  any powers of  attorney and
other documents  necessary or appropriate  to enable the Special  Servicer to
carry out its  servicing and  administrative duties hereunder.   If it  shall
make such  request, the Special Servicer  shall prepare for signature  by the
Trustee, and  the Trustee  shall sign any  such powers  of attorney  or other
documents necessary or  appropriate to carry  out such duties hereunder.   In
addition  to the  duties and obligations  set forth  in this Article  VI, the
Special  Servicer shall  assume  the  rights and  obligations  of the  Master
Servicer with respect to a Mortgage Loan set forth in Sections 4.01(c), 4.05,
4.08 and 4.09  (but not any liabilities incurred by the Master Servicer prior
to  the  related Servicing  Transfer  Date)  with  respect to  any  Specially
Serviced Mortgage Loan and any REO Properties, and Section 4.07 with  respect
to any  REO Properties and,  to the extent it  receives a certificate  from a
Master Servicer that  any amount  is due in  connection with maintaining  any
Insurance Policy pursuant to Section 4.07  with respect to any such Specially
Serviced  Mortgage  Loan,  with  respect to  paying  any  such  amount.   Any
insurance required  to be maintained by the  Special Servicer with respect to
REO  Properties pursuant  to  this Section  6.03  and Section  4.07  shall be
maintained with Qualified Insurers.

          Except for a duty or obligation of  the Master Servicer not assumed
by  the Special  Servicer pursuant  to Section  6.02(d), the  Master Servicer
shall  not have any such  duty or obligation with  respect to a Mortgage Loan
unless  and until  such  Mortgage  Loan ceases  to  be a  Specially  Serviced
Mortgage Loan.

          (c)  No later than thirty (30) days after a Servicing Transfer Date
for a Mortgage Loan, the Special  Servicer shall deliver to the Trustee,  the
Depositor, the Master 

Servicer, each  Rating Agency 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:

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

      (ii)     consideration  of alternatives  to  the exercise  of  remedies
               (such as  forbearance relief,  modification of  the terms  and
               conditions of such Mortgage Loan, disposition of the Specially
               Serviced Mortgage Loan  or the related Mortgaged  Property and
               application  of  the  proceeds  of  such  disposition  to  the
               outstanding  principal  balance  of  such  Mortgage  Loan  and
               interest  thereon, or  abandonment  of  the related  Mortgaged
               Property); 

     (iii)     a discussion of the probable time frames and  estimated amount
               of  any related Servicing  Advances applicable to  each of the
               alternatives referred to above;

      (iv)     a  discussion of  the legal  and environmental  considerations
               reasonably  known to the Special Servicer, consistent with the
               Accepted Special  Servicing Practices, 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 a recommendation as to whether outside legal
               counsel should be retained;

       (v)     estimated  budgets for any operating or capital funds expected
               to be required for the related Mortgaged Property;

      (vi)     the most current rent roll  available for and any strategy for
               the leasing or releasing of the related Mortgaged Property;

     (vii)     the  Special Servicer's  analysis  and recommendations  (which
               will include a discussion of alternative courses of action and
               a  comparison of the probable benefits  and detriments of each
               alternative course of  action) on how such  Specially Serviced
               Mortgage  Loan  might  be returned  to  performing  status and
               returned  to the Master  Servicer for regular  servicing under
               Article IV hereof or otherwise realized upon; and

    (viii)     such  other information as the Special Servicer deems relevant
               in light of the Accepted Special Servicing Practices.

          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 any such action is not contrary to applicable Law, the terms of
the   applicable  Mortgage  Loan  Documents  or  Accepted  Special  Servicing
Practices.    If  the  Directing  Certificateholder  disapproves  such  Asset
Strategy Report, the Special Servicer  will revise such Asset Strategy Report
and deliver  to the  Trustee, each Monitoring  Certificateholder, the  Master
Servicer  and  each Rating  Agency a  new  Asset Strategy  Report as  soon as
practicable.  The Special Servicer shall revise such Asset Strategy Report as
described above in this Section 6.03(c) 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 interest 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 Accepted Special Servicing
Practices.  Upon making such determination, the Special Servicer shall either
implement the Asset  Strategy Report or notify the Trustee  of such rejection
and  deliver to  the Trustee  a proposed  notice to  Certificateholders which
shall include  the Asset Strategy  Report, and  the Trustee  shall send  such
notice  to all Certificateholders  (or, to the  extent known to  the Trustee,
Certificate Owners).  If  the majority of such Certificateholders  (including
Certificate Owners), as  determined by Certificate Balance,  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 6.03(c).
The Trustee shall be entitled to reimbursement for the reasonable expenses of
providing such notices.

          (d)  The Special Servicer shall have the authority to meet with the
Mortgagor  for any  Specially Serviced  Mortgage Loan  and take  such actions
consistent with Accepted  Special Servicing Practices  and the related  Asset
Strategy Report.  The Special Servicer shall not take any action inconsistent
with the related Asset Strategy Report.

          (e)  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 pursuant  to Section 11.04)  or Rating Agency, 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.

          (f)  The Special Servicer  shall not acquire any  personal property
on behalf of the Trust Fund pursuant to this Agreement 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
               to the  effect that the  holding of such personal  property by
               the Trust Fund will  not cause the imposition of a  tax on the
               Trust Fund under the REMIC  Provisions or cause the Trust Fund
               to fail to qualify as a REMIC at any time that any Certificate
               is outstanding.

          (g)  Prior to delivering an Asset  Strategy Report to any Holder of
a Class  A1, Class  A2,  Class A3,  Class B,  Class  C, Class  D or  Class  E
Certificate, the Trustee shall have obtained an acknowledgment in the form of
Exhibit J from the  recipient thereof that  U.S. securities law may  restrict
the use of the information in the Asset Strategy Report.

     SECTION 6.04   Management of REO Property.

          (a)  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 obtains for the Trustee  an Opinion of Counsel, addressed to
the Trustee  and the Master Servicer, 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  as defined in  Section 860F of  the Code or
cause  the Trust  Fund to fail  to qualify  as a REMIC  at any  time that any
Certificates are outstanding.   The Special Servicer shall manage,  conserve,
protect and operate  each REO Property for the  Certificateholders solely for
the purpose  of its prompt  disposition and sale in  a manner which  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  or  any  "net income  from  foreclosure
property" which is subject to taxation under the REMIC Provisions.

          (b)  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 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.

          (c)  Any  REO Property acquired  by the Special  Servicer hereunder
shall  be  acquired in  the  name  of the  Trustee  for  the benefit  of  the
Certificateholders.

     SECTION 6.05   Sale  of  REO  Property and  Specially  Serviced Mortgage
                    Loans.

          Subject  to terms  of the  related  Asset Strategy  Report, to  the
extent the conditions, procedures or  requirements set forth therein are more
restrictive or  exacting than  those set forth  below, each  Special Servicer
agrees as follows:

          (a)  The  Special Servicer may purchase any Defaulted Mortgage Loan
or  any REO  Property (in  each case  at the Purchase  Price therefor).   The
Special Servicer may also offer to sell to any Person any  Defaulted Mortgage
Loan or  any  REO Property,  if  and when  the Special  Servicer  determines,
consistent with the servicing standard set forth in Section 6.01, that such a
sale would be in the best economic interests  of the Trust Fund.  The Special
Servicer shall give  the Trustee and the  Master Servicer not less  than five
Business Days' prior  written notice of the Purchase Price  and its intention
to (i)  purchase any Defaulted Mortgage Loan or  REO Property at the Purchase
Price therefor or (ii)  sell any Defaulted Mortgage Loan or  REO Property, in
which case the Special Servicer shall accept the highest offer received  from
any Person for  any Defaulted Mortgage Loan or any REO  Property in an amount
at  least equal to the  Purchase Price therefor.   To the extent permitted by
applicable law,  and subject to the  servicing standard set forth  in Section
6.01  hereof, the Master  Servicer, an Affiliate of  the Master Servicer, the
Special Servicer or an  Affiliate of the Special Servicer, or  an employee of
either of  them may act  as broker  in connection  with the sale  of any  REO
Property and may retain from the proceeds of such sale a brokerage 
commission that does not exceed the commission that would have been earned by
an independent broker pursuant to a brokerage agreement entered into at arm's
length.

          In the absence of any such offer, the Special Servicer shall accept
the highest offer received from any Person  that is determined by the Special
Servicer to be a fair price for such Defaulted Mortgage Loan or REO Property,
if the highest bidder is a Person other than an Interested Person, or if such
price is determined to be such a price by the Trustee, if  the highest bidder
is an  Interested Person.   Notwithstanding anything to the  contrary herein,
neither the  Trustee, in its individual  capacity, nor any of  its Affiliates
may  make an offer  for or purchase  any Defaulted  Mortgage Loan or  any REO
Property pursuant hereto.

          The  Special Servicer  shall  not  be obligated  by  either of  the
foregoing paragraphs or otherwise  to accept the highest  bid if the  Special
Servicer determines, in  accordance with the servicing standard  set forth in
Section 6.01, that rejection  of such bid would  be in the best  interests of
the Certificateholders.  In addition, the Special Servicer may accept a lower
bid if  it determines, in  accordance with the  servicing standard stated  in
Section 6.01,  that acceptance of such bid would  be in the best interests of
the  Certificateholders (for  example, if  the prospective  buyer making  the
lower bid  is more likely to perform its obligations, or the terms offered by
the prospective buyer making the lower bid are more favorable).  

          (b)  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  and the Special Servicer may conclusively  rely on the
opinion  of an  Independent appraiser  or  other Independent  expert in  real
estate matters retained by the Trustee 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, the Special  Servicer or the Trustee (or,
if applicable, such appraiser) shall take  into account, and any 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  physical  condition of  the
related  Mortgaged Property  or such  REO Property,  the  state of  the local
economy and the Trust Fund's obligation to comply with REMIC Provisions.

          (c)  Subject to the  servicing standard set forth  in Section 6.01,
the Special Servicer shall act on behalf of the Trust Fund in negotiating and
taking  any other action necessary or appropriate in connection with the sale
of any Defaulted Mortgage Loan or  REO Property, including the collection  of
all  amounts payable  in  connection  therewith.   Any  sale  of a  Defaulted
Mortgage  Loan  or  any  REO  Property  shall  be  without  recourse  to,  or
representation or warranty  by, the Trustee, the Depositor,  any Servicer, or
the  Trust  Fund  (except  that  any  contract  of  sale  and  assignment and
conveyance documents  may contain customary  warranties of title, so  long as
the  only  recourse  for breach  thereof  is  to  the  Trust  Fund)  and,  if
consummated  in accordance  with the  terms of  this Agreement,  none of  the
Servicers,  the Depositor nor  the Trustee  shall have  any liability  to the
Trust Fund or any 
Certificateholder with respect to the purchase price therefor accepted by the
Special Servicer or the Trustee.

          (d)  The proceeds  of any sale  after deduction of the  expenses of
such sale incurred  in connection therewith shall be  promptly deposited into
the Collection Account.

     SECTION 6.06   REO Account; Collection of REO Proceeds.

          (a)  The   Special  Servicer  shall   establish  or  cause   to  be
established, and hereby  agrees to maintain or cause to be maintained for the
duration of this  Agreement for each REO  Mortgage Loan, an REO  Account into
which all related REO Proceeds shall be deposited as  and when received.  The
Special Servicer's REO Account shall be an Eligible Account.

          (b)  All funds deposited by the Special Servicer in any REO Account
maintained hereunder shall be held  for the benefit of the Certificateholders
until  disbursed or  withdrawn in  accordance herewith.   Funds  in  such REO
Account shall not be commingled with any  other moneys.  The Special Servicer
shall, within five (5) Business Days of the establishment thereof, notify the
Master Servicer,  and the Trustee in writing of  the location and the account
number of  the  REO  Account established  by  the Special  Servicer  for  the
Mortgage Loans  and shall  give the Trustee  and the Master  Servicer written
notice of any  change of such location  or account number on or  prior to the
date of such change.

          (c)  Funds in an  REO Account may be  invested by, at the  risk of,
and for the benefit of,  the Special Servicer in Permitted  Investments which
shall  not be  sold or disposed  of prior  to maturity.   All  such Permitted
Investments shall  be registered in the name of  the Special Servicer (in its
capacity as  such  and for  the  benefit of  the Certificateholders)  or  its
nominee.  All income therefrom shall be the property of the Special Servicer.
In addition, if  the amounts in any REO Account are  invested for the benefit
of  the  Special  Servicer,  the  Special  Servicer  shall  deposit  on  each
Determination Date  into such  REO Account  out of  its own  funds an  amount
representing  any  net  losses  realized on  the  Permitted  Investments with
respect to funds in such REO Account for such Collection Period.

          (d)  The Special  Servicer shall deposit  or cause to  be deposited
any REO Proceeds into the applicable REO Account on each Business Day.

          (e)  Except  as  expressly  permitted  or  required  hereunder, the
Special  Servicer  shall not  sell,  transfer or  assign  to  any Person  any
interest  (including any  security interest)  in  amounts credited  or to  be
credited to any REO  Account or take any  action towards that end,  and shall
maintain  such amounts  free of  all liens,  claims and  encumbrances of  any
nature.

     SECTION 6.07   Master Servicer.

          Any collections received by the  Special Servicer in respect of any
Mortgage Loan,  other than  REO  Proceeds, shall  be remitted  to the  Master
Servicer within one Business  Day of receipt for deposit  into the Collection
Account pursuant to Section 4.02.

     SECTION 6.08   Remittances to Master Servicer.

          On each Master Remittance Date, the Special Servicer shall withdraw
from each  related REO  Account and  remit to  the Master  Servicer, by  wire
transfer  of  immediately available  funds  to  the Collection  Account,  all
amounts  in such  REO  Account net  of any  Property  Protection Expenses  or
Property Improvements Expenses incurred or reasonably expected by the Special
Servicer to be incurred during the succeeding three months.

     SECTION 6.09   Specially  Serviced  Mortgage  Loan  Status Reports,  REO
                    Status Reports and Other Reports.

          (a)  The  Special Servicer shall prepare,  or cause to be prepared,
and deliver to the Master Servicer,  the Trustee and each Rating Agency,  via
facsimile  (with a hard copy sent on the  same day by first-class mail and in
electronic  format reasonably  acceptable  to  the  Master Servicer  and  the
Trustee and consistent with  Accepted Special Servicing Practices) not  later
than the  third (3rd)  Business Day  immediately preceding  each Distribution
Date, a copy of  a Specially Serviced Mortgage Loan and  REO Status Report in
the form  of  Exhibit  V hereto,  with  respect to  each  Specially  Serviced
Mortgage Loan  and REO  Mortgage Loan, respectively.   In addition,  upon the
occurrence of a  Collateral Value Adjustment Event or  Liquidation Event from
which  a  Collateral Value  Adjustment,  Realized  Loss or  Collateral  Value
Adjustment Recovery Amount has resulted, the Special  Servicer shall prepare,
or cause to be prepared, and deliver to the Master Servicer,  the Trustee and
each Rating Agency, via  facsimile (with a hard copy sent on  the same day by
first-class mail or in electronic  format reasonably acceptable to the Master
Servicer and consistent with Accepted Special  Servicing Practices) not later
than the  third (3rd) Business  Day immediately  preceding each  Distribution
Date, an Officers' Certificate setting forth (i) the event which gave rise to
such Collateral Value Adjustment or Realized Loss and (ii) the amount of such
Collateral Value  Adjustment, Realized  Loss or  Collateral Value  Adjustment
Recovery Amount.

          (b)  On  the second (2nd)  Business Day immediately  preceding each
Distribution Date, the Special Servicer  shall deliver to the Master Servicer
a copy of the bank statement for the prior calendar month related to each REO
Account and  an REO  Account Report in  the form  of Exhibit  Z hereto and  a
report  of any  other funds  or accounts  established and  maintained by  the
Special  Servicer under this  Agreement as of the  Business Day preceding the
date of  such report, showing  for the period  from the day  after the second
preceding Master  Remittance Date  through the  immediately preceding  Master
Remittance Date (or since the related Servicing Transfer Date, in the case of
the first of such reports), 
the aggregate of deposits into and withdrawals from such funds or accounts in
accordance with this Agreement. 

          (c)  Within  sixty  (60) days  following the  end of  each calendar
year,  the Special  Servicer  shall prepare,  or cause  to  be prepared,  and
deliver to  the  Master Servicer,  the Trustee  and each  Rating Agency  such
customary information  with respect to each REO  Mortgage Loan as the Special
Servicer deems necessary  or desirable for each  Certificateholder to prepare
its federal,  state and  local income tax  returns.   Such obligation  of the
Special Servicer shall  be deemed to have  been satisfied to the  extent that
substantially comparable information shall be  provided by it pursuant to any
requirements of the Code.

          (d)  If  the Special  Servicer  receives  notice  from  the  Master
Servicer of  any  reporting inconsistencies  pursuant  to Section  4.06,  the
Special Servicer  shall initiate  discussions on  the following Business  Day
with the Master Servicer to reconcile their records.

          (e)  Upon  prior  written  request  of  the  Master  Servicer,  the
Trustee,  any Rating  Agency or  the  Depositor, the  Special Servicer  shall
prepare such other reasonable reports as may be requested in writing thereby.
The Special Servicer shall be entitled to  charge a reasonable fee reflecting
the internal  and external costs  to the Special  Servicer of  preparing such
other reports and such fee shall be reimbursable to the Special Servicer as a
Servicing Advance pursuant to this Agreement.

     SECTION 6.10   Special Servicer Advances.

          (a)  To the extent that as of the Determination Date for any month,
the full amount of the Monthly Payment due  in such month with respect to any
Specially  Serviced  Mortgage Loan  has  not  been  received by  the  Special
Servicer, the  Special Servicer  shall remit  to the  Master Servicer  on the
Master Remittance Date for deposit into the related Collection Account, a P&I
Advance in an amount equal to the  excess of such Monthly Payment net of  any
Escrow Payment  component over the  amount received; provided,  however, that
the Special  Servicer shall not be required to make a Nonrecoverable Advance.
If the Special Servicer  determines with respect to any Mortgage  Loan that a
P&I Advance,  if made, would constitute  a Nonrecoverable Advance or  that it
has  made a Nonrecoverable  Advance, it shall deliver  to the Master Servicer
and the Trustee  a Nonrecoverable Advance Certificate.   The Special Servicer
shall be entitled to reimbursement  for any unreimbursed P&I Advance pursuant
to this Agreement.  The Special  Servicer shall make Servicing Advances  from
its own funds to effect the timely payment of any Property Protection Expense
or  Property Improvement  Expense to  the extent  necessary to  implement any
Asset Strategy Report pursuant to the terms hereof; provided that the Special
Servicer shall  only make  Servicing Advances with  respect to  any Specially
Serviced  Mortgage Loan  from  its own  funds  to the  extent  there are  not
sufficient funds in the related REO Account or the related subaccount  of the
Escrow Account  available to cover any  such expenses and as  permitted under
the Mortgage Loan Documents and the Special Servicer shall not be required 
to make  a Nonrecoverable  Advance; and provided,  further, that  the Special
Servicer may only make Servicing Advances to effect the timely payment of any
Property Improvement Expense to the extent consistent with the Asset Strategy
Report implemented by  the Special Servicer.   The Special Servicer shall  be
entitled  to  reimbursement  for  any  unreimbursed  Servicing  Advance  made
pursuant to  the immediately preceding  sentence pursuant to  this Agreement.
Notwithstanding any other provision hereof, the Special Servicer shall not be
entitled to the  payment of interest  at the Advance  Rate on any Advance  or
portion thereof with respect to  any Mortgage Loan subsequently determined to
be  a  Nonrecoverable   Advance  or  remaining  unreimbursed   following  the
occurrence  of the  related Liquidation  Event; provided,  however, that  the
Special Servicer  shall be entitled to any such  interest if it shall certify
to the Master Servicer  and the Trustee that such Advance  or portion thereof
became a  Nonrecoverable Advance or  could not be recovered  from Liquidation
Proceeds following such Liquidation Event as a result of the occurrence of an
event which adversely affected the Mortgaged Property following the date such
Advance  was made  or if such  Advance was  a Servicing Advance  for Property
Protection Expenses.

          (b)  Within thirty (30) days of the Servicing Transfer Date for any
Mortgage Loan to  the extent the Special  Servicer does not determine  such a
remittance  would be  a Nonrecoverable  Advance, the  Special  Servicer shall
remit  to  the  Master Servicer  from  its  own funds  for  deposit  into the
Collection  Account an amount  equal to  the aggregate  unreimbursed Advances
with all accrued interest thereon made by the Master Servicer with respect to
such Mortgage Loan.   Any such remittance  shall be deemed  a P&I Advance  or
Servicing Advance, as applicable, by the Special Servicer.

          (c)  If   the  Special  Servicer  determines,  in  its  good  faith
judgment, that any amount expended or to be expended by it from its own funds
pursuant  to clauses  (a)  and  (b) above is  or  would  be a  Nonrecoverable
Advance, such  determination shall be  evidenced by a  Nonrecoverable Advance
Certificate delivered to the Trustee and the Master Servicer.

          (d)  Except as otherwise set forth in clause (a) above, the Special
Servicer shall be entitled to interest on any Advance it made with respect to
a Mortgage Loan.   Such interest  shall accrue at the  Advance Rate from  the
date on which such Advance was made to  but not including any Business Day on
which the Special Servicer is reimbursed pursuant to this Agreement.

     SECTION 6.11   Environmental Considerations.

          (a)  The Special Servicer shall not obtain title for the Trust Fund
to  a Mortgaged Property as a result  or in lieu of foreclosure or otherwise,
nor  shall otherwise acquire possession of, or take other action with respect
to, any Mortgaged  Property, if, as  a result of  any such action,  the Trust
Fund,  the Trustee,  the Master  Servicer or  the Special  Servicer 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 the
Comprehensive Environmental Responsibility Cleanup and Liability Act of 1980,
as amended 
from time to  time, or any applicable comparable federal, state or local law,
or  a "discharger"  or  "responsible party"  thereunder,  unless the  Special
Servicer has also previously determined, in  accordance with Accepted Special
Servicing Practices, based  on a "Phase I", and, if applicable, a "Phase II",
environmental  site assessment report prepared within the prior twelve months
by a  person who  regularly conducts environmental  audits for  purchasers of
commercial property with  at least  5 years  of experience  and a  regionally
recognized  firm,  as  determined  by  such  Special  Servicer  in  a  manner
consistent with Accepted Special Servicing Practices, that:

          (i)  such  Mortgaged  Property  is  in  compliance  with applicable
               Environmental Laws 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,  after taking into account any risks
               associated therewith, than not taking such actions; and

          (ii) there  are no circumstances present on such Mortgaged Property
               relating to  the use, management,  storage or disposal  of any
               Hazardous   Materials   for  which   investigation,   testing,
               monitoring,  containment,  clean-up  or  remediation could  be
               required under  any Environmental Law,  or that,  if any  such
               Hazardous Materials are present for which such action could be
               required, taking  such actions  with respect  to the  affected
               Mortgaged Property is  reasonably likely to produce  a greater
               recovery on a  present value basis, after taking  into account
               any  risks associated therewith, than not taking such actions;
               and

if  the Special  Servicer  has so  determined  based on  satisfaction of  the
criteria in clauses (i) and (ii) above that  it would be in the best economic
interest  of the  Certificateholders to  take any  such actions,  the Special
Servicer has notified the Trustee and the  Master Servicer in writing of such
proposed action.   The Special  Servicer shall provide  a copy of  the report
described in the preceding sentence  to the Trustee, the Master Servicer  and
the  Directing  Certificateholder.   If  within  ten  (10) Business  Days  of
receiving such  recommendation,  the  Directing  Certificateholder  does  not
disapprove   such  recommendation  in  writing  the  Special  Servicer  shall
implement  the  recommended  action.    If  the  Directing  Certificateholder
disapproves  such recommendation,  the  Special  Servicer  will  revise  such
recommendation  and deliver to the Trustee, each Monitoring Certificateholder
and the Master  Servicer a new  recommendation as soon  as practicable.   The
Special Servicer shall revise such  recommendation as described above in this
Section  6.11(a)  until   the  Directing  Certificateholder  shall   fail  to
disapprove such revised  recommendation in writing  within ten (10)  Business
Days  of  receiving   such  revised  recommendation.     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 it has  recommended 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 interest 
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  Accepted  Special  Servicing  Practices.     Upon  making  such
determination,   the   Special   Servicer    shall   either   implement   its
recommendations or notify  the Trustee of  such rejection and deliver  to the
Trustee  a proposed  notice to  Certificateholders, which  shall include  the
Special Servicer's recommendation, and the  Trustee shall send such notice to
all Certificateholders (or,  to the extent known to  the Trustee, Certificate
Owners).  If  the majority of such Certificateholders  (including Certificate
Owners),  as determined by Certificate Balance,  fail within five (5) days of
the Trustee's sending such notice  to reject such recommendation, the Special
Servicer shall implement the same.  If such recommendation is rejected by the
Certificateholders,  the  Special  Servicer  shall  not  take  any  action so
recommended.  The cost of preparation of any environmental assessment and the
cost of any compliance, containment,  clean-up or remediation shall be deemed
to be a Property Protection Expense and  a Servicing Advance and such Special
Servicer shall  be reimbursed  from related  REO  Proceeds or  to the  extent
provided  in Section 4.03(a) from Liquidation Proceeds, Insurance Proceeds or
Condemnation Proceeds on deposit in the Collection Account.

          (b)  If the Special Servicer determines, pursuant to subsection (a)
above, that taking such actions as are  necessary to bring any such Mortgaged
Property into compliance with  applicable Environmental Laws, or taking  such
actions with respect to the  containment, clean-up, removal or remediation of
Hazardous Materials affecting any such Mortgaged  Property, is not reasonably
likely to produce a greater recovery  on a present value basis, after  taking
into account  any risks associated  therewith, than not taking  such actions,
the Special Servicer  shall notify the Directing  Certificateholders, Trustee
and the Master Servicer of such determination and recommend such action as it
deems  in   good  faith  to  be  in  the   best  economic  interests  of  the
Certificateholders.   If  within ten  (10)  Business Days  of receiving  such
recommendation,  the Directing  Certificateholder  does  not disapprove  such
recommendation   in  writing  the   Special  Servicer  shall   implement  the
recommended  action.   If the  Directing  Certificateholder disapproves  such
recommendation,  the Special  Servicer will  revise  such recommendation  and
deliver  to  the Trustee,  the  Directing  Certificateholder  and the  Master
Servicer a new recommendation as  soon as practicable.  The Special  Servicer
shall revise such  recommendation as described above in  this Section 6.11(b)
until the Directing  Certificateholder shall fail to disapprove  such revised
recommendation in  writing within  ten (10) Business  Days of  receiving such
revised  recommendation.  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 it has recommended 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  interest 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 Accepted Special Servicing Practices.
Upon making such  determination, the Special Servicer  shall either implement
its recommendations or  notify the Trustee of  such rejection and  deliver to
the Trustee a 
proposed  notice to  Certificateholders,  which  shall  include  the  Special
Servicer's  recommendation, and  the Trustee  shall send  such notice  to all
Certificateholders  (or, to  the  extent known  to  the Trustee,  Certificate
Owners).  If  the majority of such Certificateholders  (including Certificate
Owners), as determined  by Certificate Balance, fail within five  (5) days of
the Trustee's sending such notice  to reject such recommendation, the Special
Servicer shall implement the same.  If such recommendation is rejected by the
Certificateholders,  the  Special  Servicer  shall  not  take  any  action so
recommended.

          (c)  Notwithstanding  the foregoing, the Special Servicer shall not
take any action pursuant to this  Section 6.11 except in connection with  the
implementation of an Asset Strategy Report pursuant to Section 6.03(c).

     SECTION 6.12   Restoration of Specially Serviced Mortgage Loans.

          (a)  Upon determining with respect to a Specially Serviced Mortgage
Loan  that (i)  three consecutive  Monthly Payments  on a  Specially Serviced
Mortgage Loan  have been  made in accordance  with the  terms of  the related
Mortgage Note (taking into account any grace periods contained therein), (ii)
such Mortgage Loan  is current as to  payments of principal and  interest and
(iii) no Servicing  Transfer Event is continuing, the  Special Servicer shall
immediately  give written  notice thereof  to  the Master  Servicer, and  the
Trustee in the form of Exhibit W hereto.

          (b)  Unless  the  Master  Servicer and  the  Special  Servicer with
respect  to a  Mortgage  Loan are  the same  Person, not  later than  two (2)
Business Days after notice has  been given pursuant to subsection (a)  above,
the Special Servicer shall  send a letter by first class mail  in the form of
Exhibit X hereto, with a copy  to the Master Servicer, notifying the  related
Mortgagor  that such  Mortgage Loan  has  ceased being  a Specially  Serviced
Mortgage Loan and instructing such Mortgagor to direct all future notices and
communications to the Master Servicer.

          (c)  In the event that a Specially Serviced Mortgage Loan ceases to
be such pursuant  to this Section 6.12, not later than five (5) Business Days
after notice  has been given in (a) above  the Special Servicer shall provide
the Master  Servicer with  copies of all  information, documents  and records
(including  records stored electronically  on computer tapes,  magnetic disks
and the like) in its possession relating to such Mortgage Loan.  Upon receipt
of such  notice and  all information,  documents  and records  by the  Master
Servicer pursuant to  Section 6.02(c) hereof, such Mortgage  Loan shall cease
to be a  Specially Serviced Mortgage Loan, the  Special Servicer's obligation
to service such Mortgage Loan shall terminate, and all duties and obligations
of the Master Servicer with respect  to such Mortgage Loan to the  extent set
forth herein previously assumed by the Special Servicer shall be reassumed by
the Master Servicer.

     SECTION 6.13   Special Servicer Compensation.

          The Special Servicer  shall be entitled to  reasonable compensation
for services  rendered by it  hereunder on each  Master Remittance  Date from
amounts in  the  Trust Fund  in  an amount  equal  to 1.00%  of  all  amounts
collected  on  each  Mortgage  Loan  for  the  period  beginning  immediately
following the date on  which such Mortgage Loan  became a Specially  Serviced
Mortgage Loan until  the Distribution Date immediately following  the date on
which the outstanding principal balance  of such Mortgage Loan is reduced  to
zero.  

     SECTION 6.14   (RESERVED)

     SECTION 6.15   Collateral Value Adjustments.

          (a)  Within 30  days of a Required Appraisal Date  for any Mortgage
Loan,  the  Special  Servicer  shall  obtain an  appraisal  for  the  related
Mortgaged Property from an  independent MAI appraiser at  the expense of  the
Trust Fund (except  if an appraisal  has been conducted  within the 12  month
period preceding such event).

          (b)   Until such time as the related Collateral Value Adjustment is
reduced to zero, within 30 days  of each anniversary of a Required  Appraisal
Date for any Mortgage Loan, the Special Servicer shall order an update of the
prior appraisal for the related Mortgaged Property (the cost of which will be
a Servicing Advance of the Special Servicer).

          (c)  The Special Servicer shall determine and report to the Trustee
and  the Master Servicer any appraisal value  obtained pursuant to clause (a)
or (b) above and will adjust the amount of the Collateral Value Adjustment in
accordance therewith.

     SECTION 6.16   Replacement Special Servicer.

          (a)   The Directing Certificateholder  may at any time  and without
cause   terminate  the  Special   Servicer  and  appoint   a  replacement  (a
"Replacement  Special Servicer") to  perform such duties  under substantially
the same terms  and conditions as applicable  to the Special Servicer.   Such
holder(s) shall designate  a replacement to so  serve by the delivery  to the
Trustee of a  written notice  stating such designation.   The Trustee  shall,
promptly after receiving any such notice, so notify the Rating Agencies.  The
designated replacement  shall become the  Replacement Special Servicer  as of
the date the Trustee shall have received:  (i) written confirmation from each
Rating Agency  stating that if  the designated replacement  were to serve  as
Special Servicer  under this  Agreement, none of  the then-current  rating or
ratings of  all outstanding classes  of the Certificates would  be qualified,
downgraded or withdrawn as a result thereof; (ii) a written acceptance of all
obligations of the Replacement Special  Servicer, executed by the  designated
replacement;  and  (iii)  an  opinion  of  counsel  to  the  effect  that the
designation of such  replacement to serve as Replacement  Special Servicer is
in compliance  with this Agreement,  that the designated replacement  will be
bound  by  the  terms of  this  Agreement  and that  this  Agreement  will be
enforceable against such designated 
replacement  in accordance  with its  terms.  The  Special Servicer  shall be
deemed to have  resigned from its duties simultaneously  with such designated
replacement's becoming the Replacement Special Servicer under this Agreement.
Any  Replacement  Special  Servicer  may  be similarly  so  replaced  by  the
Directing Certificateholder.

          (b)  Notwithstanding the replacement of a Special Servicer pursuant
to clause  (a) above,  the resigning  Special Servicer  shall be entitled  to
receive  the Special  Servicing  Fee for  any Mortgage  Loan  which became  a
Specially  Serviced  Mortgage   Loan  and  was  subsequently  returned  to  a
performing status prior  to such resignation; provided that  if such Mortgage
Loan once again  becomes a Specially Serviced Mortgage  Loan, the Replacement
Special Servicer shall thereafter be entitled  to such fee.  The  Replacement
Special Servicer shall be entitled to the Special Servicing Fee for all other
Specially Serviced Mortgage Loans.

          (c)    The  Directing Certificateholder  shall  be  responsible for
paying any costs associated with such replacement.


                                 ARTICLE VII

                        PAYMENTS TO CERTIFICATEHOLDERS

     SECTION 7.01   Certificate Account; Remittances to the Trustee.

          (a)  The Trustee shall establish and maintain  one or more accounts
(collectively, the "Certificate  Account"), held in trust for  the benefit of
the Certificateholders.    The  Certificate  Account  shall  be  an  Eligible
Account.  The Trustee shall deposit in the Certificate Account, when received
or  as otherwise  required hereunder,  all amounts  received from  the Master
Servicer with  respect to all Mortgage Loans pursuant  to this Agreement.  If
the  Trustee 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.

          (b)  On  each Master  Remittance Date,  the  Master Servicer  shall
withdraw from  the  Collection Account  and  remit to  the  Trustee, by  wire
transfer  of  immediately available  funds  to the  Certificate  Account, all
amounts on deposit in the  Collection Account as of the close of  business on
the Master Remittance Date required to be remitted to the Trustee pursuant to
Section 4.04.

     SECTION 7.02   Distributions.

          (a)  On each Distribution Date, the Trustee shall apply  amounts on
deposit in the  Certificate Account (which shall remain  uninvested) first to
payment  of the  Trustee  Fee and  reimbursable expenses  of the  Trustee not
previously reimbursed pursuant to  Section 11.08 and  then, to the extent  of
the Available Distribution Amount, in the following order of priority:

          (i)  On each  Distribution Date, (x)  the related Class  Portion of
               any   U.S.  Treasury  Net  Prepayment  Premiums  to  Class  of
               Certificates  other than the  Class NR-P Certificates  and (y)
               any  Non-U.S. Treasury Net Prepayment Premium,  to the Class X
               Certificates;

          (ii) to distributions of the Interest Distribution Amounts for such
               Distribution  Date on  the Class  A1, Class  A2, Class  A3 and
               Class  X Certificates,  pro rata,  based  on their  respective
               Interest Distribution Amounts;

          (iii)     to distributions of the Principal Distribution Amount for
                    such Distribution Date to Class A1 Certificates until the
                    Class Balance thereof is reduced to zero;

          (iv) to  distributions of the Principal Distribution Amount (or the
               portion thereof  remaining after  the distribution  thereof to
               the Class  A1 Certificates in  reduction of the  Class Balance
               thereof to  zero) for such  Distribution Date on the  Class A2
               Certificates,  until the Class  Balance thereof is  reduced to
               zero;

          (v)  to  distributions of the Principal Distribution Amount (or the
               portion thereof  remaining after  the distribution  thereof to
               the Class  A2 Certificates in  reduction of the  Class Balance
               thereof to  zero) for such  Distribution Date on the  Class A3
               Certificates,  until the Class  Balance thereof is  reduced to
               zero;

          (vi) to  distributions of the Interest Distribution Amount for such
               Distribution Date on the Class B Certificates;

          (vii)     to distribution of the  Principal Distribution Amount (or
                    the portion  thereof  remaining  after  the  distribution
                    thereof to the Class A3 Certificates in  reduction of the
                    Class  Balance thereof  is  reduced  to  zero)  for  such
                    Distribution  Date on the Class B Certificates, until the
                    Class Balance thereof is reduced to zero;

          (viii)    to distributions of the  Interest Distribution Amount for
                    such Distribution Date on the Class C Certificates;

          (ix) to  distributions of the Principal Distribution Amount (or the
               portion  thereof remaining after  the distribution  thereof to
               the  Class B  Certificates in reduction  of the  Class Balance
               thereof to  zero) for  such Distribution Date  on the  Class C
               Certificates until  the Class  Balance thereof  is reduced  to
               zero;

          (x)  to  distributions of the Interest Distribution Amount for such
               Distribution Date on the Class D Certificates;

          (xi) to  distributions of the Principal Distribution Amount (or the
               portion thereof  remaining after  the distribution  thereof to
               the  Class C  Certificates in  reduction of the  Class Balance
               thereof is reduced to zero)  for such Distribution Date on the
               Class  D  Certificates,  until the  Class  Balance  thereof is
               reduced to zero;

          (xii)     to distributions of the Interest Distribution Amount  for
                    such Distribution Date on the Class E Certificates;

          (xiii)    to distributions of the Principal Distribution Amount (or
                    the portion  thereof  remaining  after  the  distribution
                    thereof to the Class D 

               Certificates  in reduction  of the  Class  Balance thereof  to
               zero)  for such Distribution Date on the Class E Certificates,
               until the Class Balance thereof is reduced to zero;

          (xiv)     to distributions  of the Interest Distribution Amount for
                    such Distribution Date on the Class F Certificates;

          (xv) to  distributions of the Principal Distribution Amount (or the
               portion thereof  remaining after  the distribution  thereof to
               the Class  E Certificates in  reduction of  the Class  Balance
               thereof to  zero) for  such Distribution Date  on the  Class F
               Certificates,  until the Class  balance thereof is  reduced to
               zero;

          (xvi)     to distributions of the Interest Distribution Amount  for
                    such Distribution Date on the Class G Certificates;

          (xvii)    to distributions of the Principal Distribution Amount (or
                    the portion  thereof  remaining  after  the  distribution
                    thereof to the  Class F Certificates in reduction  of the
                    Class Balance thereof to zero) for such Distribution Date
                    on  the Class  G Certificates,  until  the Class  Balance
                    thereof is reduced to zero; 

          (xviii)   to distributions of the  Interest Distribution Amount for
                    such Distribution Date on the Class H Certificates;

          (xix)     to distributions of the Principal Distribution Amount (or
                    the  portion  thereof  remaining  after the  distribution
                    thereof  to the Class G Certificates  in reduction of the
                    Class Balance thereof to zero) for such Distribution Date
                    on  the Class  H Certificates,  until  the Class  Balance
                    thereof is reduced to zero;

          (xx) to  distributions of the Interest Distribution Amount for such
               Distribution Date on the Class NR-I Certificates; 

          (xxi)     to distributions of the Principal Distribution Amount (or
                    the portion  thereof  remaining  after  the  distribution
                    thereof to the  Class H Certificates in reduction  of the
                    Class Balance thereof to zero) for such Distribution Date
                    on the Class  NR-P Certificates, until the  Class Balance
                    thereof is reduced to zero; 

          (xxii)    sequentially  to the Classes of Certificates in the order
                    set  forth  for  distribution of  principal  any  amounts
                    recovered   representing   Realized   Losses   previously
                    allocated  to  such  Class  in  reduction  of  its  Class
                    Balance; and 

          (xxiii)   to distributions to the  Class R-I Certificateholders, in
                    an  amount  equal   to  the  remaining  balance   in  the
                    Certificate Account, if any.

          To the extent the Class Balances of  the Class B, Class C, Class D,
Class  E, Class  F, Class G,  Class H  and Class NR-P  Certificates have been
reduced to zero on any Distribution Date, the Adjusted Available Distribution
Amount remaining after application pursuant  to Clause (a)(ii) above shall be
applied  to  distribution  of  the  Principal  Distribution Amount  for  such
Distribution  Date and  each subsequent  Distribution Date  to the  Class A1,
Class A2 and Class A3 Certificates  pro rata based on their respective  Class
Balances.

          (b)  All  distributions made  with  respect to  each Class  on each
Distribution Date  shall be  computed by the  Trustee based  upon information
furnished to the Trustee by the Master  Servicer and allocated pro rata among
the  outstanding  Certificates  in  such  Class  based  on  their  respective
Percentage  Interests.   All such  distributions with  respect to  each Class
(other than the final distribution with respect thereto) will be made on each
Distribution Date 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 (or,  in the case of  the first Distribution Date,  no later than
the Delivery  Date), or  otherwise by  check mailed  to the  address of  such
Certificateholder  appearing  in   the  Certificate  Register.     The  final
distribution on each Certificate will be  made in like manner, but only  upon
presentment  and  surrender  of  such   Certificate  at  the  office  of  the
Certificate  Registrar or  such other  location  specified in  the notice  to
Certificateholders of such final distribution.

          (c)  Except  as otherwise provided  in Section 12.01,  whenever the
Trustee  expects that  the final distribution  with respect  to any  Class of
Certificates will be made  on the next Distribution Date,  the Trustee shall,
promptly mail  to each Holder on such date  of such Class of Certificates and
each Rating Agency 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 office of the  Certificate Registrar
               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 in trust and  credited to the  account of the appropriate  non-tendering
Holder or Holders.  If any Certificates as to which notice has been 
given pursuant  to this Section 7.02(c)  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
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 7.02(c).   If, within two years after
the second notice, any such Certificates  shall not have been surrendered for
cancellation,  then  Trustee  shall pay  to  the  Holders  of  the Class  R-I
Certificates any amounts so held by the Trustee.

     SECTION 7.03   Statements to Certificateholders.

          (a)  On each Distribution Date,  the Trustee shall forward by  mail
to each Holder, MGT, each  Primary Seller and each Rating Agency and  to each
Certificate Owner which shall have requested such report from the Trustee and
shall  have  certified  to the  Trustee  that  it is  a  Certificate  Owner a
statement  as to  the distributions  made on  such Distribution  Date setting
forth the information set forth in Exhibit K based,  in so far as practicable
and relevant, on  the reports furnished to the Trustee by the Master Servicer
for  such  Distribution  Date  in  accordance with  the  provisions  of  this
Agreement.

          In  addition, on  each Distribution  Date, the  Trustee shall  make
available to each Rating Agency and  each Underwriter in an electronic format
each  statement received  prior to  such  Distribution Date  prepared by  the
Master Servicer pursuant to this Agreement. 

          On  each  Distribution  Date,  the Trustee  shall  forward  to  the
Depositor, to each  Rating Agency, and to the  Master Servicer a copy  of the
reports forwarded to the Certificateholders on such Distribution Date and, if
not  otherwise set  forth  in such  reports  a  statement setting  forth  the
amounts, if  any, actually  distributed with respect  to the  Certificates on
such Distribution Date.   The Trustee shall also provide such  reports to the
Master Servicer in  an electronic format reasonably acceptable  to the Master
Servicer and the Trustee.

          Subject to Section  6.03(g), 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 pursuant to  Section 11.04) or Rating  Agency,
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.   In  addition, upon  receipt of  a
written request of 
any Certificateholder (or  any Certificate Owner, if applicable,  which shall
have provided the  Trustee with evidence satisfactory to  the Master Servicer
and the Trustee of its interest  in a certificate pursuant to Section  11.04)
for  a copy  of any  other  report, the  Trustee shall  forward  such written
request to the Master  Servicer.  To the extent  such report is available  to
the Master Servicer,  the Master Servicer shall deliver a copy thereof to the
Trustee  for delivery  to the  requesting  Certificateholder (or  Certificate
Owner) at the  address specified in such request.   The request, reproduction
and delivery  of  such report,  shall be  at the  expense  of the  requesting
Certificateholder (or Certificate Owner).

          (b)  The Trustee  covenants to  furnish or  cause to  be furnished,
promptly upon  the written request of any Holder of a Class X, Class F, Class
G, Class  H, Class  NR-I, Class NR-P,  Class R-I, Class  R-II or  Class R-III
Certificate (or a Certificate Owner which shall have certified to the Trustee
that  it is a  Certificate Owner of  any such Class)  reasonably current Rule
144A  Information  (as defined  below)  to  such  Certificateholder or  to  a
prospective   transferee  of  such  a  Certificate   (or  interests  in  such
Certificate) designated  by such  Certificateholder, as the  case may  be, in
connection with  the resale  of such  Certificate or such  interests by  such
Certificateholder  pursuant to  Rule 144A  to  the extent  received from  the
Master Servicer or the Special Servicer.   "Rule 144A Information" shall mean
the information specified in Rule 144A(d)(4)(i) and (ii) under the Securities
Act of  1933, as amended.   The Trustee shall  advise the Master  Servicer or
Special Servicer of any request by a Certificateholder and shall consult with
the Master Servicer or Special Servicer as to the information to be supplied.
Based  upon  such  consultation and  to  the  extent the  Trustee  is  not in
possession of reasonably  current Rule 144A  Information on  the date of  any
such  request, the  Master  Servicer  and the  Special  Servicer shall,  upon
request  from  the Trustee,  promptly  provide  the Trustee  with  reasonably
current  Rule 144A  Information  to  the extent  reasonably  available.   The
Trustee may place  its disclaimer on  any such Rule  144A Information to  the
extent it is not the source of such information.

          (c)  Each  of  the Trustee,  the  Master Servicer  and  the Special
Servicer  shall deliver  to  the Directing  Certificateholder  copies of  all
reports or notices prepared thereby or  received thereby as requested by  the
Directing Certificateholder.

          (d)  The Trustee  shall mail  or  otherwise provide  to any  Person
requesting a copy of the  reports delivered to Certificateholders pursuant to
the first paragraph of clause (a) above, a copy of such reports.  The Trustee
shall be entitled to charge  such Person a nominal fee  to cover the cost  of
such mailing.

          (e)  The   Trustee    is   hereby   authorized   to   furnish,   to
Certificateholders and/or  to the  public any  other information  (such other
information,  collectively, "Additional  Information")  with  respect to  the
Mortgage Loans, any Mortgaged  Property or the Trust Fund as  may be provided
to it by the Depositor, the  Master Servicer or Special Servicer or  gathered
by it in any  investigation or other manner from time to  time, provided that
(A) any  such Additional Information shall only be furnished with the consent
or at the request of the 
Depositor, (B) the  Trustee shall be entitled  to indicate the source  of all
information furnished by it and the Trustee may affix thereto  any disclaimer
it deems appropriate in its sole discretion (including any warnings as to the
confidential nature and/or  the uses of  such information as  it may, in  its
sole discretion,  determine appropriate), (C)  the Trustee shall  be entitled
(but not obligated)  to require payment from  each recipient of a  reasonable
fee  for, and  its out-of-pocket  expenses incurred  in connection  with, the
collection   assembly,  reproduction  or  delivery  of  any  such  Additional
Information  and (D)  the Trustee  shall be  entitled  to distribute  or make
available  such  information in  accordance  with such  reasonable  rules and
procedures as  it may deem  necessary or  appropriate (which may  include the
requirement that  an agreement that  provides such information shall  be used
solely for purposes of evaluating the investment characteristics or valuation
of the Certificates  be executed by the  recipient, if and to the  extent the
Trustee deems the same to be necessary or appropriate.  Nothing  herein shall
be construed to impose upon the Trustee any obligation or duty to furnish  or
distribute any Additional Information to any Person  in any instance, and the
Trustee shall  neither have any  liability for furnishing nor  for refraining
from furnishing Additional Information in any instance.  The Trustee shall be
entitled (but not required) to require that any consent, direction or request
given to it pursuant to this clause (e) be made in writing.

          (f)  Subject  to availability, the Trustee shall, verbally over the
telephone,   provide  the  Pool   Factor,  for  the   immediately  succeeding
Distribution Date, to each Certificateholder and (subject to Section 7.03(a))
each Certificate Owner requesting such factor.  Such request shall be made no
more than two  Business Days preceding such Distribution Date  by calling the
Trustee at (312) 904-7807.

     SECTION 7.04   Distribution of Reports to the Trustee and the Depositor;
                    Advances by the Master Servicer.

          On or prior  to the second Business Day prior  to each Distribution
Date,  the  Master  Servicer  shall  furnish  a  written  statement  (and  an
electronic data  file) to the Trustee pursuant  to Section 4.10 setting forth
(i) the amounts available  for deposit into the Certificate  Account and (ii)
the amounts required to  be advanced by the Servicers in  connection with the
related Distribution Date.  The determination  by the Master Servicer of such
amounts shall, in the absence of obvious error, be presumptively deemed to be
correct for  all purposes hereunder  and the  Trustee shall  be protected  in
relying upon the  same without any independent check or verification.  To the
extent such statement indicates one  or more delinquencies in connection with
which  a  related Advance  was not  made  by the  Master Servicer  or Special
Servicer, the Trustee  shall commence an evaluation of whether  an Advance by
the Trustee may be required and whether it would be a Nonrecoverable Advance;
provided, however, that  notwithstanding such examination, the  Trustee shall
have no  responsibility for  reviewing or confirming  any decision  made with
respect to  an Advance  by a Servicer.   The  Master Servicer  shall promptly
provide to the  Trustee such information as  the Master Servicer may  have to
enable the Trustee to make such determination.  

          In the event that the Master Servicer determines as of the Business
Day preceding the Master Remittance Date that it will be unable to deposit in
the Certificate  Account an amount  equal to the  P&I Advance required  to be
made for the  immediately succeeding Distribution Date, it  shall give notice
to  the Trustee  of its  inability to  advance (such notice  may be  given by
telecopy),  not later  than 3:00  P.M., Chicago  time, on such  Business Day,
specifying the portion of such amount that it will be unable to deposit.  Not
later  than  close of  business on  such Master  Remittance Date  the Trustee
shall, unless on such day the Trustee shall have been notified in writing (by
telecopy)  that  the  Master  Servicer  shall  have  directly  or  indirectly
deposited  in the  Certificate Account  such portion  of  the amount  of such
Advance as to which the Master  Servicer shall have given notice pursuant  to
the preceding sentence (a) terminate all of the rights and obligations of the
Master Servicer  under this Agreement  in accordance with Section  10.01, (b)
assume  the  rights and  obligations  of  the  Master Servicer  hereunder  in
accordance with Section 10.02, and (c) immediately notify the Fiscal Agent by
telephone promptly confirmed  in writing.  If  the Trustee fails to  make any
P&I Advance  required to be  made under this  Section 7.04, the  Fiscal Agent
shall make such P&I Advance  not later than 12:00 noon, Chicago time,  on the
related  Distribution Date and, thereby, the  Trustee shall not be in default
under this Agreement.

          The Trustee  shall deposit all  funds it receives pursuant  to this
Section 7.04 into the Certificate Account.

     SECTION 7.05   Allocations  of  Realized  Losses  and  Collateral  Value
                    Adjustments.

          At least  four Business Days  prior to each Distribution  Date, the
Master  Servicer shall  determine and  communicate to  the Trustee  the total
amount  of Realized  Losses and  Collateral  Value Adjustment,  if any,  that
resulted  during the  related  Collection  Period.   As  soon as  practicable
following the occurrence of a  Collateral Value Adjustment Event with respect
to  any Mortgage  Loan, the  Master Servicer  shall make  a  Collateral Value
Adjustment determination with  respect to such Mortgage Loan.   The amount of
each  Realized Loss or  Collateral Value Adjustment shall  be evidenced by an
Officers' Certificate.  All Realized Losses shall be allocated by the Trustee
as follows in  reduction of the related  Class Balance:  first,  to the Class
NR-P Certificates until the Class Balance  thereof has been reduced to  zero;
second, to the Class H Certificates until the Class Balance thereof  has been
reduced to zero; third,  to the Class G Certificates until the  Class Balance
thereof  has been reduced to zero;  fourth, to the Class F Certificates until
the  Class Balance thereof  has been reduced  to zero; fifth,  to the Class E
Certificates until the Class Balance thereof has been reduced to zero; sixth,
to the Class D Certificates  until the Class Balance thereof has been reduced
to zero; seventh, to the Class C Certificates until the Class Balance thereof
has been reduced to zero; eighth, to the Class B Certificates until the Class
Balance thereof has  been reduced to zero, and the remainder of such Realized
Losses to the Class A1, Class  A2 and Class A3 Certificates, pro  rata, until
their respective Class Balances  have been reduced to zero.    All Collateral
Value Adjustments  shall be allocated  by the Trustee  in the same  order set
forth above  with respect  to the  allocation of  Realized Losses  up to  the
excess of the related Class 
Balance,  after giving effect  to all reductions  thereof on or  prior to the
related  Distribution  Date,  over  the  aggregate  of  all  Collateral Value
Adjustments previously  allocated to the  related Class or Certificates.   To
the extent  a Collateral Value  Adjustment is reversed, such  reversed amount
shall be allocated  by the Trustee  to the Classes the  Interest Distribution
Amount of which at the time of such allocation is calculated by  reference to
a  Class Balance  adjusted by  a  Collateral Value  Adjustment in  alphabetic
order.    The allocation  of  a Collateral  Value  Adjustment to  a  Class of
Certificates  shall  reduce  such  Class'   Class  Balance  for  purposes  of
determining Voting Rights.

     SECTION 7.06   Auction.

          On each of (i) the Distribution  Date occurring in November of each
year  from  and  including  November  2017  and  (ii)   any  date  after  the
Distribution Date occurring in November 2017 on which the Trustee receives an
unsolicited bona  fide offer to purchase  all (but not less than  all) of the
Mortgage Loans (each, an "Auction Valuation Date"), the Trustee shall request
that four independent financial advisory or investment  banking or investment
brokerage firms  nationally recognized in  the field of real  estate analysis
and reasonably acceptable to the Master Servicer provide the  Trustee (at the
expense of  the Trust  Fund) with an  estimated value  at which  the Mortgage
Loans and all other property acquired in  respect of any Mortgage Loan in the
Trust Fund could be sold pursuant to an auction.  If the average of the three
highest such estimates received equals or exceeds the aggregate amount of the
Certificate Balances of all Certificates outstanding on the Auction Valuation
Date,  plus unpaid  interest thereon,  the anticipated  Auction Fees,  unpaid
servicing compensation, unreimbursed Advances (together with interest thereon
at the Advance  Rate) and unpaid Trust  Fund expenses, including  accrued but
unpaid Trustee  Fees, the Trustee  shall conduct  an auction of  the Mortgage
Loans.   The Trustee shall, in such case, appoint an auction agent to solicit
offers  from prospective  purchasers,  who  must  meet  certain  requirements
described in  this Agreement, to purchase all (but not  less than all) of the
Mortgage  Loans and such property, for a  price not less than an amount equal
to  the aggregate  amount of  the  Certificate Balances  of all  Certificates
outstanding as  of the close  of business on  the closing date  (the "Auction
Closing  Date"),  plus unpaid  interest  thereon,  the  Auction Fees,  unpaid
servicing compensation, unreimbursed Advances (together with interest thereon
at the  Advance Rate) and  unpaid Trust Fund  expenses including accrued  but
unpaid Trustee Fees  (the "Minimum Auction Price").  The Auction Closing Date
shall  be  no  earlier than  the  Distribution  Date in  February  2018.   In
determining  the  aggregate  Certificate Balances  of  all  Certificates, all
Certificates owned by or on behalf of the Depositor, a property  manager, the
Master  Servicer, the  Special Servicer,  the  Trustee, the  Fiscal Agent,  a
borrower or any  affiliate thereof shall be included.  The Trustee shall have
no liability for actions of any auction agent appointed hereunder.

          If the Trustee receives no bids that are  qualified pursuant to the
terms  of this Section,  the Trust Fund  shall not be  terminated pursuant to
these  auction procedures.    If  the Trustee  receives  qualified bids,  the
Trustee  shall accept  the highest  of such  bids, notify the  Depositor, the
Master Servicer  and  the Special  Servicer  of the  adoption  of a  plan  of
complete 
liquidation and  shall  sell the  Mortgage  Loans and  such  property to  the
successful bidder on or before  the Remittance Date immediately preceding the
third Distribution Date  following the Auction Valuation Date  (or such later
Distribution  Date determined by  the auction  agent appointed  in accordance
with the  immediately preceding  paragraph), but, in  either event,  no later
than the Distribution  Date which immediately  precedes the date which  is 90
days following the date of adoption of a plan  of complete liquidation by the
Trustee; provided, however, that no such sale shall be consummated unless the
Trustee has received  an Opinion of Counsel,  obtained at the expense  of the
Trust  Fund,  to  the  effect  that  the resulting  termination  shall  be  a
"qualified liquidation" under  section 860F(a)(4) of the Code with respect to
REMICs I, II and III.  Such sale shall effect a termination of the Trust Fund
and an  early retirement of the  then outstanding Certificates.   The Trustee
shall  be entitled to be reimbursed from  the Collection Account for expenses
that it or  any auction agent incurs in connection with an auction, including
all fees  and reasonable  expenses of legal  counsel and  other professionals
("Auction Fees").

          Any  auction  shall   be  conducted  in  accordance   with  auction
procedures  to be  developed by  the auction  agent in  connection with  such
auction, provided that such procedures  shall include at a minimum provisions
substantially to  the  effect  that:  (i) no  due  diligence  of  the  Master
Servicer's,  the  Special Servicer's,  the  Trustee's or  the  Fiscal Agent's
records with  respect to the  Mortgage Loans may  be conducted by  any bidder
prior to  being notified  that it  has submitted  the highest  bid; (ii)  the
auction agent is entitled  to require that the highest bidder  provide a non-
refundable good  faith deposit  sufficient to reimburse  the Trustee  and the
auction agent for all expenses in connection with the evaluation of  such bid
and in connection with such highest bidder's due diligence; (iii) each bidder
may be  required to  enter into a  confidentiality agreement with  the Master
Servicer, the Special Servicer, the auction agent, the Trustee and the Fiscal
Agent prior to  being permitted to conduct  due diligence; (iv) borrowers  on
any of the Mortgage Loans shall  be prohibited from submitting bids; and  (v)
in the event that the highest bidder withdraws, the next highest bidder shall
be permitted to conduct due  diligence of the Master Servicer's,  the Special
Servicer's,  the Trustee's or the Fiscal Agent's  records with respect to the
Mortgage Loans as if it were the highest bidder.


                                 ARTICLE VIII

                               THE CERTIFICATES

     SECTION 8.01   The Certificates.

          (a)  The Certificates  will be  substantially in  the form  annexed
hereto as Exhibit  A.  The  Class A1, Class A2,  Class A3, Class B,  Class C,
Class D, Class  E, Class X, Class F,  Class G, Class H, Class  NR-I and Class
NR-P Certificates  will be issuable  only in minimum denominations  (based on
their respective Original  Class Balances or Notional  Amounts) corresponding
to initial Certificate Balances  or Notional Amounts as of  the Delivery Date
of  not less than  $25,000, and integral  multiples of $1  in excess thereof.
Only one  Class R-I, one  Class R-II and  one Class R-III  Certificate may be
issued.

          (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 under its  seal imprinted thereon.   Certificates bearing
the manual or  facsimile signatures of individuals  who were at any  time the
proper officers of  the Trustee shall bind the  Trustee, 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, 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 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)  The Class A1, Class A2, Class  A3, Class B, Class C, Class  D,
Class E,  Class X,  Class F,  Class G,  Class H,  Class NR-I  and Class  NR-P
Certificates shall initially be issued as one or more Certificates registered
in the name of  the Depository or its nominee and,  except as provided below,
registration  of such  Certificates may  not  be transferred  by the  Trustee
except to  another Depository that  agrees to hold such  Certificates for the
respective   Certificate  Owners  with  Ownership  Interests  therein.    The
Certificate Owners shall hold their  respective Ownership Interests in and to
each  of  the referenced  herein  Certificates (except  for  such remainders)
through the book-entry  facilities of the Depository and,  except as provided
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  transfer the  Ownership Interests  only 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.

          The  Trustee, the  Master Servicer  and the  Depositor may  for all
purposes (including  the making of payments due  on the respective Classes of
Book-Entry Certificates (and,  if necessary, the  selection of the  Directing
Certificateholder)) deal with the Depository as the authorized representative
of the  Certificate Owners with  respect to  the respective Classes  of Book-
Entry  Certificates   for  the   purposes   of  exercising   the  rights   of
Certificateholders hereunder.   The rights of Certificate Owners with respect
to  the respective  Classes of  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  any Class  of  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.

          If (i)(A)  the Depositor  advises the Trustee  in writing  that the
Depository  is  no   longer  willing  or  able  to   properly  discharge  its
responsibilities as Depository and  (B) the Depositor is  unable to locate  a
qualified successor or  (ii) the Depositor at its option  advises the Trustee
in  writing that it  elects to  terminate the  book-entry system  through the
Depository,  the Trustee  shall notify  all Certificate  Owners,  through the
Depository, of the  occurrence of any such  event and of the  availability of
Definitive Certificates  to  Certificate Owners  representing the  same.   In
addition,  upon request,  the Trustee will  issue Definitive  Certificates in
exchange for  Ownership Interests in  like Certificate Balances of  the Book-
Entry Certificates for the Class X, Class  F, Class G, Class H, Class NR-I or
Class NR-P Certificates  in connection with a transfer  permitted pursuant to
Section  8.02(b)(ii).   Upon  surrender  to  the  Trustee of  the  Book-Entry
Certificates by the Depository, accompanied by registration instructions from
the  Depository for  registration of  transfer, the  Trustee shall  issue the
Definitive Certificates.  Neither the  Depositor, the Master Servicer nor the
Trustee  shall be  liable for  any  actions taken  by the  Depository  or its
nominee,  including,  without  limitation,  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 all
references  herein  to obligations  imposed upon  or to  be performed  by the
Depositor  in connection  with  the issuance  of the  Definitive Certificates
pursuant  to  this  Section 8.01  shall  be  deemed to  be  imposed  upon and
performed  by the  Trustee, and  the Trustee  and  the Master  Servicer shall
recognize  the Holders of  the Definitive Certificates  as Certificateholders
hereunder.

     SECTION 8.02   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) 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
Trustee,  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.   The  Master  Servicer 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.

          (b)  No transfer of any Class X,  Class F, Class G, Class H,  Class
NR-I, Class NR-P, Class R-I, Class R-II and Class R-III Certificate  shall be
made  unless that  transfer is  made  pursuant to  an effective  registration
statement under the  Securities Act of 1933, as amended (the "1933 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  such a transfer  is to  be made without  registration or
qualification and  is to be made in connection  with the issuance or transfer
of a Definitive Certificate, then the Certificate Registrar shall require, in
order to assure compliance with such laws, receipt of:  (i)  if such transfer
is purportedly being  made in reliance upon  Rule 144A under the 1933  Act, a
certificate  from  the  prospective  transferee  substantially  in  the  form
attached as Exhibit  D-1 hereto, (ii)  if such transfer is  purportedly being
made in reliance upon Regulation S under the 1933 Act, a certificate from the
prospective  transferee substantially  in the  form attached  as  Exhibit D-2
hereto, (iii)  if such transfer  is purportedly  being made in  reliance upon
Rule 144 under  the 1933 Act, a  certificate from the prospective  transferee
substantially in the  form attached as  Exhibit D-3 hereto,  and (iv) in  all
other cases, (A)  except where the Depositor  or an Affiliate thereof  is the
transferor  or  transferee,  an  Opinion   of  Counsel  satisfactory  to  the
Certificate Registrar to the  effect that such transfer  may be made  without
such registration or qualification (which Opinion  of Counsel shall not be an
expense of  the Trust  Fund or  of the  Depositor, the  Master Servicer,  the
Trustee or the Certificate Registrar in their respective capacities as such),
(B) a certificate from the Certificateholder desiring to effect such transfer
substantially in the form attached as Exhibit C hereto and (C)  a certificate
from  such Certificateholder's  prospective transferee  substantially  in the
form attached as Exhibit E hereto.  None of the Depositor, the Trustee or the
Certificate Registrar is obligated to register or qualify the  Class X, Class
F, Class G, Class H, Class NR-I, Class NR-P, Class  R-I, Class R-II and Class
R-III Certificates under the 1933 Act or  any other securities law or to take
any action not otherwise required under this Agreement to permit the transfer
of any Class X, Class F, Class G, Class H, Class NR-I, Class NR-P, Class R-I,
Class R-II and Class R-III Certificate without registration or qualification.
Any Class  X, Class F, Class G,  Class H, Class NR-I, Class  NR-P, Class R-I,
Class  R-II  or Class  R-III  Certificateholder  desiring  to effect  such  a
transfer  shall,  and  does  hereby  agree to,  indemnify  the  Trustee,  the
Certificate Registrar and the Depositor 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.

          (c)  None of  the Certificates except  for the Class A1,  Class A2,
Class  A3  or  Class  X  Certificates,  or  any  interest  therein  shall  be
transferred to (A) any employee benefit plan or other retirement arrangement,
including  individual  retirement  accounts and  annuities,  Keogh  plans and
collective  investment  funds  and separate  accounts  in  which such  plans,
accounts  or arrangements  are  invested,  that is  subject  to the  Employee
Retirement Income Security  Act of 1974,  as amended  ("ERISA"), or the  Code
(each, a "Plan") or  (B) any Person who is directly  or indirectly purchasing
any such Class or  interest therein on behalf  of, as named fiduciary  of, as
trustee  of, or  with assets  of a  Plan,  unless the  prospective transferee
provides  the Certificate  Registrar with  a  certification of  facts and  an
Opinion of  Counsel which  establish to the  satisfaction of  the Certificate
Registrar that such transfer will not result in a violation of Section 406 of
ERISA or Section 4975 of the Code or cause the Master Servicer or the Trustee
to be  deemed a fiduciary  of such  Plan or  result in the  imposition of  an
excise tax under  Section 4975 of  the Code.   In the absence  of its  having
received  the  certification and  Opinion  of  Counsel  contemplated  by  the
preceding sentence, the  Certificate Registrar shall require  the prospective
transferee of any Class F, Class G, Class H, Class NR-I, Class NR-P, Class R-
I,  Class R-II or  Class R-III Certificate  to certify, and  each prospective
transferee of any Class  B, Class C, Class D or Class  E Certificate shall be
deemed to have represented by its acquisition of such Certificate, that it is
neither (A) a Plan nor (B) a Person who is directly or indirectly  purchasing
any such Class Certificates on behalf  of, as named fiduciary of, as  trustee
of, or with assets of a Plan.

          (d)  No transfer  of any  Residual Certificate shall  be made  to a
Non-United States Person.  Notwithstanding anything to the contrary contained
herein, prior to registration of any transfer, sale or other disposition of a
Residual Certificate,  the Certificate Registrar  shall have received  (i) an
affidavit from the proposed transferee  substantially in the form attached as
Exhibit  F-1  hereto,  to  the effect  that,  among  other  things, (A)  such
transferee  is not  a  Disqualified  Organization or  an  agent (including  a
broker,  nominee  or middleman)  of  a  Disqualified  Organization, (B)  such
transferee  is not a  Non-United States  Person, (C)  such transferee  has no
present knowledge or expectation that it will become insolvent or  subject to
a  bankruptcy proceeding  for so  long  as the  Residual Certificate  remains
outstanding,  and (D)  no purpose  of such  proposed transfer, sale  or other
disposition  of  the  Residual  Certificate  is or  will  be  to  impede  the
assessment  or  collection  of any  tax,  and  (ii)  a  certificate from  the
transferor  substantially in the form attached  as Exhibit F-2 hereto, to the
effect that, among  other things, no purpose of  such proposed transfer, sale
or other disposition of  the Residual Certificate is or will be to impede the
assessment or collection of any tax.  Notwithstanding the registration in the
Certificate Register of any transfer, sale or other disposition of a Residual
Certificate to a  Disqualified Organization or an agent  (including a broker,
nominee  or middleman)  of a  Disqualified  Organization or  to a  Non-United
States Person, such registration shall be  deemed to be of no legal force  or
effect   whatsoever  and   such  Person   shall  not   be  deemed  to   be  a
Certificateholder for  any purpose hereunder, including, but  not limited to,
the receipt of distributions in respect of such Residual Certificate.  If any
purported transfer  of a Residual  Certificate shall be  in violation  of the
provisions  of this Section  8.02(d), then the  prior Holder of  the Residual
Certificate purportedly transferred  shall, upon discovery that  the transfer
of such Residual Certificate 
was not in fact permitted by this Section 8.02(d),  be restored to all rights
as  Holder thereof retroactive  to the date  of the purported  transfer.  The
Trustee shall be  under no liability  to any Person  for any registration  of
transfer  of a  Residual Certificate  that is  not permitted by  this Section
8.02(d)  or for  making  payments due  on such  Residual  Certificate to  the
purported Holder thereof  or taking  any other  action with  respect to  such
purported Holder  under the provisions  of this Agreement.   The prior Holder
shall  be  entitled to  recover  from  any  purported Holder  of  a  Residual
Certificate that  was in fact not  a permitted transferee  under this Section
8.02(d) at the time  it became a  Holder all payments  made on such  Residual
Certificate.  The Holder of Residual Certificates, by its acceptance thereof,
shall be deemed for all purposes to have consented to the provisions  of this
Section 8.02  and to  any  amendment of  this Agreement  deemed necessary  by
counsel  of  the  Depositor  to  ensure  that  the  transfer  of  a  Residual
Certificate to a Disqualified Organization or any other Person will not cause
the Trust  Fund to cease to qualify  as a REMIC or cause  the imposition of a
tax upon the Trust Fund.

          (e)  Subject  to  the  preceding subsections,  upon  surrender  for
registration of  transfer of any Certificate at the office of the Certificate
Registrar, the  Trustee shall  execute  and the  Certificate Registrar  shall
authenticate  and  deliver, in  the  name  of  the designated  transferee  or
transferees, one  or  more new  Certificates  of the  same  Class of  a  like
aggregate Percentage Interest.

          (f)  At the option of any Holder, its Certificates may be exchanged
for other  Certificates of authorized  denominations of  the same Class  of a
like aggregate Percentage Interest, upon  surrender of the Certificates to be
exchanged  at  the  office  of  the  Certificate  Registrar.    Whenever  any
Certificates are  so surrendered for  exchange the Trustee shall  execute and
the Certificate  Registrar shall  authenticate and  deliver the  Certificates
which the Certificateholder making the exchange is entitled to receive.

          (g)  Every Certificate  presented or  surrendered  for transfer  or
exchange shall (if so required by the Certificate Registrar) be duly endorsed
by,  or  be accompanied  by  a written  instrument  of transfer  in  the form
satisfactory  to  the Certificate  Registrar  duly  executed by,  the  Holder
thereof or his attorney duly authorized in writing.

          (h)  No  service charge  shall  be  imposed  for  any  transfer  or
exchange of  Certificates, but the  Trustee or the Certificate  Registrar may
require payment of  a sum sufficient to  cover any tax or  other governmental
charge that  may be imposed  in connection with  any transfer or  exchange of
Certificates.

          (i)  All  Certificates surrendered for  transfer and exchange shall
be physically  cancelled by  the Certificate Registrar  and a  certificate of
such  cancellation shall  be  delivered  to the  Trustee  by the  Certificate
Registrar.  The Certificate Registrar shall hold  such cancelled Certificates
in accordance with its standard procedures.

     SECTION 8.03   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 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 8.04   Persons Deemed Owners.

          The  Depositor,  the  Master Servicer,  the  Special  Servicer, the
Trustee, the Certificate Registrar and any agent of any of them may treat the
person in  whose name  any Certificate  is registered  as the  owner of  such
Certificate for  the purpose of  receiving distributions pursuant  to Section
7.02 and for  all other purposes whatsoever,  and neither the Depositor,  the
Master Servicer, the Special Servicer, the Trustee, the Certificate Registrar
nor any agent of any of them shall be affected by notice to the contrary.

                                  ARTICLE IX

                                THE DEPOSITOR

     SECTION 9.01   Liability of the Depositor.

          The Depositor  shall be liable  in accordance herewith only  to the
extent of  the obligations  specifically imposed upon  and undertaken  by the
Depositor herein.

     SECTION 9.02   Merger, Consolidation or Conversion of the Depositor.

          Subject to the following paragraph, the Depositor will keep in full
effect its existence, rights and  franchises as a corporation under the  laws
of the jurisdiction  of its incorporation,  and 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.

          The  Depositor 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, shall be  a party, or any Person succeeding to the business of the
Depositor, shall  be the  successor of the  Depositor hereunder,  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 9.03   Limitation on Liability of the Depositor and Others.

          Neither the Depositor nor any of its directors, officers, employees
or  agents   shall  be  under  any  liability  to   the  Trust  Fund  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  or   any  such  Person   against  any  breach  of   warranties  or
representations made herein,  or against any liability  which would otherwise
be  imposed  by reason  of  misfeasance,  bad  faith  or  negligence  in  the
performance of duties.  The Depositor  and any director, officer, employee or
agent thereof 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 shall  not be under any obligation
to appear in,  prosecute or  defend any  legal action unless  such action  is
related to its respective duties under this Agreement and in its opinion does
not involve it in any expense or liability.

                                  ARTICLE X

                                   DEFAULT

     SECTION 10.01  Events of Default.

          "Event of Default", wherever used herein, means with respect to any
Servicer any one of the following events:

          (i)  with  respect to  the Master  Servicer, failure to  advance or
               remit when due to the Trustee for deposit into the Certificate
               Account any amount required  to be advanced or  remitted under
               the  terms of  this  Agreement; with  respect  to the  Special
               Servicer,  failure to advance or remit to the Master Servicer,
               as  required hereunder, any amount  required to be advanced or
               remitted under the terms of  the Agreement within one Business
               Day  of  the date  required  pursuant  to  the terms  of  this
               Agreement; or

          (ii) except as set  forth in clause (i) above,  such Servicer shall
               (x) fail to  remit to the  Master Servicer or  deposit in  the
               Collection Account, Escrow  Account or REO Account  any amount
               required to  be so  remitted or deposited  under the  terms of
               this  Agreement  within one  (1)  Business  Day  of  the  date
               required pursuant to  the terms of this Agreement  or (y) fail
               to make any Advance required to be made by such Servicer under
               this  Agreement  within  one  (1)  Business  Day  of  the date
               required pursuant to the terms of this Agreement; or

          (iii)     such Servicer shall fail to timely deliver to the Trustee
                    or any other Servicer any report required pursuant to the
                    provisions  of  this  Agreement  and such  failure  shall
                    continue unremedied for a period of two (2) Business Days
                    following receipt  by such  Servicer of  notice from  the
                    Trustee or other Servicer of such failure; or

          (iv) any failure  on the part  of such Servicer duly  to observe or
               perform in any material respect  any other of the covenants or
               agreements  on  the part  of such  Servicer 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
               such Servicer by  the Depositor, the Trustee, or,  in the case
               of  the  Special Servicer,  the  Master  Servicer  or to  such
               Servicer (with a  copy to the Depositor, the  Trustee, and, in
               the case of the Special  Servicer, the Master Servicer) by the
               Holders of Certificates entitled to at least 25% of the Voting
               Rights of any Class affected thereby; or

          (v)  any  breach of the representations and warranties contained in
               Section  2.03(b) 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  such Servicer  by  the
               Depositor,  the  Trustee  or,  in  the  case  of  the  Special
               Servicer, the  Master Servicer,  or to  such Servicer  (with a
               copy  to the Depositor,  the Trustee and,  in the case  of the
               Special  Servicer,  the  Master Servicer)  by  the  Holders of
               Certificates entitled to at least  25% of the Voting Rights of
               any Class affected thereby; or

          (vi) a  decree  or  order  of  a court  or  agency  or  supervisory
               authority  having  jurisdiction  for   the  appointment  of  a
               conservator  or  receiver  or  liquidator  in  any insolvency,
               bankruptcy,  readjustment of  debt, marshaling  of assets  and
               liabilities or similar  proceedings, or for the  winding-up or
               liquidation  of its affairs,  shall have been  entered against
               such Servicer and such decree  or order shall have remained in
               force  undischarged or  unstayed for  a period  of  sixty (60)
               days; or

          (vii)     such  Servicer  shall  consent to  the  appointment  of a
                    conservator  or receiver or liquidator in any insolvency,
                    bankruptcy,  readjustment of  debt, marshaling  of assets
                    and  liabilities or similar proceedings of or relating to
                    such  Servicer or of or relating  to all or substantially
                    all of its property; or

          (viii)    such Servicer 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

          (ix) such Servicer shall fail to  maintain a required license to do
               business  or service multifamily and commercial mortgage loans
               in accordance with  Accepted Servicing  Practices or  Accepted
               Special Servicing Practices, as applicable, and as provided in
               this  Agreement,  in  any  jurisdiction  where  the  Mortgaged
               Properties  or REO  Properties are  located  and such  failure
               shall continue unremedied for a period of thirty (30) Business
               Days; or

          (x)  except as otherwise permitted pursuant to the express terms of
               this Agreement, such  Servicer attempts to assign its right to
               servicing  compensation  hereunder  or  a  Servicer  attempts,
               without the prior 

               written consent  of Trustee, to  assign this Agreement  or the
               servicing responsibilities  hereunder or any  portion thereof;
               or

          (xi) any Rating  Agency has  given written  confirmation that  with
               respect to any  Servicer that maintaining the Servicer in such
               capacity  hereunder will cause  a downgrade,  qualification or
               withdrawal of the ratings then assigned to the Certificates;

then, and in each  and every such case, so long as an  Event of Default shall
not have been remedied, the Trustee may,  and at the written direction of the
Holders of  Certificates entitled to, (a) in the case  of an Event of Default
described in clauses (i)-(v) hereof, at least 25% of the Voting Rights of any
affected Class  of Certificates,  (b) in  the case  of any  Event of  Default
described in clauses  (ix) or (x) hereof,  at least 25% of all  of the Voting
Rights  or, (c) in the case  of an Event of  Default described in clause (xi)
hereof, the Trustee shall, by notice in writing to such Servicer, with a copy
of such notice  to the Depositor, and,  in the case of the  Special Servicer,
the  Master Servicer,  terminate all  of the  rights and obligations  of such
Servicer as such  Servicer under this  Agreement and in  and to the  Mortgage
Loans and the proceeds thereof.   From and after the receipt by such Servicer
of such  written  notice, or  upon  the occurrence  of  an Event  of  Default
described  in clauses  (vi)-(viii) hereof,  all authority  and power  of such
Servicer under  this Agreement  shall pass  to and  be vested  in the  Master
Servicer (or, if such Servicer is the Master Servicer or the Special Servicer
and the Master  Servicer are the  same Person, the  Trustee) pursuant to  and
under  this Section,  and, without  limitation,  the Master  Servicer or  the
Trustee, as  applicable, is  hereby authorized and  empowered to  execute and
deliver,   on  behalf   of  and   at  the  expense   of  such   Servicer,  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.  Each Servicer agrees promptly (and in any  event no
later than ten Business Days subsequent to such notice) to provide the Master
Servicer or Trustee, as applicable,  with all documents and records requested
by it  to enable  it to assume  such Servicer's  functions hereunder,  and to
cooperate  with  the  Master  Servicer  or the  Trustee,  as  applicable,  in
effecting  the termination  of such  Servicer's  responsibilities and  rights
hereunder.   Any expenses  incurred by  the  Trustee in  connection with  the
transfer of servicing  functions shall be paid by the terminated Servicer and
shall not be an expense of the Trustee.

     SECTION 10.02  Trustee to Act; Appointment of Successor.

          On and  after the  time the  Master Servicer receives  a notice  of
termination pursuant to Section  10.01, the Trustee shall be the successor in
all respects to the Master Servicer under this Agreement and the transactions
set  forth  or  provided  for  herein  and  shall  be  subject  to   all  the
responsibilities,  duties  and  liabilities   relating  thereto  and  arising
thereafter  placed on the Master Servicer by the terms and provisions hereof;
provided,   however,   that  any   failure   to   perform   such  duties   or
responsibilities caused by the Master 
Servicer's failure to provide information or monies required by Section 10.01
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
Master Servicer or for  any losses incurred by the Master Servicer hereunder.
As compensation therefor, the Trustee shall be entitled to the servicing fees
and all funds  relating to the Mortgage Loans which the Master Servicer would
have been  entitled to charge  to the Trust  Fund if the Master  Servicer 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 such
Trustee  is not  an  approved Servicer,  or if  the  Holders of  Certificates
entitled  to at least  more than 66 2/3%  of the  Voting Rights so  request in
writing  to the  Trustee, promptly  appoint a  successor pursuant  to Section
3.10.  Pending  appointment of a successor to  the Master Servicer hereunder,
the Trustee shall act in such capacity as hereinabove provided.

     SECTION 10.03  Notification to Certificateholders.

          (a)  Upon any such termination pursuant to Section 10.01 above, any
appointment of a successor to the Master  Servicer pursuant to Section 10.02,
or  any appointment  of a  Replacement Special  Servicer pursuant  to Section
6.16,   the   Trustee   shall  give   prompt   written   notice   thereof  to
Certificateholders  and  each  Rating Agency  at  their  respective addresses
appearing in the Certificate Register.

          (b)  Not later than the later of 60 days after the occurrence of an
Event of Default, the Trustee shall transmit by mail to the Depositor and all
Certificateholders notice of such occurrence,  unless such default shall have
been cured or waived.

     SECTION 10.04  Waiver of Events of Default.

          The  Holders  representing at  least 66-2/3%  of the  Voting Rights
evidenced  by all  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), (ii) or (xi) of Section 10.01 may be waived only
by all  of  the Certificateholders.   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,  except that  no Event  of
Default under Section  10.01(i) shall be deemed so waived or cured unless and
until the Trustee and the Fiscal  Agent have been reimbursed in full for  all
Advances which they may have made 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  10.04, Certificates registered in  the name of  the
Depositor  or any  Affiliate of  the Depositor  shall be  entitled to  Voting
Rights with respect to the matters described above.

     SECTION 10.05  Additional Remedies of Trustee Upon Event of Default.

          During the  continuance of any  Event of Default,  so long  as such
Event of Default  shall not have been  remedied, the Trustee, in  addition to
the rights specified in Section 10.01, shall have the right, in its own  name
and as  trustee of an  express trust, to  take all  actions now or  hereafter
existing at law, in equity or by  statute to enforce its rights and  remedies
and  to protect the  interests, and enforce  the rights and  remedies, of the
Certificateholders  (including   the  institution  and  prosecution   of  all
judicial, administrative and  other proceedings and the filings  of proofs of
claim  and debt  in connection  therewith).   Except  as otherwise  expressly
provided in this Agreement, no remedy provided for by this Agreement shall be
exclusive of any  other remedy, and each and every remedy shall be cumulative
and in addition to any other remedy, and no delay or omission to exercise any
right or remedy shall impair any  such right or remedy or shall be  deemed to
be a waiver of any Event of Default.

                                  ARTICLE XI

                   CONCERNING THE TRUSTEE AND FISCAL AGENT

     SECTION 11.01  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, shall examine them to determine
whether they  conform to the  requirements of this Agreement,  if applicable.
If  any such instrument is  found not to conform to  the requirements of this
Agreement  if applicable 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 or the Special Servicer, 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 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;

          (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.

     SECTION 11.02  Monitoring      Certificateholders     and      Directing
                    Certificateholder.

          (a)  Each Monitoring  Certificateholder is  hereby  deemed to  have
agreed by  virtue of its  purchase of a  Certificate to provide its  name and
address  to the  Trustee and  to notify  the Trustee of  the transfer  of any
Certificate   of  a   Monitoring   Class  the   selection   of  a   Directing
Certificateholder or  the  resignation or  removal  thereof.   The  Directing
Certificateholder is hereby deemed  to have agreed by virtue of  its purchase
of  a  Certificate to  notify  the  Trustee  when such  Certificateholder  is
appointed Directing Certificateholder and when it is removed or resigns.  

          (b)  Within  thirty (30)  days  of the  Delivery Date,  the Trustee
shall notify  the  Monitoring  Certificateholders  that  they  may  select  a
Directing Certificateholder  for purposes of  Sections 6.03 and 6.11  of this
Agreement.   Such  notice  shall set  forth  the process  established  by the
Trustee in order to select a Directing Certificateholder.

          (c)  A "Monitoring Class" as of  any time of determination shall be
the following Class or Classes of Certificates:

          (i)  if the Class outstanding with the most subordinate interest in
               the  Trust  Fund represents  at least  1.75% by  Class Balance
               (adjusted  for  Collateral  Value   Adjustments)  of  all  the
               Certificates, such Class only;

          (ii) otherwise, each Class, in reverse order of seniority, but only
               to  the extent necessary  to represent,  in the  aggregate, at
               least  1.75% by Class  Balance (adjusted for  Collateral Value
               Adjustments) of all the Certificates.

          (d)  Once a Directing Certificateholder has been selected  pursuant
to clause  (b) above, each  of the Servicer,  the Depositor, the  Trustee and
each other Certificateholder  (or Certificate Owner, if applicable)  shall be
entitled  to rely  on  such selection  unless a  majority  of the  Monitoring
Certificateholders,    by   Certificate    Balance,    or   such    Directing
Certificateholder shall have notified the  Trustee and each other  Monitoring
Certificateholder,  in  writing,   of  the  resignation  of   such  Directing
Certificateholder  or the  selection of  a  new Directing  Certificateholder.
Upon the resignation of a Directing Certificateholder, the 
Trustee  shall request  the  Monitoring Certificateholders  to  select a  new
Directing Certificateholder.

          (e)  Within  two  (2)  Business  Days (or  as  soon  thereafter  as
practicable  if  Monitoring  Certificates  are held  in  Book-Entry  Form) of
receiving a request from the Special Servicer pursuant to Section 6.03(a) the
Trustee shall deliver  to the Special Servicer and the Master Servicer a list
of  each  Monitoring Certificateholder  and  the  Directing Certificateholder
including names and addresses.  In addition  to the foregoing, within two (2)
Business  Days of  receiving  notice  of the  selection  of  a new  Directing
Certificateholder or the existence of a new Monitoring Certificateholder, the
Trustee shall notify the Special Servicer.

          (f)  If  at  any  time  a  Book-Entry  Certificate   belongs  to  a
Monitoring Class,  the Trustee  shall notify  the related  Certificateholders
(through  the  Depository,  unless the  Trustee  shall  have  been previously
provided with the name and  address of such Certificateholder) of such  event
and shall request  that it be informed  of any change in the  identity of the
related Certificate Owner from time to time.

          (g)  Until it receives notice to the contrary each of the Servicers
and the  Trustee shall be  entitled to rely  on the most  recent notification
with respect  to the  identity of the  Monitoring Certificateholders  and the
Directing Certificateholder.

     SECTION 11.03  Powers of Attorney.

          The Trustee  shall  execute  and  deliver any  powers  of  attorney
prepared and  delivered to  it  by the  Master Servicer  pursuant to  Section
4.01(b) or the Special Servicer pursuant to Section 6.03(b).

     SECTION 11.04  Certification by Certificate Owners.

          To  the extent  that  under the  terms  of  this Agreement,  it  is
necessary to determine whether any Person is a Certificate Owner, the Trustee
shall  make such  determination based on  a certification of  such Person, in
form acceptable  to the  Trustee, which shall  specify, in  reasonable detail
satisfactory  to  the Trustee,  the  Class  and  Certificate Balance  of  the
Certificate owned,  the value of  such Person's interest in  such Certificate
and any  intermediaries through which such Certificate  is held.  The Trustee
shall make such determination at the request of such Person or  any Servicer.
The Trustee shall be entitled to rely conclusively on information it receives
from  the Depository,  Depository  Participants, and  indirect  participating
brokerage  firms for  which  a  Depository Participant  acts  as agent,  with
respect to the identity of a Certificate Owner.

     SECTION 11.05  Certain Matters Affecting the Trustee.

          Except as otherwise provided in Section 11.01:

          (a)  The Trustee may  request and rely upon and  shall be protected
in  acting   or  refraining  from  acting  upon   any  resolution,  Officers'
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;

          (b)  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;

          (c)  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 or waived), 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;

          (d)  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;

          (e)  Prior to the  occurrence of an Event of  Default hereunder and
after the curing or waiver 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  25%  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;

          (f)  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  Trustee shall remain liable  for the
performance of all duties hereunder;

          (g)  The  Trustee shall  not  be required  to  obtain a  deficiency
judgment against any Mortgagor;

          (h)  For  all purposes under this Agreement,  the Trustee shall not
be  deemed  to have  notice  of  any  Event  of Default  hereunder  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
Holders of the Certificates and this Agreement;

          (i)  The Trustee shall  not be responsible for any  act or omission
of  the Certificate  Registrar (unless  the  Trustee or  an Affiliate  of the
Trustee is acting as Certificate Registrar), the Master Servicer, the Special
Servicer or the Depositor; and

          (j)  Other than as expressly provided herein, the Trustee shall not
be  required to  monitor the  activities  of any  Servicer and  shall  not be
responsible for the actions or omissions of any such Servicer.

     SECTION 11.06  Trustee Not Liable for Certificates or Mortgage Loans. 

          The  recitals contained herein and in  the Certificates, other than
the Certificate of Authentication,  shall be taken  as the statements of  the
Depositor, the Master Servicer  or the Special Servicer, 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
(other  than as to  the due authorization, execution  and delivery thereof by
it) or  of  the Certificates  (other than  as to  the  due authorization  and
execution thereof by it) or of  any Mortgage Loans 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  or
the Special Servicer.  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 or the Special Servicer, and accepted  by the Trustee in good faith,
pursuant to this Agreement.

     SECTION 11.07  Trustee and Fiscal Agent May Own Certificates.

          The Trustee,  in its individual  or any other capacity,  and Fiscal
Agent may become the owner or pledgee of Certificates with the same rights it
would have if it were not Trustee.

     SECTION 11.08  Fees and Expenses of Trustee; Indemnification of Trustee.

          (a)  The  Trustee  shall  be  entitled  to  receive  as  reasonable
compensation from  the Master Servicer  from amounts remitted thereby  to the
Certificate Account (which  shall not be limited  by any provision of  law in
regard to the compensation of a trustee of an express trust) 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 on each  Distribution Date in an amount equal to 0.0045% per annum,
calculated on the same basis as interest on the Certificates.

          (b)  The  Trustee,  the  Fiscal Agent  and  any  director, officer,
employee or agent  of the Trustee or  the Fiscal Agent  shall be entitled  to
indemnification out  of the  Certificate Account  from time  to time  for 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) incurred in connection with  any act or omission
on the part of the Trustee with respect to this Agreement or the Certificates
(other than  any loss,  liability or  expense incurred  by reason of  willful
misfeasance, bad  faith or negligence  of the  Trustee in the  performance of
duties hereunder,  or as  may arise from  a breach  of any  representation or
warranty  of the Trustee set forth herein or  from any failure of the Trustee
to perform its obligations set forth  in Section 11.15, or as may be  covered
under Section 10.01); provided, however, that with respect to any third party
claim: 

          (i)  the   Trustee  shall  have  given  the  Master  Servicer,  the
               Depositor,  the  Holders and,  if  in respect  to  a Specially
               Serviced Mortgage  Loan, the Special Servicer,  written notice
               thereof  promptly  after  the  Trustee  shall  have  knowledge
               thereof;

          (ii) while  maintaining control over  its own defense,  the Trustee
               shall  cooperate and consult  fully with the  Master Servicer,
               the Depositor and,  if in the respect to  a Specially Serviced
               Mortgage Loan, the Special Servicer in preparing such defense;
               and

          (iii)     notwithstanding anything  to the contrary in this Section
                    11.08, the Trust  Fund shall not be liable for settlement
                    of any such claim by the Trustee entered into without the
                    prior  consent of the Master Servicer, the Depositor and,
                    if in the respect to a Specially Serviced Mortgage  Loan,
                    the  Special  Servicer,   which  consent  shall   not  be
                    unreasonably withheld.

          Without  in  any way  limiting  the  generality  of  the  foregoing
indemnity,  such  indemnity  shall specifically  cover  any  loss, liability,
expense  and costs of  litigation and  investigation, counsel  fees, damages,
judgments and amounts paid  in settlement incurred by the Trustee pursuant to
any federal, state or local environmental statute.

          (c)  The  provisions  of  this  Section  11.08  shall  survive  the
termination  of this Agreement.  Any payment hereunder made by the Depositor,
the Master Servicer or  the Special Servicer to the Trustee shall be from its
own  funds, without  reimbursement therefor  from  Certificateholders or  the
Trust Fund.

     SECTION 11.09  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 any  state or the
United States of America or  the District of Columbia, authorized under  such
laws to exercise  trust powers, having a  combined capital and surplus  of at
least $50,000,000  and subject  to supervision or  examination by  federal or
state authority.   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.  The long-term debt obligations
of the  Trustee shall  at all times  be rated  in a  rating category by  each
Rating  Agency (or  if  such obligations  are not  rated  by Fitch  Investors
Service, L.P., are rated by  each other Rating Agency) at least  equal to the
rating one  category below the highest rating  assigned by such Rating Agency
to  the then  outstanding  Certificates, in  the  case of  Standard  & Poor's
Ratings Services and Fitch Investors Service, L.P., and "Aa2", in the case of
Moody's Investors  Service, Inc., but in  no event lower than  an "investment
grade"  rating  by  such Rating  Agency,  so  as not  to  cause  a downgrade,
qualification or withdrawal of the  then current ratings on the Certificates,
as confirmed in writing by such Rating Agencies; provided, however, that  the
Trustee shall not cease to be eligible to serve as such based  on its failure
to satisfy such rating requirements so  long as there is a Fiscal  Agent that
satisfies such rating  requirements.  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 11.10.  The corporation or association serving as Trustee may have
normal banking and trust relationships with the Depositor and its Affiliates,
the  Master Servicer  and  its Affiliates  or the  Special  Servicer and  its
Affiliates.

     SECTION 11.10  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  and to all Certificateholders.   Upon
receiving such  notice  of resignation,  the Master  Servicer shall  promptly
appoint a successor trustee acceptable to the Depositor 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 Certificateholders, the Depositor  and the Special
Servicer by the Master Servicer.   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 11.09 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  Master Servicer  may
remove  the  Trustee  and  appoint  a successor  trustee  acceptable  to  the
Depositor 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 Certificateholders,  the Depositor
and the Special Servicer by the Master Servicer.

          (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   remaining
Certificateholders and the Special Servicer 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 shall not
become effective until acceptance of  appointment by the successor trustee as
provided in Section 11.11.

     SECTION 11.11  Successor Trustee.

          (a)  Any successor trustee  appointed as provided in  Section 11.10
shall execute,  acknowledge and  deliver to  the Master  Servicer 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  Loan  Files and  related documents  and
statements held by  it hereunder (other than  any Mortgage Loan Files  at the
time held  by a  Custodian, which  shall become  the agent  of any  successor
trustee hereunder), and the Master Servicer 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 unless at  the time of  such acceptance such  successor trustee
shall be eligible under the provisions of Section 11.09.

          (c)  Upon  acceptance  of  appointment by  a  successor  Trustee as
provided  in this Section,  the successor  Trustee shall  mail notice  of the
succession of such Trustee hereunder to all Holders of Certificates  at their
addresses as shown in the Certificate Register.

     SECTION 11.12  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  corporate trust business of  the Trustee, shall  be
the  successor  of the  Trustee  hereunder,  provided  such entity  shall  be
eligible  (including the  receipt of Rating  Agency confirmations)  under the
provisions of Section  11.09 or 11.11, 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 11.13  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 11.13, 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 11.09  hereunder and  no
notice  to Holders  of Certificates  of the  appointment of  co-trustee(s) or
separate trustee(s) shall be required under Section 11.11 hereof.

          (b)  In the  case of  any appointment of  a co-trustee  or separate
trustee  pursuant  to this  Section  11.13  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 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.

          (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 XI.  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   11.13  shall   not  relieve   the   Trustee  of   its  duties   and
responsibilities hereunder.

     SECTION 11.14  Appointment of Custodians.

          (a)  The  Trustee may,  with  the consent  of the  Master Servicer,
appoint one or more Custodians to hold  all or a portion of the Mortgage Loan
Files as agent  for the Trustee.   Subject  to the other  provisions of  this
Article  XI,  the  Trustee agrees  to  enforce the  terms  and  provisions of
Sections 2.01 and  2.02 hereof against the  Custodian for the benefit  of the
Certificateholders.  Each Custodian shall be a depository institution subject
to supervision by federal or state authority, shall have combined capital and
surplus  of at least  $10,000,000, shall be  qualified to do  business in the
jurisdiction in which  it holds any Mortgage  Loan File and shall  not be the
Depositor, the  Person who originated  or sold to  the Depositor the  related
Mortgage Loan  or any Affiliate thereof.  Each  Custodian shall be subject to
the same  obligations and  standard of  care as  are imposed  on the  initial
Custodian hereunder in connection with  the retention of Mortgage Loan Files.
Any custodian 
succeeding the initial Custodian shall be required to have a blanket fidelity
bond and an errors  and omissions insurance policy  in amounts customary  for
custodians.  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.

          (b)  Pursuant to  a custodial  agreement, the  Custodian may,  from
time to  time and as appropriate for the  servicing, foreclosure or payoff of
any Mortgage  Loan, but  subject to the  restrictions therein  provided, upon
receipt by the  Custodian of a Request  for Release and Receipt  of Documents
provided by any Servicer  in the form set forth on Exhibit Y, release to such
Servicer the related Mortgage Loan File or the documents from a Mortgage Loan
File set forth in such request.   Each Servicer acknowledges that during  all
times that any Mortgage Loan File or any contents thereof are in the physical
possession of such  Servicer, or  are in  transit to such  Servicer from  the
Custodian,  or  are in  transit  from such  Servicer  to the  Custodian, such
Mortgage Loan  File and the documents contained therein  shall be held by the
Servicer for and  on behalf of the  Trustee and shall be and  remain the sole
and exclusive property of the Trust Fund.   For so long as any Mortgage  Loan
File  or  any  document  taken   therefrom  is  in  any  Servicer's  physical
possession, the same shall  be stored in a one and  one-half-hour rated fire-
resistant filing cabinet or the equivalent.

          (c)  Subject  to  any state  law requirement  or court  order, each
Servicer hereby  agrees to return  to the  Custodian each and  every document
previously requested  from the Mortgage  Loan File when such  Servicer's need
therefor in connection with such foreclosure or servicing no longer exists or
upon  request of  the  Trustee, unless  the  related Mortgage  Loan  shall be
liquidated or paid in full, in which case, upon receipt of  the certification
set  forth in  a custodial  agreement from  any Servicer,  the Trustee  shall
authorize the Custodian to release the related Servicer's prior request form,
together  with all  other  documents  still retained  by  the Custodian  with
respect to such Mortgage Loan, to such Servicer.

          (d)  Upon  receipt of the payment in full  of any Mortgage Loan, or
upon the receipt by the Master Servicer or Special Servicer of a notification
that  payment  in  full will  be  escrowed  in a  manner  customary  for such
purposes,  such  Servicer shall  promptly  deliver  to  the Trustee  and  the
Custodian a Request  for Release  and Receipt  of Documents in  the form  set
forth on Exhibit  Y requesting delivery to such Servicer of the Mortgage Loan
File  for such  Mortgage Loan  and indicating  that all  amounts received  in
connection with such payment that are required to be deposited in the related
subaccount of  the Collection Account  or Escrow Account  or the  related REO
Account pursuant to Section  4.02, Section 4.06  or Section 6.06 hereof  have
been or will be so deposited.

          (e)  The Special Servicer  shall forward to the  Custodian original
documents evidencing an assumption,  modification, consolidation or extension
of any Mortgage  Loan entered into by  such Servicer in accordance  with this
Agreement  within ten  (10) Business  Days of the  execution thereof  and the
delivery of such instrument to such Servicer; provided, 
                                              --------
however, that such Servicer may, in lieu thereof, provide the Custodian with
- -------
a certified true copy of  any such document submitted for  recordation within
five (5) Business Days  of its execution, in which event  such Servicer shall
provide  the  Custodian with  the  original  of  any document  submitted  for
recordation  or a copy  of such document certified  by the appropriate public
recording office to  be a  true and  complete copy of  the recorded  original
within five (5) Business Days of receipt thereof by such Servicer.

          (f)  Upon  any payment  in full  of  a Mortgage  Loan, the  Special
Servicer  may execute  an instrument  of satisfaction  regarding the  related
Mortgage and any other related  Mortgage Loan Documents, which instruments of
satisfaction shall be recorded by such Servicer if required by applicable law
and shall  be delivered to the  Person entitled thereto,  it being understood
and  agreed  that  all  reasonable  expenses incurred  by  such  Servicer  in
connection with such instruments of  satisfaction shall be deemed a Servicing
Advance, which shall be reimbursed  pursuant to the terms of this  Agreement.
Such Servicer  shall notify  the  Custodian and  the Master  Servicer of  the
execution  of  an instrument  of  satisfaction  described  above as  soon  as
practicable.

     SECTION 11.15  Representations and Warranties of the Trustee.

          The Trustee hereby  represents and warrants to  the Master Servicer
and the Depositor, as of the Delivery 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 of America. 


          (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 or bylaws 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; no license, consent,
               approval,  authorization or order of any court or governmental
               agency is required for the execution, delivery and performance
               by  the  Trustee  of  this  Agreement,  except  as  have  been
               previously obtained.

          (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 the Master Servicer,  the Special Servicer and the
               Depositor, 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 (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  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.

     SECTION 11.16  Representations and Warranties of the Fiscal Agent.

          (a)  The Fiscal Agent hereby represents and warrants to each of the
other parties hereto and for the benefit of the Certificateholders, as of the
Delivery Date, that:

     (i)  The Fiscal Agent  is a foreign banking  corporation duly organized,
          validly existing and in good  standing under the laws governing its
          creation.

    (ii)  The execution and  delivery of this Agreement by  the Fiscal Agent,
          and the performance and compliance with the terms of this Agreement
          by   the  Fiscal  Agent,  will  not   violate  the  Fiscal  Agent's
          organizational  documents  or  constitute a  default  (or  an event
          which,  with notice or  lapse of time, or  both, would constitute a
          default) under,  or result  in a material  breach of,  any material
          agreement or other instrument to which it is a party or by which it
          is bound.  

   (iii)  The Fiscal Agent 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  Fiscal Agent,  enforceable against  the
          Fiscal Agent  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  Fiscal Agent 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 Fiscal  Agent's good
          faith  and reasonable judgment, is likely  to affect materially and
          adversely either  the ability  of the Fiscal  Agent to  perform its
          obligations under this  Agreement or the financial condition of the
          Fiscal Agent. 

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

   (vii)  No consent or approval is  required for the execution, delivery and
          performance by  the Fiscal  Agent of this  Agreement which  has not
          been heretofore obtained.

          (b)  The representations  and warranties  of the  Fiscal Agent  set
forth in  Section 11.16 (a) shall survive the  execution and delivery of this
Agreement and shall  inure to the  benefit of the  Persons for whose  benefit
they were made  for so long  as the  Trust Fund remains  in existence.   Upon
discovery  by  any party  hereto  of  any  breach  of any  of  the  foregoing
representations and warranties, the party discovering such breach shall  give
prompt written notice to the other parties hereto.  

          (c)  Any successor Fiscal Agent shall be deemed to have made, as of
the  date of its  succession, each of the  representations and warranties set
forth in Section  11.16(a), subject to such appropriate  modifications to the
representation and warranty  set forth in  Section 11.16(a)(i) to  accurately
reflect such  successor's jurisdiction  of organization and  whether it  is a
corporation, partnership, bank, association or other type of organization.  

     SECTION 11.17  The Fiscal Agent.

          (a)  To the  extent that the  Trustee is required, pursuant  to the
terms of this Agreement, to make any Advance, whether as a successor Servicer
or otherwise, and has  failed to do so in  accordance with the terms  hereof,
the Fiscal Agent shall make such Advance when and as required by the terms of
this Agreement  on behalf  of the  Trustee as  if the  Fiscal Agent were  the
Trustee  hereunder.   To the extent  that the  Fiscal Agent makes  an Advance
pursuant to this  Section 11.17 or otherwise  pursuant to the Agreement,  the
obligations of  the Trustee under  this Agreement in respect  of such Advance
shall be satisfied.  Notwithstanding  anything contained in this Agreement to
the contrary,  the Fiscal  Agent  shall be  entitled  to all  limitations  on
liability,  rights  of  reimbursement and  indemnities  that  the Trustee  is
entitled to hereunder as if it were the Trustee.  

          (b)  All fees and expenses of the Fiscal Agent (other than interest
owed to the Fiscal Agent in respect of unreimbursed Advances) incurred by the
Fiscal  Agent  in  connection  with  the  transactions contemplated  by  this
Agreement shall be  borne by  the Trustee,  and neither the  Trustee nor  the
Fiscal Agent shall  be entitled  to reimbursement  therefor from  any of  the
Trust Fund, the Depositor, the Master Servicer or the Special Servicer.

          (c)  The obligations of the initial  Fiscal Agent set forth in this
Section  11.17 shall exist  for so long  as the initial  Trustee shall act as
Trustee hereunder.  The obligations of the  initial Fiscal Agent set forth in
this  Section 11.17 or  otherwise pursuant  to the  Agreement shall  cease to
exist to the extent  that the initial Trustee is no longer  acting as Trustee
hereunder.  The responsibility for  appointing a successor Fiscal Agent shall
belong to the  successor Trustee insofar as such appointment is necessary for
such successor  Trustee to  satisfy the  eligibility requirements  of Section
11.09.  Any successor Fiscal Agent so  appointed shall be required to execute
and deliver  to the other  parties hereto a  written agreement to  assume and
perform the duties of the Fiscal Agent set forth in this  Agreement; provided
that  no  such successor  shall  become  Fiscal  Agent hereunder  unless  the
successor Trustee shall  have received written confirmation  from each Rating
Agency that the succession of such proposed successor Fiscal Agent would not,
in and of itself, result in a qualification, downgrading or withdrawal of the
then current ratings on the Certificates.

     SECTION 11.18  SEC Filings.

          Based upon information  furnished to it by the  Master Servicer and
the Depositor,  the Trustee will  prepare and  file with  the Securities  and
Exchange Commission on  Forms 8-K and  10-K on behalf of  the Trust Fund  the
reports distributed to the Certificateholders pursuant to the first paragraph
of Section 7.03(a).   The Trustee  shall have no  responsibility to file  any
items other than those specified in this Section 11.18.   Prior to January 2,
1998  (and  each  anniversary  thereafter until  directed  otherwise  by  the
Depositor) the  Trustee shall hire counsel selected  by the Depositor to file
Form 10-K's on behalf of the Trust  Fund for the preceding fiscal year.   Any
expenses incurred by the Trustee in 
connection with  this Section  11.18 (including  reasonable attorneys'  fees)
shall be reimbursed to it by the Depositor.

     SECTION 11.19  Information Systems.

          The Trustee shall maintain a  data storage and retrieval system and
an electronic bulletin board.


                                 ARTICLE XII

                                 TERMINATION

     SECTION 12.01  Termination  Upon   Repurchase  or  Liquidation   of  All
                    Mortgage Loans.

          The   respective  obligations   and  responsibilities   under  this
Agreement of the Depositor, the Master Servicer, the Special Servicer and the
Trustee (other than  the obligations of the  Trustee to provide for  and make
payments to Certificateholders as hereafter set forth and any indemnification
provision) shall  terminate upon  payment to  the Certificateholders and  the
deposit  of all amounts held by  or on behalf of  the Master Servicer and the
Trustee and required hereunder to be so paid or deposited on the Distribution
Date  following  the earlier  to  occur of  (i)  the purchase  by  the Master
Servicer, the Special Servicer,  any holder of  a Class R-I Certificate,  the
holder of  an aggregate  Percentage Interest  in excess  of 50%  of the  Most
Subordinate Class of Certificates at a price equal to  the greater of (a) the
aggregate  fair market  value  of  all the  Mortgage  Loans  (other than  REO
Property) included in  the Trust Fund, plus  the appraised value of  each REO
Property, if any, included in the Trust  Fund, as determined by the Depositor
and  (b) the aggregate Class Balance of all the Certificates plus accrued and
unpaid  interest thereon,  (ii) the  purchase of  Mortgage Loans  pursuant to
Section  7.06, and  (iii)  the final  payment or  other  liquidation (or  any
advance with respect  thereto) of  the last  Mortgage Loan  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, living on the date hereof.

          Any  Person which shall  make an  election to  purchase all  of the
Mortgage Loans  remaining in  the Trust Fund  pursuant to  clause (i)  of the
preceding paragraph shall do  so by giving written notice to  the Trustee and
the  Depositor  no  later than  60  days  prior to  the  anticipated  date of
purchase; provided,  however, that no  such election  to purchase all  of the
Mortgage Loans remaining in the Trust Fund pursuant to clause (i) above shall
be  made unless the aggregate Stated  Principal Balance of the Mortgage Loans
remaining in the Trust  Fund at the time of such election is  less than 1% of
the aggregate Cut-off Date  Balance of the Mortgage Loans.   Any Person which
shall make the election described in the previous sentence shall also provide
to the Trustee  an opinion of independent counsel, addressed  to the Trustee,
to  the  effect   that  the  resulting  termination  will   be  a  "qualified
liquidation" under Section  860F(a)(4) of the  Code with respect to  REMIC I,
REMIC II, and REMIC III.

          Notice  of any  termination shall  be  given promptly  by any  such
Person electing  to terminate by  letter to Certificateholders mailed  (a) in
the  event  such notice  is  given in  connection  with the  purchase  of the
Mortgage Loans and each REO  Property, not earlier than the 60th  day and not
later than the 30th day of the month next preceding the month of the proposed
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 upon presentation and surrender  of
Certificates  at the office of  the Certificate Registrar therein designated,
(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
office of  the Certificate  Registrar.   Unless it is  acting as  Certificate
Registrar,  the Master  Servicer shall  give such  notice to  the Certificate
Registrar at the  time such notice  is given to  Certificateholders.  In  the
event such notice is given in connection with  the Master Servicer's purchase
of all of the Mortgage Loans remaining in the Trust Fund, the Master Servicer
shall deposit in the Certificate Account not later than the last Business Day
of the Collection Period 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.  Upon receipt of
an Officers' Certificate to the effect that such final deposit has been made,
the Trustee shall release to the Master Servicer the Mortgage Loan  Files for
the remaining Mortgage Loans and shall  execute all assignments, endorsements
and other instruments necessary to effectuate transfer of the Mortgage Loans.

          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 (i) the amount otherwise distributable on such Distribution Date
in accordance with  Section 7.02 in respect of the  Certificates so presented
and surrendered, if not in connection with  the Master Servicer's purchase of
all  of the  Mortgage  Loans,  or  (ii) such  Certificateholder's  Percentage
Interest  of that  portion  of  the Available  Distribution  Amount for  such
Distribution  Date allocable  to payments  on  the Class  of Certificates  so
presented  and surrendered  as described  below,  if in  connection with  the
Master Servicer's purchase of  all of the Mortgage Loans.  If  the Trust Fund
is to  terminate in connection with the Master  Servicer's purchase of all of
the  Mortgage  Loans,   the  Available  Distribution  Amount  for  the  final
Distribution Date shall be allocated in the order set forth in Section 7.02.

                                 ARTICLE XIII

                           MISCELLANEOUS PROVISIONS

     SECTION 13.01  Amendment.

          (a)  This  Agreement  may be  amended  from  time  to time  by  the
Depositor, the Master Servicer, the Special Servicer and the Trustee, without
the  consent of  any of  the Certificateholders,  (i) to cure  any ambiguity,
(ii) to correct or supplement any provisions herein which may be inconsistent
with any  other provisions  herein, (iii) to make  any other  provisions with
respect  to  matters  or  questions  arising hereunder  which  shall  not  be
inconsistent  with  the provisions  hereof,  (iv) to relax  or  eliminate any
requirement hereunder imposed by the REMIC Provisions if the REMIC Provisions
are  amended or clarified  such that any  such requirement may  be relaxed or
eliminated; or (v) if such amendment,  as evidenced by an Opinion  of Counsel
delivered  to  the  Trustee,  is  reasonably necessary  to  comply  with  any
requirements imposed  by the Code or  any successor or amendatory  statute or
any temporary or final regulation, revenue ruling, revenue procedure or other
written  official announcement or  interpretation relating to  federal income
tax laws or  any proposed such action  which, if made effective,  would apply
retroactively to the  Trust Fund  at least  from the effective  date of  such
amendment, or  would be  necessary to  avoid the  occurrence of  a prohibited
transaction  or to reduce the incidence of any  tax that would arise from any
actions taken with respect to the operation  of the Trust Fund; provided that
such action (except  any amendment described in clause  (v) above) shall not,
as  evidenced by  an Opinion of  Counsel delivered to  the Trustee, adversely
affect  in any  material  respect  the  interests of  any  Certificateholder;
provided further, however,  that an Opinion of Counsel shall  not be required
if  each Rating Agency  then rating the Certificates  shall have confirmed in
writing that immediately following such amendment such Rating Agency will not
downgrade,  qualify,  lower  or  withdraw  its then  current  rating  on  the
Certificates as a result of such amendment.

          (b)  This Agreement may  also be amended from  time to time by  the
Depositor, the Master Servicer, the Special Servicer and the Trustee with the
consent of the Holders of Certificates affected thereby entitled to at  least
51% of  the Voting  Rights 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;
provided, however, that  no such amendment shall (i) reduce in any manner the
amount of, or delay the timing of, payments received on Mortgage  Loans which
are required to be distributed on any  Certificate without the consent of the
Holder of such Certificate, (ii) adversely affect in any material respect the
interests of the Holders of any Class of Certificates in a manner  other than
as described in (i) without the consent of the Holders of all Certificates of
such Class,  or (iii)  reduce the aforesaid  percentages of  Certificates the
Holders of which  are required to consent  to any such amendment  without the
consent of the Holders of all Certificates then outstanding.  Notwithstanding
any other  provision  of  this  Agreement,  for purposes  of  the  giving  or
withholding of consents pursuant to this Section 
13.01,  Certificates registered  in the  name  of the  Depositor, the  Master
Servicer, the Special  Servicer or any Affiliate of the Depositor, the Master
Servicer or  the Special  Servicer shall  be entitled  to Voting  Rights with
respect  to  matters described  in  clauses (i)  and (ii)  of  this paragraph
affecting such Certificates.

          (c)  Notwithstanding  any  contrary  provision of  this  Agreement,
neither the Trustee nor the Master Servicer shall consent to any amendment to
this Agreement  unless the Trustee  and the  Master Servicer shall  each have
obtained or been furnished with an Opinion of Counsel to the effect that such
amendment or the exercise of any power granted to the Master  Servicer or the
Trustee in accordance with  such amendment will not result  in the imposition
of a tax on the Trust Fund pursuant to the REMIC Provisions or cause REMIC I,
REMIC II or  REMIC III the Trust  Fund to fail to  qualify as a REMIC  at any
time that any Certificates are outstanding.

          (d)  Promptly  after the  execution  of  any  such  amendment,  the
Trustee  shall furnish  a statement  prepared by  the Person  requesting such
amendment  describing  the  amendment  to  each  Certificateholder  and  each
Underwriter and a copy of such amendment to each Rating Agency.

          (e)  It   shall   not    be   necessary   for   the    consent   of
Certificateholders under this Section 13.01 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.

          (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 13.01(a)  or (c)  shall be borne  by the  Person seeking  the related
amendment.

          (h)  The Trustee shall  not enter into or consent  to any amendment
of this Agreement  unless the conditions set forth in clause (a) or (b) above
are satisfied with respect to such amendment.

     SECTION 13.02  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 Trust Fund on direction
by the Trustee, but only upon direction accompanied by an Opinion  of Counsel
to 
the  effect that  such recordation  materially and  beneficially affects  the
interests  of the  Certificateholders; provided,  however,  that the  Trustee
shall  have no  obligation or  responsibility to  determine whether  any such
recordation of this Agreement is required.

          (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 13.03  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.

          (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 an Event of Default, or of a default
by the Depositor in the performance of any of its obligations  hereunder, and
of the  continuance thereof,  as hereinbefore provided,  and unless  also the
Holders of Certificates entitled to at  least 25% of the Voting Rights  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.  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
whatever 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, each  and every  Certificateholder  and the  Trustee shall  be
entitled to such relief as can be given either at law or in equity.

     SECTION 13.04  Governing Law.

          This  Agreement  and   the  Certificates  shall  be   construed  in
accordance  with  the  internal laws  of  the  State  of  New  York  and  the
obligations, rights and remedies of the parties hereunder shall be determined
in accordance with such laws.

     SECTION 13.05  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 (a) personally  delivered, (b) mailed by  registered
mail,  postage  prepaid,  return  receipt  requested,  and  received  by  the
addressee, (c) sent by  express courier delivery service and  received by the
addressee, or  (d) transmitted by telex, telecopy or  telegraph and confirmed
by  a writing delivered by means of (a), (b)  or (c), to:  (i) in the case of
the Depositor, J.P. Morgan Commercial Mortgage Finance Corp., 60 Wall Street,
New York, New York 10260, Attention:  President, telecopy number:  (212) 648-
5138; (ii) in the case of Midland  Loan Service, L.P., as Master Servicer  or
Special  Servicer, Midland Loan Services, L.P., 2001 Shawnee Mission Parkway,
Shawnee  Mission, Kansas  66205,  Attention:  Alan  L.  Atterbury,  telephone
number:   913-677-5300, telecopy number:  913-384-0413;  (iii) in the case of
the  Trustee,  LaSalle National  Bank,  135  South  LaSalle Street,  Chicago,
Illinois  60603, Attention:   Asset-Backed Securities Trust  Services Group--
J.P.  Morgan,  1997-C5,  telephone number:    312-904-7807,  telecopy number:
(312) 904-2084; (iv) in the case of the Fiscal Agent, ABN AMRO Bank N.V., 135
South  LaSalle  Street,  Chicago,  Illinois  60603,  Attention:  Asset-Backed
Securities Trust Services Group--J.P. Morgan, 1997-C5, telephone number:(312)
904-7807, telecopy number: (312) 904-2084; and (v) in the case of  the Rating
Agencies,  (A) Fitch  Investors Service,  L.P., One  State Street  Plaza, New
York,  New  York  10004, Attention:    Commercial  Mortgage-Backed Securities
Group,  telephone  number:   212-908-0537,  telecopy  number:   212-635-0295,
(B) Moody's Investors  Service, Inc.,  99 Church Street,  New York,  New York
10004, Attention: Commercial  Mortgage Surveillance Group,  telephone number:
212-553-0300,  telecopy number:  212-208-0597,  and  (C)  Standard  &  Poor's
Ratings  Services,  25  Broadway,  New  York,  New  York  10004,   Attention:
Commercial  Mortgage  Surveillance  Group,  telephone  number:  212-208-8000,
telecopy number 212-208-0597; 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 sent to the address of such Holder as shown in the
Certificate Register.

     SECTION 13.06  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.

     SECTION 13.07  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  loan 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 Collection  Account, and  REO Account  and all
reinvestment earnings on  such amounts, together with 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 cause to be filed, as a precautionary filing, a Form UCC-1 in
all appropriate  locations in the  State of New  York promptly following  the
initial issuance of the Certificates, and the Trustee shall file continuation
statements thereto at  such office, 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  in preparing  and
filing such  continuation statements.   This  Section 13.07  shall constitute
notice to  the Trustee pursuant  to any of the  requirements of the  New York
Uniform Commercial Code. 

     SECTION 13.08  Successors and Assigns.

          (a)  The provisions  of this  Agreement shall  be binding  upon and
inure to  the benefit of and be enforceable by each Servicer, the Trustee and
the respective successors and assigns thereof and shall inure  to the benefit
of the Certificateholders.

          (b)  Pursuant to the  terms of Section  8.01, this Agreement  shall
not be  assigned, pledged or  hypothecated by any  Servicer to a  third party
without the prior written 
consent of  the Trustee; provided,  however, that a  Servicer may assign  its
rights and obligations pursuant to Section 3.13.

     SECTION 13.09  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.

     SECTION 13.10  Notices and Information to Rating Agencies.

          (a)  The  Trustee shall use  its best  efforts promptly  to provide
notice to the Rating Agencies 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;

          (iii)     the resignation  or termination  of the  Master Servicer,
                    the Special Servicer or the Trustee;

          (iv) the repurchase of Mortgage Loans pursuant to Section 2.04(a);

          (v)  the final payment to any Class of Certificateholders; and

          (vi) any change in the location of the Certificate Account.

          (b)  The Master  Servicer shall  use its  best efforts  promptly to
provide notice  to the Rating Agencies  with respect to  any determination by
the  Master  Servicer  that an  Advance  with  respect  to  a  Mortgage  Loan
constitutes (or  would, if made,  constitute) a Nonrecoverable  Advance under
this Agreement.

          (c)  The  Master  Servicer  shall promptly  furnish  to  the Rating
Agencies copies of the following:

          (i)  each of  its annual statements  as to compliance  described in
               Section 3.02,

          (ii) each of  its annual independent public  accountants' servicing
               reports described in Section 3.03,

          (iii)     the  most  current rent  rolls  and financial  statements
                    available from time to time with respect to any Mortgaged
                    Property or any Mortgagor, and

          (iv) other information  the Rating Agencies may  reasonably request
               consistent  with   the  Master  Servicer's   servicing  duties
               hereunder.

     SECTION 13.11  Certificateholders' List.

          Upon  request of the Directing Certificateholder, the Trustee shall
provide a  list of  each Certificateholder and,  to the  extent known  to the
Trustee and  solely based  on the certification  of Certificate  Owners, each
Certificate Owner.

          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.

                              J.P. MORGAN COMMERCIAL MORTGAGE 
                              FINANCE CORP.,
                              Depositor

                         By:  /s/ Lawrence J. Blume
                              --------------------------------------------
                         Name:     Lawrence J. Blume
                                   ---------------------------------------
                         Title:    Vice President
                                   ---------------------------------------


                              MIDLAND LOAN SERVICES, L.P.,
                              Master Servicer and Special Servicer 

                              By: MIDLAND DATA SYSTEMS, INC.,
                                  General Partner

                         By:  /s/ Leon E. Bergman
                              --------------------------------------------
                         Name:     Leon E. Bergman
                                   ---------------------------------------
                         Title:    Executive Vice President
                                   ---------------------------------------


                              LASALLE NATIONAL BANK,
                              Trustee

                         By:  /s/ Brian D. Ames
                              --------------------------------------------
                         Name:     Brian D. Ames
                                   ---------------------------------------
                         Title:    Trust Officer
                                   ---------------------------------------


                              ABN AMRO BANK N.V.,
                              Fiscal Agent

                         By:  /s/ Irene Pazik
                              --------------------------------------------
                         Name:     Irene Pazik
                                   ---------------------------------------
                         Title:    Vice President
                                   ---------------------------------------

                         By:  /s/ Robert C. Smolka
                              --------------------------------------------
                         Name:     Robert C. Smolka
                                   ---------------------------------------
                         Title:    Group Vice President
                                   ---------------------------------------




STATE OF NEW YORK        )
                         ) ss.:
COUNTY OF NEW YORK       )

          On the 29th  day of September, 1997  before me, a notary  public in
and for said State, personally appeared Lawrence J. Blume known to me to be a
Vice  President  of  J.P.  Morgan  Commercial  Mortgage  Finance  Corp.,  the
corporation that  executed the within instrument, and also  known to me to be
the person who executed it on behalf of said 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.

                        /s/   James M. Wulffleff
                              ______________________________
                                   Notary Public


(Notarial Seal)


STATE OF MISSOURI       )
                        ) ss.:
COUNTY OF JACKSON       )

          On the 29th  day of September, 1997  before me, a notary  public in
and for said State,  personally appeared Leon E. Bergman known to  me to be a
Executive Vice President of Midland Data Systems, Inc., as general partner of
Midland Loan Services, L.P., the limited partnership that executed the within
instrument,  and also known to me to be  the person who executed it on behalf
of  said  limited partnership,  and  acknowledged  to  me that  such  limited
partnership 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.

                              /s/ Debra Baier Gilbert
                              ______________________________
                                   Notary Public


(Notarial Seal)



STATE OF NEW YORK         )
                          ) ss.:
COUNTY OF NEW YORK        )

          On the  29th day of September, 1997, before  me, a notary public in
and for  said State, personally appeared  Brian D. Ames  known to me to  be a
Trust Officer  of LaSalle National  Bank, the nationally chartered  bank that
executed the  within instrument, and  also known to  me to be the  person who
executed  it on behalf of said nationally chartered bank, and acknowledged to
me that such nationally chartered bank 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.


                              /s/ James M. Wulffleff
                              _______________________________
                                        Notary Public


(Notarial Seal)



STATE OF ILLINOIS   )
                    ) ss.:
COUNTY OF COOK      )

          On the 25th  day of September, 1997, before  me, Jeanette Karfis, a
notary public  in and for said  State, personally appeared  Irene Pazic, Vice
President, and Robert C. Smolka, Group Vice  President of ABN AMRO Bank N.V.,
one of the  corporations that executed the within instrument,  and also known
to  me to be the persons  who executed it on  behalf of said 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.

                              /s/ Jeanette Karfis
                              _______________________________
                                        Notary Public


(Notarial Seal)


                                  EXHIBIT A

                             FORM OF CERTIFICATE

(UNLESS THIS CERTIFICATE IS PRESENTED  BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY,  A NEW YORK CORPORATION ("DTC"),  TO THE TRUSTEE OR
ITS  AGENT  FOR REGISTRATION  OF  TRANSFER,  EXCHANGE,  OR PAYMENT,  AND  ANY
CERTIFICATE 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.)

(SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A "RESIDUAL
INTEREST" IN A  "REAL ESTATE MORTGAGE INVESTMENT CONDUIT"  ("REMIC") AS THOSE
TERMS ARE DEFINED, RESPECTIVELY,  IN SECTIONS 860G  AND 860D OF THE  INTERNAL
REVENUE CODE OF 1986 (THE "CODE").)

(SOLELY FOR U.S. FEDERAL INCOME TAX  PURPOSES, THIS CERTIFICATE IS A "REGULAR
INTEREST" IN A  "REAL ESTATE MORTGAGE INVESTMENT CONDUIT"  ("REMIC") AS THOSE
TERMS ARE DEFINED,  RESPECTIVELY, IN SECTIONS  860G AND 860D OF  THE INTERNAL
REVENUE CODE OF 1986 (THE "CODE").)

(THE FOLLOWING  INFORMATION IS PROVIDED  SOLELY FOR THE PURPOSES  OF APPLYING
THE U.S. FEDERAL  INCOME TAX ORIGINAL  ISSUE DISCOUNT  ("OID") RULES TO  THIS
CERTIFICATE.   THE  DELIVERY DATE  OF THIS  CERTIFICATE IS  __________, 199_.
ASSUMING THAT THE MORTGAGE LOANS PREPAY AT AN ASSUMED RATE OF PREPAYMENT USED
SOLELY FOR THE PURPOSES  OF APPLYING THE OID RULES TO  THE CERTIFICATES EQUAL
TO A  CONSTANT PREPAYMENT  RATE OF __%,  (THE "PREPAYMENT  ASSUMPTION"), THIS
CERTIFICATE HAS BEEN  ISSUED WITH NO MORE  THAN $______ OF OID  PER $1,000 OF
INITIAL CERTIFICATE BALANCE.  THE YIELD TO MATURITY IS ______% PER ANNUM.  NO
REPRESENTATION IS MADE THAT THE MORTGAGE LOANS WILL PREPAY AT A RATE BASED ON
THE PREPAYMENT ASSUMPTION OR AT ANY OTHER RATE.)

(TRANSFER OF THIS CLASS ( ) CERTIFICATE IS ALSO SUBJECT TO THE ADDITIONAL TAX
RELATED  TRANSFER   RESTRICTIONS  SET   FORTH  HEREIN.   NOTWITHSTANDING  THE
REGISTRATION IN THE  CERTIFICATE REGISTER OF ANY  TRANSFER OF THIS CLASS  ( )
CERTIFICATE TO A DISQUALIFIED ORGANIZATION (AS DEFINED HEREIN) OR AN AGENT OF
A  DISQUALIFIED ORGANIZATION  OR TO  A NON-UNITED  STATES PERSON  (AS DEFINED
HEREIN), SUCH REGISTRATION SHALL BE  DEEMED TO BE OF NO LEGAL FORCE OR EFFECT
WHATSOEVER AND SUCH  PERSON SHALL NOT BE DEEMED TO BE A CERTIFICATEHOLDER FOR
ANY PURPOSE HEREUNDER  OR UNDER THE POOLING AND  SERVICING AGREEMENT REFERRED
TO HEREIN, INCLUDING,  BUT NOT LIMITED  TO, THE RECEIPT  OF DISTRIBUTIONS  ON
THIS CERTIFICATE.)

(THIS CLASS ( ) CERTIFICATE  IS SUBORDINATE TO THE  CLASS ( ) CERTIFICATE  OF
THIS SERIES TO  THE EXTENT DESCRIBED IN  THE POOLING AND SERVICING  AGREEMENT
REFERRED TO HEREIN.)

(THIS CERTIFICATE HAS  NOT BEEN REGISTERED OR QUALIFIED  UNDER THE SECURITIES
ACT OF  1933 (THE  "1933 ACT")  OR THE  SECURITIES LAWS  OF ANY  STATE.   ANY
RESALE,  TRANSFER  OR  OTHER DISPOSITION  OF  THIS  CERTIFICATE WITHOUT  SUCH
REGISTRATION  OR QUALIFICATION MAY  BE MADE ONLY IN  A TRANSACTION WHICH DOES
NOT REQUIRE  SUCH REGISTRATION  OR QUALIFICATION AND  IN ACCORDANCE  WITH THE
PROVISIONS OF SECTION 8.02 OF THE POOLING AND SERVICING AGREEMENT REFERRED TO
HEREIN.)

(NO  TRANSFER  OF THIS  CERTIFICATE  TO  AN EMPLOYEE  BENEFIT  PLAN  OR OTHER
RETIREMENT ARRANGEMENT SUBJECT TO THE EMPLOYEE RETIREMENT INCOME SECURITY ACT
OF  1974, AS  AMENDED,  OR THE  CODE OR  TO  ANY PERSON  WHO  IS DIRECTLY  OR
INDIRECTLY PURCHASING THIS  CERTIFICATE ON BEHALF OF, AS  NAMED FIDUCIARY OF,
AS  TRUSTEE OF,  OR WITH ASSETS  OF ANY  SUCH EMPLOYEE BENEFIT  PLAN OR OTHER
RETIREMENT  ARRANGEMENT, WILL  BE REGISTERED  EXCEPT  IN COMPLIANCE  WITH THE
PROCEDURES DESCRIBED HEREIN.)



                 CLASS ( ) MORTGAGE PASS-THROUGH CERTIFICATE

evidencing  a  beneficial  ownership  interest in  a  Trust  Fund  consisting
primarily of a pool of fixed rate mortgage loans formed and sold by

        J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP., SERIES 1997-C5

(Original Class
Balance / Initial Aggregate
Notional Amount): $__________

Date of Pooling and Servicing              (Initial Certificate
Agreement:  September 1, 1997              Balance / Initial Notional Amount)
                                           of this Class ( )  Certificate as 
                                           of the Delivery Date: $________  

Cut-off Date:  September 1, 1997

Delivery Date:  _______________    Percentage Interest: ____%

First Distribution Date:  October 15, 1997   Pass-Through Rate: ____%

Master Servicer:  Midland Loan Services, L.P.     Trustee:  LaSalle  National
                                                             Bank

No. ___

Cusip No.: 617059 ___


THIS CERTIFICATE  DOES NOT  REPRESENT AN  OBLIGATION OF  OR INTEREST  IN J.P.
MORGAN COMMERCIAL MORTGAGE FINANCE CORP.  OR ANY OF ITS AFFILIATES.   NEITHER
THIS  CERTIFICATE NOR  THE UNDERLYING  MORTGAGE LOANS  ARE GUARANTEED  BY ANY
AGENCY OR INSTRUMENTALITY OF THE UNITED STATES OR ANY OTHER PERSON.

DISTRIBUTIONS IN REDUCTION OF THE CERTIFICATE BALANCE OF THIS CERTIFICATE MAY
BE MADE MONTHLY AS SET FORTH HEREIN.   IN ADDITION, A PORTION OF THE INTEREST
ACCRUED IN RESPECT OF THIS CERTIFICATE  FROM TIME TO TIME MAY NOT BE  PAYABLE
CURRENTLY BUT MAY INSTEAD BE ADDED  TO THE CERTIFICATE BALANCE HEREOF AS  SET
FORTH HEREIN. ACCORDINGLY, THE OUTSTANDING CERTIFICATE BALANCE  HEREOF AT ANY
TIME MAY BE LESS THAN THE AMOUNT SHOWN ABOVE.

          This certifies that (Cede & Co./J.P. Morgan Securities Inc.) is the
registered owner  of the  Percentage  Interest evidenced  by this  Class (  )
Certificate (obtained  by dividing the  initial Certificate  Balance of  this
Class ( ) Certificate as of the Delivery Date by the initial Class Balance of
the Class  ( )  Certificates) in that  certain beneficial  ownership interest
evidenced  by all  the  Class (  )  Certificates in  the  Trust Fund  created
pursuant to a Pooling and Servicing Agreement, dated as of September  1, 1997
(the "Agreement"), among  J.P. Morgan Commercial  Mortgage Finance Corp.,  as
depositor  (hereinafter called  the  "Depositor",  which  term  includes  any
successor entity under the Agreement), Midland Loan Services, L.P., as master
servicer and  special servicer  (in such capacity,  the "Master  Servicer" or
"Special Servicer",  which  term  includes  any successor  entity  under  the
Agreement),  LaSalle  National  Bank,  as  trustee  (in  such  capacity,  the
"Trustee", which term includes any successor entity under the Agreement), and
ABN AMRO  Bank N.V. as  fiscal agent (in  such capacity, the  "Fiscal Agent",
which term includes  any successor entity under the Agreement),  a summary of
certain of the pertinent  provisions of which is set forth hereafter.  To the
extent  not  defined herein,  the  capitalized  terms  used herein  have  the
meanings assigned in the Agreement.  This Certificate is issued under  and is
subject to  the terms, provisions and  conditions of the  Agreement, to which
Agreement  the Holder of this Certificate by  virtue of the acceptance hereof
assents and by which such Holder is bound.

          Pursuant to the terms of  the Agreement, distributions will be made
on the 15th day of each month or, if such 15th day is not a Business Day, the
Business Day immediately following (a "Distribution Date"), commencing on the
First Distribution Date  specified above, to  the Person  in whose name  this
Certificate is registered at  the close of business on the  last Business Day
of  the month  immediately  preceding  the month  of  such distribution  (the
"Record Date"), in an amount equal to the product of the  Percentage Interest
evidenced by this Certificate  and the amount required  to be distributed  to
the Holders of the Class ( ) Certificates on the applicable Distribution Date
pursuant to  the Agreement.  All distributions made  under the Agreement on a
Class ( ) Certificate will be made by the Trustee pursuant to the Agreement.

          Any distribution to the Holder of this Certificate (in reduction of
the Certificate  Balance hereof)  is binding  on such  Holder and  all future
Holders  of this  Certificate and  any Certificate  issued upon  the transfer
hereof  or in exchange herefor or  in lieu hereof whether  or not notation of
such distribution is made upon this Certificate.

          The Class  ( ) Certificates  are issuable in fully  registered form
only without coupons in minimum denominations specified in the Agreement.  As
provided  in the  Agreement and  subject to  certain limitations  therein set
forth, Class ( ) Certificates are exchangeable for new Class ( ) Certificates
in  authorized   denominations  evidencing  the  same   aggregate  Percentage
Interest, as requested by the Holder surrendering the same.

          As provided  in the  Agreement and subject  to certain  limitations
therein  set forth,  the transfer of  this Certificate is  registrable in the
Certificate Register upon  surrender of this Certificate  for registration of
transfer at  the office of  the Certificate  Registrar, duly endorsed  by, or
accompanied by a written instrument  of transfer in the form satisfactory  to
the Certificate Registrar duly executed by, the Holder hereof or his attorney
duly authorized in writing, and thereupon one or more new Certificates of the
same   Class  in  authorized  denominations  evidencing  the  same  aggregate
Percentage   Interest  will  be  issued  to   the  designated  transferee  or
transferees.

          (No transfer of any Class ( ) Certificate shall be made unless that
transfer is  made pursuant to  an effective registration statement  under the
1933 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 such a  transfer is  to be  made without
registration or qualification and in connection with the transfer or issuance
of a Definitive Certificate, then the Certificate Registrar shall require, in
order to assure compliance  with such laws, receipt of:  (a) if such transfer
is of a  Class ( )  Certificate and is purportedly  made in reliance  on Rule
144A under the 1933 Act, a certificate from the transferee desiring to effect
such transfer substantially in the form of Exhibit D-1 to the  Agreement; (b)
if  such transfer is  of a Class (  ) Certificate and  is purportedly made in
reliance  on Regulation  S  under  the  1933  Act,  a  certificate  from  the
transferee  desiring to  effect such  transfer substantially  in the  form of
Exhibit D-2  to the  Agreement;  (c) if  such  transfer is  of  a Class  (  )
Certificate and is  purportedly made in reliance  on Rule 144 under  the 1933
Act,  a certificate  from the  transferee  desiring to  effect such  transfer
substantially in the form  of Exhibit D-3  to the Agreement;  and (d) in  all
other cases, (i) except as otherwise  set forth in the Agreement, an  Opinion
of Counsel satisfactory to the Certificate  Registrar to the effect that such
transfer  may be  made  without  such  registration or  qualification  (which
Opinion of  Counsel shall  not be  an expense  of the  Trust Fund  or of  the
Depositor,  the Master  Servicer, the  Special Servicer,  the Trustee  or the
Certificate  Registrar  in  their  respective  capacities as  such),  (ii)  a
certificate  from  the  Certificateholder desiring  to  effect  such transfer
substantially  in  the form  of  Exhibit  C  to  the Agreement  and  (iii)  a
certificate from such Certificateholder's prospective transferee substantial-
ly in the form  of Exhibit E to  the Agreement.   None of the Depositor,  the
Trustee  or the Certificate Registrar is obligated to register or qualify the
Class ( ) Certificates  under the 1933 Act or any other  securities law or to
take any  action not  otherwise required  under the  Agreement to  permit the
transfer of any Class (  ) Certificate without registration or qualification.
Any Class ( ) Certificateholder desiring to effect such a transfer shall, and
does hereby  agree to, indemnify  the Trustee, the Certificate  Registrar and
the Depositor 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.)


          (No  transfer of  any Class R-(  ) Certificate  shall be made  to a
Non-United States Person.  Notwithstanding anything to the contrary contained
herein, prior to registration of any transfer, sale or other disposition of a
Class R-( ) Certificate, the Certificate Registrar shall have received (i) an
affidavit from the  proposed transferee substantially in the  form of Exhibit
F-1  to  the Agreement,  to the  effect  that, among  other things,  (A) such
transferee  is not  a  Disqualified  Organization or  an  agent (including  a
broker,  nominee  or middleman)  of  a  Disqualified  Organization, (B)  such
transferee is  not a  Non-United States  Person, (C)  such transferee  has no
present knowledge or expectation that it will become  insolvent or subject to
a bankruptcy proceeding  for so long as  the Class R-( )  Certificate remains
outstanding,  and (D)  no purpose  of such proposed  transfer, sale  or other
disposition of  the Class  R-(  ) Certificate  is or  will be  to impede  the
assessment  or  collection of  any  tax,  and  (ii)  a certificate  from  the
transferor substantially in the form of Exhibit  F-2 to the Agreement, to the
effect  that, among other things, no  purpose of such proposed transfer, sale
or other  disposition of the Class R-( ) Certificate  is or will be to impede
the assessment or collection of any tax.  Notwithstanding the registration in
the Certificate  Register of  any transfer,  sale or  other disposition of  a
Class R-( ) Certificate to a Disqualified Organization or an agent (including
a broker,  nominee  or middleman)  of  a Disqualified  Organization or  to  a
Non-United States Person, such registration shall be deemed to be of no legal
force or  effect  whatsoever and  such Person  shall not  be deemed  to be  a
Certificateholder for any purpose  hereunder, including, but not  limited to,
the receipt of distributions in respect of  such Class R-( ) Certificate.  If
any purported transfer of a Class R-( ) Certificate shall be  in violation of
the provisions  of Section 8.02(d)  of the  Agreement, as  described in  this
paragraph, then the  prior Holder of the Class  R-( ) Certificate purportedly
transferred  shall, upon  discovery that  the transfer  of  such Class  R-( )
Certificate was not in fact permitted by Section 8.02(d) of the Agreement, be
restored to  all rights  as Holder  thereof retroactive  to the  date of  the
purported transfer.   The Trustee shall be  under no liability to  any Person
for any  registration of transfer  of a Class R-(  ) Certificate that  is not
permitted by Section 8.02(d) of the  Agreement or for making payments due  on
such Class R-(  ) Certificate to the  purported Holder thereof or  taking any
other action  with respect to such  purported Holder under the  provisions of
the Agreement.    The prior  Holder shall  be entitled  to  recover from  any
purported  Holder of  a  Class R-(  )  Certificate  that was  in  fact not  a
permitted transferee under Section  8.02(d) of the  Agreement at the time  it
became a  Holder all  payments made  on such  Class R-( )  Certificate.   The
Holder of  a Class  R-( ) Certificate,  by its  acceptance thereof,  shall be
deemed for all purposes  to have consented to the provisions  of Section 8.02
of the Agreement  and to any amendment  of the Agreement deemed  necessary by
counsel  of the  Depositor  to ensure  that the  transfer  of a  Class  R-( )
Certificate to a Disqualified Organization or any other Person will not cause
the Trust  Fund to cease to qualify  as a REMIC or cause  the imposition of a
tax upon the Trust Fund.

          A Disqualified  Organization is any  of (i) the United  States, any
State  or  political   subdivision  thereof,  any  foreign   government,  any
international organization,  or any agency  or instrumentality of any  of the
foregoing,  (ii) any  organization  (other than  a  cooperative described  in
Section 521 of the Code) which is exempt from the tax imposed by Chapter 1 of
the Code unless  such organization is subject  to the tax imposed  by Section
511 of the Code, or (iii) any organization described in Section 1381(a)(2)(C)
of the  Code.  A corporation will not be treated as an instrumentality of the
United States or of any  State or any political subdivision thereof if all of
its  activities are  subject  to tax  and,  with the  exception  of FHLMC,  a
majority of its board of directors is not selected by a governmental unit.  A
Non-United States Person is a Person other  than 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 from sources without
the United  States is includible  in gross  income for United  States federal
income tax purposes regardless of its connection with the conduct of  a trade
or business within the United States.)

          (No transfer  of a  Class ( )  Certificate or any  interest therein
shall  be  made  to  (A)  any  employee  benefit  plan  or  other  retirement
arrangement,  including individual retirement  accounts and  annuities, Keogh
plans and  collective investment  funds and separate  accounts in  which such
plans, accounts or arrangements are invested, that is subject to the Employee
Retirement  Income Security  Act of 1974,  as amended ("ERISA"),  or the Code
(each, a  "Plan") or (B) any Person who  is directly or indirectly purchasing
the  Class  (  ) Certificate  or  interest  therein on  behalf  of,  as named
fiduciary of, as trustee of, or with assets of a Plan, unless the prospective
transferee provides the Certificate Registrar  with a certification of  facts
and  an Opinion  of  Counsel which  establishes  to the  satisfaction  of the
Certificate Registrar that  such transfer will not  result in a  violation of
Section 406 of ERISA or Section 4975 of the Code or cause the Master Servicer
or Trustee to be  deemed a fiduciary of such Plan or result in the imposition
of  an excise  tax under Section  4975 of  the Code.   In the  absence of its
having received the certification and  Opinion of Counsel contemplated by the
preceding sentence, the  Certificate Registrar shall require  the prospective
transferee of any Class  ( ) Certificate to certify that it  is neither (A) a
Plan nor (B) a Person who is directly or indirectly purchasing such Class ( )
Certificate on  behalf of,  as named  fiduciary of,  as trustee  of, or  with
assets of a Plan.)

          No service charge will be  imposed for any registration of transfer
or exchange of Certificates, but the Trustee or the Certificate Registrar may
require payment of  a sum sufficient to  cover any tax or  other governmental
charge that may  be imposed in  connection with any  transfer or exchange  of
Certificates.

          The  Depositor,  the  Master Servicer,  the  Special  Servicer, the
Trustee and  the Certificate Registrar  and any  agent of the  Depositor, the
Master  Servicer,  the  Special  Servicer, the  Trustee  or  the  Certificate
Registrar may  treat the Person in whose  name this Certificate is registered
as the owner hereof for all  purposes, and neither the Depositor, the  Master
Servicer,  the Special Servicer,  the Trustee, the  Certificate Registrar nor
any such agent shall be affected by notice to the contrary.

          The obligations created by the Agreement and the Trust Fund created
thereby shall terminate upon distribution (or provision for distribution)  to
the  Certificateholders of  all amounts held  by or  on behalf of  the Master
Servicer or the  Trustee and required to  be distributed to them  pursuant to
the  Agreement following  the  earlier  of (i)  the  purchase  by the  Master
Servicer,  the Special Servicer,  any holder of a  Class R-I Certificate, the
holder of  an aggregate  Percentage Interest  in excess  of 50%  of the  Most
Subordinate Class  of Certificates at a price equal to the greater of (a) the
aggregate  fair  market value  of  all  the Mortgage  Loans  (other than  REO
Property) included in  the Trust Fund, plus  the appraised value of  each REO
Property, if any, included in the Trust  Fund, as determined by the Depositor
and (b) the aggregate Class Balance of all the Certificates  plus accrued and
unpaid interest thereon, (ii) the purchase of the Mortgage Loans pursuant  to
Section  7.06 of  the  Agreement,  and  (iii)  the  final  payment  or  other
liquidation  (or any advance with respect thereto)  of the last Mortgage Loan
remaining in the  Trust Fund; provided, however,  that in no event  shall the
trust  created thereby 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.  The exercise  of such  right  will effect  early  retirement of  the
Certificates; however,  such right  to purchase is  subject to  the aggregate
Stated Principal Balance of the Mortgage Loans at the time of  purchase being
less than 1% of the aggregate Cut-off Date Balance of the Mortgage Loans.

          The Agreement  permits, with  certain exceptions therein  provided,
the  amendment thereof and the modification of  the rights and obligations of
the Depositor, the Master Servicer, the Special Servicer, the Trustee and the
Fiscal Agent and the rights of the Certificateholders  under the Agreement at
any time by  the Depositor, the  Master Servicer, the  Special Servicer,  the
Trustee and the  Fiscal Agent with the consent of the Holders of Certificates
entitled to at  least 51%  of the  Voting Rights.   Any such  consent by  the
Holder of this Certificate shall be conclusive and binding on such Holder and
upon all future  Holders of this  Certificate and  of any Certificate  issued
upon the transfer hereof or in exchange herefor or in  lieu hereof whether or
not notation of  such consent is made  upon this Certificate.   The Agreement
also  permits  the  amendment  thereof,  in  certain  limited  circumstances,
including any amendment necessary to maintain the status of the Trust Fund as
a REMIC, without the consent of the Holders of any of the Certificates.

          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 Agreement or be valid for any purpose.

          The registered Holder hereof, by its acceptance hereof, agrees that
it will look solely to  the Trust Fund (to the extent of  its rights therein)
for distributions hereunder.

          This Certificate shall be construed in accordance with the internal
laws of the  State of New York,  and the obligations, rights  and remedies of
the Holder hereof shall be determined in accordance with such laws.


     IN WITNESS WHEREOF, the Trustee has  caused this Certificate to be  duly
executed under its official seal.


Dated: _______________


                                   LASALLE NATIONAL BANK,
                                   as Trustee


                                   By:  
                                        -------------------------
                                           Authorized Officer


                        CERTIFICATE OF AUTHENTICATION


     This  is  one  of  the  Class  (  )  Certificates  referred  to  in  the
within-mentioned Agreement.



                                   LASALLE NATIONAL BANK,
                                   as Certificate Registrar


                                   By:  
                                        -------------------------
                                        Authorized Signatory





                                 EXHIBIT B


                        FORM OF ASSET STRATEGY REPORT

                            ASSET STRATEGY REPORT

                              TABLE OF CONTENTS

                            XX (Name of Servicer)

                               XX (Pool Title)

                                 XX MORTGAGOR

                                                                         Page
                                                                          ---

Executive Summary                                                          XX

Report Memorandum                                                          XX

EXHIBIT A - XX                                                             XX

EXHIBIT B - XX                                                             XX

EXHIBIT C - XX                                                             XX

EXHIBIT D - XX                                                             XX

EXHIBIT E - XX                                                             XX

EXHIBIT F - XX                                                             XX

EXHIBIT G - XX                                                             XX


                                 XX MORTGAGOR
                              EXECUTIVE SUMMARY

     Loan Balance: $_____                    Current Appraised Value: $______


Capitalized terms used herein shall bear the meaning ascribed to them in the
Servicing Agreement dated as of _______ , Series 19__  ("S.A.") unless
otherwise defined in the Asset Strategy Report.


     _    XX

     _    XX

     _    XX

     *    XX

     *    XX

(The following sentence should follow the paragraph dealing with the S.A. and
where that proposal is outlined in the S.A.).

     *    The requested action is not in violation of the applicable
agreement.



<TABLE>
                                      APPROVALS
<CAPTION>

 ASST MANAGER         SIGNATURE SYSTEM    SIGNATURE SYSTEM         CREDIT      RELATED OWNER
                      PORTFOLIO MANAGER   CONTRACT MANAGER       COMMITTEE          APPROVAL
- -------------         -----------------   ----------------     ------------      -------------
 <S>                  <C>                 <C>                  <C>
 ___ Approve XX       ___ Approve XX      ___ Approve XX       ___ Approve XX    ___ Approve XX
 ___ Decline          ___ Decline         ___ Decline          ___ Decline       ___ Decline
 ___ No Action        ___ No Action       ___ No Action        ___ No Action     ___ No Action

 DATE:                DATE:               DATE:                DATE:             DATE:

 COMMITTEE CONDITIONS AND/OR COMMENTS:_________________________________________________
 _____________________________
 Approval Expiration Date:
</TABLE>


                                 XX MORTGAGOR
                              REPORT MEMORANDUM


     Loan Balance: $_____                   Current Appraised Value: $_______

Capitalized terms used herein shall bear the meaning ascribed to them in the
Servicing Agreement dated as of __________, 19__,- ("S.A.") unless otherwise
defined in the Asset Strategy Report.


SECTION I/ RECOMMENDATION:
- --------------------------

     *    XX

     *    XX

     *    Does an exception to policy exist?  ___ Yes   ___  No   If yes,
          please state exception and provide the reason and
          substantiation:__________________________. 

SECTION II/ LOAN DETAIL:
- ------------------------

Primary Loan ID No.:                              XX
Related Owner Loan ID No.:                        XX
Pool No.:                                         XX
Mortgagor Entity:                                 XX
Mortgagor Name:                                   XX
Mortgagor Address, City, State, Zip:              XX
Name of Mortgaged Property:                       XX
Mortgaged Property Address, City, State, Zip:     XX
Date of Note:                                     XX
Original Loan Balance:                            XX
Transfer Loan Balance:                            XX
Current Loan Balance:                             XX
Past Due Interest:                                XX
Net Loan Collection Expenses to Date:             XX
Current P&I Payment:                              XX
Interest Paid to Date:                            XX
Number of Days Past Due:                          XX
Last Amount Received:                             XX
Maturity Date:                                    XX
Mortgage Interest Rate:                           XX
Group Number (Sub-Pool Number):                   XX
Servicing Transfer Date:                          XX
Servicing Transfer Type:                          XX
Performing/Non-Performing Status:                 XX
Recourse:                                         XX


SECTION III/ DESCRIPTION OF COLLATERAL:
- ---------------------------------------

Collateral:                             XX
Location:                               XX
Occupancy as of Most Recent Rent Roll:  XX
Current LTV Ratio:                      XX
Value/Method/Source/Date:               XX
Debt Service Coverage Ratio (NOI/DS):   XX
Other Liens:                            XX
Market Data:                            XX
Additional Collateral:                  XX
Inspections:                            XX


SECTION IV/ PROBLEM (Including Legal Issues):
- ---------------------------------------------

XX


SECTION V/ FURTHER DESCRIPTION OF NOTE, LOAN DOCUMENTS AND COLLATERAL:
- ----------------------------------------------------------------------

XX


SECTION VI/ APPRAISAL DISCUSSION:
- ---------------------------------

<TABLE>
                                  SUMMARY OF APPRAISAL DATA
<CAPTION> 

       PROPERTY NAME                 VALUE                 DATE             SERVICER CONCURRENCE YES OR NO,
                                                                       if no explanation
- ------------------------    --------------------   -----------------   ------------------------------------
 <S>                        <C>                    <C>                 <C> 
 XX                         XX                     XX                  XX

</TABLE>


X
XX


SALES COMPARISON APPROACH:
- --------------------------

<TABLE>
<CAPTION> 
                                       Size                        Adjusted Price
    Comparables       Date Range     Range/SF    Price Range/PSF     Range/PSF       Indicated Value
    -----------       ----------     --------    ---------------   --------------    ---------------
         <S>            <C>            <C>           <C>              <C>                  <C>  
         XX             XX-XX          XX-XX         $XX-$XX          $XX-$XX              $XX
</TABLE>

INCOME APPROACH:
- ----------------

<TABLE>
<CAPTION> 
                        Rental       Est. Market     Est. Oper.                            Indicated
    Comparables        Range/PSF       Rent/PSF        Exp/PSF          NOI     Cap Rate     Value
    -----------        ---------     -----------     ----------         ---     --------   ---------
         <S>            <C>              <C>             <C>            <C>        <C>        <C>
         XX             $XX-$XX          $XX             $XX            $XX        XX%        $XX
</TABLE>

XX

SECTION VII/ ENVIRONMENTAL SITE ASSESSMENT ("ESA") (if applicable):
- -------------------------------------------------------------------

 Phase 1 Performed/Ordered:  XX                      Inspection Firm/Date:  XX
 Result:  XX
 Phase 2 Performed/Ordered:  XX                      Inspection Firm/Date:  XX
 Result:  XX
 Asbestos Survey Performed/Ordered:  XX              Inspection Firm/Date:  XX
 Result:  XX


SECTION VIII/ INSURANCE/TAXES:
- ------------------------------

XX


SECTION IX/ OPERATING INFORMATION (Financial Performance of Collateral. 
- ------------------------------------------------------------------------
Please refer to Class Exhibit X for a Comparative Analysis of Net Operating
- ---------------------------------------------------------------------
Income):
- --------

XX


SECTION X/ FINANCIAL SUMMARY OF OBLIGORS AND ANALYSIS:
- ------------------------------------------------------

<TABLE>
<CAPTION>
 BRIEF FINANCIAL SUMMARY OR UPDATE (COMPARE MOST RECENT INTERIM STATEMENTS TO LATEST FYE STATEMENTS)

 BUSINESS                   CURRENT F/S DATE   PRIOR F/S DATE     INDIVIDUAL                 CURRENT F/S DATE   PRIOR F/S DATE
 XX                          NAV               NAV               XX                             NAV               NAV

 RELATIONSHIP TO Mortgagor                                      RELATIONSHIP TO Mortgagor
 XX                                                             XX                        
- --------------------------  ----------------  ----------------  ------------------------     ----------------   --------------
<S>                         <C>               <C>               <C>                          <C>                <C>    
 TOTAL ASSETS               NAV               NAV               TOTAL ASSETS                 NAV                NAV
 TOTAL LIABILITIES          NAV               NAV               TOTAL LIABILITIES            NAV                NAV
 NET WORTH (NW)             NAV               NAV               NET WORTH (NW)               NAV                NAV
 CA/CL                      NAV               NAV               NW LESS HOMESTEAD            NAV                NAV
 WORKING CAPITAL            NAV               NAV               TOTAL LIQUID ASSETS          NAV                NAV
 LTD                        NAV               NAV               LEVERAGE RATIO               NAV                NAV
 CMLTD                      NAV               NAV               UNSECURED DEBT               NAV                NAV
 NET INCOME                 NAV               NAV               CONTINGENT LIABILITIES       NAV                NAV
 CASH FLOW FROM OPS         NAV               NAV               TOTAL SOURCES OF INCOME      NAV                NAV
 CF AVAIL FOR DEBT SRVC     NAV               NAV               CF AFTER DEBT SERVICE        NAV                NAV
</TABLE>

SECTION XI/ BRIEF BACKGROUND/NEGOTIATIONS/SIGNIFICANT EVENTS (in
- ----------------------------------------------------------------
chronological order):
- ---------------------

XX

SECTION XII/ REAL ESTATE MORTGAGE INVESTMENT CONDUIT ("REMIC"):
- ---------------------------------------------------------------

XX


SECTION XIII/ ALTERNATIVES-NPV ANALYSIS:
- ----------------------------------------

*    The possible range of alternatives considered for the Mortgage Loan and
     the Net Present Values for each of the scenarios are provided in the
     following table with the respective discount rates:

     Two modification scenarios:

               NET PRESENT VALUE        DISCOUNT RATE
               -----------------        -------------

     SCENARIO  1A:    $XX                      XX%
     SCENARIO  1B:    $XX                      XX%

     *    XX

     *    XX


     Two foreclosure scenarios:

               NET PRESENT VALUE        DISCOUNT RATE
               -----------------        -------------

     SCENARIO  2A:    $XX                      XX%
     SCENARIO  2B:    $XX                      XX%



     Two modification scenarios have been prepared and have the following
assumptions:

     1A:  XX

     1B:  XX

     Two foreclosure scenarios have been prepared and have the following
assumptions:

     2A:  XX

     2B:  XX


SECTION XIV/ STRATEGY AND TIMETABLE FOR RESOLUTION OF ASSET:
- ------------------------------------------------------------

Summary of NPV Analysis of Alternatives as compared to the Proposal:

XX

SECTION XV/ SUBSTANTIATION:
- ---------------------------

XX
     *    XX

     *    XX


            Outline for Asset Strategy Report Format Presentation
           -----------------------------------------------------


I.   WHAT IS AN ASSET STRATEGY REPORT (ASP), ITS PURPOSE AND WHAT IS IT
     COMPRISED OF:

          A.   A package of information to recommend and support a proposal
               for the resolution of an asset.

          B.   Components:
               *    Table of Contents
               *    Executive Summary
               *    Case Memorandum
               *    Exhibits

II.  THE TABLE OF CONTENTS

          *    reference to specific pool
          *    reference to exhibits A...Z
          *    include page #s

III. EXECUTIVE SUMMARY

          *    phone # - include area code
          *    reference to S.A. & specific pool
          *    THE EXECUTIVE SUMMARY SHOULD BE LIMITED TO ONE PAGE AND
               CONTAIN ONLY A SYNOPSIS OF THE MOST IMPORTANT FACTS OR HIGH
               POINTS IN THE REPORT MEMORANDUM.  IT SHOULD ANSWER THESE
               QUESTIONS IN THIS ORDER:
               *    WHAT IS THE RECOMMENDATION?
               *    WHO IS THE BORROWER/WHAT IS THE COLLATERAL?
               *    WHY IS THE RECOMMENDATION SUBSTANTIATED?
          *    reference case memorandum & date
          *    reference Servicing Agreement ("S.A.") (always state a brief
               explanation of sections being quoted from S.A., as opposed to
               just listing the section.
          *    approval box - changes/inclusion of expiration date/this is
               the location of any "subject to's" / all signatures / initials
               / approval stamps are on this box

IV.  REPORT MEMORANDUM  

          *    the top of this form is similar to Executive Summary 

SECTION I/ RECOMMENDATION:
- --------------------------

          *    List in a bullet format the specific actions for which
               ----
approval is requested.  It is important to list every action and to specify a
deadline.


          *    STATE THE APPLICABLE SECTION OF THE SERVICING AGREEMENT AND
               SUMMARIZE THE PROPOSAL; eg.  Pursuant to Section 6.05(a) of
               the Servicing Agreement, we propose to modify the monthly
               payments to interest only at a rate of 5% per annum for a
               period of 12 months.  The reduction will result in debt
               service coverage of 1.10x, and the borrower will utilize the
               additional cash flow to perform certain property repairs that
               should benefit the property OR; borrower will be required to
               pay $60,000 to bring the loan current prior to modification
               and will be required to provide monthly cash flow statements.

          *    Some examples:
               *    Request acceptance of $        settlement.
               *    Request approval to accept    % of principal and
                    interest(as alternative could state minimum $     
                    amount)
               *    Request release of       lien on       
               *    Approval of litigation budget
          *    Waiver of competitive bid

          *    can be in more detail than Executive Summary
          *    bullet format/avoid verbiage that is not part of proposal
          *    answer exception to policy question

SECTION II/ LOAN DETAIL:
- ------------------------

          *    same as before w/a few additions/rearrangements (i.e. current
               loan balance/interest due/net collection expenses to
               date/listed together for the readers benefit)
          *    examples: occupancy versus vacancy
                         performing/non-performing status

SECTION III/ DESCRIPTION OF COLLATERAL:
- ---------------------------------------

COLLATERAL:                   PROVIDE A BRIEF DESCRIPTION OF THE LIEN
                              POSITION AND THE COLLATERAL; ie. neighborhood
                              shopping center with 100,000 sf and anchored by
                              supermarket, or 100 garden apartment units with
                              clubhouse and pool.  Also state source in
                              information where our knowledge was obtained.
                              (i.e. Deed of Trust/Mortgage)

LOCATION:                     PROVIDE PROPERTY LOCATION AND RELATED AREA; ie. 
                              Overland Park, Kansas, suburb of Kansas City
                              SMSA.

OCCUPANCY:                    80% of retail space equalling 20,000 sf, or 80%
                              of units equalling 20 apartment units.

CURRENT LTV RATIO:            State the current loan to value ratio.

VALUE/METHOD/SOURCE/DATE:     Estimate current market value of property and a
                              per unit amount.

DSCR (NOI/DS):                PROVIDE CURRENT NOI AND DEBT SERVICE COVERAGE;
                              ie. or $100,000 NOI covers debt service 0.90
                              times or NOI of $100,000 supports debt service
                              of $111,111 (.90 times).

OTHER LIENS:                  IDENTIFY ANY SECOND LIENS OR, IF THIS IS A
                              SECOND MORTGAGE, GIVE DETAILS OF SENIOR DEBT;
                              ie. loan balance, monthly payment, interest
                              rate, maturity date, last payment date and
                              combined debt service coverage.  SUBORDINATE
                              LIEN HOLDERS SHOULD NOT RECEIVE PAYMENT UNTIL
                              THE TRUST IS MADE WHOLE.

MARKET DATA:                  Compare property rental rates and vacancy level
                              to market comparables; ie. current apartment
                              rental rates are $10-$50 higher than
                              competitors but subject units are larger in
                              size.  Vacancies at competitive properties are
                              lower than subject property (currently 10% -
                              15% vacancies).

INSPECTIONS:                  SPECIFY DATE OF SERVICER INSPECTION AND GENERAL
                              CONDITION OF PROPERTY; ie. property was
                              inspected by Servicer on May 24, 1993, and we
                              verified vacancies and identified deferred
                              maintenance estimated to cost $50,000.  State
                              who inspected and general condition (Exhibit ___
                              attached).

          *    same categories/wording changes
          *    value/method/source/date (include a per unit value)
          *    DSCR = debt service coverage ratio (is the calculation of NOI
               over Debt Service) - (should be relative to our lien position
               only/other info is useful for informational purposes only, but
               state the source)


SECTION IV/ PROBLEM (Including Legal Issues):
- ---------------------------------------------

     GIVE A CONCISE DESCRIPTION OF THE FACTORS CREATING OR CONTRIBUTING TO
     THE PROBLEM; ie. area has experienced over building of retail properties
     which has resulted in higher vacancy rates and lower rental rates. 
     Borrower appears to be in a weak competitive condition as debt service
     level restricts property upkeep and ability to offer leasing concessions
     prevalent in marketplace OR; borrower is funding shortfall to the extent
     of $20,000 per month and cannot continue to pay at the note rate.

          *    includes any legal issues

SECTION V/ FURTHER DESCRIPTION OF NOTE, LOAN DOCUMENTS AND COLLATERAL:
- ----------------------------------------------------------------------

          *    further is the key word - do not repeat Section III.

SECTION VI/ APPRAISAL DISCUSSION:
- ---------------------------------

<TABLE>
                                  SUMMARY OF APPRAISAL DATA
<CAPTION> 

       PROPERTY NAME                 VALUE                 DATE             SERVICER CONCURRENCE YES OR NO,
                                                                       if no explanation
- ------------------------    --------------------   -----------------   ------------------------------------
 <S>                        <C>                    <C>                 <C> 
 XX                         XX                     XX                  XX

</TABLE>

          *    table allows reader to easily refer to data
          *    continue summarizing & discussing merits of the appraisal

SECTION VII/ ENVIRONMENTAL SITE ASSESSMENT ("ESA") (if applicable):
- -------------------------------------------------------------------

 Phase 1 Performed/Ordered:  XX                Inspection Firm/Date:  XX
 Result:  XX
 Phase 2 Performed/Ordered:  XX                Inspection Firm/Date:  XX
 Result:  XX
 Asbestos Survey Performed/Ordered:  XX        Inspection Firm/Date:  XX
 Result:  XX


          *    when applicable also include narrative regarding the Executive
               Summary provided by the Environmental firm (i.e.
               low/moderate/high risk; whether additional work is required).

SECTION VIII/ INSURANCE/TAXES:
- ------------------------------

          *    continue including pertinent data with regard to payment and
               coverage of insurance and taxes.

SECTION IX/ OPERATING INFORMATION (Financial Performance of Collateral. 
- ------------------------------------------------------------------------
Please refer to Exhibit X for a Comparative Analysis of Net Operating
- ---------------------------------------------------------------------
Income):
- --------

          *    highlight critical data regarding the revenues & expenses of
               the collateral property
          *    business services exhibit examples:
               *    rent roll analysis  (may have exhibit)
               *    comparative analysis of NOI (may have exhibit)


SECTION X/ FINANCIAL SUMMARY OF OBLIGORS AND ANALYSIS:
- ------------------------------------------------------
<TABLE>
<CAPTION>
 BRIEF FINANCIAL SUMMARY OR UPDATE (COMPARE MOST RECENT INTERIM STATEMENTS TO LATEST FYE STATEMENTS)

 BUSINESS                   CURRENT F/S DATE   PRIOR F/S DATE     INDIVIDUAL                 CURRENT F/S DATE   PRIOR F/S DATE
 XX                          NAV               NAV               XX                             NAV               NAV

 RELATIONSHIP TO Mortgagor                                      RELATIONSHIP TO Mortgagor
 XX                                                             XX                        
- --------------------------  ----------------  ----------------  ------------------------     ----------------   --------------
<S>                         <C>               <C>               <C>                          <C>                <C>    
 TOTAL ASSETS               NAV               NAV               TOTAL ASSETS                 NAV                NAV
 TOTAL LIABILITIES          NAV               NAV               TOTAL LIABILITIES            NAV                NAV
 NET WORTH (NW)             NAV               NAV               NET WORTH (NW)               NAV                NAV
 CA/CL                      NAV               NAV               NW LESS HOMESTEAD            NAV                NAV
 WORKING CAPITAL            NAV               NAV               TOTAL LIQUID ASSETS          NAV                NAV
 LTD                        NAV               NAV               LEVERAGE RATIO               NAV                NAV
 CMLTD                      NAV               NAV               UNSECURED DEBT               NAV                NAV
 NET INCOME                 NAV               NAV               CONTINGENT LIABILITIES       NAV                NAV
 CASH FLOW FROM OPS         NAV               NAV               TOTAL SOURCES OF INCOME      NAV                NAV
 CF AVAIL FOR DEBT SRVC     NAV               NAV               CF AFTER DEBT SERVICE        NAV                NAV
</TABLE>

          *    NAV, then input data that is applicable
          *    Block & copy for additional financial statements
          *    narrative might include:
               *    steps taken to verify items/values on the statements
               *    nature of the business, background & trends
               *    steps taken to verify the items on the statements
               *    personal information on the principals
               *    products produced and/or services rendered
               *    contingencies
          *    annualizing data is appropriate for comparison purposes, but
               so footnote

SECTION XI/ BRIEF BACKGROUND/NEGOTIATIONS/SIGNIFICANT EVENTS (in
- ----------------------------------------------------------------
chronological order):
- ---------------------

          *    State events leading to current proposal, including the
               history of negotiations with amounts of various offers and
               counter-offers.  The entire history is probably not needed
                                    ------
               unless it is relevant to making a decision on the proposed
               action  or  if the account has been specially serviced for 
               six months or greater.
          *    include here statements by Borrowers of unsuccessful attempts
               to refinance.
          *    collection actions such as phone calls, letters, proposals,
               valuations, etc. should be listed as appropriate.

SECTION XII/ REAL ESTATE MORTGAGE INVESTMENT CONDUIT ("REMIC") (post
- --------------------------------------------------------------------
securitization):
- ----------------

          *    state how REMIC is not violated
          *    refer to opinion letter (include "no opinion letter" when
               applicable).


SECTION XIII/ ALTERNATIVES-NPV ANALYSIS:
- ----------------------------------------

     DISCUSS BRIEFLY THE ALTERNATIVES TO THE PROPOSAL; ie. the borrower has
     indicated they would file for bankruptcy protection if the modification
     is not approved OR; the foreclosure process will foster further
     deterioration of the collateral.

     *    Then list-- including the proposal-- possible alternatives which
          could include:

          *    Accelerate
          *    Sale of company
          *    Sale of assets-- efforts to sell property-- give specifics as
               to attempts made, reasons why not sold.
          *    Refinancing
          *    Litigation-- include attorney's analysis of time, expense,
               chances of winning.
          *    Bankruptcy and/or liquidation-- likelihood and impact (i.e.,
               whether we are likely to get any payments in bankruptcy,
               expected outcome).
          *    Foreclosure
          *    Pursuit of guarantors-- likelihood of bankruptcy, likely time
               involved.
          *    Sell note-- stand alone or bulk sale.

     *    Give points that support or devalue each alternative such as:

          *    Appraised value of collateral
          *    Estimated NPV, % recovery
          *    Why settlement offer is largest achievable offer (e.g., repair
               expenses prospective buyer will incur).
          *    To justify a settlement, estimate likely amount of collection
               from borrower/guarantors (refer to affidavits and asset
               searches).

     *    For each applicable alternative, describe time necessary (e.g.,
          sale dates) estimate collection, operating and capital expenses
          (list detailed assumptions on NPV model), and net present value --
          refer to supporting exhibits.


SECTION XIV/ STRATEGY AND TIMETABLE FOR RESOLUTION OF ASSET:
- ------------------------------------------------------------

          *    establish goal for completion
          *    document time & steps necessary to resolve asset
          *    summarize NPV of alternatives as compared to Recommendation
          *    document time and steps necessary to resolve asset.

SECTION XV/ SUBSTANTIATION:
- ---------------------------

          *    bullet format
          *    hit the high points


V.   EXHIBITS 

     *    The exhibits are for amplification and should be referred to and
          explained in the Report Memorandum.  The reader should refer to the
          attachments for detail only and not for part of the decision making
          process.

     *    The exhibits would typically be included in an order which
          complements the decision making process; and therefore should also
          logically follow the order as presented in the case memorandum.  An
          exception would be the Present Value Analysis which is referenced
          in Section XIII of the Report Memorandum, but is included as an
          Exhibit.

     *    Examples of some exhibits are:

          *    Present Value Analysis
          *    Location Map
          *    Operating Data (on the Collateral Property)
          *    Appraisal Valuation
          *    Financial Information on the Borrower/Guarantors/Assuming
               Party
          *    Settlement Agreement with Attachments
          *    Title Report
          *    Bankruptcy Discharge
          *    Photos
          *    Inspection
          *    Environmental Site Assessment Executive Summary
          *    Foreclosure/Deed-in-Lieu/Bid Price Worksheet
          *    Proposal Letter from Borrower
          *    REMIC Opinions (post securitization)
          *    Any prior approvals by "Servicer" (include Executive Summary
               only)

VII. OTHER IDEAS/COMMENTS

          *    Use bullet format as often as possible
          *    "economy of words"; simplify sentences
          *    footnote information sources (for financial data and other
               general statements) (i.e. the Borrower indicated...)

VI.  EXAMPLES OF ASSET STRATEGY REPORTS/RECOMMENDATIONS

          *    Extension of Maturity
          *    Extension of Maturity with Modification of Terms (i.e. must
               restructure terms due to weaknesses in credit)
          *    Assumption/Assumption with Release of Originating Party
          *    Modification/Restructure, but not due to Maturity.
          *    Partial Release of Collateral/Obligor due to change in
               situation with Borrower (can include many issues)
          *    Foreclosure
          *    Litigation for Collection due to default
          *    Bankruptcy Plan Approval (could relate to or incorporate
               previous examples)
          *    Discounted Settlement




                                  EXHIBIT C

                        FORM OF TRANSFEROR CERTIFICATE



                                                                       (Date)

(Certificate Registrar Name and Address)


     Re:  J.P. Morgan Commercial Mortgage Finance Corp.,
          Mortgage Pass-Through Certificates, 
          Series 1997-5, Class ( )                      
          ----------------------------------------------


Dear Sirs:


     This letter is delivered to you in connection with the transfer by    
                                                                        ---
                       (the "Transferor") to
- ----------------------
                                        (the "Transferee") of a Certificate
- ---------------------------------------
evidencing a    % Percentage Interest in the captioned Class of Certificates
             ---
(the "Certificate"),  pursuant to Section  8.02 of the Pooling  and Servicing
Agreement  (the "Pooling  and Servicing  Agreement"), dated  as of           
September 1,  1997, among J.P.  Morgan Commercial Mortgage Finance  Corp., as
depositor,  Midland  Loan  Services, L.P.,  as  master  servicer and  special
servicer,  LaSalle National  Bank, as  trustee, and  ABN AMRO  Bank N.V.,  as
fiscal agent.  All terms used herein and not otherwise defined shall have the
meanings set  forth in the  Pooling and Servicing Agreement.   The Transferor
hereby certifies, represents  and warrants to you,  as Certificate Registrar,
that:

          1.   The Transferor is the lawful owner of the Certificate with the
     full right to transfer the Certificate free from any and all  claims and
     encumbrances whatsoever.

          2.   Neither the  Transferor nor  anyone acting on  its behalf  has
     offered,  transferred,  pledged,  sold  or  otherwise  disposed  of  the
     Certificate,  any  interest in  the  Certificate  or any  other  similar
     security to, or solicited any offer to buy or accept a  transfer, pledge
     or other disposition of the Certificate, any interest in the Certificate
     or  any   other  similar  security  from,  or  otherwise  approached  or
     negotiated  with  respect  to  the  Certificate,  any  interest  in  the
     Certificate or any  other similar security with, any person  by means of
     any  form of general solicitation or  general advertising, including but
     not limited to any advertisement, article, notice or other communication
     published in any newspaper, magazine or similar news medium or broadcast
     over television or radio, or any seminar or meeting whose attendees have
     been  invited by  any general  solicitation  or advertising,  or in  any
     manner which would constitute a distribution under the Securities Act of
     1933  (the "1933  Act")  or which  would render  the disposition  of the
     Certificate  a  violation of  Section  5  of  the 1933  Act  or  require
     registration pursuant thereto.



                                   ------------------------------
                                   (Transferor)


                                   By:                            
                                        --------------------------
                                   Name:                         
                                          -----------------------
                                   Title:                        
                                           ----------------------




                                 EXHIBIT D-1


                         FORM OF INVESTMENT LETTER --
                        QUALIFIED INSTITUTIONAL BUYER


                                                  (Date)


J.P. Morgan Securities Inc.
60 Wall Street
New York, New York  10260

Prudential Securities Incorporated
One New York Plaza
New York, New York  10292

Smith Barney Inc.
390 Greenwich Street
New York, New York  10013

(collectively, as Initial Purchasers 
in connection with the Private 
Placement Memorandum referred to below)

(Trustee Name and Address)

Dear Sirs:

     In connection  with our proposed  purchase of the  Mortgage Pass-Through
Certificates, Series 1997-C5, Class X, Class F, Class G, Class H, Class NR-I,
Class NR-P,  Class R-I, Class  R-II and  Class R-III (the  "Certificates") of
J.P. Morgan Commercial  Mortgage Finance Corp. (the  "Depositor"), we confirm
that:

          1.   We have  received a copy  of the Private  Placement Memorandum
     (the  "Private Placement Memorandum") dated September 25, 1997, relating
     to the Certificates  and such other information as we  deem necessary in
     order to make our investment  decision.  We understand that the  Private
     Placement Memorandum speaks only as of its date and that the information
     contained  therein  may  not be  correct  or  complete  as of  any  time
     subsequent to such date.

          2.   We understand that  the Certificates have  not been, and  will
     not be  registered under the  Securities Act  of 1933,  as amended  (the
     "Act") and  may not be sold except as  permitted by the restrictions and
     conditions set  forth in the Pooling and Servicing Agreement dated as of
     September  1, 1997  relating  to the  Certificates  and the  undersigned
     agrees to  be bound by, and not to  resell, pledge or otherwise transfer
     the  Certificates except  in  compliance  with,  such  restrictions  and
     conditions and the  Act.  We understand  that on any proposed  resale of
     any Certificates,  we will be  required to furnish  to the Trustee  such
     certifications,  legal opinions and other  information as it may require
     to confirm that the proposed sale is being made pursuant to an exemption
     from, or in a transaction  not subject to, the registration requirements
     of the Act.   We further  understand that the  Certificates will bear  a
     legend to the foregoing effect.

          3.   We are a  "qualified institutional buyer" (within  the meaning
     of Rule  144A  under  the  Act)  (a "QIB")  and  we  are  acquiring  the
     Certificates for  our  own account  or  for the  account  of a  QIB  for
     investment  purposes and  not with a  view to,  or for offer  or sale in
     connection with, any distribution in violation of the Act, and have such
     knowledge  and experience  in financial  and business  matters as  to be
     capable of  evaluating the  merits and  risks of  our investment  in the
     Certificates, and we and any accounts  for which we are acting are  each
     able  to  bear the  economic  risk  of  our  or their  investment.    We
     acknowledge that the  sale of the  Certificates to us  is being made  in
     reliance on Rule 144A.

          4.   We are acquiring each of  the Certificates purchased by us for
     our own  account or for a single account (which  is a QIB and from which
     no resale,  pledge or other transfer may be  made except to another QIB)
     as to each of which we exercise sole investment discretion.

          5.   We  are not  an employee  benefit plan  (a "Plan")  subject to
     Section 406 of the  Employee Retirement Income Security Act of  1974, as
     amended ("ERISA"), or Section 4975 of the Internal Revenue Code of 1986,
     as amended  (the "Code") or a person acting on  behalf of such a Plan or
     using the assets of such a Plan to acquire the Certificates.

     You are entitled to rely upon this letter and are irrevocably authorized
to  produce this  letter or  a  copy hereof  to any  interested party  in any
administrative or legal  proceedings or official inquiry with  respect to the
matters covered hereby.

                                   Very truly yours,


                                   By:                             
                                      -----------------------------
                                   Name:
                                   Title:


Securities To Be Purchased:

$           principal amount of Certificates




                                 EXHIBIT D-2

                         FORM OF INVESTMENT LETTER -
                                 REGULATION S

                                                  (Date)



J.P. Morgan Securities Inc.
60 Wall Street
New York, New York  10260

Prudential Securities Incorporated
One New York Plaza
New York, New York  10292


Smith Barney Inc.
390 Greenwich Street
New York, New York  10013

(collectively, as Initial Purchasers 
in connection with the Private 
Placement Memorandum referred to below)

(Trustee Name and Address)

Dear Sirs:

     In  connection with our  proposed purchase of  the Mortgage Pass-Through
Certificates, Series 1997-C5, Class X, Class F, Class G, Class H, Class NR-I,
Class NR-P, Class  R-I, Class R-II  and Class  R-III (the "Certificates")  of
J.P. Morgan Commercial  Mortgage Finance Corp. (the  "Depositor"), we confirm
that:

          1.   We  have received a  copy of the  Private Placement Memorandum
     (the  "Private Placement Memorandum") dated September 25, 1997, relating
     to the Certificates and such  other information as we deem necessary  in
     order to  make our investment decision.   We understand that the Private
     Placement Memorandum speaks only as of its date and that the information
     contained  therein  may  not  be  correct or  complete  as  of  any time
     subsequent to such date.

          2.   We understand  that the Certificates  have not been,  and will
     not be  registered under  the Securities Act  of 1933,  as amended  (the
     "Act") and may not  be sold except as permitted by  the restrictions and
     conditions set forth in  the Pooling and Servicing Agreement dated as of
     September 1,  1997  relating to  the  Certificates and  the  undersigned
     agrees to be bound  by, and not to resell, pledge  or otherwise transfer
     the  Certificates except  in  compliance  with,  such  restrictions  and
     conditions and the  Act.  We understand  that on any proposed  resale of
     any Certificates,  we will  be required to  furnish to the  Trustee such
     certifications,  legal opinions and other information  as it may require
     to confirm that the proposed sale is being made pursuant to an exemption
     from, or in a transaction  not subject to, the registration requirements
     of the  Act.  We  further understand that  the Certificates will  bear a
     legend to the foregoing effect.

          3.   We are a  "qualified institutional buyer" (within  the meaning
     of  Rule  144A under  the  Act)  (a  "QIB")  and we  are  acquiring  the
     Certificates  for  our own  account  or for  the  account of  a  QIB for
     investment purposes  and not  with a view  to, or  for offer or  sale in
     connection with, any distribution in violation of the Act, and have such
     knowledge  and experience  in financial  and business  matters as  to be
     capable of evaluating  the merits  and risks  of our  investment in  the
     Certificates, and  we and any accounts for which  we are acting are each
     able  to  bear  the  economic risk  of  our  or  their  investment.   We
     acknowledge that  the sale of  the Certificates to  us is being  made in
     reliance on Rule 144A.

          4.   We are aware  that the purchase of such  Certificates is being
     made  in  reliance  on  the  exemption  from  registration  provided  by
     Regulation S and understand that the Certificates offered in reliance on
     Regulation S will bear the appropriate  legend set forth in the  Pooling
     and Servicing Agreement, and be represented  by one or more Regulation S
     Global Certificates.   The  Certificates so represented  may not  at any
     time be held by or on behalf of U.S. Persons as defined in Regulation  S
     under the Securities  Act.  Neither we  nor any beneficial owner  of the
     Certificates that we may hold is not, and  will not be, a U.S. Person as
     defined  in Regulation S under the Securities  Act.  Before any interest
     in a Regulation S Global Certificate  may be offered, resold, pledged or
     otherwise transferred to a  person who takes delivery in the  form of an
     interest in a  Physical Certificate, the transferee will  be required to
     provide the Trustee  with a written certification as  to compliance with
     the transfer restrictions.

          5.   We  are not  an employee  benefit plan  (a "Plan")  subject to
     Section  406 of the Employee Retirement  Income Security Act of 1974, as
     amended ("ERISA"), or Section 4975 of the Internal Revenue Code of 1986,
     as amended  (the "Code") or a person acting on  behalf of such a Plan or
     using the assets of such a Plan to acquire the Certificates.

     You are entitled to rely upon this letter and are irrevocably authorized
to produce  this letter  or  a copy  hereof to  any interested  party in  any
administrative or legal  proceedings or official inquiry with  respect to the
matters covered hereby.

                                   Very truly yours,


                                   By:                             
                                      -----------------------------
                                   Name:
                                   Title:




Securities To Be Purchased:

$           principal amount of Certificates



                                 EXHIBIT D-3

                         FORM OF INVESTMENT LETTER -
                                  RULE 144A

                                                  (Date)



J.P. Morgan Securities Inc.
60 Wall Street
New York, New York  10260

Prudential Securities Incorporated
One New York Plaza
New York, New York  10292

Smith Barney Inc.
390 Greenwich Street
New York, New York  10013

(collectively, as Initial Purchasers 
in connection with the Private 
Placement Memorandum referred to below)

(Trustee Name and Address)

Dear Sirs:

     In connection  with our proposed  purchase of the  Mortgage Pass-Through
Certificates, Series 1997-C5, Class X, Class F, Class G, Class H, Class NR-I,
Class NR-P, Class  R-I, Class  R-II and Class  R-III (the "Certificates")  of
J.P. Morgan Commercial  Mortgage Finance Corp. (the "Depositor"),  we confirm
that:

          1.   We  have received a  copy of the  Private Placement Memorandum
     (the  "Private Placement Memorandum") dated September 25, 1997, relating
     to the Certificates  and such other information as we  deem necessary in
     order to make our  investment decision.  We understand that  the Private
     Placement Memorandum speaks only as of its date and that the information
     contained  therein  may not  be  correct  or  complete as  of  any  time
     subsequent to such date.

          2.   We understand  that the Certificates  have not been,  and will
     not  be registered under  the Securities  Act of  1933, as  amended (the
     "Act") and may not  be sold except as permitted by  the restrictions and
     conditions  set forth in the Pooling and Servicing Agreement dated as of
     September 1,  1997  relating to  the  Certificates and  the  undersigned
     agrees to be bound  by, and not to resell, pledge  or otherwise transfer
     the  Certificates except  in  compliance  with,  such  restrictions  and
     conditions and the  Act.  We understand  that on any proposed  resale of
     any  Certificates, we will  be required to  furnish to the  Trustee such
     certifications,  legal opinions and other information  as it may require
     to confirm that the proposed sale is being made pursuant to an exemption
     from, or in a transaction  not subject to, the registration requirements
     of the  Act.  We  further understand that  the Certificates will  bear a
     legend to the foregoing effect.

          3.   We are a  "qualified institutional buyer" (within  the meaning
     of  Rule  144A under  the  Act)  (a  "QIB")  and we  are  acquiring  the
     Certificates  for  our own  account  or for  the  account of  a  QIB for
     investment purposes and  not with  a view to,  or for  offer or sale  in
     connection with, any distribution in violation of the Act, and have such
     knowledge  and experience  in financial  and business  matters as  to be
     capable of  evaluating the  merits and  risks of  our investment in  the
     Certificates, and  we and any accounts for which  we are acting are each
     able  to  bear  the  economic risk  of  our  or  their  investment.   We
     acknowledge that  the sale of  the Certificates to  us is being  made in
     reliance on Rule 144A.

          4.   We  are acquiring  each  of the  Certificates purchased  by us
     pursuant to  an exemption from  registration provided by Rule  144 under
     the Securities Act.

          5.   We  are not  an employee  benefit plan  (a "Plan")  subject to
     Section  406 of the Employee Retirement Income  Security Act of 1974, as
     amended ("ERISA"), or Section 4975 of the Internal Revenue Code of 1986,
     as amended (the "Code") or a  person acting on behalf of such a  Plan or
     using the assets of such a Plan to acquire the Certificates.

     You are entitled to rely upon this letter and are irrevocably authorized
to produce  this  letter or  a copy  hereof to  any interested  party in  any
administrative or legal  proceedings or official inquiry with  respect to the
matters covered hereby.

                                   Very truly yours,


                                   By:                             
                                      -----------------------------
                                   Name:
                                   Title:


Securities To Be Purchased:

$           principal amount of Certificates




                                  EXHIBIT E


                         FORM OF INVESTMENT LETTER --
                             ACCREDITED INVESTOR


                                                  (Date)



J.P. Morgan Securities Inc.
60 Wall Street
New York, New York  10260

Prudential Securities Incorporated
One New York Plaza
New York, New York  10292

Smith Barney Inc.
390 Greenwich Street
New York, New York  10013

(collectively, as Initial Purchasers 
in connection with the Private 
Placement Memorandum referred to below)

(Trustee Name and Address)

Dear Sirs:

     In connection with  our proposed purchase  of the Mortgage  Pass-Through
Certificates, Series 1997-C5, Class X, Class F, Class G, Class H, Class NR-I,
Class NR-P,  Class R-I, Class  R-II and  Class R-III (the  "Certificates") of
J.P. Morgan  Commercial Mortgage Finance Corp. (the  "Depositor"), we confirm
that:

          1.   We have received  a copy of  the Private Placement  Memorandum
     (the  "Private Placement Memorandum") dated September 25, 1997, relating
     to the Certificates and  such other information as we deem  necessary in
     order  to make our investment decision.   We understand that the Private
     Placement Memorandum speaks only as of its date and that the information
     contained  therein  may  not  be correct  or  complete  as  of any  time
     subsequent to such date.

          2.   We understand  that the Certificates  have not been,  and will
     not  be registered  under the Securities  Act of  1933, as  amended (the
     "Act") and may not be sold  except as permitted by the restrictions  and
     conditions set forth  in the Pooling and Servicing Agreement dated as of
     September  1,  1997 relating  to  the Certificates  and  the undersigned
     agrees to be bound by, and  not to resell, pledge or otherwise  transfer
     the  Certificates except  in  compliance  with,  such  restrictions  and
     conditions and the  Act.  We understand  that on any proposed  resale of
     any  Certificates, we  will be required  to furnish to  the Trustee such
     certifications, legal opinions  and other information as  it may require
     to confirm that the proposed sale is being made pursuant to an exemption
     from, or in a transaction  not subject to, the registration requirements
     of  the Act.   We further understand  that the Certificates  will bear a
     legend to the foregoing effect.

          3.   We are an "accredited investor" (as defined in Rule 501(a)(1),
     (2), (3), or  (7) under the Act)  and we are acquiring  the Certificates
     for investment purposes and not with a view to, or for offer or sale  in
     connection with, any distribution in violation of the Act, and have such
     knowledge  and experience  in financial  and business  matters as  to be
     capable of  evaluating the  merits and  risks of  our investment in  the
     Certificates, and  we and any accounts for which  we are acting are each
     able to bear the economic risk of our or their investment.

          4.   We are acquiring each of  the Certificates purchased by us for
     our own account or for a single account (each of which is an "accredited
     investor" and from which no resale, pledge or other transfer may be made
     except to  another "accredited investor")  as to which we  exercise sole
     investment discretion.

          5.   We  are not  an employee  benefit plan  (a "Plan")  subject to
     Section  406 of the Employee Retirement Income  Security Act of 1974, as
     amended ("ERISA"), or Section 4975 of the Internal Revenue Code of 1986,
     as amended (the "Code") or a person  acting on behalf of such a Plan  or
     using the assets of such a Plan to acquire the Certificates.

     You are entitled to rely upon this letter and are irrevocably authorized
to produce  this letter  or a  copy  hereof to  any interested  party in  any
administrative or legal  proceedings or official inquiry with  respect to the
matters covered hereby.

                                        Very truly yours,


                                        By:                              
                                           ------------------------------
                                        Name:
                                        Title:


Securities To Be Purchased:

$           principal amount of Certificates





                                 EXHIBIT F-1

                          FORM OF TRANSFER AFFIDAVIT



STATE OF       ) 
               ) ss.:
COUNTY OF      )


     (NAME OF OFFICER), being first duly sworn, deposes and says that:

     1.   He  is the  (Title of Officer)  of (Name  of Owner) (the  record or
beneficial  owner (the "Owner")  of J.P.  Morgan Commercial  Mortgage Finance
Corp., Mortgage Pass-Through Certificate, Series 1997-C5, Class ( ), No.   
                                                                        ---
   (the "Class ( ) Certificate")), a                      duly organized and
                                     --------------------
existing under the laws of (the State of              ) (the United States),
                                         -------------
on behalf of which he  makes this affidavit.  Capitalized terms used  but not
defined herein have  the respective meanings assigned thereto  in the Pooling
and  Servicing Agreement  pursuant to  which the  Class (  ) Certificate  was
issued.

     2.   The Owner  (i) is and will be a  "Permitted Transferee" as of (date
of transfer)  and (ii)  is acquiring the  Class ( )  Certificate for  its own
account or for  the account of  another Owner from  which it has received  an
affidavit in  substantially the same  form as  this affidavit.   A "Permitted
Transferee"  is any  person other  than  a "disqualified  organization" or  a
possession  of  the  United  States.   (For  this  purpose,  a  "disqualified
organization" means  the United  States, any state  or political  subdivision
thereof, any agency or instrumentality of any of the foregoing (other than an
instrumentality all of the activities of which are subject to tax and, except
for the Federal Home Loan Mortgage Corporation, a majority of whose  board of
directors is  not selected by  any such governmental  entity) or  any foreign
government,  international organization or  any agency or  instrumentality of
such  foreign government  or organization,  any rural  electric or  telephone
cooperative, or any  organization (other than certain  farmers' cooperatives)
that is generally exempt from federal  income tax unless such organization is
subject to the tax on unrelated business taxable income.

     3.   The  Owner  is  aware (i)  of  the  tax that  would  be  imposed on
transfers of  the Class (  ) Certificate to disqualified  organizations under
the Internal Revenue Code of 1986, as  amended, that applies to all transfers
of the Class ( ) Certificate  after March 31, 1988; (ii) that such  tax would
be on the transferor, or, if such transfer is through  an agent (which person
includes a broker,  nominee or middleman) for a  non-Permitted Transferee, on
the agent;  (iii)  that the  person otherwise  liable for  the  tax shall  be
relieved of liability for the tax if the transferee furnishes to  such person
an affidavit that the  transferee is a Permitted Transferee and,  at the time
of transfer, such person does not have actual knowledge that the affidavit is
false.

     4.   The Owner is  aware of the tax  imposed on a  "pass-through entity"
holding the Class (  ) Certificate if at any time during  the taxable year of
the pass-through entity a non-Permitted Transferee is the record holder of an
interest in such entity.  (For this purpose, a "pass-through entity" includes
a  regulated investment  company, a  real estate  investment trust  or common
trust fund, a partnership, trust or estate, and certain cooperatives.)

     5.   The Owner is aware that it cannot transfer the Class 
( ) Certificate unless the transferee, or the transferee's agent, delivers to
the Certificate  Registrar, among other things, an affidavit in substantially
the same form as this affidavit.

     6.   The Owner consents  to any additional restrictions  or arrangements
that  shall  be deemed  necessary  upon  advice of  counsel  to  constitute a
reasonable arrangement to ensure that the Class  ( ) Certificate will only be
owned, directly or indirectly, by an Owner that is a Permitted Transferee.

     7.   The Owner's taxpayer identification number is
                         .
- -------------------------

     8.   No  purpose of the  Owner relating to  its purchase of  a Class ( )
Certificate is or will be to impede the assessment or collection of any tax.

     9.   The Owner has no  present knowledge or expectation that it  will be
unable to pay  any United States taxes  owed by it so  long as the Class  ( )
Certificate remains outstanding.

     10.  The  Owner has  no present  knowledge or  expectation that  it will
become insolvent or  subject to a  bankruptcy proceeding for  so long as  the
Class ( ) Certificate remains outstanding.

     11.  No  purpose of  the Owner  relating to  any sale of  any Class  ( )
Certificate will be to impede the assessment or collection of any tax.

     12.  The Owner is not a Non-United States Person.


     IN WITNESS  WHEREOF, the Owner has caused this instrument to be executed
on its  behalf, pursuant to the authority  of its Board of  Directors, by its
(Title of Officer)  and its Corporate Seal to be  hereunto attached, attested
by its (Assistant) Secretary, this      day of                 , 199_.
                                   ----        ----------------



                              (NAME OF OWNER)


                              By:                               
                                   -----------------------------
                                   (Name of Officer)
                                   (Title of Officer)


(Corporate Seal)



ATTEST:


                      
- ----------------------
(Assistant) Secretary


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 Owner,  and acknowledged to me  that he
executed  the same as his free act and deed  and the free act and deed of the
Owner.

     Subscribed and Sworn before me this ____ day of 199_.


                                                                
                              ----------------------------------
                              NOTARY PUBLIC

                              COUNTY OF                         
                                        ------------------------
                              STATE OF                          
                                       -------------------------
                              My Commission expires the 
                                   day of                , 19__.
                              ----        ---------------



                                 EXHIBIT F-2

                        FORM OF TRANSFEROR CERTIFICATE


                                                                       (Date)

(Certificate Registrar Name and Address) 


          Re:  J.P. Morgan Commercial Mortgage Finance Corp.,
               Mortgage Pass-Through Certificates, Series
               1997-C5, Class (  )                           
               ----------------------------------------------

Dear Sirs::

          In connection  with our disposition  of the  above Certificates  we
certify that (a) we understand that the Certificates have not been registered
under the  Securities Act  of 1933,  as amended  (the "Act"),  and are  being
disposed  by us  in  a  transaction  that is  exempt  from  the  registration
requirements of the Act, (b) we have not offered or sold any Certificates to,
or solicited offers  to buy any Certificates  from, any person,  or otherwise
approached or  negotiated with any person  with respect thereto, in  a manner
that would  be deemed, or  taken any  other action which  would result  in, a
violation of Section 5 of the Act and (c) to the extent we are disposing of a
Class (    ) Certificate,  we  have no  knowledge  the Transferee  is  not  a
Permitted Transferee.

                                   Very truly yours,


                                   ___________________________
                                   (Transferor)

                                   By:                           
                                       --------------------------
                                       Name:
                                       Title:




                                               EXHIBIT G

                                        MORTGAGE LOAN SCHEDULE
<TABLE>
<CAPTION>
 Loan                                                                                                                     Property
Number Property Name                              Property Address                                   Property City          State
- ------ ------------------------------------------ ---------------------------------------------      ------------------   --------
<S>    <C>                                        <C>                                                <C>                  <C>
   1   The Spectrum at Reston Town Center         Reston Parkway                                     Reston                  VA
   2   79 Madison Avenue                          79 Madison Avenue                                  New York                NY
   3   Capital Office Park VI                     6406 Ivy Lane                                      Greenbelt               MD
   4   I-90 Preston Industrial Park               8110-8180 304th Ave. S.E.                          Preston                 WA
   5   Los Colobos Shopping Center                Los Colobos Avenue                                 Carolina                PR
   6   Old Salem Village Apartments               3306 Culmore Court                                 Falls Church            VA
   7   Southgate Square                           24-690 Southpark Boulevard                         Colonial Heights        VA
   8   Hoboken Portfolio                          Various                                            Hoboken                 NJ
   9   Miramar Metroplex-Phase II                 7380-7480 Miramar Road and 7630 Carroll Road       San Diego               CA
  10   The Rotunda                                711 West 40th Street                               Baltimore               MD
  11   Starks Office Building                     455 South Fourth Avenue                            Louisville              KY
  12   The Exchange                               116-126 North Maryland Avenue & 134-210 East Wil   Glendale                CA
  13   Crosstown Plaza Shopping Center            WC N. MIlitary Trail & CommunityDrive              West Palm Beach         FL
  14   Club Pacifica RSD                          12191 Cuyamaca College Drive                       Rancho San Diego        CA
  15   Terra Nova Shopping Center                 300 - 386 East H Street                            Chula Vista             CA
  16   Point Richmond Technology Center           1001 & 1003 West Cutting Blvd.                     Point Richmond          CA
  17   Palm Springs Hilton                        400 E. Tahquitz Canyon Way                         Palm Springs            CA
  18   Palomar Oaks Technology Park               6349 & 6359 Paseo DelLago & 1939, 1945, 1949 & 1   Carlsbad                CA
  19   Mesa Verde Apartments                      14-19 90th Street                                  Jackson Heights         NY
  20   Hilton Hotel and Resort                    17120 Gulf Boulevard                               North Reddington Beach  FL
  21   Bay View Mobile Home Community             5100 Coe Ave.                                      Seaside                 CA
  22   Rego Park Nursing Home                     111-26 Corona Ave.                                 Flushing                NY
  23   Brentwood Plaza Shopping Ctr.              1595-1659 Route 23 South                           Wayne                   NJ
  24   Cary Village Square                        Maynard Rd. and Cary Towne Blvd.                   Cary                    NC
  25   BrandsMart, USA                            4320 NW 167th St.                                  Miami                   FL
  26   Salina Meadows Office Park                 220 Salina Meadows & 301 Plainfield                Salina                  NY
  27   Cress Creek Square Shopping Center         790 Royal St. George Drive                         Naperville              IL
  28   Miramar Metroplex - Phase III              7310 Miramar Rd.                                   San Diego               CA
  29   Fountain Village Apartments                135 South Kolb                                     Tucson                  AZ
  30   Best Buy                                   21601 Victory Boulevard                            Canoga Park             CA
  31   Park Vista at Morningside Health Care Ctr  2525 & 2527 N. Brea Boulevard                      Fullerton               CA
  32   Sunset Lake Apartments                     1610 Sunset Avenue                                 Waukegan                IL
  33   American Financial Center No. 5            2400 Louisiana Blvd. NE                            Albuquerque             NM
  34   Springs at North Mesa                      262 East Brown Road                                Mesa                    AZ
  35   Hawthorne Suites Hotel                     10 Westminster Way Road                            Lincolnshire            IL
  36   Aspen Place Apartments                     2700 Indian Creek Blvd.                            Oklahoma City           OK
  37   Professional Hospital Supply Building      Zevo Drive and Diaz Road                           Temecula                CA
  38   Holiday Gardens Apartments                 2502 Independence Lane                             Madison                 WI
  39   Clark Industrial Park                      10-25 Walker Way                                   Colonie                 NY
  40   Broadway-Webster Medical Plaza, Ltd.,L.P.  3300 Webster Street                                Oakland                 CA
  41   Riverpark Apartments                       7803 South Wheeling Avenue                         Tulsa                   OK
  42   Liberty Commons Nursing Home               390 Orleans Road                                   North Chatham           MA
  43   Autumn Breeze Apartments                   1679 South Highway 121                             Lewisville              TX
  44   Riverview Mall                             2350 Miracle Mile Road                             Bullhead City           AZ
  45   Westminster Tower Apartments               112th Street South & Park Avenue                   Tacoma                  WA
  46   Gateway Square Shopping Center             4801-4899 Hopyard Road                             Pleasanton              CA
  47   West Oaks Village Shopping Center          14017 Westheimer Road                              Houston                 TX
  48   In The Pines Apartments                    205 S.E. 16th Avenue                               Gainesville             FL
  49   Woodlands of Arlington                     2800 Lynnwood Drive                                Arlington               TX
  50   The Tiffany Buildings                      393 & 401 Fifth Avenue                             New York                NY
  51   The Willows Apartments                     3511 Roma Lane                                     Middleton               WI
  52   Quality Inn - Holland Tunnel               180 12th Street                                    Jersey City             NJ
  53   Pillsbury Manor, North, South & Gazebo     1530 Williston Rd. & 20 Harbor Rd.                 South Burlington        VT
  54   Brookstone Apartments                      1401 North Lamb Boulevard                          Las Vegas               NV
  55   I-10 Gessner Place Shopping Center         1003- 1037 N Gessner                               Houston                 TX
  56   The McCallum Glen Apartments               7740 McCallum Blvd.                                Dallas                  TX
  57   Carriage Park Shopping Center              535 - 650 N. Carriage Pkwy.                        Wichita                 KS
  58   2400 Stevens Center                        2400 Stevens Blvd                                  Richland                WA
  59   DuPont Building                            6200 Hillcrest Drive                               Valley View             OH
  60   Home Base                                  1050 Old Alturas Road                              Redding                 CA
  61   Timbercreek Apartments                     6816 South 137th Plaza                             Omaha                   NE
  62   Creekwood Apartments                       2600 Camp Creek Parkway                            College Park            GA
  63   Heritage Park Apartments                   3045 N. Alton                                      Indianapolis            IN
  64   Belmont Warehousing Complex                217 S. Belmont Avenue                              Indianapolis            IN
  65   The Lodges Apartments                      8307 Meadow Road                                   Dallas                  TX
  66   The LAM Research Corporation               4540 Cushing Prwy                                  Fremont                 CA
  67   Silvergate San Marcos Retirement Residence 1550 Security Place                                San Marcos              CA
  68   Hillside Shopping Center                   7253 E. Silver Spring Blvd                         Ocala                   FL
  69   Beechwood Manor                            24600 Greater Mack                                 St. Clair Shores        MI
  70   Villa Pacifica Apartments                  18400 Lemon Drive                                  Yorba Linda             CA
  71   Sunrise Heights Apartments                 5405 Century Avenue                                Middleton               WI
  72   Chestnut Ridge Plaza                       102 Chestnut Ridge Road                            Montvale                NJ
  73   Best Western                               2261 East Irlo Bronson Highway                     Kissimmee               FL
  74   Mallow Mall Shopping Center                1050 Mall Road                                     Covington               VA
  75   Stillwater Marketplace Shopping Center     1980 - 2080 Market Drive                           Stillwater              MN
  76   500 Maryland Avenue                        500 Maryland Avenue                                Fort Washington         PA
  77   The Palms of Lake Worth                    4905 Lantana Road                                  Lake Worth              FL
  78   Chase Terrace Apartments                   21450 Chase Street                                 Canoga Park             CA
  79   Stanley Station Shopping Ctr.              U.S. 69 & 151st Street                             Overland Park           KS
  80   Elden Plaza                                150 Elden Streeet                                  Herndon                 VA
  81   Palisade Nursing Center                    6819 JFK Memorial Blvd. East                       Guttenberg              NJ
  82   Miramar Metroplex - Phase I                8909, 8949, 8969 Kenamar Drive                     San Diego               CA
  83   Days Inn - East                            11639 East Colonial Drive                          Orlando                 FL
  84   Bally's Scandinavian Health Club           501 Village Boulevard                              West Palm Beach         FL
  85   Honey Creek Village Shopping Center        Highway 20 & Honey Creek Road                      Conyers                 GA
  86   Cedars of Liberty                          200 West Ruth Ewing Road                           Liberty                 MO
  87   Raintree Village Apartments                8 Raintree Circle                                  Brockton                MA
  88   Willow Springs Apartments                  3240 S.W. Doyle Place                              Aloha                   OR
  89   Sullivan's Lumber Yard                     NE Corner of Oracle & Pastime Rd.                  Tucson                  AZ
  90   The Sunset in Green Valley Shopping Center 4451 East Sunset Road                              Henderson               NV
  91   Creekwood Apartments                       301 North 70th Terrace                             Kansas City             KS
  92   Harvey Oaks Plaza                          14410-141632 West Center Road                      Omaha                   NE
  93   Federal East Plaza Shopping Center         12008 I-10 East                                    Houston                 TX
  94   Villa Santini Plaza                        7205 Estero Blvd.                                  Fort Myers              FL
  95   Montecito Apartments                       4341 N. 24th St.                                   Phoenix                 AZ
  96   The Willo-Wick Gardens                     6880 West Fairfield Drive                          Pensacola               FL
  97   JumboSports                                7848 County Line Rd.                               Littleton               CO
  98   Clopper II Research & Development          2 & 8 Metropolitan Court                           Gaithersburg            MD
  99   Leffingwell Manor                          11410 Santa Gertrudes Avenue                       Whittier                CA
  100  JumboSports                                7500 South Priest Drive                            Tempe                   AZ
  101  Holiday Inn Express                        5455 Winward Parkway West                          Alpharetta              GA
  102  Best Western Midway Hotel                  780 Packer Dr.                                     Ashwaubenon             WI
  103  Eastern Parkway Apartments                 276-336 Eastern Parkway                            Irvington               NJ
  104  Arlington Farms Apartments                 1800 Primrose                                      Waco                    TX
  105  Midtown Promenade, Phase II                931 Monroe Drive, NE                               Atlanta                 GA
  106  Roseville Professional Center              2233 N. Hamline Avenue                             Roseville               MN
  107  Shady Grove Industrial Park - Bldgs. A,B,&D8501, 8517, 8705 Grovemont Circle                  Gaithersburg            MD
  108  Holiday Inn Express - Mesa, AZ             5750 East Main Street                              Mesa                    AZ
  109  Cisco Systems Building                     225 Baypoint Parkway                               San Jose                CA
  110  Bally's Scandinavian Health Club           21069 Military Trail                               Boca Raton              FL
  111  Airport Plaza                              1755 East Plumb Lane                               Reno                    NV
  112  Harrington Place                           1700 Alma Drive                                    Plano                   TX
  113  Orange Commons Industrial                  50 South Center Street                             Orange                  NJ
  114  Summerset at International Crossing        5900 Cass Del Rey Circle                           Orlando                 FL
  115  Independence Tower Building                4801 E. Independence Blvd.                         Charlotte               NC
  116  21021 Vanowen Street                       21021 Vanowen Street                               Canoga Park             CA
  117  Woodbridge Court Apartments                7050 Pecos Street                                  Westminster             CO
  118  Sacramento Center Phase II                 8790 - 8796 Sacramento Drive                       Alexandria              VA
  119  The Oaks Apartments                        305 Hobbs Road                                     League City             TX
  120  Temple Terrace Shopping Center             8805-8825 N. 56th Street                           Temple Terrace          FL
  121  Plaza Del Lago                             3400 - 3480 Del Lago Boulevard                     Escondido               CA
  122  Huntington Park Apartments                 1027 21st Avenue NE                                Hickory                 NC
  123  Southlake Tech Center #7                   11227 Lakeview                                     Lenexa                  KS
  124  Northbridge Plaza                          5700-5800 Frantz Road                              Dublin                  OH
  125  Villa La Paloma Apartments                 7722 Reseda Boulevard                              Reseda                  CA
  126  Holiday Inn-Las Cruces                     201 E. University Avenue                           Las Cruces              NM
  127  Appletree Townhome Apartments              2328 Cambellton Road SW                            Atlanta                 GA
  128  Newberry Building                          19 -27 Congress Street                             Portsmouth              NH
  129  Best Western - Cedar Point                 US 6 Highway, 1530 Cleveland Rd.                   Sandusky                OH
  130  Empire Park Shopping Center                108th and "Q" Street                               Omaha                   NE
  131  The Corporate Apartments                   2805 N.E. Expressway Access RD.                    Atlanta                 GA
  132  Knights Inn                                7475 W. Irlo Bronson Memorial                      Kissimmee               FL
  133  Portec Building                            3200 Como Avenue                                   Minneapolis             MN
  134  123 - 127 Lafayette Street                 123 Lafayette Street                               New York                NY
  135  Security Shopping Center                   Northwest Corner of Main Street and Security Bou   Colorado Springs        CO
  136  Cedar Creek Townhomes                      5650 Bellaire Drive                                Benbrook                TX
  137  Nakoma Heights Apartments                  4929 Chalet Gardens Road                           Madison                 WI
  138   Hills Plaza                               2400- 2412 Seneca Street                           Buffalo                 NY
  139  Days Inn Monroeville                       2727 Mosside Boulevard                             Monroeville             PA
  140  JumboSports                                6635 Northeast Loop 820                            North Richland Hills    TX
  141  Alhambra Apartments                        101 Alhambra Place                                 Madison                 WI
  142  Arriba En Blanco Apartments                5200 Blanco Road                                   San Antonio             TX
  143  Matley Plaza                               961 Matley Lane                                    Reno                    NV
  144  Holiday Inn                                3499 Street Road                                   Bensalem                PA
  145  Town Line Center                           664-666 Main Avenue                                Norwalk                 CT
  146  Cloverly Village Center                    15410-40 New Hampshire Avenue                      Cloverly                MD
  147  77 Moonachie Avenue                        77 Moonachie Avenue                                Moonachie               NJ
  148  Villa Cascade Nursing Home                 350 S. Eighth Street                               Lebanon                 OR
  149  9021 Snowden Square Drive                  9021 Snowden Square Drive                          Columbia                MD
  150  Glendale Retail Center                     130 - 144 North Central Avenue                     Glendale                CA
  151  Westgate Shopping Center                   2250 Highland Avenue                               Enterprise              AL
  152  Rancho Temecula Center                     27713 - 27725 Jefferson Ave.                       Temecula                CA
  153  JumboSports                                11100 North Central Expressway                     Dallas                  TX
  154  Comfort Suites Hotel                       1558 N. Main St.                                   Altavista               VA
  155  Battenkill Plaza                           Route 7A                                           Manchester              VT
  156  Valencia - Y Shopping Center               2510-2540 Main Street                              Los Lunas               NM
  157  Ranch Auto Center                          9550 N. 90th Street                                Scottsdale              AZ
  158  International Common Market                771 Bell Rd.                                       Nashville               TN
  159  Prince Georgetown Apartments               6201-6399 67th Court                               Riverdale               MD
  160  Sunrise Village Shopping Center            5420-5500St. Barnabas Road                         Oxon Hill               MD
  161  2316 Surf Avenue                           2316 Surf Avenue                                   Brooklyn                NY
  162  John Hanson Business Center                339 Busch's Frontage Road                          Annapolis               MD
  163  The Villas at Countryside                  3771 Tampa Road                                    Oldsmar                 FL
  164  Park Clayton Apartments                    6605-25 Clayton Avenue                             St. Louis               MO
  165  Atlantic Plaza Shopping Center             271 - 289 S. Atlantic Blvd.                        E. Los Angeles          CA 
  166  Oakland Palm Apartments                    4051-81 North Dixie Highway                        Oakland Park            FL
  167  A&F Service Center                         3275-3309 Chamblee Dunwoody Rd                     Chamblee                GA
  168  Quality Inn and Suites                     701 North Marine Blvd.                             Jacksonville            NC
  169  Emerson Ave. Revco                         7915-7935 Emerson Ave.                             Indianapolis            IN
  170  Canyon Pass Apartments                     7020 Grand Canyon Drive                            Austin                  TX
  171  Dixieline Lumber                           3607 Avacado Blvd                                  La Mesa                 CA
  172  Whitehall Apartments                       2008 - 2103 Tynewood Drive                         Clarksville             TN
  173  Sacramento Center Phase I                  8790 - 8796 Sacramento Drive                       Alexandria              VA
  174  Poore Brothers                             NWC of El Sol & La Cometa Dr.                      Goodyear                AZ
  175  Whitney Estates                            89 - 33 Whitney Avenue                             Elmhurst                NY
  176  Stoneybrook of Raytown                     9805 East 61st Street                              Raytown                 MO
  177  Waldorf Manor                              1211-1217-1219 Ocean Front Walk                    Los Angeles             CA
  178  165 - 167 First Avenue                     165 - 167 First Avenue                             New York                NY
  179  Trailridge Shopping Center                 75th at Neiman Road                                Shawnee                 KS
  180  Shopper's Village                          2434 Catasauqua Road                               Bethlehem               PA
  181  Willowcrest Apartments                     2600 Nonesuch Road                                 Abilene                 TX
  182  JumboSports                                5000 North 27th Street                             Lincoln                 NE
  183  Northgate Shopping Center                  SWC of 7th St. & 11th St. NW                       Rochester               MN
  184  President's Square Shopping Center         8725 Marbach Road                                  San Antonio             TX
  185  Colonial Arms Apartments                   966 Silas Deane Highway                            Wethersfield            CT
  186  Santa Fe Professional Plaza                9755 North 90th Street                             Scottsdale              AZ
  187  Devonshire Apartments                      902 - 953 Gribbin Lane                             Toledo                  OH
  188  Lakes at 610 Service Center                2525 West Bellfort Avenue                          Houston                 TX
  189  Days Inn Lewisville                        1401 South Stemmons Freeway                        Lewisville              TX
  190  JumboSports                                9350 Hickman Road                                  Clive                   IA
  191  Days Inn - Orangeburg                      3691 St. Matthews Road                             Orangeburg              SC
  192  Best Western Midway Hotel                  3033 W. College Ave.                               Grand Chute             WI
  193  Plummer Street                             19900 Plummer Street                               Chatsworth              CA
  194  Artist Loft Building                       900 East First Street                              Los Angeles             CA
  195  Best Western-Town House                    730 N. Santa Fe                                    Pueblo                  CO
  196  Brookside Mobile Estates                   3121 Highway 35                                    Hazlet                  NJ
  197  Quality Inn - Colony                       309 Page Street                                    Williamsburg            VA
  198  Medlock Place Office Park                  5380 & 5390 Peachtree Ind. Blvd.                   Norcross                GA
  199  Franklin Commons AutoCare Center           4211 S. Carothers Road                             Franklin                TN
  200  Angleton Manor Apartments                  2100 Buchta Road                                   Angleton                TX
  201  Ryan Manor/Bradford Arms Apts.             2450 Hartel Ave.                                   Philadelphia            PA
  202  80 University Place                        80 University Place                                New York                NY
  203  The Concord Apartments                     2200 Wirt Road                                     Houston                 TX
  204  Everett Court Apartments                   6500 Large Street                                  Philadelphia            PA
  205  Ramada Limited Hotel                       5625 Major Boulevard                               Orlando                 FL
  206  Lafayette Rd. Revco                        2927 Lafayette Rd.                                 Indianapolis            IN
  207  The Baywood Square Apartments              1700 Baywood Drive                                 Bay City                TX
  208  Northport Village                          14275 Tamiami Trail (US 41)                        North Port              FL
  209  3939 South Karlov Avenue                   3939 South Karlov Avenue                           Chicago                 IL
  210  Harundale Professional Bldg                791-795 Aquahart Road                              Glen Burnie             MD
  211  Utah Central Self Storage                  6380 S. 350 West / 7210 S. Redwood St              Murray/West Jordan      UT
  212  Sherman Dr. Revco                          3808 E. Washington St.                             Indianapolis            IN
  213  320 West Commercial                        320 West Commercial Avenue                         Moonachie               NJ
  214  Pompano West Properties                    4300 North Powerline Road                          Pompano Beach           FL
  215  Van Horn Holiday Inn Express               1905 Southwest Frontage Road                       Van Horn                TX
  216  Fleming Foods Warehouse                    60 Industrial Parkway                              Cheektowaga             NY
  217  JumboSports                                3814 Ambassador Caffery Parkway                    Lafayette               LA
  218  InnerSpace Mini Storage                    2950 N. 73rd Street                                Scottsdale              AZ
  219  Sesqui Station                             9600 Two Notch Road                                Columbia                SC
  220  74 Green Pond Road                         74 Green Pond Road                                 Rockaway                NJ
  221  Liberty Park                               12th Street & Liberty Street                       Allentown               PA
  222  Horizon Building                           1820 Midpark Lane                                  Knoxville               TN
  223  Willow Walk Apartments                     3808 N Ann Arvor Ave                               Oklahoma City           OK
  224  Broadway Shopping Center                   500 - 508 W. Broadway                              Glendale                CA
  225  Highland Park West                         4300 MacArthur Avenue                              Highland Park           TX
  226  Cedar Hills Apartments                     4625 Tinker Diagonal                               Del City                OK
  227  Seronala Pines Apartments                  3406 SW 31st Street                                Gainesville             FL
  228  JumboSports                                8551 Rivers Ave                                    North Charleston        SC
  229  JumboSports                                7207 S. Interstate 35 Service Rd.                  Oklahoma City           OK
  230  Econo Lodge                                3013 North Highway, 123 Bypass                     Seguin                  TX
  231  411 East 118th Street                      411 E. 118 Street                                  New York                NY
  232  Temecula Plaza                             41915-41925 Motor Car Parkway                      Temecula                CA
  233  Boulevard Plaza Shopping Center            2800-2828 El Cajon Blvd.                           San Diego               CA
  234  JumboSports                                6959 East 21st Street                              Wichita                 KS
  235  5450 Riggins Court                         5450 Riggins Court                                 Reno                    NV
  236  Sun Plaza                                  3501 N. Federal Highway                            Boca Raton              FL
  237  Shady Grove Industrial Park-Building C     8571 Grovemont Circle                              Gaithersburg            MD
  238  Quail Oaks Apartments                      12721 Quail Drive                                  Balch Springs           TX
  239  Jefferson Triad Apartments                 210-212 Jefferson Street                           Hoboken                 NJ
  240  The Business Park of Santa Teresa          5290 McNutt Road                                   Santa Teresa            NM
  241  Gainsford Center                           7951 Gainsford Court                               Bristow                 VA
  242  Savannah Professional Building             1250-1260 Morena Blvd.                             San Diego               CA
  243  8255-8265 Broadway                         8255 -8265Broadway                                 Elmhurst, Queens        NY
  244  The Shoppes at Knightdale                  7110 U.S. Highway 64 East                          Knightdale              NC
  245  JumboSports                                6301 S. University                                 Little Rock             AR
  246  JumboSports                                2323 Lakeland Drive                                Flowood                 MS
  247  Autumn Park Apartments                     16602 N. 25th Street                               Phoenix                 AZ
  248  4 Taft Road                                4 Taft Road                                        Totowa                  NJ
  249  Bally's Health & Fitness - Clearwater      28270 US Highway 19, North                         Clearwater              FL
  250  Crittenden Manor Apartments                801-23 Vernon Road                                 Philadelphia            PA
  251  United Plaza Shopping Center               6121 Hillcroft                                     Houston                 TX
  252  Pendleton Revco                            6336 Oaklandon Rd.                                 Indianapolis            IN
  253  Casa Adobe Apartments                      3617 Marion Drive                                  Colorado Springs        CO
  254  Neighborhood Self Storage - Highland Dr    6075 S Highland Dr.                                Salt Lake City          UT
  255  1040 East Herndon Office Building          1040 East Herndon Avenue                           Fresno                  CA
  256  Econo Lodge                                2400 Stadium Road                                  Lynchburg               VA
  257  Tidewater Crane & Rigging Co.              500 Newtown Road                                   Virginia Beach          VA
  258  Alpine Village M H P                       2959 Alpine Boulevard                              Bay City                MI
  259  Coastal Auto Service Center                1050 - 1098 East Thompson Blvd.                    Ventura                 CA
  260  8300-8320 Central Park Drive               8300-8320 Central Park Drive                       Waco                    TX
  261  Gallery Apartments                         3950 Gallery Road                                  Colorado Springs        CO
  262  770 Riverview Boulevard                    770 Riverview Boulevard                            Tonawanda               NY
  263  North Bluff Shopping Center                6801 IH-35                                         Austin                  TX
  264  The Stratford Apartments                   1300 Nashville Parkway                             Gallatin                TN
  265  The Kiesub Center                          3185 South Highland Drive                          Las Vegas               NV
  266  Hearth and Home Building                   10305 Guilford Road                                Jessup                  MD
  267  Broadmoor Place                            28120 Front Street                                 Temecula                CA
  268  The Professional Building                  1831 Chestnut Street                               Philadelphia            PA
  269  Hearth and Home                            11850 Canon Boulevard                              Newport News            VA

</TABLE>

(table continued)

<TABLE>
<CAPTION>
                                                     
                                                       Primary      Master
 Loan                     Original       Cut Off      Servicing   Servicing
 Number   Zip Code         Balance       Balance         Fee         Fee      Source
 ------  ----------    -------------  -------------  -----------  ---------  ---------
<S>      <C>            <C>            <C>            <C>         <C>         <C>
   1       20194         27,400,000     27,238,845      0.05000    0.01450      JPM
   2       10016         19,430,000     19,374,593                 0.11450      MCF
   3       20770         16,100,000     16,071,543      0.05000    0.01450      JPM
   4       98050         15,853,000     15,784,607                 0.11450      MCF
   5       00625         14,742,581     14,500,863                 0.06450      SB 
   6       22041         14,200,000     14,164,385      0.05000    0.01450      JPM
   7       23834         14,180,000     14,153,623                 0.11450      MCF
   8       07030         13,900,000     13,900,000                 0.06450      SB 
   9       92126         13,800,000     13,759,336                 0.11450      MCF
  10       21211         13,500,000     13,470,486      0.05000    0.01450      JPM
  11       40202         13,450,000     13,411,266                 0.11450      MCF
  12       91206         13,200,000     13,163,034                 0.11450      MCF
  13       33401         12,000,000     11,936,911      0.05000    0.01450      JPM
  14       92020         11,600,000     11,578,638                 0.11450      MCF
  15       91910         11,100,000     11,060,410                 0.11450      MCF
  16       94804         11,000,000     10,954,995      0.05000    0.01450      JPM
  17       92262         10,850,000     10,772,445      0.05000    0.01450      JPM
  18       92009         10,300,000     10,252,204                 0.11450      MCF
  19       11372         10,000,000      9,954,728      0.05000    0.01450      JPM
  20       33708         10,000,000      9,911,441                 0.06450      SB 
  21       93955          9,750,000      9,690,070      0.05000    0.01450      JPM
  22       11368          9,500,000      9,472,196      0.05000    0.01450      JPM
  23       07470          9,500,000      9,471,915                 0.06450      SB 
  24       27511          9,400,000      9,357,584                 0.11450      MCF
  25       33054          9,300,000      9,282,586      0.05000    0.01450      JPM
  26       13212          9,000,000      8,969,103      0.05000    0.01450      JPM
  27       60532          8,400,000      8,363,981      0.05000    0.01450      JPM
  28       92121          8,100,000      8,076,520                 0.11450      MCF
  29       85710          8,200,000      8,002,577      0.05000    0.01450      JPM
  30       91303          8,000,000      7,970,508                 0.11450      MCF
  31       92635          8,000,000      7,934,872      0.05000    0.01450      JPM
  32       60087          8,000,000      7,810,028      0.05000    0.01450      JPM
  33       87110          7,850,000      7,787,621                 0.11450      MCF
  34       85301          7,750,000      7,705,609                 0.11450      MCF
  35       60069          7,600,000      7,577,483                 0.06450      SB 
  36       73120          7,500,000      7,482,078                 0.11450      MCF
  37       92590          7,500,000      7,436,586                 0.11450      MCF
  38       53704          7,217,000      7,187,412                 0.06450      SB 
  39       12205          7,177,000      7,144,293                 0.06450      SB 
  40       94609          7,200,000      7,137,459      0.05000    0.01450      JPM
  41       74136          7,000,000      6,987,056                 0.11450      MCF
  42       02650          6,500,000      6,469,837      0.05000    0.01450      JPM
  43       75067          6,400,000      6,373,854                 0.11450      MCF
  44       86442          6,300,000      6,281,345                 0.11450      MCF
  45       98444          6,200,000      6,200,000                 0.11450      MCF
  46       94588          6,100,000      6,086,934      0.05000    0.01450      JPM
  47       77077          6,100,000      6,072,656                 0.11450      MCF
  48       32601          6,000,000      5,904,179      0.05000    0.01450      JPM
  49       76013          5,750,000      5,727,528                 0.11450      MCF
  50       10016          5,700,000      5,689,760                 0.06450      SB 
  51       53562          5,600,000      5,577,042                 0.06450      SB 
  52       07302          5,600,000      5,572,457                 0.06450      SB 
  53       05403          5,600,000      5,553,894      0.05000    0.01450      JPM
  54       89110          5,500,000      5,493,778      0.05000    0.01450      JPM
  55       77055          5,500,000      5,457,413                 0.11450      MCF
  56       75252          5,225,000      5,185,501                 0.11450      MCF
  57       67208          5,000,000      4,995,367                 0.11450      MCF
  58       99352          5,000,000      4,954,630      0.05000    0.01450      JPM
  59       44125          4,900,000      4,891,603                 0.11450      MCF
  60       96003          4,900,000      4,886,685                 0.06450      SB 
  61       68137          5,000,000      4,883,519                 0.11450      MCF
  62       30337          4,650,000      4,618,000      0.05000    0.01450      JPM
  63       46222          4,700,000      4,588,997      0.05000    0.01450      JPM
  64       46222          4,600,000      4,587,329      0.05000    0.01450      JPM
  65       75231          4,650,000      4,586,361      0.05000    0.01450      JPM
  66       94538          4,522,000      4,481,036                 0.11450      MCF
  67       92069          4,475,000      4,448,519                 0.11450      MCF
  68       34474          4,200,000      4,184,208      0.05000    0.01450      JPM
  69       48080          4,200,000      4,171,831      0.05000    0.01450      JPM
  70       92886          4,087,500      4,075,748                 0.11450      MCF
  71       53562          4,030,000      4,013,478                 0.06450      SB 
  72       07645          3,975,000      3,962,107                 0.06450      SB 
  73       34744          3,965,000      3,938,284                 0.06450      SB 
  74       24426          3,825,000      3,814,815                 0.06450      SB 
  75       55082          3,800,000      3,778,762                 0.11450      MCF
  76       19034          3,750,000      3,724,726                 0.11450      MCF
  77       33463          3,725,000      3,715,398      0.05000    0.01450      JPM
  78       91304          3,700,000      3,695,524      0.12500    0.01450      SB 
  79       66211          3,675,000      3,671,262                 0.06450      SB 
  80       22070          3,650,000      3,622,192      0.05000    0.01450      JPM
  81       07093          3,600,000      3,593,980                 0.06450      SB 
  82       92121          3,600,000      3,589,129                 0.11450      MCF
  83       32826          3,600,000      3,586,253                 0.06450      SB 
  84       33401          3,600,000      3,555,785      0.05000    0.01450      JPM
  85       30208          3,550,000      3,521,099      0.05000    0.01450      JPM
  86       64068          3,520,000      3,514,025                 0.06450      SB 
  87       02402          3,500,000      3,496,524                 0.06450      SB 
  88       97007          3,500,000      3,494,051                 0.11450      MCF
  89       85705          3,500,000      3,493,500      0.05000    0.01450      JPM
  90       89014          3,500,000      3,490,948                 0.11450      MCF
  91       66112          3,382,236      3,372,404                 0.06450      SB 
  92       68144          3,350,000      3,350,000                 0.06450      SB 
  93       77029          3,350,000      3,324,060                 0.11450      MCF
  94       33931          3,325,000      3,306,689                 0.06450      SB 
  95       85016          3,300,000      3,294,667      0.05000    0.01450      JPM
  96       32506          3,300,000      3,288,346                 0.11450      MCF
  97       80124          3,296,000      3,268,688                 0.11450      MCF
  98       20878          3,250,000      3,223,484      0.05000    0.01450      JPM
  99       90604          3,215,000      3,212,258                 0.06450      SB 
  100      85283          3,227,000      3,200,260                 0.11450      MCF
  101      30201          3,200,000      3,200,000                 0.06450      SB 
  102      54304          3,200,000      3,194,047      0.05000    0.01450      JPM
  103      07103          3,200,000      3,193,908      0.05000    0.01450      JPM
  104      76706          3,200,000      3,192,447                 0.11450      MCF
  105      30308          3,200,000      3,180,472      0.05000    0.01450      JPM
  106      55133          3,175,000      3,155,860      0.05000    0.01450      JPM
  107      20877          3,170,000      3,144,137      0.05000    0.01450      JPM
  108      85205          3,150,000      3,117,881      0.05000    0.01450      JPM
  109      95110          3,100,000      3,086,218      0.05000    0.01450      JPM
  110      33432          3,125,000      3,085,656      0.05000    0.01450      JPM
  111      89509          3,100,000      3,073,110      0.05000    0.01450      JPM
  112      75075          3,030,000      3,007,803                 0.06450      SB 
  113      07050          3,000,000      3,000,000                 0.06450      SB 
  114      32809          3,000,000      2,990,239      0.05000    0.01450      JPM
  115       28212         3,000,000      2,973,941      0.05000    0.01450      JPM
  116       91303         2,985,000      2,969,370      0.05000    0.01450      JPM
  117       80221         3,000,000      2,964,333      0.05000    0.01450      JPM
  118       22309         2,953,000      2,949,380                 0.11450      MCF
  119       77573         2,950,000      2,941,711                 0.11450      MCF
  120       33619         2,950,000      2,921,003                 0.06450      SB 
  121       92029         2,900,000      2,897,560                 0.11450      MCF
  122       28601         2,900,000      2,896,510      0.05000    0.01450      JPM
  123       66219         2,900,000      2,895,287                 0.11450      MCF
  124       43017         2,850,000      2,844,880                 0.11450      MCF
  125       91135         2,800,000      2,796,613      0.12500    0.01450      SB 
  126       88011         2,800,000      2,784,775      0.05000    0.01450      JPM
  127       30311         2,800,000      2,776,272      0.05000    0.01450      JPM
  128       03801         2,740,000      2,731,143                 0.06450      SB 
  129       44870         2,800,000      2,728,684      0.05000    0.01450      JPM
  130       68137         2,650,000      2,650,000                 0.06450      SB 
  131       30345         2,650,000      2,645,255      0.05000    0.01450      JPM
  132       34746         2,665,000      2,639,065                 0.06450      SB 
  133       55440         2,650,000      2,629,613      0.05000    0.01450      JPM
  134       10013         2,625,000      2,611,467                 0.06450      SB 
  135       80911         2,600,000      2,588,293                 0.11450      MCF
  136       76109         2,570,000      2,565,296                 0.11450      MCF
  137       53711         2,550,000      2,539,546                 0.06450      SB 
  138       14220         2,600,000      2,537,526                 0.11450      MCF
  139       15146         2,550,000      2,536,727                 0.06450      SB 
  140       76180         2,500,000      2,493,249                 0.11450      MCF
  141       53713         2,500,000      2,491,247                 0.06450      SB 
  142       78216         2,500,000      2,487,227      0.05000    0.01450      JPM
  143       89502         2,500,000      2,476,972                 0.11450      MCF
  144       19020         2,490,000      2,472,898                 0.06450      SB 
  145       06851         2,490,000      2,471,818                 0.06450      SB 
  146       20904         2,450,000      2,450,000                 0.11450      MCF
  147       07074         2,425,000      2,420,519                 0.11450      MCF
  148       97355         2,450,000      2,418,810      0.05000    0.01450      JPM
  149       21046         2,400,000      2,396,211                 0.11450      MCF
  150       91203         2,400,000      2,395,616                 0.06450      SB 
  151       35205         2,400,000      2,395,476      0.05000    0.01450      JPM
  152       92390         2,400,000      2,393,936                 0.11450      MCF
  153       75243         2,400,000      2,393,519                 0.11450      MCF
  154       24517         2,400,000      2,369,647      0.05000    0.01450      JPM
  155       05255         2,350,000      2,345,693                 0.11450      MCF
  156       87058         2,325,000      2,317,023                 0.11450      MCF
  157       85258         2,300,000      2,289,565      0.05000    0.01450      JPM
  158       37013         2,300,000      2,285,384                 0.11450      MCF
  159       20737         2,300,000      2,281,124      0.05000    0.01450      JPM
  160       20744         2,625,000      2,243,498      0.05000    0.01450      JPM
  161       11224         2,200,000      2,178,227                 0.11450      MCF
  162       21401         2,150,000      2,144,318      0.05000    0.01450      JPM
  163       34677         2,150,000      2,125,841                 0.06450      SB 
  164       63139         2,125,000      2,110,804                 0.06450      SB 
  165       90022         2,100,000      2,096,164                 0.06450      SB 
  166       33334         2,100,000      2,096,151      0.05000    0.01450      JPM
  167       30341         2,100,000      2,094,614      0.05000    0.01450      JPM
  168       28540         2,112,894      2,092,157                 0.06450      SB 
  169       46266         2,060,000      2,055,330      0.05000    0.01450      JPM
  170       78752         2,060,000      2,043,828      0.05000    0.01450      JPM
  171       91941         2,050,000      2,040,612      0.05000    0.01450      JPM
  172       NA            2,010,000      2,010,000                 0.06450      SB 
  173       22309         2,000,000      1,997,548                 0.11450      MCF
  174       85338         2,000,000      1,996,437      0.05000    0.01450      JPM
  175       11373         2,000,000      1,996,401                 0.06450      SB 
  176       64133         2,000,000      1,992,853                 0.06450      SB 
  177       90291         2,000,000      1,981,171      0.05000    0.01450      JPM
  178       10003         1,970,000      1,958,624                 0.06450      SB 
  179       66203         1,930,000      1,926,685                 0.06450      SB 
  180       18017         1,925,000      1,910,167      0.05000    0.01450      JPM
  181       79604         1,900,000      1,898,153                 0.11450      MCF
  182       68588         1,900,000      1,894,869                 0.11450      MCF
  183       55901         1,908,000      1,893,949                 0.11450      MCF
  184       78239         1,900,000      1,892,003                 0.11450      MCF
  185       06109         1,880,000      1,865,296                 0.11450      MCF
  186       85258         1,850,000      1,845,094                 0.06450      SB 
  187       41612         1,850,000      1,841,245                 0.11450      MCF
  188       77054         1,850,000      1,835,768                 0.11450      MCF
  189       75067         1,830,000      1,830,000                 0.06450      SB 
  190       50309         1,820,000      1,815,085                 0.11450      MCF
  191       29115         1,800,000      1,797,403                 0.06450      SB 
  192       54914         1,800,000      1,796,652      0.05000    0.01450      JPM
  193       91313         1,800,000      1,793,441      0.05000    0.01450      JPM
  194       90012         1,800,000      1,784,938      0.05000    0.01450      JPM
  195       81003         1,800,000      1,784,131      0.05000    0.01450      JPM
  196       07730         1,749,000      1,744,370                 0.06450      SB 
  197       23185         1,750,000      1,742,911                 0.06450      SB 
  198       30071         1,730,000      1,726,663      0.05000    0.01450      JPM
  199       37064         1,700,000      1,697,186      0.05000    0.01450      JPM
  200       77515         1,700,000      1,696,528                 0.06450      SB 
  201       19152         1,700,000      1,687,154                 0.06450      SB 
  202       10003         1,700,000      1,687,133                 0.06450      SB 
  203       77055         1,692,000      1,665,147                 0.06450      SB 
  204       19149         1,675,000      1,658,455                 0.06450      SB 
  205       32819         1,650,000      1,624,921                 0.06450      SB 
  206       46222         1,620,000      1,614,603      0.05000    0.01450      JPM
  207       77414         1,600,000      1,598,445                 0.11450      MCF
  208       34287         1,600,000      1,595,743                 0.11450      MCF
  209       60632         1,600,000      1,593,038                 0.06450      SB 
  210       21061         1,600,000      1,592,453      0.05000    0.01450      JPM
  211       84084         1,600,000      1,587,791      0.05000    0.01450      JPM
  212       46227         1,580,000      1,574,736      0.05000    0.01450      JPM
  213       07074         1,575,000      1,572,384                 0.06450      SB 
  214       33073         1,575,000      1,560,311      0.05000    0.01450      JPM
  215       79855         1,530,000      1,530,000                 0.06450      SB 
  216       14227         1,525,000      1,513,938                 0.11450      MCF
  217       70503         1,500,000      1,495,949                 0.11450      MCF
  218       85251         1,500,000      1,493,209      0.05000    0.01450      JPM
  219       29223         1,500,000      1,489,741      0.05000    0.01450      JPM
  220       07866         1,500,000      1,488,957                 0.06450      SB 
  221       18101         1,500,000      1,488,442      0.05000    0.01450      JPM
  222       37921         1,450,000      1,443,795                 0.06450      SB 
  223       73122         1,452,000      1,442,466                 0.11450      MCF
  224       91204         1,440,000      1,436,307                 0.11450      MCF
  225       75209         1,435,000      1,424,487                 0.06450      SB 
  226       73115         1,400,000      1,398,623                 0.11450      MCF
  227       32608         1,400,000      1,397,366                 0.06450      SB 
  228       29406         1,400,000      1,396,219                 0.11450      MCF
  229       73149         1,400,000      1,396,219                 0.11450      MCF
  230       78155         1,400,000      1,392,571      0.05000    0.01450      JPM
  231       10029         1,400,000      1,385,468                 0.11450      MCF
  232       92390         1,380,000      1,375,418                 0.11450      MCF
  233       92104         1,350,000      1,347,400                 0.11450      MCF
  234       67205         1,350,000      1,346,354                 0.11450      MCF
  235       86502         1,350,000      1,345,303                 0.11450      MCF
  236       33431         1,325,000      1,322,423      0.05000    0.01450      JPM
  237       20877         1,330,000      1,319,149      0.05000    0.01450      JPM
  238       75180         1,300,000      1,279,970      0.05000    0.01450      JPM
  239       07030         1,275,000      1,271,651                 0.06450      SB 
  240       88008         1,276,000      1,270,457                 0.11450      MCF
  241       20136         1,250,000      1,240,477      0.05000    0.01450      JPM
  242       92110         1,230,000      1,220,960                 0.11450      MCF
  243       11373         1,220,000      1,216,797                 0.11450      MCF
  244       27545         1,200,000      1,198,711                 0.06450      SB 
  245       72209         1,200,000      1,196,759                 0.11450      MCF
  246       39208         1,200,000      1,196,759                 0.11450      MCF
  247       85032         1,200,000      1,196,550                 0.11450      MCF
  248       07512         1,200,000      1,196,153                 0.06450      SB 
  249       34618         1,200,000      1,193,588      0.05000    0.01450      JPM
  250       19119         1,200,000      1,191,123                 0.11450      MCF
  251       77081         1,200,000      1,184,577                 0.11450      MCF
  252       46236         1,180,000      1,176,069      0.05000    0.01450      JPM
  253       80909         1,171,000      1,164,248                 0.11450      MCF
  254       84121         1,112,000      1,099,233                 0.11450      MCF
  255       93720         1,100,000      1,097,059                 0.11450      MCF
  256       24501         1,075,000      1,072,018                 0.06450      SB 
  257       23462         1,050,000      1,044,261      0.05000    0.01450      JPM
  258       48706         1,050,000      1,043,799                 0.11450      MCF
  259       93001         1,031,250      1,030,405                 0.11450      MCF
  260       76710         1,025,000      1,019,636                 0.11450      MCF
  261       80909         1,005,000        999,206                 0.11450      MCF
  262       14217           920,000        917,660                 0.11450      MCF
  263       78744           904,000        900,056                 0.11450      MCF
  264       37066           850,000        845,607                 0.11450      MCF
  265       89109           800,000        798,840                 0.11450      MCF
  266       20794           800,000        797,767                 0.11450      MCF
  267       92390           795,000        792,360                 0.11450      MCF
  268       19103           800,000        790,629                 0.11450      MCF
  269       23320           500,000        498,604                 0.11450      MCF
</TABLE>


                                  EXHIBIT H

                                  (RESERVED)




                                  EXHIBIT I

                        FORM OF LOAN SALE AGREEMENT

                                                               











                J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.,

                                  PURCHASER,


                  MORGAN GUARANTY TRUST COMPANY OF NEW YORK,


                                    SELLER


                             LOAN SALE AGREEMENT

                        Dated as of September 1, 1997


                                $1,033,747,782

                          Fixed Rate Mortgage Loans

                                Series 1997-C5


     This Loan Sale Agreement (the "Agreement"), dated as of September 1,
1997, is between J.P. Morgan Commercial Mortgage Finance Corp., as purchaser
(the "Purchaser"), and Morgan Guaranty Trust Company of New York, as seller
("MGT" or the "Seller").

     Capitalized terms used in this Agreement not defined herein shall have
the meanings ascribed to them in the Pooling and Servicing Agreement dated as
of September 1, 1997 (the "Pooling and Servicing Agreement") among the
Purchaser, as depositor, Midland Loan Services, L.P., as master servicer and
special servicer, LaSalle National Bank, as trustee ("Trustee") and ABN AMRO
Bank N.V. as fiscal agent, pursuant to which the Purchaser will sell the
Mortgage Loans (as defined herein) to a trust fund and certificates
representing ownership interests in the Mortgage Loans will be issued by the
trust fund.  Capitalized terms used in this Agreement not defined herein and
not defined in the Pooling and Servicing Agreement shall have the meanings
ascribed to them in the Mortgage Loan Purchase Agreements, each dated as of
September 1, 1997, between MGT and Smith Barney Mortrgage Capital Group, Inc.
and Prudential Securities Credit Corp., respectively.  For purposes of this
Agreement, the "Mortgage Loans" refers to the mortgage loans listed on
Exhibit A hereto and "Mortgaged Properties" refers to the properties securing
such Mortgage Loans.

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

     SECTION I.  Sale and Conveyance of Mortgages; Possession of Mortgage
                 --------------------------------------------------------
File.  The Seller does hereby sell, transfer, assign, set over and convey
- ----
to the Purchaser all of its right, title, and interest in and to the Mortgage
Loans described in Exhibit A hereto, each related Mortgage File including all
interest and principal received on or with respect to the Mortgage Loans
after the Cut-off Date (other than payments of principal and interest first
due on the Mortgage Loans on or before the Cut-off Date) and, to the extent
of its rights and obligations thereunder with respect to the Mortgage Loans,
the Custodial Agreement.  Upon sale of the Mortgage Loans, the ownership of
each Mortgage Note, the Mortgage and the contents of the related Mortgage
File will be vested in the Purchaser and immediately thereafter the Trustee
and the ownership of records and documents with respect to the related
Mortgage Loan prepared by or which come into the possession of the Seller
shall immediately vest in the Purchaser and immediately thereafter the
Trustee and shall be retained and maintained, in trust, by the Seller at the
will of the Purchaser and the Trustee in such custodial capacity only.  The
Seller's records will accurately reflect the sale of each Mortgage Loan to
the Trustee.  The Seller shall release its custody of the contents of any
Mortgage File only in accordance with the Custodial Agreement.

     As the purchase price for the Mortgage Loans, the Purchaser shall pay to
the Seller or at the Seller's direction the net proceeds of the offering of
the Certificates (net of any underwriting and placement agent fees).

     SECTION II.  Books and Records.  From and after the sale of the
                  -----------------
Mortgage Loans to the Purchaser, record title to each Mortgage and the
related Mortgage Note shall be transferred to the Trustee in accordance with
this Agreement.  All rights arising out of the Mortgage Loans, including, but
not limited to, all funds received on or in connection with a Mortgage Loan,
shall be received and held by the Seller in trust for the benefit of the
Trustee as the owner of the Mortgage Loans.

     The transfer of each Mortgage Loan shall be reflected on the Seller's
balance sheets and other financial statements as a sale of the Mortgage Loans
by the Seller to the Purchaser.  The Seller shall be responsible for
maintaining, and shall maintain, a set of records for each Mortgage Loan
which shall be clearly marked to reflect the ownership of each Mortgage Loan
by the Trustee pursuant to the Pooling and Servicing Agreement.

     SECTION III.  Delivery of Mortgage Loan Documents.  On the Delivery
                   -----------------------------------
Date, the Seller shall deliver or cause to be delivered to the Trustee or its
custodian each of the following documents for each Mortgage Loan:

        a.     the original or, if accompanied by a "lost note" affidavit, a
               copy of the Mortgage Note, endorsed by MGT in blank or to the
               order of the Trustee;

        b.     the original Mortgage, and any intervening assignments (or
               certified copies of such assignments) thereof, in each case
               with evidence of recording indicated thereon or a certified
               copy thereof if not returned from the applicable recording
               office;

        c.     originals or certified copies of any related Assignment of
               Leases and Rents and any related Security Agreement (if, in
               either case, such item is a document separate from the
               Mortgage), any intervening assignments of each such document
               or instrument and any related UCC Financing Statements;

        d.     an assignment of the Mortgage, executed by MGT in blank or to
               the order of the Trustee, with the assignment to the Trustee
               in the following form:  

               "LaSalle National Bank, as trustee for J.P. Morgan Commercial
               Mortgage Finance Corp. Mortgage Pass-Through Certificates
               Series 1997-C5", in recordable form;

        e.     assignments of any related Assignment of Leases and Rents and
               any related Security Agreement (if, in either case, such item
               is a document separate from the Mortgage), executed by MGT or
               the prior holder which transferred such Mortgage Loan in blank
               or to the order of the Trustee, with the assignment to the
               Trustee in the following form:  "LaSalle National Bank, as
               trustee for J.P. Morgan Commercial Mortgage Finance Corp.
               Mortgage Pass-Through Certificates Series 1997-C5";

        f.     originals or certified copies of all assumption, modification
               and substitution agreements in those instances where the terms
               or provisions of the Mortgage or Mortgage Note have been
               modified or the Mortgage or Mortgage Note has been assumed;

        g.     the originals or certificates of a lender's title insurance
               policy issued on the date of the origination of such Mortgage
               Loan or, with respect to each Mortgage Loan not covered by a
               lender's title insurance policy, an attorney's opinion of
               title given by an attorney licensed to practice law in the
               jurisdiction where the Mortgaged Property is located; 

        h.     with respect to any Mortgage Loan secured by a leasehold
               interest, a certified copy of the related ground lease;

        i.     either (i) the originals of all intervening assignments,
               including warehousing assignments, with evidence of recording
               thereon, (ii) copies of such assignments certified by a title
               company or escrow company to be true and complete copies
               thereof where the originals have been transmitted for
               recording until such time as the originals are returned by the
               public recording office or (iii) copies of such assignments
               certified by the public recording offices where such
               assignments were recorded to be true and complete copies
               thereof in those instances where the public recording offices
               retain the original or where the original recorded assignments
               are lost;

        j.     either (i) copies of the UCC-1 financing statements and any
               related continuation statements, each showing the mortgagors as
               debtor and the originator as secured party and each with
               evidence of filing thereon, together with a copy of each
               intervening UCC-2 or UCC-3 financing statement showing a
               complete chain of assignment from the secured party named in
               such UCC-1 financing statement to the Trustee with evidence of
               filing thereon disclosing the assignment to the Trustee of the
               security interest in the personal property securing the
               Mortgage Loan or (ii) copies of such financing statements
               certified to be true and complete copies thereof in instances
               where the original financing statements have been sent to the
               appropriate public filing office for filing;

        k.     the original appraisal; and

        l.     any escrow, guarantee and environmental liability agreement.

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

     SECTION V.   Recordation of Assignments of Mortgage.  The Purchaser
                  --------------------------------------
shall require, to the extent required in the Pooling and Servicing Agreement,
the Seller to record in the appropriate public recording office for real
property the intermediate assignments of the Mortgage Loans, the Assignments
of Mortgage from the Seller to the Trustee in connection with the Pooling and
Servicing Agreement.  All recording fees relating to the initial recordation
of such intermediate assignments and Assignments of Mortgage shall be paid by
the Seller.  

     SECTION VI.  Representations and Warranties.  A.  Purchaser
                  ------------------------------
represents and warrants it is a corporation duly organized, validly existing,
and in good standing in the State of Delaware.

     B.   Seller represents and warrants it is a banking corporation duly
organized, validly existing, and in good standing in the State of New York.

     C.   Seller represents and warrants that immediately prior to the sale
and assignment contemplated herein, the Seller was the sole owner of the
Mortgage Loans free and clear of any and all liens, pledges, charges of
security interests of any nature and has full right and authority to sell and
assign the same.

     D.   Seller and Purchaser each represents and warrants to the other
that:

          1.  it has the power and authority to own its property and to carry
     on its business as now conducted;

          2.  it has the power to execute, deliver and perform this
     Agreement;

          3.  the execution, delivery and performance of this Agreement have
     been duly authorized by all requisite action by such corporation's or
     board of directors and will not violate or breach any provision of any
     organizational document or other agreement or instrument to which such
     corporation is a party or by which it is bound, or constitute a default
     or result in an acceleration under any of the foregoing, or result in
     the violation of any law, rule, regulation, order, judgment or decree to
     which such party or its property is subject; and

          4.  this Agreement constitutes a legal, valid and binding
     obligation of such party enforceable in accordance with its terms.

          5.  all consents, approvals, authorizations, orders or filings of
     or with any court or governmental agency or body, if any, required for
     the execution, delivery and performance of this Agreement by such party
     have been obtained or made.

     E.   Seller further makes the representations and warranties as to the
Mortgage Loans set forth in Exhibit B hereto as of the Delivery Date.  Seller
hereby covenants and agrees that it shall cure any breach of such
representations and warranties or repurchase any Mortgage Loan as to which
there has been any such breach at the Purchase Price, to the extent that such
breach materially and adversely affects the value of any Mortgage Loan or the
interest of any Certificateholders therein.  Such cure or repurchase shall
occur within 90 days of the receipt of notice by MGT of any such breach of a
representation and warranty in accordance with Section 2.04 of the Pooling and
Servicing Agreement. 

     F.   The representations and warranties of the parties hereto shall
survive the execution and delivery and any termination of this Agreement.

     SECTION VII.  Expenses.  The Seller will pay all costs and expenses of
                   --------
the Purchaser and the Underwriters in connection with the transactions
contemplated herein and in the Underwriting Agreement, including, but not
limited to: (i) the costs and expenses of the Purchaser in connection with
the purchase of the Mortgage Loans; (ii) the reasonable and documented fees
and disbursements of counsel to the Purchaser and the Underwriters; (iii) the
costs and expenses of reproducing and delivering the Pooling and Servicing
Agreement and this Agreement and printing (or otherwise reproducing,) and
delivering the Certificates; (iv) the reasonable and documented fees, costs
and expenses of the Trustee and its counsel; (v) all accounting fees and
disbursements; (vi) the costs and expenses in connection with the
qualification or exemption of the Certificates under state securities or blue
sky laws, including filing fees and reasonable fees and disbursements of
counsel in connection therewith; (vii) the costs and expenses in connection
with any determination of the eligibility of the Certificates for investment
by institutional investors in any jurisdiction and the preparation of any
legal investment survey, including reasonable fees and disbursements of
counsel in connection therewith; (viii) the costs and expenses in connection
with printing (or otherwise reproducing) and delivering the Registration
Statement and Prospectus and the reproducing and delivery of this Agreement
and the furnishing to the Underwriters of such copies of the Registration
Statement, Prospectus and this Agreement as the Underwriters may reasonably
request; and (ix) the fees of the rating agency or agencies requested to rate
the Certificates.

     SECTION VIII.  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.  

     SECTION IX.  Governing Law.  This Agreement shall be construed in
                  -------------
accordance with the laws of the State of New York and the obligations, rights
and remedies of the parties hereunder shall be determined in accordance with
such laws.

     SECTION X.  No Third-Party Beneficiaries.  The parties do not intend
                 ----------------------------
the benefits of this Agreement to insure to any third party except as
expressly set forth in Section 11.

     SECTION XI.  Assignment.  The Seller hereby acknowledges that the
                  ----------
Purchaser has, concurrently with the execution hereof, executed and delivered
the Pooling and Servicing Agreement and that, in connection therewith, it has
assigned its rights hereunder to the Trustee for the benefit of the
Certificateholders.

     SECTION XII.  Notices.  All demands, notices and communications
                   -------
hereunder shall be in writing and shall be deemed to have been duly given if
personally delivered at or mailed by first class or registered mail, postage
prepaid, to (i) in the case of the Purchaser, J.P. Morgan Commercial Mortgage
Finance Corp., 60 Wall Street, New York, NY  10260 Attention:  Michael
Jungman, President (ii) in the case of the Seller, Morgan Guaranty Trust
Company of New York, 60 Wall Street, New York, NY  10260, Attention:  Steven
Palmer, Vice President and (iii) in the case of any of the preceding parties,
such other address as may hereafter be furnished to the other party in
writing by such Parties.

     SECTION XIII.  Amendment.  This Agreement may be amended only by a
                    ---------
written instrument which specifically refers to this Agreement and is
executed by Purchaser and Seller.  This Agreement shall not be deemed to be
amended orally or by virtue of any continuing custom or practice.

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

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

                    J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.


                    By: 
                        --------------------------------------------------
                        Name:  
                        Title: 



                    MORGAN GUARANTY TRUST COMPANY OF NEW YORK


                    By: 
                        --------------------------------------------------
                        Name:  
                        Title: 



                                  EXHIBIT A


                            MORTGAGE LOAN SCHEDULE

             (See Exhibit G to the Pooling and Servicing Agreement)




                                   EXHIBIT B


                   REPRESENTATIONS AND WARRANTIES OF SELLER


     (i)  No Mortgage Loan is one month or more delinquent in payment of
principal and interest and no Mortgage Loan has been so delinquent more than
once in the 12-month period prior to the Delivery Date.

     (ii)  The Mortgage Loans are fixed rate mortgage loans with terms to
maturity at origination or most recent modification as set forth in the
Mortgage Loan Schedule.

     (iii) The Mortgage Loan Schedule is true and correct in all material
respects.

     (iv) At the time of the assignment of the Mortgage Loans to the
Purchaser hereunder, the Seller had good title to and was the sole owner of,
each Mortgage Loan, free and clear of any pledge, lien, encumbrance or
security interest (other than the rights to servicing and related
compensation) and such assignment validly transfers ownership of the Mortgage
Loans to the Purchaser free and clear of any pledge, lien, encumbrance or
security interest.

     (v)  In respect of each Mortgage Loan, (A) in reliance on certified
copies of the incorporation or partnership or other entity documents, as
applicable, delivered in connection with the origination of such Mortgage
Loan, the related Mortgagor is an entity organized under the laws of a state
of the United States of America, the District of Columbia or the Commonwealth
of Puerto Rico and (B) the Seller has no actual knowledge that the related
Mortgagor is a party to any bankruptcy, reorganization, insolvency or similar
proceeding.

     (vi)  Each Mortgage Loan is secured by the related Mortgage which
establishes and creates a valid and subsisting first priority lien on the
related Mortgaged Property, or leasehold interest therein, comprising real
estate, free and clear of any liens, claims, encumbrances, participation
interests, pledges, charges or security interests subject only to Permitted
Encumbrances.  Such Mortgage, together with any separate security agreement
or similar agreement, if any, establishes and creates a first priority
security interest in favor of the Seller in all personal property owned by
the Mortgagor that is used in, and is reasonably necessary to, the operation
of the related Mortgaged Property and, to the extent a security interest may
be created therein under the Uniform Commercial Code as in effect in the
relevant jurisdiction, the proceeds arising from the Mortgaged Property and
other collateral securing such Mortgage Loan, subject only to Permitted
Encumbrances.  There exists with respect to such Mortgaged Property an
assignment of leases and rents provision, whether as part of the related
Mortgage or as a separate document or instrument, which establishes and creates
a first priority security interest in and to leases and rents arising in
respect of the related Mortgaged Property, subject only to Permitted
Encumbrances.  There are no mechanics' or other similar liens or claims which
have been filed for work, labor or materials (nor, to the Seller's knowledge,
are any rights outstanding that under applicable law could give rise to any
such lien) affecting the related Mortgaged Property which are or may be prior
or equal to, or coordinate with, the lien of the Mortgage, except those which
are insured against pursuant to the applicable Title Insurance Policy (as
defined below).  No Mortgage Note is secured by any collateral except the lien
created by the related Mortgage, any assignment of the related leases, and
any related security agreement and such Mortgaged Property does not secure
any other mortgage loan not represented by the related Mortgage Note; no
Mortgage Loan is cross-defaulted with any other mortgage loan other than a
Mortgage Loan nor is any Mortgage Loan secured by property which secures
another mortgage loan other than a Mortgage Loan.

     (vii)  The related Mortgagor under each Mortgage Loan has good and
indefeasible title in fee simple to the related Mortgaged Property, or
leasehold interest therein, comprising real estate except for any portion
thereof subject to a ground lease meeting the requirements of clause (xxi)
and except for any Permitted Encumbrances.  No person has any outstanding
exercisable rights of record with respect to the purchase or sale of all or
any portion of such Mortgaged Property, except for rights of first refusal.

     (viii)  The Seller has received an ALTA lender's title insurance policy
or a comparable form of lender's title insurance policy as adopted in the
applicable jurisdiction (the "Title Insurance Policy") covering each
Mortgaged Property comprising real estate and insuring that the related
Mortgage is a valid first lien on the Mortgagor's fee simple interest (or, if
applicable, leasehold interest) in such Mortgaged Property comprising real
estate, subject only to Permitted Encumbrances.  Such Title Insurance Policy
was issued in connection with the origination of the related Mortgage Loan.
No claims have been made under such Title Insurance Policy.  Such Title
Insurance Policy is in full force and effect, and will provide that the
insured includes the owner of the Mortgage Loan.

     (ix)  The related Assignment of Mortgage and the related assignment of
the assignment of rents and leases executed in connection with each Mortgage,
if any, have been recorded in the applicable jurisdiction (or, if not
recorded, have been submitted for recording and are in recordable form) and
constitute the legal, valid and binding assignment of such Mortgage and the 
other Mortgage Loan Documents from the Seller to Trust Fund.  The endorsement
of the related Mortgage Note by the Seller constitutes the legal, valid and
binding assignment of such Mortgage Note, and together with such Assignment
of Mortgage and the related assignment of assignment of leases and rents,
legally and validly conveys all right, title and interest in such Mortgage
Loan and Mortgage Loan Documents to the Trust Fund.

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

     (B)  Each of the related Mortgage Loan Documents is the legal, valid and
binding obligation of the parties thereto (subject to any non-recourse
provisions therein), enforceable in accordance with its terms, except as such
enforcement may be limited by anti-deficiency laws or bankruptcy, insolvency,
reorganization or other similar laws affecting the enforcement of creditors'
rights generally, and by general principles of equity (regardless of whether
such enforcement is considered in a proceeding in equity or at law), and
except that certain provisions of such Mortgage Loan Documents are or may be
unenforceable in whole or in part under applicable state or federal laws, but
the inclusion of such provisions does not render any of the Mortgage Loan
Documents invalid as a whole, and such Mortgage Loan Documents taken as a
whole are enforceable to the extent necessary and customary for the practical
realization of the rights and benefits afforded thereby and, subject to the
foregoing qualifications, there is no offset, defense, counterclaim or right
of rescission with respect to any such Mortgage Loan Documents.

     (C)  The terms of the Mortgage Loans or the related Mortgage Loan
Documents, have not been altered, impaired, modified or waived in any
material respect.

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

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

     (xii)  Neither the Mortgage Loan nor any of the related Mortgage Loan
Documents is subject to any right of rescission, set-off, abatement,
diminution, valid counterclaim or defense, including the defense of usury,
nor will the operation of any of the terms of any such Mortgage Loan
Documents, or the exercise (in compliance with procedures permitted under
applicable law) of any right thereunder, render any Mortgage Loan Documents
subject to any right of rescission, set-off, abatement, diminution, valid
counterclaim or defense, including the defense of usury (subject to anti-
deficiency or one form of action laws and to bankruptcy, insolvency,
reorganization or other similar laws affecting the enforcement of creditor's
rights generally and by general principles of equity (regardless of whether
such enforcement is considered in a proceeding in equity or at law)), and no
such right of rescission, set-off, abatement, diminution, valid counterclaim
or defense has been asserted with respect thereto.  None of the Mortgage Loan
Documents provides for a release of a portion of the Mortgaged Property from
the lien of the Mortgage except that certain of the Mortgage Loans may allow
partial release upon payment of an allocated loan amount which, in the case
of Mortgage Loans not exceeding approximately 5% of the aggregate principal
balance of the Mortgage Loans as of the Cut-off Date, may be formula-based.

     (xiii)  To the extent not otherwise represented herein, there is no
payment default and no other default under any of the related Mortgage Loan
Documents which has a material adverse effect on the Mortgage Loan; no such
default or breach has been waived by the Seller or on its behalf or, to the
Seller's knowledge, by the Seller's predecessors in interest with respect to
the Mortgage Loans; and, to the Seller's knowledge, no event has occurred
which, with the passing of time or giving of notice would constitute a
material default or breach.  Such Mortgage Loan has not been accelerated and
no foreclosure or power of sale proceeding has been initiated in respect of
the related Mortgage.

     (xiv)  (A)  The principal amount of such Mortgage Loan stated on the
Mortgage Loan Schedule has been fully disbursed as of the origination date
specified therein and there are no future advances required to be made by the
mortgagee under any of the related Mortgage Loan Documents.  Any requirements
under the related Mortgage Loan Documents to completion of any on-site or 
off-site improvements and to disbursements of any escrow funds therefor have
been complied with.  The value of the Mortgaged Property relative to the
value reflected in the most recent appraisal thereof is not impaired by any
improvements which have not been completed.  The Seller has not, nor to the
Seller's knowledge, has any predecessor in interest with respect to the
Mortgage Loans, in respect of such Mortgage Loan, directly or indirectly,
advanced funds or received any advance of funds by a party other than the
Mortgagor other than interest accruing on such Mortgage Loan, application and
commitment fees, escrow funds, points and reimbursements for fees and
expenses, from the date of disbursement of such Mortgage Loan to the Delivery
Date.

     (B)  No Mortgage Loan has capitalized interest included in its principal
balance, or provides for any shared appreciation rights or other equity
participation therein.  No Mortgage Loan is an interest only loan.

     (xv)  The terms of the Mortgage Loan Documents evidencing such Mortgage
Loan comply in all respects with all applicable state or federal laws,
regulations and other material requirements pertaining to usury and any and
all other material requirements of any federal, state or local law to the
extent non-compliance would have a material adverse effect on the Mortgage
Loans.

     (xvi)  The related Mortgaged Property:

          (1)  is located on or adjacent to a dedicated road, or has access
          to an irrevocable easement permitting ingress and egress;

          (2)  is served by public utilities and services generally available
          in the surrounding community;

          (3)  is serviced by well or public water and sewer systems (or
          septic facilities);

          (4)  has (including available shared space) parking required under
          currently applicable law for the operation of the business
          currently conducted thereon or is legally non-conforming with
          respect to parking; and

          (5)  is one or more separate and complete tax parcels.

     (xvii)  The related Mortgaged Property is, in all material respects, in
compliance with, and is used and occupied in accordance with, all restrictive
covenants of record applicable to such Mortgaged Property and applicable laws
and all inspections, licenses and certificates of occupancy required by law,
ordinance or regulation to be made or issued with regard to the Mortgaged
Property have been obtained and are in full force and effect, except to the
extent the failure to obtain or maintain such inspections, licenses or
certificates of occupancy do not materially impair the current use of the
Mortgaged Property or the rights of a holder of the related Mortgage Loan.

     (xviii)  All taxes and governmental assessments which became due and
owing prior to the Closing Date in respect of the related Mortgaged Property
(excluding any related personal property) and which, if left unpaid, would
be, or might become, a lien on such Mortgaged Property having priority over
the related Mortgage, have been paid, or an escrow of funds in an amount
sufficient to cover such taxes and assessments has been established.

     (xix)  None of the improvements which form part of any related Mortgaged
Property lies outside the boundaries and building restriction lines of such
Mortgaged Property, and no improvements on adjoining properties encroach upon
such Mortgaged Property, except for immaterial encroachments which do not
materially adversely affect the security intended to be provided by the
related Mortgage or the use, enjoyment, value or marketability of such
Mortgaged Property.  With respect to each Mortgage Loan, the property legally
described in the survey, if any, obtained for the related Mortgaged Property
for purposes of the origination thereof is the same as the property legally
described in the Mortgage.

     (xx)  (A)  To the Seller's knowledge, in reliance on an engineering
report, to the extent available, the related Mortgaged Property is in good
repair and free and clear of any damage that would materially adversely
affect the value of such Mortgaged Property as security for such Mortgage
Loan and such Mortgaged Property has not been damaged by fire, wind or other
casualty or physical condition (including, without limitation, any soil
erosion or subsidence or geological condition), which damage has not been
fully repaired or for which escrows have not been established.

     (B)  There are no proceedings pending or, to the Seller's knowledge,
threatened, for the partial or total condemnation of the relevant Mortgaged
Property.

     (xxi)  No Mortgage Loan is secured in whole or in part by a leasehold
estate, except for the eleven (11) Mortgage Loans listed on Exhibit E hereto. 
No such Mortgage Loan is secured in whole or in part by a leasehold estate
other than a ground lease (a "Ground Lease") which satisfies the following
conditions:

     (A)  Such Ground Lease or a memorandum thereof has been or will be duly
     recorded; such Ground Lease provides that the interest of the lessee
     thereunder may be encumbered by the related Mortgage and does not
     restrict the use of the related Mortgaged Property by such lessee, its
     successors or assigns, in a manner that would materially and adversely
     affect the security provided by the Mortgage; the Seller has not consented
     to any material change of record in the terms of such Ground Lease since
     its recordation, with the exception of written instruments which are part
     of the related Mortgage Loan File;

     (B)  Such Ground Lease is not subject to any liens or encumbrances
     superior to, or of equal priority with, the related Mortgage, other than
     the related fee interest and Permitted Encumbrances and such Ground
     Lease is, and provides that it shall remain, prior to any mortgage or
     other lien upon the related fee interest;

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

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

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

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

     (G)  Such Ground Lease has an original term which extends not less than
     ten years beyond the stated maturity date of the related Mortgage Loan;

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

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

     (xxii)  (A)  An Environmental Site Assessment relating to the relevant
Mortgaged Property was reviewed by the Seller in connection with the
origination of such Mortgage Loan.

     (B)  Such Environmental Site Assessment reveals no known, and the Seller
has no knowledge of, circumstances or conditions with respect to the
Mortgaged Property that would (1) constitute or result in a material
violation of any Environmental Laws, (2) require any expenditure material in
relation to the principal balance of such Mortgage Loan to achieve or
maintain compliance in all material respects with any Environmental Laws, or
(3) require substantial cleanup remedial action or other extraordinary
response under any Environmental Laws in excess of any escrow amount
calculated pursuant to clause (C) below;

     (C)  To the Seller's knowledge, except for any Hazardous Materials being
handled in accordance with applicable Environmental Laws and except for any
Hazardous Materials present at such Mortgaged Property for which, to the
extent that a Environmental Site Assessment recommends remediation or other
action, there exists an amount in an escrow account pledged as security for
such Mortgage Loan under the relevant Mortgage Loan Documents estimated in
such Environmental Site Assessment as sufficient to pay the cost of such
remediation or other action in accordance with such Environmental Site
Assessment, (1) such Mortgaged Property is not being nor has it been used for
the treatment or disposal of Hazardous Materials; (2) no Hazardous Materials
are being used or stored or generated for off-site disposal or otherwise
present at such Mortgaged Property other than Hazardous Materials of such
types and in such quantities as are customarily used or stored or generated
for off-site disposal or otherwise present in or at properties of the
relevant property type; (3) such Mortgaged Property is not listed by any
governmental agency as containing any Hazardous Materials; and (4) such
Mortgaged Property is not subject to any environmental hazard (including,
without limitation, any situation involving Hazardous Materials) which under
the Environmental Laws would have to be eliminated before the sale of, or
which could otherwise reasonably be expected to adversely affect in more than
a de minimis manner the value or marketability of, such Mortgaged Property.

     (xxiii)  The Mortgaged Property is covered by Insurance Policies
providing the coverage described below.  All premiums with respect to the
Insurance Policies insuring each Mortgaged Property have been paid in a
timely manner or escrowed to the extent required by the Mortgage Loan
Documents and the Seller has not received any notice of cancellation or
termination.  The Seller has no knowledge that any action, omission,
misrepresentation, negligence, fraud or similar occurrence has taken place on
the part of any Person that would reasonably be expected to result in the
failure or impairment of full and timely coverage under any such Insurance
Policy.  The relevant Mortgage Loan File contains the Insurance Policy
required for such Mortgage Loan or a certificate of insurance for such
Insurance Policy.  Each Mortgage requires that the related Mortgaged
Property and all improvements thereon are covered by Insurance Policies
reasonably prescribed by the related mortgagee or providing coverage
against the lesser of full replacement cost and the outstanding principal
balance of the related Mortgage Loan sustained by (A) fire and extended
perils included within the classification "All Risk of Physical Loss" in an
amount sufficient to prevent the Mortgagor from being deemed a co-insurer and
to provide coverage on a full replacement cost basis (in some cases exclusive
of foundations and footings) or some other predetermined value basis; such
policies contain a standard mortgage clause naming mortgagee and its
successor in interest as additional insureds; (B) business interruption or
rental loss insurance in an amount at least equal to (a) 12 months of
operations or (b) in some cases all rents and other amounts customarily
insured under this type of insurance of the Mortgaged Property; (C) flood
insurance (if any portion of the improvements on the Mortgaged Property is
located in an area identified by the Federal Emergency Management Agency,
with respect to certain Mortgage Loans, the Secretary of Housing and Urban
Development with respect to other Mortgage Loans, as having special flood
hazards); (D) workers' compensation; (E) comprehensive general liability
insurance in amounts as are generally required by commercial mortgage
lenders; all such Insurance Policies contain clauses providing they are not
terminable and may not be terminated or expire, without thirty (30) days
prior written notice to the Mortgagee (except where applicable law requires a
shorter period).  In addition, each Mortgage shall permit the related
mortgagee to make premium payments to prevent the cancellation thereof and
shall entitle such mortgagee to reimbursement therefor.

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

      (xxv)  To the Seller's knowledge in reliance on the tenant estoppel
certificates delivered in connection with commercial tenants, lease summary
reports, the rent rolls as of the date set forth in Annex A to the Prospectus
Supplement dated September 12, 1997 in connection with the offering of the
Certificates (the "Prospectus Supplement") under the column captioned
"Occupancy as of" (the "Rent Rolls") and any other information obtained by
the Seller (A) no Significant Lease or other possessory interest not
specified on such Rent Roll is in effect with respect to the relevant
Mortgaged Property, (B) the related Mortgagor is the owner and holder of the
landlord's interest under each Significant Lease, (C) all Significant Leases
relating to the relevant Mortgaged Property are in full force and effect, (D)
no material term or condition of any Significant Lease has been amended or
modified in any material respect since the date of the Rent Roll for such
Mortgaged Property, (E) neither the Mortgagor nor any lessee thereunder is in
default in any material respect under a Significant Lease; (F) except as set
forth on the relevant Rent Roll, none of the tenants thereunder have been given
any free rent or concessions or abatements relating to the payment of rent or
additional rent which remain unexpired on the date hereof, nor have any such
tenants been given any credit for or offset or claim against the obligation
to pay rent, any fixed rent or additional rent by reason of prepayment of
rent or otherwise (except for rights to reimbursement for improvements to
leased space) and (G) there has been no termination or expiration of any
lease which would have a material and adverse effect on the value of the
related Mortgage Loan since the date of the Rent Roll.  To the Seller's
knowledge the related Rent Rolls are true and correct in all material
respects.  Each Significant Lease for each of the Mortgage Loans identified
as being secured by retail or office properties on the Mortgage Loan Schedule
contains a provision to the effect that such lease may not be amended,
terminated or cancelled by the lessee and the lessee may not be released from
its obligations thereunder, except in the case of (A) certain limited events
relating to material damage to, or destruction of, the Mortgaged Property or
condemnation of less than the entire Mortgaged Property which in any case the
lessee in good faith determines will render its continued occupancy and use
of the remainder of such Mortgaged Property economically unsound or which
occurs near the end of the lease term or (B) condemnation of all of the
Mortgaged Property. 

     (xxvi)  To the Seller's knowledge, there are no actions, suits or
proceedings by or before any court or other governmental authority or agency
now pending or to the Seller's actual knowledge threatened against or
affecting the Mortgagor under any Mortgage Loan or any of the Mortgaged
Properties which, if determined against such Mortgagor or such Mortgaged
Property, would materially and adversely affect the value of such Mortgaged
Property or the ability of such borrower and/or such Mortgaged Property to
generate net cash flow to pay principal, interest and other amounts due under
the related Mortgage Loan.

     (xxvii)  Each Mortgage Loan complied at origination, in all material
respects, with all of the terms, conditions and requirements of the
underwriting standards applicable to such Mortgage Loan.

     (xxviii)  The originator of the Mortgage Loan or the Seller has
inspected or caused to be inspected each related Mortgaged Property within
the last 12 months.

     (xxix)  Each Mortgage requires the Mortgagor to provide the holder of
the Mortgage Loan with at least quarterly operating statements, Rent Rolls
except for the one-hundred six (106) Mortgage Loans listed on Exhibit E
hereto, which require annual operating statements.

     (xxx)  All escrow deposits and payments required by the terms of each
Mortgage Loan are in the possession, or under the control of the Seller, and
all amounts required to be deposited by the applicable Mortgagor under the
related Mortgage Loan Documents have been deposited, and there are no
deficiencies with regard thereto.  All of the Seller's interest in such
escrows and deposits will be conveyed by the Seller to the Purchaser
hereunder.

     (xxxi)  The Seller did not engage in an adverse selection process in
selecting the Mortgage Loans for sale, assignment and transfer to the Trust
Fund.

     (xxxii)  No more than 5% of the aggregate outstanding principal amount
of the Mortgage Loans have the same Mortgagor or, to the Seller's knowledge,
are to Mortgagors which are entities controlled by one another or under
common control.

     (xxxiii)  Each Mortgagor with respect to a Mortgage Loan with a
principal balance as of the Cut-off Date in excess of 5% of the aggregate
principal balances as of the Cut-off Date is an entity whose organizational
documents provide that it is, and at least so long as the Mortgage Loan is
outstanding will continue to be, a Single Purpose Entity.  For this purpose,
"Single Purpose Entity" shall mean a Person, other than an individual, whose
organizational documents provide that it shall engage solely in the business
of owning and operating a single property and which does not engage in any
business unrelated to such property and the financing thereof, does not have
any assets other than those related to its interest in the property or the
financing thereof or any indebtedness other than as permitted by the related
Mortgage or the other Mortgage Loan Documents, and the organizational
documents of which require that it have its own separate books and records
and its own accounts, in each case which are separate and apart from the
books and records and accounts of any other person.

     (xxxiv)   Such Mortgage Loan is directly secured by a mortgage on real
property, and either (i) substantially all of the proceeds of such Mortgage
Loan were used to acquire or improve or protect an interest in real property
(as that term is defined in United States Treasury Regulations Section
1.860G-2(a)(4)) that, at the date of origination, was the only security for
such Mortgage Loan or (ii) the fair market value of such interest in real
property was at least equal to 80% of the principal amount of such Mortgage
Loan at origination.

     (xxxv)  Each Mortgage contains a "due on sale" clause, which provides
for the acceleration of the payment of the unpaid principal balance of the
Mortgage Loan if, without the prior written consent of the holder, the
property subject to the Mortgage, or any interest therein, is directly or
indirectly transferred or sold (except that it may provide for up to three
assignments subject to the holder's approval of transferee, transfers to
affiliates or transfers of passive interests so long as the key principals or
general partner retains control).  The Mortgage prohibits any further pledge
or lien on the Mortgaged Property, whether equal or subordinate to the lien
of the Mortgage, unless the prior written consent of the holder is obtained
or certain conditions set forth on the Mortgage Loan are satisfied.

     (xxxvi)  None of the Mortgage Loans is a participation interest in a
mortgage loan.

     (xxxvii)  With respect to each Mortgaged Property consisting of a
nursing home, to the Seller's knowledge, (a) the related Borrower is in
compliance in all material respects with all federal and state laws
applicable to the use and operation of the related Mortgaged Property and (b)
to the extent such Mortgaged Property participates in Medicare or Medicaid,
the related facility is in compliance in all material respects with the
requirements for participating in such programs.

     (xxxviii)  Each Mortgage Loan constitutes a "qualified mortgage" within
the meaning of Section 860G(a)(3) of the Code (but without regard to the rule
in Treasury Regulation Section1.860G-2(f)(2) that treats a defective
obligation as a qualified mortgage or any substantially similar successor
provision).

     (xxxix)   The originator is a mortgagee approved by Housing and Urban
Development pursuant to Sections 203 and 211 of the National Housing Act.


     Defined Terms:
     -------------

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

The term "in reliance on" means that:

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

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

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

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



                                                                    Exhibit C


                    FORM OF SELLER'S OFFICER'S CERTIFICATE


     I, __________________, a duly elected and acting Vice President of
Morgan Guaranty Trust Company of New York, a New York banking corporation
("MGT") hereby certify as follows:

     Each of the obligations of MGT required to be performed by it on or
prior to the date hereof pursuant to the terms of the Loan Sale Agreement
dated as of September 1, 1997 (the "Loan Sale Agreement") by and between MGT,
as seller and J.P. Morgan Commercial Mortgage Finance Corp., as purchaser,
have been duly performed and complied with and all of the representations and
warranties of MGT under the Loan Sale Agreement are true and correct as of
the date hereof and no event has occurred which constitutes or would, with
notice or passage of time, constitute a default under such agreement.

     IN WITNESS WHEREOF, I have hereunto signed my name this 29th day of
September, 1997.



                                   ___________________________
                                   Name:
                                   Title:



                                                                    Exhibit D


                     FORM OF OPINION OF SELLER'S COUNSEL




September 29, 1997


To Addressees Listed on Schedule I


Re:  J.P. Morgan Commercial Mortgage Finance Corp.
     Mortgage Pass-Through Certificates, Series 1997-C5

Ladies and Gentlemen:

This opinion is furnished to you in connection with the Loan Sale Agreement,
dated as of September 1, 1997, between Morgan Guaranty Trust Company of New
York ("MGT"), as Seller, and J.P. Morgan Commercial Mortgage Finance Corp.
(the "Company"), as Purchaser, relating to the sale by MGT to the Company on
the date hereof of commercial and multifamily mortgage loans (the
"Agreement").  Terms defined in the Agreement and used but not defined herein
have the meanings given to them in the Agreement.

I am a Vice President and Assistant General Counsel of MGT and have
represented MGT in connection with the Agreement and the transactions
contemplated thereby.  In connection with the delivery of this opinion, I
have examined (a) executed copies of the Agreement and the Pooling and
Servicing Agreement, dated as of September 1, 1997, among the Company, as
Depositor, Midland Loan Services, L.P., as Master Servicer and Special
Servicer, LaSalle National Bank, as Trustee, and ABN AMRO Bank N.V., as
Fiscal Agent, and (b) copies, certified or otherwise identified to my
satisfaction, of such documents, corporate records, certificates of public
officials and other instruments, and have conducted such investigation of
fact and law, as I have deemed necessary or appropriate for the opinions
expressed herein.  In rendering the opinions expressed below, I have assumed
the due authorization, execution and delivery of the Agreement by each of the
parties thereto other than MGT and I have assumed and have not verified that
the signatures (other than signatures of officers of MGT) on all documents
that I have examined are genuine.

     Based on the foregoing and subject to the assumptions and limitations
set forth herein, I am of the opinion that:

     (1)  MGT is a banking corporation, duly organized, validly existing and
in good standing under the laws of the State of New York.

     (2)  MGT has full corporate power and authority to execute and deliver
the Agreement and to perform its obligations thereunder and the Agreement has
been duly authorized, executed and delivered by MGT.

     (3)  The Agreement constitutes the legal, valid and binding obligation
of MGT, enforceable against MGT in accordance with its terms (except as
enforcement thereof may be limited by receivership, conservatorship,
reorganization, insolvency, moratorium or other laws affecting the
enforcement of creditors' rights generally and by general equitable
principles).

     (4)  No consents, authorizations or approvals are required for the
execution and delivery by MGT of the Agreement and the performance of its
obligations thereunder, and no other action by, and no notice to or filing
with, any governmental authority or regulatory body is required for such
execution, delivery or performance.

     (5)  The execution, delivery and performance by MGT of the Agreement do
not and will not contravene any law or governmental regulation or order
presently binding on MGT or its articles of incorporation or bylaws or
contravene any provision of or constitute a default under any indenture,
contract or other instrument to which MGT is a party or by which MGT is
bound.

I am a member of the bar of the State of New York and the opinions expressed
herein are limited to the laws of the State of New York and the Federal laws
of the United States of America.

I am furnishing this letter to you in my capacity as Counsel for MGT and this
opinion may not be relied upon by or furnished to any other person without my
prior written consent.

Very truly yours,


Vice President and Assistant General Counsel



                                  SCHEDULE I

J.P. Morgan Commercial Mortgage Finance Corp.
60 Wall Street
New York, New York 10260-0060

J.P. Morgan Securities Inc.
60 Wall Street
New York, New York 10260-0060

Prudential Securities Incorporated
One New York Plaza
New York, New York 10292

Smith Barney Inc.
390 Greenwich Street
New York, New York 10013

Fitch Investors Service, L.P.
One State Street Plaza
New York, New York 10004

Moody's Investors Service, Inc.
99 Church Street
New York, New York 10007

Standard & Poor's Ratings Services
25 Broadway
New York, New York 10004



                                                                    Exhibit E


            EXCEPTIONS TO REPRESENTATIONS AND WARRANTIES OF SELLER


     Reference is made to the Representations and Warranties contained in
Exhibit B corresponding to the roman numerals listed below:


     (xxi):
     -----

          The following eleven (11) Mortgage Loans are secured in whole or in
          part by a leasehold estate:

               Loan No.  17   Palm Springs Hilton
               Loan No.  21   Bay View Mobile Home Community
               Loan No.  22   Rego Park Nursing Home
               Loan No.  32   Sunset Lake Apartments
               Loan No.  89   Sullivan's Lumber Yard
               Loan No. 105   Midtown Promenade, Phase II
               Loan No. 111   Airport Plaza
               Loan NO. 121   Plaza Del Lago
               Loan No. 122   Huntington Park Apartments
               Loan No. 193   Plummer Street
               Loan No. 266   Hearth and Home Building


     (xxix):
     ------

          All one-hundred six (106) Mortgages purchased from Prudential
          Securities Credit Corp. require the Mortgagor to provide the holder
          of the Mortgage Loan with annual operating statements.




                                  EXHIBIT J

                            FORM OF ACKNOWLEDGMENT


     The undersigned hereby acknowledges that U.S. securities laws may impose
certain restrictions on the use of the information provided to it pursuant to
the Pooling  and Servicing  Agreement dated as  of September  1, 1997  by and
among J.P. Morgan  Commercial Mortgage Finance  Corp., as depositor,  Midland
Loan  Services,  L.P.,  as  master servicer  and  special  servicer,  LaSalle
National Bank, as trustee, and ABN AMRO Bank N.V., as fiscal agent.

                                   ____________________________


                                   By:_________________________
                                      Name:
                                      Title:


                                  EXHIBIT K

                               FORM OF REPORTS



ABN AMRO                                                      Statement Date:
LaSalle National Bank                                        Payment Date:
                                                              Prior Payment:

Administrator:                                                Record Date:
 Brian Ames (800) 246-5761
 135 S. LaSalle Street  Suite 1740                            WAC:
 Chicago, IL  60603                                           WAMM:

                 J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.,
     MIDLAND LOAN SERVICES, L.P., AS MASTER SERVICER AND SPECIAL SERVICER
                       MORTGAGE PASS-THROUGH CERTIFICATES
                                 SERIES 1997-C5

                          ABN AMRO ACCT: 99-9999-99-9


                                                    Number Of Pages
                                                    ---------------
             Table of Contents                              1
             REMIC Certificate Report                       1
             Other Related Information                      1
             Asset Backed Facts Sheets                      1
             Delinquency Loan Detail                        1
             Mortgage Loan Characteristics                  3
             Loan Level Listing                             1

             TOTAL PAGES INCLUDED IN THIS PACKAGE           9
                         

             Specially Serviced Loan Detail            Appendix A
             Modified Loan Detail                      Appendix B
             Realized Loss Detail                      Appendix C



<TABLE>
<CAPTION>

           ORIGINAL                      PRINCIPAL                                        
             FACE     OPENING  PRINCIPAL  ADJ. OR     NEGATIVE     CLOSING  INTEREST    INTEREST
           VALUE (1)  BALANCE   PAYMENT     LOSS    AMORTIZATION   BALANCE   PAYMENT   ADJUSTMENT    PASS-THROUGH
   CLASS      Per       Per       Per       Per          Per         Per       Per         Per         RATE (2)
   CUSIP    $1,000     $1,000    $1,000    $1,000      $1,000       $1,000    $1,000     $1,000      Next Rate(3)
- ---------- ---------  -------  --------- ---------  ------------   --------  --------  ----------   --------------
<S>        <C>        <C>      <C>       <C>        <C>            <C>       <C>       <C>          <C>




                0.00     0.00       0.00      0.00          0.00       0.00      0.00       0.00
                                                          Total P&I Payment      0.00
                                                             
</TABLE>

Notes:  (1) N denotes  notional balance not  included in total   (2) Interest
        Paid minus  Interest Adjustment minus  Deferred Interest equals
        Accrual (3) Estimated


<TABLE>
<CAPTION>

CERTIFICATE     EXCESS PREPAY      UNPAID    DEFERRED   COLLATERAL VALUE   NET PREPAYMENT   GROSS PREPAYMENT
   CLASS     INTEREST SHORTFALL   INTEREST   INTEREST      ADJUSTMENT         PREMIUMS          PREMIUMS
- -----------  ------------------   --------   --------   ----------------   --------------   ----------------
<S>          <C>                  <C>        <C>        <C>                <C>              <C>
    A-1             0.00            0.00       0.00            0.00             0.00              0.00
    A-2             0.00            0.00       0.00            0.00             0.00              0.00
    A-3             0.00            0.00       0.00            0.00             0.00              0.00
     X              0.00            0.00       0.00            0.00             0.00              0.00
     B              0.00            0.00       0.00            0.00             0.00              0.00
     C              0.00            0.00       0.00            0.00             0.00              0.00
     D              0.00            0.00       0.00            0.00             0.00              0.00
     E              0.00            0.00       0.00            0.00             0.00              0.00
     F              0.00            0.00       0.00            0.00             0.00              0.00
     G              0.00            0.00       0.00            0.00             0.00              0.00
     H              0.00            0.00       0.00            0.00             0.00              0.00
    NR              0.00            0.00       0.00            0.00             0.00              0.00
- -----------  ------------------   --------   --------   ----------------   --------------   ----------------
  TOTALS:           0.00            0.00       0.00            0.00             0.00              0.00
- -----------  ------------------   --------   --------   ----------------   --------------   ----------------
</TABLE>


<TABLE>
<CAPTION>

Distribution Delinq 1    Delinq 2    Delinq 3+   Foreclosure/     REO       Modifications  Prepayments    Curr Weighted
Date         Months       Months      Months      Bankruptcy                                                 Avg.
          #   Balance   # Balance   # Balance    # Balance     # Balance     # Balance     # Balance     Coupon   Remit
- --------  -----------  -----------  ----------  ------------  -----------  -------------   -----------   --------------
<S>       <C>          <C>          <C>         <C>            <C>         <C>             <C>           <C>
             0     0      0     0      0     0      0     0      0     0      0       0       0     0
          0.00% 0.00%  0.00% 0.00%  0.00% 0.00%  0.00% 0.00%  0.00% 0.00%  0.00%   0.00%   0.00% 0.00%





Note:  Foreclosure and REO Totals are included in the Appropriate Delinquency Aging Category



</TABLE>




                            DELINQUENT LOAN DETAIL

<TABLE>
<CAPTION>

Disclosure             Paid   Current  Outstanding  Out. Property                    Special      
   Doc                 Thru     P&I       P&I        Production      Advance         Servicer      Foreclosure   Bankruptcy    REO
 Control #             Date   Advance  Advances**     Advances     Description(1)  Transfer Date      Date          Date      Date
- ---------------------  ----   -------  -----------  -------------  --------------  -------------   -----------   ----------   ----
<S>                    <C>    <C>      <C>          <C>            <C>             <C>             <C>           <C>          <C>







 A. P&I Advance - Loan in Grace       1. P&I Advance - Loan delinquent    3. P&I Advance - Loan delinquent
    Period                               1 month                             3 months or More
 B. P&I Advance - Late Payment but    2. P&I Advance - Loan delinquent    4. Matured Balloon/Assumed
    < month delinq                       2 months                            Scheduled Payment

</TABLE>
** Outstanding P&I Advances include the current period P&I Advance


                              POOL TOTAL


<TABLE>
                                  DISTRIBUTION OF PRINCIPAL BALANCES
<CAPTION>
           (2) Current Scheduled                   Number         (2) Scheduled         Based on
                  Balances                        of Loans           Balance             Balance
- --------------------------------------------     -----------      --------------     --------------
<S>     <C>                      <C>              <C>              <C>                <C>
                 $0 to              $500,000
           $500,000 to            $1,000,000
         $1,000,000 to            $1,500,000
         $1,500,000 to            $2,000,000
         $2,000,000 to            $2,500,000
         $2,500,000 to            $3,000,000
         $3,000,000 to            $3,500,000
         $3,500,000 to            $4,000,000
         $4,000,000 to            $5,000,000
         $5,000,000 to            $6,000,000
         $6,000,000 to            $7,000,000
         $7,000,000 to            $8,000,000
         $8,000,000 to            $9,000,000
         $9,000,000 to           $10,000,000
        $10,000,000 to           $11,000,000
        $11,000,000 to           $12,000,000
        $12,000,000 to           $13,000,000
        $13,000,000 to           $14,000,000
        $14,000,000 to           $15,000,000
        $15,000,000 &                  Above
- --------------------------------------------     -----------      --------------     --------------
                 Total                     0                                   0              0.00%

                                      Average Scheduled Balance is                                0
                                      Maximum Scheduled Balance is                                0
                                      Minimum Scheduled Balance is                                0
</TABLE>


<TABLE>
                           DISTRIBUTION OF PROPERTY TYPES
<CAPTION>

                                         Number             (2) Scheduled             Based on
         Property Types                 of Loans               Balance                Balance
- ------------------------------------   ----------          ---------------         --------------
<S>    <C>                             <C>                 <C>                     <C>
        Warehouse/Office
             Office
        Retail Facility
           MF-Housing
          Hospitality
- ------------------------------------   ----------          ---------------         --------------
             Total                             0                       0                   0.00%
- ------------------------------------   ----------          ---------------         --------------
</TABLE>

<TABLE>
                                        GEOGRAPHIC DISTRIBUTION
<CAPTION>

                                         Number             (2) Scheduled             Based on
      Geographic Location               of Loans               Balance                 Balance
- -----------------------------------   -----------          ----------------        --------------
<S>     <C>                           <C>                  <C>                     <C>
           California
            Maryland
            Virginia
            Georgia
            Florida
           New Jersey
            Arizona
          Pennsylvania
             Texas
          Rhode Island
         North Carolina
            New York
            Kentucky
              Utah
          Connecticut
- -----------------------------------   -----------          ----------------        --------------
             Total                             0                        0                   0.00%
- -----------------------------------   -----------          ----------------        --------------
</TABLE>


<TABLE>
                                DISTRIBUTION OF MORTGAGE INTEREST RATES
<CAPTION>

        Current Mortgage                 Number             (2) Scheduled             Based on
         Interest Rate                  of Loans               Balance                 Balance
- -----------------------------------   -----------          ----------------        --------------
<S>                            <C>                          <C>                       <C>
 7.000%  or  less
 7.000%  to  7.125%
 7.125%  to  7.375%
 7.375%  to  7.625%
 7.875%  to  8.125%
 8.125%  to  8.375%
 8.375%  to  8.625%
 8.625%  to  8.875%
 8.875%  to  9.125%
 9.125%  to  9.375%
 9.375%  to  6.625%
 9.625%  to  9.875%
 9.875%  to 10.125%
10.125%  &  Above
- -----------------------------------   -----------          ----------------        --------------
             Total                             0                         0                  0.00%
- -----------------------------------   -----------          ----------------        --------------


</TABLE>
                         W/Avg Mortgage Interest Rate is          0.0000%
              Minimum Mortgage Interest Rate is                   0.0000%
              Maximum Mortgage Interest Rate is                   0.0000%


                                   LOAN SEASONING

Number of               Number             (2) Scheduled             Based on
 Years                 of Loans               Balance                Balance
- ----------------       --------            -------------             --------




- ----------------       --------            -------------             --------
                                   Weighted Average Seasoning is          0.0


<TABLE>
                    DISTRIBUTION OF REMAINING TERM FULLY AMORTIZING
<CAPTION>

        Fully Amortizing                 Number             (2) Scheduled             Based on
         Mortgage Loans                 of Loans               Balance                Balance
- -----------------------------------   -----------          ----------------        --------------
<S>                                   <C>                  <C>                     <C>
       60 months or less
        61 to 120 months
       121 to 180 months
       181 to 240 months
       241 to 360 months
- -----------------------------------   -----------          ----------------        --------------
             Total                             0                         0                  0.00%
- -----------------------------------   -----------          ----------------        --------------
                         Weighted Average Months to Maturity is                                0
</TABLE>

<TABLE>
                                         DISTRIBUTION OF DSCR
<CAPTION>

          Debt Service                   Number             (2) Scheduled             Based on
       Coverage Ratio(1)                of Loans               Balance                Balance
- -----------------------------------   -----------          ----------------        --------------
<S>     <C>                            <C>                    <C>                   <C>
         0.500 or less
         0.500 to 0.625
         0.625 to 0.750
         0.750 to 0.875
         0.875 to 1.000
         1.000 to 1.125
         1.125 to 1.250
         1.250 to 1.375
         1.375 to 1.500
         1.500 to 1.625
         1.625 to 1.750
         1.750 to 1.875
         1.875 to 2.000
         2.000 to 2.125
         2.125 & above
            Unknown
- -----------------------------------   -----------          ----------------        --------------
             Total                              0                        0                  0.00%
- -----------------------------------   -----------          ----------------        --------------
       Weighted Average Debt Service Coverage Ratio is                                      0.000

</TABLE>

     (1)  Debt Service  Coverage Ratios  are calculated  as described  in the
     prospectus, values  are updated periodically  as new NOI  figures became
     available  from borrowers  on  an  asset level.    Neither the  Trustee,
     Servicer, Special Servicer or Underwriter makes any representation as to
     the accuracy of the date provided by the borrower for this calculation.

<TABLE>
                                   DISTRIBUTION OF AMORTIZATION TYPE
<CAPTION>
                                         Number             (2) Scheduled             Based on
        Amortization Type               of Loans               Balance                Balance
- -----------------------------------   -----------          ----------------        --------------
<S>          <C>                      <C>                  <C>                     <C>
        Fully Amortizing
       Amortizing Balloon
      Interest Only Balloon

- -----------------------------------   -----------          ----------------        --------------
              Total                             0                         0                 0.00%
- -----------------------------------   -----------          ----------------        --------------

</TABLE>

<TABLE>
                        DISTRIBUTION OF REMAINING TERM BALLOON LOANS
<CAPTION>

            Balloon                      Number             (2) Scheduled             Based on
         Mortgage Loans                 of Loans               Balance                Balance
- -----------------------------------   -----------          ----------------        --------------
<S>   <C>                             <C>                  <C>                     <C>
       12 months or less
        13 to 24 months
        25 to 36 months
        37 to 48 months
        49 to 60 months
        61 to 120 months
       121 to 180 months
       181 to 240 months
- -----------------------------------   -----------          ----------------        --------------
             Total                              0                         0                 0.00%
- -----------------------------------   -----------          ----------------        --------------
                         Weighted Average Months to Maturity is                                0

</TABLE>

<TABLE>
                                               NOI AGING
<CAPTION>

                                         Number             (2) Scheduled             Based on
            NOI Date                    of Loans               Balance                Balance
- -----------------------------------   -----------          ----------------        --------------
<S>    <C>                            <C>                  <C>                     <C>
         1 year or less
          1 to 2 years
        2 Years or More
            Unknown
- -----------------------------------   -----------          ----------------        --------------
             Total                              0                         0                 0.00%
- -----------------------------------   -----------          ----------------        --------------
</TABLE>


<TABLE>
                                     DISTRIBUTION OF MAXIMUM RATES
<CAPTION>
                                         Number             (2) Scheduled             Based on
   Maximum Rates                        of Loans               Balance                 Balance
- -----------------------------------   -----------          ----------------        --------------
<S>                                   <C>                  <C>                     <C> 
   No Maximum
  0.01% to 12.00%
 12.01% to 12.50%
 12.51% to 13.00%
 13.01% to 13.50%
 13.51% to 14.00%
 14.01% to 14.50%
 14.51% to 15.00%
 15.01% to 15.50%
 15.51% to 16.00%
 16.01% to 16.50%
 16.51% to 17.00%
 17.01% to 17.50%

 Fixed Rate Mortgage
- -----------------------------------   -----------          ----------------        --------------
                                                0                         0                 0.00%

                                   Weighted Average for Mtge with a Maximum Rate is         0.00%
</TABLE>

<TABLE>
                               DISTRIBUTION OF INDICES OF MORTGAGE LOANS
<CAPTION>
                                             Number             (2) Scheduled           Based on
   Indices                                  of Loans               Balance               Balance
- -----------------------------------       -----------          ----------------      --------------
<S>       <C>                             <C>                  <C>                   <C>
               6 Mo. COFI
              1 Mo. LIBOR
             2 Yr. Treasury
               1 Mo. COFI
             6 Mo. Treasury
             5 Yr. Treasury
             6 Yr. Treasury
              5 Yr. Prime
             3 Yr. Treasury
             1 Yr. Treasury



          Fixed Rate Mortgage
- -----------------------------------       -----------          ----------------      --------------
                 Total                              0                         0               0.00%

</TABLE>

<TABLE>
                                     DISTRIBUTION OF MINIMUM RATES
<CAPTION>

                                             Number             (2) Scheduled           Based on
   Minimum Rates(1)                         of Loans               Balance               Balance
- -----------------------------------       -----------          ----------------      --------------
<S>                                       <C>                  <C>                   <C>
   No Minimum
 0.010% to 3.000%
 3.010% to 3.500%
 3.510% to 4.000%
 4.010% to 4.500%
 4.510% to 5.000%
 5.010% to 5.500%
 5.510% to 6.000%
 6.010% to 6.500%
 6.510% to 7.000%
 7.010% to 7.500%
 7.510% to 8.000%
 8.010% to 8.500%
 8.510% to 99.000%
 Fixed Rate Mortgage
- -----------------------------------       -----------          ----------------      --------------
                                                    0                         0               0.00%
                               Weighted Average for Mtge with a Minimum Rate is                     0.00%
</TABLE>

(1)  For adjustable mortgage loans where a minimum rate does not exist the
     gross margin was used.

<TABLE>
                                  DISTRIBUTION OF PAYMENT ADJUSTMENT
<CAPTION>
                                             Number             (2) Scheduled           Based on
   Interest Adjustment Frequency            of Loans               Balance               Balance
- -----------------------------------       -----------          ----------------      --------------
<S>      <C>                              <C>                  <C>                   <C>
               One Month
               Six Month
                One Year
                Two Year
               Three Year
               Five Year

          Fixed Rate Mortgage
- -----------------------------------       -----------          ----------------      --------------
                 Total                              0                         0               0.00%

</TABLE>

<TABLE>
                                 DISTRIBUTION OF MORTGAGE LOAN MARGINS
<CAPTION>
                                             Number             (2) Scheduled           Based on
 Mortgage Loan Margins                      of Loans               Balance               Balance
- -----------------------------------       -----------          ----------------      --------------
<S>                                       <C>                  <C>                   <C>
     No Margin
 0.000% to 0.000%
 0.010% to 1.000%
 1.010% to 1.500%
 1.510% to 2.000%
 2.010% to 2.500%
 2.510% to 3.000%
 3.010% to 3.500%
 3.510% to 4.000%
 4.010% to 4.500%
 4.510% & Above
 Fixed Rate Mortgage
- -----------------------------------       -----------          ----------------      --------------
     Total                                          0                         0               0.00%
                               Weighted Average for Mtge with a Margin is                     0.00%
</TABLE>


<TABLE>
                                  DISTRIBUTION OF INTEREST ADJUSTMENT
<CAPTION>

   Payment Adjustment                        Number             (2) Scheduled           Based on
       Frequency                            of Loans               Balance               Balance
- -----------------------------------       -----------          ----------------      --------------
<S>                                       <C>                  <C>                   <C>
               One Month
               Six Month
                 Weekly
                One Year
                Two Year
               Three Year
               Five Year
                 Daily
          Fixed Rate Mortgage
- -----------------------------------       -----------          ----------------      --------------
                                                    0                         0               0.00%

</TABLE>


<TABLE>
                                           LOAN LEVEL DETAIL
<CAPTION>

 Disclosure Appraisal Property Maturity DSCR NOI Operating Ending    Note Scheduled Prepayment  Prepayment Loan
 Control #  Reduction Type     Date              Statement Principal                             Date      Status
             Amount   Code                          Date   Balance   Rate  P&I                             Code(1)
- ----------- --------- -------- -------- ---- --- --------- --------- ---- --------- ----------  ---------- -------
<S>         <C>       <C>      <C>      <C>  <C> <C>       <C>       <C>  <C>       <C>         <C>        <C>

















 *NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on
 information obtained from the related borrower, and no other party to the agreement
 shall be held liable for the accuracy or methodology used to determine such figures.

 (1) Legend:   A. P&I Adv -       1. P&I Adv -     3. P&I Adv -       5. Prepaid     7. Foreclosure   9. REO   11. Modification
                  Grace Period       delinquent       delinquent         in Full
                                     1 month          3+ months  
               B. P&I Adv -       2. P&I Adv -     4. Mat. Balloon/   6. Specially   8. Bankruptcy   10. DPO
                  in one month       delinquent       Assumed P&I        Serviced
                  delinq             2 months

</TABLE>


<TABLE>
                                                           Appendix A

                                    SPECIALLY SERVICED LOAN DETAIL
<CAPTION>


              Beginning                                         Specially
Disclosure    Scheduled    Interest    Maturity    Property     Serviced
Control #     Balance      Rate        Date        Type         Status Code(1)                        Comments
- ----------    ---------    --------    --------    --------     --------------    ------------------------------------------------
<S>           <C>          <C>         <C>         <C>          <C>               <C>




















 (1) Legend:
   1) Request for waiver        4) Loan with Borrower Bankruptcy     7) Loans Paid Off
      of Prepayment Penalty     5) Loan in Process of Foreclosure    8) Loans Returned to Master Servicer
   2) Payment default           6) Loan now REO Property
   3) Request for Loan
      Modification or Workout

</TABLE>


<TABLE>
                                                               Appendix B

                                         MODIFIED LOAN DETAIL
<CAPTION>


 Disclosure        Modification                                   Modification
 Control #             Date                                       Description
- ------------       ------------       ------------------------------------------------------------------
<S>                <C>                <C>






















</TABLE>

<TABLE>
                                                               Appendix C

                                         REALIZED LOSS DETAIL
<CAPTION>

                                               Beginning          Gross Proceeds  Aggregate   Net         Net Proceeds
Dist.           Disclosure Appraisal Appraisal Scheduled Gross    as a % of       Liquidation Liquidation as a % of      Realized
Date            Control #  Date      Value     Balance   Proceeds Sched Principal Expenses*   Proceeds    Sched. Balance Loss
- -----           ---------- --------- --------- --------- -------- --------------- ----------- ----------- -------------- --------
<S>             <C>        <C>       <C>       <C>       <C>      <C>             <C>         <C>         <C>            <C>



















Current
Total                                0.00                0.00                     0.00        0.00                       0.00
Cumulative                           0.00                0.00                     0.00        0.00                       0.00
</TABLE>

*  Aggregate  liquidation expenses also include outstanding  P&I advances and
   unpaid servicing fees, unpaid trustee fees, etc.



                                  EXHIBIT L

         FORM OF SPECIAL SERVICER LETTER PURSUANT TO SECTION 4.01(E)


                                             (Date)

(Mortgagor's Name)
(Mortgagor's Address)

     Re:  Transfer of  Servicing of Loan in the Name of (Mortgagor's Name),
          Loan (Mortgagor's Master Loan ID Number)

Dear (Mortgagor):

     Please be advised that  the servicing of  the above referenced loan  has
been returned to ("Master Servicer's Name").

     Please continue to  remit all payments  to ("Master Servicer's Name").
("Master Servicer's Name") will continue to process your checks and maintain
the accounting  records for  this loan.   Please  remember to  use the  above
("Master Servicer's Name") Loan Number when communicating with us and making
your payments to ("Master Servicer's Name").

     Should you have any  questions, please call __________________  or write
at the following address:


                           (Special Servicer's Name)
                          (Special Servicer's Address)



                                             Sincerely,


                                        By:--------------------------------
                                        Name:------------------------------
                                        Title:-----------------------------


cc:  ("Master Servicer's Name")


                                  EXHIBIT M

        FORM OF PROPERTY INSPECTION REPORT PURSUANT TO SECTION 4.09(A)




                                      PROPERTY INSPECTION REPORT

 Servicer:                     _____________________
 Loan Number:                  _____________________
 Name of Mortgaged Property:   _____________________

<TABLE>

<S>              <C>      <C>              <C>      <C>           <C>       <C> 
______________________________________________________________________________________________________

 MF =             _____    RT = Retail      _____    IN =           _____    MH = Mobile Home _____
 Multi-Family                                        Industrial              Park
 OF = Office      _____    HO = Hotel       _____    MU = Use       _____    CH = Congregate  _____
                                                                             Housing
 SS = Self        _____    NH = Nursing              OT = Other     _____    ________________________
 Storage                   Home Facility    _____                                  Description
______________________________________________________________________________________________________


 Property Manager: __________________          Property        
                                               Address:        ________________________________
 Property Manager Phone: ____________                          ________________________________

 Contacted                   ____ Yes  ____  No                ________________________________

 Resident Property Manager   ____ Yes  ____  No

                                               Accessibility/  
 Site Area (SF): ____________________          Visibility:     ___ Excellent  ____ Good  ____ Fair ___ Poor

 Number of            Number                   Year                                  
 Stories: __________  of Buildings: _______    Built: _____                          

 Gross Square         Net Leasable             Number of                 Renovated:  Date* _______________
 Footage: __________  Area: _____________      Units/                    Yes  _____
                                               Rooms/Beds/Pads: _______  No   ______  
                                                                         Unknown _____

 Occupancy Per Most Recent Rent Roll: ______  Date of Most Recent Roll: _____    Occupancy of Inspection Date: ______

                                  Corner                                 Nearest
 Zoning (Code & Descrip):         Location: ________ Yes  _________ No   Intersection:  ________        

 Area Competition: ________________________________________________________________________
 __________________________________________________________________________________________

 Demographic Information

 Surrounding Economy:     ____ Prospectus          ____ Stable               ____ Depressed

 Neighborhood:            ____ Residential         ____ Multi-Family         ____ Commercial

 Accessibility:           ____ Good                ____ Fair                 ____ Poor

 Rate of Growth:          ____ High                ____ Moderate             ____ Low

 Comments: _________________________________________________________________________________
 ___________________________________________________________________________________________
 ___________________________________________________________________________________________
 ___________________________________________________________________________________________


                                     OVERALL INSPECTION EVALUATION

                               ______ Excellent  ______ Good   ______ Fair   _____ Poor

             INSPECTED BY:                                            INSPECTION DATE:
______________________________________                        _______________________________


 Servicer:                     _____________________
 Loan Number:                  _____________________
 Name of Mortgaged Property:   _____________________

 Note:  Comment as appropriate, however all poor ratings should be explained in the Comments section,
 with supporting date attached as applicable. (e.g., photographs, maps, comparable market data, etc.)

 PARKING LOT/DRIVES/FIRE LANES:        ____  Excellent  ____ Good  _____ Fair  ______ Poor  ______ N/A
                               
 Comments: _________________________________________________________________________________

 LANDSCAPING:                           ____  Excellent  ____ Good  _____ Fair  ______ Poor______ N/A
                                           

 Comments: _________________________________________________________________________________

 SIGNAGE                                ____  Excellent  ____ Good  _____ Fair  ______ Poor______ N/A

 Comments: _________________________________________________________________________________

 CORRIDORS, LANDINGS, STAIRWELLS &      
 WALKWAYS:                              ____  Excellent  ____ Good  _____ Fair  ______ Poor______ N/A

 Comments: _________________________________________________________________________________

 LEASING OFFICE:                        ____  Excellent  ____ Good  _____ Fair  ______ Poor______ N/A

 Comments: _________________________________________________________________________________

 AMENITIES:                             ____  Excellent  ____ Good  _____ Fair  ______ Poor______ N/A

 Comments: _________________________________________________________________________________

 VACANT LEASE AREAS: (Discuss built out space/slab space and if possible estimate cost of refit or
 build out.)

 Comments: _________________________________________________________________________________

 "ADA" COMPLIANCE:

 Comments: _________________________________________________________________________________

 FIRE CODE - LIFE SAFETY:

 Comments: _________________________________________________________________________________


 ENVIRONMENTAL ISSUES:

 N = None Observed
 X = Potential Problems/Issues Observed (Describe Below)
 A = Professional Inspection/Assistance Recommended
    Hazardous Waste      ______       Pipelines            _______      Other Containers      ________
    Asbestos Containing               Storage Drums        _______      Manhole Covers        ________
    Materials            ______
    Surface Staining     ______       Underground Storage               Leaking Transformers  ________
                                      Tanks                 ______ 
    Soil Staining        ______       Above Ground Storage              Septic Tanks          ________
                                      Tasks                 ______  
                                                                        Other                 ________

 Comments: _________________________________________________________________________________

 Servicer:                     _____________________
 Loan Number:                  _____________________
 Name of Mortgaged Property:   _____________________

 Note:  Comment as appropriate, however all poor ratings should be explained in the Comments section,
 with supporting date attached as applicable. (e.g., photographs, maps, comparable market data, etc.)

 BUILDINGS/STRUCTURAL:  (Describe type, condition, and other observations as applicable
 --------------------

 FOUNDATION:                              ____  Excellent  ____ Good  _____ Fair  ______ Poor______ N/A

 Comments: _________________________________________________________________________________ 

 EXTERIOR WALLS:                          ____  Excellent  ____ Good  _____ Fair  ______ Poor______ N/A

 Comments: _________________________________________________________________________________ 

 ROOF:                                    ____  Excellent  ____ Good  _____ Fair  ______ Poor______ N/A

 Comments: _________________________________________________________________________________ 

 HVAC SYSTEMS:                            ____  Excellent  ____ Good  _____ Fair  ______ Poor______ N/A

 Comments: _________________________________________________________________________________ 


 MECHANICAL:                              ____  Excellent  ____ Good  _____ Fair  ______ Poor______ N/A

 Comments: _________________________________________________________________________________ 

 UNRESTORED CASUALTY DAMAGE:               ____ Yes     ____ No    ____  Unknown  ______ N/A
                                                                   
 Comments: _________________________________________________________________________________ 

 INCOMPLETE CONSTRUCTION:                  ____ Yes     ____ No    ____  Unknown  ______ N/A
                                          
 Comments: _________________________________________________________________________________ 

 GENERAL/OVERALL COMMENTS: 
 ___________________________________________________________________________________________
 ___________________________________________________________________________________________
 ___________________________________________________________________________________________
 ___________________________________________________________________________________________
 ___________________________________________________________________________________________
 ___________________________________________________________________________________________

</TABLE>

 Servicer:                     _____________________
 Loan Number:                  _____________________
 Name of Mortgaged Property:   _____________________




                         ATTACH SUBJECT PHOTO(S) HERE

Property Inspection Report
Revised June 21, 1996



                                  EXHIBIT N

  FORM OF SUMMARY OF OPERATING STATEMENTS AND RENT ROLLS PURSUANT TO SECTION
                                   4.09(B)

                      OPERATING STATEMENT ANALYSIS


PROPERTY SUMMARY

    Servicer
    Loan Number
    Mortgagor
    Name of Mortgaged Property
    Street
    City, State, Zip
    # of Units/Rooms/Beds/Pads // Sq. Ft.(Gross; Net)
    Number of Months
    Period From - To:

INCOME                Current Period    12 Month Trailing

    Total Income
    Income Per Unit/Room/Bed/Pad // Sq. Ft. (Net)

OPERATING EXPENSES

    Management Fee
    Administration
    Utilities
    Maintenance & Repair
    Insurance
    Real Estate Taxes
    Ground Rent
    Other Expenses
      Total Operating Expenses

Expenses Per Unit/Room/Bed/Pad // Sq. Ft. (Net)

CAPITAL EXPENSES

    Replacement Reserves

     Total Capital Expenses

NET OPERATING INCOME

    Debt Service

Debt Service Coverage Ratio (NOI/Debt Service)

Operating Statement Analysis
Revised June 21, 1996
 
 Servicer Name:                                            (Mortgagor's Name)
                                                           Rent Roll Analysis


<TABLE>
<CAPTION>
 <S>                       <C>                           <C>
 Mortgagor and Primary     Name of Mortgaged Property    Net Rentable Sq. Ft.
       ID Number              and Property address

</TABLE>


<TABLE>
<CAPTION>
 <S>       <C>      <C>                <C>                   <C>                <C>                  <C>             <C>
 Suite     Tenant   Contact Person     Annual Base Rental    Gross Sq. Ft. of   Escalation Clauses   Current         Lease
 Number             and Phone Number   Rate (excluding any   Lease Space        (CPI fixed)          Market Rent     Commencement
                                         amortization of                                             of the Space    Date
                                         tenant finish)

<table continued>
 <S>               <C>                       <C>               <C>                 <C>                <C>                <C>
 Primary Term      Expense Payment           Percentage Rent   Stated Options or   Concessions        Percentage         Security
 Expiration Date   Provision (Pass Through   Payable           Fixed Renewals      (Build-out, free   Rent/Breakpoint    Deposit
                   or Stop)                                                        Rent, etc.)

</TABLE>




                                     Exhibit O

              Form of Remittance Report Pursuant to Section 4.10 (A)


Submitted by Midland Loan Services, L.P., as Master Servicer     Prepared On:
J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP., SERIES 1997-C5
FOR THE COLLECTION PERIOD ENDING:                               Balances As Of:
POOL #:


<TABLE>
<CAPTION>
 <S>             <C>           <C>          <C>             <C>         <C>             <C>            <C>        <C>
 PRIMARY LOAN    RELATED       MORTGAGOR    BEGINNING       CURRENT     ENDING          CURRENT        PAID-TO    LIQUIDATION
 ID NUMBER       OWNER LOAN                 SCHEDULED       INTEREST    SCHEDULED       PRINCIPAL      DATE       EVENT CODE
                 ID NUMBER                  PRINCIPAL       RATE        PRINCIPAL       BALANCE
                                            BALANCE                     BALANCE

<table continued>
 <S>                 <C>              <C>                <C>                  <C>             <C>                 <C>
 PREPAYMENT          PRINCIPAL        SCHEDULED          SCHEDULED            INTEREST        INTEREST            NEGATIVE
 EFFECTIVE DATE      PREPAYMENT       PRINCIPAL          INTEREST PAYMENT     ADJUSTMENT      ADJUSTMENT          AMORTIZATION
                     AMOUNT           PAYMENT AMOUNT     AMOUNT                               EFFECTIVE DATE      AMOUNT

<table continued>
 <S>           <C>           <C>          <C>            <C>            <C>
 MASTER        PRIMARY       SPECIAL      PREPAYMENT     PRINCIPAL      PRINCIPAL 
 SERVICER      SERVICER      SERVICER     INTEREST       BALANCE        ADJUSTMENT
 FEE           FEE           FEE          SHORTFALL/     ADJUSTMENT     EFFECTIVE DATE
                                          EXCESS
</TABLE>


REMITTANCE RECAP--NET PRINCIPAL AND INTEREST REMITTANCE:
________________________________________________________

<TABLE>
<CAPTION>

<S>        <C>            <C>           <C>
PRIMARY    PRINCIPAL      INTEREST        NET
LOAN ID    REMITTANCE    REMITTANCE    REMITTANCE
NUMBER      AMOUNT         AMOUNT


</TABLE>
       

PREPAYMENT:
- -----------


NOTICE HAS BEEN RECEIVED WITH RESPECT TO ANY INTENT BY A BORROWER TO PREPAY 
WITHIN 30 DAYS:


___ YES  ___ NO  PRIMARY LOAN ID NUMBER _____________  
OUTSTANDING PRINCIPAL BALANCE _______________




NOTE:    The data fields represented on this exhibit are an example of a
         hypothical Remittance Report format.
         The data fields rendered in an actual Remittance Report will normally
         include only those fields that had activity in them for the 
         collection period reported.




                                               EXHIBIT P
                              FORM OF DETAILED LOAN INDICATIVE DATA FILE
                                      PURSUANT TO SECTION 4.10(A)
                                        COMMERCIAL REAL ESTATE

                                           SECONDARY MARKET
                                                  AND
                                      SECURITIZATION ASSOCIATION

                                 (CSSA 100.1 Setup Data Record Layout)
                           Loan Level Only - Reflects Offering Documentation

<TABLE>
<CAPTION>

         Specification                                    Description/Comments
<S>                               <C>
Acceptable Media Types            Magnetic Tape, Diskette, Electronic Transfer
Character Set                     ASCII
Field Delineation                 Comma
Density (Bytes-Per-Inch)          1600 or 6250
Magnetic Tape Label               None (unlabeled)
Magnetic Tape Blocking Factor     10285 (17 records per block)
Physical Media Label              Servicer Name; Data Type (Collection Period Data); Density (Bytes-
                                  Per-Inch); Blocking Factor; Record Length
Return Address Label              Required for return of physical media (magnetic tape or diskette)

</TABLE>

<TABLE>
<CAPTION>
                                             Field             Format
                 Field Name                  Number  Type     Example         Description/Comments
<S>                                          <C>   <C>    <C>            <C>
Transaction Id                                 1      AN      XXX97001   Unique Issue Identification
                                                                           Mnemonic
Group Id                                       2      AN      XXX9701A   Unique Identification Number
                                                                         Assigned To Each Loan Group
                                                                         Within An Issue
Loan Id                                        3      AN   0000000001234 Unique Identification Number
                                                                 5       Assigned To Each Collateral
                                                                         Item in A Pool
Offering Document Loan Id                      4      AN        123      Unique Identification Number
                                                                         Assigned To Each Collateral
                                                                         Item In The Prospectus
Original Note Amount                           5   Numeric   1000000.00  The Mortgage Loan Balance At
                                                                         Inception Of The Note
Original Term Of Loan                          6   Numeric      240      Original Number Of Months
                                                                         Until Maturity Of Loan
Original Amortization Term                     7   Numeric      360      Original Number of Months
                                                                          Loan Amortized Over
Original Note Rate                             8   Numeric     0.095     The Note Rate At Inception
                                                                         Of
                                                                          The Note
Original Payment Rate                          9   Numeric     0.095     Original Rate Payment
                                                                          Calculated On
First Loan Payment Due Date                    10     AN      YYYYMMDD   First Payment Date On The
                                                                          Mortgage Loan
Grace Days Allowed                             11  Numeric       10      Number of Days From Due Date
                                                                          Borrower Is Permitted To
                                                                          Remit Payment
Interest Only (Y/N)                            12     AN         Y       Y=Yes, N=No
Balloon                                        13     AN         Y       Y=Yes, N=No
Interest Rate Type                             14  Numeric       1       1=Fixed, 2=Arm, 3=Step,
                                                                          9=Other
Interest Accrual Method Code                   15  Numeric       1       1=30/360, 2=Actual/365,
                                                                          3=Actual/360,
                                                                         4=Actual/Actual,
                                                                          5=Actual/366, 6=Simple,
                                                                          7=78'S
Interest in Arrears (Y/N)                      16     AN         Y       Y=Yes, N=No
Payment Type Code                              17  Numeric       1       See Payment Type Code Legend
Prepayment Lock-out End Date                   18     AN      YYYYMMDD   Date After Which Loan Can Be
                                                                          Prepaid
Yield Maintenance End Date                     19     AN      YYYYMMDD   Date After Which Loan Can Be
                                                                         Prepaid Without Yield
                                                                         Maintenance
Prepayment Premium End Date                    20     AN      YYYYMMDD   Date After Which Loan Can Be
                                                                         Prepaid Without Penalty
Prepayment Terms Description                   21     AN        Text     Description Of Prepayment
                                                                         Terms (Not To Exceed 50
                                                                         Characters)
ARM Index Code                                 22     AN         A       See Arm Index Code Legend
First Rate Adjustment Date                     23     AN      YYYYMMDD   Date Note Rate Originally
                                                                         Changed
First Payment Adjustment Date                  24     AN      YYYYMMDD   Date Payment Originally
                                                                         Changed
ARM Margin                                     25  Numeric     0.025     Rate Added To Index Used In
                                                                         The Determination Of The
                                                                         Gross Interest Rate
Lifetime Rate Cap                              26  Numeric      0.15     Maximum Rate That The
                                                                         Borrower Must Pay On An Arm
                                                                         Loan Per The Loan Agreement
Lifetime Rate Floor                            27  Numeric      0.05     Minimum Rate That The
                                                                         Borrower Must Pay On An Arm
                                                                         Loan Per The Loan Agreement
Periodic Rate Increase Limit                   28  Numeric      0.02     Maximum Periodic Increase To
                                                                         The Note Rate Allowed Per
                                                                         The Loan Agreement
Periodic Rate Decrease Limit                   29  Numeric      0.02     Minimum Periodic Increase To
                                                                         The Note Rate Allowed Per
                                                                         The Loan Agreement
Periodic Payment Adjustment Max-%              30  Numeric      0.03     Maximum Periodic Percentage
                                                                         Increase to The Borrowers
                                                                         P&I Payment Allowed Per The
                                                                         Loan Agreement
Periodic Payment Adjustment Max-$              31  Numeric    5000.00    Maximum Periodic Dollar
                                                                         Increase To The Borrower P&I
                                                                         Payment Allowed Per The Loan
                                                                         Agreement
Payment Frequency                              32  Numeric       1       1=Monthly, 3=Quarterly,
                                                                         6=Semi-Annually, 12=Annually
                                                                         ...
Rate Reset Frequency In Months                 33  Numeric       1       1=Monthly, 3=Quarterly,
                                                                         6=Semi-Annually, 12=Annually
                                                                         ...
Payment Reset Frequency In Months              34  Numeric       1       1=Monthly, 3=Quarterly,
                                                                         6=Semi-Annually, 12=Annually
                                                                         ...
Rounding Code                                  35  Numeric       1       Rounding Method For Sum Of
                                                                         Index Plus Margin (See
                                                                         Rounding Code Legend)
Rounding Increment                             36  Numeric    0.00125    Used In Conjunction With
                                                                         Rounding Code
Index Look Back In Days                        37  Numeric       45      Use Index In Effect X Days
                                                                         Prior to Adjustment Date
Negative Amortization Allowed (Y/N)            38     AN         Y       Y=Yes, N=No
Max Negate Allowed (% of Orig Balance)         39  Numeric     0.075     Maximum Lifetime Percentage
                                                                         Increase To The Original
                                                                         Balance Allowed Per The Loan
                                                                         Agreement
Maximum Negate Allowed ($)                     40  Numeric    25000.00   Maximum Lifetime Dollar
                                                                         Increase To The Original
                                                                         Balance Allowed Per The Loan
                                                                         Agreement
Remaining Term At Securitization               41  Numeric      240      Remaining Number Of months
                                                                         Until Maturity Of Loan At
                                                                         Cutoff
Remaining Amortized Term At Securitization     42  Numeric      360      Remaining Number of Months
                                                                         Loan Amortized Over At
                                                                         Cutoff
Maturity Date At Securitization                43     AN      YYYYMMDD   The Scheduled Maturity Date
                                                                         Of The Mortgage Loan At
                                                                         Securitization
Scheduled Principal Balance At                 44  Numeric   1000000.00  The Scheduled Principal
Securitization                                                           Balance Of The Mortgage Loan
                                                                         At Securitization
Note Rate At Securitization                    45  Numeric     0.095     Cutoff Annualized Gross
                                                                         Interest Rate Applicable To
                                                                         The Calculation Of Schedule
                                                                         Interest
Servicer And Trustee Fee Rate                  46  Numeric    0.00025    Cutoff Annualized Fee Paid
                                                                         To The Servicer And Trustee
Fee Rate/Strip Rate 1                          47  Numeric    0.00001    Cutoff Annualized Fee/Strip
                                                                         Netted Against Current Note
                                                                         Rate To Determine Net Pass-
                                                                         Through Rate
Fee Rate/Strip Rate 2                          48  Numeric    0.00001    Cutoff Annualized Fee/Strip
                                                                         Netted Against Current Note
                                                                         Rate To Determine Net Pass-
                                                                         Through Rate
Fee Rate/Strip Rate 3                          49  Numeric    0.00001    Cutoff Annualized Fee/Strip
                                                                         Netted Against Current Note
                                                                         Rate To Determine Net Pass-
                                                                         Through Rate
Fee Rate/Strip Rate 4                          50  Numeric    0.00001    Cutoff Annualized Fee/Strip
                                                                         Netted Against Current Note
                                                                         Rate To Determine Net Pass-
                                                                         Through Rate
Fee Rate/Strip Rate 5                          51  Numeric    0.00001    Cutoff Annualized Fee/Strip
                                                                         Netted Against Current Note
                                                                         Rate To Determine Net Pass-
                                                                         Through Rate
Net Rate At Securitization                     52  Numeric     0.0947    Cutoff Annualized Interest
                                                                         Rate Applicable To The
                                                                         Calculation Of Remittance
                                                                         Interest
Periodic P&I Payment At Securitization         53  Numeric    3000.00    The Periodic Scheduled
                                                                         Principal & Interest Payment
# of Properties                                54  Numeric       13      The Number Of Properties
                                                                         Underlying The Mortgage Loan
Property Name                                  55     AN        Text     If Number Of Properties Is
                                                                         Greater Than 1 Then
                                                                         "Various"
Property Address                               56     AN        Text     If Number Of Properties Is
                                                                         Greater Than 1 Then
                                                                         "Various"
Property City                                  57     AN        Text     If Number Of Properties Is
                                                                         Greater Than 1 Then
                                                                         "Various"
Property State                                 58     AN        Text     If Number Of Properties Is
                                                                         Greater Than 1 Then
                                                                         "Various"
Property Zip Code                              59     AN        Text     If Number Of Properties Is
                                                                         Greater Than 1 Then
                                                                         "Various"
Property County                                60     AN        Text     If Number Of Properties Is
                                                                         Greater Than 1 Then
                                                                         "Various"
Property Type Code                             61     AN         MF      If Number Of Properties Is
                                                                         Greater Than 1 Then
                                                                         "Various" (See Property Type
                                                                         Code Legend)
Net Square Feet At Securitization              62  Numeric     25000     If Number Of Properties Is
                                                                         Greater Than 1 Then
                                                                         "Various"
# of Units/Beds/Rooms At Securitization        63  Numeric       75      If Number Of Properties Is
                                                                         Greater Than 1 Then
                                                                         "Various"
Year Built                                     64     AN        1990     If Number Of Properties Is
                                                                         Greater Than 1 Then
                                                                         "Various"
NOI At Securitization                          65  Numeric   100000.00   Net Operating Income At
                                                                         Securitization
DSCR At Securitization                         66  Numeric      2.11     DSCR At Securitization
Appraisal Value At Securitization              67  Numeric   1000000.00  Appraisal Value At
                                                                         Securitization
Appraisal Date At Securitization               68     AN      YYYYMMDD   Appraisal Date At
                                                                         Securitization
Physical Occupancy At Securitization           69  Numeric      0.88     Physical Occupancy At
                                                                         Securitization
Revenue At Securitization                      70  Numeric   100000.00   Revenue At Securitization
Operating Expenses At Securitization           71  Numeric   100000.00   Expenses At Securitization
Securitization Financials As Of Date           72     AN      YYYYMMDD   Securitization Financials As
                                                                         Of Date
Recourse (Y/N)                                 73     AN         Y       Y=Yes, No=No
Ground Lease (Y/N)                             74     AN         Y       Y=Yes, No=No
Cross-Collateralized Loan Grouping             75  Numeric      9(3)     All Loans With The Same
                                                                         Numeric Value Are Crossed
Collection Of Escrows (Y/N)                    76     AN         Y       Y=Yes, No=No
Collection Of Other Reserves (Y/N)             77     AN         Y       Y=Yes, No=No
Lien Position At Securitization                78  Numeric       1       1=First, 2=Second...
</TABLE>

<TABLE>
<CAPTION>
                                    Payment Type Code Legend
<S>                           <C>
1                             Fully Amortizing
2                             Amortizing Balloon
3                             Interest Only/Balloon
4                             Interest Only/Amortizing
5                             Interest Only/Amortizing/Balloon
6                             Principal Only
9                             Other

</TABLE>

<TABLE>
<CAPTION>
                                        ARM Index Code Legend
<S>                           <C>
A                             11 FHLB COFI (1 Month)
B                             11 FHLB COFI (6 Month)
C                             1 Year CMT Weekly Average Treasury
D                             3 Year CMT Weekly Average Treasury
E                             5 Year CMT Weekly Average Treasury
F                             Wall Street Journal Prime Rate
G                             1 Month LIBOR
H                             3 Month LIBOR
I                             6 Month LIBOR
J                             National Mortgage Index Rate

                              All Others Use Short Text Description

</TABLE>

<TABLE>
<CAPTION>
                                        Rounding Code Legend
<S>                           <C>
1                             Unrounded
2                             Nearest Percentage Increment
3                             Up To Nearest Percentage Increment
4                             Down To Nearest Percentage Increment

</TABLE>

<TABLE>
<CAPTION>
                                      Property Types Code Legend
<S>                           <C>
MF                            Multifamily
RT                            Retail
HC                            Health Care
IN                            Industrial
WH                            Warehouse
MH                            Mobile Home Park
OF                            Office
MU                            Mixed Use
LO                            Lodging
SS                            Self Storage
OT                            Other

</TABLE>

<PAGE>
                                        Commercial Real Estate
                                           Secondary Market
                                                  And
                                      Securitization Association
                               (CSSA 100.1 Periodic Data Record Layout)
                          Loan Level Only - Reflects Distribution Statements

<TABLE>
<CAPTION>
            Specification                                  Description/Comments
<S>                                 <C>
 Acceptable Media Types             Magnetic Tape, Diskette, Electronic-Transfer
 Character Set                      ASCII
 Field Delineation                  Comma
 Density (Bytes-Per-Inch)           1500 or 6250
 Magnetic Tape Label                None (unlabeled)
 Magnetic Tape Blocking Factor      10285 (17 records per block)
 Physical Media Label               Servicer Name; Data Type (Collection Period Data);
                                    (Bytes-Per-Inch); Blocking Factor; Record Length
 Return Address Label               Required for return of physical media
                                    (magnetic tape or diskette)

</TABLE>

<TABLE>
<CAPTION>
                            Field
        Field Name          Number     Type     Format Example          Description/Comments
<S>                          <C>    <C>        <C>            <C>
 Transaction Id               1         AN         XXX97001    Unique Issue Identification Mnemonic
 Group Id                     2         AN         XXX97C1A    Unique Identification Number Assigned
                                                               To Each Loan Group Within An Issue
 Loan Id                      3         AN      00000000012345 Unique Identification Number Assigned
                                                               To Each Collateral Item In A Pool
 Prospectus Id                4         AN           123       Unique Identification Number Assigned
                                                               To Each Collateral Item In The
                                                               Prospectus
 Distribution Date            5         AN         YYYYMMDD    Date Payments Made To
                                                               Certificateholders
 Current Beginning            6      Numeric      100000.00    Outstanding Scheduled Principal
 Scheduled Balance                                             Balance At The Beginning Of The
                                                               Current Period

 Current Ending               7       Numeric     100000.00    Outstanding Scheduled Principal
 Scheduled Balance                                             Balance At The End Of The Current
                                                               Period
 Paid To Date                 8         AN         YYYYMMDD    Due Date Of The Last Interest Payment
                                                               Received
 Current Index Rate           9       Numeric        0.09      Index Rate Used In The Determination
                                                               Of The Current Period Gross Interest
                                                               Rate
 Current Note Rate            10      Numeric        0.09      Annualized Gross Rate Applicable To
                                                               The Calculation Of The Current Period
                                                               Scheduled Interest
 Maturity Date                11        AN         YYYYMMDD    Date Collateral Is Scheduled To Make
                                                               Its Final Payment
 Servicer and Trustee         12      Numeric      0.00025     Annualized Fee Paid To The Servicer
 Fee Rate                                                      And Trustee
 Fee Rate/Strip Rate 1        13      Numeric      0.00001     Annualized Fee/Strip Netted Against
                                                               Current Note Rate To Determine Net
                                                               Pass-Through Rate
 Fee Rate/Strip Rate 2        14      Numeric      0.00001     Annualized Fee/Strip Netted Against
                                                               Current Note Rate To Determine Net
                                                               Pass-Through Rate
 Fee Rate/Strip Rate 3        15      Numeric      0.00001     Annualized Fee/Strip Netted Against
                                                               Current Note Rate To Determine Net
                                                               Pass-Through Rate
 Fee Rate/Strip Rate 4        16      Numeric      0.00001     Annualized Fee/Strip Netted Against
                                                               Current Note Rate To Determine Net
                                                               Pass-Through Rate
 Fee Rate/Strip Rate 5        17      Numeric      0.00001     Annualized Fee/Strip Netted Against
                                                               Current Note Rate To Determine Net
                                                               Pass-Through Rate
 Net Pass-Through Rate        18      Numeric       0.0897     Annualized Interest Rate Applicable To
                                                               The Calculation Of The Current Period
                                                               Remittance Interest
 Next Index Rate              19      Numeric        0.09      Index Rate Used In The Determination
                                                               Of The Next Period Gross Interest Rate
 Next Note Rate               20      Numeric        0.09      Annualized Gross Interest Rate
                                                               Applicable To The Calculation Of The
                                                               Next Period Scheduled Interest
 Next Rate Adjustment         21        AN         YYYYMMDD    Date Note Rate Is Next Scheduled To
 Date                                                          Change
 Next Payment Adjustment      22        AN         YYYYMMDD    Date Scheduled P&I Amount Is Next
 Date                                                          Scheduled To Change
 Scheduled Interest           23      Numeric      1000.00     Scheduled Gross Interest Payment Due
 Amount                                                        For The Current Period
 Scheduled Principal          24      Numeric      1000.00     Scheduled Principal Payment Due For
 Amount                                                        The Current Period
 Total Scheduled P&I Due      25      Numeric      1000.00     Scheduled Principal And Interest
                                                               Payment Due For The Current Period
 Neg am/Deferred              26      Numeric      1000.00     Negative Amortization/Deferred
 Interest Amount                                               Interest Amount Due For The Current
                                                               Period

 Unscheduled Principal        27      Numeric      1000.00     Unscheduled Payments of Principal
 Collections                                                   Received During The Related Collection
                                                               Period
 Other Principal              28      Numeric      1000.00     Unscheduled Principal Adjustments For
 Adjustments                                                   The Related Collection Period
 Liquidation/Prepayment       29        AN         YYYYMMDD    Date Unscheduled Payment Of Principal
 Date                                                          Received
 Prepayment                   30      Numeric      1000.00     Additional Payment Required From
 Penalty/Yield Maint.                                          Borrower Due To Prepayment Of Loan
 Received                                                      Prior To Maturity
 Prepayment Interest          31      Numeric      1000.00     Scheduled Gross Interest Applicable To
 Excess (Shortfall)                                            The Prepayment Amount
 Liquidation/Prepayment       32      Numeric         1        See Liquidation/Prepayment Codes
 Code                                                          Legend
 Most Recent ASER $           33      Numeric      1000.00     Excess Of The Principal Balance Over
                                                               The Defined Appraisal Percentage
 Most Recent ASER Date        34        AN         YYYYMMDD    Date ASER Amount Applied To Loan
 Cumulative ASER $            35      Numeric      1000.00     Cumulative ASER Amount
 Actual Balance               36      Numeric     100000.00    Outstanding Actual Principal Balance
                                                               At The End Of The Current Period
 Total P&I Advance            37      Numeric      1000.00     Outstanding P&I Advances At The End Of
 Outstanding                                                   The Current Period
 Total T&I Advance            38      Numeric      1000.00     Outstanding Taxes & Insurance Advances
 Outstanding                                                   At The End Of The Current Period

 Other Expense Advance        39      Numeric      1000.00     Other Outstanding Advances At The End
 Outstanding                                                   Of The Current Period
 Status of Loan               40        AN            1        See Status Of Loan Legend
 In Bankruptcy                41        AN            Y        Bankruptcy Status Of Loan (If In
                                                               Bankruptcy "Y".  Else "N")
 Foreclosure Date             42        AN         YYYYMMDD    Date Of Foreclosure
 REO Date                     43        AN         YYYYMMDD    Date of REO
 Bankruptcy Date              44        AN         YYYYMMDD    Date Of Bankruptcy
 Net Proceeds Received        45      Numeric     100000.00    Net Proceeds Received On Liquidation
 on Liquidation                                                To Be Remitted To The Trust Per The
                                                               Trust Documentation.
 Liquidation Expense          46      Numeric     100000.00    Expenses Associated With The
                                                               Liquidation To Be Netted From The
                                                               Trust Re: The Trust Documentation
 Realized Loss to Trust       47      Numeric      10000.00    Liquidation Balance Less Net
                                                               Liquidation Proceeds Received
 Date of Last                 48        AN         YYYYMMDD    Date Loan Was Modified
 Modification
 Modification Code            49      Numeric         1        See Modification Codes Legend

 Modified Note Rate           50      Numeric        0.09      Note Rate Loan Modified To
 Modified Payment Rate        51      Numeric        0.09      Payment Rate Loan Modified To
 Preceding Fiscal Year        52      Numeric      1000.00     Preceding Fiscal Year Revenue
 Revenue
 Preceding Fiscal Year        53      Numeric      1000.00     Preceding Fiscal Year Expenses
 Expenses
 Preceding Fiscal Year        54      Numeric      1000.00     Preceding Fiscal Year Net Operating
 NOI                                                           Income
 Preceding Fiscal Year        55      Numeric      1000.00     Preceding Fiscal Year Debt Service
 Debt Service Amt.                                             Amount
 Preceding Fiscal Year        56      Numeric        2.55      Preceding Fiscal Year Debt Service
 DSCR                                                          Coverage Ratio
 Preceding Fiscal Year        57      Numeric        0.85      Preceding Fiscal Year Physical
 Physical Occupancy                                            Occupancy
 Preceding FY Financial       58        AN         YYYYMMDD    Preceding Fiscal Year Financial As Of
 As of Date                                                    Date
 Second Preceding FY          59      Numeric      1000.00     Second Preceding Fiscal Year Revenue
 Revenue
 Second Preceding FY          60      Numeric      1000.00     Second Preceding Fiscal Year
 Expenses                                                      Expenses
 Second Preceding FY NOI      61      Numeric      1000.00     Second Preceding Fiscal Year Net
                                                               Operating Income
 Second Preceding FY          62      Numeric      1000.00     Second Preceding Fiscal Year Debt
 Debt Service                                                  Service
 Second Preceding FY          63      Numeric        2.55      Second Preceding Fiscal Year Debt
 DSCR                                                          Service Coverage Ratio
 See Preceding FY             64      Numeric        0.85      Second Preceding Fiscal Year Physical
 Physical Occupancy                                            Occupancy
 See Preceding FY             65        AN         YYYYMMDD    Second Preceding Fiscal Year Financial
 Financial As of Date                                          As Of Date
 Most Recent Fiscal YTD       66      Numeric      1000.00     Most Recent Fiscal Year To Date
 Revenue                                                       Revenue
 Most Recent Fiscal YTD       67      Numeric      1000.00     Most Recent Fiscal Year To Date
 Expenses                                                      Expenses
 Most Recent Fiscal YTD       68      Numeric      1000.00     Most Recent Fiscal Year To Date Net
 NOI                                                           Operating Income
 Most Recent Fiscal YTD       69      Numeric      1000.00     Most Recent Fiscal Year To Date Debt
 Debt Service                                                  Service
 Most Recent Fiscal YTD       70      Numeric        2.55      Most Recent Fiscal Year To Date Debt
 DSCR                                                          Service Coverage Ratio
 Most Recent Fiscal YTD       71      Numeric        0.85      Most Recent Fiscal Year To Date
 Phys. Occ.                                                    Physical Occupancy
 Most Recent Fiscal YTD       72        AN         YYYYMMDD    Most Recent Fiscal Year To Date Start
 Start Date                                                    Date
 Most Recent Fiscal YTD       73        AN         YYYYMMDD    Most Recent Fiscal Year To Date End
 End Date                                                      Date
 Most Recent Appraisal        74        AN         YYYYMMDD    The Date Of The Latest Available
 Date                                                          Appraisal For The Property
 Most Recent Appraisal        75      Numeric     100000.00    The Latest Available Appraisal Value
 Value                                                         For The Property
 Workout Strategy Code        76      Numeric         1        See Workout Strategy Codes Legend
 Most Recent Spec             77        AN         YYYYMMDD    Date Transferred To The Special
 Service Transfer Date                                         Servicer
 Most Recent Master           78        AN         YYYYMMDD    Date Returned To The Master Servicer
 Service Return Date
 Date Asset is Expected       79        AN         YYYYMMDD    Date Asset Is Expected To Be Resolved
 to Be Resolved
 Year Last Renovated          80        AN           1997      Year Property Last Renovated

</TABLE>

   All Financial Update Fields Are  Calculated and/or Presented in The Manner
Described In The Associated Trust Documentation.

   Most Recent Fiscal YTD Figures Are From The Last Financials Processed By
The Servicer  Pursuant To  The Terms  Of The  Trust Document,  And Cover  The
Period From The Start Date To The End Date.

Liquidation/Prepayment Code
          Legend

1    Partial Liquidation (Curtailment)
2    Payoff Prior to Maturity
3    Disposition
4    Repurchase
5    Full Payoff At Maturity
6    DPO
7    Liquidation


Status of Mortgage Loan
        Legend

A    Payment Not Received But Still In Grace Period
B    Late Payment But Less Than 1 Month Delinquent
0    Current
1    One Month Delinquent
2    Two Months Delinquent
3    Three or More Months Delinquent
4    Assumed Scheduled Payment (Performing Matured Balloon)
7    Foreclosure
9    REO

Modification Code
     Legend

1    Maturity Date Extension
2    Amortization Change
3    Principal Write-Off
4    Combination

Workout Strategy Code
     Legend

1    Modification
2    Foreclosure
3    Bankruptcy
4    Extension
5    Note Sale
6    DPO
7    REO
8    Resolved
9    Pending Return to Master Servicer
10   Deed in Lieu of Foreclosure



EXHIBIT Q

(RESERVED)







EXHIBIT R

(RESERVED)




                                  EXHIBIT S

           FORM OF NOTICE REGARDING TRANSFER TO SPECIAL SERVICING
                         PURSUANT TO SECTION 6.02(A)



(Date)

(Trustee Name and Address)
(Depositor Name and Address)
(Master Servicer's Name and Address)
(Special Servicer's Name and Address)

     Re:  Transfer of  Servicing of Loan  in the Name of (Mortgagor's Name),
          Loan (Mortgagor's Primary Loan ID Number)

Dear Sir/Madam:

     Please be advised  that the servicing of the  above-referenced loan will
be transferred to ("Special Servicer's Name") for special servicing as of the
date of this  letter.  This loan is being transferred to ("Special Servicer's
Name") for servicing for the following noted reason:

     1.   The loan has become a Defaulted Mortgage Loan;

     2.   The   Mortgagor  has  entered  into  or  consented  to  bankruptcy,
          appointment of a receiver or conservator or a similar insolvency or
          a similar proceeding, or  the Mortgagor has  become a subject of  a
          decree or  order for such a proceeding which shall have remained in
          force on discharged or unstayed for a period of 6 days;

     3.   Either ("Special Servicer's Name") or ("Master Servicer's Name")
          has received notice of  the foreclosure or proposed foreclosure of
          any other lien on the Mortgaged Property;

     4.   In  the judgement  of  ("Special  Servicer's  Name")  or  ("Master
          Servicer's  Name"), a payment  default has occurred  or is imminent
          and is not  likely to  be cured  by  the  related Mortgagor  within
          sixty (60) days;

     5.   The related Mortgagor has admitted  in writing its inability to pay
          its debts  generally as they  become due,  has filed a  petition to
          take  advantage  of  any  applicable  insolvency or  reorganization
          statue, made  an assignment  for the benefit  of its  creditors, or
          voluntarily suspended payment of its obligations;

     6.   With respect to a Balloon  Mortgage Loan, the related Mortgagor, in
          response to a  letter from ("Master Servicer's  Name") pursuant to
          Section 4.11 of the  Servicing Agreement, has  requested either an
          extension of the related Maturity Date of any other modification or
          has otherwise  indicated the inability  to make the payment  due on
          such Maturity  Date, or  has failed to  respond within  thirty (30)
          days after the 3-months'  notice letter referenced in  Section 4.11
          of the Servicing Agreement;

     7.   Any  other material default  has, in ("Special  Servicer's Name")'s
          judgement or  ("Master  Servicer's  Name")'s  judgement,  occurred
          which is not reasonably susceptible of cure within the time periods
          and on the  terms and conditions, if  any, provided in the  related
          Mortgage;

     8.   The related Mortgaged Property has become REO Property; or

     9.   If for any reason, ("Master Servicer's Name") cannot enter into an
          assumption  agreement pursuant  to Section  4.08  of the  Servicing
          Agreement.

     All capitalized terms used herein shall have the same meaning as defined
in, and  all references  to the  "Servicing Agreement"  shall  refer to,  the
Pooling and Servicing Agreement, dated as of September 1, 1997, among J.P.
Morgan Commercial Mortgage Finance Corp., Midland Loan Services L.P, LaSalle
National Bank and ABN AMRO Bank N.V.

                                        Sincerely,


                                        By:--------------------------------
                                        Name:------------------------------
                                        Title:-----------------------------



                                  EXHIBIT T

         FORM OF SPECIAL SERVICER LETTER PURSUANT TO SECTION 6.02(B)

(Date)


(Mortgagor's Name)
(Mortgagor's Address)

     Re:  Transfer of Servicing of Loan in the Name of (Mortgagor's Name),
          Loan (Mortgagor's Primary Loan ID Number)

Dear (Mortgagor):

     ("Master Servicer's Name") is responsible for receiving all payments on
your loan  and for  normal  servicing of  your  loan.   ("Special  Servicer's
Name") (the "Special Servicer") is the  Special Servicer who  is responsible 
for servicing  any loan  that requires  special attention  such as  one which 
is delinquent, has matured or when a default appears imminent.

     This letter is  to inform  you that  we have determined  that your  loan
meets one or more of the  conditions for transfer to the Special Servicer.

     Please continue  to remit  all payments to  ("Master Servicer's Name")
while your  loan is  being  serviced by the Special Servicer.  ("Master
Servicer's  Name") will  continue to  process  your checks  and maintain  the
accounting  records  for this  loan.    The  acceptance  of any  payments  by
("Master Servicer's  Name") does not  constitute any agreement to  modify or
amend your loan in any way.

     A Special Servicer employee will contact you shortly to discuss what
options are available to you at this time.  Should you have any questions
regarding  your  loans,  please   contact the Special  Servicer's toll-free
Customer Service number (("Customer Service Number")), or write to the
Special Servicer at  the  following address.    Please remember  to  use the 
above ("Master Servicer's  Name") loan  number when communicating with the
Special Servicer and  making your  payments  to ("Master  Servicer's Name") 
while the Special Servicer is servicing your loan:

                          ("Special Servicer's Name")
                         ("Special Servicer's Address")
                         Attention: Special Servicing

     No statement, act,  omission or course of dealing or conduct on the part
of ("Master  Servicer's Name")  or the Special Servicer,  or both,  shall be
construed to alter or  waive any default  or any obligation under  applicable
law and/or  the documents  pertaining to  your loan; no  agreement or  waiver
shall  be binding  on  ("Master Servicer's  Name")  or the Special  Servicer
unless reduced to writing and signed by an employee duly authorized to do so;
and neither delay in nor failure of ("Master  Servicer's Name") or the
Special Servicer to exercise any right, power or privilege under any  loan
document shall operate as a waiver thereof, and no single or partial exercise
of any right, power or any privilege shall preclude any other and further
exercise thereof or the exercise of any right, power or privilege.

                                        Sincerely,

                                        By:__________________________________
                                        Name:________________________________
                                        Title:_______________________________


ATTENTION TO ANY  DEBTOR IN  BANKRUPTCY OR  WHO HAS RECEIVED  A DISCHARGE  IN
BANKRUPTCY  OR WHO  MAY HAVE  PAID,  SETTLED OR  IS OTHERWISE  NOT OBLIGATED:

Please be advised that this  letter constitutes neither a demand  for payment
of the captioned  debt nor a  notice of personal  liability to any  recipient
hereof who: might have received a  discharge of such debt in accordance  with
applicable bankruptcy  laws or who might be subject  to the automatic stay of
Section 362 of  the United States Bankruptcy  Code, has paid, settled,  or is
otherwise not obligated by law.

cc:  ("Master Servicer")


                                  EXHIBIT U

         FORM OF SPECIAL SERVICER LETTER PURSUANT TO SECTION 6.02(E)



                                        (Date)

(Mortgagor's Name)
(Mortgagor's Address)

     Re:  Transfer of Servicing of Loan in the Name of  (Mortgagor's Name),
          Loan (Mortgagor's Primary Loan ID Number)

Dear (Mortgagor):

     Your loan has been transferred to ("Special Servicer Name") (the "Special
Servicer") for Special Servicing.  After  we review your records, we will be
contacting you soon.

     Please continue  to remit  all payments  to ("Master  Servicer's Name")
while  your  loan is  being  serviced  by  the Special Servicer.    ("Master
Servicer's  Name") will  continue to  process  your checks  and maintain  the
accounting  records  for  this  loan.   The  acceptance  of  any  payments by
("Master Servicer's  Name") does not  constitute any agreement to  modify or
amend your loan in any way.

     A Special Servicer employee will contact you shortly to discuss what
options are  available to you  at this time.   Should you have  any questions
regarding  your  loans,  please   contact the Special  Servicer's  toll-free
Customer  Service number (("Customer  Service Number")), or  write to the
Special Servicer at  the  following address.  Please remember to use the 
above ("Master Servicer's  Name") loan  number when  communicating with  the
Special Servicer and making  your payments  to ("Master  Servicer's Name")
while the Special Servicer is servicing you loan:

                         ("Special Servicer's Name")
                        ("Special Servicer's Address")
                         Attention: Special Servicing

     The Special  Servicer may  be  engaging  third  party firms  to  perform
property  inspections  as well  as  certain  other  analyses and  studies  on
property which serves as collateral  for your loan.  You may be  contacted by
such  third  party  firms  to  provide  access  to  your  property and  other
information.   We will  appreciate your cooperation  during this  process and
look forward to completing these activities in the near future.

     No statement, act,  omission or course of dealing or conduct on the part
of the ("Master Servicer's Name") or the Special Servicer, or both, shall be
construed to alter or  waive any default  or any obligation under  applicable
law and/or  the documents  pertaining to  your loan; no  agreement or  waiver
shall  be binding  on  ("Master Servicer's  Name")  or the Special  Servicer
unless reduced to writing and signed by an employee duly authorized to do so;
and  neither delay in  nor failure of (Master  Servicer's Name) or the
Special Servicer to exercise any right, power or privilege under any  loan
document shall operate as a waiver thereof, and no single or partial exercise
of any right, power or any privilege shall  preclude any other and further
exercise thereof or the exercise of any right, power or privilege.


                                        Sincerely,


                                        By:__________________________________
                                        Name:________________________________
                                        Title:_______________________________


ATTENTION TO ANY  DEBTOR IN  BANKRUPTCY OR  WHO HAS RECEIVED  A DISCHARGE  IN
BANKRUPTCY  OR WHO  MAY HAVE  PAID, SETTLED  OR IS  OTHERWISE NOT  OBLIGATED:

Please be advised that  this letter constitutes neither a demand  for payment
of the captioned  debt nor a  notice of personal  liability to any  recipient
hereof who: might have received a  discharge of such debt in accordance  with
applicable bankruptcy  laws or who might be subject  to the automatic stay of
Section 362 of  the United States Bankruptcy  Code, has paid, settled,  or is
otherwise not obligated by law.

cc:  ("Master Servicer")







                                EXHIBIT V

   FORM OF SPECIALLY SERVICED MORTGAGE LOAN AND REO STATUS REPORT PURSUANT TO
                             SECTION 6.09(A)



Report Format:                                Report Date:

                        Specially Serviced Mortgage Loan

                                      and

                              REO Status Reports


Servicer:
Pool Number:
Group Number:


Primary Loan ID Number
Related Owner Loan ID Number
Specially Serviced Loan Status
Servicing Transfer Date
REO Date of Acquisition
Date of Note
Lien Position Code
Cross Collateralization Provision
Cross Default Terms
Maturity Date
Paid-To-Date
Number of Days Past Due
Current Principal Balance
Mortgage Interest Rate
Mortgagor
Name of Mortgaged Property
Property Street Address
Property City
Property County
Property State
Property Zip Code
Property Type Code
Property Type Sub-Code
Occupancy as of Most Recent Rent Roll
Date of Most Recent Rent Roll
Net Rentable Building Area (S.F.)
# of Units/Pads/Beds/Rooms
Cumulative Outstanding Servicing Advance
Most Recent Annual NOI
Date of Most Recent Annual NOI
Annual NOI Statement Type
Trailing NOI
Trailing NOI Date
Trailing Effective Gross Income
Trailing Effective Gross Income Date


Most Recent Appraised Value
Most Recent Appraised Value Date
Current LTV Ratio
Non-Recoverable Advance Flag
Cumulative Outstanding Non-Recoverable
Sales Contract Due Diligence Expiration Date
Ad Valorum Assessed Value
Executed Sales Contract
Executed Sales Contract Amount
Executed Sales Contract Estimated Closing Date
Issues/Action
Estimated Gain/Loss at REO Sale
Overall Inspection Evaluation at Last Property Inspection Report
Date of last Property Inspection Report
Net Expense Since Date of REO Acquisition
Number of Pending Offer(s)
Amount of Pending Offer(s)
Prospective Purchaser's Name(s)
Asset Officer
Asset Officer Phone Number



<TABLE>

<S>     <C>               <C>          <C>             <C>

IDF                        Field       Field
Field    Field Name        Size        Format          Edit Reference

1        Report Date       8           Date            Date file created for any and all exhibits
                                                       transferred to the Master Servicer.

227      Primary Servicer
         Code              2           Alpha           Master Servicer defined. (This field may change)

2        Primary Loan
         ID Number         10          Alpha           Primary Servicer defined.  Must be unique.

3        Related Owner 
         Loan ID Number    10          Numeric         Related owner loan number during conduit period only.
                                                       Master Servicer defined.  (This field will not be static)

237      Pool Number       2           Alpha           Master Servicer defined.  Asset pool identification number.
                                                       Can be used to identify loans for upcoming securitizations.
                                                       (This field will remain static)

238      Group Number
         (Sub-Pool Number) 4           Numeric         Unique number assigned to track loans in securitized pools.
                                                       Master Servicer defined.  (This field will remain static).

195      Specially Serviced
         Loan Status       2           Alpha           1 = Modification/Negotiations Pending (Anticipate 
                                                       modification to loan terms and return to performing status)
                                                       2 =  Intent to Foreclose (Mortgage loan identified
                                                       for foreclosure)
                                                       3 =  Foreclosure In Process (Mortgage loan in the
                                                       actual process of judicial foreclosure)
                                                       4 =  Foreclosure in Process (Mortgage loan in the
                                                       actual process of non-judicial foreclosure)
                                                       5 =  Banktruptcy (Confirmation of bankrutpcy filing
                                                       received)
                                                       6 =  Monitoring (Mortgage loans which have been
                                                       modified and/or brought current and are being monitored 
                                                       for three consecutive monthly payments before being 
                                                       restored to Primary Servicer)
                                                       7 =  Payoff in full anticipated.
                                                       8 =  Payoff at discount anticipated.
                                                       9 =  REO property.

193    Servicing 
       Transfer Date       8           Date            The date after the occurrence of a Servicing Transfer
                                                       Event on which the Special Servicer receives the 
                                                       information, documents and records required to be delivered
                                                       thereto.

203    REO Date of
       Acquisition         8           Date            Special Servicer defined field.  Date title passed from 
                                                       Borrower to related owner or Trustee.

26     Date of Note        8           Date            Note date.  May be different from Date Loan Funded.

15     Lien Position
       Code                1           Alpha           Identify investor lien position:

12     Cross 
       Collateralization
       Provision           1           Alpha           Indicate if provision is made for collateral pledged 
                                                       on related debt:  Y = Yes; N = No.

11     Cross Default
       Terms               40          Alpha           Narrative.  Identify related loan number / name.

45     Maturity Date       8           Date            Date on which the last payment of principal is due and payable.

50     Paid-To Date        8           Date            If providing a next due date, indicate on documentation.  
                                                       NOTE: For Interest in Advance Loans: Use Last
                                                       Paid Installment Due Date.  Use this field for the most 
                                                       recent P&I payment.

51     Number of Days 
       Past Due           8           Date 

47     Current Principal
       Balance            12          Numeric          As of the first of each month or the preceding business day as of 
                                                       collection period.

52     Mortgage Interest
       Rate               10          Numeric          Note rate in effect on 1st day in loan accrual period for loan payment
                                                       due in current due period.  Per annum rate of interest at which interest
                                                       accrues on the outstanding principal balance.  Example: 8.375% coded 
                                                       as 0.08375000.

120    Mortgagor          40          Alpha            The name of the obligor(s).

126    Name of Mortgaged
       Property           40          Alpha            Primary property, if applicable.

127    Property Street
       Address            35          Alpha    

128    Property City      25          Alpha
  
129    Property County    25          Alpha

130    Property State      2          Alpha           Postal abbreviation. 

131    Property Zip Code   9          Numeric         Nine digit zip code.

152    Property Type Code  2          Alpha           MF   =   Multi-family
                                                      RT   =   Retail
                                                      NH   =   Skilled Nursing Home Facility
                                                      CH   =   Congregate Housing
                                                      IN   =   Industrial
                                                      SS   =   Self Storage Facility
                                                      MH   =   Mobile Home Park
                                                      OF   =   Office Building
                                                      HO   =   Hotel
                                                      MU   =   Mixed Use
                                                      OT   =   Other

153   Property Type 
      Sub-Code             2         Alpha            

154   Occupancy as of
      Most Recent Rent
      Roll                 10        Numeric          Percentage occupied as of date indicated in Date of Most Recent Rent Roll.

155   Date of Most
      Recent Rent Roll     8         Date             Date applicable to Occupancy as of Most Recent Rent Roll.

159   Net Rentable
      Building Area 
      (S.F.)               9         Numeric          The area (square footage) for which tenants are obligated to pay rent 
                                                      according to the lease.

160   # of Units/Pads/
      Beds/Rooms                                      As applicable to property type.

61   Cumulative 
     Outstanding
     Servicing Advance    12         Numeric

169  Most Recent 
     Annual NOI           12         Numeric         Most recent fiscal year ended NOI for property (Fiscal Year may equal
                                                     Current Year).

170  Date of Most 
     Recent Annual NOI    8          Date

171  Annual NOI
     Statement Type       1          Alpha           1 = Audited; 2 = Non-Audited.

172  Trailing NOI         12         Numeric         Last four quarter NOI annualized, as derived from last four quarters.
                                                     

173  Trailing NOI Date     8         Date           Stated usually as the most recent quarter from which trailing NOI 
                                                    was calculated.

182  Trailing Effective
     Gross Income         12         Numeric        Last four quarters Effective Gross Income Annualized.  
                                                    For Hotel Property Type this is known as Total Revenue.

183  Trailing Effective
     Gross Income Date     8         Date           Stated usually as the most recent quarter from which trailing 
                                                    NOI was calculated.

149  Most Recent
     Appraised Value      12         Numeric      The latest appraisal that has been performed.  Unless Specially 
                                                  Serviced loan or other circumstances, this will usually remain 
                                                  the Original Appraised Value.

150  Most Recent
     Appraised Value
     Date                  8         Date 

151  Current LTV Ratio     10        Numeric      Calculation:  CLTV = 100 X [Current Principal Balance/
                                                  Most Recent Appraised Value]

200  Non-Recoverable
     Advance Flag          1         Alpha        Indicate whether the advance is deemed non-recoverable:  
                                                  Y = Yes; N = No.

201 Cumulative Outstanding
    Non-Recoverable
    Advances              12         Numeric

206 Sales Contract Due
    Diligence Expiration
    Date                  8          Date 

204 Ad Valorum Assessed
    Value                 12         Numeric

207 Executed Sales
    Contract              1          Alpha        Y  =  Yes;  N = No

208 Executed Sales
    Contract Amount       12         Numeric   

209 Executed Sales
    Contract Estimated
    Closing Date          8          Date

213 Issues/Action        40         Alpha         Brief narrative.  E.G.. Encroachment, taxes being 
                                                  protested, environmental spill.  Field to be used
                                                  by Special Servicing and REO.

214 Estimated Gain/Loss
    at REO Sale          12         Numeric   

163 Overall Inspection
    Evaluation at Last
    Property Inspection
    Report                1         Alpha        From last Property Inspection Report:

164 Date of Last Property
    Inspection Report     8         Date 
  
216 Net Expenses Since
    Date of REO 
    Acquisition          12         Numeric


210 Number of Pending
    Offer(s)             1          Alpha      Indicate number of pending offers 0 - 6.  0 = None;
                                               1 = 1 Offer; etcetera up to 6 offers.

211 Amount of Pending
    Offer(s)             12         Numeric    Indicate amount of each pending offer, 1 - 6.  Allow fields for 6 offers.

212 Prospective 
    Purchaser's Name(s)  25         Alpha      Indicate Prospective Purchaser in accordance with Amount of Pending Offers.

242 Asset Officer        25         Alpha      Name of Asset Officer assigned to monitoring loan.

243  Asset Officer 
    Phone Number         12         Alpha      Phone Number of Asset Officer assigned to monitoring loan.

</TABLE>



                                  EXHIBIT W

         FORM OF SPECIAL SERVICER NOTICE PURSUANT TO SECTION 6.12(A)


                                                  (Date)

(Trustee)
(Trustee's Address)

(Master Servicer's Name)
(Master Servicer's Address)

Re:  Transfer of Servicing of Mortgage Loan in the Name of 
     (Mortgagor's Name), Loan (Mortgagor's Primary Loan ID Number)

Dear Sir or Madam:

Please be advised that the servicing of the above referenced Mortgage Loan
will be returned to ("Master Servicer's Name") as of (Date).  This Mortgage
Loan is being returned for the following reason:

     __    1.   Request from Master Servicer that the Mortgage Loan be
                returned based on receipt of information which resulted 
                in the Mortgage Loan not being considered a Specially 
                Serviced Mortgage Loan.

     __    2.   The Mortgage Loan is current as to payments of principal and
                interest.  No Servicing Transfer Event is continuing.  
                Three Monthly Payments have been made in accordance with 
                the terms of the related Mortgage Note for the months of 
                (List Months), (Year).

     __    3.   Other:  

All capitalized terms, unless otherwise defined, shall have the meanings set
forth in the Pooling and Servicing Agreement, dated as of September 1, 1997,
among J.P. Morgan Commercial Mortgage Finance Corp., Midland Loan Services
L.P, LaSalle National Bank and ABN AMRO Bank N.V.



                                   Very truly yours,

                                   (Name of Special Servicer Servicing
                                   Officer and Title)


                                  EXHIBIT X

         FORM OF SPECIAL SERVICER NOTICE PURSUANT TO SECTION 6.12(B)





(Date)

(Mortgagor's Name)
(Mortgagor's Address)

(Master Servicer's Name)
(Master Servicer's Address)

     Re:  Transfer of Servicing of Loan in the Name of (Mortgagor's Name),
          Loan (Mortgagor's Primary Loan ID Number)

Dear (Mortgagor):

     Please be advised that the servicing of the above-referenced loan will
be returned to ("Master Servicer's Name") for servicing as of the date of
this letter.  This loan is being returned to ("Master Servicer's Name") for
servicing for the following reason:

     __   The loan has been current in payments under existing terms for
three consecutive monthly payments.

     __   The loan is returned to ("Master Servicer's Name") based upon
receipt of information which resulted in the loan not being considered a
Specially Serviced Mortgage Loan.

     __   The loan has been modified and the three consecutive monthly
payments have been made in accordance with the terms of the modified mortgage
note.

     __   Other:                                                             

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

     Please continue to remit all payments to ("Master Servicer's Name"). 
("Master Servicer's Name") will continue to process your checks and maintain
the accounting records for this loan.  Please remember to use the above
("Master Servicer's Name") Loan Number when communicating with us and making
your payments to ("Master Servicer's Name").

     Please acknowledge receipt of this letter by signing the enclosed copy
and returning it to my attention.

                                        Sincerely,


                                        By:                                  

                                            -------------------------------
                                        Name:                              
                                             ------------------------------  

                                        Title:                        
                                              -----------------------------
   
cc:  ("Master Servicer's Name")

Borrower Acknowledgment

By: --------------------------
Name: ------------------------
Title: -----------------------
Date:-------------------------


                                  EXHIBIT Y

FORM OF REQUEST FOR RELEASE AND RECEIPT OF DOCUMENTS PURSUANT TO SECTION 3.15
                             OR SECTION 11.14(B)



     To:       (Trustee's Name)

     From:     (Servicer)

     Date:     (Date)

     Re:       Pooling and Servicing Agreement, dated as of
               September 1, 1997, among J.P. Morgan Commercial
               Mortgage Finance Corp., Midland Loan Services L.P,
               LaSalle National Bank and ABN AMRO Bank N.V.


     In connection with the administration of the Mortgage Loans held by you
as the Trustee, we request the release of the Mortgage File/(specify
documents) for the Mortgage Loan described below, for the reason indicated. 
The undersigned agrees to acknowledge receipt of such Mortgage Loan file
promptly upon receipt.


Mortgagor's Name, Address & Zip Code:
- ------------------------------------


Mortgage Loan Number
- --------------------


Reason for Requesting Documents  (check one)
- -------------------------------

- ----     1.  Mortgage Loan paid in full.  (Servicer hereby certifies that
             all amounts received in connection therewith have been credited 
             or will be escrowed as provided in the Servicing Agreement.)

____     2.  Mortgage Loan Liquidated.  (Servicer hereby certifies that all
             proceeds of foreclosure, insurance or other liquidation have 
             been finally received and credited to or will be escrowed 
             pursuant to the Servicing Agreement.)

____     3.  Mortgage Loan in Foreclosure.

____     4.  Other (explain)

     If item 1 or 2 above is checked, and if all or part of the Custodian's
Mortgage File was previously released to us, please release to us our
previous receipt on file with you, as well as any additional documents in
your possession relating to the above specified Mortgage Loan.  If item 3 or
4 is checked, upon our return of all of the above documents to you as
Custodian, please acknowledge your receipt by signing in the space indicated
below, and returning this form.


                                      (Servicer)


                                      By:___________________________________
                                      Name:_________________________________
                                      Title:________________________________
                                      Date:_________________________________


Documents returned to Trustee:

By: ___________________________
Name:  ________________________
Title:_________________________
Date: _________________________



                                  EXHIBIT Z

                REO ACCOUNT LETTER PURSUANT TO SECTION 6.09(B)

                           

REO ACCOUNTS REPORT
FROM (DAY AFTER PRIOR PRIMARY REMTTANCE DATE)
  TO AND INCLUDING (CURRENT PRIMARY REMITTANCE DATE)      Account #


BEGINNING BALANCE                                          $0.00 

COLLECTIONS:
- -----------

DELINQUENT PAYMENTS                      $0.00 

PAYMENTS FOR CURRENT DUE PERIOD          $0.00 

(Includes net liquidation proceeds 
 & prepayments)

PAYMENTS FOR FUTURE DUE PERIODS          $0.00 

PRIMARY SERVICER ADVANCES                $0.00 

LIQUIDATION PROCEEDS
- - To be applied to Servicer Advances     $0.00 

LATE FEES/PREPAYMENT PREMIUMS            $0.00 

UNAPPLIED FUNDS                          $0.00 

LOANS IN PROCESS                         $0.00 

INVESTMENT INCOME - 
  Due to Primary Servicer                $0.00         -------------

      TOTAL COLLECTIONS                                    $0.00
                                                       =============   

DISBURSEMENTS:
- -------------

TRANSFER TO ESCROW                       $0.00 

SERVICE FEES                             $0.00 

MASTER SERVICER REMITTANCE               $0.00 

PRINCIPAL ADVANCE REIMBURSEMENTS         $0.00 

INTEREST ADVANCE REIMBURSEMENTS          $0.00  

SERVICER ADVANCE REIMBURSEMENTS          $0.00 

ADVANCE INTEREST (Due and collected)     $0.00 

INVESTMENT INCOME - Due Primary Servicer $0.00         ---------------

            TOTAL DISBURSEMENTS                           $0.00
                                                       ===============


Report should be supported by account reconciliation and copy of bank
statement.







© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission