MORGAN J P COMMERCIAL MORTGAGE FINANCE CORP
8-K, 1997-03-14
ASSET-BACKED SECURITIES
Previous: PARK BANCORP INC, SC 13G, 1997-03-14
Next: ALL AMERICAN FOOD GROUP INC, 10QSB, 1997-03-14









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


                      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) February 1, 1997
                                    ----------------



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


         Delaware                  333-4554           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) 648-3238
                                                         --------------

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

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

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

     On February 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, Banc  One
Management and Consulting  Corporation, as master servicer,  primary servicer
and  special servicer,  GMAC  Commercial  Mortgage  Corporation,  as  primary
servicer, AMRESCO  Management, Inc., as  primary servicer,  and State  Street
Bank and Trust  Company, as trustee and  extension advisor.  The  Pooling and
Servicing Agreement with attached exhibits 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 with 
                              attached exhibits


                                  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/ Lawrence Blume
                                 ---------------------------
                                 Name:  Lawrence Blume
                                 Title: Vice President

Dated:  March 10, 1997

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

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

99.  Pooling and Servicing Agreement with attached exhibits                 6

                                  EXHIBIT 99




                                                               EXECUTION COPY



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

               J. P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.,

                                  Depositor,

                                     and

               BANC ONE MANAGEMENT AND CONSULTING CORPORATION,

           Master Servicer, Special Servicer and Primary Servicer,

                          AMRESCO MANAGEMENT, INC.,

                              Primary Servicer,

                    GMAC COMMERCIAL MORTGAGE CORPORATION,

                              Primary Servicer,

                                     and

                     STATE STREET BANK AND TRUST COMPANY,

                        Trustee and Extension Advisor

                        _____________________________

                       POOLING AND SERVICING AGREEMENT

                         Dated as of February 1, 1997

                       ________________________________

                                 $406,985,353

                      MORTGAGE PASS-THROUGH CERTIFICATES

                                SERIES 1997-C4


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



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

                                                                         Page
                                                                         ----

                                  ARTICLE I

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

     SECTION 1.02   Calculations  . . . . . . . . . . . . . . . . . . . .  34
     SECTION 1.03   Rules of Construction . . . . . . . . . . . . . . . .  34

                                  ARTICLE II

                        CONVEYANCE OF MORTGAGE LOANS;
                      ORIGINAL ISSUANCE OF CERTIFICATES
     SECTION 2.01   Conveyance of Mortgage Loans  . . . . . . . . . . . .  35
     SECTION 2.02   Acceptance by Trustee . . . . . . . . . . . . . . . .  37
     SECTION 2.03   Representations and Warranties of the Depositor, the
                    Master  Servicer,  each  Primary  Servicer  and  the
                    Special Servicer; Assignment of Rights  . . . . . . .  38
     SECTION 2.04   Repurchase  of  Mortgage   Loans  for  Breaches   of
                    Representation and Warranty . . . . . . . . . . . . .  43
     SECTION 2.05   Execution of Certificates . . . . . . . . . . . . . .  44

                                 ARTICLE III

                     GENERAL SERVICING AND ADMINISTRATION
     SECTION 3.01   Access  to   Certain  Documentation   Regarding  the
                    Mortgage Loans and This Agreement   . . . . . . . . .  45
     SECTION 3.02   Annual Statement As to Compliance . . . . . . . . . .  45
     SECTION 3.03   Annual  Independent  Public  Accountants'  Servicing
                    Report  . . . . . . . . . . . . . . . . . . . . . . .  45
     SECTION 3.04   Merger or Consolidation of Any Servicer . . . . . . .  46
     SECTION 3.05   Limitation on Liability of the Servicers and Others .  46
     SECTION 3.06   Resignation of Servicers  . . . . . . . . . . . . . .  47
     SECTION 3.07   Maintenance  of  Errors and  Omissions  and Fidelity
                    Coverage  . . . . . . . . . . . . . . . . . . . . . .  47
     SECTION 3.08   Indemnity . . . . . . . . . . . . . . . . . . . . . .  48
     SECTION 3.09   Information Systems . . . . . . . . . . . . . . . . .  49
     SECTION 3.10   Successor to a Servicer . . . . . . . . . . . . . . .  49
     SECTION 3.11   REMIC Administration  . . . . . . . . . . . . . . . .  51

                                  ARTICLE IV

                              PRIMARY SERVICING
     SECTION 4.01   The Primary Servicers . . . . . . . . . . . . . . . .  55
     SECTION 4.02   Primary  Collection Account;  Collection of  Certain
                    Mortgage Loan Payments  . . . . . . . . . . . . . . .  57
     SECTION 4.03   Permitted  Withdrawals from  the Primary  Collection
                    Accounts  . . . . . . . . . . . . . . . . . . . . . .  59
     SECTION 4.04   Remittances to the Master Servicer  . . . . . . . . .  61
     SECTION 4.05   Primary Servicer Advances . . . . . . . . . . . . . .  61
     SECTION 4.06   Escrow Accounts . . . . . . . . . . . . . . . . . . .  62
     SECTION 4.07   Maintenance of Insurance  . . . . . . . . . . . . . .  65
     SECTION 4.08   Enforcement  of  "Due-on-Sale"  Clauses;  Assumption
                    Agreements  . . . . . . . . . . . . . . . . . . . . .  66
     SECTION 4.09   Review of Property Inspections, Operating Statements
                    and Rent Rolls  . . . . . . . . . . . . . . . . . . .  67
     SECTION 4.10   Reports to Master Servicer and Special Servicer . . .  68
     SECTION 4.11   Confirmation of Balloon Payment . . . . . . . . . . .  69
     SECTION 4.12   Primary Servicer Compensation . . . . . . . . . . . .  69

                                  ARTICLE V

                               MASTER SERVICING
     SECTION 5.01   The Master Servicer . . . . . . . . . . . . . . . . .  71
     SECTION 5.02   Master Collection Account . . . . . . . . . . . . . .  72
     SECTION 5.03   Permitted  Withdrawals  from the  Master  Collection
                    Accounts  . . . . . . . . . . . . . . . . . . . . . .  73
     SECTION 5.04   Remittances to the Trustee  . . . . . . . . . . . . .  75
     SECTION 5.05   Master Servicer Advances  . . . . . . . . . . . . . .  75
     SECTION 5.06   Validation or  Verification of  Reports and  Payment
                    Amounts . . . . . . . . . . . . . . . . . . . . . . .  75
     SECTION 5.07   Reports  on   Master  Collection   Account;  Reports
                    Updating Mortgage Loan Information  . . . . . . . . .  76
     SECTION 5.08   Master Servicer Compensation  . . . . . . . . . . . .  77
     SECTION 5.09   Mortgage Loan Schedule  . . . . . . . . . . . . . . .  77
     SECTION 5.10   Adjustment of Master Servicer's Compensation  . . . .  78
     SECTION 5.11   Payment of Rating Agency Fees . . . . . . . . . . . .  78
     SECTION 5.12   Implementation of Operations and Maintenance Plans. .  78
     SECTION 5.13   Experts . . . . . . . . . . . . . . . . . . . . . . .  78
     SECTION 5.14   Dissemination of Information  . . . . . . . . . . . .  79
     SECTION 5.15   Mandatory Resignation of Master Servicer  . . . . . .  79

                                  ARTICLE VI

                              SPECIAL SERVICING
     SECTION 6.01   The Special Servicer  . . . . . . . . . . . . . . . .  80
     SECTION 6.02   Transfer to Special Servicing . . . . . . . . . . . .  80
     SECTION 6.03   Servicing of Specially Serviced Mortgage Loans  . . .  81
     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   Remittances to Primary Servicer . . . . . . . . . . .  87
     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  . .  92
     SECTION 6.13   Special Servicer Compensation.  . . . . . . . . . . .  93
     SECTION 6.14   Extension Advisor . . . . . . . . . . . . . . . . . .  93
     SECTION 6.15   Collateral Value Adjustments  . . . . . . . . . . . .  95
     SECTION 6.16   Replacement Special Servicer  . . . . . . . . . . . .  96

                                 ARTICLE VII

                        PAYMENTS TO CERTIFICATEHOLDERS
     SECTION 7.01   Certificate Account; Remittances to the Trustee . . .  97
     SECTION 7.02   Distributions . . . . . . . . . . . . . . . . . . . .  97
     SECTION 7.03   Statements to Certificateholders  . . . . . . . . . .  99
     SECTION 7.04   Distribution of  Reports  to  the  Trustee  and  the
                    Depositor; Advances by the Master Servicer  . . . . . 101
     SECTION 7.05   Allocations of Realized Losses and Collateral  Value
                    Adjustments . . . . . . . . . . . . . . . . . . . . . 102

                                 ARTICLE VIII


                               THE CERTIFICATES
     SECTION 8.01   The Certificates  . . . . . . . . . . . . . . . . . . 104
     SECTION 8.02   Registration   of    Transfer   and    Exchange   of
                    Certificates  . . . . . . . . . . . . . . . . . . . . 105
     SECTION 8.03   Mutilated, Destroyed, Lost or Stolen Certificates . . 108
     SECTION 8.04   Persons Deemed Owners . . . . . . . . . . . . . . . . 108

                                  ARTICLE IX

                                THE DEPOSITOR
     SECTION 9.01   Liability of the Depositor  . . . . . . . . . . . . . 110
     SECTION 9.02   Merger,   Consolidation   or   Conversion   of   the
                    Depositor . . . . . . . . . . . . . . . . . . . . . . 110
     SECTION 9.03   Limitation on Liability of the Depositor and Others . 110

                                  ARTICLE X

                                   DEFAULT
     SECTION 10.01  Events of Default . . . . . . . . . . . . . . . . . . 111
     SECTION 10.02  Trustee to Act; Appointment of Successor  . . . . . . 113
     SECTION 10.03  Notification to Certificateholders  . . . . . . . . . 114
     SECTION 10.04  Waiver of Events of Default . . . . . . . . . . . . . 114
     SECTION 10.05  Additional  Remedies  of   Trustee  Upon  Event   of
                    Default . . . . . . . . . . . . . . . . . . . . . . . 114

                                  ARTICLE XI

                            CONCERNING THE TRUSTEE
     SECTION 11.01  Duties of Trustee . . . . . . . . . . . . . . . . . . 115
     SECTION 11.02  Monitoring    Certificateholders    and    Directing
                    Certificateholder . . . . . . . . . . . . . . . . . . 116
     SECTION 11.03  Powers of Attorney  . . . . . . . . . . . . . . . . . 117
     SECTION 11.04  Certification by Certificate Owners . . . . . . . . . 117
     SECTION 11.05  Certain Matters Affecting the Trustee . . . . . . . . 117
     SECTION 11.06  Trustee  Not  Liable  for Certificates  or  Mortgage
                    Loans.  . . . . . . . . . . . . . . . . . . . . . . . 119
     SECTION 11.07  Trustee May Own Certificates  . . . . . . . . . . . . 119
     SECTION 11.08  Fees  and Expenses  of  Trustee; Indemnification  of
                    Trustee . . . . . . . . . . . . . . . . . . . . . . . 119
     SECTION 11.09  Eligibility Requirements for Trustee  . . . . . . . . 120
     SECTION 11.10  Resignation and Removal of the Trustee  . . . . . . . 121
     SECTION 11.11  Successor Trustee . . . . . . . . . . . . . . . . . . 121
     SECTION 11.12  Merger or Consolidation of Trustee  . . . . . . . . . 122
     SECTION 11.13  Appointment of Co-Trustee or Separate Trustee . . . . 122
     SECTION 11.14  Appointment of Custodians . . . . . . . . . . . . . . 123
     SECTION 11.15  Representations and Warranties of the Trustee . . . . 125
     SECTION 11.16  Massachusetts Filings.  . . . . . . . . . . . . . . . 126
     SECTION 11.17  SEC Filings . . . . . . . . . . . . . . . . . . . . . 126

                                 ARTICLE XII

                                 TERMINATION
     SECTION 12.01  Termination  Upon Repurchase  or Liquidation  of All
                    Mortgage Loans  . . . . . . . . . . . . . . . . . . . 127

                                 ARTICLE XIII

                           MISCELLANEOUS PROVISIONS
     SECTION 13.01  Amendment . . . . . . . . . . . . . . . . . . . . . . 129
     SECTION 13.02  Recordation of Agreement; Counterparts  . . . . . . . 130
     SECTION 13.03  Limitation on Rights of Certificateholders  . . . . . 131
     SECTION 13.04  Governing Law . . . . . . . . . . . . . . . . . . . . 131
     SECTION 13.05  Notices . . . . . . . . . . . . . . . . . . . . . . . 132
     SECTION 13.06  Severability of Provisions  . . . . . . . . . . . . . 132
     SECTION 13.07  Grant of a Security Interest  . . . . . . . . . . . . 133
     SECTION 13.08  Successors and Assigns  . . . . . . . . . . . . . . . 133
     SECTION 13.09  Article and Section Headings  . . . . . . . . . . . . 133
     SECTION 13.10  Notices and Information to Rating Agencies  . . . . . 133
     SECTION 13.11  Certificateholders' List  . . . . . . . . . . . . . . 134


                                   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 144
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      Schedule of Servicing Agreements
Exhibit I      Loan Sale Agreement
Exhibit J      Form of Acknowledgment
Exhibit K      Form of Reports
Exhibit L      Form of Primary 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      Form of Advance/Delinquency Report Pursuant to Section 4.10(a)
Exhibit R-1    Form of Master  Collection Account Report Pursuant  to Section
               5.07(b)
Exhibit R-2    Form  of Primary Collection Account Report Pursuant to Section
               4.10(b)
Exhibit R-3    Form of Escrow Account Report Pursuant to Section 4.10(b)
Exhibit S      Form of Notice Regarding Transfer to Special Servicing
                 Pursuant to Section 6.02(a)
Exhibit T      Form of Primary 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 11.14(b)
Exhibit Z      REO Account Letter Pursuant to Section 6.09(b)



          This  Pooling and  Servicing Agreement,  dated and effective  as of
February  1, 1997,  among J.P.  Morgan  Commercial Mortgage  Finance Corp,  a
Delaware  corporation, as  Depositor,  Banc  One  Management  and  Consulting
Corporation, an  Ohio corporation, as  Master Servicer, Special  Servicer and
Primary Servicer, AMRESCO  Management, Inc., a Texas corporation,  as Primary
Servicer,  GMAC Commercial Mortgage Corporation, a California corporation, as
Primary Servicer,  and State Street  Bank and Trust Company,  a Massachusetts
banking corporation, as Trustee and Extension Advisor.

                            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."  One hundred and seven 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.   Ten
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 and  Class NR
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                        6.939%                       $40,000,000
     Class A2                        7.323%                      $100,124,000
     Class A3                        7.535%                      $138,659,000
     Class B                            (1)                       $24,419,000
     Class C                            (2)                       $22,384,000
     Class D                            (3)                       $20,349,000
     Class E                            (4)                        $6,104,000
     Class X                          (5)(6)                         $0      
     Class F                          7.38%                       $26,454,000
     Class G                          7.38%                       $16,279,000
     Class NR                         7.38%                       $12,213,353
     Class R-I                          NA                            NA     
     Class R-II                         NA                            NA     
     Class R-III                        NA                            NA     

                
- ----------------
(1)  A  weighted average  Pass-Through Rate  equal to,  on each  Distribution
     Date,  the excess  of  the  Weighted Average  Remittance  Rate for  such
     Distribution Date over 1.287% per annum.

(2)  A  weighted average  Pass-Through Rate  equal to,  on  each Distribution
     Date,  the excess  of  the  Weighted Average  Remittance  Rate for  such
     Distribution Date over 1.189% per annum.

(3)  A weighted  average Pass-Through  Rate equal  to,  on each  Distribution
     Date,  the excess  of  the  Weighted Average  Remittance  Rate for  such
     Distribution Date over 1.131% per annum.

(4)  A  weighted average  Pass-Through Rate  equal  to, on  each Distribution
     Date,  the excess  of  the  Weighted Average  Remittance  Rate for  such
     Distribution Date over 0.788% per annum.


(5)  Based on the Notional Amount.

(6)  The weighted  average Pass-Through Rate  equal to, on  each Distribution
     Date, the excess of the weighted average of the Remittance Rates  on the
     Mortgage Loans as of the Due Date in the month of such Distribution Date
     over the weighted average of  the Pass-Through Rates on the Certificates
     immediately prior to such Distribution Date.

          As of close of business on the Cut-off Date, the Mortgage Loans had
an aggregate Cut-off Date Balance equal to $406,985,353.

          In consideration  of the  mutual agreements  herein contained,  the
Depositor, the Master Servicer, the  Special Servicer, the Primary  Servicers
and the Trustee 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 or  Primary Servicer,  as applicable, 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  or Primary  Servicer,  as  applicable,  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 or  Primary Servicer, as applicable,  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 Primary Servicer,
               as applicable,  or any  Affiliate  of the  Master Servicer  or
               Primary 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  Primary Servicer's,  as applicable,
               obligations  to make  Advances with  respect  to the  Mortgage
               Loans;

     (iii)     the adequacy of  the Master Servicer's or  Primary 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 Primary  Servicer, as  applicable, of  any
               other mortgage loans or property;

       (v)     the ownership by the Master  Servicer or Primary Servicer,  as
               applicable, of any Certificates or other securities; or

      (vi)     the obligation of the Master  Servicer or any Primary 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 or  Primary  Servicer,  as  applicable, 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 is 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 Primary  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  interest
accrued on any Collateral Value Adjustment subsequently recovered and 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.

          "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":  December 26, 2028, 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.

          "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 pursuant
to this Agreement.

          "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).

          "BOMCC":  Banc One Management and Consulting Corporation.

          "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
Massachusetts, New York,  Pennsylvania, Georgia  or Texas  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 NR,  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  "State Street  Bank and  Trust
Company,  as  Trustee,  in  trust  for  registered  holders  of  J.P.  Morgan
Commercial  Mortgage    Finance Corp.,  Mortgage  Pass-Through  Certificates,
Series 1997-C4."

          "Certificate Balance":   With  respect to any  Class A1,  Class A2,
Class A3, Class  B, Class C, Class D,  Class E, Class F, Class  G or Class NR
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.  The
Class X and Residual Certificates do not 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 NR Certificate":   Any of the Certificates  issued hereunder
and designated as such.

          "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 6.939%  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  7.323% 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 7.535% 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 1.287% 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 1.189% 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 1.131% 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 0.788% 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 7.38% 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 7.38% 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 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 7.38% per annum and
          a  notional  amount  solely for  purposes  of  calculating interest
          thereon equal  to the  Class Balance of  the Class  NR 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  Section225.62  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  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) 60  days after the
date on which  a receiver is appointed (if such appointment remains in effect


during  such 60-day  period) in  respect of  the related  Mortgaged Property,
(iii) as soon  as reasonably practical  after 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 X 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  any  class  of
Certificates. 

          "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.

          "Combined Servicing Mortgage Loans":  The Mortgage Loans identified
as such on the Mortgage Loan Schedule.

          "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 State  Street Bank and  Trust
Company,  2  International  Place, 5th  Floor,  Boston,  Massachusetts 02110,
Attention:  Corporate Trust Department.

          "Crown Hotel  Notes": The 21  Mortgage Notes relating to  the Crown
Participation as set forth on Exhibit G hereto.

          "Crown  Hotel Properties":  The  Mortgaged Properties  securing the
Crown Hotel Notes.

          "Crown Participation":   A 31.3423765%  participation in a  pool of
Crown  Hotel  Notes pursuant  to  the  Crown  Participation Agreement.    For
purposes of this  Agreement, the Crown  Participation is to  be treated as  a
Mortgage Loan with a Cut-off Date Balance of $22,655,134.

          "Crown Participation Agreement":  The participation agreement dated
as of the  Delivery Date, between MGT,  as seller of the  participations, the
Depositor,  as the initial  participant, BOMCC, as  participation servicer of
the participations, and State Street Bank and Trust Company, as Custodian.

          "Custodial Agreement":  The Custodial Agreement, dated as of August
5, 1994, by and between MGT and  the Custodian, as amended from time to  time
in accordance with the provisions thereof and as may be assigned, in whole or
in part in respect of the Mortgage Loans.

          "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 to  the Depositor or MGT, the related Mortgagor  Loan or an Affiliate


thereof.  The initial Custodian shall be State Street Bank and Trust Company,
acting in its capacity as custodian for the Trustee.

          "Cut-off Date":  February 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":  February 6, 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  by 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
10th Business Day preceding such 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, Primary Servicer or the Special Servicer
on behalf of the  Trustee) shall not be considered to  Directly Operate a REO
Property solely because the Trustee (or the Master Servicer, Primary 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 twenty-fifth (25th) day (or  if any such
day  is  not a  Business Day,  the Business  Day immediately  succeeding such
twenty-fifth (25th) 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  in excess  of 30 days,  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 Services, L.P.,  then Fitch Investors Services,  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, 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  (i)(A)  subject  to
          regulations  regarding fiduciary  funds on  deposit  similar to  12
          C.F.R. Section 9.10(b) or (B) a U.S. trust company which, in either
          case, has corporate trust powers, acting in its  fiduciary capacity
          and (ii)(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,  Master  Collection  Account  or  Primary
          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 subaccounts,  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
Primary Servicer) for the benefit  of J.P. Morgan Commercial Mortgage Finance
Corp.  Mortgage   Pass-Through  Certificates,  Series  1997-C4,  Account  No.
_____________."

          "Escrow Account  Report":  The report prepared  pursuant to Section
4.10(b) hereof and in the form of Exhibit R-3 hereto.

          "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.

          "Extension  Advisor":   The entity  responsible  for approving  any
proposed  Mortgage Loan  modification that  extends  the maturity  date of  a
Mortgage Loan by more than three (3) years beyond the scheduled maturity date
of such  Mortgage Loan as  of the Cut-off Date,  as provided in  Section 6.14
herein.   The initial  Extension Advisor shall  be the State  Street Bank and
Trust Company.

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

          "Final Recovery  Determination":   A determination  by the  Special
Servicer with respect to any Defaulted 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.

          "GMACCM":  GMAC Commercial Mortgage Corporation and its successors.

          "GMACCM Mortgage Loans":  The  Mortgage Loans serviced by GMACCM as
Primary Servicer, as indicated in the Mortgage Loan Schedule.

          "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.

          "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 related Primary 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 related Primary Servicer, the Special Servicer or any Affiliate
thereof, and (iii) is not connected with the  Depositor, the Master Servicer,
the related Primary  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 Balance 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
reduced  by  (i)  the  product  of  (a)  any  excess  of Prepayment  Interest
Shortfalls for such Distribution Date over any Prepayment Interest Excess for
such  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 Certificates,  any
Collateral Value Adjustment Capitalization Amount allocated to such class and
(b) with respect to the Class X Certificates, any Collateral Value Adjustment
Reduction Amount.   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 Depositor,  the related  Primary
Servicer, 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,
Special Servicer or the related Primary 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
February 1, 1997, between MGT and the Depositor relating to the  transfer and
assignment of the Mortgage Loans attached as Exhibit I hereto.

          "Loss  Mortgage  Loan":   Any  Mortgage  Loan  (a)  as to  which  a
Liquidation  Event  has  occurred,  (b)  with respect  to  which  the  Master
Servicer, Primary  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 Collection  Account":  The separate account, which shall be
an Eligible Account,  created and maintained for the  Mortgage Loans pursuant
to Section 5.02 hereof, each of which  shall be entitled "Banc One Management
and  Consulting Corporation,  as Master  Servicer,  for the  benefit of  J.P.
Morgan Commercial  Mortgage Finance Corp. Mortgage  Pass-Through Certificates
Series 1997-C4.

          "Master Collection Account  Report":  The report  prepared pursuant
to Section 5.07(b) hereof and in the form of Exhibit R-1.

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

          "Master Servicer":  Banc One Management and Consulting Corporation,
an Ohio  corporation, its  successor in interest,  or any  successor servicer
appointed as such as herein provided.

          "Master Servicing Fee":  As defined in Section 5.08 hereof.

          "Master  Servicing Fee  Rate":   With respect  to all  the Mortgage
Loans,  other  than the  Combined  Servicing  Mortgage  Loans and  the  Crown
Participation, 0.03% per annum.   There will be no separate Master  Servicing
Fee Rate for the Combined Servicing Mortgage  Loans and there will be no  fee
payable to the Master  Servicer in addition to the Servicing  Fee therefor in
connection with the Crown Participation.

          "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.

          "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  and  the  Crown
Participation  transferred and assigned  to the  Trustee 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
estoppels 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 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.

          "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  related Primary Remittance Date and  not previously distributed
or applied to reimburse to the Master Servicer with respect to  its Servicing
Fee over (b) the excess of any Prepayment Interest Shortfall  allocated prior
to  the related Primary 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 in  respect of a Mortgage Loan which together with
interest thereon, in the good faith judgment  of such Servicer, will not, or,
in the case  of a proposed Advance,  would not, be ultimately  recoverable by
such Servicer 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.

          "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. 

          "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, any Primary 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 a per
annum rate equal  to (a) as  to the Class  A1, Class A2,  Class A3, Class  B,
Class  C,    Class D,  Class  E,  Class X,  Class  F, Class  G  and  Class NR
Certificates,  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
- --------  -------
if (v) 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) 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
there 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)  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  and that  the
Crown Hotel Notes are paid in full on April 30, 2005.

          "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 Collection Account":   Each separate account,  which shall
be  an  Eligible Account,  created  and  maintained  for the  Mortgage  Loans
pursuant  to Section 4.02 hereof, each  of which shall be entitled "_________
(the  Primary  Servicer), as  Primary  Servicer, for  J.P.  Morgan Commercial
Mortgage Finance Corp. Mortgage Pass-Through Certificates, Series 1997-C4."

          "Primary  Collection Account Report":  The report prepared pursuant
to Section 4.10(b) hereof in the form of Exhibit R-2.

          "Primary Remittance Date":   With respect to any Distribution Date,
the third (3rd) Business Day preceding such Distribution Date.

          "Primary Servicer":  With respect  to any Mortgage Loan, the Person
designated as  such in the  Mortgage Loan  Schedule, which  shall be  AMRESCO
Management, Inc.,  BOMCC or  GMAC Commercial  Mortgage Corporation,  or their
permitted successors.

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

          "Primary Servicing Fee  Rate":  With respect to  the Mortgage Loans
other than the  Combined Servicing Mortgage Loans, the  GMACCM Mortgage Loans
and the  Crown Participation, 0.07%  per annum  for each such  Mortgage Loan;
with  respect to the  GMACCM Mortgage Loans,  0.125% per annum  for each such
Mortgage Loan; and with respect to the Combined Servicing  Mortgage Loans, as
set forth in  Section 4.12.   There  will be no  fee payable  to the  Primary
Servicer  in addition  to the Servicing  Fee therefor in  connection with the
Crown Participation.

          "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  (iv) 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  (d) 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 F, Class G, Class NR, 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 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 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  qualified as such  under the laws of  the state in which
               the related Mortgaged Property is located;


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

     (iii)     whose claims paying ability is rated at least "A-"  or "A3" by
               each  Rating  Agency  (or, if  not  rated  by  Fitch Investors
               Service, L.P., the other Rating Agencies); 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
Property) 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 Property) 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 (or  REO Property) 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 (or  REO Property) 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  (or REO  Property)  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.

          "Related Mortgage  Loans":  With  respect to any  Primary Servicer,
Mortgage Loan serviced thereby as indicated in the Mortgage Loan Schedule.

          "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 (i)  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  Master Collection  Account,  Primary  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 one  hundred and
seven interests  with a principal balance and interest  rate equal to that of
one of the Mortgage Loans (other than the Crown  Participation) or one of the
Crown Hotel Notes.

          "REMIC II":  A segregated pool of assets consisting of  one hundred
and seven 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 and Uncertificated Interest X.

          "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 and Uncertificated Interest X.

          "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 and 0.015%.   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  Trustee 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 6.15.

          "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 Corporate Trust Office 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 the  Monthly Payment 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 during 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.

          "Senior Certificates":  The Class A1, Class A2,  Class A3, Class B,
Class C, Class D, Class E and Class X Certificates.

          "Servicer":   The Master  Servicer, each  Primary  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 Agreement":  Each of the Servicing Agreements listed  in
Exhibit H.

          "Servicing Fee":   With respect to any Mortgage Loan other than the
Crown  Participation and  (a)  the Primary  Servicer, the  applicable Primary
Servicing Fee; (b) the Master Servicer, the Master Servicing Fee; and (c) the
Special Servicer, as  set forth in Section  6.13.  With respect to  the Crown
Participation,  the  Servicing  Fee  set forth  in  the  servicing  agreement
referenced in the Crown Participation Agreement.

          "Servicing Fee  Rate":   With respect to  any Mortgage  Loan, other
than a  Combined Servicing  Mortgage Loan or  the Crown  Participation, shall
equal the sum of the Master Servicing  Fee Rate and the Primary Servicing Fee
Rate;  with respect to any Combined Servicing Mortgage Loan, 0.04% per annum;
and with respect with respect to the Crown Participation 0.155%.

          "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 related
Primary 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 related
Primary  Servicer  cannot enter  into  an  assumption agreement  pursuant  to
Section 4.08.

          "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":      Banc  One   Management   and   Consulting
Corporation, an Ohio corporation, 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,
Massachusetts,  Pennsylvania, Georgia  and Texas  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, 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.

          "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":   State Street  Bank and Trust  Company, a Massachusetts
banking  corporation or its successor in interest  in its capacity as Trustee
hereunder, or any successor trustee appointed as herein provided.

          "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 NR  Certificates
which accrues interest at the Weighted Average Remittance Rate.

          "Underwriter":  J.P. Morgan Securities 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,
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.

          "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 and  Class NR  Certificates  in proportion  to the  respective Class
Balances,  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.

          (a)  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.

          (b)  The term "validate" as applied  to actions of a Servicer, when
referring  to data  or  information (whether  or not  contained in  a Report)
received from another person or entity,  shall mean "to take such actions  as
are appropriate in  accordance with Accepted Servicing Practices  in order to
test or compare, as appropriate, such data or information so as to reasonably
infer its accuracy"; and

          (c)  The term  "verify" as applied  to actions of a  Servicer, when
referring to  data or  information (whether  or  not contained  in a  Report)
received from  another person  or entity,  shall mean  "to  receive, sort  or
compile, in any combination as applicable,  said data and information, and to
reject   that  which   is  erroneous   on  its  face",   without  independent
investigation.


                                  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 and the
Crown Participation identified  on the Mortgage Loan  Schedule (the "Mortgage
Loans"), all other  assets included or to  be included in the  Trust Fund for
the  benefit of  the Certificateholders  and the  Custodial Agreement  to the
extent  such  agreement relates  to  the  Mortgage  Loans.   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
(other than the Crown Participation) 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:  "State
               Street  Bank and  Trust Company,  as Trustee  for J.P.  Morgan
               Commercial  Mortgage   Finance  Corp.   Mortgage  Pass-Through
               Certificates Series 1997-C4", in recordable form; 

       (v)     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 of  record in blank  or to the  order of the
               Trustee, with the assignment  to the Trustee in  the following
               form:   "State Street Bank  and Trust Company, as  Trustee for
               J.P. Morgan  Commercial Mortgage Finance  Corp. Mortgage Pass-
               Through Certificates Series 1997-C4";

      (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 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; 

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

      (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;

      (xi)     the original appraisal; and

     (xii)     any escrow, guarantee and environmental liability agreement;

and for  the Crown Participation, the original  Crown Participation Agreement
and the original assignment of the Crown Participation to the Trustee.

          (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:
"State  Street Bank and Trust Company,  as Trustee for J.P. Morgan Commercial
Mortgage  Finance  Corp. Mortgage  Pass-Through Certificates  Series 1997-C4"
prior  to recording.   Each such assignment  shall reflect that  it should be
returned by the  public recording office following recording  to State Street
Bank and Trust Company  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  and this
Section 2.02  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.   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 Master 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.  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,  each Primary  Servicer and the  Special
                    Servicer; Assignment of Rights.

          (a)  The  Depositor hereby represents and warrants to and covenants
with the Trustee, the Master Servicer, each Primary 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 Master  Servicer, each  Primary
               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 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, (a) will 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 entire
               -------------
Servicing  Fee 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)     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

    (viii)     Financial Condition.  Such Servicer's net worth,
               -------------------
determined in accordance  with GAAP, is at least equal to two million dollars
($2,000,000) and such  Servicer has sufficient liquidity  to meet all  of its
obligations (including any obligation to make Advances) hereunder;

          (c)  In addition, BOMCC, as a  condition to the consummation of the
transaction  contemplated herein,  hereby  represents  and  warrants  to  the
Trustee  and  the Depositor  that  as  of the  Delivery  Date,  (i) it  is  a
corporation duly organized,  validly existing and in good  standing under the
laws of  the State  of Ohio;  and (ii)  has received  a  favorable rating  by
Standard and 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)  In addition,  AMRESCO Management, Inc.  as a condition  to the
consummation of the  transactions contemplated hereby, hereby  represents and
warrants to the Trustee, each other Servicer and the Depositor that as of the
Delivery  Date it is  a corporation duly  organized, validly existing  and in
good standing under the laws of the State of Texas.

          (e)  In  addition,  GMAC  Commercial  Mortgage  Corporation,  as  a
condition to the consummation of the transaction contemplated herein,  hereby
represents and warrants to the Trustee, each other Servicer and the Depositor
that as  of the  Delivery Date it  is a  corporation duly  organized, validly
existing and in good standing under the laws of the State of California;

          (f)  In  addition, each  Primary Servicer,  as  a condition  to the
consummation  of the transaction  contemplated herein, hereby  represents and
warrants to the Trustee, each other Servicer and the Depositor that as of the
Delivery Date,  that such Primary Servicer has received a favorable rating by
Standard and  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.

          (g)  In  addition, each  Primary  Servicer, as  a condition  to the
consummation  of the transaction  contemplated herein, hereby  represents and
warrants to  the Trustee, the Master  Servicer, the Special Servicer  and the
Depositor, that  such Servicer has  duly performed its obligations  under the
Servicing  Agreement listed  in Exhibit  H,  as applicable,  in all  material
respects  and is not  aware of any event  of default or  any other event that
with the passage of time would become an event of default under any Servicing
Agreement to which it is a party.

          (h)  The  Depositor,  as  assignee  of  MGT  under  the  Loan  Sale
Agreement  and  the Crown  Participation  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, the  Custodial Agreement  (to the extent  related to  the Mortgage
Loans), and the Crown Participation Agreement.

          (i)  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, any Primary
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, any  Primary 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(h) 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 Trustee
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 Trustee 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  Master  Trust
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,
the Special Servicer and the Primary Servicer 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, in the Loan  Sale
Agreement,  or,  except  as otherwise  specifically  provided,  in the  Crown
Participation Agreement.

     SECTION 2.05   Execution of Certificates.

     The Trustee acknowledges the assignment to it of the Mortgage Loans, the
Loan Sale  Agreement, the  Custodial  Agreement and  the Crown  Participation
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 Master Servicer, the Trustee, 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 Master 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, the Trustee and the Master
Servicer,  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, the  Trustee and  the
Master Servicer 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 agreement
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,
on the basis  of such examination conducted substantially  in compliance with
the Uniform Single Attestation Program for  Mortgage Bankers, such firm is of
the opinion that  such servicing  during such  period has  been conducted  in
compliance  with this  Agreement  except  for such  exceptions  that, in  the
opinion of  such firm,  the Uniform Single  Attestation Program  for Mortgage
Bankers requires it  to report, in  which case such  exceptions shall be  set
forth in such statement.

     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 an association or  corporation under the
laws governing its  charter or articles of incorporation  except as permitted
in this Section  3.04 and shall 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, 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  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.

      Without  in any  way limiting  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 (i) with the  prior written
consent  of the Trustee,  which consent may not  be unreasonably withheld, or
(ii)  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  clause (ii)  of 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.
A Primary Servicer may resign subject to  the requirements set forth below in
this Section  3.06 and the  Master Servicer shall  assume the duties  of such
Primary Servicer hereunder pursuant to  Section 5.01(d).  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.   Any  such successor  Master
Servicer or Special Servicer must also be approved by the Trustee in writing.

     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 covering
such Servicer's officers and employees and other Persons  acting on behalf of
such Servicer 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 Master Servicer or
the Trustee, each Servicer shall furnish  the Master Servicer and 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, suspected or  otherwise, 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
Trust  Fund, the  Master Servicer  and  the Special  Servicer (including  any
successor  Servicer) 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  or the  failure of such  Servicer to
perform its  duties and to service the Mortgage  Loans in accordance with the
terms of this Agreement or arising out of the Servicer's willful misfeasance,
bad faith or negligence.

          (b)  Each  Servicer 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) or  clause (b) 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  Master
Servicer  (or  the Trustee,  if  the Master  Servicer's  responsibilities and
duties are being terminated) 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  or the  Trustee.    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 or  Master Servicer, as  applicable, 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 or Section 12.01 hereof shall not affect  any claims
that the Trustee  or any  Servicer may  have against the  Trustee 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,  (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  and (z) except  for any Primary  Servicer, is
reasonably satisfactory to the Trustee based upon its financial and servicing
ability.

     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  one hundred  and seven
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 and  Class NR 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.

          (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  Primary Servicers,  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
8650G(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  December
26,  2028,  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 From  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, any Primary 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 Custodial  Account or the Certificate  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.


                                  ARTICLE IV

                              PRIMARY SERVICING

          SECTION 4.01   The Primary Servicers.

          (a)  Each Primary Servicer, as independent contract servicer, shall
service and administer each Related Mortgage Loan (except as such obligations
may  be assigned to  the Special Servicer  pursuant to Article  VI hereof) on
behalf  of  and  in  the  best  interests  of  and  for  the  benefit  of the
Certificateholders  in accordance  with  the  terms  of  this  Agreement  and
Accepted Servicing Practices.

          (b)  Subject to Accepted Servicing Practices and the terms  of this
Agreement and of each  Mortgage Loan, each Primary  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  Related Mortgage Loan
which is not  a Specially Serviced  Mortgage Loan.   No Primary Servicer  may
modify, waive or amend the terms of any Mortgage Loan except with the express
written consent of  the Master Servicer.  Without  limiting the generality of
the  foregoing, each  Primary Servicer  shall, and  is hereby  authorized and
empowered with respect to each Related 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.   Each Primary Servicer shall  service and administer
each Related  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, each Primary Servicer
shall service  and administer each  Related 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.  Each Primary Servicer
may  from time  to time  request  that the  Master Servicer  obtain  from the
Trustee any powers  of attorney and other documents  necessary or appropriate
to enable such Primary Servicer to carry out its servicing and administrative
duties  hereunder.    At  such  time   the  Master  Servicer  shall  make   a
determination as to the appropriateness of such request.  If it shall approve
such request, the Master Servicer shall prepare  for signature by the Trustee
and  shall furnish to  such Primary Servicer  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)  Each  Primary Servicer assumes,  with respect to  each Related
Mortgage  Loan  (except   as  otherwise  set  forth  in   Article  VI),  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  Related  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  Related Mortgage  Loans (provided  that
               such  expenses are reasonable  and that such  Primary Servicer
               specifies to the Master Servicer the Mortgage Loan(s) to which
               such expenses relate);

      (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
               Primary 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 such Primary Servicer determines that any such payments have not been made
by the related  Mortgagor, such Primary Servicer shall  effect timely payment
of all such expenses before  they become delinquent if such Primary  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, such Primary  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.  Each Primary Servicer shall make
Servicing Advances with respect to Related Mortgage Loans from  its own funds
to effect such payments 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,
each Primary  Servicer shall be  entitled to  reimbursement of such  costs as
Servicing Advances only  to the extent expressly provided  in this Agreement.
If a Primary  Servicer determines with  respect to any Related  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 Master
Servicer   and   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, a
Primary 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
Related Mortgage Loan.

          (d)  Upon the occurrence of a Servicing Transfer Event with respect
to a  Related  Mortgage Loan  or upon  the resignation  or  termination of  a
Primary Servicer, such Primary Servicer shall effect the timely and efficient
transfer of its servicing responsibilities to the successor Servicer.

          (e)   Unless  the Primary  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 related  Primary 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 such Primary Servicer.

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

          (a)    Subject  to Article  VI,  from  the  date  hereof until  the
principal and interest on the Related  Mortgage Loans are paid in full,  each
Primary Servicer shall proceed diligently  to collect all payments called for
under  the terms  and provisions  of the  Related  Mortgage Loans,  and shall
follow such collection procedures as it would follow with respect to mortgage
loans comparable to the Related Mortgage Loans and held for other portfolios,
except that to  the extent that  such Primary Servicer  does not service  and
administer  similar mortgage  loans for  others, then  such Primary  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,  each Primary Servicer  shall
establish, and agrees to maintain for  so long as it services Mortgage  Loans
pursuant  to  this Agreement,  a  Primary  Collection  Account. Each  Primary
Collection Account  shall be  an  Eligible Account.   Funds  in each  Primary
Collection  Account shall  be held  by the related  Primary Servicer  for the
benefit of the  Certificateholders and shall not be commingled with any other
moneys.    Each Primary  Servicer  shall  deposit,  within one  Business  Day
following receipt, all collections with respect to the Related Mortgage Loans
into the related Primary 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.  Each Primary Servicer shall, within five (5) Business
Days of  the establishment thereof,  notify the Trustee, the  Master Servicer
and  the Special  Servicer  in writing  of the  location  and account  number
thereof 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.  Funds in  any Primary Collection Account may be  invested by, at the
risk of, and  for the benefit of,  the related Primary 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  related
Primary  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 related Primary Servicer.  In addition, if the amounts in any
Primary  Collection Account  are  invested  for the  benefit  of the  related
Primary Servicer, such Primary Servicer  shall deposit on each  Determination
Date 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 for such Collection Period.

          (c)  Each Primary Servicer shall deposit the following amounts into
the related Primary Collection Account:

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

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

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

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

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

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

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

    (viii)     any amounts received  from the Special Servicer  under Section
               6.07 hereof, other than REO Proceeds;


but excluding (1) REO Proceeds, (2) amounts representing fees or late 
    ---------
charge penalties or  modification fees payable by Mortgagors  with respect to
Related Mortgage Loans which are not Specially Serviced Mortgage Loans or REO
Mortgage Loans, which may be retained by such Primary  Servicer as additional
servicing compensation hereunder, (3)  any amounts received from a  Mortgagor
to reimburse  such Primary  Servicer, pursuant  to the terms  of the  Related
Mortgage Loan, for  costs incurred  in connection with  the preparation of  a
Property Inspection Report and (4) Escrow Payments.

          (d)  All  funds  deposited by  a  Primary Servicer  in  the related
Primary  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, a Primary 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 related
Primary  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)   Each  Primary  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  Primary
Collection Account or any related Escrow Account.

          SECTION 4.03   Permitted  Withdrawals from  the Primary  Collection
                         Accounts.

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

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

      (ii)     on  each Primary  Remittance Date,  from amounts  representing
               payments by a  Mortgagor of interest or  Liquidation Proceeds,
               Excess  Insurance Proceeds  and  Excess Condemnation  Proceeds
               with  respect to  a Related  Mortgage Loan  other than  an REO
               Mortgage Loan, to pay to itself the Primary Servicing Fee;

     (iii)     to  reimburse  the  Master Servicer,  itself  and  the Special
               Servicer,  in  that  order, for  previously  unreimbursed  P&I
               Advances  from  collections  on  the  Related  Mortgage Loans,
               together  with  interest  at  the  Advance  Rate  pursuant  to
               Sections  5.05, 4.05,  and 6.10,  respectively,  the right  to
               withdraw  amounts  pursuant  to  this  subclause  (iii)  being
               limited  to  amounts   on  deposit  in  the   related  Primary
               Collection Account in respect of Liquidation  Proceeds, Excess
               Insurance  Proceeds  and  Excess  Condemnation  Proceeds  with
               respect  to  the  related Mortgaged  Property,  and  any other
               amounts received on  the Related 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,  to
               reimburse the Master Servicer, itself and the Special Servicer
               (to the extent  there are no amounts available  in the related
               REO  Accounts  to  reimburse the  Special  Servicer),  in that
               order, pursuant to Sections  5.01(c) and 5.05, 4.05  and 6.10,
               respectively, for  previously unreimbursed  Servicing Advances
               incurred in connection with a Related Mortgage Loan or related
               Mortgaged  Property (which amounts  shall be accounted  for in
               accordance with the provisions of  Section 4.10 hereof) or the
               enforcement  of  the  obligations  of  the Primary  Servicers,
               together  with  interest  at  the  Advance  Rate  pursuant  to
               Sections  5.05,  4.05  and 6.10,  respectively,  the  right to
               withdraw amounts pursuant to this subclause (iv) being limited
               to  amounts on  deposit  in  the  related  Primary  Collection
               Account in respect  of Liquidation Proceeds, Excess  Insurance
               Proceeds and Excess Condemnation Proceeds with respect to such
               Mortgaged  Property, and  any other  amounts  received on  the
               Related  Mortgage  Loan  that  represent  late  recoveries  of
               payments  with respect to  which such Servicing  Advances were
               made;

       (v)     to reimburse  itself from  amounts received  from the  Special
               Servicer  pursuant to Section  6.10(b) or the  Master Servicer
               pursuant to Section 5.03(a)(v) for any Advances, together with
               interest at  the Advance Rate  pursuant to Section  4.05, with
               respect to any  Specially Serviced Mortgage Loan  which remain
               unreimbursed;

      (vi)     on  each  Primary  Remittance Date,  to  reimburse  the Master
               Servicer, 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 Related
               Mortgage  Loan from  any  amounts on  deposit  in the  related
               Primary Collection Account, to the extent not otherwise offset
               by default interest collected on the Related Mortgage Loan;

     (vii)     on  each  Primary  Remittance Date,  to  reimburse  the Master
               Servicer, itself and the Special Servicer, in that order, from
               any  amounts  on  deposit in  the  related  Primary 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 Mortgagor  under the  terms of  the
               related Mortgage Loan  Documents, in each case,  together with
               interest at the  Advance Rate pursuant to Sections  5.05, 4.05
               and  6.10,  respectively,  made with  respect  to  the Related
               Mortgage Loans;

    (viii)     on  each Primary  Remittance Date,  to  reimburse the  Special
               Servicer,  from  amounts  on deposit  in  the  related Primary
               Collection  Account, for any  unreimbursed Advances  made with
               respect to a Related Mortgage  Loan which had been a Specially
               Serviced  Mortgage Loan  but  which ceased  to be  a Specially
               Serviced Mortgage Loan  pursuant to the terms of  Section 6.12
               hereof;

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

       (x)     on each  Primary Remittance Date,  to make remittances  to the
               Master Servicer pursuant to Section 4.04 hereof; and

      (xi)     to  clear and terminate  such Primary Collection  Account upon
               termination of this Agreement.

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

          (c)  Any  remittances to the Master Servicer pursuant to clause (a)
above shall be made by a transfer of funds to the Master Collection Account.

     SECTION 4.04   Remittances to the Master Servicer.

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

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

          (ii) any  amounts  on  deposit in  the  related  Primary Collection
               Account representing  a  Monthly Payment  due  on a  Due  Date
               following the Collection  Period for  such Determination  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 shall be  remitted pursuant to  this Agreement on  the
               Primary Remittance  Date immediately following  the Collection
               Period in which such Monthly Payment was due),

and (2) remit to the Master Servicer any  P&I Advances required to be made on
or prior to such Primary Remittance Date pursuant to Section 4.05(a).  If the
Master Servicer fails  to receive by  2:00 p.m., Dallas  time on the  Primary
Remittance Date  any or all of  the amounts required by this  clause (a), the
Master Servicer shall immediately notify the related Primary Servicer of such
failure.

          (b)  With  respect to any  Primary Servicer remittance  received by
the Master Servicer after the  Primary Remittance Date, such Primary Servicer
shall pay to  the Master Servicer interest  on such amount until  paid at the
Advance Rate.   Such interest shall be  deposited into the Master  Collection
Account by such  Primary Servicer on the  date such late payment is  made and
shall  cover  the  period  commencing  with the  day  following  the  Primary
Remittance  Date and ending  with the Business  Day on which  such payment is
made, both  inclusive.   The payment  by such  Primary Servicer  of any  such
interest shall not be deemed an extension of time for payment or  a waiver of
any Event of Default.

     SECTION 4.05   Primary 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
Related  Mortgage Loan other than a  Specially Serviced Mortgage Loan has not
been received by a Primary Servicer, such Primary Servicer shall remit to the
Master Servicer  on the Primary Remittance  Date for deposit  into the Master
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  a Primary Servicer shall  not be required to  make a
Nonrecoverable Advance and,  provided further, that a Primary  Servicer shall
not be required to make more than two consecutive P&I Advances which have not
been reimbursed  for any Mortgage  Loan and a  Primary 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  a Primary
Servicer  determines that a P&I Advance is required,  it shall on or prior to
such  Primary  Remittance Date  deposit  in  the  related Primary  Collection
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).  Any funds being held in
a Primary  Collection Account for  future distribution  and so used  shall be
replaced  by the related  Primary Servicer from  its own funds  by deposit in
such Primary  Collection Account on  or before any future  Primary Remittance
Date  to the  extent that funds  in such  Primary Collection Account  on such
Primary Remittance  Date shall be less  than payments to  the Master Servicer
required  to be made  on such  date.  If  a Primary Servicer  determines with
respect to  any Related  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.

          (b)  To the  extent required by  the terms of this  Agreement, each
Primary  Servicer  shall  make Servicing  Advances  with  respect  to Related
Mortgage Loans except  pursuant to Section 5.01(c), Section  6.10 and Section
6.11 from time to time.

          (c)  Each Primary  Servicer shall  determine on  each Business  Day
whether amounts  are available in  the related Primary Collection  Account or
Escrow  Account to  reimburse  any Servicer  for  unreimbursed Advances  made
pursuant to this Agreement.  Subject to Section 6.02(f), the Primary 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)(v),
and shall reimburse the Master Servicer,  itself and the Special Servicer, in
that order, on each Business Day.

          (d)  Each Primary  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 such Primary Servicer  is reimbursed for
such Advance pursuant to this Agreement.

     SECTION 4.06   Escrow Accounts.

          (a)   On  or  before  Delivery Date,  each  Primary 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 Related Mortgage Loans, and
funds in each  such subaccount in the  Escrow Account shall  be held by  such
Primary Servicer  for the benefit  of the Certificateholders and  the related
Mortgagors and  shall not be commingled with any  other moneys.  Each Primary
Servicer shall, within  five (5) Business Days of  the establishment thereof,
notify the  Trustee and the  Master Servicer in  writing of the  location and
account number of  each subaccount in the  Escrow Account 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.   Each  Primary
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  Related  Mortgage  Loan  and   (ii)  any  related  Insurance  Proceeds  or
Condemnation Proceeds.   In addition, if the amounts  in any subaccount of an
Escrow  Account are invested for the benefit of the related Primary Servicer,
such Primary 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, related
Primary  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 related Primary 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  related Primary  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 related  Primary Servicer,
               the Master Servicer or the Special Servicer, to reimburse such
               Primary Servicer, 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(d),  5.05 and  6.10,
               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 related  Primary
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 such Primary Servicer shall not be required to make a
Nonrecoverable Advance.

          (e)  Each Primary  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.   Each  Primary 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.  Each  Primary Servicer  shall make such  Servicing Advances until  a
Related Mortgage Loan becomes a Specially Serviced Mortgage Loan and shall be
entitled to  reimbursement therefor  pursuant to  Section 4.03(a)  or Section
4.06(c).  Each  Primary Servicer shall,  if requested by the  Master Servicer
based  upon its  reasonable evaluation  of  the performance  by such  Primary
Servicer of  its obligations under  this clause (e),  hire one or  more firms
approved by  the Master  Servicer (which approval  shall not  be unreasonably
withheld) engaged (i)  in the monitoring of  the status of real  estate taxes
and (ii) the designation from time to time of special flood hazard areas with
respect to each Mortgaged Property.

     SECTION 4.07   Maintenance of Insurance.

            (a)  Each Primary Servicer shall cause to  be maintained for each
related Mortgaged Property all insurance required by the terms of the related
Mortgage  Loan Documents;  provided, however,  that if  the insurance  in the
amount required  above is  not available at  a commercially  reasonable cost,
such  Primary  Servicer shall  not  be  required  to  maintain a  policy  for
insurance  in  such amount  if  it shall  have obtained  the  express written
consent of  the Master Servicer.   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
replacement cost of the improvements which are a part of such property.  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 related Primary 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 related  Primary  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 related Primary  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.  Each Primary  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 related
Primary 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.    If  such  insurance proceeds  are  to  be  applied  to
restoration or repair of the related Mortgaged Property or are to be released
to the related  Mortgagor, the related Primary Servicer  shall deliver to the
Master  Servicer prior  to such  application or  release  a certificate  of a
Servicing  Officer of such  Primary Servicer in  reasonable detail specifying
the  purposes to which  such proceeds are  to be  applied and the  account or
Person to which they are to be transferred.

          (c)  With  respect to  any  insurance  required  to  be  maintained
pursuant to  this Section  4.07, each  Primary 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  related Primary  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  Related  Mortgage  Loan  contains  an
enforceable  "due-on-sale"   or  "due-on-encumbrance"  clause,   the  Primary
Servicer shall  enforce, and  shall not  waive, such  clause.   If a  Primary
Servicer is unable to enforce any such "due-on-sale" clause or if no "due-on-
sale"  clause  is applicable,  such  Primary  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.  A Primary
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  Related
Mortgage Loan.

          (b)  To  the extent  any  Related 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 related
Primary 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  related Primary 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.  A Primary  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 Related Mortgage Loan.

          (c)  The  Primary 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 Primary  Servicer shall forward to  the Custodian
the original  substitution or assumption  agreement and shall forward  to the
Master Servicer and the Master Servicer  shall then forward to the Trustee  a
copy of such substitution or assumption agreement.

          (e)  Notwithstanding the foregoing  or any other provision  of this
Agreement, a Primary 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  Related
Mortgage Loan by  operation of Law that  such Primary Servicer in  good faith
determines it may be restricted by Law from preventing.  The Primary Servicer
shall deliver prompt  written notice  to the Master  Servicer and the  Master
Servicer shall then deliver prompt written notice to the Trustee of  any such
determination or assumption.

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

            (a)  Each Primary 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 Master
Servicer  at such times  and in such  manner as are  consistent with Accepted
Primary Servicing Practices; provided that (i) each 
                             --------
Mortgaged  Property securing  a  Related Mortgage  Loan  with an  outstanding
principal balance in excess of $2,000,000 and each GMACCM 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  Related
Mortgage Loan  shall be inspected and  a Property Inspection Report  shall be
delivered at least once every two years.  The Primary Servicer shall promptly
report to  the Master  Servicer any violation  of applicable  laws, statutes,
regulations  or  ordinances and  any  waste  or  destruction of  the  Related
Mortgaged Property of which it has actual knowledge, and shall report any and
all actions  taken by  the Primary  Servicer in  response to such  violation,
waste or destruction.

          (b)  The Primary 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 Related
Mortgage  Loan for  compliance with  any covenants  contained in  the related
Mortgage Loan Documents  and shall deliver to  the Master Servicer a  copy of
the  Operating Statements  and Rent  Rolls Report summarizing  such operating
statements and  rent rolls in the form of,  and setting forth the information
referenced in, Exhibit N hereto, and, if  requested by the Master Servicer, a
copy thereof  in  an  electronic  format reasonably  acceptable  thereto  and
consistent with Accepted Servicing Practices.

          (c)  In lieu of delivering the  reports referenced in clause (a) or
clause  (b) above  in the  form specified  therein, the Primary  Servicer may
deliver such reports  in such other form  as may be reasonably  acceptable to
the Master Servicer, provided  that such form shall not adversely  affect the
accuracy or scope of the information otherwise reported in  the Detailed Loan
Indicative Data File.

     SECTION 4.10   Reports to Master Servicer and Special Servicer.

          (a)  Each Primary Servicer shall prepare, or  cause to be prepared,
and  deliver to  the Master Servicer  and Special  Servicer (with  respect to
Specially  Serviced Mortgage  Loans),  in  an  electronic  format  reasonably
acceptable to  the  Master Servicer  and consistent  with Accepted  Servicing
Practices, not  later than  (i) the twelfth  (12th) Business  Day immediately
preceding each Distribution Date, a copy  of a Remittance Report in the  form
of Exhibit O  hereto, and a copy  of a Detailed Loan Indicative  Data File in
the  form  of  Exhibit  P  hereto  and  (ii) the  eighth  (8th)  Business Day
immediately  preceding  each  Distribution  Date,  a  copy  of   an  Advance/
Delinquency  Report  in the  form of  Exhibit  Q 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.

          Notwithstanding  the foregoing, the  Primary Servicer shall  not be
required to prepare the Remittance Report in the  form of Exhibit O hereto or
the Advance/Delinquency Report  in the form of Exhibit Q hereto to the extent
the information required to be reported therein is set forth in  the Detailed
Loan Indicative Data File in the form  of Exhibit P delivered not later  than
the twelfth (12th) Business Day  immediately preceding each Distribution Date
and  subsequently delivered  not later  than  the eighth  (8th) Business  Day
immediately preceding the related Distribution Date.

          (b)  On  the eighth (8th)  Business Day immediately  preceding each
Distribution Date,  each Primary  Servicer shall prepare  and deliver  to the
Master  Servicer and  Special  Servicer (with  respect to  Specially Serviced
Mortgage Loans)  a copy of the Primary Collection  Account Report in the form
of Exhibit R-2 hereto and an Escrow Account Report in the form of Exhibit R-3
hereto and validate  and deliver to the Master  Servicer and Special Servicer
each bank statement related to the related Primary Collection Account and the
related Escrow Account for the period from the day after the second preceding
Primary  Remittance Date through the immediately preceding Primary Remittance
Date.

          (c)  If  any Primary  Servicer  receives  notice  from  the  Master
Servicer  of any reporting  inconsistencies pursuant to  Section 5.06 hereof,
such Primary Servicer  shall initiate discussions  on the following  Business
Day with the Master Servicer to reconcile their records.

          (d)  Within sixty  (60) days  following  the end  of each  calendar
year,  each Primary  Servicer shall  prepare, or  cause  to be  prepared, and
deliver to the  Master Servicer (x) a  report, containing (a) the  portion of
the amount remitted  by it to  the Master Servicer  from the related  Primary
Collection Account pursuant to Section 4.04 allocable to  principal, included
therein  and (b)  the  portion of  the amount  remitted by  it to  the Master
Servicer from the related Primary Collection Account pursuant to Section 4.04
allocable to  interest, for  such calendar  year and  signed  by a  Servicing
Officer, and  (y) such other  customary information as  is necessary  for the
Certificateholders  to  prepare their  federal,  state and  local  income tax
returns.  Such  obligation of the Primary  Servicers 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.

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

          (f)  Each Primary Servicer  shall provide the Master  Servicer with
any reasonable information needed by  the Master Servicer which is consistent
with Accepted Servicing Practices with  respect to the Related Mortgage Loans
in order to  allow the Master Servicer  to comply with its  obligations under
Article  V  and  shall  provide  the Special  Servicer  with  any  reasonable
information needed by the Special  Servicer which is consistent with Accepted
Special Servicing Practices with respect to Specially Serviced Mortgage Loans
and REO Mortgage Loans in order to allow the Special  Servicer to comply with
its obligations hereunder pursuant to Article VI.

          (g)  Each Primary Servicer  shall proceed diligently to collect all
reports and  other information required to  be prepared and delivered  by the
related  Mortgagors  pursuant to  the  terms  of  the related  Mortgage  Loan
Documents  (including, but  not limited  to,  rent rolls)  and shall  forward
copies  of such  information  to  the Master  Servicer  periodically as  such
information from Mortgagor is received or as otherwise directed by the Master
Servicer.

     SECTION 4.11   Confirmation of Balloon Payment.

     The Primary Servicer  shall send a  letter by first  class mail to  each
related Mortgagor on a Balloon  Mortgage Loan at least six (6) months  and at
least three  (3) months  prior to  the related  Maturity Date  reminding such
Mortgagor of such Maturity Date and requesting that not later than sixty (60)
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.   Information  regarding  such  Mortgagor
confirmation  and such  Balloon Payment  shall  be delivered  by the  Primary
Servicer  to  the  Master  Servicer   on  the  twelfth  (12th)  Business  Day
immediately preceding each Distribution Date  in a form reasonably acceptable
to the Master Servicer.

     SECTION 4.12   Primary Servicer Compensation.

     Each Primary Servicer shall be entitled to a fee (the "Primary 
                                                            -------
Servicing Fee"), with respect to each Related Mortgage Loan, other than an 
- -------------
REO Mortgage Loan, that  shall be equal to one-twelfth of the  product of (a)
the Primary  Servicing Fee Rate  and (b) the  Scheduled Principal  Balance of
such Related Mortgage Loan as of the Due Date in the preceding calendar month
or, in  the case  of the  initial Primary  Remittance Date  for such  Related
Mortgage Loan,  the outstanding  principal balance  of such  Related Mortgage
Loan as of  the Cut-off Date.  Notwithstanding the foregoing,  in lieu of the
Primary Servicing Fee set forth above, the Primary  Servicer for the Combined
Servicing  Mortgage  Loans and  the  Master  Servicer  shall be  collectively
entitled to a Primary  Servicing Fee calculated as described  above but based
on  a Primary  Servicing Fee  Rate equal  to 0.04%  per annum.   The  Primary
Servicing Fee is payable to the  extent permitted by Section 4.03(ii) hereof.
A Primary 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.


                                  ARTICLE V



                               MASTER SERVICING

     SECTION 5.01   The Master Servicer.

          (a)  The  Master Servicer shall service and administer the Mortgage
Loans on behalf  of the  Trustee and  in the best  interests of  and for  the
benefit  of the  Certificateholders  in  accordance with  the  terms of  this
Agreement, the Crown  Participation Agreement,  the terms  of the  respective
Mortgage   Loans  and  Accepted  Servicing  Practices  (or  Accepted  Special
Servicing Practices, in the case of Specially Serviced Mortgage Loans).

          (b)  Subject to Accepted  Servicing Practices and  Accepted Special
Servicing Practices, as  applicable, and the terms  of this Agreement  and of
the Mortgage Loans, the Master Servicer  shall have full power and authority,
acting through  the Primary  Servicers and the  Special Servicer  pursuant to
this Agreement, 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  Trustee,  any  and  all  instruments  of
satisfaction or cancellation, or of partial  or full release or discharge and
all other  comparable  instruments, with  respect to  a Mortgage  Loan.   The
Master  Servicer shall perform  its obligations hereunder  in accordance with
applicable state and federal Law.   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,  the related
Maturity Date, the related Mortgage Interest Rate or the related amortization
schedule.  To  the extent any Mortgage Loan  contains an enforceable "due-on-
encumbrance" clause, the Master Servicer  shall enforce, and shall not waive,
such clause.

          (c)  The   Master  Servicer   shall,  for   the   benefit  of   the
Certificateholders, monitor  the actions of the Primary Servicers and Special
Servicer. If the Master Servicer determines that any Servicer is in breach of
any  term  of this  Agreement, it  shall  notify the  Trustee and  pursue any
appropriate  remedies.   Any  expenses  incurred by  the  Master Servicer  in
connection  with any  actions taken  hereunder  shall be  deemed a  Servicing
Advance and the  Master Servicer shall be entitled  to reimbursement therefor
pursuant to Section 4.03(a).

          (d)  In  the event  of termination or  resignation pursuant  to the
terms hereof  of a Primary Servicer  or Special Servicer, unless  a successor
has  been appointed pursuant  to the terms  of this  Agreement, all servicing
obligations of  such Servicer  shall automatically be  assumed by  the Master
Servicer without any act or deed on the part of such Servicer, the Trustee or
the Master Servicer, and the Master  Servicer either shall assume the  rights
and obligations of  the such Servicer hereunder or shall  appoint a successor
Primary Servicer or Special Servicer pursuant to Section 3.10.

          (e)  On the  Delivery Date, the Master Servicer  shall provide each
Primary  Servicer  and   the  Special  Servicer  with  a   schedule  of  each
Determination Date,  Primary Remittance  Date and  Distribution Date  for the
current calendar  year and  with a  list  of the  days on  which banking  and
savings  and loan  institutions in  the  states of  Massachusetts, New  York,
Pennsylvania,  Georgia and  Texas are authorized  or obligated  by law  to be
closed during the current  calendar year.  Not later than  the first Business
Day in December of each year,  commencing in 1997, the Master Servicer  shall
provide each  Primary Servicer and  the Special  Servicer with a  schedule of
each Determination Date,  Primary Remittance Date  and Distribution Date  for
the following calendar year and with a list of the days on which banking  and
savings  and loan  institutions in  the  states of  Massachusetts, New  York,
Pennsylvania, Georgia  and Texas  are authorized  or obligated by  law to  be
closed during the following calendar year.

     SECTION 5.02   Master Collection Account.

          (a)  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  Master Collection  Account.   The  Master
Collection  Account shall  be an  Eligible  Account.   The Master  Collection
Account  shall relate  solely to  collections  with respect  to the  Mortgage
Loans, and funds in the Master 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, within five (5)
Business Days of the establishment  thereof, notify the Trustee, each Primary
Servicer  and the Special  Servicer in  writing of  the location  and account
number  of the  Master Collection Account  and shall  give the  Trustee, each
Primary Servicer and the Special Servicer written notice of any change of the
location or account  number of the Master  Collection Account on or  prior to
the date of such change.

          (b)  Funds in the Master Collection  Account may be invested by, at
the  risk  of, and  for  the benefit  of,  the Master  Servicer  in Permitted
Investments and 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 Master 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 Distribution  Date after the occurrence  of
such loss.

          (c)  The Master Servicer  shall deposit into the  Master Collection
Account upon receipt,  any amounts  received from a  Primary Servicer or  the
Special Servicer  pursuant to Section  4.04 and  Section 6.08. If  the Master
Servicer fails to receive by 2:00 p.m., Dallas time on the Primary Remittance
Date  any or all of the amounts  required pursuant to Section 4.04 or Section
6.08,  the  Master Servicer  shall  immediately  notify the  related  Primary
Servicer or the Special Servicer, as applicable, of such failure.

          (d)  All funds  deposited  by the  Master  Servicer in  the  Master
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 Master Collection Account or  take
any action  towards that  end, and shall  maintain such  amounts free  of all
liens, claims and encumbrances of any nature.

     SECTION 5.03   Permitted   Withdrawals   from  the   Master   Collection
                    Accounts.

          (a)  The  Master  Servicer  may make  withdrawals  from  the Master
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  such subaccount  and not
               required to be deposited therein;

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

     (iii)     to the  extent not reimbursed  from amounts on deposit  in the
               related  Primary   Collection  Account  pursuant   to  Section
               4.03(a)(iii) hereof, to reimburse itself, the  related Primary
               Servicer   and  the  Special  Servicer,  in  that  order,  for
               previously  unreimbursed  P&I  Advances  from  any  amounts on
               deposit  in such account  pursuant to Sections  5.05, 4.05 and
               6.10, respectively, together with interest at the Advance Rate
               pursuant to such  Sections 5.05, 4.05 and  6.10, respectively,
               the right to withdraw amounts pursuant to this subclause (iii)
               being limited to amounts on deposit  in such Master Collection
               Account in  respect of Liquidation Proceeds,  Excess Insurance
               Proceeds, REO  Proceeds and Excess  Condemnation Proceeds with
               respect  to such  Mortgaged Property,  and  any other  amounts
               received on the related Mortgage  Loan that represent late re-
               coveries of payments with respect  to which such P&I  Advances
               were made;

      (iv)     to the  extent not reimbursed  from amounts on deposit  in the
               Primary  Collection  Account pursuant  to  Section 4.03(a)(iv)
               hereof,  the Escrow  Account  pursuant  to Section  4.06(c)(v)
               hereof or the REO Account  pursuant to Section 6.10 hereof, to
               reimburse itself, the related Primary Servicer 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 to Trustee in accordance
               with  the provisions of Section 4.10(a) hereof), together with
               interest at the Advance  Rate pursuant to such  Sections 5.05,
               4.05 and  6.10, respectively,  the right  to withdraw  amounts
               pursuant  to this subclause  (iv) being limited  to amounts on
               deposit  in  the  Master  Collection  Account  in  respect  of
               Liquidation Proceeds, Excess Insurance Proceeds, REO  Proceeds
               or Excess Condemnation Proceeds with respect to such Mortgaged
               Property,  and any  other  amounts  received  on  the  related
               Mortgage  Loan that represent late recoveries of payments with
               respect to which such Servicing Advances were made;

       (v)     on  each  Master  Remittance Date,  to  reimburse  the related
               Primary Servicer from  amounts on deposit in such  account for
               any  Advances,  together  with interest  at  the  Advance Rate
               pursuant to Sections  5.05, 4.05 and 6.10,  respectively, made
               by  such Primary Servicer  with respect to  Specially Serviced
               Mortgage  Loans  related  to such  account  which  the Special
               Servicer  has  determined  to be  Nonrecoverable  Advances and
               remain unreimbursed more  than thirty (30) days  following the
               related Servicing Transfer Date;

      (vi)     on  each  Master  Remittance Date,  to  reimburse  itself, the
               related Primary  Servicer 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 Master  Collection
               Account,  to  the  extent  not  otherwise  offset  by  default
               interest collected on the related Mortgage Loan;

     (vii)     on  each  Master  Remittance Date,  to  reimburse  itself, the
               related  Primary Servicer  or the  Special  Servicer, in  that
               order, from any amounts on deposit in such account for (A) any
               unreimbursed    Nonrecoverable    Advances   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 5.05, 4.05
               and 6.10, respectively, made with respect to Mortgage Loans; 

    (viii)     on  each  Master  Remittance Date,  to  reimburse  the Special
               Servicer, from  amounts on  deposit in  the Master  Collection
               Account, for any unreimbursed Advances  made with respect to a
               Mortgage Loan  which had  been a  Specially Serviced  Mortgage
               Loan but which ceased to be a Specially Serviced Mortgage Loan
               pursuant to the terms of Section 6.12 hereof;

      (ix)     on each Master Remittance Date, to pay itself any reinvestment
               income  on deposit  in such  account to  which it  is entitled
               pursuant to Section 5.02(b);

       (x)     on each  Master Remittance  Date, to  make remittances  to the
               Trustee pursuant to Section 5.04 hereof; and

      (xi)     to  clear and  terminate the  Master  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 Master Collection Account and determining
any  shortfall or overpayment  of any  amounts due from  or on behalf  of any
Mortgagor or Mortgaged Property.

          (c)  Any remittances to a  Primary Servicer pursuant to clause  (a)
above shall be  made by a transfer of funds to the related Primary Collection
Account.

     SECTION 5.04   Remittances to the Trustee.

     On each Master  Remittance Date, the Master Servicer  shall (1) withdraw
from the Master Collection Account and remit to the Trustee, by wire transfer
of immediately available funds, all amounts on  deposit in such account as of
such Master Remittance Date, minus any permitted 
                             -----
charges against or withdrawals from the Master Collection Account pursuant to
clauses (i) through  (ix) of Section 5.03 hereof 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 5.05(b).

     SECTION 5.05   Master Servicer Advances.

          (a)  Upon receipt of notice from any other Servicer or otherwise of
a failure  on the part of any  other Servicer to make an  Advance, the Master
Servicer  shall determine  whether or  not such  Advance is  a Nonrecoverable
Advance.

          (b)  If a P&I  Advance is  not made  by a Primary  Servicer or  the
Special Servicer with  respect to any Mortgage Loan by the Business Day prior
to the Master Remittance Date and the Master Servicer does not determine that
such P&I Advance is a Nonrecoverable Advance, the Master Servicer shall  make
such P&I Advance on such Master  Remittance Date.  If a Servicing Advance  is
not made  by a Primary Servicer or the  Special Servicer, as applicable, with
respect to any Mortgage Loan and the  Master Servicer does not determine that
such Servicing Advance is a Nonrecoverable Advance, the Master Servicer shall
make any Servicing  Advance it determines  should be made  based on  Accepted
Servicing Practices or  Accepted Special Servicing Practices,  as applicable,
within three  days of  determining that  such Advance  should be  made.   The
Master Servicer shall reimburse itself for any unreimbursed Advances from the
Master  Collection Account  pursuant to  Section  5.03 and  from the  related
Primary Collection Account, Escrow Account or REO Account pursuant to Section
4.03, Section 4.06(c) or Section 6.10.

          (c)  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 Master Servicer reimburses itself for
such Advance and shall be reimbursed as provided in this Agreement.

     SECTION 5.06   Validation  or   Verification  of  Reports   and  Payment
                    Amounts.

          (a)  The Master Servicer shall, on  the Business Day following each
date that a Remittance Report  and Advance/Delinquency Report is due pursuant
to Section 4.10,  validate that the information presented in  such reports is
consistent with the information on its data storage  and retrieval system and
confirm  that  its records  reflect  accurately and  completely  all relevant
information as of the close of  business on such Business Day.  In  addition,
the Master  Servicer shall,  on the Business  Day following  the date  that a
Specially Serviced  Mortgage Loan and  REO Status  Report is due  pursuant to
Section  6.09(b) verify  that the  information  presented in  such report  is
consistent with the information on its data storage and  retrieval system and
confirm  that  its records  reflect  accurately and  completely  all relevant
information as of the  close of business on such Business  Day.  Within three
(3)  Business Days prior to the Primary  Remittance Date, the Master Servicer
shall notify each other Servicer of any inconsistencies found in such report.

          (b)  The Master Servicer shall, on the Business  Day following each
Primary Remittance Date, validate that all transfers of funds into the Master
Collection Account  are consistent with  the information on its  data storage
and  retrieval system  and confirm  that its  records reflect  accurately and
completely  all  relevant information  as of  the close  of business  on such
Business Day for  each Mortgage Loan subject  to this Agreement.   Within one
(1) Business Day of  the Primary Remittance  Date, the Master Servicer  shall
report to each other Servicer  any discrepancies between any amounts remitted
and the information in the Master Servicer's records.

          (c)  The  Master  Servicer  shall, on  the  Business  Day following
receipt of a Primary Collection Account Report, Escrow Account Report  or REO
Account Report pursuant to Section 4.10(b) or Section 6.09(b) and the related
bank statements, verify that the information  is presented in such report  is
consistent with the  bank statements forwarded by each other  Servicer and is
consistent with the information on its data  storage and retrieval system and
confirm  that  its records  reflect  accurately and  completely  all relevant
information as of the  close of such Business  Day.  Within one  (1) Business
Day of  such verification,  the Master  Servicer shall report  to each  other
Servicer  any discrepancies  between  any  such  report and  the  information
presented in the bank statements and the Master Servicer's records.

     SECTION 5.07   Reports on  Master Collection  Account; Reports  Updating
                    Mortgage Loan Information.

          (a)  On the fourth  (4th) Business Day  prior to each  Distribution
Date, the Master  Servicer shall (i) verify  and forward to the  Trustee each
Primary Collection  Account  Report, Escrow  Account Report  and REO  Account
Report  prepared pursuant  to Section  4.10(b)  or Section  6.09(b) and  (ii)
prepare and deliver  to the Trustee a Master Collection Account Report in the
form of Exhibit  R-1 showing  for the period  from the day  after the  second
preceding Master  Remittance Date  through the  immediately preceding  Master
Remittance Date the aggregate deposits  into and withdrawals from the related
fund or  account  in  accordance  with  this  Agreement,  including,  without
limitation,  an accounting of all income and losses realized on any Permitted
Investments of funds therein.

          (b)  Within sixty  (60) days  following  the end  of each  calendar
year, the Master  Servicer shall prepare, or cause to be prepared, verify and
deliver  to the Trustee also on an aggregate basis as described in clause (a)
above  (x) a  statement, containing  the  information set  forth in  Sections
4.10(d) and 6.09(c) for such calendar year and signed by a Servicing Officer,
and (y) such  other  customary  information  as  the  Master  Servicer  deems
necessary  or desirable for the  Certificateholders to prepare their federal,
state and local income tax returns.   Such obligation of the Master  Servicer
shall be  deemed to  have been  satisfied  to the  extent that  substantially
comparable information shall  be provided by the Master  Servicer pursuant to
any requirements of the Code.

          (c)  Upon prior written  request of the  Trustee or the  Depositor,
the  Master Servicer shall  prepare such other  reports as may  be reasonably
requested in writing  by the Trustee or  the Depositor.  The  Master Servicer
shall be  entitled to  charge a  reasonable fee  reflecting the internal  and
external costs  to the Master  Servicer of  preparing such other  reports and
such fee shall be reimbursable to the Master Servicer as a  Servicing Advance
and shall be reimbursed pursuant to Section 5.03(a).

          (d)  At the  request of  the Trustee or  the Depositor,  the Master
Servicer shall, from time to time, calculate and report to the Trustee or the
Depositor  on an aggregate basis  as described in clause  (a) above and as of
the time specified by the Trustee or the Depositor, (x) the  weighted average
or totals  of any of  the rates  or amounts  set forth in  the Mortgage  Loan
Schedule  attached in  Schedule  I  hereto and  (y)  the aggregate  Scheduled
Principal Balance of the related Mortgage Loans.

     SECTION 5.08   Master Servicer Compensation.

          (a)  The Master Servicer shall be entitled to a fee (the "Master
                                                                    ------
Servicing Fee"), with respect to each Mortgage Loan, that shall, for a 
- -------------
period of each full month, 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 or,  in the
case  of  the initial  Master Remittance  Date  for such  Mortgage  Loan, the
outstanding principal balance  of such Mortgage Loan as of  the Cut-off Date.
Notwithstanding the foregoing, the Master Servicer shall not be entitled to a
Master Servicing Fee  with respect to the Combined  Servicing Mortgage Loans,
but solely  to the Primary Servicing Fee described  in the second sentence of
Section 4.12.  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 5.03 hereof.  The Master  Servicer shall also be entitled to  receive
as part of its servicing compensation reinvestment income pursuant to Section
5.02(b).

          (b)  No transfer, sale,  pledge or other disposition  of the Master
Servicer's right to receive all or any  portion of the fees it is entitled to
receive for  services  under  this Agreement  shall  be made,  and  any  such
attempted transfer, sale,  pledge or other disposition shall  be void, unless
such  transfer  is made  to  a  successor  servicer  in connection  with  the
assumption by  such successor  servicer of the  duties hereunder  pursuant to
Section 3.10  and all (and  not a portion) of  the Master Servicing  Fees are
transferred to such successor servicer.

     SECTION 5.09   Mortgage Loan Schedule.

     On the Delivery Date the  Master Servicer shall prepare and deliver  for
attachment  to  this Agreement  the  Mortgage Loan  Schedule  in the  form of
Exhibit G  hereto.    The Master  Servicer  represents and  warrants  to  the
Depositor, the Trustee and the other Servicers that the information set forth
in the Mortgage Loan Schedule accurately represents  the information provided
by each related Primary Servicer.

     SECTION 5.10   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 any  Prepayment Interest Excess  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
5.03(a)(ix).

     SECTION 5.11   Payment of Rating Agency Fees.

     The Master Servicer  shall pay the fees of each Rating Agency payable in
connection with maintaining a rating on the Certificates.  Such payment shall
not be  an  Advance and  the  Master Servicer  shall  not seek  reimbursement
therefor from the Trust Fund.

     SECTION 5.12   Implementation of Operations and Maintenance Plans.

          (a)  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 request from the  related Primary
Servicer written confirmation thereof no later than such time as such plan is
required to be established or completed.

          (b)  To the extent any actions or remediations are required to have
been taken or  completed pursuant to the  terms of the related  Mortgage Loan
Documents,  the  Master  Servicer  shall request  from  the  related  Primary
Servicer written confirmation thereof no later than such time as such actions
or remediations are required to have been taken or completed.

          (c)  To  the  extent a  Primary  Servicer  shall fail  to  promptly
respond to  any inquiry  described in  clause (a)  or clause  (b) above,  the
Master Servicer shall  determine whether such Primary Servicer  has failed to
perform its obligations under this Agreement.

     SECTION 5.13   Experts.

     To the  extent the  Master Servicer, in  connection with  performing its
obligations under  Section 3.02 or  Section 5.12, shall  reasonably determine
that it is necessary to  retain a third party expert, the costs  of retaining
such expert shall be a Servicing Advance.

     SECTION 5.14   Dissemination of Information.

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

     SECTION 5.15   Mandatory Resignation of Master Servicer.

     The parties  hereto agree  that the  same entity  which acts  as Primary
Servicer  for the Combined  Servicing Mortgage Loans shall  at all times also
act as Master Servicer hereunder.  Therefore, upon the removal or resignation
of the  Primary Servicer for  the Combined Servicing  Mortgage Loans and  the
appointment of  a successor  thereto, the  Master Servicer  shall immediately
resign and  shall be  succeeded by  such successor  Primary Servicer  for the
Combined  Servicing  Mortgage  Loans.    In addition,  upon  the  removal  or
resignation  of the  Master  Servicer,  and the  appointment  of a  successor
thereto, the Primary Servicer for the Combined Servicing Mortgage Loans shall
immediately resign and shall be  succeeded by such successor Master Servicer.
Any such successor Servicer shall be appointed pursuant to Section 3.10.


                                  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, the Crown Participation  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 Primary  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 related  Primary Servicer  shall notify  the Trustee,  the
Depositor,  the Master  Servicer  and  the Special  Servicer  as promptly  as
practicable by telephone and in an electronic format reasonably acceptable to
the Master Servicer after it becomes aware  of (i) any facts or circumstances
that might result  in any Related 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 related Primary Servicer shall provide to the Trustee, the Depositor, the
Master Servicer  and the  Special Servicer as  promptly as  practicable after
request  any additional information reasonably requested thereby with respect
to such Related Mortgage Loan.

          (b)  Unless  the Primary  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 related
Primary 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 related  Primary 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  related Primary 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 Related  Mortgage Loan with
respect to which  notice is required to  be delivered pursuant to  clause (a)
above.  The related Primary 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, the  related
Primary Servicer shall  not have any further dealings  or communications with
the  related  Mortgagor  except  as  administrator  of  the  related  Primary
Collection Account  and Escrow Account.   The related Primary  Servicer shall
maintain up-to-date information on each Related Mortgage Loan which becomes a
Specially Serviced Mortgage Loan in  order to properly administer the related
Primary 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.   The  Special
Servicer  shall  promptly  provide  to  the  related  Primary  Servicer   all
information  available to  the Special  Servicer  and not  available to  such
Primary 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 Related Mortgage Loan, the
related Primary  Servicer shall not  withdraw any amounts  on deposit  in the
related Primary 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 such Primary 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  extend the  scheduled maturity date  of any  Specially Serviced
Mortgage  Loan  to up  to  three  one year  extensions  beyond  the scheduled
maturity date  thereof as  of the  Cut-off Date.   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 Primary Servicer with respect
to a Mortgage Loan set  forth in Sections 4.01(c),  4.05, 4.08 and 4.09  with
respect  to any  Specially Serviced  Mortgage Loan  (but not  any liabilities
incurred  by the  Primary Servicer  prior to  the related  Servicing Transfer
Date)  and any  REO  Properties and  Section  4.07 with  respect  to any  REO
Properties  and, to  the  extent it  receives a  certificate  from a  Primary
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 a  Primary Servicer not assumed
by the  Special Servicer pursuant  to Section 6.02(d), such  Primary Servicer
shall  not  have any  such duty  or  obligation with  respect to  the related
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  Primary 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 the Special Servicer may  not take any action that is  contrary
to applicable Law or the terms of the applicable Mortgage Loan Documents.  If
the Directing Certificateholder  disapproves such Asset Strategy  Report, the
Special Servicer  will revise such Asset  Strategy Report and deliver  to the
Trustee,  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, Class E or Class X
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(a), 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  stated 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 Master 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, the related Primary 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   Remittances to Primary Servicer.

     Any collections  received in respect  of a Related Mortgage  Loan, other
than REO  Proceeds, shall be remitted to  the related Primary Servicer within
one Business Day of  receipt for deposit into the  related Primary Collection
Account established and maintained by  such Primary Servicer for the duration
of this Agreement pursuant to Section 4.02.

     SECTION 6.08   Remittances to Master Servicer.

     On each Primary  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 Master 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 related
Primary  Servicer and consistent  with Accepted Special  Servicing Practices)
not  later than  the eighth  (8th)  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
related Primary 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  eighth (8th)
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 eighth (8th)  Business Day immediately  preceding each
Distribution Date,  the Special  Servicer shall validate  and 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  Primary Remittance Date  through the immediately
preceding Primary 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.    For purposes  of this  clause  (b), "validate"  shall  have the
meaning set forth in Section 1.03(b).

          (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 and the  Trustee 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  5.06,  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  Primary
Servicer  or the Special  Servicer, the Special  Servicer shall remit  to the
Master Servicer on the related  Primary Remittance Date for deposit  into the
related Master 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 related Primary Servicer from its own funds for deposit into the
related  Primary  Collection  Account  an  amount  equal   to  the  aggregate
unreimbursed Advances with all accrued  interest thereon made by such Primary
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  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 related Primary 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, the related
Primary Servicer and the Trustee in the form of Exhibit W hereto.

          (b)  Unless the related  Primary Servicer and the  Special Servicer
with respect to a Related 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 related  Primary 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 related Primary 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 related  Primary 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
related Primary 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  Related Mortgage Loan shall terminate,
and all duties and  obligations of the related Primary Servicer  with respect
to  such Related  Mortgage  Loan to  the extent  set forth  herein previously
assumed  by the Special  Servicer shall be  reassumed by the  related Primary
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 other  than the Crown Participation  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 Stated Principal Balance of  such
Mortgage Loan  is reduced  to zero.   There  will be  no fee  payable to  the
Special Servicer  in connection with  the Crown Participation other  than the
fee payable  thereto pursuant  to the servicing  agreement referenced  in the
Crown Participation Agreement.

     SECTION 6.14   Extension Advisor.

          (a)  The Special Servicer shall submit to the Extension Advisor any
Asset Strategy Report recommending  that a Mortgage Loan be modified  in such
manner as to extend the maturity date of  such loan for a period of more than
three (3) years  beyond the scheduled  maturity date of  such loan as of  the
Cut-Off Date  (a "Modification").   The Extension  Advisor shall,  within ten
business days of such written request, file a written report with the Trustee
and  the  Special Servicer  approving or  disapproving such  modification and
summarizing the reasons for its determination.  The initial Extension Advisor
on  behalf of the  Holders of the  Senior Certificates shall  approve of such
Modification  if it determines that  the decision of  the Special Servicer to
modify the Mortgage Loan is consistent with the Special Servicer standard set
forth in Section  6.01.  Any successor Extension Advisors  shall approve such
Modifications if it determines  that the decision of the Special  Servicer to
so modify  the Mortgage Loan is  in the best  interest of the holders  of the
Senior  Certificates.   If unusual  business  circumstances or  the need  for
additional information or analysis does  not allow the timely filing  of such
report, the  Extension  Advisor will,  to the  best of  its  ability, file  a
statement within  said ten day period  with the Trustee and  Special Servicer
setting  forth  the  estimated  additional  time  required  to  complete  its
determinations  and  the  reasons  for   the  delay  and  will  complete  its
determinations in the most expeditious manner reasonably possible.

          (b)  The initial Extension  Advisor's review shall be  conducted by
personnel in the Real Estate Division of its Commercial Banking Services Area
or similar group with experience in the administration of commercial mortgage
loans.   It shall consist of the review  of relevant information furnished to
it  by the Special  Servicer pursuant to  clause (c) and (d)  hereof and such
other information as it  may have or determine to obtain with  respect to the
subject  Mortgage Loan,  and  the  circumstances  (legal,  market,  physical,
financial  and otherwise)  which may  impact its  collection.   The Extension
Advisor  may obtain  information  outside  of its  normal  data resources  to
fulfill its responsibilities.  

          (c)  The Special Servicer shall, at the time  of any request to the
extension Advisor  for approval of  a Modification, furnish to  the Extension
Advisor  copies of  all Asset  Strategy  Reports on  the Mortgage  Loan being
modified, a written description of the Modification including,  if available,
any documents comprising the Modification  which are proposed to be executed,
a summary of the factors which it  considered in granting the Modification as
well as,  upon the written  request of the  Extension Advisor, copies  of all
relevant material which  it has considered  in its analysis  of the  Mortgage
Loan  and   its  negotiations  with   the  Mortgagor  with  respect   to  the
Modification.

          (d)  The  Special  Servicer  shall  cooperate  with  the  Extension
Advisor  in its  investigation  of the  Modification  in such  manner as  the
Extension  Advisor  may  reasonably  request,  including  furnishing  further
information to  the Extension  Advisor with respect  to the  Modification and
making available to the Extension  Advisor personnel involved in the decision
to grant the  Modification for the purpose of  responding Extension Advisor's
request for information.

          (e)  The Extension  Advisor shall  have no  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 Extension Advisor against any  liability which would otherwise be imposed
by reason  of  willful misfeasance,  bad  faith or  gross  negligence in  the
performance  of its  duties  or  by  reason  of  reckless  disregard  of  its
obligations or duties hereunder.

          (f)  It  is  recognized  that the  initial  Extension  Advisor also
serves as Trustee  hereunder and that it  intends that its duties  in each of
said  capacities be  performed  by  separate  divisions  and/or  departments.
Provided that the  Trustee and initial Extension Advisor  maintain procedures
in place reasonably calculated to insure  that, except in situations in which
its fiduciary  obligations might make  it advisable that its  Corporate Trust
Department seek the assistance of the Real Estate Division, (i) its duties in
each  of said  capacities are  performed  in such  separate divisions  and/or
departments and by difference personnel and (ii) except for the reports to be
furnished to the Trustee by the initial Extension Advisor hereunder, specific
information with respect  to the Trust Fund  or any Mortgage Loan  therein is
not  made  available  by  either division  or  department  to  the  other, no
liability shall be imposed upon State Street Bank and Trust Company by reason
of, or arising  out of, such relationship  and the knowledge of  personnel in
one division  or department shall  not be attributable  to the other  for any
purpose.

          (g)  The  Extension Advisor  shall be  entitled to  indemnification
from  the Trust Fund  against all loss,  cost, damage and  expense, including
reasonable attorneys' fees, incurred by  it without its willful misconduct or
gross  negligence,  as a  result  of  its  appointment as  Extension  Advisor
hereunder or in  the administration of its duties hereunder.   This provision
shall survive termination of this Agreement and the resignation or removal of
the Extension Advisor.

          (h)  The  Extension Advisor's reasonable fees and expenses shall be
paid by the Trustee out of the Certificate Account.

          (i)  The Extension Advisor may resign at any time by giving written
notice to the Holders of the Certificates  and the Trustee and may be removed
by the Holders  of a majority of the  aggregate Certificate Principal Balance
of the  Senior Certificates.  Upon such removal or resignation, the successor
Extension Advisor selected by such Certificateholders shall assume the duties
of Extension Advisor.  Within ten  Business Days of receiving notice of  such
resignation,  the Trustee shall  mail each Holder of  a Senior Certificate by
first class mail a request that such  Holder nominate a new Extension Advisor
within  15 Business  Days of  receiving such notice.   Such  nomination shall
include  a  written agreement  by  the  nominated to  assume  such duties  if
elected.  On  the Business Day following  such 15th Business Day  the Trustee
shall notify each  such Certificateholder by first class mail of the names of
the entities  nominated as  successor Extension Advisor.   Such  notice shall
request  that each  such Certificateholders  vote  for one  of the  nominated
entities and notify the Trustee in  writing of their vote within 10  Business
Days.   If  within 10  Business  Days of  mailing such  notice  Holders of  a
majority  of the  Percentage Interests  in the  Senior Certificates  have not
responded, the Trustee shall notify  each of such Certificateholders by first
class   mail   of  such   event   and   shall   request  votes   from   those
Certificateholders which have not voted within 5 Business Days.  On the sixth
Business  Day following  such  notice,  the  Trustee  shall  determine  which
nominated  entity received  the  votes  aggregating  the  highest  Percentage
Interest  and such  entity  shall  be appointed  as  the successor  Extension
Advisor.   The Holders of  a majority of the  aggregate Certificate Principal
Balance of the Senior  Certificates shall appoint  a successor, the fees  and
expenses of such successor to be paid  by the Trustee out of the  Certificate
Account up to the amount which would have been paid to its predecessor as set
forth in the agreement referred to in clause (h) above.  Upon the appointment
of  a successor  Extension  Advisor,  the Trustee  shall  notify the  Special
Servicer of such appointment.

     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,  the Master  Servicer  and  the  related Primary  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.  If the designated
replacement is acceptable  to the Trustee on  the basis of its  financial and
servicing  ability,  which approval  may  not be  unreasonably  withheld, 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 Master Collection Account and remit to the Trustee, by wire
transfer of immediately  available funds to the Certificate  Account, (1) all
amounts  on  deposit in  the Master  Collection  Account as  of the  close of
business on the Master Remittance Date required to be remitted to the Trustee
pursuant to Section 5.04  and (2) any P&I  Advances deposited on or  prior to
such Master Remittance Date pursuant to Section 5.05(b).

     SECTION 7.02   Distributions.

          (a)  On each Distribution Date, the  Trustee shall apply amounts on
deposit in the  Certificate Account after payment of the  reasonable fees and
expenses of the Extension Advisor pursuant to  Section 6.14(h), to the extent
of the Available Distribution Amount, in the following order of priority:

       (i)     On each Distribution Date,  75% of any Net  Prepayment Premium
               to  the Class  X Certificates  and 25%  of any  Net Prepayment
               Premium to  all other  Certificates, in  the following  order:
               Class A1, Class A2, Class A3, Class B, Class C, Class D, Class
               E,  Class F,  Class G  and Class  NR Certificates  through the
               Distribution Date on  which the related Class  Balance thereof
               has been reduced to zero;

      (ii)     subject to clause (iv) below, to distributions  of interest on
               the  Classes of Certificates then outstanding with the highest
               priority for interest payment as  set forth below in an amount
               equal  to the  respective  Interest  Distribution  Amounts  in
               respect  thereof for  such Distribution  Date  and any  unpaid
               portion  of the  respective Interest  Distribution Amounts  in
               respect  thereof for any prior Distribution Date together with
               interest thereon as the applicable Pass-Through Rate; 

     (iii)     to distributions of  the Principal Distribution Amount  to the
               Classes of Certificates then outstanding in reduction of their
               respective Class Balances in the order set forth below;

      (iv)     sequentially, to  distributions of interest  to the  remaining
               Certificateholders  in  the  priority set  forth  below  in an
               amount equal to  the Interest Distribution Amounts  in respect
               thereof  for such Distribution Date  and any unpaid portion of
               respective Interest  Distribution Amounts  in respect  thereof
               for   any  prior  Distribution  Date,  provided  that  on  any
               Distribution Date  on which  the Class Balance  of a  Class of
               Certificates  is  reduced  to zero  pursuant  to  clause (iii)
               above, interest  distributions pursuant  to clause  (ii) above
               will be made to the Class of Certificates outstanding with the
               next  highest priority for  interest payments prior  to making
               distributions  of principal on  such Class pursuant  to clause
               (iii) above;

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

      (vi)     to  distributions to the  Class R-I Certificateholders,  in an
               amount equal to the balance, if any.

          The priority for interest payments for purposes of clauses (ii) and
(iv) above, is:  first, to distributions of  interest on the Class  A1, Class
A2, Class A3  and Class X Certificates,  pro rata, based on  their respective
Interest Distribution Amounts; second, to the Class B Certificates; third, to
the Class C Certificates; fourth, to the Class D Certificates; fifth,  to the
Class E Certificates;  sixth, to the  Class F Certificates;  seventh, to  the
Class G Certificates;  and eighth, to the  Class NR Certificates up  to their
respective  Interest Distribution Amounts.  The Principal Distribution Amount
for such Distribution Date set forth in Clause (iii) above will be applied to
distributions  of principal  of the Class  A1, Class  A2, Class A3,  Class B,
Class C,  Class D, Class  E, Class F, Class G  and Class NR  Certificates, in
that order, until their respective Class Balances have been reduced to  zero.
After reduction of  the Class Balances of  all the Certificates to  zero, any
remaining portion of the Available Distribution Amount will be distributed to
the holders of the  Class X Certificates up to  an aggregate amount equal  to
the sum of all prior  Collateral Value Adjustment Reduction Amounts allocated
thereto.

          (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) and is the registered  owner of Certificates the aggregate
initial Certificate  Balance of which  is at least $100,000,  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).

     SECTION 7.03   Statements to Certificateholders.

          (a)  On each Distribution Date,  the Trustee shall forward by  mail
to  each Holder 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  forward
by mail to each  Rating Agency and  each Underwriter each statement  received
prior to such Distribution Date  prepared by the Master Servicer  pursuant to
this  Agreement.  In addition, if the  Underwriter requests such statement in
electronic format, the Trustee shall  provide such information at the expense
of the Underwriter requesting it.

          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 F, Class G, Class
NR, 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.  "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  of   any   request  by   a
Certificateholder  and shall  consult  with  the Master  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 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.

          (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 (617) 664-5367.

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

          (a)  On  or  prior  to each  Primary  Remittance  Date,  the Master
Servicer shall furnish a  written statement (and an electronic  data file) to
the  Trustee 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 related Primary 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.,  Boston time,  on  such Business  Day,
specifying the portion of such amount that it will be unable to deposit.  Not
later than 3:00 P.M., Boston time, on such Master Remittance Date the Trustee
shall, unless by 12:00 Noon, Boston time, 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  and (b)  assume  the rights  and  obligations  of the  Master
Servicer hereunder in accordance with Section 10.02, including the obligation
to deposit  in the  Certificate Account  on such  Master  Remittance Date  an
amount equal  to such P&I  Advance to the  extent it  determines it is  not a
Nonrecoverable Advance  (but not  Servicing Advances)  for such  Distribution
Date.

          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 and Collateral Value Adjustments
shall be allocated by the Trustee as follows in reduction (or to increase, in
the  case of  Collateral Value  Adjustments)  of the  related Class  Balance:
first, to the  Class NR Certificates until the Class Balance thereof has been
reduced to zero; second,  to the Class G Certificates until the Class Balance
thereof has been  reduced to zero; third,  to the Class F  Certificates until
the Class Balance  thereof has been reduced  to zero; fourth, to  the Class E
Certificates until the Class Balance thereof has been reduced to zero; fifth,
to the  Class D Certificates until the Class Balance thereof has been reduced
to  zero; sixth, to the Class C Certificates  until the Class Balance thereof
has been  reduced to  zero, seventh,  to the  Class B Certificates  until the
Class Balance thereof  has been reduced  to zero, and  the remainder of  such
Realized Losses and  Collateral Value Adjustments  to the Class A1,  Class A2
and Class  A3 Certificates, pro  rata, until their respective  Class Balances
have been reduced  to zero.   Amounts allocated to  reduce the related  Class
Balance should  also reduce such  Class' Voting  Rights in proportion  to the
other Classes of Certificates.


                                 ARTICLE VIII

                               THE CERTIFICATES

     SECTION 8.01   The Certificates.

          (a)  The Certificates will be substantially in the respective forms
annexed hereto as Exhibits.  The Class A1, Class A2, Class A3, Class B, Class
C, Class D, Class E, Class X, Class F, Class G and Class NR 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
$100,000, 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 and Class NR 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 F,  Class G  or Class  NR 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 F,  Class G,  Class NR,  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 F, Class G, Class NR,
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  F, Class G, Class NR, Class R-
I,  Class  R-II   and  Class  R-III   Certificate  without  registration   or
qualification.   Any Class F,  Class G, Class  NR, 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 NR, 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, any  Primary
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 Primary Servicer
               or  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
               Master  Collection  Account,  a  Primary  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;  provided,  however, that  such
               failure shall not  be deemed an Event of  Default with respect
               to a Primary  Servicer, if following the occurrence  of an act
               of  God which  makes it  commercially  impracticable for  such
               Primary Servicer to remit any such amount, the Master Servicer
               in  its sole reasonable  discretion establishes a  longer time
               period within  which such amounts  shall be submitted  by such
               Primary Servicer; 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; provided, however, that such failure
               shall not  be deemed  an Event  of Default  with respect  to a
               Primary Servicer, if following the occurrence of an act of God
               which  makes  it commercially  impracticable for  such Primary
               Servicer  to deliver any  such report, the  Master Servicer in
               its  sole  reasonable  discretion  establishes  a longer  time
               period within  which such  report shall  be delivered  by such
               Primary Servicer; 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, 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, in the case of any Event of Default described
in clauses (vi)-(x) hereof, at least  25% of all of the Voting Rights  or, 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,
all authority and power of the 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 the 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.


     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,  further,   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
662/3% 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
6.15,   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) or  (ii) 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  has been reimbursed in full for all  Advances which it 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

     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 2% by Class Balance 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 2% by Class Balance 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 5.01(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 certificate of such Person 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 May Own Certificates.

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

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

          (a)  The  Trustee  shall  be  entitled  to  receive  as  reasonable
compensation out of  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
0.015%  per   annum,  calculated  on  the  same  basis  as  interest  on  the
Certificates.

          (b)  The  Trustee and any  director, officer, employee  or agent of
the  Trustee shall  be entitled  to  indemnification out  of the  Certificate
Account  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 the 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,  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.  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  or MGT  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 the  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  the 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 related Primary  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 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.  In connection  therewith, such Servicer shall deliver  to the
Master Servicer,  the Trustee  and the  Custodian a  Request for Release  and
Receipt of Documents indicating that  all amounts received in connection with
such payment that are required to  be deposited in the related subaccount  of
the Primary  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)  Each Primary Servicer  and 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  related
Primary  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  Custodian and
the  Master  Servicer of  the  execution  of  an instrument  of  satisfaction
described above as soon as practicable.

          (g)  No  amendment  to  the  Custodial  Agreement  which  adversely
affects  the ability of  a Primary Servicer  to perform  under this Agreement
shall  be binding on  such Primary Servicer  unless it has  consented to such
amendment, which consent shall not be unreasonably withheld.

     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 banking corporation duly  organized, validly
               existing  and  in   good  standing  under  the  laws   of  the
               Commonwealth of Massachusetts.

      (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.

     (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  Massachusetts Filings.

          The Trustee  shall make  all filings  required under  Massachusetts
General Laws, Chapter 182, Sections 2 and 12.

     SECTION 11.17  SEC Filings.

          Based upon information  furnished to it by the  Master Servicer and
the Depositor, the Trustee will prepare  and file reports with the Securities
and Exchange Commission on Forms 8-K and 10-K on behalf of the Trust Fund.


                                 ARTICLE XII

                                 TERMINATION

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

          Subject  to   Section   12.02,  the   respective  obligations   and
responsibilities under this  Agreement of the Depositor, the Master Servicer,
the Primary  Servicers, 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  or (to the  extent all of  the remaining Mortgage  Loans are
being  serviced thereby  as Primary  Servicer)  the Primary  Servicer of  all
Mortgage Loans remaining in the Trust Fund at a price equal to the greater of
(a)  the sum of (A)  the aggregate Purchase  Price 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) one month's accrued interest on the Stated Principal
Balance of any REO Mortgage Loan and  (b) the aggregate Class Balance of  all
the Certificates plus accrued and unpaid interest thereon and (ii) 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 5% of
the aggregate Cut-off Date Balance of the Mortgage Loans. 

          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 Primary Servicers (to the extent affected
thereby), 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  qualify, lower  or
withdraw its 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 Primary Servicers (to the extent affected
thereby),  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 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  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  BOMCC, as  Master Servicer, Special  Servicer or
Primary Servicer, Banc One Management  and Consulting Corporation, 1717  Main
Street, 14th Floor,  Dallas, Texas 75201, Attention:   Edgar L. Smith,  Chief
Operating Officer and Executive  Vice President, telephone number:   214-290-
5178,  telecopy  number:    214-290-4480;   (iii)  in  the  case  of  AMRESCO
Management,   Inc.,  as  Primary  Servicer,  AMRESCO  Management,  Inc.,  235
Peachtree  Street,  N.E.,  Suite  900,  Atlanta,  Georgia  30303,  Attention:
Candace Taylor and Legal Counsel with  a copy to AMRESCO, Inc., 700 N.  Pearl
Street,  Suite  2400, Dallas,  Texas  75201,  Attention:    General  Counsel,
telephone number:  214-953-7727, telecopy  number:  214-953-7757; (iv) in the
case of  GMAC  Commercial Mortgage  Corporation,  as Primary  Servicer,  GMAC
Commercial  Mortgage Corporation,  650  Dresher  Road, Horsham,  Pennsylvania
19044, Attention:   Barry Moore, Executive Vice  President, telephone number:
215-682-3806, telecopy number:  215-682-3478,  with a copy to GMAC Commercial
Mortgage   Corporation,  100   Witmer  Road,  Horsham,   Pennsylvania  19044,
Attention:   General  Counsel,  telephone  number:    215-682-1430,  telecopy
number:  215-682-1467; (v) in the case of the Trustee, State Street  Bank and
Trust  Company, Two  International Place,  5th  Floor, Boston,  Massachusetts
02110, Attention:   Corporate Trust  Department, telephone number:   617-786-
3000,  telecopy number:   617-664-5367; and  (vi) in the  case of  the Rating
Agencies, (A)  Standard & Poor's Ratings Services, 25 Broadway, New York, New
York 10004,  Attention:   Commercial Mortgage  Surveillance Group,  (B) 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,  and  (C)  Moody's Investors
Service, Inc., 99 Church Street,  fourth floor, Structured Finance Group, New
York, New York 10007, Attention:  Cedric Philipp, Jr., telephone number: 212-
553-1992, telecopy number: 212-553-1350; 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  Master  Collection  Account,  each  Primary
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 the
Primary  Servicer may  assign  its  rights and  obligations  hereunder to  an
Affiliate thereof which (i) is approved by the Master Servicer and (ii) which
satisfies the requirements of Sections 3.10 hereof.

     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 Blume
                             ---------------------------------
                         Name:  Lawrence Blume
                         Title: Vice President


                         BANC ONE MANAGEMENT AND CONSULTING
                           CORPORATION,
                               Master Servicer, Special Servicer and
                               Primary Servicer


                         By: /s/ Edgar L. Smith, II
                             -----------------------------------
                         Name: Edgar L. Smith, II
                         Title: Executive Vice President



                         AMRESCO MANAGEMENT, INC.,
                               Primary Servicer


                         By: /s/ Henry B. Garmon
                             -----------------------------------
                         Name: Henry B. Garmon
                         Title: Senior Vice President


                         GMAC COMMERCIAL MORTGAGE CORPORATION,
                               Primary Servicer


                         By: /s/ Kathryn Marquardt
                             -----------------------------------
                         Name: Kathryn Marquardt
                         Title: Senior Vice President




                         STATE STREET BANK AND TRUST COMPANY,
                              Trustee and Extension Advisor


                         By: /s/ Karen Beard
                             -----------------------------------
                         Name: Karen Beard
                         Title: Assistant Vice President


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

          On the 6th day  of  February,  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/ Tuuyen Nguyen
                              ______________________________
                                   Notary Public


[Notarial Seal]



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

          On the  6th  day  of February, 1997, before  me, a notary public in
and  for  said State,  personally  appeared Karen  Beard  known to  me  to be
Assistant Vice President of State Street  Bank and Trust Company, one of  the
corporations 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/ Tuuyen Nguyen
                              _______________________________
                                        Notary Public


[Notarial Seal]




STATE OF GEORGIA

COUNTY OF FULTON

          On the 6th day of February, 1997, before me, a notary public in and
for  said State, personally appeared  Henry B. Garmon known to me to be
Senior Vice President of AMRESCO Management, Inc., one of the Primary Servicers
that executed the within instrument, and also known to me to be
the person who executed it on behalf of said AMRESCO Management, Inc, and
acknowledged   to  me  that  he 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/ Laura Sandford
                              _______________________________
                                        Notary Public


[Notarial Seal]



STATE OF TEXAS

COUNTY OF DALLAS

          On the 6th day of February, 1997, before me, a notary public in and
for  said State, personally appeared  Edgar L. Smith, II, known to me to be
Executive Vice President of Banc One Management and Consulting Corporation
Inc., one of the corporations that executed the within instrument, and also
known to me to be the person who executed it on behalf of said corporation, and
acknowledged   to  me  that  he 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/ Jerry Newman
                              _______________________________
                                        Notary Public


[Notarial Seal]



STATE OF PENNSYLVANIA

COUNTY OF MONT.

          On the 6th day of February, 1997, before me, a notary public in and
for  said State, personally appeared  Kathryn Marquardt known to me to be
Senior Vice President of GMACCM, one of the officers
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 Vice President 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/ Pamela A. Croasdale
                              _______________________________
                                        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 __%,  EXCEPT FOR THE CROWN LOAN, WHICH IT IS
ASSUMED WILL PREPAY IN FULL ON  APRIL 30, 2005 (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 199_-C_

[Original Class
Balance / Initial Aggregate
Notional Amount]: $__________

Date of Pooling and Servicing      [Initial Certificate
Agreement:  _______________        Balance / Initial Notional Amount]
                                   of this Class [ ]
                                   Certificate as of the
                                   Delivery Date: $________
Cut-off Date:  _______________

Delivery Date:  _______________    Percentage Interest: ____%

First Distribution Date:  ___________   Pass-Through Rate: ____%

Master Servicer:  _______________  Trustee:  ___________________

No. ___

Cusip No.: ___________

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  __________________ 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   February  1,   1997  (the   "Agreement"),  among
_____________________________,   as   depositor   (hereinafter   called   the
"Depositor", which  term includes any successor entity  under the Agreement),
___________________________________, as master servicer, special servicer and
primary  servicer  (in  such  capacity, the  "Master  Servicer"  or  "Special
Servicer" or a  "Primary Servicer", which term includes  any successor entity
under the Agreement), _________________________, as primary servicer (in such
capacity,  a  "Primary   Servicer"),  _________________________,  as  primary
servicer    (in    such    capacity,     a    "Primary    Servicer"),     and
_________________________,   as  trustee  and   extension  advisor  (in  such
capacity, the  "Trustee"  or "Extension  Advisor",  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 __th day of each (month) or, if  such __th 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  attached as  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 attached as 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 attached  as
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 attached  as
Exhibit [C]  to   the  Agreement   and  (iii)   a  certificate   from  such
Certificateholder's prospective transferee substantially in the form attached
as 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 attached as
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  attached  as  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 and
the  Master Servicer  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  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 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,  each
Primary Servicer, the Trustee  and the Certificate Registrar and any agent of
the  Depositor,  the  Master Servicer,  the  Special  Servicer,  each Primary
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, each Primary  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, 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 and (to the extent all of the remaining Mortgage Loans are being
serviced thereby  as Primary Servicer)  the Primary Servicer of  all Mortgage
Loans  remaining in  the Trust  Fund   and  (ii) the  final payment  or other
liquidation (or any advance  with respect thereto) of the last  Mortgage Loan
remaining  in  the  Trust Fund  at  a  price determined  as  provided  in the
Agreement from the Trust  Fund of all Mortgage Loans and all  other assets of
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  of 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 5% 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,  each  Primary
Servicer (to the extent  affected thereby) and the Trustee and  the rights of
the Certificateholders under the Agreement at  any time by the Depositor, the
Master Servicer, the  Special Servicer, each Primary Servicer  (to the extent
affected  thereby) and  the  Trustee  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: _______________


                                   ___________________________________
                                   as Trustee


[SEAL]                             By:  
                                        -------------------------
                                           Authorized Officer


                        CERTIFICATE OF AUTHENTICATION


     This  is  one  of  the  Class  [  ]  Certificates  referred  to  in  the
within-mentioned Agreement.



                                   ___________________________________
                                   as Certificate Registrar


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


                                  EXHIBIT B

                        FORM OF ASSET STRATEGY REPORT


                                 EXHIBIT "B"



                            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     BOMCC 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
               *    Class R-[  ]s

II.  THE TABLE OF CONTENTS

          *    reference to specific pool
          *    reference to Class R-[  ]s 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 (Class R- 
                              [  ] 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



                                                                       , 199_
                                                    -----------------

[CERTIFICATE REGISTRAR]


     Re:  J.P. Morgan Commercial Mortgage Finance Corp.,
          Mortgage Pass-Through Certificates, 
          Series 199_-_, 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
____________________,  199_, among  J.P. Morgan  Commercial Mortgage  Finance
Corp.,  as depositor, _________________, as master servicer, special servicer
and  primary servicer, _______________ as primary servicer, and ____________,
as trustee.   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]


[Trustee Name and Address]

J.P. Morgan Securities Inc.
  as Initial Purchaser in connection with
  the Private Placement Memorandum
  referred to below
60 Wall Street
New York, New York  10260

Dear Sirs:

     In connection with  our proposed purchase  of the Mortgage  Pass-Through
Certificates, Series  199_-_, [Class F, Class  G, Class NR, 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 __________, 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
     __________, 199_ 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]


[Trustee Name and Address]

J.P. Morgan Securities Inc.
  as Initial Purchaser in connection with
  the Private Placement Memorandum
  referred to below
60 Wall Street
New York, New York  10260

Dear Sirs:

     In connection with  our proposed purchase  of the Mortgage  Pass-Through
Certificates, Series 199_-_,  [Class F, Class  G, Class NR, 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 __________, 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
     __________, 199_ 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 144

                                                  [Date]


[Trustee Name and Address]

J.P. Morgan Securities Inc.
  as Initial Purchaser in connection with
  the Private Placement Memorandum
  referred to below
60 Wall Street
New York, New York  10260

Dear Sirs:

     In connection with  our proposed purchase  of the Mortgage  Pass-Through
Certificates, Series 199_-_,  [Class F, Class  G, Class NR, 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 __________, 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
     __________, 199_ 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]


[Trustee Name and Address]

J.P. Morgan Securities Inc.
  as Initial Purchaser in connection with
  the Private Placement Memorandum
  referred to below
60 Wall Street
New York, New York  10260

Dear Sirs:

     In  connection with our  proposed purchase of  the Mortgage Pass-Through
Certificates,  Series 199_-_, [Class F,  Class G, Class  NR, 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 __________, 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
     __________, 199_ 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 199_-_, 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


                                                            __________, 199__

[CERTIFICATE REGISTRAR]


          Re:  J.P. Morgan Commercial Mortgage Finance Corp.,
               Mortgage Pass-Through Certificates, Series
               199 -  , 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>
                                                                                     
                                             JP MORGAN 1997 C-4 MORTGAGE LOAN SCHEDULE

LOAN                                                                             PROPERTY        PROPERTY       PROPERTY 
NUMBER         PROPERTY NAME                        PROPERTY ADDRESS               CITY           STATE           TYPE   
<S>    <C>                                     <C>                               <C>              <C>       <C>          
1       Heritage Pavillion Shopping Center      U.S. Highway 41 & Hargrove Road   Smyrna            GA       Anchored Retail
2       Hillside Manor Nursing Home             Hillside Avenue                   Queens            NY       Nursing Home
3       Dorchester Park Apartments              3010-3260 W. 14th Avenue          Denver            CO       Multifamily
4       Radisson Heritage Hotel                 10 Independence Drive             Chelmsford        MA       Hotel      
5       The Mall at Lexington Green             Nicholasville Road                Lexington         KY       Anchored Retail
6       Pak N' Save                             4946-4950 Almaden Expressway      San Jose          CA       Anchored Retail
7       Bloomingdale Pavillion                  311 Edgewater Drive               Bloomington       IL       Nursing Home   
8       Humbert Lane Health Centre              90 Humbert Lane                   South Strabane    PA       Nursing Home   
9       Saratoga Office Center                  12900-12980 Saratoga Ave.         Saratoga          CA       Office         
10      Plano Market Square Shopping Center     1717 Spring Creek Parkway         Plano             TX       Anchored Retail
11      West Colonial Oaks Shopping Center      7038 W. Colonial Drive            Orlando           FL       Anchored Retail
12      Colonial Gardens Apartments             3025-3121 S. Barrington Ave. 
                                                & 11730-810 National Blvd         Los Angeles       CA       Multifamily
13      Square Lake Park II                     1750 Telegraph Road               Bloomfield        MI       Office     
14      Ashwaubenon Plaza                       2763 Oneida Street                Ashwaubenon       WI       Anchored Retail
15      Basin Office Park                       1150-1160 Pittsford Victor Road   Perinton          NY       Office    
16      Long Island Care Center                 144-61 38th Ave.                  Queens            NY       Nursing Home
17      London Park Condominiums                15889 Preston Road                Dallas            TX       Multifamily 
18      Lincoln Square Shopping Center          901 West Morton Avenue            Jacksonville      IL       Anchored Retail 
19      Princeton Plaza Shopping Center         3220-3380 San Pablo Dam Road      San Pablo         CA       Anchored Retail
20      Vintage Ridge Apartments                2705 Range Avenue                 Santa Rosa        CA       Multifamily    
21      Pembroke Pines Plaza West               SEC Palm Ave. & Pines Blvd.       Pembroke Pines    FL       Anchored Retail
22      Sky Ridge Plaza                         2000 S. IH-35                     Round Rock        TX       Anchored Retail
23      Covered Bridge Apartments               1810 NW 23rd Blvd                 Gainesville       FL       Multifamily    
24      Sav-Max Center                          885 Blossom Hill Road             San Jose          CA       Anchored Retail
25      Burlington Court Apartments             Route 130 and Columbus Road       Burlington        NJ       Multifamily    
26      Newport Village Apartments              2901 Sunset Drive                 San Angelo        TX       Multifamily    
27      Fireside Thrift Building                5600 Mowry School Road            Newark            CA       Office         
28      Gilbert Town Center                     645-745 N. Gilbert Rd.            Gilbert           AZ       Anchored Retail
29      Satellite Self Storage of Ocean         2120 Kings Highway                Ocean             NJ       Self Storage   
30      Almond Plaza Shopping Center            7154-7222 Regional Street         Dublin            CA       Retail         
31      Park Terrace Apartments                 3830 Swenson Street               Las Vegas         NV       Multifamily    
32      Inn of Sedona                           1200 W. Highway 89A               Sedona            AZ       Hotel          
33      Sunset Manor Apts                       1230, 1234, 1238, 1242 
                                                West Cameron Ave                  West Covina       CA       Multifamily
34      Three Fountains                         1810-1940 Fountainview            Houston           TX       Retail     
35      Hampton Court Apartments                5689 North Christine              Westland          MI       Multifamily
36      Holiday Inn - Ontario Airport           3400 Shelby Street                Ontario           CA       Hotel      
37      Preston Summerside Shopping Center      17401-17489 Preston Road          Dallas            TX       Retail     
38      Northtown Village Apartments            7879 University Avenue, NE        Spring Lake Park  MN       Multifamily
39      Brentwood Timberlane Apartments         4515 Maplewood Avenue             Wichita Falls     TX       Multifamily
40      Day's Inn Rocky Point                   7627 Courtney Campbell Causeway   Tampa             FL       Hotel      
41      Country Oaks Apts.                      2913 Mustang Dr.                  Grapevine         TX       Multifamily
42      The Colony Park Apartments              4700 Taft Blvd                    Wichita Falls     TX       Multifamily
43      Cedar Ridge Apartments                  4945 Mack Road                    Sacramento        CA       Multifamily
44      Santa Fe Apartments                     1210 N. Cherokee Avenue           Los Angeles       CA       Multifamily
45      Lanewood Apts                           7005 Lanewood & 7000 Hawthorne    Los Angeles       CA       Multifamily
46      Woodbend Apartments                     7040 Archibald Avenue             Rancho Cucamonga  CA       Multifamily
47      Edgewater Apartments                    10286 W. Winston Drive            Baton Rouge       LA       Multifamily
48      Saddleback Village Modular Homes        73G Sipprelle Dr.                 Battlement Mesa   CO       Mobile Home Park
49      Oakwood Villas Apartments               6603 N. 65th Ave.                 Glendale          AZ       Multifamily    
50      Days Inn - Research Triangle Park       1000 Airport Road                 Morrisville       NC       Hotel          
51      Cleveland Heights Apartment             221 N. Cleveland Avenue           Sioux Falls       SD       Multifamily    
52      Suburban Square                         1664 Suburban Avenue              St. Paul          MN       Retail          
53      Loggerhead Plaza                        14255 U.S. Highway One            Juno Beach        FL       Retail       
54      Park Forest Apartments                  50 N. 21st St.                    Las Vegas         NV       Multifamily  
55      Days Inn - Raleigh                      6329 Glenwood Aveue               Raleigh           NC       Hotel        
56      The Chateaus/Summit Ridge               408 Summit Ridge Drive            Oklahoma City     OK       Multifamily  
57      Fairmount Heights Apartments - 77       77 Fairmount Avenue               Oakland           CA       Multifamily  
58      Pine Plaza Shopping Center              Route 589 & Cathell Road          Berlin            MD       Anchored Retail
59      Michael's Plaza                         3320-3330 S. Price Road           Tempe             AZ       Anchored Retail
60      300 Pond Street                         300 Pond Street                   Randolph          MA       Industrial     
61      Lake Front Healthcare Center, Inc.      7618 N. Sheridan Road             Chicago           IL       Nursing Home   
62      Fountain Square Shopping Center         8026 West Broad Street            Henrico County    VA       Anchored Retail
63      Charmont Apartments                     330 California Avenue             Santa Monica      CA       Multifamily    
64      Versailles Apartments                   8001 Fulton                       Houston           TX       Multifamily    
65      Columbia Plaza                          7420-7440 West Cactus Road        Peoria            AZ       Retail         
66      Ventana Apartments                      1200 N. Mansfield Avenue          Los Angeles       CA       Multifamily    
67      Wetmore Plaza                           4343 Oracle Road                  Tucson            AZ       Anchored Retail
68      Guthrie Creek Apartments                600 Baylor Drive                  Longview          TX       Multifamily    
69      Cross Creek Centre                      1301&1311 W. Boynton Beach Blvd   Boynton Beach     FL       Anchored Retail
70      Fairmount Heights Apartments - 55       55 Fairmount Avenue               Oakland           CA       Multifamily 
71      Beachcomber Resort                      727 Old Montauk Road              Montauk           NY       Coop Vac Homes
72      The St. Andrews Apartments              5555 Harold Way                   Los Angeles       CA       Multifamily   
73      Shelby Crossing                         SEC Macon Road & Sycamore View    East Shelby Cty   TN       Retail        
74      Windsong Apartments                     15223 Plaza South Dr.             Taylor            MI       Multifamily   
75      Palm Plaza                              NWC Elliot and Arizona Ave        Chandler          AZ       Retail        
76      Del Prado Apartments                    928 Del Prado Drive               Euless            TX       Multifamily   
77      Goldstone Commercial Retail Building    529 Broadway                      New York          NY       Retail        
78      Hillcrest Estates Townhouse Apartments  101-129 N. Crestland Drive        Norman            OK       Multifamily   
79      The Place Apts.                         1341 Castle Court                 Houston           TX       Multifamily   
80      Country Hollow Apartments               5858 Morgan Place                 Stockton          CA       Multifamily   
81      Minikahda Ministorage IV                300 N. 5th St.                    Minneapolis       MN       Self Storage
82      Freeport Shopping Center                1601-1645 Southwest Avenue        Freeport          IL       Retail      
83      Bell Plaza                              7420 West Cactus Road             Phoenix           AZ       Retail      
84      Chateau Brentana Apartments             11666 Montana Avenue              Los Angeles       CA       Multifamily 
85      U-STORE                                 1450 Russell Street               Baltimore         MD       Self Storage
86      Park Place Apartments                   3611 Maplewood Avenue             Wichita Falls     TX       Multifamily 
87      East Lake Self Storage                  2351 Boswell Road                 Chula Vista       CA       Self Storage
88      St. Tropez Apartments                   5811-5821 Tujunga                 Los Angeles       CA       Multifamily 
89      Quail Run Apartments                    4001 Rawleigh Street              Lower Paxton      PA       Multifamily 
90      The Kingsley 400                        400 S. Kingsley Drive             Los Angeles       CA       Multifamily 
91      Hidden Village Apartments               1200 Aquarena Springs Drive       San Marcos        TX       Multifamily 
92      Plantation Village Corporate Park       457 This Way Street               Lake Jackson      TX       Office      
93      Lantana Apartments                      1802 West Avenue                  Austin            TX       Multifamily 
94      Woodbridge Apartments                   585 Rahway Avenue                 Woodbridge        NJ       Multifamily 
95      Allegheny Apartments                    11970 - 11980 Allegheny Street    Los Angeles       CA       Multifamily 
96      Edgemont Court Apartments               1603 N. Edgemont St.              Los Angeles       CA       Multifamily 
97      Ridge Route II                          31727 Ridge Route Road            Los Angeles       CA       Multifamily 
98      Parkwood Place Apartments               2716 Parkwood Drive               Huntsville        TX       Multifamily 
99      The Schuyler Apartments                 275 South Church Street           Spartanburg       SC       Multifamily 
100     The Comfort Inn                         4760 Sherwood Lane                Houston           TX       Hotel       
101     Power Inn Business Park                 4225-4275 Power Inn Road          Sacramento        CA       Industrial  
102     Crosspoint Plaza Shopping Center        2011 W. Spring St.                Plano             TX       Retail      
103     Crystal Springs Manor                   7603-7629 Franklin Blvd.          Sacramento        CA       Multifamily 
104     Cozy Villa Apts                         2418 - 2420 Huntington Street     Huntington Beach  CA       Multifamily 
105     Belleville Apartments                   560 Washington Avenue             Belleville        NJ       Multifamily 
106     Chestnut Street Apartments              304 Chestnut Street               Roselle Park      NJ       Multifamily 
                                                                                                                         
TOTAL  

</TABLE>

(table continued)

<TABLE>
<CAPTION>
                                                                                     
                                             JP MORGAN 1997 C-4 MORTGAGE LOAN SCHEDULE
                                                                                            MASTER       
LOAN     ORIGINAL     2/1/97 CUT-OFF   MTG. INT.    MATURITY    PRIMARY      PRIMARY        SERVICE      COMBINED
NUMBER   BALANCE         BALANCE         RATE         DATE      SERVICER   SERVICE FEE      FEE          SERVICE FEE
<S>    <C>                                     <C>                               <C>              <C>       <C>    
1       21,500,000.00   21,450,489.57     8.800%     10/01/2006   BANC ONE                                    0.04%
2       12,000,000.00   11,912,735.94     9.350%     09/01/2016   AMRESCO       0.07%         0.03%
3       10,900,000.00   10,838,073.74     8.750%     07/01/2006   BANC ONE      0.07%         0.03%
4       19,500,000.00    9,459,443.58     9.460%     11/01/2006   BANC ONE      0.07%         0.03%
5        9,400,000.00    9,373,719.08     8.780%     11/01/2006   GMACCM        0.07%         0.03%
6        8,400,000.00    8,381,840.60     8.600%     11/01/2006   BANC ONE                                    0.04%
7        8,400,000.00    8,377,540.48     9.050%     11/01/2006   BANC ONE      0.07%         0.03%
8        7,800,000.00    7,630,877.43     9.125%     12/01/2005   AMRESCO       0.07%         0.03%
9        7,300,000.00    7,232,644.59     9.000%     04/01/2006   BANC ONE      0.07%         0.03%
10       7,250,000.00    7,154,693.88     8.500%     01/01/2006   BANC ONE      0.07%         0.03%
11       7,040,000.00    6,943,701.64     8.250%     01/01/2006   AMRESCO       0.07%         0.03%
12       6,900,000.00    6,861,296.01     8.500%     05/01/2011   BANC ONE                                    0.04%
13       6,870,000.00    6,848,773.36     9.375%     08/01/2006   AMRESCO       0.07%         0.03%
14       6,350,000.00    6,341,363.16     7.950%     12/01/2003   BANC ONE      0.07%         0.03%
15       6,000,000.00    5,986,954.37     9.090%     11/01/2006   BANC ONE      0.07%         0.03%
16       6,000,000.00    5,964,114.17     9.100%     10/01/2016   AMRESCO       0.07%         0.03%
17       6,000,000.00    5,955,138.06     8.875%     06/01/2006   AMRESCO       0.07%         0.03%
18       5,800,000.00    5,789,103.64     8.710%     12/01/2006   BANC ONE      0.07%         0.03%
19       5,800,000.00    5,746,533.61     7.500%     02/01/2006   BANC ONE      0.07%         0.03%
20       5,725,000.00    5,671,715.00     7.875%     01/01/2006   GMACCM        0.125%        0.03%
21       5,200,000.00    5,154,279.56     8.625%     05/01/2006   AMRESCO       0.07%         0.03%
22       5,000,000.00    4,949,979.40     8.500%     04/01/2003   BANC ONE      0.07%         0.03%
23       4,720,000.00    4,641,977.50     8.000%     11/01/2005   BANC ONE      0.07%         0.03%
24       4,625,000.00    4,615,001.52     8.600%     11/01/2006   BANC ONE                                    0.04%
25       4,600,000.00    4,578,279.29     8.750%     06/01/2011   BANC ONE      0.07%         0.03%
26       4,500,000.00    4,485,355.68     9.125%     08/01/2006   AMRESCO       0.07%         0.03%
27       4,300,000.00    4,289,029.02     9.400%     09/01/2006   BANC ONE      0.07%         0.03%
28       4,200,000.00    4,175,810.62     9.625%     07/01/2006   AMRESCO       0.07%         0.03%
29       4,200,000.00    4,175,302.80     9.500%     07/01/2006   BANC ONE      0.07%         0.03%
30       4,200,000.00    4,168,934.74     9.125%     04/01/2006   BANC ONE      0.07%         0.03%
31       4,100,000.00    4,076,323.22     8.650%     08/01/2006   BANC ONE      0.07%         0.03%
32       4,100,000.00    4,070,278.83     9.375%     09/01/2016   BANC ONE      0.07%         0.03%
33       4,040,000.00    4,005,190.53     8.750%     05/01/2006   BANC ONE                                    0.04%
34       3,950,000.00    3,926,772.85     9.500%     07/01/2006   BANC ONE      0.07%         0.03%
35       3,800,000.00    3,782,438.89     8.875%     09/01/2006   BANC ONE      0.07%         0.03%
36       3,800,000.00    3,726,631.81     8.750%     02/01/2011   BANC ONE      0.07%         0.03%
37       3,750,000.00    3,700,703.62     8.500%     01/01/2006   AMRESCO       0.07%         0.03%
38       3,600,000.00    3,577,010.40     9.000%     07/01/2006   BANC ONE      0.07%         0.03%
39       3,530,000.00    3,523,539.00     8.500%     11/01/2006   BANC ONE                                    0.04%
40       3,600,000.00    3,508,344.22    10.000%     08/01/2010   BANC ONE                                    0.04%
41       3,370,000.00    3,323,462.52     8.190%     01/01/2006   GMACCM        0.125%        0.03%
42       3,320,000.00    3,313,923.37     8.500%     11/01/2006   BANC ONE                                    0.04%
43       3,187,500.00    3,171,351.69     9.000%     05/01/2006   BANC ONE                                    0.04%
44       3,150,000.00    3,134,349.96     8.500%     06/01/2006   BANC ONE                                    0.04%
45       3,100,000.00    3,088,185.21     9.125%     07/01/2006   BANC ONE                                    0.04%
46       3,100,000.00    3,082,611.23     8.500%     05/01/2006   BANC ONE                                    0.04%
47       3,070,000.00    3,051,185.00     9.250%     07/01/2006   AMRESCO       0.07%         0.03%
48       3,000,000.00    2,970,730.69     9.750%     07/01/2006   BANC ONE      0.07%         0.03%
49       2,925,000.00    2,908,369.49     9.500%     10/01/2006   BANC ONE                                    0.04%
50       3,000,000.00    2,907,271.27     8.875%     07/01/2015   AMRESCO       0.07%         0.03%           
51       2,900,000.00    2,884,185.92     9.000%     08/01/2006   BANC ONE      0.07%         0.03%
52       2,870,000.00    2,848,974.75     9.000%     06/01/2006   BANC ONE      0.07%         0.03%
53       2,850,000.00    2,842,690.51     9.375%     09/01/2006   BANC ONE      0.07%         0.03%
54       2,850,000.00    2,842,417.66     9.080%     11/01/2006   BANC ONE                                    0.04%
55       2,925,000.00    2,834,589.52     8.875%     07/01/2015   AMRESCO       0.07%         0.03%
56       2,830,000.00    2,824,820.23     8.500%     11/01/2006   BANC ONE                                    0.04%
57       2,765,000.00    2,739,265.00     7.875%     01/01/2006   GMACCM        0.125%        0.03%
58       2,750,000.00    2,724,419.21     8.950%     04/01/2006   AMRESCO       0.07%         0.03%
59       2,670,000.00    2,660,833.81     9.300%     10/01/2006   BANC ONE                                    0.04%
60       2,700,000.00    2,657,140.58     8.800%     04/01/2006   AMRESCO       0.07%         0.03%
61       2,600,000.00    2,580,487.89     9.100%     09/01/2016   BANC ONE      0.07%         0.03%
62       2,600,000.00    2,576,569.71     9.125%     08/01/2016   AMRESCO       0.07%         0.03%
63       2,500,000.00    2,477,570.85     8.500%     05/01/2006   BANC ONE                                    0.04%
64       2,500,000.00    2,477,115.09     8.375%     05/01/2006   AMRESCO       0.07%         0.03%
65       2,350,000.00    2,343,820.19     9.150%     11/01/2006   BANC ONE                                    0.04%
66       2,350,000.00    2,338,324.51     8.500%     06/01/2006   BANC ONE                                    0.04%
67       2,300,000.00    2,281,735.44     9.250%     05/01/2021   BANC ONE                                    0.04%
68       2,300,000.00    2,279,365.24     8.500%     05/01/2003   BANC ONE      0.07%         0.03%
69       2,260,000.00    2,249,235.91     9.300%     05/01/2006   AMRESCO       0.07%         0.03%
70       2,235,000.00    2,214,197.81     7.875%     01/01/2006   GMACCM        0.125%        0.03%
71       2,250,000.00    2,207,429.71     9.000%     08/01/2011   AMRESCO       0.07%         0.03%
72       2,075,000.00    2,064,690.77     8.500%     06/01/2006   BANC ONE                                    0.04%
73       2,065,000.00    2,054,846.89     9.625%     08/01/2006   AMRESCO       0.07%         0.03% 
74       2.050,000.00    2,046,247.85     8.500%     11/01/2006   BANC ONE      0.07%         0.03%
75       2,030,000.00    2,024,617.16     9.100%     11/01/2006   BANC ONE                                    0.04%
76       2,000,000.00    1,989,093.71     9.000%     08/01/2006   BANC ONE      0.07%         0.03%
77       2,000,000.00    1,944,134.87     8.750%     04/01/2011   BANC ONE                                    0.04%
78       1,925,000.00    1,921,476.64     8.500%     11/01/2006   BANC ONE                                    0.04%
79       1,939,600.00    1,915,883.79     7.860%     03/01/2003   GMACCM        0.125%        0.03%
80       1,900,000.00    1,893,147.34     8.625%     08/01/2006   BANC ONE                                    0.04%
81       1,800,000.00    1,791,512.44     9.875%     08/01/2006   AMRESCO       0.07%         0.03%
82       1,750,000.00    1,746,728.54     8.740%     12/01/2006   BANC ONE      0.07%         0.03%
83       1,710,000.00    1,703,981.36     9.150%     10/01/2006   BANC ONE                                    0.04%
84       1,700,000.00    1,692,820.92     8.625%     07/01/2006   BANC ONE                                    0.04%
85       1,690,000.00    1,676,294.53     8.830%     11/01/2011   BANC ONE      0.07%         0.03%
86       1,635,000.00    1,630,213.63     8.500%     11/01/2006   BANC ONE                                    0.04%
87       1,600,000.00    1,580,927.07     9.250%     06/01/2011   BANC ONE      0.07%         0.03%
88       1,575,000.00    1,571,236.32     8.620%     10/01/2006   BANC ONE                                    0.04%
89       1,550,000.00    1,541,719.86     9.125%     08/01/2006   AMRESCO       0.07%         0.03%
90       1,440,000.00    1,435,770.64     8.480%     11/01/2006   BANC ONE                                    0.04%
91       1,385,000.00    1,378,688.31     8.960%     09/01/2006   AMRESCO       0.07%         0.03% 
92       1,387,500.00    1,375,209.80     9.250%     04/01/2006   BANC ONE      0.07%         0.03%
93       1,350,000.00    1,346,175.55     8.700%     11/01/2006   BANC ONE      0.07%         0.03%
94       1,350,000.00    1,336,220.71     8.375%     04/01/2006   BANC ONE      0.07%         0.03%
95       1,335,000.00    1,331,001.98     8.625%     09/01/2006   BANC ONE                                    0.04%
96       1,230,000.00    1,225,976.45     9.100%     08/01/2006   BANC ONE                                    0.04%
97       1,200,000.00    1,193,859.09     8.250%     09/01/2006   BANC ONE                                    0.04%
98       1,150,000.00    1,146,873.82     8.950%     11/01/2011   BANC ONE      0.07%         0.03%
99       1,150,000.00    1,139,636.60     9.125%     08/01/2016   AMRESCO       0.07%         0.03%
100      1,150,000.00    1,138,264.72     9.520%     10/01/2011   BANC ONE      0.07%         0.03%
101      1,100.000.00    1,092,879.83     9.750%     06/01/2006   BANC ONE      0.07%         0.03%
102      1,090,000.00    1,080,145.70     9.125%     04/01/2006   AMRESCO       0.07%         0.03%
103      1,060,000.00    1,051,408.11     9.125%     05/01/2006   BANC ONE                                    0.04%
104      1,000,000.00      994,546.82     9.000%     08/01/2021   BANC ONE                                    0.04%
105        750,000.00      742,190.11     8.250%     04/01/2006   BANC ONE      0.07%         0.03%
106        650,000.00      643,231.42     8.250%     04/01/2006   BANC ONE      0.07%         0.03%
       --------------- -------------- 
TOTAL  384,199,600.00  381,446,032.81

</TABLE>




                                  EXHIBIT H

                             SERVICING AGREEMENTS

1. First Amended and  Restated Servicing Agreement,  as amended, dated as  of
February 1, 1996    by and among Morgan  Guaranty Trust Company of New  York,
as initial related owner,     Banc One Management and Consulting Corporation,
as Master Servicer and AMRESCO     Management, Inc.,  as Primary  and Special
Servicer.

2. Second Amended and  Restated Servicing Agreement, as amended,  dated as of
February 1,    1996 by and  among Morgan Guaranty Trust Company  of New York,
as initial related  owner,   and   Banc   One   Management   and   Consulting
Corporation, as Master Servicer,   Primary Servicer and Special Servicer.

3. Servicing Agreement, as  amended, dated as of April 30, 1996  by and among
Morgan    Guaranty Trust Company  of New York, as initial  related owner, and
Banc One  Management  and Consulting  Corporation,  as  Master  Servicer  and
Special Servicer, and    GMAC  Commercial  Mortgage Corporation,  as  Primary
Servicer.



                                  EXHIBIT I

                             LOAN SALE AGREEMENT

                       See Tab 1 in this Closing Volume

                                  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 _____________, 199_  by and
among J.P. Morgan  Commercial Mortgage Finance Corp., as  depositor, Banc One
Management and Consulting  Corporation, as master servicer,  special servicer
and primary servicer,  AMRESCO Management,  Inc., as  primary servicer,  GMAC
Commercial  Mortgage Corporation, as primary servicer,  and State Street Bank
and Trust Company, as trustee.

                                   ____________________________


                                   By:_________________________
                                      Name:
                                      Title:


                                  EXHIBIT K

                               FORM OF REPORTS

J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
MORTGAGE PASS-THROUGH CERTIFICATES
SERIES 1997-C4
PAYMENT DATE:

REPORT TO CERTIFICATEHOLDERS

QUICK REFERENCE

<TABLE>
<CAPTION>
                                                     SCHEDULED
               BEGINNING                             PRINCIPAL                                  ENDING
                BALANCE   CERTIFICATE    INTEREST  DISTRIBUTION     PRINCIPAL      INTEREST     BALANCE
    CLASS       FACTOR        RATE         TYPE     PERCENTAGES   DISTRIBUTION   DISTRIBUTION   FACTORS
    -----     ----------  -----------    --------  ------------   ------------   ------------   -------
    <S>       <C>         <C>            <C>       <C>            <C>            <C>            <C>   
      A1
      A2
      A3
      B
      C
      D
      E
      X
      F
      G
      NR
     R-I
     R-II
    R-III
    Total

</TABLE>


PAYMENT SUMMARY

<TABLE>
<CAPTION>
                     PRINCIPAL        PRINCIPAL         INTEREST         INTEREST          TOTAL
      CLASS           PAYABLE        ADJUSTMENTS        PAYABLE        ADJUSTMENTS        PAYABLE
      -----          ---------       -----------        --------       -----------        -------
      <S>            <C>             <C>                <C>            <C>                <C>
        A1
        A2
        A3
        B
        C
        D
        E
        X
        F
        G
        NR
       R-I
       R-II
      R-III
      Total

</TABLE>


J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
MORTGAGE PASS-THROUGH CERTIFICATES
SERIES 1997-C4
PAYMENT DATE:

REPORT TO CERTIFICATEHOLDERS (CONTINUED)

PRINCIPAL DISTRIBUTION DETAIL

<TABLE>
<CAPTION>
                     SCHEDULED                   UNSCHEDULED
                      PRINCIPAL    COLLATERAL     PRINCIPAL                  DISTRIBUTION
         BEGINNING  DISTRIBUTION    VALUATION    DISTRIBUTION    REALIZED    CERTIFICATE   PREPAYMENT     ENDING
  CLASS   BALANCE      AMOUNT       ADJUSTMENT      AMOUNT        LOSSES      PRINCIPAL      PREMIUM     BALANCE
  -----  ---------  ------------   -----------   ------------    --------    ------------  ----------    -------
  <S>    <C>        <C>            <C>           <C>             <C>         <C>           <C>           <C>
    A1
    A2
    A3
    B
    C
    D
    E
    X
    F
    G
    NR
   R-I
   R-II
  R-III
  Total

</TABLE>


INTEREST DISTRIBUTION DETAIL
         
<TABLE>
<CAPTION>
                                                             DISTRIBUTION
                                                              CERTIFICATE          UNPAID
                 ACCRUED     PREPAYMENT    PREPAYMENT           INTEREST        DISTRIBUTION                  DISTRIBUTION
               CERTIFICATE    INTEREST      INTEREST            FOR PRIOR        CERTIFICATE   PREPAYMENT     CERTIFICATE
    CLASS       INTEREST       EXCESS       SHORTFALL      DISTRIBUTION DATES     INTEREST      PREMIUM        INTEREST
    -----      -----------   ----------    ----------      ------------------   ------------   ----------     ------------
    <S>        <C>           <C>           <C>             <C>                  <C>            <C>            <C>
     A1
     A2
     A3
      B
      C
      D
      E
      X
      F
      G
     NR
     R-I
    R-II
    R-III
    Total

</TABLE>

J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
MORTGAGE PASS-THROUGH CERTIFICATES
SERIES 1997-C4
PAYMENT DATE:

REPORT TO CERTIFICATEHOLDERS (CONTINUED)

FEES AND ADVANCES

<TABLE>
<CAPTION>
                                     SPECIAL
                    SERVICING       SERVICING       CURRENT        CUMULATIVE        REIMBURSEMENT
      CLASS           FEES            FEES          ADVANCES        ADVANCES          ON ADVANCES
      -----         ---------       ---------       --------       ----------        -------------
      <S>           <C>             <C>             <C>            <C>               <C>
       A1
       A2
       A3
        B
        C
        D
        E
        X
        F
        G
       NR
       R-I
      R-II
      R-III
      Total

</TABLE>

J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
MORTGAGE PASS-THROUGH CERTIFICATES
SERIES 1997-C4
PAYMENT DATE:

PORTFOLIO SUMMARY STATISTICS


SUMMARY

<TABLE>
<CAPTION>
                                          
                                                                            WTD AVG      WTD AVG
                          AVERAGE PERCENT OF   AT   PERCENT OF             REM MONTHS   REM MONTHS                    WTD AVG
          NUMBER  CURRENT CURRENT  CURRENT    ISSUE  AT ISSUE  WTD AVG         TO           TO           WTD AVG     AMORTIZED
         OF LOANS BALANCE BALANCE  BALANCE   BALANCE  BALANCE COUPON/(1)/ MATURITY/(1)/  AMORTIZE/(1)/ DSCR/(1)(2)/ LTV/(1)(2)/
         -------- ------- ------- ---------- ------- -------- ----------- ------------- -------------- ------------ -----------
<S>      <C>      <C>     <C>     <C>        <C>     <C>      <C>         <C>           <C>            <C>          <C>

At Issue
Current

</TABLE>

(1) Weighted averages based on the current principal balance.
(2) DSCR based on most current available information.




GROSS COUPONS

<TABLE>
<CAPTION>
                                          
                                                                            WTD AVG      WTD AVG
                          AVERAGE PERCENT OF   AT   PERCENT OF             REM MONTHS   REM MONTHS                    WTD AVG
          NUMBER  CURRENT CURRENT  CURRENT    ISSUE  AT ISSUE  WTD AVG         TO           TO           WTD AVG     AMORTIZED
         OF LOANS BALANCE BALANCE  BALANCE   BALANCE  BALANCE COUPON/(1)/ MATURITY/(1)/  AMORTIZE/(1)/ DSCR/(1)(2)/ LTV/(1)(2)/
         -------- ------- ------- ---------- ------- -------- ----------- ------------- -------------- ------------ -----------
<S>      <C>      <C>     <C>     <C>        <C>     <C>      <C>         <C>           <C>            <C>          <C>

 7.50% -  7.75%
 7.75% -  8.00%
 8.01% -  8.25%
 8.26% -  8.50%
 8.51% -  8.75%
 8.76% -  9.00%
 9.01% -  9.25%
 9.26% -  9.50%
 9.51% -  9.75%
 9.76% - 10.00%
10.01% - 10.25%
10.26% - 10.50%
10.51% - 10.75%

</TABLE>

PROPERTY TYPES

<TABLE>
<CAPTION>
                                          
                                                                            WTD AVG      WTD AVG
                          AVERAGE PERCENT OF   AT   PERCENT OF             REM MONTHS   REM MONTHS                    WTD AVG
          NUMBER  CURRENT CURRENT  CURRENT    ISSUE  AT ISSUE  WTD AVG         TO           TO           WTD AVG     AMORTIZED
         OF LOANS BALANCE BALANCE  BALANCE   BALANCE  BALANCE COUPON/(1)/ MATURITY/(1)/  AMORTIZE/(1)/ DSCR/(1)(2)/ LTV/(1)(2)/
         -------- ------- ------- ---------- ------- -------- ----------- ------------- -------------- ------------ -----------
<S>      <C>      <C>     <C>     <C>        <C>     <C>      <C>         <C>           <C>            <C>          <C>

Multi-Family
Retail - with anchor
  tenant
Retail - without
  anchor tenant
Hotel
Nursing Home
Office
Industrial
Mobile Home Park
Self Storage
Cooperative/Vacation Homes

</TABLE>


J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
MORTGAGE PASS-THROUGH CERTIFICATES
SERIES 1997-C4
PAYMENT DATE:

PORTFOLIO SUMMARY STATISTICS (CONTINUED)


MONTHS TO MATURITY

<TABLE>
<CAPTION>
                                                                            WTD AVG      WTD AVG
                          AVERAGE PERCENT OF   AT   PERCENT OF             REM MONTHS   REM MONTHS                    WTD AVG
          NUMBER  CURRENT CURRENT  CURRENT    ISSUE  AT ISSUE  WTD AVG         TO           TO           WTD AVG     AMORTIZED
         OF LOANS BALANCE BALANCE  BALANCE   BALANCE  BALANCE COUPON/(1)/ MATURITY/(1)/  AMORTIZE/(1)/ DSCR/(1)(2)/ LTV/(1)(2)/
         -------- ------- ------- ---------- ------- -------- ----------- ------------- -------------- ------------ -----------
<S>      <C>      <C>     <C>     <C>        <C>     <C>      <C>         <C>           <C>            <C>          <C>

  1 -  12
 13 -  24
 25 -  36
 37 -  48
 49 -  60
 61 -  72
 73 -  84
 85 -  96
 97 - 108
109 - 120
 Over 120

</TABLE>

(1) Weighted averages based on the current principal balance.
(2) DSCR based on most current available information.


CURRENT BALANCES

<TABLE>
<CAPTION>
                                          
                                                                            WTD AVG      WTD AVG
                          AVERAGE PERCENT OF   AT   PERCENT OF             REM MONTHS   REM MONTHS                    WTD AVG
          NUMBER  CURRENT CURRENT  CURRENT    ISSUE  AT ISSUE  WTD AVG         TO           TO           WTD AVG     AMORTIZED
         OF LOANS BALANCE BALANCE  BALANCE   BALANCE  BALANCE COUPON/(1)/ MATURITY/(1)/  AMORTIZE/(1)/ DSCR/(1)(2)/ LTV/(1)(2)/
         -------- ------- ------- ---------- ------- -------- ----------- ------------- -------------- ------------ -----------
<S>      <C>      <C>     <C>     <C>        <C>     <C>      <C>         <C>           <C>            <C>          <C>

 $1,000,001 -  2,000,000
 $2,000,001 -  3,000,000
 $3,000,001 -  4,000,000
 $4,000,001 -  5,000,000
 $5,000,001 -  6,000,000
 $6,000,001 -  7,000,000
 $7,000,001 -  8,000,000
 $8,000,001 -  9,000,000
 $9,000,001 - 10,000,000
$10,000,001 - 11,000,000
$11,000,001 - 12,000,000
$12,000,001 - 13,000,000
    Over $13,000,000

</TABLE>


AMORTIZED LTV

<TABLE>
<CAPTION>
                                          
                                                                            WTD AVG      WTD AVG
                          AVERAGE PERCENT OF   AT   PERCENT OF             REM MONTHS   REM MONTHS                    WTD AVG
          NUMBER  CURRENT CURRENT  CURRENT    ISSUE  AT ISSUE  WTD AVG         TO           TO           WTD AVG     AMORTIZED
         OF LOANS BALANCE BALANCE  BALANCE   BALANCE  BALANCE COUPON/(1)/ MATURITY/(1)/  AMORTIZE/(1)/ DSCR/(1)(2)/ LTV/(1)(2)/
         -------- ------- ------- ---------- ------- -------- ----------- ------------- -------------- ------------ -----------
<S>      <C>      <C>     <C>     <C>        <C>     <C>      <C>         <C>           <C>            <C>          <C>

50.00% or less
50.01% - 55.00%
55.01% - 60.00%
60.01% - 65.00%
65.01% - 70.00%
70.01% - 75.00%

</TABLE>


STATE

<TABLE> 

<CAPTION>
                                          
                                                                              WTD AVG      WTD AVG
                            AVERAGE PERCENT OF   AT   PERCENT OF             REM MONTHS   REM MONTHS                    WTD AVG
            NUMBER  CURRENT CURRENT  CURRENT    ISSUE  AT ISSUE  WTD AVG         TO           TO           WTD AVG     AMORTIZED
           OF LOANS BALANCE BALANCE  BALANCE   BALANCE  BALANCE COUPON/(1)/ MATURITY/(1)/  AMORTIZE/(1)/ DSCR/(1)(2)/ LTV/(1)(2)/
           -------- ------- ------- ---------- ------- -------- ----------- ------------- -------------- ------------ -----------
<S>         <C>      <C>     <C>     <C>        <C>     <C>      <C>         <C>           <C>            <C>          <C>

Arizona
California
Colorado
Florida
Georgia
Illinois
Kentucky
Louisiana
Maryland
Massachusetts
Michigan
Minnesota
Nevada
New Jersey
New York
N. Carolina
Oklahoma
Pennsylvania
S. Carolina
S. Dakota
Tennessee
Texas
Virginia
Wisconsin



</TABLE>

(1) Weighted averages based on the current principal balance.
(2) DSCR based on most current available information.


DEBT SERVICE COVERAGE

<TABLE>
<CAPTION>
                                          
                                                                              WTD AVG      WTD AVG
                            AVERAGE PERCENT OF   AT   PERCENT OF             REM MONTHS   REM MONTHS                    WTD AVG
            NUMBER  CURRENT CURRENT  CURRENT    ISSUE  AT ISSUE  WTD AVG         TO           TO           WTD AVG     AMORTIZED
           OF LOANS BALANCE BALANCE  BALANCE   BALANCE  BALANCE COUPON/(1)/ MATURITY/(1)/  AMORTIZE/(1)/ DSCR/(1)(2)/ LTV/(1)(2)/
           -------- ------- ------- ---------- ------- -------- ----------- ------------- -------------- ------------ -----------
<S>         <C>      <C>     <C>     <C>        <C>     <C>      <C>         <C>           <C>            <C>          <C>

1.901x - 2.000x
1.801x - 1.900x
1.701x - 1.800x
1.601x - 1.700x
1.501x - 1.600x
1.401x - 1.500x
1.301x - 1.400x
1.251x - 1.300x
1.200x - 1.250x
Under 1.200x
Not available

</TABLE>

J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
MORTGAGE PASS-THROUGH CERTIFICATES
SERIES 1997-C4
PAYMENT DATE:

PORTFOLIO SUMMARY STATISTICS (CONTINUED)


PROPERTY AGE (IN YEARS)

<TABLE>
<CAPTION>
                                                                            WTD AVG      WTD AVG
                          AVERAGE PERCENT OF   AT   PERCENT OF             REM MONTHS   REM MONTHS                    WTD AVG
          NUMBER  CURRENT CURRENT  CURRENT    ISSUE  AT ISSUE  WTD AVG         TO           TO           WTD AVG     AMORTIZED
         OF LOANS BALANCE BALANCE  BALANCE   BALANCE  BALANCE COUPON/(1)/ MATURITY/(1)/  AMORTIZE/(1)/ DSCR/(1)(2)/ LTV/(1)(2)/
         -------- ------- ------- ---------- ------- -------- ----------- ------------- -------------- ------------ -----------
<S>      <C>      <C>     <C>     <C>        <C>     <C>      <C>         <C>           <C>            <C>          <C>

Under 5
 6 - 10
11 - 15
16 - 20
21 - 25
26 - 30
Over 30

</TABLE>

CURRENT DELINQUENCY STATUS

<TABLE>
<CAPTION>
                                                                            WTD AVG      WTD AVG
                          AVERAGE PERCENT OF   AT   PERCENT OF             REM MONTHS   REM MONTHS                    WTD AVG
          NUMBER  CURRENT CURRENT  CURRENT    ISSUE  AT ISSUE  WTD AVG         TO           TO           WTD AVG     AMORTIZED
         OF LOANS BALANCE BALANCE  BALANCE   BALANCE  BALANCE COUPON/(1)/ MATURITY/(1)/  AMORTIZE/(1)/ DSCR/(1)(2)/ LTV/(1)(2)/
         -------- ------- ------- ---------- ------- -------- ----------- ------------- -------------- ------------ -----------
<S>      <C>      <C>     <C>     <C>        <C>     <C>      <C>         <C>           <C>            <C>          <C>

31 -  60 Days
61 -  90 Days
91 - 180 Days
Foreclosure
REO

</TABLE>

(1) Weighted averages based on the current principal balance.
(2) DSCR based on most current available information.

J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
MORTGAGE PASS-THROUGH CERTIFICATES
SERIES 1997-C4
PAYMENT DATE:

PORTFOLIO SUMMARY STATISTICS (CONTINUED)

DELINQUENCY TREND

<TABLE>
<CAPTION>
         

CURRENT AND EACH       CURRENT    31-60 DAYS   61-90 DAYS    91-180 DAYS   OVER 180 DAYS   FORECLOSURE          REO 
     PRIOR           ----------   ----------   ----------    -----------   -------------   -----------      ------------
DISTRIBUTION DATE    $    %   #    $   %   #    $   %   #     $   %   #      $   %   #      $   %   #        $   %   #
                     --   --  --   --  --  --   --  --  --    --  --  --     --  --  --     --  --  --       --  --  --
<S>                  <C>  <C> <C>  <C> <C> <C>  <C> <C> <C>   <C> <C> <C>    <C> <C> <C>    <C> <C> <C>      <C> <C> <C>













</TABLE>



PREPAYMENT PENALTY

<TABLE>
<CAPTION>
                    CURRENT       +1 YEAR       +2 YEARS       +3 YEARS      +4 YEARS      +5 YEARS
                    -------       -------       --------       --------      --------      --------
      <S>           <C>           <C>           <C>            <C>           <C>           <C>
       L/O
        YM
        5%
        4%
        3%
        2%
        1%
       None

</TABLE>

Stated as a Percentage of Current Principal Outstanding


J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
MORTGAGE PASS-THROUGH CERTIFICATES
SERIES 1997-C4
PAYMENT DATE:

PORTFOLIO SUMMARY STATISTICS (CONTINUED)

OCCUPANCY

<TABLE>
<CAPTION>
                           AVERAGE OCCUPANCY           MOST                                   PERCENT OF
                            PER MOST RECENT           RECENT               CURRENT             CURRENT
  PROPERTY TYPE                RENT ROLL             AVG RENT              BALANCE             BALANCE 
  -------------            -----------------         --------              -------            ----------
<S>                        <C>                       <C>                   <C>                <C>
Multi-Family
Retail - with anchor
  tenant
Retail - without
  anchor tenant
Hotel
Nursing Home
Office
Industrial
Mobile Home Park
Self Storage
Cooperative/Vacation Homes

</TABLE>


LOAN PAYOFF/PROPERTY DISPOSAL DETAIL

<TABLE>
<CAPTION>
                                                                             DISPOSAL PROCEEDS
                   PAYOFF/      NATURE OF       PAYOFF/       PAYOFF/         REIMBURSABLE TO   
                 DISPOSITION     PAYOFF/      DISPOSITION   DISPOSITION    SERVICER (UNPAID FEES,     REALIZED
 PROPERTY TYPE      DATE       DISPOSITION      BALANCE       PROCEEDS       ADVANCES, INTEREST)        LOSS
 -------------   -----------   -----------    -----------   -----------    ----------------------     --------
 <S>             <C>           <C>            <C>           <C>            <C>                        <C>





</TABLE>

J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
MORTGAGE PASS-THROUGH CERTIFICATES
SERIES 1997-C4
PAYMENT DATE:

COLLATERAL PERFORMANCE REPORT (1)(2)

<TABLE>
<CAPTION>
                                                                                    DATE OF
                                                                         FISCAL      FISCAL
    LOAN      PROPERTY                             NUMBER       NET     YEAR END    YEAR END
   NUMBER       NAME    TYPE  CITY  STATE   ZIP   OF UNITS    SQ FEET     DSCR        DSCR
   ------     -------   ----  ----  -----   ---   --------    -------   --------    --------
   <S>        <C>       <C>   <C>   <C>     <C>   <C>         <C>       <C>         <C>







</TABLE>


<TABLE>
<CAPTION>
              DATE OF                   DATE OF
             TRAILING   FISCAL YEAR   FISCAL YEAR                   DATE OF                    DATE OF
TRAILING 12     12      END ANNUAL    END ANNUAL   TRAILING 12    TRAILING 12    EFFECTIVE    EFFECTIVE                DATE OF
   DSCR        DSCR        NOI           NOI           NOI            NOI      GROSS INCOME  GROSS INCOME  OCCUPANCY  OCCUPANCY
- -----------  --------   -----------   -----------  -----------    -----------  ------------  ------------  ---------  ---------
<S>          <C>        <C>           <C>          <C>            <C>          <C>           <C>           <C>        <C>






</TABLE>

(1) The  above information will be provided on  a monthly basis for each loan
and will be updated to the extent current information is made available.

(2) The above information with respect to  the Crown Hotel Properties will be
provided as if one property.

PORTFOLIO LOAN CHARACTERISTICS

<TABLE>
<CAPTION>
             
         BEGINNING     ENDING
         SCHEDULED   SCHEDULED
 LOAN    PRINCIPAL   PRINCIPAL   PAID TO   PAID TO    MONTHS TO    REMAINING      GROSS     SERVICE     TRUSTEE     NET
NUMBER    BALANCE     BALANCE     DATE       DATE     MATURITY    AMORT. TERMS    COUPON    FEE RATE    FEE RATE   COUPON
- ------   ---------   ---------   -------   -------    ---------   ------------    ------    --------    --------   ------
<S>      <C>         <C>         <C>       <C>        <C>         <C>             <C>       <C>         <C>        <C>








</TABLE>

J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
MORTGAGE PASS-THROUGH CERTIFICATES
SERIES 1997-C4
PAYMENT DATE:

SPECIALLY SERVICED ASSET/REO REPORT

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


J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
MORTGAGE PASS-THROUGH CERTIFICATES
SERIES 1997-C4
PAYMENT DATE:

SPECIALLY SERVICED ASSET/REO REPORT (CONTINUED)

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


COMMENTS:

_____________________________________________________________________________
_____________________________________________________________________________
_____________________________________________________________________________
_____________________________________________________________________________
_____________________________________________________________________________
_____________________________________________________________________________
_____________________________________________________________________________
_____________________________________________________________________________
_____________________________________________________________________________
_____________________________________________________________________________



                                  EXHIBIT L

         FORM OF PRIMARY SERVICER LETTER PURSUANT TO SECTION 4.01(E)


                                 EXHIBIT "L"

             Primary Servicer Letter Pursuant to Section 4.01(e)

                         PRIMARY SERVICER STATIONERY

                                             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]:

     Please be advised that  the servicing of  the above referenced loan  has
been returned to ["Primary Servicer's Name"].

     Please continue to  remit all payments  to ["Primary Servicer's  Name"].
["Primary Servicer's Name"] will continue to process your checks and maintain
the accounting  records for  this loan.   Please  remember to  use the  above
["Primary Servicer's Name"] Loan Number when communicating with us and making
your payments to ["Primary Servicer's Name"].

     Should you have any  questions, please call __________________  or write
at the following address:


                           Primary Servicer's Name
                          Primary Servicer's Address



                                             Sincerely,




cc:  ["Special Servicer's Name"]

                                  EXHIBIT M

        FORM OF PROPERTY INSPECTION REPORT PURSUANT TO SECTION 4.09(A)


                                              EXHIBIT "M"

                                      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:  ________               No

 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: 
 ___________________________________________________________________________________________
 ___________________________________________________________________________________________
 ___________________________________________________________________________________________
 ___________________________________________________________________________________________
 ___________________________________________________________________________________________
 ___________________________________________________________________________________________

 Servicer:                     _____________________
 Loan Number:                  _____________________
 Name of Mortgaged Property:   _____________________

</TABLE>


                         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)

                                   EXHIBIT "N"

                         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
 
 Primary Servicers 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)

                                    "Exhibit O"
                                  Remittance Report

Submitted by BOMCC as Master Servicer                              Prepared On:
To MORGAN GUARANTY TRUST AS RELATED OWNER
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>
 MASTER        PRIMARY       SPECIAL      PREPAYMENT     PRINCIPAL      PRINCIPAL 
 SERVICER      SERVICER      SERVICER     INTEREST       BALANCE        ADJUSTMENT
 FEE           FEE           FEE          SHORTFALL/     ADJUSTMENT     EFFECTIVE DATE
                                          EXCESS
</TABLE>

NOTE:    The data fields represented on this Class R-[  ] 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 O"
                                  Remittance Report

Submitted  by BOMCC as Master Servicer                              Prepared On:
To MORGAN GUARANTY TRUST AS RELATED OWNER
FOR  THE COLLECTION PERIOD  ENDING:                             Balances As Of:
POOL #:


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>

                          EXHIBIT P

   FORM OF DETAILED LOAN INDICATIVE DATA FILE PURSUANT TO SECTION 4.10(A)


                                                    ADVDLQ

**Note.  Be sure to report ALL Loans in this file

<TABLE>
<CAPTION>
 Field  Field Name                Type       Length   Beg.    End     Format         IDF       IDF Reference
 No.                                                  Pos.    Pos.                   Ref. #
 <S>    <C>                       <C>        <C>      <C>     <C>     <C>            <C>       <C>
 1      Primary Loan ID Number    Alpha      10       1       10      9999999999     2         Primary Servicer defined.  Must be
                                                                                               unique.
 2      Report Date               Date       8        11      18      YYYYMMDD       1         The effective date of the file's
                                                                                               data.
 3      Loan Control Number       Alpha      10       19      28      9999999999     4         Unique number assigned to track
                                                                                               loan separate from Loan
                                                                                               Identification Number.  Initially
                                                                                               populate with the Loan
                                                                                               Identification Number.
 4      Principal Prepayment      Numeric    14       29      42      9999999999.99  32        Aggregate in this file.  Must
        Amount                                                                                 include record for each unique
                                                                                               transaction and effective date in
                                                                                               separate file.
 5      Liquidation Event Code    Alpha      2        43      44      XX             198       1 = Payment in Full
                                                                                               2 = Discounted Pay-Off
                                                                                               3 = REO Disposition; used in
                                                                                               conjunction with fields: Principal
                                                                                               Prepayment Amount and Reimburse -
                                                                                               Non Recoverable Advance.
                                                                                               4 = Depositor Repurchase
                                                                                               5 = Curtailment
                                                                                               6 = Servicer Purchase
                                                                                               (If there are multiple
                                                                                               transactions for one loan, leave
                                                                                               this field blank.)
 6      Prepayment Effective Date Date       8        45      52      YYYYMMDD       36        If there is only one transaction,
                                                                                               report the effective date in this
                                                                                               field. If there are multiple
                                                                                               transactions, leave this field
                                                                                               blank and report detail
                                                                                               transaction information in the
                                                                                               PREPAY file.
 7      Prepayment Interest       Numeric    14       53      66      9999999999.99  37        Aggregate in this file.  Must
        Shortfall/Excess                                                                       include record for each unique
                                                                                               transaction and effective date in
                                                                                               separate file.
 8      Paid-To Date              Date       8        67      74      YYYYMMDD       50        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.
 9      Number of Days Past Due   Numeric    3        75      77      999            51
 10     Current Period Principal  Numeric    14       78      91      9999999999.99  56
        Advance
 11     Current Period Interest   Numeric    14       92      105     9999999999.99  57
        Advance
 12     Cumulative Outstanding    Numeric    14       106     119     9999999999.99  58
        Principal Advance
 13     Cumulative Outstanding    Numeric    14       120     133     9999999999.99  59
        Interest Advance
 14     Current Period Servicing  Numeric    14       134     147     9999999999.99  60
        Advance
 15     Cumulative Outstanding    Numeric    14       148     161     9999999999.99  61
        Servicing Advance
 16     Interest Due on Advances  Numeric    14       162     175     9999999999.99  62        Accrued unreimbursed interest due
                                                                                               services(s) on Outstanding P&I and
                                                                                               Servicing Advances as of the
                                                                                               current determination date.
 17     Ending Scheduled PrincipalNumeric    14       176     189     9999999999.99  25        As of last day in current due
        Balance                                                                                period.
 18     Current Principal Balance Numeric    14       190     203     9999999999.99  47        As of the Determination Date.
 19     Prepayment Premium Amount Numeric    14       204     217     9999999999.99            Aggregate in this file.  Must
                                                                                               include record for each unique
                                                                                               transaction and effective date in
                                                                                               separate file.
</TABLE>
                                                     ARM
<TABLE>
<CAPTION>
Field  Field Name                Type       Length   Beg.    End     Format         IDF       IDF Reference
No.                                                  Pos.    Pos.                   Ref. #
<S>    <C>                       <C>        <C>      <C>     <C>     <C>            <C>       <C>
1      Primary Loan ID Number    Alpha      10       1       10      9999999999     2         Primary Servicer defined. Must be
       ----------------------                                                                 unique.
2      Report Date               Date       8        11      18      YYYYMMDD       1         The effective date of the file's
       -----------                                                                            data.
3      Loan Control Number       Alpha      10       19      28      9999999999     4         Unique number assigned to track
       -------------------                                                                    loan separate from Loan
                                                                                              Identification Number.  Initially
                                                                                              populate with the Loan
                                                                                              Identification Number.
4      ARM Convertibility Code   Alpha      1        29      29      X              67        Rate is convertible: 1 = Fixed to
       -----------------------                                                                Variable; 2 = Variable to Fixed;
                                                                                              3 = No Conversion.
5      ARM Look Back Period      Numeric    3        30      32      999            68        Number of business days prior to
       --------------------                                                                   Total Payment Amount Next Due Date
                                                                                              to select the index rate.
6      Index Code                Alpha      2        33      34      XX             69        Identify the base index used to
       ----------                                                                             determine the new Mortgage Interest
                                                                                              Rate.
                                                                                              01  =  30 day Libor
                                                                                              02  =  6 month Libor
                                                                                              03  =  1 year Treasury Constant
                                                                                              Maturity
                                                                                              04  =  COFI (monthly weighted
                                                                                              average Cost of Funds Index for
                                                                                              11th District Savings Institutions
                                                                                              (FHLBB of S.F.)
                                                                                              05  =  LAMA (Libor Annual Monthly
                                                                                              Average)
                                                                                              06  =  Other
7      Original Index Rate       Numeric    10       35      44      9.99999999     70        The initial index rate at
       -------------------                                                                    origination.  Example:  8.375%
                                                                                              coded as 0.08375000.
8      Current Index Rate        Numeric    10       45      54      9.99999999     71        The current index rate as of the
       ------------------                                                                     Next Due Date.  Example:  8.375%
                                                                                              coded as 0.0837500.
9      Interest Rate Spread      Numeric    10       55      64      9.99999999     72        The fixed number of percentage
       --------------------                                                                   points used to determine the New
                                                                                              Mortgage Interest Rate.  Example:
                                                                                              1.50% coded as 0.01500000.
10     Margin Action             Alpha      1        65      65      X              73        The calculation of current rate:
       -------------                                                                          1  =  ADD Interest Rate Margin to
                                                                                              Current Index
                                                                                              2  =  SUBTRACT Interest Rate Margin
                                                                                              from Current Index
                                                                                              3  =  MULTIPLY Interest Rate
                                                                                              Margin times Current Index
                                                                                              4  =  Base Rate Matrix
11     Interest Rate Rounding    Alpha      1        66      66      X              74        Blank  = No Rounding - U = Up;
       ----------------------                                                                 D = Down; N = Nearest
       Method
       ------
12     Interest Rate Rounding    Numeric    10       67      76      9.99999999     75        The percentage the new rate should
       ----------------------                                                                 be rounded using the Interest Rate
       Factor                                                                                 Rounding Method, or 0.000000000 if
       ------                                                                                 none.  Example:  .125% coded as
                                                                                              0.00125000.
13     Minimum Interest Rate     Numeric    10       77      86      9.99999999     76        The minimum percentage the index
       ---------------------                                                                  must change before interest rate is
       Adjustment                                                                             adjusted, of 0.000000000 if none.
       ----------                                                                             Example:  .125% coded as 0.00125000.
14     Periodic Rate Cap         Numeric    10       87      96      9.99999999     77        The maximum percentage spread the
       -----------------                                                                      interest rate can increase between
       (Increase) Percentage                                                                  periods, or 0.999999999 if none.
       ---------------------                                                                  Example:  2.0% coded as 0.02000000.
15     Periodic Rate Floor       Numeric    10       97      106     9.99999999     78        The maximum percentage spread the
       -------------------                                                                    interest rate can decline between
       (Decrease) Percentage                                                                  periods or 0.000000000 if none.
       ---------------------                                                                  Example:  2.0% coded as
                                                                                              0.020000000.
16     Lifetime Maximum Interest Numeric    10       107     116     9.99999999     79        Maximum lifetime rate, i.e.,
       -------------------------                                                              ceiling.  Example:  12.000% coded
       Rate Ceiling                                                                           as 0.120000000.
       ------------

 17    Lifetime Minimum          Numeric    10        117     126    9.999999999    80        Minimum lifetime rate, i.e., floor.
       ----------------                                                                       Example:  12.000% coded as 
       Interest Rate Floor                                                                    0.060000000
       -------------------                                                                      
                                                                     
 18    First Rate Adjustment     Date         8       127      134    YYYYMMDD      81        The first time the rate can be
       ---------------------                                                                  adjusted.
       Date                                                                                         
       ---- 
 19    Interest Rate Adjustment   Numeric     3       135      137    999           82        Number of months between interest
       -------------                                                                          rate adjustments.
       Period                                                                                   
       ------                                                        
 20    Next Interest Rate         Date        8       138      145    YYYYMMDD      83        The next date the Mortgage Interest
       ------------------                                                                     Rate can adjust.
       Adjustment Date                                                                          
       ---------------

 21    Interest at Next           Numeric     10      146      155    9.999999999   84    Interest rate after review (look back),
       ----------------                                                   	              if known.  Example: 8.375% coded as
       Adjustment Date                                                                        0.08375000. 
       ---------------                                                            
 22    FILLER                     N/A          3      156      158    N/A

 23    FILLER                     N/A          3      159      161    N/A

 24    Periodic Payment Cap       Numeric     10      162      171    9.99999999    87     Maximum percentage that the principal
       --------------------                                                                & interest payment can increase at any
       (Increase) Percentage                                                               payment change date from the monthly 
       ---------------------                                                               payment due on the preceding due date,
                                                                                           an increase at 
25     Periodic Payment Floor     Numeric     10      172      181    9.99999999    88     Maximum percentage that the principal
       ----------------------                                                              & interest payment can decrease at any
       (Decrease) Percentage                                                               payment change date from the monthly
       ---------------------                                                               payment due on the preceding due date, 
                                                                                           or 0.00000000 if none.
26     First Payment Adjustment    Date        8      182      189    YYYYMMDD      89     The first time the payment amount can 
       ------------------------                                                            be adjusted due to a change in the 
       Date                                                                                interest rate
       ----
27     Payment Adjustment Period   Numeric     3      190      192    999           90     Number of months between payment 
       -------------------------                                                           adjustments.
28     Next Payment Adjust Date    Date        8      193      200    YYYYMMDD      91     The next date the payment amount can

29     Payment Amount at Next      Numeric    14      201      214    9999999999.99 92     Payment amount calculated as of Next 
       Adjustment Date                                                                     Next Payment Adjustment Date.  

</TABLE>


<TABLE>
<CAPTION>

                                                            BASIC
<S>     <C>                <C>      <C>       <C>     <C>    <C>             <C>       <C>    
Field   Field Name         Type     Length     Beg.   End     Format         IDF 
No.                                            Pos.   Pos.                   Ref. #     IDF Reference

1       Primary Loan 
         ID Number        Alpha     10          1      10     9999999999       2        Primary Servicer defined.  Must be
                                                                                        unique.

2       Report Date       Date       8         11      18     YYYYMMDD         1        The effective date of the file's data.

3       Loan Control
	  Number          Alpha     10         19      28     9999999999       4        Unique number assigned to track loan
							                                separate from Loan Identification
                                                                                        Number. Initially populate with the 
                                                                                        Loan Identification Number.

4       Modification 
          Code            Alpha      1         29      29     X                5        Indicate if loan has been modified
                                                                                        since origination:
                                                                                        Y = Yes; N = No.

5       Date of 
          Modification    Date       8        30      37      YYYYMMDD         6        Enter date that the most recent loan 
                                                                                        modification became effective.  If no 
											effective date, enter the date 
                                                                                        the modification agreement was signed.

6       Loan Assumable    Alpha      1        38      38      X                7        Number of times loan is assumable.  
				                                                        0 = None; 
									                1 = Assumable 1 time; 2 = Assumable 
                                                           			        twice; etc. 
										        9 = 9 or more times assumable.
7       Assumption 
	  Status          Alpha      1         39     39      X                8        Number of times loan has been 
                                                                                        assumable.
									                0 = None; 1 = Assumable 1 time;
										        2 = Assumable twice; etcetera.

8       Date of 
          Assumption      Date       8         40     47      YYYYMMDD         9        Enter most recent date loan was
                                                                                        assumed.

9       Cross Default
          Provision       Alpha      1         48     48      X                10       Indicate if provision is made for 
                                                                                        default on related
                                                                                        debt:
                                                                                        Y = Yes; N = No.

10      Cross Default 
          Terms           Alpha     40         49     88      X(40)            11       Narrative.  Identify related loan 
                                                                                        number/name.

11      Cross 
         Collateralization 
          Provision       Alpha      1         89     89      X                12       Indicate if provision is made for
                                                                                        collateral pledged
                                                                                        on related debt:  Y = Yes; N = No.

12      Cross 
         Collateralization 
         Terms            Alpha     40         90    129      X(40)            13       Narrative.  Identify related 
                                                                                        loan number/name.

13      Loan Purpose
          Code            Alpha      1        130    130      X                14       P  =  Purchase
                                                                                        R  =  Refinance
                                                                                        E  =  Cash-out (Equity) Refinance. 
                                                                                              Equity refers to a loan that
										              the current debt and cost to 
								                              refinance.
                                                                              	        O  =  Other
14      Lien Position 
          Code            Alpha      1        131    131      X                15       Identify investor lien position:
             									        2  =  2nd Lien
                                                                                        3  =  3rd Lien
15      Ground Lease      Alpha      1        132    132      X                16       Y  =  Yes; N = No

16      Buydown Code      Alpha      1        133    133      X                17       Points paid to reduce rate, qualify
                                                                                        for mortgage, etc, if applicable: 
                                                                                        Y = Yes; N = No.
17      Recourse/
          Non-Recourse    Alpha      1        134    134      X                19       Does the Lender have the right 
                                                           			        to collect this debt from the 
										        Borrower: 1 = Recourse; 2 = Non-Recourse
18      Loan Status       Alpha      1        135    135      X                20       Calculation based on paid-to date:
                                                           			        1 = Performing;
                                                                                        2 = Non-Performing (31 days past due).
19      Servicing Transfer 
          Event           Alpha      1        136    136      X                192      Is loan currently Specially Serviced;
                                                                                        Y = Yes; 
									                N = No
20      Delinquency History 
          Flags           Alpha     12        137    148      (12) 1 byte
                                                              fields           21       Supply payment history of the 
                                                                                        borrower for the latest 12 months,
										        in a month by month format, with
										        right most character equal to the 
                                                                                        most recent month.
             								                1  =  31 - 60 days
             									        2  =  61 - 90 days
             									        3  =  91 - 180 days
            									        4  =  181 days
21      # of Times 31 or 
          More Days 
          Delinquent
          Over the
          Past 12 
          Months.         Numeric    2        149     150     99               22       Calculation by Primary Servicer.

22      Original Principal 
          Balance         Numeric   14        151     164     9999999999.99    23 

23      Beginning Scheduled
          Principal 
          Balance         Numeric   14        165     178     9999999999.99    24       As of last day in prior due period.

24      Ending Scheduled 
          Principal 
          Balance         Numeric   14        179     192     9999999999.99    25       As of last day in current due period.

25      Date of Note      Date       8        193     200     YYYYMMDD         26       Note date.  May be different from Date 
										        Loan Funded.

26      Date Loan 
          Funded          Date       8        201     208     YYYYMMDD         27       Date the loan was funded.

27      First Payment 
          Due Date        Date       8        209     216     YYYYMMDD         28       Date first payment is due.

28      Current P&I 
          Payment         Numeric   14        217     230     9999999999.99    29       P&I amount ONLY.  NOT total 
                                                                                        monthly payment.

29      Scheduled Principal
          Payment 
            Amount        Numeric   14        231     244     9999999999.99    30       Principal Component of Current 
                                                                                        P&I Payment, includes Negative
             									        Amortization.
30      Scheduled Interest 
          Payment 
          Amount          Numeric   14        245     258     9999999999.99    31       Interest Component of Current P&I 
                                                                                        Payments, includes Negative 
                                                                                        Amortization.

31      Total Payment 
          Amount          Numeric   14        259     272     9999999999.99    33       Include P&I, all escrow's and  
									                reserves. Do not include late charges.

32      Payment Frequency 
        Indicator         Alpha      2        273     274     XX               34       Number of months between payments.
                                                                                        01 = Monthly Payments;
									                03 = Quarterly Payments; 06 = Semi-
								                           Annual Payments; 12 = Annual Payments.

33      Payment Type      Alpha      1        275     275     X                35       Identify payment type.
                                                                                        1  =  Amortized P&I
										        2  =  Constant Principal PLUS Interest
										        3  =  Interest Only
										        4  =  Irregular (Rule of 78's, etc)

34      Interest Rate 
          Type Code       Alpha     1         276     276     X                38       Identify interest rate type:
                                                                                        F  =  Fixed
									                L  =  Floating (when index changes)
								             	        H  =  Hybrid (fixed & floating feature)
										        O  =  Other

35      Interest Collection 
          Code            Alpha     1         277     277     X                39       Identify when interest is paid:
                                                                               
									                1  =  Interest in arrears
									                2  =  Interest in advance
                                                                                        3  =  Per diem
                                                                                        4  =  Other

36      Accrual Basis     Alpha     1         278     278     X                40       Interest accrual basis indicator:
                                                                              
									                1  =  30/360
										        2  =  30/365
										        3  =  30/actual
									                4  =  actual/360
									                5  =  actual / 365
									                6  =  actual / actual

37     Original Interest 
         Rate             Numeric   10        279     288     9.99999999       41       The initial interest rate at funding.

38      Original P&I 
          Payment         Numeric   14        289     302     9999999999.99    42       The payment amount established by the 
								                        note due on the First Payment Date.

39      Original Term 
          to Stated 
          Maturity        Numeric    3        303     305     999              43      Original term of loan in months from
                                                                                       the First Payment Due Date to the Maturity
									               Date. 

40      Remaining Term
          to Stated 
          Maturity        Numeric    3        306     308     999              44       Calculation:  Number of months 
                                                           			        remaining from the interest paid-
								                        to date to the stated Maturity Date.

41      Maturity Date     Date       8        309     316     YYYYMMDD         45       Date on which the last payment of
									                principal is due and payable.

42      Balloon Code      Alpha      1        317     317     X                46       Indicate if there is a balloon:  
				                                                        Y = Yes; N = No

43      Current Principal 
          Balance         Numeric   14        318     331     9999999999.99    47       As of the first of each month or the 
					                                                preceding business day as of 
				                                                        collection period.

44      Current Loan Payment
          Due Date        Date       8        332     339     YYYYMMDD         48       Due date for this scheduled loan
										        payment related to the current
			                                                                collection period.

45      Next Payment Due 
          Date            Date       8        340     347     YYYYMMDD         49       The date on which the next Scheduled 
             									        Total Payment Amount is due.
                                                                            
46      Mortgage Interest
          Rate            Numeric   10        348     357     9.99999999       52       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.
47      Negative Amortization
          Code            Alpha      1        358     358     X                53       Negative amortization permitted:
                                                                                        Y = Yes; N = No

48      Negative Amortization 
          Percent 
          Limit           Numeric   10        359     368     9.99999999       54       Percentage of negative amortization 
				                                                        allowed.  If no limit, enter 
										        0.000000000.  If not applicable, 
										        leave blank.
                                                                            
49      Negative Amortization 
          Amount          Numeric   14        369     382     9999999999.99    55

50      Principal Balance 
          Adjustment      Numeric   14        383     396     9999999999.99    63       Aggregate in this file.  Must
                                                                                        include record for each unique 
             									        transaction and effective date in 
                                                           			        separate file. 
51      Principal Adjustment 
          Effective 
          Date            Date       8        397     404     YYYYMMDD         64       If there is only one transaction,
                                                                                        report the effective date in this 
            									        field. If there are multiple  
                                                                                        transactions, leave this field 
									                blank and report detail transaction 
								                        information in the PRINAD file.
52      Interest 
          Adjustment      Numeric   14        405     418     9999999999.99    65       Aggregate in this file.  Must include 
										        record for each unique transaction 
										        and effective date in separate file.
                                                                            
53      Interest Adjustment 
          Effective 
          Date            Date       8        419     426     YYYYMMDD         66       If there is only one transaction, 
										        report the effective date in this 
										        field. If there are multiple 
										        detail transaction information in the
										        PRINAD file.
54      FILLER            N/A       30        427     456     N/A         
              

55      Collateral 
          Valuation 
          Adjustment      Numeric   14        457     470     9999999999.99             Aggregate in this file.  Must include 
									                record for each unique transaction 
									                and effective date in separate file.

56      Collateral 
          Valuation 
          Adjustment
          Date            Date       8        471     478     YYYYMMDD                  If there is only one transaction, 
									                report the effective date in this field. 
									                If there are multiple transactions,
									                leave this field blank and report 
             									        detail transaction information in 
					                                                the PRINAD file.
57      Collateral 
          Valuation 
          Adjustment 
           Event          Alpha      1        479     479     X                         Identify Collateral Valuation 
									                Adjustment Event Type: 
										        1 = 6 month delinquency anniversary 
        									        2 = 1 year anniversary of receivership 
                   								        3 = transfer to REO 
                                                                                        4 = second extension or material 
										  	    modification
									                (If there are multiple transactions 
                                                        			        for one loan, have this field blank.)
58      Collateral 
          Valuation
          Adjustment
          Recovery
          Amount          Numeric   14        480     493     9999999999.99             Aggregate in this file.  Must 
 									                include record for each unique 
									                transaction and effective date 
									                in separate file.
59      Collateral 
          Valuation 
          Adjustment
          Recovery 
          Date            Date       8        494     501     YYYYMMDD                  If there is only one transaction, 
	                                                                                report the effective date in this 
                                                                                        field. If there are multiple 
                                                                                        transactions, leave this field 
                                                                                        blank and report detail transaction
				                                                        information in the PRINAD file.

60      Realized Loss 
          Amount          Numeric   14        502     515     9999999999.99    219

61      Realized Loss 
          Effective 
          Date            Date       8        516     523     YYYYMMDD          

62      Original 
          Amortization 
          Term            Numeric    3        524     526     999               85      Original term in months to retire 
             									        the entire loan amount based upon 
								                        the amount of principal and interest
                                                                                        payments made.

63      Remaining 
          Amortization 
          Term            Numeric    3        527     529     999              86       Calculation: Number of months 
									                remaining in amortization term from 
									                the interest paid-to-date to 
                                                           			        amortization maturity.
</TABLE>

                                                      BORROW
<TABLE>
<CAPTION>


Field  FIELD NAME                TYPE    LENGTH   BEG.   END   FORMAT       IDF     IDF REFERENCE
NO.                                               POS.   POS.               REF.#
<S>    <C>                       <C>    <C>      <C>     <C>   <C>          <C>    <C>        
1      Primary Loan ID Number    Alpha   10       1      10    9999999999    2      Primary Servicer defined.  Must be unique.
2      Report Date               Date    8        11     18    YYYYMMDD      1      The effective date of the file's data.
3      Loan Control Number       Alpha   10       19     28    9999999999    4      Unique number assigned to track loan
                                                                                    separate from Loan Identification Number.
                                                                                    Initially populate with the Loan
                                                                                    Identification Number.
4      Mortgagor                 Alpha   40       29     68    X(40)         120    The name of the obligor(s).
5      Mortgagor Short Name      Alpha   15       69     83    X(15)         121    Abbreviation of Mortgagor name:  INDIVIDUALS -
                                                                                    Last Name First; BUSINESSES - First 15
                                                                                    Characters, excluding "a", "an", "the".
6      Mortgagor Street Address  Alpha   35       84     118   X(35)         122
7      Mortgagor City            Alpha   25       119    143   X(25)         123
8      Mortgagor State           Alpha   2        144    145   X(2)          124    Postal abbreviation. 
9      Mortgagor Zip Code        Alpha   10       146    155   99999-9999    125    Nine digit zip code.
10     Mortgagor Entity          Alpha   1        156    156   X             18     Identify the type of entity:
                                                                                    1  =  Partnership
                                                                                    2  =  Corporation
                                                                                    3  =  Individual
                                                                                    4  =  Other
</TABLE>


<TABLE>
                                                      ESCROW
<CAPTION>

Field  FIELD NAME                 TYPE    LENGTH  BEG.   END   FORMAT        IDF   IDF REFERENCE
NO.                                               POS.   POS.                REF.#

<S>    <C>                        <C>     <C>     <C>    <C>   <C>           <C>   <C>
1      Primary Loan ID Number     Alpha   10      1      10    9999999999    2     Primary Servicer defined.  Must be unique.
2      Report Date                Date    8       11     18    YYYYMMDD      1     The effective date of the file's data.
3      Loan Control Number        Alpha   10      19     28    9999999999    4     Unique number assigned to track loan separate
                                                                                   from Loan Identification Number.  Initially
                                                                                   populate with the Loan Identification Number.
4      Tax Escrow Required        Alpha   1       29     29    X             94    Are escrow's for Tax bills required:
                                                                                   Y = Yes;  N = No
5      Monthly Tax Escrow Deposit Numeric 14      30     43    9999999999.99 95    Taxes ONLY. 
6      Insurance Escrow Required  Alpha   1       44     44    X             96    Are escrow's for Insurance premiums required:
                                                                                   Y  =  yes
                                                                                   N  =  no
7      Monthly Insurance Escrow   Numeric 14      45     58    9999999999.99 97    Insurance ONLY.
       Deposit 
8      Monthly Tax & Insurance    Numeric 14      59     72    9999999999.99 98    Taxes and insurance ONLY.  Do not include
       Escrow Deposit                                                              reserves.
9      Current Tax & Insurance    Numeric 14      73     86    9999999999.99 99    Taxes and insurance only.  Do not include
       Escrow Balance                                                              reserves.

</TABLE>

<TABLE>
                                                                INSUR
<CAPTION>

Field  FIELD NAME                 TYPE    LENGTH  BEG.   END   FORMAT       IDF   IDF REFERENCE
NO.                                               POS.   POS.               REF.#

<S>    <C>                        <C>     <C>     <C>    <C>   <C>          <C>   <C>
1      Primary Loan ID Number     Alpha   10      1      10    9999999999   2     Primary Servicer defined.  Must be unique.
2      Report Date                Date    8       11     18    YYYYMMDD     1     The effective date of the file's data.
3      Loan Control Number        Alpha   10      19     28    9999999999   4     Unique number assigned to track loan separate
                                                                                  from Loan Identification Number.  Initially
                                                                                  populate with the Loan Identification Number.
4      Property Sequence Number   Numeric 3       29     31    999                A unique number to be used with Primary Loan
                                                                                  ID to identify each property record. (If there is
                                                                                  only one property the value 000 is acceptable.)
5      Insurance Sequence Number  Numeric 3       32     34    999                A unique number to identify each insurance
                                                                                  record. (If there is only one insurance record
                                                                                  the value 000 is acceptable.)
6      Next Insurance Premium     Date    8       35     42    YYYYMMDD     117   Due Date may be previous to the date of report
       Due Date                                                                   if insurance premiums have not been paid.
7      Source of Insurance        Alpha   1       43     43    X            118   1 = Borrower; 2 = Forced Place


</TABLE>

<TABLE>
                                                            MSMISC
<CAPTION>

Field  FIELD NAME                TYPE    LENGTH   BEG.   END  FORMAT        IDF   IDF REFERENCE
No.                                               POS.   POS.               REF.#

<S>    <C>                       <C>     <C>      <C>    <C>  <C>           <C>   <C>
1      Primary Loan ID Number    Alpha   10       1      10   9999999999          Primary Servicer defined.  Must be unique.
2      FILLER                    Alpha   2        11     12   9999999999          
3      Servicer ID Code          Alpha   2        13     14   9999999999          Master Servicer defined.  01 = BOMCC;
                                                                                  02 = FUMC; 03 = Home Svgs; 04 = John
                                                                                  Hancock; 05 = Midlantic; 06 = Norwest;
                                                                                  07 = Amresco; 08 = GMAC
4      Report Date               Alpha   8        15     22   YYYYMMDD            The effective date of the file's data.
5      Primary Servicer ID       Alpha   2        23     24   9999999999          Master Servicer defined.  01 = BOMCC;
                                                                                  02 = FUMC; 03 = Home Svgs; 04 = John
                                                                                  Hancock; 05 = Midlantic; 06 = Norwest;
                                                                                  07 = Amresco; 08 = GMAC
6      Originator                Alpha   2        25     26   9999999999          Master Servicer defined.  01 = Signet;
                                                                                  02 = BOMCC; 03 = CBA; 04 = MGTNA;
                                                                                  05 = Midlantic; 06 = Norwest; 07 = Amresco;
                                                                                  08 = GMAC; 09 = FUMC; 10 = Home; 11 = John
                                                                                  Hancock; 12 = Paine Webber
7      Special Servicer ID       Alpha   2        27     28   9999999999          Master Servicer defined.  01 = BOMCC;
                                                                                  02 = Amresco
8      Master Servicer Fee Rate  Number  8        29     36   9999999999.99       Master Servicer defined.  Example: 1/8%
                                                                                  coded as 0.00125000.
9      Special Servicer Fee Rate Number  8        37     44   9999999999.99       Master Servicer defined.  Example: 1/8%
                                                                                  coded as 0.00125000.
10     Special Servicer Fee      Number  8        45     52   9999999999.99       Actual fee.
11     Master Net Mortgage       Number  8        53     60   9999999999.99       Calculation: Current Mortgage Interest Rate -
       Int Rate                                                                   (Primary Servicing Fee Rate + Special Servicing
                                                                                  Fee Rate + Master Servicing Fee Rate)
12     Pool Number               Alpha   6        61     66   9999999999          Master Servicer defined.  Pool securitization
                                                                                  identification number
13     Group Number              Number  2        67     68   9999999999.99       Unique number assigned to track loans in
                                                                                  securitized pools. Master Servicer defined.
14     Cutoff Date               Alpha   8        69     76   9999999999          Master Servicer defined.  The cutoff date of
                                                                                  the securitization.
15     Owner Loan Number         Alpha   13       77     89   9999999999          Loan number defined by Morgan Guaranty Trust
                                                                                  and used for all warehouse pool reporting.
16     Securitization Loan       Alpha   13       90     102  9999999999         Loan number defined by Morgan Guaranty Trust and
       Number                                                                    used for numerical tracking of loans before
                                                                                 securitization.

</TABLE>                                                              



                                                            OPER
<TABLE>
<CAPTION>

Field  FIELD NAME                TYPE    LENGTH   BEG.   END   FORMAT        IDF   IDF REFERENCE
NO.                                               POS.   POS.                REF.#

<S>    <C>                       <C>     <C>      <C>    <C>   <C>           <C>    <C>
1      Primary Loan ID Number    Alpha    10        1     10    9999999999    2      Primary Servicer defined.  Must be unique.

2      Report Date               Date      8       11     18    YYYYMMDD      1      The effective date of the file's data.

3      Loan Control Number       Alpha    10       19     28    9999999999    4     Unique number assigned to track loan separate
                                                                                    from Loan Identification Number.  Initially
                                                                                    populate with the Loan Identification Number.
4      Property Sequence Number  Numeric   3       29     31    999                 A unique number to be used with Primary Loan
                                                                                    ID to identify each property. (If there is
                                                                                    only one property the value 000 is
                                                                                    acceptable.)

5      Most Recent Annual NOI    Numeric  14       32     45    9999999999.99 169  Most recent fiscal year ended NOI for property
                                                                                   (Fiscal Year may equal Current Year).
                                                                                   As calculated on Operating
                                                                                   Statement/Rent Roll.

6      Date of Most Recent       Date      8       46     53    YYYYMMDD      170    
       Annual NOI

7      Annual NOI Statement Type Alpha     1       54     54    X             171    1 = Audited; 2 = Non-Audited.

8      Trailing NOI              Numeric  14       55     68    9999999999.99 172    Last four quarter NOI annualized, as derived
                                                                                     from last four quarters
                                                                                     Operating Statement/Rent Roll.

9      Trailing NOI Date         Date      8       69     76    YYYYMMDD      173  Stated usually as the most recent quarter from
                                                                                   which trailing NOI was calculated.

10     Required Operating Data   Alpha     1       77     77    X             174    1 = Quarterly; 2 = Semi-Annually;
       and Rent Roll Submission                                                      3 = Annually; 4 = Other
       Frequency

11     Date Next Operating       Date      8       78     85    YYYYMMDD      175
       Statement and Rent
       Roll Due

12     Most Recent Average       Numeric  14       86     99    9999999999.99 176   Usually applicable only to multi-family,
       Rent/Unit/Month                                                              congregate care, self storage property type.
                                                                                    Base Rent divided by number of
                                                                                    units leased.

13     Most Recent Average       Numeric  14      100    113    9999999999.99 177   Usually applicable only to office,
       Rent/SqFt/Year                                                               industrial, retail property types.
                                                                                    Base Rent divided by net
                                                                                    leased area.

14     Most Recent Average       Numeric  14      114    127    9999999999.99 178   Usually applicable only to hotel property
       Daily Room Rate                                                              type.  Base Rent divided by number
                                                                                    of rooms rented.

15     Most Recent Average       Numeric  14      128    141    9999999999.99 179   Usually applicable only to skilled nursing
       Daily Bed Rate                                                               home facility property type.  
                                                                                    Base Rent divided by number of beds occupied.

16     Most Recent Average       Numeric  14      142    155    9999999999.99 180   Usually applicable only to mobile home park
       Rent/Pad/Month                                                               property type.   Base Rent divided
                                                                                    by number of pads leased.

17     Date of Most Recent       Date      8      156    163    YYYYMMDD      181
       Average Rent/Rate

18     Trailing Effective Gross  Numeric 14       164    177    9999999999.99 182   Last four quarters Effective Gross Income
       Income                                                                       Annualized.  For Hotel
                                                                                    Property Type this is known as Total Revenue.


19     Trailing Effective Gross  Date     8       178    185    YYYYMMDD      183   Stated usually as the most recent quarter
       Income Date                                                                  from which trailing NOI was calculated.

20     Percent of Lease Area 
       Expiring in Current 
       Calendar Year             Numeric 11       186    196    9.999999999   184   Stated as percentage of net rentable 
										    building area.  Usually only applicable 
										    to Retail, Office Building, Industrial or
                                                                                    unique net lease situation in special 
                                                                                    purpose properties.

21   Current Calendar Year       Date     8       197    204    YYYYMMDD      185   The date of the current operating statement.

22   Percent of Lease Area 
     Expiring in Current 
     Calendar Year + 1 Year     Numeric  11       205    215    9.999999999   186   If the current calendar year was 1995 
                                                                                    this field would represent 1996.

23   Percent of Lease Area 
     Expiring in Current 
     Calendar Year +2 Years    Numeric   11       216    226    9.999999999   187

24   Percent of Lease Area 
     Expiring in Current 
     Calendar Year +3 Years    Numeric   11       227    237    9.999999999   188

25   Percent of Lease Area 
     Expiring in Current 
     Calendar Year +4 Years    Numeric   11       238    248    9.999999999   189

26   Debt Service Coverage 
     Ratio                     Numeric   11       249    259    9.999999999   190    Calculation:  NOI (Field 30) / Current P&I
                                                                                     Payment X Number of months in the
                                                                                     period (Field 31)

27   Date of Debt Service 
     Coverage Ratio            Date       8       260    267    YYYYMMDD      191

28   Gross Income per most
     recent Operating 
     Statements                Numeric   14       268    281    9999999999.99        Year to Date Gross Income per borrowers 
                                                                                     operating statements

29   Total Expenses per 
     most recent Operating 
     Statements                Numeric   14      282     295    9999999999.99        Year to Date Total Expenses per borrowers
                                                                                     operating statements less non cash 
                                                                                     expenses and less net interest expense.

30   Net Operating Income      Numeric   14      296     309    9999999999.99        Calculation:  Gross Income (Field 28) less 
                                                                                     Total Expenses (Field 29)

31   Date of Most Recent 
     Operating Statements      Date       8      310     317    YYYYMMDD             Stated usually as the most recent month 
                                                                                     end from which NOI was calculated.
</TABLE>


                                                   PARTICUR
<TABLE>
<CAPTION>
Field  FIELD NAME                TYPE    LENGTH   BEG.  END                   IDF     
NO.                                               POS.  POS.     FORMAT       REF. #     IDF REFERENCE
<S>    <C>                       <C>      <C>     <C>    <C>  <C>             <C>      <C>

 1      Primary Loan ID Number    Alpha    14       1     14   9999999999              Primary Servicer defined.  Must be unique.

 2      FILLER                    Alpha     6      15     20   9999999999              Previously used as a pool ID appears no 
                                                                                       to be updated regularly
 3      Sequence Number           Number    2      21     22   9999999999.99           

 4      Participation Percentage  Number    8      23     30   9999999999.99           The percentage in which a loan shares 
                                                                                       in a specific pool
 5      Securitization 
         Loan Number              Alpha    14      31     44   9999999999              Loan number defined by Morgan Guaranty 
                                                                                       Trust and used for numerical tracking of
                                                                                       loans before securitization.

 6      Prospectus Loan Number   Alpha     14      45     58   9999999999              Trustee defined.  This is the actual 
                                                                                       published loan number in the prospectus
                                                                                       for the specific pool.

7       Trustee Fee Rate         Number     8      59     66   9999999999.99           Trustee defined.  The fee rate earned
                                                                                       by the trustee on each specific pool
</TABLE>

                                                            PREPROV
<TABLE>
<CAPTION>
Field  FIELD NAME                TYPE    LENGTH   BEG.   END   FORMAT          IDF     IDF REFERENCE
NO.                                               POS.   POS.                  REF.#
<S>    <C>                       <C>     <C>      <C>    <C>   <C>              <C>   <C>
1      Primary Loan ID Number    Alpha    10        1     10    9999999999       2     Primary Servicer defined.  Must be unique.

2      Report Date               Date      8       11     18    YYYYMMDD         1     The effective date of the file's data.

3      Loan Control Number       Alpha    10       19     28    9999999999       4     Unique number assigned to track loan
                                                                                       separate from Loan Identification Number.
                                                                                       Initially populate with the Loan
                                                                                       Identification Number.

4      Beginning Date            Date      8       29     36    YYYYMMDD               The beginning effective date for the
                                                                                       prepayment provision code.  Multiple
                                                                                       records allowed.

5      Ending Date               Date      8       37     44    YYYYMMDD               The ending effective date for the
                                                                                       prepayment provision code.  Multiple
                                                                                       records allowed.

6      Prepayment Provision      Alpha     3       45     47    XXX             93     The prepayment provision code in effect
                                                                                       for the period defined.  Multiple records
                                                                                       allowed.
                                                                                       L = Lock Out
                                                                                       YM1
                                                                                       YM2
                                                                                       YM3
                                                                                       7 = 7%
                                                                                       6 = 6%
                                                                                       5 = 5%
                                                                                       4 = 4%
                                                                                       3 = 3%
                                                                                       2 = 2%
                                                                                       1 = 1%
                                                                                       N = No Prepayment Penalty
</TABLE>

                                                            PROP
<TABLE>
<CAPTION>
Field  FIELD NAME                TYPE    LENGTH   BEG.   END   FORMAT          IDF     IDF REFERENCE
NO.                                               POS.   POS.                  REF.#
<S>    <C>                       <C>     <C>      <C>    <C>   <C>              <C>   <C>
1      Primary Loan ID Number    Alpha    10        1     10    9999999999       2     Primary Servicer defined.  Must be unique.

2      Report Date               Date      8       11     18    YYYYMMDD         1     The effective date of the file's data.

3      Loan Control Number       Alpha    10       19     28    9999999999       4   Unique number assigned to track loan separate
                                                                                     from Loan Identification Number.  Initially
                                                                                     populate with the Loan Identification Number.

4      Property Sequence Number  Numeric   3       29     31    999                    A unique number to be used with Primary Loan
                                                                                       ID to identify each property. (If there is
                                                                                       only one property the value 000 is
                                                                                       acceptable.)

5    Property Type Code          Alpha     2       32     33    XX             152     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

6    Property Type Sub-Code     Alpha     2        34     35    XX             153     01 = MF Garden,  02 = MF Mid or High Rise,
                                                                                       03 = MF low Inc. Subsidiz  
                                                                                       04 = MF Co-op , 16 = RT Anchored
                                                                                            Neighborhood Strip Center
                                                                                       17 = RT Unanchored Strip Ctr, 
                                                                                       18 = RT Free Standing Bldg, 
                                                                                       19 = RT Community Ctr, 20 = RT Outlet Ctr,
                                                                                       23 = NH Skilled NH Facility
                                                                                       30 = CH Congregate Care Housing, 
                                                                                       36 = IN Single Tenant Whse
                                                                                       37 = IN Multi-Tenant Whse, 
                                                                                       38 = IN Single Tenant Flex Space
                                                                                       39 = IN Multi-Tenant Flex Space,
                                                                                       43 = SS Self Storage Facility
                                                                                       46 = MH Park/ 3 Star, 
                                                                                       47 = MH Park/ 4 Star, 
                                                                                       48 = MH Park/ 5 Star
                                                                                       61 = OF Class A CBD, 
                                                                                       62 = OF Class B CBD, 
                                                                                       63 = OF Class C CBD, 
                                                                                       64 = OF Class A Suburban, 
                                                                                       65 = OF Class B Suburban,
                                                                                       66 = OF Class C Suburban, 
                                                                                       71 = HO Full Svc 1st Class,
                                                                                       72 = HO Full Svc Mid-Tier, 
                                                                                       73 = HO Full Svc Convention,
                                                                                       74 = HO Full Svc Resort, 
                                                                                       75 = HO Lmtd Svc Business, 
                                                                                       76 = HO Lmtd Svc Economy/Budget,
                                                                                       77 = HO All Suites/Extended Stay
                                                                                       80 = MU Mixed Use, 90 = OT Other

7    Occupancy as of Most 
     Recent Rent Roll           Numeric   10       36     45    9.99999999     154     Percentage occupied as of date indicated
                                                                                       in Date of Most Recent Rent Roll.
8    Date of Most Recent 
     Rent Roll                  Date       8       46     53    YYYYMMDD       155      Date applicable to Occupancy as of Most 
                                                                                        Recent Rent Roll.
9    Year Built                 Numeric    4       54     57    9999           156      Year that original construction was 
                                                                                        completed.

10   Year Renovated             Numeric    4       58     61    9999           157      Most recent renovation since Year Built 
                                                                                        affecting more than 25% of Gross Building
                                                                                        Area.
11   Gross Building Area 
     (S.F.)                     Numeric    9       62     70    999999999      158      Total floor area (square footage) measured
                                                                                        from the outside of the exterior wall.

12   Net Rentable Building 
     Area (S.F.)                Numeric    9       71     79    999999999      159      The area (square footage) for which 
                                                                                        tenants are obligated to pay rent 
                                                                                        according to the lease.
13   # of Units/Pads/
     Beds/Rooms                 Numeric    4       80     83    9999           160      As applicable. to property type

14   # of Stories               Numeric    4       84     87    9999           161      If applicable.

15   Site Area                  Numeric    8       88     95    999.9999       162      Total acreage: single parcel or aggregate
                                                                                        multiple parcels, in acres 
                                                                                        (use decimals - e.g. 1.12 ac).
16   Overall Inspection
     Evaluation at Last 
     Property Inspection 
     Report                     Alpha      1       96     96    X              163      From last Property Inspection Report:
                                                                                        1  =  Excellent
                                                                                        2  =  Good                         
                                                                                        3  =  Fair
                                                                                        4  =  Poor
17   Date of Last Property 
     Inspection Report          Date       8       97    104    YYYYMMDD       164      

18   Date of Next Property
     Inspection Report          Date       8      105    112    YYYYMMDD       165   

19   Environmental Site 
     Assessment                 Alpha      1      113    113    X              166      Y  =  Yes; N = No

20   Environmental Site 
     Assessment Date            Date       8      114    121    YYYYMMDD       167      

21   Environmental Site 
     Assessment Level           Alpha      1      122    122    X              168      Indicate level of assessment:  
                                                                                        1 = Level 1; 2 = Level 2; 3 = Level 3

22   Fee Simple or Leased 
     Fee Interest               Alpha      1      123    123    X              145      1 =  Fee Simple;  2 = Leased Fee Interest;
                                                                                        3 = Other

23   Original Appraised 
     Value                      Numeric   14      124    137    9999999999.99  146      The appraisal at the time of loan 
                                                                                        origination.
24   Original Appraised 
     Value Date                 Date       8      138    145    YYYYMMDD       147   

25   LTV Ratio at 
     Origination                Numeric   10      146    155    9.99999999     148      Origination  =  Date loan closed.  
                                                                                        Calculation.  LTV = Original Loan Balance
                                                                                        / Original Appraised Value

26   Most Recent
     Appraised Value            Numeric   14      156     169   9999999999.99  149      The latest appraisal that has been 
                                                                                        performed.  Unless Specially Serviced
                                                                                        loan or other circumstances, this will 
                                                                                        usually remain the Original Appraised
                                                                                        Value.

27   Most Recent 
     Appraised Value Date       Date       8      170     177   YYYYMMDD       150      

28   Current LTV Ratio          Numeric   10      178     187   9.99999999     151      Calculation:  CLTV = Current Principal 
                                                                                        Balance/Most Recent Appraised Value

29   Name of Mortgaged 
     Property                   Alpha     40      188     227   X(40)          126      Primary property, if applicable.

30   Property Street 
     Address                    Alpha     35      228     262   X(35)          127     

31   Property City              Alpha     25      263     287   X(25)          128   

32   Property County            Alpha     25      288     312   X(25)          129   

33   Property State             Alpha      2      313     314   X(2)           130      Postal abbreviation. 

34   Property Zip Code          Alpha     10      315     324   99999-9999     131      Nine digit zip code.

35   Property Manager           Alpha     40      325     364   X(40)          132

36   Property Manager Address   Alpha     35      365     399   X(35)          133

37   Property Manager City      Alpha     25      400     424   X(25)          134

38   Property Manager State     Alpha      2      425     426   X(2)           135      Postal abbreviation. 

39   Property Manager 
     Zip Code                   Alpha     10      427     436   99999-9999     136      Nine digit zip code.

40   Property Manager Phone     Alpha     12      437     448   999-999-9999   137

41   Leasing by Property 
     Management Co.             Alpha     1       449     449   X              138      Indicate if property leasing is by 
                                                                                        Property Management Co.:  Y = Yes, do not
                                                                                        complete Leasing Manager Section; N = No,
                                                                                        complete Leasing Manager Section.

42   Leasing Manager            Alpha    40       450     489   X(40)          139

43   Leasing Manager Address    Alpha    35       490     524   X(35)          140

44   Leasing Manager City       Alpha    25       525     549   X(25)          141

45   Leasing Manager State      Alpha     2       550     551   X(2)           142      Postal abbreviation. 

46   Leasing Manager Zip Code   Numeric  10       552     561   99999-9999     143      Nine digit zip code.

47   Leasing Manager Phone      Numeric  12       562     573   999-999-9999   144

48   Repair and Remediation 
     Reserve Required           Alpha     1       574     574   X              100      Are escrow's for Repair and Remediation 
                                                                                        Reserve required;  Y = Yes; N = No

49   Replacement Reserve 
     Required                   Alpha     1       575     575   X              104      Are escrow's for Replacement Reserve 
                                                                                        required:  Y = Yes; N = No

50   Tenant Improvement & 
     Leasing Commission 
     Reserve Required           Alpha     1       576     576   X              108      Are escrow's for Tenant Improvement
                                                                                        & Leasing Commission Reserve required:
                                                                                        Y = Yes; N = No

51   Other Reserve Required  
     Deposit                    Alpha     1       577     577   X               112     Are escrow's for Miscellaneous Reserve 
                                                                                        Deposit required:  Y = Yes; N = No

52   Operation & Maintenance 
     Plan Required              Alpha     1       578     578   X                       Is an Operation & Maintenance (O&M) 
                                                                                        plan program report required;  Y = Yes; 
                                                                                        N = No

53   Operation & Maintenance 
     Plan Executed              Alpha     1       579     579   X                       Has an O&M plan program report been 
                                                                                        executed; Y = Yes; N = No
54   Operation & Maintenance 
     Plan Status                Alpha   200       580     779   X             (200)     What is the status of the O&M plan?

55   Collateral Comments        Alpha   200       780     979   X             (200)     

56   Property Acquisition Date  Date      8       980     987   YYYYMMDD                Date property was originally acquired 
                                                                                        by the borrower previous to the 
                                             						creation of the single purpose 
                                                 					entity or other entity formed 
                                                                                        for this borrower.
</TABLE>

                                                            PSMISC
<TABLE>
<CAPTION>


Field  FIELD NAME                TYPE    LENGTH   BEG.   END   FORMAT          IDF     IDF REFERENCE
NO.                                               POS.   POS.                  REF.#

<S>   <C>                       <C>      <C>      <C>    <C>   <C>              <C>   <C>
1      Primary Loan ID Number    Alpha    10        1     10    9999999999       2     Primary Servicer defined.  Must be unique.

2      Report Date               Date      8       11     18    YYYYMMDD         1     The effective date of the file's data.

3      Loan Control Number       Alpha    10       19     28    9999999999       4     Unique number assigned to track loan 
                                                                                       separate from Loan Identification 
                                                                                       Number.  Initially populate with 
 										       the Loan Identification Number.
4      Primary Servicing Fee 
       Rate                      Numeric  10       29     38    9.99999999     231     Primary Servicer defined.  
                                                                                       Example:  1/8% coded as 0.00125000.

5    Primary Servicing Fee       Numeric  14       39     52    9999999999.99  232     Actual fee.

6    Primary Net Mortgage 
     Interest Rate               Numeric  10       53     62    9.99999999     236     Calculation:  Current Mortgage 
                                                                                       Interest Rate - Primary Servicing Fee
                                                                                       Rate.
7    FILLER                      N/A      14       63     76    N/A        

8    Asset Officer               Alpha    25       77    101    X(25)          243     Name of Asset Officer assigned 
                                                     				       to monitoring loan.

9    Asset Officer Phone 
     Number                      Alpha    12      102    113    999-999-9999   244     Phone Number of Asset Officer 
                                                                                       assigned to monitoring loan.

</TABLE>

                                                            REO
<TABLE>
<CAPTION>


Field  FIELD NAME                TYPE    LENGTH   BEG.   END   FORMAT          IDF     IDF REFERENCE
NO.                                               POS.   POS.                  REF.#

<S>   <C>                       <C>      <C>      <C>    <C>   <C>              <C>   <C>
1      Primary Loan ID Number    Alpha    10        1     10    9999999999       2     Primary Servicer defined.  Must be unique.

2      Report Date               Date      8       11     18    YYYYMMDD         1     The effective date of the file's data.

3      Loan Control Number       Alpha    10       19     28    9999999999       4     Unique number assigned to track loan 
                                                                                       separate from Loan Identification 
                                                                                       Number.  Initially populate with 
 				                                                       the Loan Identification Number.

4    Property Sequence 
     Number                      Numeric   3       29     31     999                   A unique number to be used with Primary 
                                                                                       Loan ID to identify each property. (If 
            									       there is only one property the 
                                                        			       value 000 is acceptable.)

5    Ad Valorum Assessed Value   Numeric  14       32     45     999999999.99  204     

6    REO Expiration Date of 
     Redemption Period           Date      8       46     53     YYYYMMDD      205     Special Servicer defined field.  
                                  						       Period of time that borrower has 
                 								       to repurchase property in those 
                 								       States which have Rights of Redemption
										       Period.

7    Sales/Purchase Price 
     of Property                Numeric   14      54      67     9999999999.99  206    Primary Servicer or Special 
                     								       Servicer defined field. Purchase price
     			 							       of assumption, REO, note sale, 
										       settlement with borrower, etc.

8    Sales Contract Due 
     Diligence Expiration 
     Date                       Date      8      68      75      YYYYMMDD       207

9    Executed Sales Contract    Alpha     1      76      76      X              208     Y  = Yes;  N = No

10   Executed Sales Contract 
     Amount                     Numeric  14      77      90      9999999999.99  209     

11   Executed Sales Contract 
     Estimated Closing Date     Date      8      91      98      YYYYMMDD       210     

12   Number of Pending 
     Offer(s)                   Numeric   1      99      99      9              211     Indicate number of pending offers 
                                                                 		        0 - 6.  0 = None; 1 = 1 Offer; 
											etcetera up to 6 offers.

13   Amount of Pending 
     Offer(1)                   Numeric  14     100     113      9999999999.99  212     Indicate amount of each pending 
											offer;  Allow fields for 6 offers.
14   Prospective Purchaser's 
     Name(1)                    Alpha    25     114     138      X(25)          213     Indicate Prospective Purchaser in 
											accordance with Amount of Pending Offers.

15   Amount of Pending 
     Offer(2)                   Numeric  14     139     152      9999999999.99  212     Indicate amount of each pending offer; 
											Allow fields for 6 offers.

16   Prospective Purchaser's 
     Name(2)                    Alpha    25     153     177      X(25)          213     Indicate Prospective Purchaser in 
											accordance with Amount of Pending Offers.
17   Amount of Pending 
     Offer(3)                   Numeric  14     178     191      9999999999.99  212     Indicate amount of each pending offer; 
											Allow fields for 6 offers.

18   Prospective Purchaser's 
     Name(3)                    Alpha    25     192     216      X(25)          213     Indicate Prospective Purchaser in 
											accordance with Amount of Pending Offers.

19   Amount of Pending 
     Offer(4)                   Numeric  14     217     230      9999999999.99  212     Indicate amount of each pending 
											offer; Allow fields for 6 offers.

20   Prospective Purchaser's 
     Name(4)                    Alpha    25     231     255      X(25)          213     Indicate Prospective Purchaser in 
											accordance with Amount of Pending Offers.

21   Amount of Pending 
     Offer(5)                   Numeric  14     256     269      9999999999.99  212     Indicate amount of each pending offer; 
											Allow fields for 6 offers.

22   Prospective Purchaser's 
     Name(5)                    Alpha    25     270     294      X(25)          213     Indicate Prospective Purchaser in 
											accordance with Amount of Pending Offers.

23   Amount of Pending 
     Offer(6)                   Numeric  14     295     308      9999999999.99  212     Indicate amount of each pending offer; 
											Allow fields for 6 offers.

24   Prospective Purchaser's 
     Name(6)                    Alpha    25     309     333      X(25)          213     Indicate Prospective Purchaser in 
											accordance with Amount of Pending Offers.

25   Issues/Action              Alpha    40     334     373      X(40)          214     Brief narrative.  E.G..  Encroachment, 
											taxes being protested, environmental 
											spill. Field to be used by Special 
											Servicing and REO.

26   Estimated Gain/Loss 
     at REO Sale                Numeric  14     374     387     9999999999.99  215      

27   Estimated Deferred 
     Maintenance                Numeric  14     388     401     9999999999.99  216

28   Net Expenses Since Date 
     of REO Acquisition         Numeric  14     402     415     9999999999.99  217     

29   Net Loan Collection 
     Expenses to Date           Numeric  14     416     429     9999999999.99  218

30   FILLER                     N/A      14     430     443     N/A

31   Listing Broker Name        Alpha    40     444     483     X(40)           220

32   Listing Broker Address     Alpha    35     484     518     X(35)           221

33   Listing Broker City        Alpha    25     519     543     X(25)           222

34   Listing Broker State       Alpha     2     544     545     X(2)            223    Postal abbreviation. 

35   Listing Broker Zip Code    Alpha    10     546     555     99999-9999      224    Nine digit zip code.

36   Listing Broker Phone       Alpha    12     556     567     999-999-9999    225

37   Date of Brokerage Listing  Date      8     568     575     YYYYMMDD        226
     
38   Expiration Date of 
     Brokerage Listing          Date      8     576     583     YYYYMMDD        227

</TABLE>


                                   RESERV
<TABLE>
<CAPTION>
 Field   FIELD NAME          TYPE      LENGTH   BEG.   END    FORMAT              IDF      IDF REFERENCE
 NO.                                            POS.   POS.                       REF. #
 -----   ----------          ----      ------   ----   ----   ----------          ------   -------------------------
 <S>     <C>                 <C>       <C>      <C>    <C>    <C>                 <C>     <C> 
 1       Primary Loan ID     Alpha     10       1      10     9999999999          2       Primary Servicer defined.  Must be
         Number                                                                           unique.
 2       Report Date         Date      8        11     18     YYYYMMDD            1       The effective date of the file's data.
 3       Loan Control Number Alpha     10       19     28     9999999999          4       Unique number assigned to track loan
                                                                                          separate from Loan Identification
                                                                                          Number.  Initially populate with the
                                                                                          Loan Identification Number.
 4       Property Sequence   Numeric   3        29     31     999                         A unique number to be used with Primary
         Number                                                                           Loan ID to identify each property. (If
                                                                                          there is only one property the value 000
                                                                                          is acceptable.)
 5       Reserve Type        Alpha     1        32     32     9                           A value to indicate the type of reserve:

                                                                                          1 = Repair & Remediation Reserve
                                                                                          2 = Replacement Reserve
                                                                                          3 = Tenant Improvement & Leasing
                                                                                          Commission Reserve
                                                                                          4 = Other
                                                                                          5 = Environmental Reserve
 6       Beginning Reserve   Numeric   14       33     46     9999999999.99       101     (Refer to IDF documentation.)
         Balance
 7       Current Reserve     Numeric   14       47     60     9999999999.99       102     (Refer to IDF documentation.)
         Balance
 8       Monthly Reserve     Numeric   14       61     74     9999999999.99       105     (Refer to IDF documentation.)
         Deposit
                                                                                  109
                                                                                  113
 9       Previous Month Draw Numeric   14       75     88     9999999999.99       103     (Refer to IDF documentation.)
         on Reserve
                                                                                  106

                                                                                  110
                                                                                  114
 10      Total Reserve       Numeric   14       89     102    9999999999.99       107     (Refer to IDF documentation.)
         Balance
                                                                                  111
                                                                                  115
 11      Reserve Sequence    Numeric   3        103    105    999                         A unique number to be used with Primary
         Code                                                                             Loan ID to identify multiple Reserve
                                                                                          Types (of the same type). If there is
                                                                                          only one reserve the value 000 is
                                                                                          acceptable.

</TABLE>


                                                        SPCSRV
<TABLE>
<CAPTION>
 Field    FIELD NAME                      TYPE        LENGTH   BEG.    END      FORMAT          IDF      IDF REFERENCE
 NO.                                                           POS.    POS.                     REF. #
 -----    -----------                     ----        ------   ----    ----     -------         ------   ------------------------
 <S>      <C>                             <C>         <C>      <C>     <C>      <C>             <C>      <C>
 1        Primary Loan ID Number          Alpha       10       1       10       9999999999      2        Primary Servicer defined. 
                                                                                                         Must be unique.
 2        Report Date                     Date        8        11      18       YYYYMMDD        1        The effective date of the
                                                                                                         file's data.
 3        Loan Control Number             Alpha       10       19      28       9999999999      4        Unique number assigned to
                                                                                                         track loan separate from
                                                                                                         Loan Identification
                                                                                                         Number.  Initially
                                                                                                         populate with the Loan
                                                                                                         Identification Number.
 4        Servicing Transfer Date         Date        8        29      36       YYYYMMDD        193      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.
 5        Servicing Transfer Type         Alpha       1        37      37       X               194      If Servicing Transfer
                                                                                                         Event  =  yes:
                                                                                                         1  =  Defaulted Mortgage
                                                                                                         Loan
                                                                                                         2  =  Bankruptcy,
                                                                                                         Receiver, Conservator
                                                                                                         Insolvency
                                                                                                         3  =  Notice of
                                                                                                         foreclosure
                                                                                                         4  =  Payment / Imminent
                                                                                                         Default
                                                                                                         5  =  Mortgagor admission
                                                                                                         of inability to pay
                                                                                                         6  =  Balloon mortgage
                                                                                                         loan maturity issue
                                                                                                         (Section 4.11)
                                                                                                         7  =  Other material
                                                                                                         default
                                                                                                         8  =  REO property
                                                                                                         9  =  Assumption dispute 
                                                                                                         (Section 4.08)
 6        Specially Serviced Loan Status  Alpha       2        38      39       XX              195      01 = 
                                                                                                         Modification/Negotiations
                                                                                                         Pending (Anticipate
                                                                                                         modification to loan terms
                                                                                                         and return to performing
                                                                                                         status)
                                                                                                         02 =  Intent to Foreclose
                                                                                                         (Mortgage loan identified
                                                                                                         for foreclosure)
                                                                                                         03 =  Foreclosure In
                                                                                                         Process (Mortgage loan in
                                                                                                         the actual process of
                                                                                                         judicial foreclosure)
                                                                                                         04 =  Foreclosure in
                                                                                                         Process (Mortgage loan in
                                                                                                         the actual process of non-
                                                                                                         judicial foreclosure)
                                                                                                         05 =  Banktruptcy
                                                                                                         (Confirmation of
                                                                                                         bankrtupcy filing
                                                                                                         received)
                                                                                                         06 =  Monitoring (Mortgage
                                                                                                         loans which have been
                                                                                                         modified and/or brought
                                                                                                         current and are bing
                                                                                                         monitored for three
                                                                                                         consecutive monthly
                                                                                                         payments before being
                                                                                                         restored to Primary
                                                                                                         Servicer)
                                                                                                         07 =  Payoff in full
                                                                                                         anticipated.
                                                                                                         08 =  Payoff at discount
                                                                                                         anticipated.
                                                                                                         09 =  REO property.

 7        Anticipated Resolution Date     Date        8        40      47       YYYYMMDD        196      Date Special Servicing
                                                                                                         believes loan will be
                                                                                                         resolved.
 8        Restoration Date                Date        8        48      55       YYYYMMDD        197      Date Specially Serviced
                                                                                                         loan returned to Primary
                                                                                                         Servicer.
 9        Liquidation Proceeds            Numeric     14       56      69       9999999999.99   199
 10       Non-Recoverable Advance Flag    Alpha       1        70      70       X               200      Indicate whether the
                                                                                                         advance is deemed non-
                                                                                                         recoverable:  Y = Yes; N =
                                                                                                         No.
 11       Cumulative Outstanding Non-     Numeric     14       71      84       9999999999.99   201
          Recoverable Advances
 12       Reimburse - Non-Recoverable     Numeric     14       85      98       9999999999.99   202
          Advance
 13       REO Date of Acquisition         Date        8        99      106      YYYYMMDD        203      Special Servicer defined
                                                                                                         field.  Date title passed
                                                                                                         from Borrower to related
                                                                                                         owner or Trustee.
</TABLE>



                                                            TAX
<TABLE>
<CAPTION>


Field  FIELD NAME                TYPE    LENGTH   BEG.   END   FORMAT          IDF     IDF REFERENCE
NO.                                               POS.   POS.                  REF.#

<S>   <C>                       <C>      <C>      <C>    <C>   <C>              <C>   <C>
1      Primary Loan ID Number    Alpha    10        1     10    9999999999       2     Primary Servicer defined.  Must be unique.

2      Report Date               Date      8       11     18    YYYYMMDD         1     The effective date of the file's data.

3      Loan Control Number       Alpha    10       19     28    9999999999       4     Unique number assigned to track loan 
                                                                                       separate from Loan Identification 
                                                                                       Number.  Initially populate with 
 				                                                       the Loan Identification Number.

4      Property Sequence 
       Number                    Numeric   3       29     31     999                   A unique number to be used with Primary 
                                                                                       Loan ID to identify each property. (If 
            									       there is only one property the 
                                                        			       value 000 is acceptable.)

5      Tax Sequence Number       Numeric   3       32     34     999                   A unique number to identify each tax 
                                                                                       record. (If there is only one tax record 
										       the value 000 is acceptable.)
6     Next Due Date for Ad 
      Valorem Tax, Assessment,
      or Fee                     Date      8       35     42     YYYYMMDD      116     Due date may be previous to the date 
										       of report if taxes have not been paid.

</TABLE>

                                                            UCC
<TABLE>
<CAPTION>


Field  FIELD NAME                TYPE    LENGTH   BEG.   END   FORMAT          IDF     IDF REFERENCE
NO.                                               POS.   POS.                  REF.#

<S>   <C>                       <C>      <C>      <C>    <C>   <C>              <C>   <C>
1      Primary Loan ID Number    Alpha    10        1     10    9999999999       2     Primary Servicer defined.  Must be unique.

2      Report Date               Date      8       11     18    YYYYMMDD         1     The effective date of the file's data.

3      Loan Control Number       Alpha    10       19     28    9999999999       4     Unique number assigned to track loan 
                                                                                       separate from Loan Identification 
                                                                                       Number.  Initially populate with 
 				                                                       the Loan Identification Number.

4      Property Sequence 
       Number                    Numeric   3       29     31     999                   A unique number to be used with Primary 
                                                                                       Loan ID to identify each property. (If 
            									       there is only one property the 
                                                        			       value 000 is acceptable.)

5      UCC Sequence Number       Numeric   3       32     34     999                   A unique number to identify each UCC 
                                                                                       record. (If there is only one UCC record 
										       the value 000 is acceptable.)
6      Next UCC Filing/Renewal 
       Date                      Date      8       35     42     YYYYMMDD      119     Due date may be previous to the date 
										       of report if UCC filings have expired.

</TABLE>

** Note:  This file only needs to be provided for loans being securitized

                                             ISSIND

<TABLE>
<CAPTION>
FIELD  FIELD NAME                     TYPE      LENGTH BEG.  END   FORMAT          IDF      IDF REFERENCE
NO.                                                    POS.  POS.                  REF. #
- -----  ----------                     ----      ------ ----  ----  ------          ------  -------------------------
<S>    <C>                            <C>       <C>    <C>   <C>   <C>             <C>     <C>         
1      Primary Loan ID Number         Alpha     10     1     10    9999999999      2       Primary Servicer defined.  Must be
                                                                                           unique.
2      Report Date                    Date      8      11    18    YYYYMMDD        1       The effective date of the file's data.
3      Loan Control Number            Alpha     10     19    28    9999999999      4       Unique number assigned to track loan
                                                                                           separate from Loan Identification
                                                                                           Number.  Initially populate with the
4      Delinquency History Flags      Alpha     12     29    40    (12) 1 byte     21      Supply payment history of the borrower
                                                                  fields                   for the latest 12 months, in a month by
                                                                                           month format, with the right most
                                                                                           character equal to the most recent
                                                                                           1  =  31 - 60 days
                                                                                           2  =  61 - 90 days
                                                                                           3  =  91 - 180 days
                                                                                           4  =  181 days
5      # of Times 30 or More Days     Numeric   2      41    42    99              22      Calculation by Primary Servicer.
       Delinquent Over the Past 12
       Months.
6      Ending Scheduled Principal     Numeric   14     43    56    9999999999.99   25      As of last day in current due period.
       Balance
7      Payment Type                   Alpha     1      57    57    X               35      Identify payment type.
                                                                                           1  =  Amortized P&I
                                                                                           2  =  Constant Principal PLUS Interest
                                                                                           3  =  Interest Only
                                                                                           4  =  Irregular (Rule of 78's, etc)
8      FILLER                         N/A       14     58    71    N/A
9      Interest Rate Type Code        Alpha     1      72    72    X               38      Identify interest rate type:
                                                                                           F  =  Fixed
                                                                                           L  =  Floating (when index changes)
                                                                                           H  =  Hybrid (fixed & floating feature)
                                                                                           O  =  Other
10     Remaining Term to Stated       Numeric   3      73    75    999             44      Calculation: Number of months remaining
       Maturity                                                                            from the interest paid-to date to the
11     Balloon Code                   Alpha     1      76    76    X               46      Indicate if there is a balloon:  Y =
                                                                                           Yes; N = No
12     Current Principal Balance      Numeric   14     77    90    9999999999.99   47      As of the first of each month or the
                                                                                           preceding business day as of collection
13     Mortgage Interest Rate         Numeric   10     91    100   9.99999999      52      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

14     Negative Amortization Percent  Numeric   10     101   110   9.99999999      54      Percentage of negative amortization
       Limit                                                                               allowed.  If no limit, enter
                                                                                           0.000000000.  If not applicable, leave

15     Index Code                     Alpha      2     111   112   XX              69      Identify the base index used to
                                                                                           determine the new Mortgage Interest
                                                                                           01  = 30 day Libor
                                                                                           02  = 6 month Libor
                                                                                           03  = 1 year Treasury Constant Maturity
                                                                                           04  = COFI (monthly weighted average
                                                                                           Cost of Funds Index for 11th District
                                                                                           Savings Institutions (FHLBB of S.F.)
                                                                                           05  =  LAMA (Libor Annual Monthly
                                                                                           Average)
                                                                                           06  =  Other
16     Interest Rate Spread           Numeric   10     113   122   9.99999999      72      The fixed number of percentage points
                                                                                           used to determine the New Mortgage
                                                                                           Interest Rate. Example:  1.50% coded as
17     Periodic Rate Cap (Increase)   Numeric   10     123   132   9.99999999      77      The maximum percentage spread the
       Percentage                                                                          interest rate can increase between
                                                                                           periods, or 0.999999999 if none. 
18     Lifetime Maximum Interest Rate Numeric   10     133   142   9.99999999      79      Maximum lifetime rate, i.e., ceiling. 
       Ceiling                                                                             Example:  12.000% coded as 0.120000000.
19     Lifetime Minimum Interest Rate Numeric   10     143   152   9.99999999      80      Minimum lifetime rate, i.e., floor. 
       Floor                                                                               Example:  6.000% coded as 0.060000000
20     Interest Rate Adjustment       Numeric   3      153   155   999             82      Number of months between interest rate
       Period                                                                              adjustments.
21     Remaining Amortization Term    Numeric   3      156   158   999             86      Calculation: Number of months remaining
                                                                                           in amortization term from the interest
                                                                                           paid-to date to amortization maturity.
22     Payment Adjustment Period      Numeric   3      159   161   999             90      Number of months between payment
                                                                                           adjustments.
23     Next Payment Adjustment Date   Date      8      162   169   YYYYMMDD        91      The next date the payment amount can be
                                                                                           adjusted.
24     Specially Serviced Loan Status Alpha     2      170   171   XX              195     01 =  Modification/Negotiations Pending
                                                                                           (Anticipate modification to loan terms
                                                                                           and return to performing status)
                                                                                           02 = Intent to Foreclose (Mortgage loan
                                                                                           identified for foreclosure)
                                                                                           03 =  Foreclosure In Process (Mortgage
                                                                                           loan in the actual process of judicial
                                                                                           04 =  Foreclosure in Process (Mortgage
                                                                                           loan in the actual process of non-
                                                                                           05 =  Banktruptcy (Confirmation of
                                                                                           bankrtupcy filing received)
                                                                                           06 =  Monitoring (Mortgage loans which
                                                                                           have been modified and/or brought
                                                                                           current and are bing monitored for 
											   three consecutive monthly 
											   payments before
                                                                                           07 =  Payoff in full anticipated.
                                                                                           08 =  Payoff at discount anticipated.
                                                                                           09 =  REO property.
25     Next Interest Rate Adjustment  Date      8     172   179   YYYYMMDD        83       The next date the Mortgage Interest Rate
       Date                                                                                can adjust.
26     Debt Service Coverage Ratio    Numeric   10    180   189   9.99999999      190      Calculation: Trailing NOI / Current P&I


                                              ISSPRO


</TABLE>
<TABLE>
                                                            
<CAPTION>


**Note:  This file only needs to be provided for loans being securitized.

Field  FIELD NAME                TYPE    LENGTH   BEG.   END   FORMAT        IDF   IDF REFERENCE
NO.                                               POS.   POS.                REF.#

<S>    <C>                       <C>     <C>      <C>    <C>   <C>           <C>    <C>
1      Primary Loan ID Number    Alpha    10        1     10    9999999999    2      Primary Servicer defined.  Must be unique.

2      Report Date               Date      8       11     18    YYYYMMDD      1      The effective date of the file's data.

3      Loan Control Number       Alpha    10       19     28    9999999999    4      Unique number assigned to track loan separate
                                                                                     from Loan Identification Number.  Initially
                                                                                     populate with the Loan Identification Number.
4      Property Sequence Number  Numeric   3       29     31    999                  A unique number to be used with Primary Loan
                                                                                     ID to identify each property. (If there is
                                                                                     only one property the value 000 is
                                                                                     acceptable.)

5      Property Type Code        Alpha     2       32     33    XX            152    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
6      Occupancy as of Most 
       Recent Rent Roll          Numeric   10      34     43    9.99999999    154    Percentage occupied as of date indicated 
                                                                                     in Date of Most Recent Rent Roll.

7      Year Built                Numeric    4      44     47    9999          156    Year that original construction was 
                                                                                     completed.
8      Most Recent Average 
       Rent/SqFt/Year            Numeric   14      48     61    9999999999.99 177    Usually applicable only to office, 
                                                                                     industrial, retail property types. 
                                                                                     Base Rent divided by net 
                                                                                     leased area.
9      Most Recent Average 
       Daily Room Rate           Numeric   14      62     75    9999999999.99 178    Usually applicable only to hotel property 
                                                                                     type.  Base Rent divided by 
                                                                                     number of rooms rented.
10     Most Recent Average 
       Daily Bed Rate            Numeric   14      76     89    9999999999.99 179    Usually applicable only to skilled nursing 
										     home facility property type.  
                                                                                     Base Rent divided by number of beds occupied.
11     Most Recent Average 
       Rent/Pad/Month            Numeric   14      90    103    9999999999.99 180    Usually applicable only to mobile home park
                                                                                     property type.  Base Rent divided 
                                                                                     by number of pads leased.

12     Property State            Alpha      2     104    105    X(2)          130    Postal abbreviation.

13     Current LTV Ratio         Numeric   10     106    115    9.99999999    151    Calculation:  CLTV = Current Principal 
                                                                                     Balance/Most Recent Appraised Value

14     Most Recent Average 
       Rent/Unit/Month           Numeric   14     116    129    9999999999.99 176   Usually applicable only to multi-family, 
                                                                                    congregate care, self storage property type. 
                                                                                    Base Rent divided by number of units 
                                                                                    leased.

15     Most Recent Appraised 
       Value                     Numeric   14     130    143    9999999999.99 149    The latest appraisal that has been performed.
                                                                                     Unless Specially Serviced loan or other 
                                                                                     circumstances, this will usually remain the 
                                                                                     Original Appraised Value.

</TABLE>


**Note:  Provide this file for one or more adjustment transactions.

                               PRINAD

<TABLE>

<CAPTION>

Field    Field Name             Type     Length  Beg. End   Format          IDF     IDF Reference
Num                                              Pos. Pos.                  REF.#
<S>    <C>                     <C>      <C>      <C>  <C>   <C>             <C>   <C>

1       Primary Loan ID         Alpha     10      1    10    9999999999      2    Primary Servicer defined.  Must be unique.
        Number

2       Report Date             Date       8     11    18    YYYYMMDD        1    The effective date of the file's data.

3       Loan Control 	        Alpha     10     19    28    9999999999      4    Unique number assigned to track loan separate
        Number                                                                    from Loan identification Number.  Initially
                                                                                  poulate with the Loan Identification Number.

4       Principal Balance       Numeric   14     29    42    9999999999.99   63   Detail transaction record - principal balance
        Adjustment                                                                adjustment amount.

5       Principal Adjustment    Date       8     43    50    YYYYMMDD        64   Detail transaction record - principal adjustment
        Effective Date                                                            effective date.

6       Interest Adjustment     Numeric   14     51    64    9999999999.99   65   Detail transaction record - interest adjustment
                                                                                  amount.

7       Interest Adjustment     Date       8     65    72    YYYYMMDD        66   Detail transaction record - interest adjustment
        Effective Date                                                            effective date.

8       Collateral Valuation    Numeric   14     73    86    9999999999.99        Detail transaction record - collateral valuation
        Adjustment                                                                adjustment amount.

9       Collateral Valuation    Date       8     87    94    YYYYMMDD             Detail transaction record - collateral valuation
        Adjustment Date                                                           effective date.

10      Collateral Valuation    Alpha      1     95    95    X                    Identify Collateral Valuation Adjustment Event 
        Adjustment Event                                                          Type:

                                                                                  1 = 6 month delinquency anniversary
                                                                                  2 = 1 year anniversary of receivership
                                                                                  3 = transfer to REO
                                                                                  4 = second extension or material modification

11      Collateral Valuation    Numeric   14     96   109    9999999999.99        Detail transaction record - collateral valuation
        Adjustment Recovery                                                       recovery amount.
        Amount

12      Collateral Valuation    Date       8    110   117    YYYYMMDD             Detail transaction record - collateral valuation
        Adjustment Recovery                                                       recovery effective date.
        Date

13      Realized Loss Amount    Numeric   14    118   131    9999999999.99        Detail transaction record - realized loss 
                                                                                  amount.

14      Realized Loss           Date       8    132   139    YYYMMDD              Detail transaction record - realized loss
        Effective Date                                                            effective date.

</TABLE>





**Note:  Provide this file for one or more adjustment transactions.

                               PREPAY

<TABLE>

<CAPTION>

Field    Field Name             Type     Length  Beg. End   Format          IDF     IDF Reference
Num                                              Pos. Pos.                  REF.#
<S>    <C>                     <C>      <C>      <C>  <C>   <C>             <C>   <C>

1       Primary Loan ID         Alpha     10      1   10     9999999999      2     Primary Servicer defined.  Must be unique.
        Number

2       Report Date             Date       8     11   18     YYYYMMDD        1     The effective date of the file's data.

3       Loan Control Number     Alpha     10     19   28     9999999999      4     Unique number assigned to track loan separate
                                                                                   from Loan Identification Number.  Initially
                                                                                   poulate with the Loan Identification Number.

4       Principal Prepayment    Numeric   14     29   42     9999999999.99  32     Detail transaction record - principal 
        Amount                                                                     prepayment amount.

5       Prepayment Effective    Date       8     43   50     YYYYMMDD       36     Detail transaction record - prepayment 
        Date                                                                       effective date.

6       Prepayment Interest     Numeric   10     51   60     9.99999999     37     Detail transaciton record - prepayment
        Shortfall/Excess                                                           interest shortfall/excess amount.

7       Liquidation Event       Alpha      2     61   62     XX            198     1 = Payment in Full; 2 = Discounted Pay-off;
        Code                                                                       3 = REO Disposition; Used in conjunction with
                                                                                   Fields - Principal Prepayment Amount and 
                                                                                   Reimburse - Non-Recoverable Advance; 4 = 
                                                                                   Depositor Repurchase; 5 = Curtailment; 
                                                                                   6 = Servicer Purchase.

8       Prepayment Premium      Numeric   14     63   76    9999999999.99          Detail transaction record - prepayment premium
        Amount                                                                     amount.


                        STATE POSTAL ABBREVIATIONS
             (AS PART OF THE DETAILED LOAN INDICATIVE DATA FILE)

STATE POSTAL ABBREVIATIONS

**   Out of State
AK   Alaska
AL   Alabama
AR   Arkansas
AZ   Arizona
CA   California
CO   Colorado
CT   Connecticut
CZ   Canal Zone
DC   District of Columbia
DE   Delaware
FL   Florida
GA   Georgia
GU   Guam
HI   Hawaii
IA   Iowa
ID   Idaho
IL   Illinois
IN   Indiana
KS   Kansas
KY   Kentucky
LA   Louisiana
MA   Massachusetts
MD   Maryland
ME   Maine
MI   Michigan
MN   Minnesota
MO   Missouri
MS   Mississippi
MT   Montana
NC   North Carolina
ND   North Dakota
NE   Nebraska
NH   New Hampshire
NJ   New Jersey
NM   New Mexico
NV   Nevada
NY   New York
OH   Ohio
OK   Oklahoma
OR   Oregon
PA   Pennsylvania
PR   Puerto Rico
RI   Rhode Island
SC   South Carolina
SD   South Dakota
TN   Tennessee
TX   Texas
UT   Utah
VA   Virginia
VI   Virgin Islands
VT   Vermont
WA   Washington
WI   Wisconsin
WV   West Virginia
WY   Wyoming

                     PROPERTY TYPE SUB-CODE
       (AS PART OF THE DETAILED LOAN INDICATIVE DATE FILE)

Code/Type                                        Definition
- ---------                                        ----------

MF = Multi-Family
_________________
01 = Multi-Family/Garden                     Three  story  or  less,  usually
                                             walk-up,   multiple   buildings,
                                             sizable landscaped site.

02 = Multi-Family/Mid or High Rise           More than three stories, usually
                                             single building and elevatored.

03 = Multi-Family/Low Income/Subsidized      Multi-Family   project  designed
                                             and/or operated  under a  local,
                                             state or federal  income subsidy
                                             or tax  credit program  (such as
                                             Section 8 or Section 42).

04 = Multi-Family/Co-op                      An apartment complex  owned by a
                                             corporation  or  trust  in which
                                             each  owner  purchases  stock to
                                             the   value   of  his   or   her
                                             apartment   and   is   given   a
                                             proprietary lease.

______________________________________________________________________________

RT = Retail
- -----------
16 = Retail/Anchored Neighborhood 
     Strip Center                            Typically   anchored  by   major
                                             supermarket,   provides   conve-
                                             nience goods  - personal service
                                             for  day-to-day living  needs of
                                             immediate          neighborhood.
                                             Typically  range  in  size  from
                                             50,000  to  100,000  SF/NRA  and
                                             include  junior  anchor  tenants
                                             (eg. drug stores).

17 = Retail/Unanchored Neighborhood 
     Strip Center                            Typically  range  in  size  from
                                             25,000 to 50,000 SF/NRA and have
                                             a  complementary tenant  mix and
                                             generic  spaces   which  can  be
                                             easily   retrofitted   for   new
                                             tenants.

18 = Retail/Free Standing Building           Typically  occupied by  a Credit
                                             Tenant and either the lease term
                                             of the Credit Tenant exceeds the
                                             term  of  the Mortgage  Loan  or
                                             Mortgage Loan fully amortizes by
                                             the  expiration   of  the  lease
                                             term.

19 = Retail/Community Center                 Typically have a minimum size of
                                             100,000 SF/NRA with at least two
                                             Anchor   Tenants,  including   a
                                             junior department store, variety
                                             store   or  discount   store  in
                                             addition   to   a   supermarket,
                                             tenants offer convenience  goods
                                             and   personal   services   and,
                                             provide  a  range of  facilities
                                             for  the sale of soft goods (eg.
                                             apparel)  and  hard  goods  (eg.
                                             hardware/ appliances).


20 = Retail/Outlet Center                    Typically  consist primarily  of
                                             manufacturer  -  operated retail
                                             stores that sell  quality, brand
                                             name goods  at significant  dis-
                                             counts to regular  retail prices
                                             charged   by    department   and
                                             specialty stores.

______________________________________________________________________________

23 = NH = Skilled Nursing Home Facility      Licensed skilled nursing,
     ----------------------------------      intermediate care  and sub-acute
                                             Nursing     Home     facilities,
                                             typically  with  licensed  beds,
                                             located    in     states    with
                                             Certificate        of       Need
                                             requirements,     managed     by
                                             experienced    operators    with
                                             adequate     working     capital
                                             resources.

______________________________________________________________________________

30 = CH = Congregate Care Housing            Typically facilities which
     ----------------------------            provide rental housing primarily
                                             to retirees  who no  longer wish
                                             to or are unable to maintain the
                                             upkeep    and   responsibilities
                                             associated with home  ownership,
                                             facilities   generally   provide
                                             various   services   for   their
                                             residents,     including    meal
                                             service,         transportation,
                                             religious   services,   activity
                                             programs along with a wide range
                                             of ambulatory services.
______________________________________________________________________________

IN = Industrial
- ---------------
36 = Industrial/Single Tenant Warehouse      Typically  range  in  size  from
                                             50,000   to    100,000   SF/NRA.
                                             Ceiling clearance heights of 18'
                                             to  24',  single  story   "box",
                                             "high-cube" or  "bulk" buildings
                                             primarily   for    storage   and
                                             distribution,   improved   areas
                                             usually less  than 5% to  15% of
                                             NRA.    Occupied   by  a  Credit
                                             Tenant and either the lease term
                                             exceeds the term of the Mortgage
                                             Loan   or  Mortgage   Loan  full
                                             amortizes  by the  expiration of
                                             the lease term.

37 = Industrial/Multi-Tenant Warehouse       Typically  range  in  size  from
                                             50,000   to    100,000   SF/NRA.
                                             Ceiling clearance heights of 18'
                                             to 24'.   Typically single story
                                             "box",  "high-cube"   or  "bulk"
                                             buildings primarily  for storage
                                             and distribution, improved areas
                                             usually less  than 5% to  15% of
                                             NRA.

38 = Industrial/Single Tenant Flex Space     Typically defined  as industrial
                                             property  with finished  area of
                                             15%  to 30% of NRA, may resemble
                                             mid-size warehouse  buildings in
                                             floor    area    and    physical
                                             characteristics,         ceiling
                                             clearance heights of 12' to 16'.
                                             Occupied by a  Credit Tenant and
                                             either  lease  term  exceeds the
                                             term of the Mortgage Loan or the
                                             Mortgage Loan fully amortizes by
                                             the  expiration  of   the  lease
                                             term.

39 = Industrial/Multi-Tenant Flex Space      Typically defined  as industrial
                                             property with  finished area  of
                                             15% to 30% of  NRA, may resemble
                                             mid-size warehouse  buildings in
                                             floor    area    and    physical
                                             characteristics,         ceiling
                                             clearance heights of 12' to 16'.

______________________________________________________________________________

43 = SS = Self Storage Facility              Self-Storage (or mini
     --------------------------              warehouse)   facilities  contain
                                             leased  storage  units,  on-site
                                             leasing office,  outside parking
                                             and   land    upon   which   the
                                             improvements are located.
______________________________________________________________________________


MH = Mobile Home Park                        Mobile Home Parks should have
- ---------------------                        a minimum  of 50  pads,  In  all
                                             cases,  preference  is given  to
                                             parks in  which at least  40% of
                                             the pads can accommodate double-
                                             wide mobile homes.

46 = Mobile Home Park/3 Star                 Typically     have    attractive
                                             accommodations,  well maintained
                                             landscaping,    paved   streets,
                                             offer    some   amenities    and
                                             services.  Homes are generally a
                                             mix of single- and double-wides,
                                             age  of the  homes may  vary but
                                             typically   all   are  in   good
                                             condition  and  conform  to  HUD
                                             standards.  some  "3 Star" parks
                                             may  have  been regarded  as  "4
                                             Star" parks at one time.

47 = Mobile Home Park/4 Star                 Overall  high  quality, spacious
                                             appearance   with  well-planned,
                                             developed   landscaping,  curbed
                                             streets,  various  amenities and
                                             services.   Most homes  are late
                                             model  and   all  are   in  good
                                             condition,   skirted,   concrete
                                             patios  or  raised porches,  and
                                             commercial  steps,  older  parks
                                             may have been regarded as 5 Star
                                             parks at one time.

48 = Mobile Home Park/5 Star                 Excellent       and       deluxe
                                             accommodations  for the  largest
                                             site-erected  manufactured  home
                                             units,  best locations  in terms
                                             of  accessibility and  desirable
                                             neighborhood, wide range  of top
                                             quality amenities  and services,
                                             occupied   primarily   by   late
                                             model,  double-wide  and modular
                                             homes  in  excellent  condition.
                                             Homes  typically  set  back with
                                             sidewalks, street lights, signs,
                                             wide paved  streets; paved  off-
                                             street parking available  for up
                                             to  2  cars per  home  and offer
                                             uniform   commercial   carports,
                                             typically  represented   by  the
                                             very   best   developments    in
                                             Florida and California.
_____________________________________________________________________________

OF = Office
- -----------

61 = Office/Class A CBD                      Typically in  excess of  100,000
                                             SF/NRA and are mid to  high-rise
                                             buildings, located in the
                                             central business district
                                             generally constructed post 1980
                                             with high quality construction
                                             and materials, maintain superior
                                             replacement/maintenance programs
                                             in order to attract the top
                                             range of rental rates in their
                                             respective market.

62 = Office/Class B CBD                      Typically  in  excess  of 40,000
                                             SF/NRA and are mid to  high-rise
                                             buildings, located in the
                                             central business district,
                                             generally constructed post 1970
                                             with quality construction and
                                             materials, but have amenities
                                             that are below those of Class A
                                             Office buildings, may also
                                             include historic and non-historic
                                             buildings that have undergone
                                             major renovations in the past
                                             10-15 years.

63 = Office/Class C CBD                      Typically similar size  to Class
                                             B Office Buildings, but command
                                             lower rental rates due to
                                             inferior amenities or location,
                                             generally older buildings which
                                             have not been renovated or
                                             updated during the past 15 to 20
                                             years, in better locations could
                                             easily be torn down for new
                                             construction.

64 = Office/Class A Suburban                 Typically in  excess of  100,000
                                             SF/NRA and are mid to  high-rise
                                             buildings, located  in  superior
                                             locations within major  suburban
                                             areas, generally constructed
                                             post 1980 with high quality
                                             construction and materials,
                                             maintain superior replacement/
                                             maintenance programs in order
                                             to attract the top range of
                                             rental rates in their respective
                                             market.

65 = Office/Class B Suburban                 Typically  in  excess  of 40,000
                                             SF/NRA and are mid to  high-rise
                                             buildings, located in major
                                             suburban areas, generally
                                             constructed post 1970 with
                                             quality construction and
                                             materials, but have amenities
                                             that are below those of Class A
                                             Office buildings, may also
                                             include historic and non-
                                             historic buildings that have
                                             undergone major renovations in
                                             the past 10-15 years.

66 = Office/Class C Suburban                 Typically similar size  to Class
                                             B Office Buildings, but command
                                             lower rental rates due to
                                             inferior amenities or location, 
                                             generally older buildings which
                                             have not been renovated or
                                             updated during the past 15 to 20
                                             years, in  better locations
                                             could easily be torn down for new
                                             construction.

______________________________________________________________________________

HO = Hotel
- ----------

71 = Hotel/Full Service First Class          Provide   full   range   of
                                             services and amenities including
                                             restaurants, meeting facilities,
                                             ballrooms, health clubs,
                                             swimming pools, retail stores,
                                             etc.  Cater to the  upper  level
                                             business  traveler, generally
                                             offering  various business
                                             services (i.e., fax, copiers,
                                             modem hook-ups, etc.) in
                                             addition to other amenities
                                             common to full service hotels.
                                             ADRs are toward the upper end
                                             range.  Typical franchise
                                             affiliated hotels include Hyatt,
                                             Hilton, Sheraton and Omni.

72 = Hotel/Full Service Mid-Tier             Provide full range of services
                                             and amenities including
                                             restaurants, meeting facilities,
                                             ballrooms, health clubs,
                                             swimming pools, retail stores,
                                             etc.  Cater to the broad range
                                             of business government and
                                             vacation travel sectors.  ADRs
                                             are in the middle range for all
                                             hotels and office amenities
                                             common to full service hotels. 
                                             Typical franchise affiliated
                                             hotels include Ramada, Radisson
                                             and Holiday Inn.

73 = Hotel/Full Service Convention           Provide  full range  of services
                                             and amenities including
                                             restaurants, meeting facilities,
                                             ballrooms, health clubs,
                                             swimming pools, retail stores,
                                             etc.  Accommodate large groups,
                                             may be affiliated with a nearby
                                             convention center, draw a
                                             significant portion of revenues
                                             from group events and meetings.

74 = Hotel/Full Service Resort               Provide full range of services
                                             and amenities including
                                             restaurants, meeting facilities,
                                             ballrooms, health clubs, swimming
                                             pools, retail stores, etc.
                                             Located in resort areas or
                                             provide a high level of ancillary
                                             recreational amenities.  Revenue
                                             and demand tend to be seasonal.

75 = Hotel/Limited Service Business          Provide a limited range of
                                             services and amenities. Typically
                                             offer rooms at ADRs below  full
                                             service rates, and offer limited
                                             food services (eg. complimentary
                                             continental breakfast), primarily
                                             new generation properties
                                             constructed post 1980.  Typical
                                             franchise affiliated hotels
                                             include Marriott Courtyard,
                                             Hampton  Inn  and Comfort Inn.

76 = Hotel/Limited Service Economy/Budget    Minimal amenities and services,
                                             ADRs 10-20% below Business
                                             hotels, newly constructed or
                                             conversions of older, Full
                                             Service hotels.  Typical
                                             franchise affiliated
                                             hotels include Econo Lodge,
                                             Fairfield Inn and Howard Johnson
                                             Inn. 

77 = Hotel/All Suites/Extended Stay          Suites designed to accommodate
                                             longer stays - rooms with
                                             separate living, sleeping and
                                             kitchen areas, can provide some
                                             level of amenities and services.
                                             Typical franchise affiliated 
                                             hotels include Marriott Suites,
                                             Embassy Suites, Residence Inn
                                             and Guest Quarters.  Extended
                                             Stay units designate no more
                                             than 25% of all rooms as same
                                             guest occupancy for a period of
                                             more than 30 days.

_____________________________________________________________________________

80 = MU = Mixed Use                          {Property type combing the
     --------------
                                             characteristics of two or more
                                             of the program sub-types.}

_____________________________________________________________________________

90 = OT = Other                              {Not characterized in any of
     ----------
                                             the foregoing types.}



                              EXHIBIT Q

     FORM OF ADVANCE/DELINQUENCY REPORT PURSUANT TO SECTION 4.10(A)

                              Exhibit "Q"

                       ADVANCE/DELINQUENCY REPORT


Submitted by BOMCC as Master Servicer
To MORGAN GUARANTY TRUST AS RELATED OWNER
FOR THE COLLECTION PERIOD ENDING;
Pool #;

                                                    As of Determination Date:


</TABLE>
<TABLE>
<CAPTION>
 <S>         <C>            <C>          <C>         <C>             <C>           <C>        <C>
 PRIMARY     RELATED        MORTGAGOR    PAID-TO     CURRENT LOAN    CURRENT       CURRENT    CUMULATIVE
 SERVICER    OWNER LOAN                  DATE        BALANCE         PERIOD        PERIOD     OUTSTANDING
 NUMBER                                                              PRINCIPAL     INTERST    PRINCIPAL
                                                                     ADVANCE       ADVANCE    ADVANCE


<table continued>
 <S>            <C>          <C>             <C>           <C>
 CUMULATIVE     CURRENT      CUMULATIVE      INTERSET      NUMBER 
 OUTSTANDING    SERVICING    OUTSTANDING     DUE ON        OF DAYS 
 INTEREST       ADVANCE      SERVICING       ADVANCES      PAST DUE
 ADVANCE                     ADVANCE


<table continued>
<CAPTION>
             PRINCIPAL BALANCE AGING
 <S>          <C>              <C>              <C>
 30 DAYS      31-60 DAYS       61-90 DAYS       90+ DAYS

</TABLE>


                                EXHIBIT R-1

     FORM OF MASTER COLLECTION ACCOUNT REPORT PURSUANT TO SECTION 5.07(A)


BOMCC/MORGAN GUARANTY
MASTER COLLECTION ACCOUNT REPORTING
FROM (DAY AFTER PRIOR REMITTANCE DATE)
  TO AND INCLUDING (CURRENT MASTER REMITTANCE DATE)

                                             Account #

BEGINNING BALANCE                                             $0.00

COLLECTIONS:
- -----------

PRIMARY SERVICER REMITTANCES                   $0.00

SPECIAL SERVICER REMITTANCES                   $0.00

MASTER SERVICER ADVANCES                       $0.00

INVESTMENT INCOME - DUE TO MASTER SERVICER     $0.00
                                                        _____________
          TOTAL COLLECTIONS                                   $0.00
                                                        _____________
                                                        _____________

DISBURSEMENTS:
- -------------

MASTER SERVICING FEES                          $0.00

SPECIAL SERVICING FEES                         $0.00

OWNER/TRUSTEE REMITTANCE                       $0.00

PRINCIPAL ADVANCE REIMBURSEMENTS               $0.00

INTEREST ADVANCE REIMBURSEMENTS                $0.00

ADVANCE INTEREST (Due and collected)           $0.00

INVESTMENT INCOME - Due Master Servicer        $0.00
                                                        _____________
          TOTAL DISBURSEMENTS                                 $0.00
                                                        _____________
                                                        _____________

          ENDING BALANCE                                      $0.00

          BALANCE PER BANK STATEMENT                          $0.00
                                                        _____________

          DIFFERENCE                                          $0.00
                                                        _____________
                                                        _____________


EXPLANATION OF DIFFERENCE:

Report should be supported by account reconciliation and copy of bank statement.

                                EXHIBIT R-2

     FORM OF PRIMARY COLLECTION ACCOUNT REPORT PURSUANT TO SECTION 4.10(B)


BOMCC/MORGAN GUARANTY
PRIMARY COLLECTION ACCOUNT REPORTING
FROM (DAY AFTER PRIOR REMITTANCE 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
                                                                      _________
								      _________

          ENDING BALANCE                                                  $0.00

          BALANCE PER BANK STATEMENT                                      $0.00
                                                                      _________

          DIFFERENCE                                                      $0.00
                                                                      _________
                                                                      _________


EXPLANATION OF DIFFERENCE:

Report should be supported by account reconciliation and copy of bank statement.


                                     EXHIBIT R-3

             FORM OF ESCROW ACCOUNT REPORT PURSUANT TO SECTION 4.10(B)


BOMCC/MORGAN GUARANTY
ESCROW ACCOUNT ACTIVITY REPORT
FROM (DAY AFTER PRIOR PRIMARY REMITTANCE DATE)
  TO AND INCLUDING (CURRENT PRIMARY REMITTANCE DATE)

                                                     Account #

BEGINNING BALANCE                                                         $0.00

DEPOSITS:
- --------

ESCROW PAYMENTS                                        $0.00

RESERVE DEPOSITS                                       $0.00

SERVICER ADVANCES                                      $0.00

INVESTMENT INCOME - Due to Primary Servicer            $0.00
                                                                       _________
          TOTAL DEPOSITS                                                  $0.00
                                                                       _________
                                                                       _________
WITHDRAWALS:
- -----------

ESCROW DISBURSEMENTS                                   $0.00

RESERVE DISBURSEMENTS                                  $0.00

SERVICER ADVANCE REIMBURSEMENTS                        $0.00

INVESTMENT INCOME - Due to Primary Servicer            $0.00
                                                                       _________
          TOTAL WITHDRAWALS                                               $0.00
                                                                       _________
                                                                       _________

OTHER:
- -----

TRANSFERS TO/FROM COLLECTION ACCOUNT                   $0.00

          ENDING BALANCE                                                  $0.00

          BALANCE PER BANK STATEMENT                                      $0.00
                                                                       _________

          DIFFERENCE                                                      $0.00
                                                                       _________
                                                                       _________

EXPLANATION OF DIFFERENCE:

Report should be supported by account reconciliation and copy of bank statement.

                                 EXHIBIT S

       FORM OF NOTICE REGARDING TRANSFER TO SPECIAL SERVICING PURSUANT TO
                               SECTION 6.02(A)


                                 EXHIBIT "S"

  Notice Regarding Transfer to Special Servicer Pursuant to Section 6.02(a)

                         PRIMARY SERVICER STATIONERY

Date

Trustee Name and Address
Depositor Name and Address
Master Servicer Name and Address
Special Servicer Name and Address

     Re:  Transfer of  Servicing of Loan  in the Name of [Mortgagor's Name],
          Loan [Mortgagor's Primary 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 ["Primary  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  ["Primary
          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 ["Primary 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  ["Primary  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, ["Primary 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
Servicing Agreement  among ["Special Servicer's  Name"], ["Primary Servicer's
Name"], and the Initial Owner, Morgan Guaranty Trust Company of New York.

                                        Sincerely,


                                        By:--------------------------------
                                        Name:------------------------------
                                        Title:-----------------------------


                                EXHIBIT T

             FORM OF PRIMARY SERVICER LETTER PURSUANT TO SECTION 6.02(B)


                                 EXHIBIT "T"

             Primary Servicer Letter Pursuant to Section 6.02(b)

                         PRIMARY SERVICER STATIONERY

Date

Mortgagor's Name
Mortgagor's Address

     Re:  Transfer of  Servicing of Loan  in the Name of  [Mortgagor's Name],
          Loan [Mortgagor's Primary ID Number]

Dear (Mortgagor):

     ["Primary Servicer's Name"] is responsible for receiving all payments on
your loan  and for  normal  servicing of  your  loan.   ["Special  Servicer's
Name"] ("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 ("Special Servicer")  as
Special Servicer.  You will be contacted by ("Special Servicer") with further
information.

     Please continue  to remit  all payments to  ["Primary Servicer's  Name"]
while  your  loan is  being  serviced  by  ("Special Servicer").    ["Primary
Servicer's  Name"] will  continue to  process  your checks  and maintain  the
accounting  records  for this  loan.    The  acceptance  of any  payments  by
["Primary 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 ("Special  Servicer")'s  toll-free
Customer Service number  ["Customer Service Number"],  or write to  ("Special
Servicer") at  the  following address.    Please remember  to  use the  above
["Primary Servicer's  Name"] loan  number when  communicating with  ("Special
Servicer") and  making your  payments  to ["Primary  Servicer's Name"]  while
("Special Servicer") is servicing your loan:

                          ["Special Servicer Name"]
                         ["Special Servicer Address"]
                         Attention: Special Servicing

     No statement, act,  omission or course of dealing or conduct on the part
of ["Primary  Servicer's Name"]  or ("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  ["Primary Servicer's  Name"]  or ("Special  Servicer")
unless reduced to writing and signed by an employee duly authorized to do so;
and neither delay in nor failure of ["Primary  Servicer's Name"] or ("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:  ("Special Servicer")

                                 EXHIBIT U

            FORM OF SPECIAL SERVICER LETTER PURSUANT TO SECTION 6.02(E)



                                 EXHIBIT "U"

             Special Servicer Letter Pursuant to Section 6.02(e)

                         SPECIAL SERVICER STATIONERY

                                        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"]  ("Special
Servicer") for Special Servicing.  After  we review your records, we will  be
contacting you soon.

     Please continue  to remit  all payments  to ["Primary  Servicer's Name"]
while  your  loan is  being  serviced  by  ("Special Servicer").    ["Primary
Servicer's  Name"] will  continue to  process  your checks  and maintain  the
accounting  records  for  this  loan.   The  acceptance  of  any  payments by
["Primary 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  ("Special  Servicer")'s  toll-free
Customer  Service number ["Customer  Service Number"], or  write to ("Special
Servicer") at  the  following address.    Please remember  to use  the  above
["Primary Servicer's  Name"] loan  number when  communicating with  ("Special
Servicer")  and making  your payments  to ["Primary  Servicer's Name"] while
("Special Servicer") is servicing you loan:

                         ["Special Servicer's Name"]
                        ["Special Servicer's Address"]
                         Attention: Special Servicing

     ("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 ["Primary Servicer's Name"] or ("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  ["Primary Servicer's  Name"]  or ("Special  Servicer")
unless reduced to writing and signed by an employee duly authorized to do so;
and  neither delay in  nor failure of [Primary  Servicer's Name] or ("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:  ("Special Servicer")


                                EXHIBIT V

   FORM OF SPECIALLY SERVICED MORTGAGE LOAN AND REO STATUS REPORT PURSUANT TO
                             SECTION 6.09(A)



File Specification Format                                Revised as of 6/8/95

                        Specially Serviced Mortgage Loan

                                      and

                              REO Status Reports

J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
MORTGAGE PASS-THROUGH CERTIFICATES
SERIES 1997-C4
PAYMENT DATE:

SPECIALLY SERVICED ASSET/REO REPORT

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


J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
MORTGAGE PASS-THROUGH CERTIFICATES
SERIES 1997-C4
PAYMENT DATE:

SPECIALLY SERVICED ASSET/REO REPORT (CONTINUED)

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


COMMENTS:

_____________________________________________________________________________
_____________________________________________________________________________
_____________________________________________________________________________
_____________________________________________________________________________
_____________________________________________________________________________
_____________________________________________________________________________
_____________________________________________________________________________
_____________________________________________________________________________
_____________________________________________________________________________
_____________________________________________________________________________





<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)

                                 EXHIBIT "W"

             Special Servicer Letter Pursuant to Section 6.12(a)

                          SPECIAL SERVICER STATIONERY


Date

Trustee
Trustee Owner's Address

Master Servicer
Master Servicer's Address

Primary Servicer
Primary Servicer's Address

Re:  Transfer of Servicing of Mortgage Loan in the Name of 
     [Mortgagor's Name], Loan [Mortgager's Number]

Dear Sir or Madam:

Please be advised that the servicing of the above referenced Mortgage Loan
will be returned to [Primary'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 Servicing Agreement among the above addressees and the
undersigned.

Very truly yours,


Name of Special Servicer Servicing Officer and Title

                                EXHIBIT X

         FORM OF SPECIAL SERVICER NOTICE PURSUANT TO SECTION 6.12(B)


                               EXHIBIT "X"

     Special Servicer Letter Pursuant to Section 6.12(b)

                        SPECIAL SERVICER STATIONERY

Date

Mortgagor's Name 
Mortgagor's Address

Primary Servicer's Name
Primary Servicer's Address

     Re:  Transfer of Servicing of Loan in the Name of [Mortgagor's Name],
          Loan [Mortgagor's Primary ID Number]

Dear [Mortgagor]:

     Please be advised that the servicing of the above-referenced loan will
be returned to ["Primary Servicer's Name"] for servicing as of the date of
this letter.  This loan is being returned to ["Primary Servicer's Name"] for
servicing for the following reason:

     1.   The loan has been current in payments under existing terms for
three consecutive monthly payments.

     2.   The loan is returned to ["Primary Servicer's Name"] based upon
receipt of information which resulted in the loan not being considered a
Specially Serviced Mortgage Loan.

     3.   The loan has been modified and the three consecutive monthly
payments have been made in accordance with the terms of the modified mortgage
note.

     4.   Other:                                                              
                ------------------------------------------------
                ------------------------------------------------   

     Please continue to remit all payments to ["Primary Servicer's Name"]. 
["Primary Servicer's Name"] will continue to process your checks and maintain
the accounting records for this loan.  Please remember to use the above
["Primary Servicer's Name"] Loan Number when communicating with us and making
your payments to ["Primary Servicer's Name"].

     Please acknowledge receipt of this letter by signing the enclosed copy
and return it to my attention.

                                        Sincerely,


                                        By:                                   
                                            -------------------------------
                                        Name:                              
                                             ------------------------------  
                                        Title:                        
                                              -----------------------------
   
cc:  ["Primary Servicer's Name"]

Borrower Acknowledgment

By: --------------------------
Name: ------------------------
Title: -----------------------
Date:-------------------------

                                  EXHIBIT Y

   FORM OF REQUEST FOR RELEASE AND RECEIPT OF DOCUMENTS PURSUANT TO SECTION
                                   11.14(B)


                                 EXHIBIT "Y"

                           REQUEST FOR RELEASE AND
                            RECEIPT OF DOCUMENTS


Date

To:  State Street Bank and Trust Company
     225 Franklin Street
     Boston, MA  02110

Re:  Custodial Agreement, dated as of August 4, 1994, as amended and restated
     as of __________________, 1995, by and between Morgan Guaranty Trust 
     Company of New York and State Street Bank and Trust Company

     In connection with the administration of the Mortgage Loans held by you as
the Custodian for the Company, we request the release of the (Custodian's
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 Custodian:

State Street Bank and Trust Company

By: ___________________________
Name:  ________________________
Title:_________________________
Date: _________________________

                                  EXHIBIT Z

                REO ACCOUNT LETTER PURSUANT TO SECTION 6.09(B)

                           

BOMCC / MORGAN GUARANTY
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
                                                       ===============





© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission