ASSET SECURITIZATION CORP COMM MORT PASS THR CERT 1996-D3
8-K, 1996-11-06
ASSET-BACKED SECURITIES
Previous: TRANSCRYPT INTERNATIONAL INC, 8-A12G, 1996-11-06
Next: 8X8 INC, S-1, 1996-11-06



                       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: October [__], 1996
(Date of earliest event reported)




                        Asset Securitization Corporation
- - -------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


Delaware                       033-49370-01                          13-3672337
(State or Other Juris-         (Commission                     (I.R.S. Employer
diction of Incorporation)      File Number)                 Identification No.)


Two World Financial Center, Building B, New York, New York                10281
- - -------------------------------------------------------------------------------
(Address of Principal Executive Office)                              (Zip Code)


Registrant's telephone number, including area code:              (212) 667-9300




- - -------------------------------------------------------------------------------
                      This Document contains exactly ______ Pages.





<PAGE>





ITEM 5.  OTHER EVENTS

     On October 22,  1996,  Asset  Securitization  Corporation  (the  "Company")
caused the issuance,  pursuant to a Pooling and Servicing  Agreement dated as of
October  1, 1996  (the  "Pooling  and  Servicing  Agreement"),  by and among the
Company, as depositor,  AMRESCO Management,  Inc., as servicer (the "Servicer"),
CRIIMI MAE Services  Limited  Partnership,  as special  servicer  (the  "Special
Servicer"), LaSalle National Bank, as trustee (the "Trustee"), and ABN AMRO Bank
N.V., as fiscal agent (the "Fiscal Agent"), of Asset Securitization Corporation,
Commercial   Mortgage   Pass-Through    Certificates,    Series   1996-D3   (the
"Certificates"),  issued in nineteen classes.  The Class A-1A, Class A-1B, Class
A-1C,  Class A-1D,  Class A-CS1,  Class A-2,  Class A-3, Class A-4 and Class A-5
Certificates  (the  "Publicly  Offered   Certificates")   were  sold  to  Nomura
Securities  International,  Inc. ("NSI")  pursuant to an Underwriting  Agreement
dated as of October 16, 1996,  between the Company and NSI, as underwriter.  The
Class A-CS2,  Class B-1, Class B-2, Class B-3, Class B-4, Class B-4H, Class V-1,
Class V-2 and Class R Certificates  (the "Privately Placed  Certificates")  were
sold to NSI pursuant to a Purchase Agreement dated October 22, 1996, between the
Company and NSI, as placement agent.  The Publicly  Offered  Certificates had an
aggregate  principal  balance  as of October  22,  1996 of  $88,676,550  and the
Privately Placed  Certificates had an aggregate  principal balance as of October
22, 1996 of $93,909,443.

     In  the  aggregate,   the  Certificates  represent  the  entire  beneficial
ownership  interests in a trust fund consisting of 113 commercial mortgage loans
and a  participation  interest  in a  mortgage  loan  purchased  by the  Company
pursuant to the Mortgage Loan Purchase and Sale  Agreement,  dated as of October
22, 1996 (the "Mortgage Loan Purchase and Sale  Agreement"),  by and between the
Company and Nomura Asset Capital Corporation, as seller.

     Capitalized terms used herein and not defined herein have the same meanings
ascribed to such terms in the Pooling and Servicing Agreement.



ITEM 7.  FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION AND EXHIBITS

         (c)  Exhibits



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

              4.1                 4            Pooling and Servicing Agreement,
                                               dated as of October 1, 1996.

             10.1                10            Mortgage Loan Purchase and Sale
                                               Agreement, dated as of October
                                               22, 1996.






<PAGE>



     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.

                                      ASSET SECURITIZATION CORPORATION





                                      By:
                                         Perry Gershon
                                         Vice President


Date:




<PAGE>

<TABLE>
<CAPTION>



                                  EXHIBIT INDEX

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

                     <S>                      <C>                   <C>        
                      1                         4                    Pooling and Servicing  Agreement,  dated as of
                                                                     October 1, 1996.

                      2                        10                    Mortgage  Loan  Purchase  and Sale  Agreement,
                                                                     dated as of October 22, 1996.
</TABLE>



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


                        ASSET SECURITIZATION CORPORATION,
                                    DEPOSITOR


                            AMRESCO MANAGEMENT, INC.,
                                    SERVICER


                    CRIIMI MAE SERVICES LIMITED PARTNERSHIP,
                                SPECIAL SERVICER


                             LASALLE NATIONAL BANK,
                                     TRUSTEE


                                       and

                               ABN AMRO BANK N.V.,
                                  FISCAL AGENT


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


                         POOLING AND SERVICING AGREEMENT

                           Dated as of October 1, 1996


             ------------------------------------------------------
                  Commercial Mortgage Pass-Through Certificates

                                 Series 1996-D3


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






<PAGE>

                                TABLE OF CONTENTS


                                    ARTICLE I

                                   DEFINITIONS

SECTION 1.01. Defined Terms
SECTION 1.02. Certain Calculations
SECTION 1.03. Certain Constructions


                                   ARTICLE II

         CONVEYANCE OF MORTGAGE LOANS; ORIGINAL ISSUANCE OF CERTIFICATES

SECTION 2.01. Conveyance of Mortgage Loans; Assignment of Mortgage Loan
              Purchase and Sale Agreement
SECTION 2.02. Acceptance by Custodian and the Trustee
SECTION 2.03. Representations and Warranties of the Depositor
SECTION 2.04. Representations, Warranties and Covenants of the Servicer and
              Special Servicer
SECTION 2.05. Execution and Delivery of Certificates; Issuance of Lower-Tier
              Regular Interests
SECTION 2.06. Miscellaneous REMIC and Grantor Trust Provisions


                                   ARTICLE III

               ADMINISTRATION AND SERVICING OF THE MORTGAGE LOANS

SECTION 3.01. Servicer to Act as Servicer; Administration of the Mortgage
              Loans
SECTION 3.02. Liability of the Servicer
SECTION 3.03. Collection of Certain Mortgage Loan Payments
SECTION 3.04. Collection of Taxes, Assessments and Similar Items; Escrow
              Accounts
SECTION 3.05. Collection Account; Distribution Account; Upper-Tier Distribution
              Account; Default Interest Distribution Account; and Excess
              Interest Distribution Account
SECTION 3.06. Permitted Withdrawals from the Collection Account
SECTION 3.07. Investment of Funds in the Collection Account, the REO Account,
              the Lock-Box Accounts, the Cash Collateral Accounts, the Interest
              Reserve Account and the Reserve Accounts
SECTION 3.08. Maintenance of Insurance Policies and Errors and Omissions and
              Fidelity Coverage
SECTION 3.09. Enforcement of Due-On-Sale Clauses; Assumption Agreements;
              Defeasance Provisions
SECTION 3.10. Appraisals; Realization Upon Defaulted Mortgage Loans
SECTION 3.11. Trustee to Cooperate; Release of Mortgage Files
SECTION 3.12. Servicing Fees, Trustee Fees and Special Servicing Compensation
SECTION 3.13. Reports to the Trustee; Collection Account Statements
SECTION 3.14. Annual Statement as to Compliance
SECTION 3.15. Annual Independent Public Accountants' Servicing Report
SECTION 3.16. Access to Certain Documentation
SECTION 3.17. Title and Management of REO Properties and REO Account Properties
SECTION 3.18. Sale of Specially Serviced Mortgage Loans and REO Properties
SECTION 3.19. Additional Obligations of the Servicer and the Special Servicer;
              Inspections
SECTION 3.20. Authenticating Agent
SECTION 3.21. Appointment of Custodians
SECTION 3.22. Reports to the Securities and Exchange Commission; Available
              Information
SECTION 3.23. Lock-Box Accounts, Cash Collateral Accounts, Escrow Accounts and
              Reserve Accounts
SECTION 3.24. Property Advances
SECTION 3.25. Appointment of Special Servicer
SECTION 3.26. Transfer of Servicing Between Servicer and Special Servicer;
              Record Keeping
SECTION 3.27. Interest Reserve Account
SECTION 3.28. Limitations on and Authorizations of the Servicer and Special
              Servicer with Respect to Certain Mortgage Loans
SECTION 3.29. Residual Trigger Date
SECTION 3.30. Modification, Waiver, Amendment and Consents


                                   ARTICLE IV

                       DISTRIBUTIONS TO CERTIFICATEHOLDERS

SECTION 4.01. Distributions
SECTION 4.02. Statements to Certificateholders; Available Information;
              Information Furnished to Financial Market Publisher
SECTION 4.03. Compliance with Withholding Requirements
SECTION 4.04. REMIC Compliance
SECTION 4.05. Imposition of Tax on the Trust Fund
SECTION 4.06. Remittances; P&I Advances
SECTION 4.07. Grantor Trust Reporting


                                    ARTICLE V

                                THE CERTIFICATES

SECTION 5.01. The Certificates
SECTION 5.02. Registration, Transfer and Exchange of Certificates
SECTION 5.03. Mutilated, Destroyed, Lost or Stolen Certificates
SECTION 5.04. Appointment of Paying Agent
SECTION 5.05. Access to Certificateholders' Names and Addresses
SECTION 5.06. Actions of Certificateholders


                                   ARTICLE VI

              THE DEPOSITOR, THE SERVICER AND THE SPECIAL SERVICER

SECTION 6.01. Liability of the Depositor, the Servicer and the Special Servicer
SECTION 6.02. Merger or Consolidation of the Servicer
SECTION 6.03. Limitation on Liability of the Depositor, the Servicer and Others
SECTION 6.04. Limitation on Resignation of the Servicer and the Special
              Servicer; Termination of the Servicer and the Special Servicer
SECTION 6.05. Rights of the Depositor and the Trustee in Respect of the
              Servicer and the Special Servicer
SECTION 6.06. Servicer or Special Servicer as Owner of a Certificate


                                   ARTICLE VII

                                     DEFAULT

SECTION 7.01. Events of Default
SECTION 7.02. Trustee to Act; Appointment of Successor
SECTION 7.03. Notification to Certificateholders
SECTION 7.04. Other Remedies of Trustee
SECTION 7.05. Waiver of Past Events of Default; Termination


                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE

SECTION 8.01. Duties of Trustee
SECTION 8.02. Certain Matters Affecting the Trustee
SECTION 8.03. Trustee and Fiscal Agent Not Liable for Certificates or Mortgage
              Loans
SECTION 8.04. Trustee and Fiscal Agent May Own Certificates
SECTION 8.05. Payment of Trustee's Fees and Expenses; Indemnification
SECTION 8.06. Eligibility Requirements for Trustee
SECTION 8.07. Resignation and Removal of the Trustee
SECTION 8.08. Successor Trustee and Fiscal Agent
SECTION 8.09. Merger or Consolidation of Trustee
SECTION 8.10. Appointment of Co-Trustee or Separate Trustee
SECTION 8.11. Fiscal Agent Appointed; Concerning the Fiscal Agent


                                   ARTICLE IX

                                   TERMINATION

SECTION 9.01.  Termination


                                    ARTICLE X

                            MISCELLANEOUS PROVISIONS

SECTION 10.01. Counterparts
SECTION 10.02. Limitation on Rights of Certificateholders
SECTION 10.03. Governing Law
SECTION 10.04. Notices
SECTION 10.05. Severability of Provisions
SECTION 10.06. Notice to the Depositor and Each Rating Agency
SECTION 10.07. Amendment
SECTION 10.08. Confirmation of Intent
SECTION 10.09. Streit Act
SECTION 10.10. No Intended Third-Party Beneficiaries


<PAGE>

                               TABLE OF EXHIBITS

Exhibit A-1    Form of Class A-1A Certificate
Exhibit A-2    Form of Class A-1B Certificate
Exhibit A-3    Form of Class A-1C Certificate
Exhibit A-4    Form of Class A-CS1 Certificate
Exhibit A-5    Form of Class A-CS2 Certificate
Exhibit A-6    Form of Class A-1D Certificate
Exhibit A-7    Form of Class A-2 Certificate
Exhibit A-8    Form of Class A-3 Certificate
Exhibit A-9    Form of Class A-4 Certificate
Exhibit A-10   Form of Class A-5 Certificate
Exhibit A-11   Form of Class B-1 Certificate
Exhibit A-12   Form of Class B-2 Certificate
Exhibit A-13   Form of Class B-3 Certificate
Exhibit A-14   Form of Class B-4 Certificate
Exhibit A-15   Form of Class B-4H Certificate
Exhibit A-16   Form of Class V-1 Certificate
Exhibit A-17   Form of Class V-2 Certificate
Exhibit A-18   Form of Class R Certificate
Exhibit A-19   Form of Class LR Certificate
Exhibit B      Mortgage Loan Schedule
Exhibit C-1    Form of Transferee Affidavit
Exhibit C-2    Form of Transferor Letter
Exhibit D-1    Form of Investment Representation Letter
Exhibit D-2    Form of ERISA Representation Letter
Exhibit E      Form of Request for Release
Exhibit F      Form of Custodial Agreement
Exhibit G      Form of Regulation S Transfer Certificate
Exhibit H      Securities Legend
Exhibit I      Form of Mortgage Loan Purchase and Sale Agreement
Exhibit J      Form of Collateral Summary
Exhibit K      Form of Transfer Certificate for Rule 144A Global Certificate to
               Regulation S Global Certificate during Restricted Period
Exhibit L      Form of Transfer Certificate for Rule 144A Global Certificate to
               Regulation S Global Certificate after Restricted Period
Exhibit M      Form of Transfer Certificate of Regulation S Global Certificate
               to Rule 144A Global Certificate during Restricted Period
Exhibit N      Schedule of Replacement Reserve Amounts



<PAGE>

     Pooling and Servicing  Agreement,  dated as of October 1, 1996, among Asset
Securitization Corporation, as Depositor, AMRESCO Management, Inc., as Servicer,
CRIIMI MAE Services Limited Partnership,  as Special Servicer,  LaSalle National
Bank, as Trustee, and ABN AMRO Bank N.V., as Fiscal Agent.


                             PRELIMINARY STATEMENT:

    (Terms used but not defined in this Preliminary Statement shall have the
                    meanings specified in Article I hereof)

     The  Depositor  intends  to sell  pass-through  certificates  to be  issued
hereunder in multiple  Classes which in the  aggregate  will evidence the entire
beneficial  ownership  interest in the Trust Fund  consisting  primarily  of the
Mortgage Loans. As provided herein,  the Trustee will elect that the Trust Fund,
exclusive of the Lock-Box Accounts, Cash Collateral Accounts,  Reserve Accounts,
the Default  Interest,  the Default Interest  Distribution  Account,  the Excess
Interest and the Excess Interest Distribution Account (such portion of the Trust
Fund,  the "Trust  REMICs"),  be treated for federal  income tax purposes as two
separate real estate  mortgage  investment  conduits (each, a "REMIC" or, in the
alternative,  the "Lower-Tier REMIC" and the "Upper-Tier REMIC,"  respectively).
The Class A-1A, Class A-1B, Class A-1C,  Class A-CS1,  Class A-CS2,  Class A-1D,
Class A-2,  Class A-3,  Class A-4,  Class A-5,  Class B-1, Class B-2, Class B-3,
Class B-4 and Class B-4H  Certificates  constitute  "regular  interests"  in the
Upper-Tier  REMIC  and the Class R  Certificates  constitute  the sole  Class of
"residual  interests"  in  the  Upper-Tier  REMIC  for  purposes  of  the  REMIC
Provisions.  The Class LR  Certificates  constitute  the sole Class of "residual
interests" in the Lower-Tier REMIC for purposes of the REMIC  Provisions.  There
are also thirteen Classes of uncertificated  Lower-Tier Regular Interests issued
under this  Agreement  (the Class  A-1A-L,  Class A-1B-L,  Class  A-1C-L,  Class
A-1D-L,  Class A-2-L,  Class A-3-L, Class A-4-L, Class A-5-L, Class B-1-L, Class
B-2-L, Class B-3-L, Class B-4-L and Class B-4H-L Interests),  each of which will
constitute  a regular  interest in the  Lower-Tier  REMIC.  All such  Lower-Tier
Regular Interests will be held by the Trustee as assets of the Upper-Tier REMIC.
The parties intend that the portions of the Trust Fund  representing the Default
Interest, the Default Interest Distribution Account, the Excess Interest and the
Excess  Interest  Distribution  Account will be treated as a grantor trust under
Subpart E of Part 1 of Subchapter J of the Code, that the Class V-1 Certificates
represent pro rata  undivided  beneficial  interests in the portion of the Trust
Fund consisting of the Default  Interest and the Default  Interest  Distribution
Account  and  that the  Class  V-2  Certificates  represent  pro rata  undivided
beneficial  interests in the portion of the Trust Fund  consisting of the Excess
Interest and the Excess Interest Distribution Account.

     The  following  table  sets forth the  designation  and  aggregate  initial
Certificate  Balance  (or,  with  respect  to the Class  A-CS1  and Class  A-CS2
Certificates,  Notional  Balance)  for  each  Class of  Certificates  comprising
interests in the Upper-Tier REMIC.

     Class             Certificate Balance or Notional Balance

     Class A-1A                   $64,985,025.00
     Class A-1B                   154,000,000.00
     Class A-1C                   321,000,000.00
     Class A-CS1(1)                64,985,025.00
     Class A-CS2(2)               623,691,525.00
     Class A-1D                    19,564,674.00
     Class A-2                     39,129,349.00
     Class A-3                     35,216,414.00
     Class A-4                     39,129,349.00
     Class A-5                     15,651,739.00
     Class B-1                     43,042,284.00
     Class B-2                     27,390,544.00
     Class B-3                      7,825,869.00
     Class B-4                     15,650,746.00
     Class B-4H                         1,000.80

(1) The Class A-CS1 Certificates are composed of one Strip Component:  the Class
A-1A Strip  Component.  The Class A-1A Strip Component has an initial  Component
Balance of $64,985,025.00  which is equal to the initial  Certificate Balance of
the Class A-1 Certificates.

(2) The Class A-CS2  Certificates  are composed of seven Strip  Components:  the
Class A-1B Strip Component, the Class A-1C Strip Component, the Class A-1D Strip
Component,  Class A-2 Strip Component,  Class A-3 Strip Component, the Class A-4
Strip  Component  and the Class  A-5  Strip  Component.  The  Class  A-1B  Strip
Component has an initial Component Balance of $154,000,000.00, which is equal to
the initial Certificate  Balance of the Class A-1B Certificates.  The Class A-1C
Strip Component has an initial  Component Balance of  $321,000,000.00,  which is
equal to the initial  Certificate  Balance of the Class A-1C  Certificates.  The
Class A-1D Strip Component has an initial Component  Balance of  $19,564,674.00,
which is equal to the Certificate  Balance of the Class A-1D  Certificates.  The
Class A-2 Strip Component has an initial  Component  Balance of  $39,129,349.00,
which is equal to the initial Certificate Balance of the Class A-2 Certificates.
The  Class  A-3  Strip   Component   has  an   initial   Component   Balance  of
$35,216,414.00,  which is equal to the initial  Certificate Balance of the Class
A-3 Certificates. The Class A-4 Strip Component has an initial Component Balance
of  $39,129,349.00,  which is equal to the  initial  Certificate  Balance of the
Class A-4  Certificates.  The Class A-5 Strip Component has an initial Component
Balance of $15,651,739, which is equal to the initial Certificate Balance of the
Class A-5 Certificates.

     The initial  Certificate Balance of each of the Class V-1, Class V-2, Class
R and Class LR  Certificates  is zero.  Additionally,  the Class V-1, Class V-2,
Class  R and  Class  LR  Certificates  do  not  have  a  Notional  Balance.  The
Certificate  Balance  of any  Class  of  Certificates  outstanding  at any  time
represents the maximum  amount which holders  thereof are entitled to receive as
distributions  allocable to principal  from the cash flow on the Mortgage  Loans
and the other  assets in the Trust Fund;  provided,  however,  that in the event
that amounts previously  allocated as Realized Losses to a Class of Certificates
in reduction of the Certificate Balance thereof are recovered  subsequent to the
reduction  of the  Certificate  Balance  of such  Class to zero,  such Class may
receive  distributions  in respect of such  recoveries  in  accordance  with the
priorities set forth in Section 4.01.

     As of the  Cut-off  Date,  the  Mortgage  Loans  have an  aggregate  Stated
Principal Balance equal to approximately $782,586,993.

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




<PAGE>


                                    ARTICLE I

                                   DEFINITIONS


     SECTION 1.01. Defined Terms.

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

     "Act": The Securities Act of 1933, as it may be amended from time to time.

     "Actual/360  Mortgage  Loans":  The Mortgage Loans indicated as such in the
Mortgage Loan Schedule.

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

     "Additional Servicing Fee Rate": A rate equal to 0.04% per annum.

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

     "Advance  Interest  Amount":  Interest at the Advance Rate on the aggregate
amount of P&I Advances and Property Advances for which the Servicer, the Special
Servicer,  the  Trustee  or the  Fiscal  Agent,  as  applicable,  have  not been
reimbursed and Servicing Fees,  Trustee Fees or Special  Servicing  Compensation
for which the Servicer, the Trustee or the Special Servicer, as applicable,  has
not been timely paid or reimbursed for the number of days from the date on which
such Advance was made or such Servicing Fees,  Trustee Fees or Special Servicing
Compensation  were due  through  the date of  payment  or  reimbursement  of the
related  Advance or other such  amount,  less any amount of interest  previously
paid on such  Advance or  Servicing  Fees,  Trustee  Fees or  Special  Servicing
Compensation;  provided,  that, with respect to a P&I Advance, in the event that
the related  Borrower  makes  payment of the amount in respect of which such P&I
Advance was made with interest at the Default Rate, the Advance  Interest Amount
payable to the Servicer, the Trustee or the Fiscal Agent shall be paid (i) first
from the amount of Default  Interest paid by the Borrower and (ii) to the extent
such  amounts  are  insufficient  therefor,  from  amounts  on  deposit  in  the
Collection Account.

     "Advance Rate": A per annum rate equal to the sum of (i) the Prime Rate (as
most recently published in the "Money Rates" section of The Wall Street Journal,
New York edition, on or before the related Record Date) plus (ii) 1%, compounded
monthly as of each Servicer  Remittance Date.  Interest at the Advance Rate will
accrue from (and including) the date on which the related Advance is made or the
related expense  incurred to (but excluding) the first Servicer  Remittance Date
after the date on which such amounts are  recovered  out of amounts  received on
the Mortgage  Loan as to which such  Advances  were made or  servicing  expenses
incurred  or the  first  Servicer  Remittance  Date  after  a  determination  of
non-recoverability,  as the case may be, is made, provided that such interest at
the Advance Rate will  continue to accrue to the extent funds are not  available
in the Collection Account for such reimbursement of such Advance.

     "Affiliate":  With  respect  to any  specified  Person,  any  other  Person
controlling or controlled by or under common control with such specified Person.
For the  purposes of this  definition,  "control"  when used with respect to any
specified  Person means the power to direct the  management and policies of such
Person,  directly  or  indirectly,  whether  through  the  ownership  of  voting
securities,   by  contract  or  otherwise,   and  the  terms  "controlling"  and
"controlled" have meanings correlative to the foregoing.  The Trustee may obtain
and rely on an Officers'  Certificate of the Servicer,  the Special Servicer, or
the Depositor to determine whether any Person is an Affiliate of such party.

     "Affiliated  Person":  Any Person (other than a Rating Agency)  involved in
the  organization  or operation of the Depositor or an affiliate,  as defined in
Rule 405 of the Act, of such Person.

     "Agent Member": Members of, or participants in, the Depository.

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

     "Allocated  Loan  Amount":  With respect to each  Mortgaged  Property,  the
portion of the principal  amount of the related  Mortgage Loan allocated to such
Mortgaged Property in the applicable Mortgage or Loan Agreement.

     "Anchorage  Loan": The mortgage loan secured by the property  identified as
the Anchorage Shopping Center on the Mortgage Loan Schedule.

     "Anchorage Participation": The loan participation interest in the Anchorage
Loan retained by the Depositor pursuant to the Anchorage Participation Agreement
and conveyed to the Trust Fund hereunder.

     "Anchorage Participation Agreement":  That certain Participation Agreement,
dated as of the Closing Date  between the  Depositor,  as Lead  Lender,  and the
Mortgage Loan Seller, as Participant.

     "Annual  Compliance  Report": A report consisting of an annual statement of
compliance  required  be  Section  3.14  hereof  and  an  annual  report  of  an
Independent accountant required pursuant to Section 3.15 hereof.

     "Anticipated  Repayment  Date":  With respect to any Mortgage  Loan that is
indicated on the Mortgage Loan Schedule as having a Revised  Mortgage  Rate, the
date upon which such Mortgage Loan commences  accruing  interest at such Revised
Rate.

     "Anticipated  Termination  Date":  Any  Distribution  Date on  which  it is
anticipated that the Trust Fund will be terminated pursuant to Section 9.01(c).

     "Applicable Monthly Payment": As defined in Section 4.06(a).

     "Applicable Procedures": As defined in Section 5.02(c)(ii)(A).

     "Appraisal  Reduction  Amount":  For  any  Distribution  Date  and  for any
Mortgage Loan as to which an Appraisal  Reduction Event has occurred,  an amount
equal  to the  excess,  if any,  of (a) the  Stated  Principal  Balance  of such
Mortgage Loan over (b) the excess of (i) 90% of the sum of the appraised  values
of the Mortgaged  Properties as determined by Updated Appraisals obtained by the
Servicer of the Mortgaged  Properties  securing such Mortgage Loan over (ii) the
sum of (A) to the extent not previously advanced by the Servicer, the Trustee or
the Fiscal Agent,  all unpaid interest on such Mortgage Loan at a per annum rate
equal to its Mortgage Rate, (B) all unreimbursed Advances, with interest thereon
at the Advance Rate, in respect of such Mortgage Loan and (C) all due and unpaid
real estate taxes,  ground rents and assessments and insurance  premiums and all
other  amounts due and unpaid with respect to such  Mortgage  Loan (which taxes,
premiums  and other  amounts  have not been the  subject  of an  Advance  by the
Servicer,  the  Trustee  or the  Fiscal  Agent,  as  applicable).  If no Updated
Appraisal  has been  obtained  within  the  last 12  months  prior to the  first
Distribution  Date on or after an Appraisal  Reduction  Event has occurred,  the
Servicer  shall  estimate  the value of the related  Mortgaged  Properties  (the
"Servicer's Appraisal Estimate") and such estimate shall be used for purposes of
determining the Appraisal Reduction Amount for such Distribution Date. Within 30
days after the Servicer  receives  notice or is otherwise aware of the Appraisal
Reduction  Event, the Servicer shall obtain an Updated  Appraisal.  On the first
Distribution  Date  occurring  on or after the delivery of such  appraisal,  the
Servicer shall adjust the Appraisal  Reduction  Amount to take into account such
appraisal  (regardless of whether the Updated  Appraisal is higher or lower than
the Servicer's Appraisal  Estimate).  Each Appraisal Reduction Amount shall also
be adjusted to take into account any  subsequent  Updated  Appraisal  and annual
letter  updates,  as of the date of each such  subsequent  Updated  Appraisal or
letter update.

     "Appraisal  Reduction  Event":  With  respect  to any  Mortgage  Loan,  the
earliest of (i) the third  anniversary  of the date on which an extension of the
Maturity  Date  of  such  Mortgage  Loan  becomes  effective  as a  result  of a
modification of such Mortgage Loan by the Special Servicer pursuant to the terms
hereof,  which  extension does not change the amount of Monthly  Payments on the
Mortgage Loan, (ii) 90 days after an uncured Delinquency  (without regard to the
application of any grace period) occurs in respect of such Mortgage Loan,  (iii)
immediately  after  the date on  which a  reduction  in the  amount  of  Monthly
Payments on such Mortgage Loan, or a change in any other material  economic term
of such  Mortgage Loan (other than an extension of the Maturity  Date),  becomes
effective as a result of a  modification  of such  Mortgage  Loan by the Special
Servicer, (iv) immediately after a receiver has been appointed,  (v) immediately
after a borrower  declares  bankruptcy,  (vi) immediately  after a Mortgage Loan
becomes an REO Mortgage  Loan,  (vii) upon a default in the payment of a Balloon
Payment  and  (viii)  immediately  upon the  occurrence  of an event for which a
Property  Protection Advance would be required to be made by the Servicer or any
other event which,  in the  discretion of the Servicer and of which the Servicer
becomes aware in performing its  obligations  hereunder,  in accordance with the
Servicing  Standard,  would  materially  and  adversely  impair  the  value of a
Mortgaged  Property  and  security for the related  Mortgage  Loan.  The Special
Servicer  shall notify the Servicer  promptly upon the  occurrence of any of the
foregoing events.

     "Assignment  of Leases,  Rents and Profits":  With respect to any Mortgaged
Property,  any  assignment  of leases,  rents and  profits or similar  agreement
executed by the Borrower,  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 Mortgage  without  recourse,
notice of  transfer or  equivalent  instrument,  in  recordable  form,  which is
sufficient  under the laws of the  jurisdiction  in which the related  Mortgaged
Property  is  located  to  reflect  of record  the sale of the  Mortgage,  which
assignment,  notice of transfer or equivalent  instrument  may be in the form of
one  or  more  blanket  assignments  covering  Mortgages  encumbering  Mortgaged
Properties located in the same jurisdiction,  if permitted by law and acceptable
for recording;  provided,  however,  that none of the Trustee, the Custodian and
the Servicer  shall be  responsible  for  determining  whether any assignment is
legally sufficient or in recordable form.

     "Assumed  Maturity  Date":  With respect to any Mortgage Loan that is not a
Balloon  Loan,  the maturity  date of such  Mortgage  Loan.  With respect to any
Balloon Loan,  the date on which such Mortgage Loan would be deemed to mature in
accordance with its original amortization schedule absent its Balloon Payment.

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

     "Assumption  Fees":  Any fees collected by the Servicer or Special Servicer
in  connection  with  an  assumption  or  modification  of a  Mortgage  Loan  or
substitution  of a  Borrower  thereunder  permitted  to be  executed  under  the
provisions of this Agreement.

     "Authenticating  Agent": Any authenticating  agent appointed by the Trustee
pursuant to Section 3.20.

     "Available  Funds":  For a Distribution Date, the sum of (i) all previously
undistributed  Monthly  Payments,  Minimum  Defaulted  Monthly Payments or other
receipts on account of principal and interest  (including  Unscheduled  Payments
and  any REO  Proceeds  transferred  from an REO  Account  pursuant  to  Section
3.17(b)) on or in respect of the Mortgage Loans, received by the Servicer in the
Collection  Period  relating to such  Distribution  Date, (ii) all other amounts
received by the Servicer in such Collection  Period and required to be placed in
the  Collection  Account by the Servicer  pursuant to Section 3.05  allocable to
such Mortgage  Loans,  and including all P&I Advances made by the Servicer,  the
Trustee or the Fiscal Agent in respect of such Distribution  Date, (iii) for the
Distribution  Date occurring in each March, the Withheld Amounts remitted to the
Distribution  Account  pursuant to Section  3.27(b),  (iv) any late  payments of
Monthly  Payments  received after the end of the Collection  Period  relating to
such Distribution Date but prior to the related Servicer Remittance Date and (v)
any Servicer Prepayment Interest Shortfalls, but excluding the following:

     (a)  amounts  permitted to be used to reimburse the  Servicer,  the Special
          Servicer, the Trustee or the Fiscal Agent for previously  unreimbursed
          Advances  (including  Subordinate  Class  Advance  Amounts  applied in
          reimbursement  for  the P&I  Advance,  if any,  with  respect  to such
          Distribution  Date in  accordance  with  Section  4.06(d)  hereof) and
          interest thereon as described in Section 3.06(ii) and (iii);

     (b)  those  portions  of each  payment  of  interest  which  represent  the
          applicable Servicing Fee, Additional Servicing Fee and Trustee Fee and
          an amount representing any applicable Special Servicing  Compensation,
          including  interest  thereon at the  Advance  Rate as provided in this
          Agreement;

     (c)  all  amounts  in the  nature of late  fees,  loan  modification  fees,
          extension  fees,   loan  service   transaction   fees,   demand  fees,
          beneficiary statement charges, Assumption Fees and similar fees, which
          the  Servicer or Special  Servicer is entitled to retain as  Servicing
          Compensation or Special Servicing Compensation, respectively;

     (d)  all amounts  representing  scheduled  Monthly  Payments  due after the
          related Due Date;

     (e)  that portion of Net  Liquidation  Proceeds or Net  Insurance  Proceeds
          with respect to a Mortgage Loan which  represents any unpaid Servicing
          Fee,  Trustee  Fee  and  Special  Servicing  Compensation,   including
          interest thereon at the Advance Rate as provided in this Agreement, to
          which the Servicer,  Trustee and the Special  Servicer,  respectively,
          are entitled;

     (f)  all  amounts  representing   certain  expenses   reimbursable  to  the
          Servicer,  the Special  Servicer,  the Trustee or the Fiscal Agent and
          other amounts permitted to be retained by the Servicer or withdrawn by
          the Servicer from the Collection  Account to the extent  expressly set
          forth in this Agreement (including, without limitation, as provided in
          Section  3.06),   including  interest  thereon  as  provided  in  this
          Agreement;

     (g)  any  interest  or  investment  income  on  funds  on  deposit  in  the
          Collection  Account,   the  Upper-Tier   Distribution   Account,   the
          Distribution  Account, the Default Interest  Distribution Account, the
          Excess Interest  Distribution  Account,  the Interest Reserve Account,
          any Cash Collateral Account, any Lock-Box Account, any Reserve Account
          or any REO Account or in Permitted Investments in which such funds may
          be invested;

     (h)  with respect to the Interest  Reserve Loan and any  Distribution  Date
          relating to each Interest  Accrual Period occurring in each January or
          any December occurring in a year immediately preceding a year which is
          not a leap year,  an amount equal to one day of interest on the Stated
          Principal  Balance  of such  Mortgage  Loan as of the Due  Date in the
          month  preceding the month in which such  Distribution  Date occurs at
          the  related  Mortgage  Rate  to the  extent  such  amounts  are to be
          deposited  in  the  Interest  Reserve  Account  and  held  for  future
          distribution pursuant to Section 3.27;

     (i)  all amounts  received with respect to each  Mortgage  Loan  previously
          purchased or repurchased pursuant to Sections 2.03(d),  2.03(e),  3.18
          or 9.01(c) during the related  Collection Period and subsequent to the
          date as of which the  amount  required  to  effect  such  purchase  or
          repurchase was determined;

     (j)  the amount reasonably determined by the Trustee to be necessary to pay
          any applicable federal, state or local taxes imposed on the Upper-Tier
          REMIC or the  Lower-Tier  REMIC  under  the  circumstances  and to the
          extent described in Section 4.05;

     (k)  Prepayment Premiums;

     (l)  Default Interest;

     (m)  Excess Interest;

     (n)  Any amounts distributed on any Special Distribution Date; and

     (o)  Any Subordinate Class Advance Recoveries.

     "Balloon  Loan":  Any Mortgage Loan that requires a payment of principal on
the maturity date in excess of its constant Monthly Payment.

     "Balloon  Payment":  With  respect to each  Mortgage  Loan,  the  scheduled
payment of principal  due on the Maturity Date (less  principal  included in the
applicable amortization schedule or scheduled Monthly Payment).

     "Beneficial Owner": With respect to a Global Certificate, the Person who is
the  beneficial  owner of such  Certificate  as  reflected  on the  books of the
Depository  or on the  books  of a  Person  maintaining  an  account  with  such
Depository  (directly  as a  Depository  Participant  or  indirectly  through  a
Depository Participant,  in accordance with the rules of such Depository).  Each
of the Trustee and the Servicer shall have the right to require,  as a condition
to  acknowledging  the status of any  Person as a  Beneficial  Owner  under this
Agreement,  that such Person provide  evidence at its expense of its status as a
Beneficial Owner hereunder.

     "Borrower":  With respect to any Mortgage  Loan, any obligor or obligors on
any related Note or Notes.

     "Borrower Account": As defined in Section 3.07(a).

     "Business Day": Any day other than a Saturday, a Sunday or any day on which
banking  institutions  in the City of New York,  New York,  the City of Chicago,
Illinois, the State of Georgia or the State of Texas are authorized or obligated
by law, executive order or governmental decree to be closed.

     "Cash  Collateral  Account":  With respect to any Mortgage  Loan that has a
Lock-Box  Account,  any  account or  accounts  created  pursuant  to the related
Mortgage,  Loan  Agreement,  Cash  Collateral  Account  Agreement  or other loan
document into which the Lock-Box Account monies are swept on a regular basis for
the benefit of the Trustee as successor to the  Mortgage  Loan Seller.  Any Cash
Collateral  Account shall be beneficially  owned for federal income tax purposes
by the Person who is entitled to receive all reinvestment income or gain thereon
in accordance  with the terms and  provisions  of the related  Mortgage Loan and
Section  3.07,  which Person shall be taxed on all  reinvestment  income or gain
thereon.  The  Servicer  shall be permitted to make  withdrawals  therefrom  for
deposit into the Collection  Account.  To the extent not  inconsistent  with the
terms of the related  Mortgage Loan, each such Cash Collateral  Account shall be
an Eligible Account.

     "Cash Collateral Account Agreement": With respect to any Mortgage Loan, the
cash  collateral  account  agreement,  if any,  between the  Originator  and the
related Borrower, pursuant to which the related Cash Collateral Account, if any,
may have been established.

     "Cash  Deposit":  An amount  equal to all cash  payments of  principal  and
interest  received by the Mortgage Loan Seller in respect of the Mortgage  Loans
prior to or on the Closing Date that are due after the Cut-off Date.

     "CEDEL": Citibank, N.A., as depositary for Centrale de Livraison de Valeurs
Mobilieres, S.A., or its successor in such capacity.

     "Certificate":  Any Class A-1A, Class A-1B, Class A-1C, Class A-CS1,  Class
A-CS2,  Class A-1D, Class A-2, Class A-3, Class A-4, Class A-5, Class B-1, Class
B-2, Class B-3, Class B-4, Class B-4H, Class V-1, Class V-2, Class R or Class LR
Certificate issued, authenticated and delivered hereunder.

     "Certificate  Balance":  With  respect  to any  Class  of  Certificates  or
Lower-Tier  Regular  Interests (other than the Class A-CS1,  Class A-CS2,  Class
V-1, Class V-2,  Class R and Class LR  Certificates  and the Related  Lower-Tier
Regular  Interests)  (a) on or prior to the first  Distribution  Date, an amount
equal to the aggregate initial  Certificate  Balance of such Class, as specified
in the Preliminary  Statement hereto, (b) as of any date of determination  after
the  first  Distribution  Date,  the  Certificate   Balance  of  such  Class  of
Certificates  or  Lower-Tier   Regular   Interests  on  the  Distribution   Date
immediately  prior  to  such  date of  determination  after  application  of the
distributions  and Realized  Losses  allocable to principal made thereon on such
prior Distribution Date (unless a Special Distribution Date has occurred between
such prior Distribution Date and the date of determination) and (c) if a Special
Distribution  Date  has  occurred  between  the  date of  determination  and the
preceding   Distribution  Date,  the  Certificate   Balance  of  such  Class  of
Certificates or Lower-Tier  Regular Interests as of the last day of the Interest
Accrual Period in which such Special Distribution Date occurs, after application
of the  distributions and Realized Losses allocable to principal made thereon on
the prior  Distribution  Date and  application  of  distributions  allocable  to
principal  on such  Special  Distribution  Date.  With  respect  to any Class of
Lower-Tier  Regular  Interests,  the  Certificate  Balance thereof shall, in any
event, be equal to the Certificate Balance of the Related Certificates.

     "Certificate   Custodian":   Initially,   LaSalle  National  Trust,   N.A.;
thereafter  any other  Certificate  Custodian  acceptable to the  Depository and
selected by the Trustee.

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

     "Certificateholder": The Person whose name is registered in the Certificate
Register subject to the following:

     (i)  except as  provided  in clause  (ii),  for the  purpose  of giving any
consent  or taking  any  action  pursuant  to this  Agreement,  any  Certificate
beneficially  owned by the Depositor,  the Servicer,  the Special Servicer,  the
Trustee, a Manager or a Borrower or any Person known to a Responsible Officer of
the Certificate  Registrar to be an Affiliate of any thereof shall be deemed not
to be  outstanding  and the Voting  Rights to which it is entitled  shall not be
taken into account in  determining  whether the  requisite  percentage of Voting
Rights  necessary  to effect any such  consent or take any such  action has been
obtained;

     (ii) for  purposes of  obtaining  the consent of  Certificateholders  to an
amendment of the Pooling and Servicing Agreement, any Certificates  beneficially
owned by the Servicer or the Special  Servicer or an Affiliate  thereof shall be
deemed to be outstanding,  unless such amendment  relates to compensation of the
Servicer  or the  Special  Servicer  or  benefits  the  Servicer  or the Special
Servicer (in its capacity as such) or any Affiliate  thereof  (other than solely
in its capacity as  Certificateholder)  in any material  respect,  in which case
such Certificates shall be deemed not to be outstanding;

     (iii)  except as provided in clause (iv) below,  for  purposes of obtaining
the  consent of  Certificateholders  to any action  proposed  to be taken by the
Special Servicer with respect to a Mortgage Loan, any Certificates  beneficially
owned by the Special Servicer or an Affiliate  thereof shall be deemed not to be
outstanding;

     (iv) for  purposes of Section  3.30 (for  purposes of  determining  who the
Directing  Holders  are),  Certificates  owned  by the  Special  Servicer  or an
Affiliate shall be deemed to be outstanding; and

     (v) for purposes of providing or  distributing  any reports,  statements or
other  information  required or permitted to be provided to a  Certificateholder
hereunder, a Certificateholder shall include any Beneficial Owner, or any Person
identified by a Beneficial  Owner as a  prospective  transferee of a Certificate
beneficially  owned by such Beneficial Owner, but only if the Trustee or another
party hereto furnishing such report,  statement or information has been provided
with the name of the Beneficial  Owner of the related  Certificate or the Person
identified as a prospective  transferee thereof.  For purposes of the foregoing,
the  Depositor,  the Servicer,  the Special  Servicer,  the Trustee,  the Paying
Agent, the Fiscal Agent or other such Person may rely, without limitation,  on a
participant listing from the Depository or statements furnished by a Person that
on their face appear to be statements  from a participant  in the  Depository to
such Person indicating that such Person beneficially owns Certificates.

     "Class":  With respect to the Certificates or Lower-Tier Regular Interests,
all of the  Certificates  or  Lower-Tier  Regular  Interests  bearing  the  same
alphabetical and numerical Class designation.

     "Class  A-1A  Certificate":  Any  one  of  the  Certificates  executed  and
authenticated  by the  Trustee  or the  Authenticating  Agent on  behalf  of the
Depositor in substantially the form set forth in Exhibit A-1 hereto.

     "Class A-1A Pass-Through Rate": A per annum rate equal to 7.01000%.

     "Class  A-1A  Strip  Component":  The Strip  Component  of the Class  ACS-1
Certificates   having  an  initial   Component  Balance  equal  to  the  initial
Certificate  Balance of the Class A-1A  Certificates and bearing interest at the
Class A-1A Strip Pass-Through Rate.

     "Class  A-1A  Strip  Pass-Through  Rate":  A per  annum  rate  equal to the
Weighted Average Net Mortgage Pass-Through Rate minus 7.01000%.  Interest at the
Class  A-1A  Strip  Pass-Through  Rate on the  Certificate  Balance of the Class
A-1A-L Interest represents a "specified portion" of the interest payments on the
Class A-1A-L Interest.

     "Class  A-1A-L  Interest":  A  regular  interest  in the  Lower-Tier  REMIC
entitled to monthly distributions payable thereto pursuant to Section 4.01.

     "Class  A-1B  Certificate":  Any  one  of  the  Certificates  executed  and
authenticated  by the  Trustee  or the  Authenticating  Agent on  behalf  of the
Depositor in substantially the form set forth in Exhibit A-2 hereto.

     "Class A-1B Pass-Through Rate": A per annum rate equal to 7.21000%.

     "Class  A-1B  Strip  Component":  A  Strip  Component  of the  Class  A-CS2
Certificates   having  an  initial   Component  Balance  equal  to  the  initial
Certificate  Balance of the Class A-1B  Certificates and bearing interest at the
Class A-1B Strip Pass-Through Rate.

     "Class  A-1B  Strip  Pass-Through  Rate":  A per  annum  rate  equal to the
Weighted Average Net Mortgage Pass-Through Rate minus 7.21000%.  Interest at the
Class  A-1B  Strip  Pass-Through  Rate on the  Certificate  Balance of the Class
A-1B-L Interest represents a "specified portion" of the interest payments on the
Class A-1B-L Interest.

     "Class  A-1B-L  Interest":  A  regular  interest  in the  Lower-Tier  REMIC
entitled to monthly distributions payable thereto pursuant to Section 4.01.

     "Class  A-1C  Certificate":  Any  one  of  the  Certificates  executed  and
authenticated  by the  Trustee  or the  Authenticating  Agent on  behalf  of the
Depositor in substantially the form set forth in Exhibit A-3 hereto.

     "Class A-1C Pass-Through Rate": A per annum rate equal to 7.40000%.

     "Class  A-1C  Strip  Component":  A  Strip  Component  of the  Class  A-CS2
Certificates   having  an  initial   Component  Balance  equal  to  the  initial
Certificate  Balance of the Class A-1C  Certificates and bearing interest at the
Class A-1C Strip Pass-Through Rate.

     "Class  A-1C  Strip  Pass-Through  Rate":  A per  annum  rate  equal to the
Weighted Average Net Mortgage Pass-Through Rate minus 7.40000%.  Interest at the
Class  A-1C  Strip  Pass-Through  Rate on the  Certificate  Balance of the Class
A-1C-L Interest represents a "specified portion" of the interest payments on the
Class A-1C-L Interest.

     "Class  A-1C-L  Interest":  A  regular  interest  in the  Lower-Tier  REMIC
entitled to monthly distributions payable thereto pursuant to Section 4.01.

     "Class  A-1D  Certificate":  Any  one  of  the  Certificates  executed  and
authenticated  by the  Trustee  or the  Authenticating  Agent on  behalf  of the
Depositor in substantially the form set forth in Exhibit A-6 hereto.

     "Class A-1D Pass-Through Rate": A per annum rate equal to 7.47000%.

     "Class  A-1D  Strip  Component":  A  Strip  Component  of the  Class  A-CS2
Certificates   having  an  initial   Component  Balance  equal  to  the  initial
Certificate  Balance of the Class A-1D  Certificates and bearing interest at the
Class A-1D Strip Pass-Through Rate.

     "Class  A-1D  Strip  Pass-Through  Rate":  A per  annum  rate  equal to the
Weighted Average Net Mortgage Pass-Through Rate minus 7.47000%.  Interest at the
Class  A-1D  Strip  Pass-Through  Rate on the  Certificate  Balance of the Class
A-1D-L Interest represents a "specified portion" of the interest payments on the
Class A-1D-L Interest.

     "Class  A-1D-L  Interest":  A  regular  interest  in the  Lower-Tier  REMIC
entitled to monthly distributions payable thereto pursuant to Section 4.01.

     "Class  A-2  Certificate":   Any  one  of  the  Certificates  executed  and
authenticated  by the  Trustee  or the  Authenticating  Agent on  behalf  of the
Depositor in substantially the form set forth in Exhibit A-7 hereto.

     "Class A-2  Pass-Through  Rate":  A per annum  rate  equal to the  Weighted
Average Net Mortgage Pass-Through Rate minus 1.69827%.

     "Class  A-2 Strip  Component":  The  Strip  Component  of the  Class  A-CS2
Certificates   having  an  initial   Component  Balance  equal  to  the  initial
Certificate  Balance of the Class A-2  Certificates  and bearing interest at the
Class A-2 Strip Pass-Through Rate.

     "Class A-2 Strip  Pass-Through  Rate":  A per annum rate equal to 1.69827%.
Interest at the Class A-2 Strip Pass-Through Rate on the Certificate  Balance of
the Class A-2-L  Interest  represents  a  "specified  portion"  of the  interest
payments on the Class A-2-L Interest.

     "Class A-2-L Interest": A regular interest in the Lower-Tier REMIC entitled
to monthly distributions payable thereto pursuant to Section 4.01.

     "Class  A-3  Certificate":   Any  one  of  the  Certificates  executed  and
authenticated  by the  Trustee  or the  Authenticating  Agent on  behalf  of the
Depositor in substantially the form set forth in Exhibit A-8 hereto.

     "Class A-3  Pass-Through  Rate":  A per annum  rate  equal to the  Weighted
Average Net Mortgage Pass-Through Rate minus 1.59927%.

     "Class  A-3 Strip  Component":  The  Strip  Component  of the  Class  A-CS2
Certificates   having  an  initial   Component  Balance  equal  to  the  initial
Certificate  Balance of the Class A-3  Certificates  and bearing interest at the
Class A-3 Strip Pass-Through Rate.

     "Class A-3 Strip  Pass-Through  Rate":  A per annum rate equal to 1.59927%.
Interest at the Class A-3 Strip Pass-Through Rate on the Certificate  Balance of
the Class A-3-L  Interest  represents  a  "specified  portion"  of the  interest
payments on the Class A-3-L Interest.

     "Class A-3-L Interest": A regular interest in the Lower-Tier REMIC entitled
to the monthly distributions payable thereto pursuant to Section 4.01.

     "Class  A-4  Certificate":   Any  one  of  the  Certificates  executed  and
authenticated  by the  Trustee  or the  Authenticating  Agent on  behalf  of the
Depositor in substantially the form set forth in Exhibit A-9 hereto.

     "Class A-4  Pass-Through  Rate":  A per annum  rate  equal to the  Weighted
Average Net Mortgage Pass-Through Rate minus 1.30327%.

     "Class  A-4 Strip  Component":  The  Strip  Component  of the  Class  A-CS2
Certificates   having  an  initial   Component  Balance  equal  to  the  initial
Certificate  Balance of the Class A-4  Certificates  and bearing interest at the
Class A-4 Strip Pass-Through Rate.

     "Class A-4 Strip  Pass-Through  Rate":  A per annum rate equal to 1.30327%.
Interest at the Class A-4 Strip Pass-Through Rate on the Certificate  Balance of
the Class A-4-L  Interest  represents  a  "specified  portion"  of the  interest
payments on the Class A-4-L Interest.

     "Class A-4-L Interest": A regular interest in the Lower-Tier REMIC entitled
to the monthly distributions payable thereto pursuant to Section 4.01.

     "Class  A-5  Certificate":   Any  one  of  the  Certificates  executed  and
authenticated  by the  Trustee  or the  Authenticating  Agent on  behalf  of the
Depositor in substantially the form set forth in Exhibit A-10 hereto.

     "Class A-5  Pass-Through  Rate":  A per annum  rate  equal to the  Weighted
Average Net Mortgage Pass-Through Rate minus 0.96027%.

     "Class  A-5 Strip  Component":  The  Strip  Component  of the  Class  A-CS2
Certificates   having  an  initial   Component  Balance  equal  to  the  initial
Certificate  Balance of the Class A-5  Certificates  and bearing interest at the
Class A-5 Strip Pass-Through Rate.

     "Class A-5 Strip  Pass-Through  Rate":  A per annum rate equal to 0.96027%.
Interest at the Class A-5 Strip Pass-Through Rate on the Certificate  Balance of
the Class A-5-L  Interest  represents  a  "specified  portion"  of the  interest
payments on the Class A-5-L Interest.

     "Class A-5-L Interest": A regular interest in the Lower-Tier REMIC entitled
to the monthly distributions payable thereto pursuant to Section 4.01.

     "Class  B-1  Certificate":   Any  one  of  the  Certificates  executed  and
authenticated  by the  Trustee  or the  Authenticating  Agent on  behalf  of the
Depositor in substantially the form set forth in Exhibit A-11 hereto.

     "Class B-1-L Interest": A regular interest in the Lower-Tier REMIC entitled
to the monthly distributions payable thereto pursuant to Section 4.01.

     "Class  B-1-L  Pass-Through  Rate":  A per annum rate equal to the Weighted
Average Net Mortgage Pass-Through Rate.

     "Class  A-CS1  Certificate":  Any  one of  the  Certificates  executed  and
authenticated  by the  Trustee  or the  Authenticating  Agent on  behalf  of the
Depositor in substantially  the form set forth in Exhibit A-4 hereto.  The Class
A-CS1 Certificates are comprised entirely of the Class A-1A Strip Component.

     "Class A-CS1  Pass-Through  Rate": A per annum rate equal to the Class A-1A
Strip Pass-Through Rate.

     "Class  A-CS2  Certificate":  Any  one of  the  Certificates  executed  and
authenticated  by the  Trustee  or the  Authenticating  Agent on  behalf  of the
Depositor in substantially  the form set forth in Exhibit A-5 hereto.  The Class
A-CS2  Certificates  are comprised  entirely of the Class A-1B Strip  Component,
Class  A-1C  Strip  Component,  Class  A-1D  Strip  Component,  Class  A-2 Strip
Component,  Class A-3 Strip  Component,  Class A-4 Strip Component and Class A-5
Strip Component.

     "Class  A-CS2 Pass  Through  Rate":  A per annum rate equal to the weighted
average of the Class A-1B Strip Pass-Through Rate, Class A-1C Strip Pass-Through
Rate, Class A-1D Strip  Pass-Through  Rate, Class A-2 Strip  Pass-Through  Rate,
Class A-3 Strip Pass-Through Rate, the Class A-4 Strip Pass-Through Rate and the
Class A-5  Strip  Pass-Through  Rate  (weighted  on the basis of the  respective
Component  Balances  without  giving effect to Appraisal  Reduction  Amounts and
Delinquency Reduction Amounts).

     "Class  B-2  Certificate":   Any  one  of  the  Certificates  executed  and
authenticated  by the  Trustee  or the  Authenticating  Agent on  behalf  of the
Depositor in substantially the form set forth in Exhibit A-12 hereto.

     "Class B-2  Pass-Through  Rate":  A per annum  rate  equal to the  Weighted
Average Net Mortgage Pass-Through Rate.

     "Class B-2-L Interest": A regular interest in the Lower-Tier REMIC entitled
to the monthly distributions payable thereto pursuant to Section 4.01.

     "Class  B-3  Certificate":   Any  one  of  the  Certificates  executed  and
authenticated  by the  Trustee  or the  Authenticating  Agent on  behalf  of the
Depositor in substantially the form set forth in Exhibit A-13 hereto.

     "Class B-3  Pass-Through  Rate":  A per annum  rate  equal to the  Weighted
Average Net Mortgage Pass-Through Rate.

     "Class B-3-L Interest": A regular interest in the Lower-Tier REMIC entitled
to the monthly distributions payable thereto pursuant to Section 4.01.

     "Class  B-4  Certificate":   Any  one  of  the  Certificates  executed  and
authenticated  by the  Trustee  or the  Authenticating  Agent on  behalf  of the
Depositor in substantially the form set forth in Exhibit A-14 hereto.

     "Class B-4  Pass-Through  Rate":  A per annum  rate  equal to the  Weighted
Average Net Mortgage Pass-Through Rate.

     "Class B-4-L Interest": A regular interest in the Lower-Tier REMIC entitled
to the monthly distributions payable thereto pursuant to Section 4.01.

     "Class  B-4H  Certificate":  Any  one  of  the  Certificates  executed  and
authenticated  by the  Trustee  or the  Authenticating  Agent on  behalf  of the
Depositor in substantially the form set forth in Exhibit A-15 hereto.

     "Class  B-4H  Pass-Through  Rate":  A per annum rate equal to the  Weighted
Average Net Mortgage Pass-Through Rate.

     "Class  B-4H-L  Interest":  A  regular  interest  in the  Lower-Tier  REMIC
entitled to the monthly distributions payable thereto pursuant to Section 4.01.

     "Class Interest Distribution Amount": With respect to any Distribution Date
and the  Class of  Certificates  other  than the Class  A-CS1  and  Class  A-CS2
Certificates,  an amount  equal to the Interest  Accrual  Amount  thereof;  with
respect  to  any  Distribution   Date  and  the  Class  A-CS1  and  Class  A-CS2
Certificates,  an amount equal to the sum of the Interest Accrual Amounts of the
related Strip Components of each such Class.

     "Class Interest  Shortfall":  On any Distribution Date for any Class and/or
Strip Component of such Class,  as applicable,  of  Certificates,  the amount of
interest (other than Net Default Interest,  Excess Interest,  Reduction Interest
Distribution   Amounts  or  Reduction  Interest   Shortfalls)   required  to  be
distributed  to the  Holders  of such  Class  and/or in  respect  of such  Strip
Component pursuant to Section 4.01(b) on such Distribution Date minus the amount
of  interest  (other  than Net  Default  Interest,  Excess  Interest,  Reduction
Interest   Distribution  Amounts  or  Reduction  Interest  Shortfalls)  actually
distributed to such Holders pursuant to such Section, if any.

     "Class LR Certificate":  Any Certificate  executed and authenticated by the
Trustee or the Authenticating  Agent on behalf of the Depositor in substantially
the form set forth in Exhibit A-18  hereto.  The Class LR  Certificates  have no
Pass-Through Rate, Certificate Balance or Notional Balance.

     "Class R Certificate":  Any Certificate  executed and  authenticated by the
Trustee or the Authenticating  Agent on behalf of the Depositor in substantially
the form set forth in Exhibit  A-19  hereto.  The Class R  Certificates  have no
Pass-Through Rate, Certificate Balance or Notional Balance.

     "Class  V-1  Certificate":   Any  one  of  the  Certificates  executed  and
authenticated  by the  Trustee  or the  Authenticating  Agent on  behalf  of the
Depositor in substantially the form set forth in Exhibit A-16 hereto.  The Class
V-1  Certificates  have no Pass-Through  Rate,  Certificate  Balance or Notional
Balance.

     "Class  V-2  Certificate":   Any  one  of  the  Certificates  executed  and
authenticated  by the  Trustee  or the  Authenticating  Agent on  behalf  of the
Depositor in substantially the form set forth in Exhibits A-17 hereto. The Class
V-2  Certificates  have no Pass-Through  Rate,  Certificate  Balance or Notional
Balance.

     "Closing Date": October 22, 1996.

     "Code":  The Internal  Revenue Code of 1986,  as amended from time to time,
any successor  statute  thereto,  and any temporary or final  regulations of the
United States Department of the Treasury promulgated pursuant thereto.

     "Collateral Account": As defined in Section 3.30(e). The Collateral Account
shall be maintained as an Eligible Account.

     "Collection Account":  The trust account or accounts created and maintained
by the Servicer  pursuant to Section 3.05(a),  which shall be entitled  "AMRESCO
Management,  Inc. in trust for LaSalle  National Bank, as Trustee,  in trust for
Holders of Asset Securitization  Corporation,  Commercial Mortgage  Pass-Through
Certificates,  Series 1996-D3, Collection Account" and which must be an Eligible
Account.

     "Collection  Period":  With  respect  to a  Distribution  Date,  the period
beginning  on the day after the Due Date,  in the month  preceding  the month in
which such  Distribution  Date occurs (or, in the case of the Distribution  Date
occurring in November 1996, on the day after the Cut-off Date) and ending at the
close of business on the Due Date, in the month in which such  Distribution Date
occurs.

     "Commission": The Securities and Exchange Commission.

     "Component  Balance":  In the case of the Class A-1A-L, Class A-1B-L, Class
A-1C-L,  Class  A-1D-L,  Class A-2-L,  Class A-3-L,  Class A-4-L and Class A-5-L
Interests,  the  Component  Balance of the Class A-1A,  Class A-1B,  Class A-1C,
Class  A-1D,  Class A-2,  Class A-3,  Class A-4 and Class A-5 Strip  Components,
respectively.   With  respect  to  the  Strip  Components  as  of  any  date  of
determination  after the first  Distribution Date, the Component Balance of each
Strip  Component  (other than the Class A-1A Strip  Component,  Class A-1B Strip
Component and Class A-1C Strip Component) on the  Distribution  Date immediately
prior  to such  date of  determination,  after  application  of  reductions  and
increases  thereto as a result of (i)  distributions  allocable to principal and
Realized Losses allocated in reduction of the Certificate Balance of the Related
Certificates on such prior  Distribution Date, (ii) the allocation to such Strip
Component of Appraisal  Reduction Amounts (or reversals thereof) and Delinquency
Reduction Amounts and (iii) if such date of determination occurs on or after any
Special  Distribution Date, the distribution of Malibu Principal in reduction of
the Certificate Balance of the Related Certificates on such Special Distribution
Date. The initial  Component  Balance of the Class A-1A Strip  Component will be
(i) reduced on any Distribution Date by the amount of the Principal Distribution
Amount distributed to the Class A-1A Certificates in respect of the Class A-1A-L
Interest on such Distribution Date, (ii) reduced on any Distribution Date by any
Realized Losses allocable to the Class A-1A Certificates in respect of the Class
A-1A-L Interest on such  Distribution  Date (which  allocation shall be pro rata
with the Class A-1B-L  Interest and Class A-1C-L  Interest) and (iii) reduced on
any Special  Distribution Date by the amount of Malibu Principal  distributed to
the Class A-1A  Certificates  in respect of the Class  A-1A-L  Interest  on such
Special Distribution Date, in each case until the Component Balance of the Class
A-1A Strip Component has been reduced to zero. The initial  Component Balance of
the Class A-1B Strip Component will be (i) reduced on any  Distribution  Date by
the portion of the Principal Distribution Amount distributable to the Class A-1B
Certificates on such  Distribution Date in respect of the Class A-1B-L Interest,
(ii) reduced on any  Distribution  Date by any Realized Losses  allocable to the
Class  A-1B  Certificates  in  respect  of the  Class  A-1B-L  Interest  on such
Distribution  Date  (which  allocation  shall be pro rata with the Class  A-1A-L
Interest,  to the extent such interest is outstanding on such Distribution Date,
and Class A-1C-L Interest) and (iii) reduced on any Special Distribution Date by
the amount of Malibu  Principal  distributed to the Class A-1B  Certificates  in
respect of the Class A-1B-L Interest on such Special  Distribution  Date,  until
the  Component  Balance of the Class A-1B Strip  Component  has been  reduced to
zero. The initial  Component  Balance of the Class A-1C Strip  Component will be
(i) reduced on any Distribution Date by the amount of the Principal Distribution
Amount distributed to the Class A-1C Certificates in respect of the Class A-1C-L
Interest on such Distribution Date, (ii) reduced on any Distribution Date by any
Realized Losses allocable to the Class A-1C Certificates in respect of the Class
A-1C-L interest on such  Distribution  Date (which  allocation shall be pro rata
with the Class A-1A-L Interest and Class A-1B-L Interest to the extent each such
interest is  outstanding  on such  Distribution  Date) and (iii)  reduced on any
Special  Distribution Date by the amount of Malibu Principal  distributed to the
Class A-1C  Certificates in respect of the Class A-1C-L Interest on such Special
Distribution  Date until the Component Balance of the Class A-1C Strip Component
has been reduced to zero.

     "Corporate  Trust Office":  The principal  office of the Trustee located at
135 South LaSalle Street,  Suite 1740, Chicago,  Illinois 60603 or the principal
trust  office of any  successor  trustee  qualified  and  appointed  pursuant to
Section 8.08.

     "Cross-over  Date":  means the  Distribution  Date on which the Certificate
Balance of each Class of Certificates  other than the Class A-1A, Class A-1B and
Class A-1C Certificates have been reduced to zero.

     "Custodial Agreement":  The Custodial Agreement,  if any, from time to time
in effect between the Custodian named therein and the Trustee,  substantially in
the form of Exhibit F hereto,  as the same may be amended or modified  from time
to time in accordance with the terms thereof.

     "Custodian":  Any Custodian  appointed pursuant to Section 3.21 and, unless
the  Trustee is  Custodian,  named  pursuant  to any  Custodial  Agreement.  The
Custodian  may (but need not) be the Trustee or the Servicer or any Affiliate of
the  Trustee or the  Servicer,  but may not be the  Depositor  or any  Affiliate
thereof.

     "Cut-off Date": October 22, 1996.

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

     "Default Interest":  With respect to any Mortgage Loan, interest accrued on
such  Mortgage  Loan at the excess of the Default  Rate over the  Mortgage  Rate
(plus the Excess Rate to the extent  required by the applicable  Mortgage Loan).
The  Default  Interest  shall  not be an  asset of the  Lower-Tier  REMIC or the
Upper-Tier REMIC formed hereunder.

     "Default  Interest  Distribution  Account":  The trust  account or accounts
created and  maintained  as a separate  trust account or accounts by the Trustee
pursuant to Section 3.05(d),  which shall be entitled "LaSalle National Bank, as
Trustee, in trust for Holders of Asset  Securitization  Corporation,  Commercial
Mortgage   Pass-Through   Certificates,   Series   1996-D3,   Default   Interest
Distribution  Account"  and  which  must be an  Eligible  Account.  The  Default
Interest  Distribution  Account shall not be an asset of the Lower-Tier REMIC or
the Upper-Tier REMIC formed hereunder.

     "Default  Rate":  With respect to each Mortgage Loan, the per annum rate at
which  interest  accrues on such Mortgage Loan following any event of default on
such Mortgage Loan, including a default in the payment of a Monthly Payment or a
Balloon Payment, as such rate is set forth on the Mortgage Loan Schedule.

     "Delinquency":  Any failure of a Borrower to make a scheduled  payment on a
Due Date.

     "Delinquency Reduction Amount": In connection with a Delinquency, an amount
equal to the  scheduled  payment due on the related  Due Date  (adjusted  to the
applicable Net Mortgage  Pass-Through Rate with respect to the interest portion)
and not received from a Borrower under any Mortgage Loan.

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

     "Depositor":  Asset Securitization Corporation, a Delaware corporation, and
its successors and assigns.

     "Depository":  The Depository Trust Company or a successor appointed by the
Certificate  Registrar  (which  appointment  shall  be at the  direction  of the
Depositor if the Depositor is legally able to do so).

     "Depository  Participant":  A Person  for  whom,  from  time to  time,  the
Depository effects book-entry transfers and pledges of securities deposited with
the Depository.

     "Directing Holders": As defined in Section 3.30(d).

     "Directly  Operate":  With respect to any REO Property,  the  furnishing or
rendering of services to the tenants thereof that are not  customarily  provided
to tenants in connection  with the rental of space for occupancy only within the
meaning of Treasury  Regulations  Section  1.512(h)-1(c)(5),  the  management or
operation of such REO Property,  the holding of such REO Property  primarily for
sale to customers in the ordinary course of a trade or business, any use of such
REO  Property  in a trade  or  business  conducted  by the  Trust  Fund,  or the
performing of any  construction  work on the REO Property  other than through an
Independent Contractor;  provided, however, that the Special Servicer, on behalf
of the Trust Fund,  shall not be considered to Directly  Operate an REO Property
solely because the Special  Servicer,  on behalf of the Trust Fund,  establishes
rental terms,  chooses tenants,  enters into or renews leases,  deals with taxes
and  insurance,  makes  decisions  as to repairs or  capital  expenditures  with
respect to such REO  Property or takes other  actions  consistent  with  Section
1.856-4(b)(5)(ii)  of the  regulations  of the United  States  Department of the
Treasury.

     "Discount  Rate":  With  respect  to any  Class of  Certificates,  the rate
determined by the Trustee,  in its good faith, to be the rate  (interpolated and
rounded  to the  nearest  one-thousandth  of a  percent,  if  necessary)  in the
secondary market for United States Treasury  securities with a maturity equal to
the then computed  weighted  average life (or in the case of the Class A-CS1 and
Class A-CS2 Certificates, the weighted average life of the interest payments) of
such Class  (rounded  to the nearest  month),  without  taking into  account the
related prepayment of principal.

     "Disqualified  Non-U.S.  Person":  With  respect  to a Class R or  Class LR
Certificate,  any  Non-U.S.  Person or agent  thereof  other than (i) a Non-U.S.
Person that holds the Class R or Class LR  Certificate  in  connection  with the
conduct of a trade or business  within the United  States and has  furnished the
transferor and the Certificate Registrar with an effective IRS Form 4224 or (ii)
a Non-U.S.  Person that has delivered to both the transferor and the Certificate
Registrar an opinion of a nationally  recognized  tax counsel to the effect that
the transfer of the Class R or Class LR Certificate to it is in accordance  with
the requirements of the Code and the regulations promulgated thereunder and that
such transfer of the Class R or Class LR Certificate will not be disregarded for
federal income tax purposes.

     "Disqualified  Organization":  Either (a) the United States, a State or any
political  subdivision  thereof,  any  possession of the United  States,  or any
agency or instrumentality of any of the foregoing (other than an instrumentality
that is a corporation if all of its activities are subject to tax and a majority
of its board of directors is not selected by any such governmental  unit), (b) a
foreign government,  International  Organization or agency or instrumentality of
either of the foregoing,  (c) an organization that is exempt from tax imposed by
Chapter  1 of the  Code  (including  the  tax  imposed  by Code  Section  511 on
unrelated  business taxable income) on any excess inclusions (as defined in Code
Section 860E(c)(1)) with respect to the Class R or Class LR Certificates (except
certain farmers' cooperatives described in Code Section 521), (d) rural electric
and  telephone  cooperatives  described in Code Section  1381(a)(2),  or (e) any
other Person so designated by the Certificate Registrar based upon an Opinion of
Counsel to the effect that any Transfer to such Person may cause the  Upper-Tier
REMIC or Lower-Tier  REMIC to be subject to tax or to fail to qualify as a REMIC
at any time that the Certificates  are  outstanding.  The terms "United States,"
"State" and  "International  Organization"  shall have the meanings set forth in
Code Section 7701 or successor provisions.

     "Distribution   Account":   The  trust  account  or  accounts  created  and
maintained as a separate  trust  account or accounts by the Trustee  pursuant to
Section 3.05(b),  which shall be entitled "LaSalle National Bank, as Trustee, in
trust for  Holders  of Asset  Securitization  Corporation,  Commercial  Mortgage
Pass-Through Certificates,  Series 1996-D3, Distribution Account" and which must
be an Eligible Account.

     "Distribution Date": The 13th day of each month, or if such 13th day is not
a Business Day, the Business Day immediately following such 13th day, commencing
in November 1996;  provided,  however,  that in any month, the Distribution Date
will be no earlier than the second  Business Day  following the 11th day of such
month;  provided,  further,  that if the 11th day of any month is not a Business
Day, the Distribution Date will be the third Business Day following the 11th day
of such month.

     "Due Date": With respect to any Distribution Date and/or any Mortgage Loan,
as the case may be,  the 11th day of the month (or in the case of certain of the
Mortgage Loans, if the 11th day is not a business day, as defined in the related
Loan  Documents,  either the next business day or the first  preceding  business
day) in which such Distribution Date occurs.

     "Early  Termination Notice Date": Any date as of which the aggregate Stated
Principal  Balance  of the  Mortgage  Loans is less than  1.0% of the  aggregate
Stated Principal Balance of the Mortgage Loans as of the Cut-off Date.

     "Eligible Account": Either (i) (A) an account or accounts maintained with a
depository institution or trust company the long term unsecured debt obligations
or  commercial  paper of which are rated by each of the Rating  Agencies  in its
highest rating category at all times (or, in the case of the Collection Account,
Interest  Reserve  Account and Escrow  Accounts,  the long term  unsecured  debt
obligations  of which  are  rated at least  "AA" by Fitch  and DCR and  "Aa2" by
Moody's) or (B) as to which the Trustee has received written  confirmation  from
each of the Rating  Agencies  that holding funds in such account would not cause
any Rating Agency to requalify,  withdraw or downgrade any of its ratings on the
Certificates  or (ii) a segregated  trust account or accounts  maintained with a
federal or state chartered depository institution or trust company acting in its
fiduciary  capacity  which,  in  the  case  of  a  state  chartered   depository
institution or trust company is subject to regulations  substantially similar to
12 C.F.R.  ss. 9.10(b),  having in either case a combined capital and surplus of
at least  $50,000,000  and subject to  supervision or examination by federal and
state authority, or otherwise acceptable (as evidenced by a written confirmation
from each Rating Agency that such account  would not, in and of itself,  cause a
downgrade,  qualification  or withdrawal of the then current ratings assigned to
the Certificates) to each Rating Agency, which may be an account maintained with
the Trustee or the Servicer. Eligible Accounts may bear interest.

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

     "Environmental  Report":  The  environmental  audit  report or reports with
respect to each  Mortgaged  Property  delivered to the  Mortgage  Loan Seller in
connection with the related Mortgage.

     "ERISA":  The Employee Retirement Income Security Act of 1974, as it may be
amended from time to time.

     "Escrow Account":  As defined in Section 3.04(b). Any Escrow Account may be
a sub-account of the related Cash Collateral Account.

     "Escrow Payment": Any payment made by any Borrower to the Servicer pursuant
to the related Mortgage,  Cash Collateral Agreement,  Lock-Box Agreement or Loan
Agreement for the account of such Borrower for application toward the payment of
taxes,  insurance  premiums,  assessments  and  similar  items in respect of the
related Mortgaged Property.

     "Euroclear": Morgan Guaranty Trust Company of New York, Brussels Office, as
operator of the Euroclear System, or its successor in such capacity.

     "Event of Default":  A Servicer Event of Default or Special  Servicer Event
of Default, as applicable.

     "Excess Interest":  With respect to each of the Mortgage Loans indicated on
the Mortgage Loan Schedule as having a Revised  Rate,  interest  accrued on such
Mortgage Loan allocable to the Excess Rate. The Excess  Interest shall not be an
asset of the Lower-Tier REMIC or the Upper-Tier REMIC formed hereunder.

     "Excess  Interest  Distribution  Account":  The trust  account or  accounts
created and  maintained  as a separate  trust account or accounts by the Trustee
pursuant to Section 3.05(e),  which shall be entitled "LaSalle National Bank, as
Trustee, in trust for Holders of Asset  Securitization  Corporation,  Commercial
Mortgage Pass-Through Certificates, Series 1996-D3, Excess Interest Distribution
Account" and which must be an Eligible Account. The Excess Interest Distribution
Account shall not be an asset of the Lower-Tier  REMIC or the  Upper-Tier  REMIC
formed hereunder.

     "Excess Rate":  With respect to each of the Mortgage Loans indicated on the
Mortgage  Loan  Schedule  as  having  a  Revised  Rate,  the  excess  of (i) the
applicable  Revised Rate over (ii) the  applicable  Mortgage  Rate,  each as set
forth in the Mortgage Loan Schedule.

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

     "Exchange  Act Report":  A Monthly  Distribution  Statement,  Special Event
Report,  Summary  Report  or  Annual  Compliance  Report  to be  filed  with the
Commission, under cover of the related form required by the Exchange Act.

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

     "FHA": The Federal Housing Administration.

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

     "Final  Recovery  Determination":  With respect to any  Specially  Serviced
Mortgage  Loan or Mortgage  Loan subject to  repurchase  by the Depositor or the
Mortgage Loan Seller  pursuant to Sections  2.03(d) or 2.03(e),  the recovery of
all Insurance Proceeds,  Liquidation Proceeds,  the related Repurchase Price and
other  payments or recoveries  (including  proceeds of the final sale of any REO
Property)  which the Servicer (or in the case of a Specially  Serviced  Mortgage
Loan,  the Special  Servicer),  in its  reasonable  judgment as  evidenced  by a
certificate  of a Servicing  Officer  delivered to the Trustee and the Custodian
(and the Servicer, if the Certificate is from the Special Servicer),  expects to
be finally  recoverable.  The Servicer  shall  maintain  records,  prepared by a
Servicing Officer, of each Final Recovery Determination until the earlier of (i)
its  termination  as Servicer  hereunder  and the  transfer of such records to a
successor  servicer and (ii) five years  following the  termination of the Trust
Fund.

     "Financial Market Publisher": Bloomberg Financial Service.

     "Fiscal Agent":  ABN AMRO Bank N.V., in its capacity as fiscal agent of the
Trustee,  or its successor in interest,  or any successor fiscal agent appointed
as herein provided.

     "Fitch": Fitch Investors Service, L.P., or its successor in interest.

     "Form 8-K": A Current  Report on Form 8-K under the  Exchange  Act, or such
successor form as the Commission may specify from time to time.

     "FNMA":  The  Federal  National  Mortgage  Association,  or  any  successor
thereto.

     "Global Certificates":  The Class A-1A, Class A-1B, Class A-1C, Class A-1D,
Class  A-CS1,  Class  A-CS2,  Class  A-2,  Class  A-3,  Class  A-4 and Class A-5
Certificates.

     "Hazardous  Materials":  Any  dangerous,  toxic  or  hazardous  pollutants,
chemicals,  wastes,  or  substances,  including,  without  limitation,  those so
identified pursuant to the Comprehensive  Environmental  Response,  Compensation
and Liability  Act, 42 U.S.C.  Section 9601 et seq., or any other  environmental
laws now existing, and specifically including, without limitation,  asbestos and
asbestos-containing  materials,  polychlorinated  biphenyls ("PCBs"), radon gas,
petroleum  and  petroleum   products,   urea  formaldehyde  and  any  substances
classified  as  being  "in  inventory",  "usable  work in  process"  or  similar
classification  which  would,  if  classified  as  unusable,  be included in the
foregoing definition.

     "Holder":  With  respect  to any  Certificate,  a  Certificateholder;  with
respect to any Lower-Tier Regular Interest, the Trustee.

     "Indemnified Party": As defined in Section 8.05(c).

     "Independent":  When used with respect to any  specified  Person,  any such
Person  who (i) does not have any direct  financial  interest,  or any  material
indirect financial interest, in any of the Depositor, the Trustee, the Servicer,
the Special Servicer, any Borrower or Manager or any Affiliate thereof, and (ii)
is not connected with any such Person thereof as an officer, employee, promoter,
underwriter, trustee, partner, director or Person performing similar functions.

     "Independent   Contractor":   Either  (i)  any  Person  that  would  be  an
"independent  contractor"  with  respect to the Trust Fund within the meaning of
Section  856(d)(3)  of the Code if the Trust Fund were a real estate  investment
trust  (except  that the  ownership  tests  set forth in that  section  shall be
considered  to be met by any Person that owns,  directly or  indirectly,  35% or
more of any  Class  or 35% or more of the  aggregate  value  of all  Classes  of
Certificates),  provided  that the Trust  Fund does not  receive  or derive  any
income from such Person and the  relationship  between such Person and the Trust
Fund is at arm's length, all within the meaning of Treasury  Regulations Section
1.856-4(b)(5)  (except  neither the Servicer nor the Special  Servicer  shall be
considered to be an Independent  Contractor  under the definition in this clause
(i)  unless an Opinion of  Counsel  (at the  expense of the party  seeking to be
deemed an  Independent)  addressed  to the  Servicer  and the  Trustee  has been
delivered to the Trustee to that effect) or (ii) any other Person (including the
Servicer and the Special Servicer) if the Servicer,  on behalf of itself and the
Trustee, has received an Opinion of Counsel (at the expense of the party seeking
to be deemed an  Independent  Contractor)  to the effect  that the taking of any
action in respect of any REO Property by such Person,  subject to any conditions
therein  specified,  that is  otherwise  herein  contemplated  to be taken by an
Independent  Contractor  will not cause such REO Property to cease to qualify as
"foreclosure  property"  within the  meaning of Section  860G(a)(8)  of the Code
(determined  without regard to the exception  applicable for purposes of Section
860D(a)  of the  Code) or cause  any  income  realized  in  respect  of such REO
Property  to fail to  qualify as Rents from Real  Property  (provided  that such
income would otherwise so qualify).

     "Individual Certificate":  Any Certificate in definitive,  fully registered
physical form without interest coupons.

     "Institutional  Accredited Investor": An entity meeting the requirements of
Rule  501(a)(1),  (2), (3) or (7) of Regulation D, or an entity in which all the
equity owners meet such requirements.

     "Instructions": As defined in Section 3.30(d).

     "Insurance  Proceeds":  Proceeds of any fire and hazard  insurance  policy,
title policy or other  insurance  policy  relating to a Mortgage Loan (including
any amounts paid by the Servicer pursuant to Section 3.08).

     "Interest  Accrual Amount":  With respect to any Distribution  Date and any
Class of Certificates (other than the Class A-CS1, Class A-CS2, Class V-1, Class
V-2,  Class R and Class LR  Certificates),  an amount  equal to interest for the
related Interest  Accrual Period at the Pass-Through  Rate for such Class on the
related  Certificate  Balance (provided,  that for interest accrual purposes any
distributions in reduction of Certificate Balance on such Distribution Date or a
Special  Distribution  Date occurring in the related  Interest Accrual Period or
reductions in Certificate  Balance as a result of allocations of Realized Losses
on such  Distribution  Date will be deemed to have been made on the first day of
such Interest Accrual Period). With respect to any Distribution Date and each of
the Class A-1A, Class A-1B and the Class A-1C Strip Components,  an amount equal
to interest for the related Interest Accrual Period at the Pass-Through Rate for
such Strip Component on the Component Balance of such Strip Component (provided,
that any  reductions  in Component  Balances of the Class A-1A Strip  Component,
Class  A-1B  Strip  Component  and Class  A-1C  Strip  Component  as a result of
distributions  in reduction of the Certificate  Balance of the Class A-1A, Class
A-1B  and  Class  A-1C  Certificates  on such  Distribution  Date  or a  Special
Distribution   Date  occurring  in  the  related   Interest  Accrual  Period  or
allocations  of Realized  Losses to the  Certificate  Balance of the Class A-1A,
Class A-1B and Class A-1C  Certificates on such Distribution Date will be deemed
to have occurred on the first day of such Interest Accrual Period). With respect
to any Distribution Date and each of the Class A-1D, Class A-2, Class A-3, Class
A-4 and Class A-5 Strip Components,  an amount equal to interest for the related
Interest  Accrual Period at the  Pass-Through  Rate for such Strip Component for
such Interest  Accrual Period on the Component  Balance of such Strip  Component
(provided,  that,  (i) any  reductions  in Component  Balance as a result of (A)
distributions  of  principal  to the  related  Class  of  Certificates  on  such
Distribution  Date or a  Special  Distribution  Date  occurring  in the  related
Interest  Accrual Period,  (B) allocations of Realized Losses to the Certificate
Balance of the related Class of  Certificates on such  Distribution  Date or (C)
allocations of Appraisal  Reduction Amounts or Delinquency  Reduction Amounts to
the Component  Balance of the related Class of Certificates on such Distribution
Date and (ii) any  increases  in  Component  Balance as a result of reversals of
reductions  resulting from Appraisal  Reduction Events and Delinquencies on such
Distribution  Date  will be  deemed  to have  occurred  on the first day of such
Interest  Accrual Period).  With respect to any Lower-Tier  Regular Interest and
any  Distribution  Date,  an amount equal to interest  for the related  Interest
Accrual Period at the  Lower-Tier  Pass-Through  Rate for such Interest  Accrual
Period on the Certificate Balance of such Lower-Tier Regular Interest,  provided
that,  for such  purpose,  (i) any  distributions  in reduction  of  Certificate
Balance on such  Distribution  Date or a Special  Distribution Date occurring in
the related Interest  Accrual Period and (ii) reductions of Certificate  Balance
as a result of allocations of Realized Losses on such Distribution Date shall be
deemed to have been made as of the first day of such  Interest  Accrual  Period.
For any Distribution  Date following a Special  Distribution  Date, the Interest
Accrual  Amount of each Class of  Certificates,  Strip  Components  and  Related
Regular-Tier Lower Interests shall be reduced by the amount, if any, of interest
distributed thereto on such Special Distribution Date. With respect to a Special
Distribution  Date and any Class of  Certificates  (other than the Class  A-CS1,
Class A-CS2, Class V-1, Class V-2, Class R and Class LR Certificates), an amount
of interest for the period  commencing on the first day of the related  Interest
Accrual  Period  through the date on which the related  prepayment on the Malibu
Canyon Loan occurs,  at (i) with  respect to any Class that bears  interest at a
fixed rate,  the  Pass-Through  Rate for such Class or (ii) with  respect to any
Class that bears  interest  at a variable  rate,  a rate per annum  equal to the
Weighted Average Net Mortgage  Pass-Through  Rate for such Special  Distribution
Date less, if applicable,  the pass-through  rate of the related Strip Component
on the amount of Malibu  Principal  distributed  to such  Class on such  Special
Distribution  Date.  With respect to a Special  Distribution  Date and the Class
A-CS1 and  Class  A-CS2  Certificates,  an amount  of  interest  for the  period
commencing on the first day the related Interest Accrual Period through the date
on which the related  prepayment on the Malibu  Canyon Loan occurs,  at (i) with
respect  to any  Strip  Component  that  bears  interest  at a fixed  rate,  the
Pass-Through  Rate for such Strip  Component  or (ii) with  respect to any Strip
Component  that bears interest at a variable rate, a rate per annum equal to the
Weighted Average Net Mortgage  Pass-Through  Rate for such Special  Distribution
Date less, the  Pass-Through  Rate of the Related  Certificates on the amount of
Malibu  Principal  distributed  to the  Related  Certificates  on  such  Special
Distribution Date.

     "Interest  Accrual  Period":  With respect to any  Distribution  Date,  the
period which  commences on the eleventh day of the month  preceding the month in
which such  Distribution  Date  occurs and ends on the tenth day of the month in
which such Distribution  Date occurs,  provided that the Interest Accrual Period
with  respect to the  Distribution  Date  occurring  in  November  1996 shall be
assumed to consist of nineteen days.  Interest for each Interest Accrual Period,
other than the Interest  Accrual  Period with respect to the  Distribution  Date
occurring in November 1996, is calculated  based on a 360-day year consisting of
twelve 30-day months.

     "Interest Reserve Account": The trust account created and maintained by the
Servicer pursuant to Section 3.27, which shall be entitled "AMRESCO  Management,
Inc., in trust for LaSalle  National  Bank, as Trustee,  in trust for Holders of
Asset Securitization Corporation, Commercial Mortgage Pass-Through Certificates,
Series 1996-D3, Interest Reserve Account" and which must be an Eligible Account.

     "Interest  Reserve  Loan":  The Mortgage Loan  identified as the Ambassador
Apartments loan on the Mortgage Loan Schedule.

     "Interest  Shortfall":  On any Distribution Date for any Lower-Tier Regular
Interest,  any shortfall in the amount of interest required to be distributed to
such Lower-Tier Regular Interest on the Certificate Balance or Component Balance
thereof, as the case may be, on such Distribution Date.

     "Interested  Person": As of any date of determination,  the Depositor,  the
Servicer,  Special Servicer,  the Trustee,  the Fiscal Agent, any Borrower,  any
manager of a  Mortgaged  Property,  any  Independent  Contractor  engaged by the
Special Servicer  pursuant to Section 3.17, or any Person known to a Responsible
Officer of the Trustee to be an Affiliate of any of them.

     "Investment Account": As defined in Section 3.07(a).

     "Investment Representation Letter": As defined in Section 5.02(c)(i)(A).

     "IRS": The Internal Revenue Service.

     "Liquidation  Expenses":  Expenses  incurred by the  Servicer,  the Special
Servicer and the Trustee in connection with the liquidation of any Mortgage Loan
or property acquired in respect thereof (including,  without  limitation,  legal
fees and expenses,  committee or referee  fees,  and, if  applicable,  brokerage
commissions, and conveyance taxes) and any Property Protection Expenses incurred
with respect to such Mortgage Loan or such property  including  interest thereon
at the Advance Rate not previously reimbursed from collections or other proceeds
therefrom.

     "Liquidation Proceeds": The amount (other than Insurance Proceeds) received
in connection with (i) the taking of a Mortgaged  Property (or portion  thereof)
by exercise of the power of eminent domain or condemnation, (ii) the liquidation
of a Specially Serviced Mortgage Loan through a trustee's sale, foreclosure sale
or otherwise or (iii) a sale of a Mortgage Loan or an REO Property in accordance
with Section 3.18 or Section 9.01.

     "Loan Agreement": With respect to any Mortgage Loan, the loan agreement, if
any,  between the Originator  and the Borrower,  pursuant to which such Mortgage
Loan was made.

     "Loan Documents": With respect to any Mortgage Loan, the documents executed
or  delivered  in  connection  with the  origination  of such  Mortgage  Loan or
subsequently added to the related Mortgage File.

     "Loan Number":  With respect to any Mortgage Loan, the loan number by which
such Mortgage  Loan was  identified on the books and records of the Depositor or
any sub-servicer for the Depositor, as set forth in the Mortgage Loan Schedule.

     "Lock-Box Account":  With respect to any Mortgaged Property, if applicable,
any account  created  pursuant to any  documents  relating to a Mortgage Loan to
receive income therefrom.  Any Lock-Box Account shall be beneficially  owned for
federal  income  tax  purposes  by the  Person who is  entitled  to receive  the
reinvestment  income or gain thereon in accordance with the terms and provisions
of the related  Mortgage Loan and Section  3.07,  which Person shall be taxed on
all reinvestment income or gain thereon. The Servicer shall be permitted to make
withdrawals therefrom for deposit into the related Cash Collateral Accounts.

     "Lock-Box  Agreement":  With  respect to any  Mortgage  Loan,  the lock-box
agreement,  if any,  between the  Originator or the Mortgage Loan Seller and the
Borrower,  pursuant to which the related Lock-Box Account, if any, may have been
established.

     "Lock-out  Period" With respect to any  Mortgage  Loan,  the period of time
specified in the related Loan Documents  during which  voluntary  prepayments by
the related Borrower are prohibited.

     "Lower Rate":  As defined in the  definition of Minimum  Defaulted  Monthly
Payment.

     "Lower-Tier  Pass-Through  Rate": With respect to any Distribution Date and
any  Class of  Lower-Tier  Regular  Interests,  a per  annum  rate  equal to the
Weighted Average Net Mortgage Pass-Through Rate.

     "Lower-Tier  Regular  Interests":  The Class A-1A-L,  Class  A-1B-L,  Class
A-1C-L,  Class A-1D-L, Class A-2-L, Class A-3-L, Class A-4-L, Class A-5-L, Class
B-1-L, Class B-2-L, Class B-3-L, Class B-4-L and Class B-4H-L Interests.

     "Lower-Tier   REMIC":  A  segregated  asset  pool  within  the  Trust  Fund
consisting  of the  Mortgage  Loans  (exclusive  of Default  Interest and Excess
Interest), collections thereon, any REO Property acquired in respect thereof and
amounts held from time to time in the  Collection  Account and the  Distribution
Account.

     "LTV": With respect to any Mortgage Loan and any date of determination, the
outstanding  principal  balance of such Mortgage Loan as of such date divided by
the appraised value of the Mortgaged  Properties  securing such Mortgage Loan as
evidenced by an Updated Appraisal obtained by the Servicer or an update thereto.

     "MAI": Member of the Appraisal Institute.

     "Malibu  Principal":  The principal component of any prepayment received on
the Mortgage  Loan known as the Malibu  Canyon Loan after the  expiration of the
related Lock-out Period.

     "Malibu  Canyon Loan":  The Mortgage  Loan  identified as the Malibu Canyon
loan on the Mortgage Loan Schedule.

     "Management  Agreement":  With respect to any Mortgage Loan, the Management
Agreement,  if any, by and between the Manager and the related Borrower,  or any
successor Management Agreement between such parties.

     "Manager":  With respect to any Mortgage Loan, any property manager for the
related Mortgaged Properties.

     "Maturity  Date":  With respect to each Mortgage Loan, the Maturity Date as
set forth on the Mortgage Loan Schedule.

     "Minimum  Defaulted  Monthly  Payment":  With respect to any extension of a
Mortgage Loan that is delinquent  in respect of its Balloon  Payment,  an amount
equal to (a) the principal  portion of the Monthly  Payment that would have been
due on  such  Mortgage  Loan on the  related  Due  Date  based  on the  original
amortization  schedule thereof,  or, if there is no amortization  schedule,  the
principal  portion of the constant  Monthly Payment that would have been due (in
each case calculated with interest at the Mortgage Rate),  assuming such Balloon
Payment had not become due,  after giving  effect to any  modification,  and (b)
interest at the applicable  Default Rate;  provided,  however,  that the Special
Servicer  may,  in its  discretion,  agree that the  Minimum  Defaulted  Monthly
Payments may include interest at a rate lower than the related Default Rate (but
in no event lower than the related  Mortgage Rate) (the "Lower Rate");  provided
that  if,  after  notice  to all  Certificateholders,  Holders  of  Certificates
evidencing at least 66-2/3% of the Voting Rights of each Class, (or, that in the
event that the Special  Servicer is not the Servicer and the Servicer  would not
agree to the Lower Rate, Certificateholders representing greater than (a) 50% of
the  aggregate  Voting Rights of all  Certificateholders  and (b) 66-2/3% of the
aggregate  Voting  Rights of all  Certificateholders  who respond to such notice
within 30  Business  Days of the  delivery of such  notice),  direct the Special
Servicer not to agree to permit payments to include  interest at the Lower Rate,
the  Special  Servicer  shall not agree to payments  with  interest at the Lower
Rate,  provided,  further,  that, if the Minimum Defaulted Monthly Payment is to
include interest at the Lower Rate, the Special Servicer may agree that interest
on such  Mortgage  Loan  accrues  at the  Lower  Rate if,  after  notice  to all
Certificateholders,  holders of Certificates  evidencing at least 66-2/3% of the
Voting Rights of each Class direct the Special  Servicer that such Mortgage Loan
shall accrue  interest at the related Default Rate, then such Mortgage Loan will
continue  to accrue  interest  at the  Default  Rate  thereof  and the excess of
interest  accrued on such Mortgage Loan over the amount  included in the Minimum
Defaulted Monthly Payments (i.e.,  interest at the Lower Rate) shall be added to
the outstanding  principal  balance of such Mortgage Loan.  Notwithstanding  the
foregoing,  if the  Directing  Holders  have given  Instructions  to the Special
Servicer  to  extend,  the  Special  Servicer  shall be  required  to follow the
Directing Holders'  Instructions with respect to interest so long as the Minimum
Defaulted Monthly Payment is at least equal to the Lower Rate.

     "Monthly Distribution Statement": A monthly distribution statement prepared
by the Trustee pursuant to Section 4.02(a) hereof.

     "Monthly  Payment":  With respect to any Mortgage  Loan (other than any REO
Mortgage Loan) and any Due Date, the scheduled monthly payment of principal,  if
any, and interest at the Mortgage Rate,  excluding any Balloon  Payment (but not
excluding  any  constant  Monthly  Payment),  which is  payable  by the  related
Borrower  on such Due Date  under  the  related  Note.  With  respect  to an REO
Mortgage Loan, the monthly payment that would otherwise have been payable on the
related Due Date had the related  Note not been  discharged,  determined  as set
forth in the preceding sentence and on the assumption that all other amounts, if
any, due thereunder are paid when due.

     "Moody's": Moody's Investors Service, Inc., or its successor in interest.

     "Mortgage":  The  mortgage,  deed of trust or other  instrument  creating a
first lien on or first  priority  ownership  interest  in a  Mortgaged  Property
securing a Note.

     "Mortgage File": With respect to any Mortgage Loan, the mortgage  documents
listed in Section 2.01(i)  through (xv)  pertaining to such particular  Mortgage
Loan and any  additional  documents  required to be added to such  Mortgage File
pursuant to the express provisions of this Agreement.

     "Mortgage Loan": Each of the mortgage loans transferred and assigned to the
Trustee  pursuant to Section  2.01 and from time to time held in the Trust Fund,
the mortgage loans originally so transferred, assigned and held being identified
on the Mortgage Loan  Schedule as of the Cut-off  Date.  Such term shall include
(i) any REO Mortgage Loan, Specially Serviced Mortgage Loan or any Mortgage Loan
that has been  defeased in whole or in part and (ii) with respect to  describing
the rights and obligations of the parties hereto, except as specified in Section
3.28(g), with respect to the Anchorage Participation and the Anchorage Loan, the
Anchorage  Participation and the Anchorage Loan,  provided,  that nothing herein
shall be  deemed to  override  the  provisions  of the  Anchorage  Participation
Agreement with respect to the rights of the Other Participant set forth therein.

     "Mortgage Loan Purchase and Sale Agreement": The Mortgage Loan Purchase and
Sale  Agreement  dated as of the Cut-off  Date, by and between the Depositor and
the Mortgage Loan Seller, a copy of which is attached hereto as Exhibit L.

     "Mortgage Loan Schedule":  The list of Mortgage Loans included in the Trust
Fund as of the Closing Date being attached hereto as Exhibit B, which list shall
set forth the following information with respect to each Mortgage Loan:

     (a) the Loan Number;

     (b) the property name, city and state where each related Mortgaged Property
is located;

     (c) the Monthly Payment in effect as of the Cut-off Date;

     (d) the Mortgage Rate;

     (e) the Maturity Date;

     (f) the Stated Principal Balance as of the Cut-off Date and, as applicable,
the allocation of such balance to each related Mortgaged Property;

     (g) the Originator of such Mortgage Loan; and

     (h) whether the Mortgage Loan is an Actual/360 Mortgage Loan.

The  Mortgage  Loan  Schedule  shall  also set forth  the  total of the  amounts
described  under  clause (c) and (f) above for all of the  Mortgage  Loans.  The
Mortgage Loan Schedule may also set forth, for selected  Mortgage Loans, the net
operating  income or debt service coverage ratio. The Mortgage Loan Schedule may
be in the form of more  than one  list,  collectively  setting  forth all of the
information required.

     "Mortgage  Loan  Seller":  Nomura  Asset  Capital  Corporation,  a Delaware
corporation, and its successors in interest.

     "Mortgage  Pass-Through  Rate":  With  respect to the  Mortgage  Loans that
provide for calculations of interest based on twelve months of 30 days each, the
Mortgage  Pass-Through  Rate for any  Interest  Accrual  Period  is equal to the
Mortgage  Rate  thereof.  The  Mortgage  Pass-Through  Rate with  respect to the
Actual/360  Mortgage  Loans  (other  than  the  Mortgage  Loans  secured  by the
Mortgaged Properties  identified as the Pinnacle Retail Portfolio properties and
the Sacramento  Office property and the Interest  Reserve Loan) for any Interest
Accrual Period,  is equal to the Mortgage Rate thereof  multiplied by a fraction
the  numerator of which is the actual  number of days in such  Interest  Accrual
Period and the denominator of which is 30. The Mortgage  Pass-Through  Rate with
respect  to the  Mortgage  Loan  known  as the  Sacramento  Office  loan for any
Interest Accrual Period is an annual rate equal to (a) the Mortgage Rate of such
Mortgage  Loan,  multiplied by a fraction,  the numerator of which is the actual
number of days in such Interest  Accrual Period and the  denominator of which is
30 plus (b) 0.098%. The Mortgage  Pass-Through Rate with respect to the Mortgage
Loan known as the Pinnacle Retail Portfolio loan for any Interest Accrual Period
is an  annual  rate  equal  to (a) the  Mortgage  Rate of  such  Mortgage  Loan,
multiplied by a fraction, the numerator of which is the actual number of days in
such Interest  Accrual Period and the  denominator of which is 30 plus (b) 0.07%
or, with respect to any portion of the Pinnacle  Retail  Portfolio  loan that is
defeased,  0.0%.  The  Mortgage  Pass-Through  Rate with respect to the Interest
Reserve Loan for any  Distribution  Date (a)  relating to any  Interest  Accrual
Period commencing in any January,  February, April, June, September and November
and in any December occurring in a year immediately  preceding any year which is
not a leap year, is the Mortgage Rate thereof,  and (b) relating to any Interest
Accrual Period commencing in any March, May, July, August and October and in any
December occurring in a year immediately  preceding a year which is a leap year,
is equal to the Mortgage Rate thereof  multiplied by a fraction the numerator of
which is the  actual  number of days in such  Interest  Accrual  Period  and the
denominator  of  which  is  30.  Notwithstanding  the  foregoing,  the  Mortgage
Pass-Through  Rate with respect to each  Mortgage  Loan (other than the Mortgage
Loans known as Sacramento  Office loan and the Pinnacle  Retail  Portfolio loan)
for the first  Interest  Accrual  Period is the  Mortgage  Rate  thereof and the
Mortgage  Pass-Through  Rate for the Mortgage  Loans known as Sacramento  Office
loan and the  Pinnacle  Retail  Portfolio  loan for the first  Interest  Accrual
Period is the Mortgage Rate thereof plus (i) 0.098% and 0.07%, respectively.

     "Mortgage  Rate":  With respect to each Mortgage Loan, the annual rate, not
including any Excess Rate, at which  interest  accrues on such Mortgage Loan (in
the absence of a  default),  as set forth on the  Mortgage  Loan  Schedule.  The
Mortgage  Rate for purposes of  calculating  the  Weighted  Average Net Mortgage
Pass-Through  Rate shall be the  Mortgage  Rate of such  Mortgage  Loan  without
taking into account any  reduction in the  interest  rate by a bankruptcy  court
pursuant to a plan of  reorganization or pursuant to any of its equitable powers
or a reduction  in  interest  or  principal  due to a  modification  pursuant to
Section 3.30 hereof.

     "Mortgaged  Property":  The underlying  property  securing a Mortgage Loan,
including any REO Property, consisting of a fee simple estate, and, with respect
to certain Mortgage Loans, a leasehold estate or both a leasehold estate and fee
estate,  or a  leasehold  estate in a portion of the  property  and a fee simple
estate in the remainder,  in a parcel of land improved by a commercial property,
together  with any personal  property,  fixtures,  leases and other  property or
rights pertaining thereto.

     "Net Default Interest": As defined in Section 3.05(d).

     "Net Insurance Proceeds":  Insurance Proceeds,  to the extent such proceeds
are not to be applied to the  restoration of the related  Mortgaged  Property or
released to the  Borrower in  accordance  with the express  requirements  of the
Mortgage  or  Note  or  other  documents  included  in the  Mortgage  File or in
accordance with prudent and customary servicing practices.

     "Net Liquidation Proceeds":  The Liquidation Proceeds received with respect
to any Mortgage Loan net of the amount of (i) Liquidation Expenses incurred with
respect  thereto and, (ii) with respect to proceeds  received in connection with
the taking of a Mortgaged  Property (or portion thereof) by the power of eminent
domain in  condemnation,  amounts  required to be applied to the  restoration or
repair of the related Mortgaged Property.

     "Net Mortgage Pass-Through Rate": With respect to any Mortgage Loan and any
Distribution  Date, the per annum rate equal to the Mortgage  Pass-Through  Rate
for such  Mortgage  Loan,  minus the aggregate of the  applicable  Servicing Fee
Rate, Additional Servicing Fee Rate and Trustee Fee Rate.

     "Net REO  Proceeds":  With respect to each REO Property,  REO Proceeds with
respect to such REO Property net of any insurance premiums,  taxes,  assessments
and other costs and expenses  permitted to be paid therefrom pursuant to Section
3.17(b) of this Agreement.

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

     "Nonrecoverable  Advance": Any portion of an Advance proposed to be made or
previously  made which has not been previously  reimbursed to the Servicer,  the
Special Servicer, the Trustee or the Fiscal Agent, as applicable,  and which, in
the good faith  business  judgment of the Servicer,  the Special  Servicer,  the
Trustee  or the  Fiscal  Agent,  as  applicable,  will not or,  in the case of a
proposed  Advance,  would not be  ultimately  recoverable  from  late  payments,
Insurance Proceeds,  Liquidation Proceeds and other collections on or in respect
of the related Mortgage Loan. The judgment or determination by the Servicer, the
Special  Servicer,  the  Trustee  or  the  Fiscal  Agent  that  it  has  made  a
Nonrecoverable Advance or that any proposed Advance, if made, would constitute a
Nonrecoverable Advance shall be evidenced in the case of the Servicer or Special
Servicer,  by a certificate of a Servicing Officer delivered to the Trustee, the
Fiscal Agent,  the Depositor  and, in the case of the Special  Servicer,  to the
Servicer,  and in the case of the Trustee or the Fiscal Agent,  by a certificate
of a  Responsible  Officer  of the  Trustee  or  Fiscal  Agent,  as  applicable,
delivered  to the  Depositor  (and the  Trustee if the  Certificate  is from the
Fiscal Agent),  which in each case sets forth such judgment or determination and
the procedures and considerations of the Servicer, Special Servicer, the Trustee
or  Fiscal  Agent,  as  applicable,  forming  the  basis  of such  determination
(including,  but not limited to, information  selected by the Person making such
judgment or determination in its good faith  discretion,  such as related income
and expense  statements,  rent rolls,  occupancy status,  property  inspections,
Servicer,  Special  Servicer,  Trustee or Fiscal  Agent  inquiries,  third party
engineering and environmental reports, and an appraisal or any Updated Appraisal
thereof   conducted   within  the  past  12  months).   Any   determination   of
non-recoverability  made by the Servicer may be made without regard to any value
determination  made by the  Special  Servicer.  Notwithstanding  the above,  the
Trustee and the Fiscal Agent shall be entitled to rely upon any determination by
the Servicer that any Advance  previously  made is a  Nonrecoverable  Advance or
that any proposed Advance would, if made,  constitute a  Nonrecoverable  Advance
(and with respect to a proposed P&I Advance,  the Trustee and the Fiscal  Agent,
as applicable, shall rely on the Servicer's determination that the Advance would
be a  Nonrecoverable  Advance if the  Trustee or Fiscal  Agent,  as  applicable,
determines that it does not have sufficient time to make such a determination).

     "Non-U.S. Person": A person that is not 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,  an
estate whose income is subject to United States federal income tax regardless of
its source,  or a trust if (A) for taxable years  beginning  after  December 31,
1996 (or for taxable years ending after August 20, 1996, if the trustee has made
an  applicable  election) a court  within the United  States is able to exercise
primary  supervision  over the  administration  of such  trust,  and one or more
United  States  fiduciaries  have  the  authority  to  control  all  substantial
decisions  of such  trust,  or (B) for all other  taxable  years,  such trust is
subject to United  States  federal  income tax  regardless  of the source of its
income.

     "Note":  With respect to any Mortgage Loan as of any date of determination,
the note or other  evidence of  indebtedness  and/or  agreements  evidencing the
indebtedness of a Borrower under such Mortgage Loan, including any amendments or
modifications, or any renewal or substitution notes, as of such date.

     "Notice of  Termination":  Any of the  notices  given to the Trustee by the
Servicer or any Holder of a Class LR Certificate pursuant to Section 9.01(c).

     "Notional Amount" or "Notional Balance":  With respect to each of the Class
A-CS1 and Class A-CS2  Certificates,  (a) on or prior to the  Distribution  Date
occurring in November  1996, an amount equal to the aggregate  initial  Notional
Balance of such Class, as specified in the Preliminary Statement hereto, and (b)
as of any  date of  determination  after  the  Distribution  Date  occurring  in
November 1996, the Notional Balance of the Class A-CS1  Certificates  will equal
the Component Balance of the Class A-1A Strip Component and the Notional Balance
of the Class A-CS2  Certificates will equal the sum of the Component Balances of
the  Class  A-1B  Strip  Component,  Class  A-1C  Strip  Component,  Class  A-1D
Component, Class A-2 Strip Component, Class A-3 Strip Component, Class A-4 Strip
Component and Class A-5 Strip Component.

     "Officers' Certificate": A certificate signed by the Chairman of the Board,
the Vice  Chairman of the Board,  the  President  or a Vice  President  (however
denominated)  and  by  the  Treasurer,  the  Secretary,  one  of  the  Assistant
Treasurers or Assistant  Secretaries,  any Trust Officer or other officer of the
Servicer  customarily  performing functions similar to those performed by any of
the above designated  officers 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,  or an  authorized
officer of the  Depositor,  and delivered to the  Depositor,  the Trustee or the
Servicer, as the case may be.

     "Opinion  of  Counsel":  A written  opinion of  counsel,  who may,  without
limitation,  be counsel for the Depositor, the Special Servicer or the Servicer,
as the case may be,  acceptable  to the  Trustee,  except  that any  opinion  of
counsel  relating to (a)  qualification  of the  Upper-Tier  REMIC or Lower-Tier
REMIC as a REMIC or the  imposition  of tax under the  REMIC  Provisions  on any
income or property of either REMIC,  (b)  compliance  with the REMIC  Provisions
(including  application of the definition of "Independent  Contractor") or (c) a
resignation  of the  Servicer  pursuant to Section  6.04,  must be an opinion of
counsel who is Independent of the Depositor and the Servicer.

     "Original  Purchase  Agreement":  With  respect  to any  Mortgage  Loan not
originated by the Mortgage Loan Seller,  the agreement between the Mortgage Loan
Seller and the related  Originator  pursuant to which the  Mortgage  Loan Seller
acquired such Mortgage Loan.

     "Originator": Any of (i) the Mortgage Loan Seller, (ii) Continental Wingate
Associates, Inc., (iii) Bloomfield Acceptance Company, LLC, (iv) Remsen Partners
Ltd., (v) First Maryland  Mortgage  Corporation,  (vi) Hanover Capital  Mortgage
Corporation, and (vii) NBD Bank, N.A.

     "Other Participant": As defined in Section 3.06 hereof.

     "Ownership  Interest":  Any record or  beneficial  interest in a Class R or
Class LR Certificate.

     "P&I  Advance":  As to any Mortgage Loan, any advance made by the Servicer,
the Trustee, or the Fiscal Agent pursuant to Section 4.06. Each reference to the
payment or reimbursement of a P&I Advance shall be deemed to include, whether or
not  specifically  referred to, payment or  reimbursement of interest thereon at
the Advance Rate from and  including  the date of the making of such P&I Advance
through and including the date of payment or reimbursement.

     "Pass-Through Rate": With respect to each Class of Certificates (other than
the Class V-1, Class V-2, Class R and Class LR  Certificates) or Strip Component
of a Class of  Certificates,  the  Pass-Through  Rate  for  such  Class or Strip
Component are set forth below:

      Class/Strip Component           Pass-Through Rate

      Class A-1A                      Class A-1A Pass-Through Rate
      Class A-1B                      Class A-1B Pass-Through Rate
      Class A-1C                      Class A-1C Pass-Through Rate
      Class A-1D                      Class A-1D Pass-Through Rate
      Class A-CS1                     Class A-CS1 Pass-Through Rate
      Class A-CS2                     Class A-CS2 Pass-Through Rate
      Class A-2                       Class A-2 Pass-Through Rate
      Class A-3                       Class A-3 Pass-Through Rate
      Class A-4                       Class A-4 Pass-Through Rate
      Class A-5                       Class A-5 Pass-Through Rate
      Class B-1                       Class B-1 Pass-Through Rate
      Class B-2                       Class B-2 Pass-Through Rate
      Class B-3                       Class B-3 Pass-Through Rate
      Class B-4                       Class B-4 Pass-Through Rate
      Class B-4H                      Class B-4H Pass-Through Rate
      Class A-1A Strip Component      Class A-1A Strip Pass-Through Rate
      Class A-1B Strip Component      Class A-1B Strip Pass-Through Rate
      Class A-1C Strip Component      Class A-1C Strip Pass-Through Rate
      Class A-1D Strip Component      Class A-1D Strip Pass-Through Rate
      Class A-2 Strip Component       Class A-2 Strip Pass-Through Rate
      Class A-3 Strip Component       Class A-3 Strip Pass-Through Rate
      Class A-4 Strip Component       Class A-4 Strip Pass-Through Rate
      Class A-5 Strip Component       Class A-5 Strip Pass-Through Rate

     "Paying Agent": The paying agent appointed pursuant to Section 5.04.

     "Percentage  Interest":  As to any  Certificate,  the  percentage  interest
evidenced  thereby  in  distributions  required  to be made with  respect to the
related Class. With respect to any Certificate (except the Class V-1, Class V-2,
Class R and Class LR  Certificates),  the  percentage  interest  is equal to the
initial  denomination  of such  Certificate  divided by the initial  Certificate
Balance or Notional Balance, as applicable, of such Class of Certificates.  With
respect  to any Class  V-1,  Class  V-2,  Class R or Class LR  Certificate,  the
percentage interest is set forth on the face thereof.

     "Permitted  Investments":  Any one or more of the following  obligations or
securities  payable on demand or having a  scheduled  maturity  on or before the
Business Day  preceding the date upon which such funds are required to be drawn,
regardless of whether issued by the Depositor,  the Servicer, the Trustee or any
of their respective  Affiliates and having at all times the required ratings, if
any,  provided  for in this  definition,  unless each Rating  Agency  shall have
confirmed  in writing to the  Servicer  that a lower rating would not, in and of
itself,  result in a downgrade,  qualification or withdrawal of the then current
ratings assigned to the Certificates:

     (i)  obligations  of, or  obligations  fully  guaranteed  as to  payment of
          principal  and  interest  by,  the  United  States  or any  agency  or
          instrumentality  thereof  provided such  obligations are backed by the
          full  faith and  credit of the  United  States of  America  including,
          without  limitation,  obligations of: the U.S. Treasury (all direct or
          fully  guaranteed   obligations),   the  Farmers  Home  Administration
          (certificates   of  beneficial   ownership),   the  General   Services
          Administration   (participation   certificates),   the  U.S.  Maritime
          Administration  (guaranteed  Title XI  financing),  the Small Business
          Administration  (guaranteed participation  certificates and guaranteed
          pool   certificates),   the  U.S.  Department  of  Housing  and  Urban
          Development  (local authority  bonds) and the Washington  Metropolitan
          Area Transit Authority (guaranteed transit bonds);

     (ii) Federal Housing Administration debentures;

     (iii)obligations  of  the  following  United  States  government  sponsored
          agencies:  Federal Home Loan Mortgage Corp.  (debt  obligations),  the
          Farm Credit  System  (consolidated  systemwide  bonds and notes),  the
          Federal Home Loan Banks  (consolidated debt obligations),  the Federal
          National  Mortgage  Association (debt  obligations),  the Student Loan
          Marketing  Association (debt  obligations),  the Financing Corp. (debt
          obligations), and the Resolution Funding Corp. (debt obligations);

     (iv) federal  funds,  unsecured  certificates  of deposit,  time or similar
          deposits,   bankers'  acceptances  and  repurchase  agreements,   with
          maturities  of not more than 365 days,  of any  bank,  the short  term
          obligations  of which  are  rated in the  highest  short  term  rating
          category  by each Rating  Agency (or, if not rated by DCR,  Moody's or
          Fitch,  otherwise  acceptable to DCR, Moody's or Fitch, as applicable,
          as  confirmed  in writing  that such  investment  would not, in and of
          itself, result in a downgrade, qualification or withdrawal of the then
          current ratings assigned to the Certificates);

     (v)  fully Federal Deposit  Insurance  Corporation-insured  demand and time
          deposits in, or  certificates  of deposit of, or bankers'  acceptances
          issued by, any bank or trust company,  savings and loan association or
          savings  bank,  the short term  obligations  of which are rated in the
          highest  short term rating  category by each Rating Agency (or, if not
          rated by DCR, Moody's or Fitch,  otherwise  acceptable to DCR, Moody's
          or Fitch, as applicable,  as confirmed in writing that such investment
          would not, in and of itself,  result in a downgrade,  qualification or
          withdrawal of the then current ratings assigned to the Certificates);

     (vi) debt obligations,  with maturities of not more than 365 days, rated by
          each  Rating  Agency  (or,  if not  rated by DCR,  Moody's  or  Fitch,
          otherwise  acceptance  to DCR,  Moody's or Fitch,  as  applicable,  as
          confirmed in writing that such investment would not, in and of itself,
          result in a downgrade, qualification or withdrawal of the then current
          ratings  assigned  to  the  Certificates)  in  its  highest  long-term
          unsecured rating category;

     (vii)commercial   paper  (including  both   non-interest-bearing   discount
          obligations and interest-bearing obligations payable on demand or on a
          specified  date not more  than one  year  after  the date of  issuance
          thereof),  with maturities of not more than 365 days and that is rated
          by each  Rating  Agency  (or,  if not rated by DCR,  Moody's or Fitch,
          otherwise  acceptable  to DCR,  Moody's or Fitch,  as  applicable,  as
          confirmed in writing that such investment would not, in and of itself,
          result in a downgrade, qualification or withdrawal of the then current
          ratings  assigned  to  the  Certificates)  in its  highest  short-term
          unsecured debt rating;

     (viii) the  Federated  Prime  Obligation  Money Market Fund (the "Fund") so
          long as the  Fund  is  rated  by each  Rating  Agency  in its  highest
          short-term  unsecured debt rating (or, if not rated by DCR, Moody's or
          Fitch,  otherwise  acceptable to DCR, Moody's or Fitch, as applicable,
          as  confirmed  in writing  that such  investment  would not, in and of
          itself, result in a downgrade, qualification or withdrawal of the then
          current ratings assigned to the Certificates); and

     (ix) any other demand,  money market or time deposit,  demand obligation or
          any other  obligation,  security  or  investment,  provided  that each
          Rating  Agency  has  confirmed  in writing  to the  Servicer,  Special
          Servicer or Trustee, as applicable, that such investment would not, in
          and of itself,  result in a downgrade,  qualification or withdrawal of
          the then current ratings assigned to the Certificates;

provided,  however,  that,  in the  judgment of the  Servicer,  such  instrument
continues  to qualify  as a "cash  flow  investment"  pursuant  to Code  Section
860G(a)(6)  earning a  passive  return in the  nature  of  interest  and that no
instrument or security shall be a Permitted Investment if (i) such instrument or
security  evidences a right to receive only interest  payments or (ii) the right
to  receive   principal  and  interest  payments  derived  from  the  underlying
investment  provides  a yield to  maturity  in  excess  of 120% of the  yield to
maturity at par of such underlying investment.

     "Permitted Transferee":  With respect to a Class R or Class LR Certificate,
any  Person  or  agent  thereof  that is a  Qualified  Institutional  Buyer,  an
Affiliated  Person or,  prior to the Residual  Trigger  Date,  an  Institutional
Accredited Investor, other than (a) a Disqualified  Organization,  (b) any other
Person so  designated  by the  Certificate  Registrar  based  upon an Opinion of
Counsel  (provided  at the expense of such Person or the Person  requesting  the
Transfer) to the effect that the Transfer of an Ownership  Interest in any Class
R or Class LR  Certificate  to such  Person  may cause the  Upper-Tier  REMIC or
Lower-Tier REMIC to fail to qualify as a REMIC at any time that the Certificates
are outstanding,  (c) a Person that is a Disqualified Non-U.S.  Person and (d) a
Plan or any Person investing the assets of a Plan.

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

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

     "Prepayment  Assumption":  The  assumption  that each Mortgage Loan with an
Anticipated  Repayment  Date  prepays on such date and that each other  Mortgage
Loan does not prepay prior to its respective Maturity Date.

     "Prepayment Interest Shortfall": With respect to any Distribution Date, the
amount of any shortfall in collections  of interest  (adjusted to the applicable
Net Mortgage  Pass-Through  Rate) resulting from a Principal  Prepayment on such
Mortgage Loan during the related  Collection Period and prior to the related Due
Date  other  than  Prepayment  Interest  Shortfalls  relating  to (a) a  Special
Distribution Date or (b) any Specially Serviced Mortgage Loan.

     "Prepayment Premium": Payments received on a Mortgage Loan as the result of
a  Principal  Prepayment  thereon,  not  otherwise  due  thereon  in  respect of
principal or interest,  other than an amount paid in connection with the release
of the related  Mortgaged  Property  through  defeasance,  which are intended to
compensate the holder of the related Note for prepayment.

     "Principal Distribution Amount": For any Distribution Date will be equal to
the sum of:

     (i) the principal  component of all scheduled  Monthly Payments (other than
Balloon  Payments)  which  become due (if received or  advanced,  including  any
Subordinate Class Advance Amounts  allocable to principal  payments on any Class
other than the most subordinate  Class) on the Mortgage Loans on the related Due
Date;

     (ii) the principal  component of all Assumed Scheduled  Payments or Minimum
Defaulted Monthly Payments, as applicable,  deemed to become due (if received or
advanced,  including, without duplication, any Subordinate Class Advance Amounts
allocable  to  principal  payments on any Class other than the most  subordinate
Class)  on the  related  Due Date  with  respect  to any  Mortgage  Loan that is
delinquent in respect of its Balloon Payment;

     (iii) the Stated  Principal  Balance of each Mortgage Loan that was, during
the related  Collection  Period,  repurchased  from the Trust Fund in connection
with the breach of a  representation  or warranty  pursuant  to Section  2.03 or
purchased from the Trust Fund pursuant to Section 9.01;

     (iv) the portion of  Unscheduled  Payments  allocable  to  principal of any
Mortgage Loan that was liquidated during the related Collection Period;

     (v) the principal  component of all Balloon Payments and, to the extent not
included in the preceding  clauses,  any other principal payment on any Mortgage
Loan  received on or after the Maturity  Date  thereof,  to the extent  received
during the related Collection Period;

     (vi) to the extent not included in the preceding clauses (iii) or (iv), all
other Principal Prepayments received in the related Collection Period; and

     (vii) to the extent not included in the preceding  clauses,  any other full
or partial  recoveries in respect of principal,  including  Insurance  Proceeds,
Liquidation Proceeds and Net REO Proceeds;

less (x) any amounts  received on a Mortgage Loan which represent  recoveries of
Subordinate Class Advance Amounts allocable to principal and previously included
in  a  calculation  pursuant  to  clauses  (i)  or  (ii)  above  for  any  prior
Distribution Date and (y) any amounts distributed to  Certificateholders  on any
Special Distribution Date.

     "Principal Prepayment":  Any payment of principal made by the Borrower on a
Mortgage  Loan which is received in advance of its  scheduled Due Date and which
is not  accompanied  by an amount of  interest  representing  the full amount of
scheduled interest due on any date or dates in any month or months subsequent to
the month of  prepayment  other  than any  amount  paid in  connection  with the
release of the related Mortgaged Property through defeasance.

     "Private Global Certificate":  Each of the Regulation S Global Certificates
or Rule 144A Global  Certificates  with respect to the Class  A-CS2,  Class B-1,
Class B-2, Class B-3 and Class B-4  Certificates if and so long as such Class of
Certificates is registered in the name of a nominee of the Depository.

     "Property  Advance":  As to any  Mortgage  Loan,  any  advance  made by the
Servicer,  Special  Servicer,  the  Trustee  or the  Fiscal  Agent in respect of
Property  Protection  Expenses or any expenses  incurred to protect and preserve
the security for a Mortgage Loan or taxes and assessments or insurance premiums,
pursuant to Section 3.04 or Section 3.24, as  applicable.  Each reference to the
payment or  reimbursement  of a  Property  Advance  shall be deemed to  include,
whether or not  specifically  referred to, payment or  reimbursement of interest
thereon at the Advance  Rate from and  including  the date of the making of such
Advance through and including the date of payment or reimbursement.

     "Property  Protection  Expenses":  Any costs and  expenses  incurred by the
Servicer or the Special  Servicer  pursuant to  Sections  3.04,  3.08,  3.10(b),
3.10(e),  3.10(f),  3.10(g),  3.10(h),  3.10(k),  3.17(b) and 3.18 or  indicated
herein as being a cost or expense of the Trust Fund or the  Lower-Tier  REMIC or
Upper-Tier  REMIC to be advanced by the  Servicer  or the Special  Servicer,  as
applicable.

     "Public  Global  Certificate":  Each of the Class A-1A,  Class A-1B,  Class
A-1C,  Class A-1D,  Class A-CS1,  Class A-2,  Class A-3, Class A-4 and Class A-5
Certificates so long as any such Class of Certificates is registered in the name
of a nominee of the Depository.

     "Qualified Institutional Buyer": A qualified institutional buyer within the
meaning of Rule 144A.

     "Qualified  Insurer":  As used in Section 3.08, (i) an insurance company or
security or bonding company  qualified to write the related  insurance policy in
the relevant  jurisdiction  which shall have a claims paying  ability of "AA" or
better by Fitch (or,  if such  company is not rated by Fitch,  is rated at least
A-1X by A.M. Best's Key Rating Guide) and "Baa3" or better by Moody's and "A" or
better by DCR (or, if such  company is not rated by DCR, is rated at least in an
equivalent  category by at least two nationally  recognized  statistical ratings
organizations), (ii) in the case of public liability insurance policies required
to be  maintained  with respect to REO  Properties  in  accordance  with Section
3.08(a),  shall have a claims  paying  ability of "A" or better by Fitch (or, if
such  company is not rated by Fitch,  is rated at least A-1X by A.M.  Best's Key
Rating  Guide) and DCR (or,  if such  company  is not rated by DCR,  is rated at
least  in  an  equivalent  category  by  at  least  two  nationally   recognized
statistical ratings  organizations) and "Baa3" or better by Moody's and (iii) in
the case of the fidelity bond and the errors and omissions insurance required to
be maintained  pursuant to Section  3.08(c),  shall have a claims paying ability
rated by each Rating Agency no lower than two ratings categories (without regard
to pluses or minuses or numeric qualifications) lower than the highest rating of
any outstanding  Class of Certificates  from time to time (or if such company is
not rated by DCR,  is rated at least in an  equivalent  category by at least two
nationally recognized  statistical ratings organizations and, if such company is
not rated by Fitch,  is rated at least A-VIII by A.M.  Best's Key Rating Guide),
but in no event lower than "BBB" by Fitch and DCR and "Baa3" by Moody's,  unless
in any such case each of the Rating  Agencies  has  confirmed  in  writing  that
obtaining the related  insurance from an insurance  company that is not rated by
each of the Rating Agencies (subject to the foregoing  exceptions) or that has a
lower  claims-paying  ability than such requirements shall not result, in and of
itself, in a downgrade,  qualification or withdrawal of the then current ratings
by such Rating Agency to any Class of Certificates.

     "Qualified Mortgage": A Mortgage Loan that is a "qualified mortgage" within
the meaning of Code Section  860G(a)(3)  of the Code (but without  regard to the
rule in Treasury  Regulations  1.860G-2(f)(2) that treats a defective obligation
as a qualified mortgage, or any substantially similar successor provision).

     "Rated Final  Distribution  Date":  October 13, 2026, the next Distribution
Date  occurring  after the latest  Assumed  Maturity Date of any of the Mortgage
Loans.

     "Rating  Agency":  Any of Duff & Phelps Credit Rating Co., Fitch  Investors
Service,  L.P.  or Moody's  Investors  Service,  Inc.  References  herein to the
highest  long-term  unsecured debt rating category of a Rating Agency shall mean
"AAA" with respect to DCR and Fitch and "Aaa" with respect to Moody's and in the
case of any other  rating  agency  shall mean such  highest  rating  category or
better without regard to any plus or minus or numerical qualification.

     "Real  Property":  Land or improvements  thereon such as buildings or other
inherently  permanent  structures  thereon  (including items that are structural
components of the buildings or structures),  in each such case as such terms are
used in the REMIC Provisions.

     "Realized  Loss":  With  respect  to any  Distribution  Date shall mean the
amount, if any, by which the aggregate  Certificate  Balance of the Certificates
after giving effect to distributions  made on such Distribution Date exceeds the
aggregate Stated  Principal  Balance of the Mortgage Loans in the month in which
such Distribution Date occurs.

     "Reassignment  of Assignment of Leases,  Rents and Profits":  As defined in
Section 2.01(viii).

     "Record  Date":  With  respect  to each  Distribution  Date,  the  close of
business  on the tenth day of the month in which such  Distribution  Date occurs
or, if such day is not a Business  Day, the preceding  Business  Day;  provided,
however,  that with  respect to the first  Distribution  Date,  for all purposes
other  than  receipt  of the  distribution  pursuant  to  Section  4.01  on such
Distribution Date, the Record Date shall be the Closing Date.

     "Reduction Interest  Distribution Amount": With respect to any Distribution
Date for any Strip  Component  (other than the Class A-1A,  Class A-1B and Class
A-1C Strip Components),  the amount of interest accrued for the Interest Accrual
Period  at the  Pass-Through  Rate on such  Strip  Component  for such  Interest
Accrual  Period on the  aggregate  amount of  Appraisal  Reduction  Amounts  and
Delinquency  Reduction Amounts allocated thereto as of such Distribution Date as
set forth in Section 4.01(i).

     "Reduction Interest Shortfalls": With respect to any Distribution Date, for
any Strip Component (other than the Class A-1A Strip Component, Class A-1B Strip
Component,  and Class  A-1C  Strip  Component)  any  shortfall  in the amount of
Reduction Interest  Distribution Amounts required to be distributed to the Class
A-CS2  Certificates  with respect to such Strip  Component on such  Distribution
Date.

     "Regular Certificates": The Class A-1A, Class A-1B, Class A-1C, Class A-1D,
Class A-CS1, Class A-CS2, Class A-2, Class A-3, Class A-4, Class A-5, Class B-1,
Class B-2, Class B-3, Class B-4 and Class B-4H Certificates.

     "Regular  Servicing  Period":  Any  Interest  Accrual  Period  other than a
Special Servicing Period.

     "Regulation D": Regulation D under the Act.

     "Regulation S": Regulation S under the Act.

     "Regulation S Global Certificate": As defined in Section 5.01.

     "Regulation  S Investor":  With respect to a transferee of an interest in a
Regulation  S Global  Certificate,  a transferee  that  acquires  such  interest
pursuant to Regulation S.

     "Regulation S Transfer  Certificate":  A certificate  substantially  in the
form of Exhibit G hereto.

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

                                      Related Lower-Tier
    Related Certificate                Regular Interest

      Class A-1A                    Class A-1A-L Interest
      Class A-1B                    Class A-1B-L Interest
      Class A-1C                    Class A-1C-L Interest
      Class A-1D                    Class A-1D-L Interest
      Class A-2                     Class A-2-L Interest
      Class A-3                     Class A-3-L Interest
      Class A-4                     Class A-4-L Interest
      Class A-5                     Class A-5-L Interest
      Class B-1                     Class B-1-L Interest
      Class B-2                     Class B-2-L Interest
      Class B-3                     Class B-3-L Interest
      Class B-4                     Class B-4-L Interest
      Class B-4H                    Class B-4H-L Interest

     "REMIC": A "real estate mortgage  investment conduit" within the meaning of
Section 860D of the Code.

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

     "Rents from Real Property":  With respect to any REO Property, gross income
of the character described in Section 856(d) of the Code, which income,  subject
to the terms and  conditions  of that  Section of the Code in its present  form,
does not include:

     (i)  except as provided in Section 856(d)(4) or (6) of the Code, any amount
          received or accrued, directly or indirectly,  with respect to such REO
          Property,  if the  determination of such amount depends in whole or in
          part on the income or profits derived by any Person from such property
          (unless such amount is a fixed  percentage or  percentages of receipts
          or sales and otherwise constitutes Rents from Real Property);

     (ii) any amount  received or  accrued,  directly  or  indirectly,  from any
          Person if the Trust Fund owns  directly or  indirectly  (including  by
          attribution)  a  ten  percent  or  greater  interest  in  such  Person
          determined in accordance with Sections  856(d)(2)(B) and (d)(5) of the
          Code;

     (iii)any amount received or accrued,  directly or indirectly,  with respect
          to  such  REO  Property  if any  Person  Directly  Operates  such  REO
          Property;

     (iv) any amount charged for services that are not customarily  furnished in
          connection  with the rental of property to tenants in  buildings  of a
          similar  class  in the same  geographic  market  as such REO  Property
          within  the  meaning of  Treasury  Regulations  Section  1.856-4(b)(1)
          (whether or not such charges are separately stated); and

     (v)  rent  attributable to personal  property unless such personal property
          is leased under, or in connection with, the lease of such REO Property
          and, for any taxable  year of the Trust Fund,  such rent is no greater
          than 15 percent of the total rent  received  or accrued  under,  or in
          connection with, the lease.

     "REO Account": As defined in Section 3.17(b).

     "REO Mortgage  Loan":  Any Mortgage Loan as to which the related  Mortgaged
Property has become an REO Property.

     "REO  Proceeds":  With  respect to any REO  Property  and the  related  REO
Mortgage  Loan,  all revenues  received by the Special  Servicer with respect to
such REO  Property  or REO  Mortgage  Loan which do not  constitute  Liquidation
Proceeds.

     "REO  Property":  A Mortgaged  Property title to which has been acquired by
the Special  Servicer on behalf of the Trust Fund through  foreclosure,  deed in
lieu of foreclosure or otherwise.

     "Repurchase  Price":  With respect to any Mortgage  Loan to be  repurchased
pursuant to Section 2.03(d), 2.03(e) or 9.01, or any Specially Serviced Mortgage
Loan or any REO  Mortgage  Loan to be sold or  repurchased  pursuant  to Section
3.18, an amount, calculated by the Servicer, equal to:

     (i)  the unpaid principal  balance of such Mortgage Loan as of the Due Date
          as to which a payment was last made by the Borrower (less any Advances
          previously made on account of principal); plus

     (ii) unpaid  accrued  interest  from the Due Date as to which  interest was
          last paid by the  Borrower  up to the Due Date in the month  following
          the month in which the purchase or repurchase occurred at a rate equal
          to the Mortgage Rate on the unpaid principal  balance of such Mortgage
          Loan (less any Advances previously made on account of interest); plus

     (iii)any unreimbursed  Advances and unpaid Servicing Fees, Trustee Fees and
          Special  Servicing   Compensation  allocable  to  such  Mortgage  Loan
          together with interest thereon at the Advance Rate; plus

     (iv) in the event that the  Mortgage  Loan is  required  to be  repurchased
          pursuant to Sections 2.03(d) or 2.03(e),  expenses reasonably incurred
          or to be incurred by the Servicer, the Special Servicer or the Trustee
          in  respect  of the  breach or defect  giving  rise to the  repurchase
          obligation,  including any expenses  arising out of the enforcement of
          the repurchase obligation.

     "Request  for  Release":  A  request  for a release  signed by a  Servicing
Officer, substantially in the form of Exhibit E hereto.

     "Reserve Accounts": With respect to any Mortgage Loan, reserve accounts, if
any,  established  pursuant to the Mortgage or the Loan Agreement and any Escrow
Account.  Any Reserve  Account may be a sub-account of a related Cash Collateral
Account.  Any Reserve Account shall be beneficially owned for federal income tax
purposes by the Person who is entitled  to receive  the  reinvestment  income or
gain thereon in accordance with the terms and provisions of the related Mortgage
Loan and Section 3.07, which Person shall be taxed on all reinvestment income or
gain thereon. The Servicer shall be permitted to make withdrawals  therefrom for
deposit  into  the  related  Cash  Collateral  Account,  if  applicable,  or the
Collection  Account or for the  purposes  set forth under the  related  Mortgage
Loan.

     "Residual  Transfer  Opinion":  An  opinion  of  counsel  to the  Depositor
acceptable to the Trustee and the  Certificate  Registrar to the effect that the
continued  ownership after the Residual Trigger Date of an Ownership Interest by
an  Institutional  Accredited  Investor  shall not  cause  the Trust  Fund to be
required to be registered as an investment  company under the Investment Company
Act of 1940, as amended.

     "Residual  Trigger Date":  The date on which more than 20% of the aggregate
then  outstanding  principal  balance of the  Mortgage  Loans is secured by U.S.
government  obligations  pursuant to the release of Mortgaged Properties through
defeasance.

     "Responsible  Officer":  Any  officer of the  Asset-Backed  Trust  Services
Department  of the  Trustee  or the  Fiscal  Agent  (and,  in the event that the
Trustee is the  Certificate  Registrar or the Paying Agent,  of the  Certificate
Registrar or the Paying Agent,  as applicable)  assigned to the Corporate  Trust
Office with direct  responsibility  for the administration of this Agreement 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, and, in the case of any certification  required to be signed
by a  Responsible  Officer,  such an officer  whose name and specimen  signature
appears on a list of corporate  trust officers  furnished to the Servicer by the
Trustee and the Fiscal Agent, as such list may from time to time be amended.

     "Restricted Certificate": As defined in Section 5.02(k).

     "Restricted   Period":   The  40-day  period  prescribed  by  Regulation  S
commencing  on the later of (a) the date upon which the  Certificates  are first
offered to persons other than the managers and any other distributor (as defined
in Regulation S) of the Certificates, and (b) the Closing Date.

     "Revised Rate": With respect to the Mortgage Loans, the increased  interest
rate after the Anticipated Repayment Date (in the absence of a default) for each
applicable Mortgage Loan, as calculated and as set forth in the related Mortgage
Loan.

     "Rule 144A": Rule 144A under the Act.

     "Rule 144A Global Certificate": As defined in Section 5.01.

     "Rule 144A Transfer Certificate":  A certificate  substantially in the form
of Exhibit G hereto.

     "Scheduled  Final  Distribution  Date":  As to each Class of  Certificates,
October 13, 2026, the next Distribution Date occurring after the latest maturity
date of any Mortgage Loan.

     "Securities  Legend":  With  respect to each Rule 144A Global  Certificate,
Residual  Certificate  or any  Individual  Certificate  other than an Individual
Certificate  issued after the Restricted Period in exchange for or transfer of a
beneficial interest in a Regulation S Global  Certificate,  the legend set forth
in, and substantially in the form of, Exhibit K hereto.

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

     "Servicer Event of Default": As defined in Section 7.01(a).

     "Servicer  Prepayment Interest  Shortfall":  With respect to any Prepayment
Interest  Shortfall  occurring on any Distribution Date, the amount equal to (i)
the  sum of the  Servicing  Fee  payable  on  such  Distribution  Date  and  the
investment  income payable to the Servicer in accordance  with Section 3.07 with
respect to all Principal  Prepayments during the related Collection Period, less
(ii) the aggregate of all Prepayment  Interest  Shortfalls for such Distribution
Date, provided,  that, if the result of the foregoing is less than zero then the
amount of the Servicer  Prepayment Interest Shortfall for such Distribution Date
shall be zero.

     "Servicer  Remittance  Date":  With respect to any  Distribution  Date, the
Business Day preceding such Distribution Date.

     "Servicer  Remittance Report": A report prepared by the Servicer and/or the
Special  Servicer  in such  media as may be  agreed  upon by the  Servicer,  the
Special  Servicer and the Trustee  containing  such  information  regarding  the
Mortgage  Loans as will  permit  the  Trustee  to  calculate  the  amounts to be
distributed   pursuant   to   Section   4.01  and  to  furnish   statements   to
Certificateholders  pursuant  to  Section  4.02,  including  information  on the
outstanding  principal  balances of each Mortgage Loan  specified  therein,  and
containing such additional information as the Servicer, the Special Servicer and
the Trustee may from time to time agree.

     "Servicer's Appraisal Estimate":  As defined in the definition of Appraisal
Reduction Amount.

     "Servicing  Compensation":  With  respect  to any  Distribution  Date,  the
related  Servicing Fee and any other fees,  charges or other amounts  payable to
the Servicer on such Distribution Date.

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

     "Servicing Fee Rate": A rate equal to 0.053% per annum.

     "Servicing Officer": Any officer or employee of the Servicer or the Special
Servicer, as applicable, involved in, or responsible for, the administration and
servicing of the Mortgage  Loans or this  Agreement and also,  with respect to a
particular  matter, any other officer to whom such matter is referred because of
such officer's or employee's  knowledge of and  familiarity  with the particular
subject,  and,  in the case of any  certification  required  to be  signed  by a
Servicing Officer, such an officer or employee whose name and specimen signature
appears on a list of servicing officers furnished to the Trustee by the Servicer
or the Special  Servicer,  as applicable,  as such list may from time to time be
amended.

     "Servicing  Standard":  With  respect to the  Servicer or Special  Servicer
shall  mean the  servicing  of the  Mortgage  Loans by the  Servicer  or Special
Servicer  solely  in the best  interests  of and for the  benefit  of all of the
Certificateholders  (as  determined  by the Servicer or Special  Servicer as the
case may be, in its reasonable  judgment) and in accordance with applicable law,
the specific  terms of the  respective  Mortgage Loans and this Agreement and to
the extent not inconsistent with the foregoing, in the same manner in which, and
with the same care,  skill,  prudence and diligence with which,  it (i) services
and administers similar mortgage loans for other third-party  portfolios or (ii)
administers  mortgage loans for its own account,  whichever  standard is higher,
but in any case without regard to:

     (i)  any known  relationship that the Servicer,  the Special Servicer,  any
          subservicer or any Affiliate of the Servicer,  the Special Servicer or
          any subservicer may have with any Borrower;

     (ii) the ownership of any Certificate by the Servicer, the Special Servicer
          or any Affiliate;

     (iii)the Servicer's or Special Servicer's  obligation to make P&I Advances,
          Property  Advances or to incur servicing  expenses with respect to the
          Mortgage Loans;

     (iv) the  Servicer's,  Special  Servicer's or any  sub-servicer's  right to
          receive compensation for its services hereunder or with respect to any
          particular transaction; or

     (v)  the ownership, or servicing or management for others, by the Servicer,
          Special Servicer or any  sub-servicer,  of any other mortgage loans or
          property.

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

     "Special  Distribution  Date":  The Business Day that is two Business  Days
after any date,  other  than a Due Date,  on which a  prepayment  is made on the
Malibu Canyon Loan after the expiration of the related  Lock-out Period for such
loan.

     "Special Event Report": As defined in Section 3.22(b) hereof.

     "Special  Servicer":  CRIIMI MAE Services Limited  Partnership,  a Maryland
limited partnership,  or any successor Special Servicer appointed as provided in
Section 3.25. In the event that at any time the Servicer is the Special Servicer
and the  Servicer  is  terminated  or resigns  as the  Servicer  hereunder,  the
Servicer shall be terminated as the Special Servicer hereunder.

     "Special Servicer Event of Default": As defined in Section 7.01(b).

     "Special Servicing Compensation": With respect to any Mortgage Loan, any of
the Additional  Servicing Fee, Special Servicing Fee and Principal  Recovery Fee
which shall be due to the Special Servicer.

     "Special  Servicing Fee": With respect to each Specially  Serviced Mortgage
Loan and any Distribution  Date, an amount per Special Servicing Period equal to
the product of (i)  one-twelfth  of the Special  Servicing Fee Rate and (ii) the
Stated Principal Balance of such Specially  Serviced Mortgage Loan as of the Due
Date  (after  giving  effect to all  payments  of  principal  on such  Specially
Serviced  Mortgage  Loan on such Due Date) in the month  preceding  the month in
which such Distribution Date occurs.

     "Special Servicing Fee Rate": A rate equal to 0.50% per annum.

     "Special  Servicing  Period":  Any Interest  Accrual  Period during which a
Mortgage Loan is at any time a Specially Serviced Mortgage Loan.

     "Specially  Serviced Mortgage Loan":  Subject to Section 3.26, any Mortgage
Loan with respect to which:

     (i)  the related Borrower has not made two consecutive Monthly Payments;

     (ii) the  Servicer,  the  Trustee  or the  Fiscal  Agent,  individually  or
          collectively,  have made four consecutive P&I Advances  (regardless of
          whether such P&I Advances have been reimbursed);

     (iii)the related  Borrower  has  expressed  to the Servicer an inability to
          pay or a hardship in paying the Mortgage Loan in  accordance  with its
          terms;

     (iv) the  Servicer  has  received  notice that the  Borrower has become the
          subject of any bankruptcy,  insolvency or similar proceeding, admitted
          in writing the  inability to pay its debts as they come due or made an
          assignment for the benefit of creditors;

     (v)  the  Servicer  has  received  notice of a  foreclosure  or  threatened
          foreclosure of any lien on the Mortgage Property securing the Mortgage
          Loan;

     (vi) a default of which (A) the Servicer  has notice  (other than a failure
          by the Borrower to pay principal or interest) and (B) which materially
          and  adversely  affects the  interests of the  Certificateholders  has
          occurred  and  remained  unremedied  for the  applicable  grace period
          specified in the Mortgage  Loan (or, if no grace period is  specified,
          60 days); provided,  that a default requiring a Property Advance shall
          be deemed to  materially  and  adversely  affect the  interests of the
          Certificateholders;

     (vii)the  Special  Servicer  proposes  to  commence  foreclosure  or  other
          workout arrangements;

     (viii) the  related  Borrower  has failed to make a Balloon  Payment as and
          when due; or

     (ix) in  the  opinion  of  the  Servicer  (consistent  with  the  Servicing
          Standard)  a  default  under a  Mortgage  Loan is  imminent  and  such
          Mortgage Loan deserves the attention of the Special Servicer.

provided,  however,  that a Mortgage Loan will cease to be a Specially  Serviced
Mortgage Loan:

     (a)  with respect to the  circumstances  described in clause (i) above,  if
          the earlier of such Monthly Payments is received prior to the next due
          date under such Mortgage Loan;

     (b)  with respect to the  circumstances  described in clause (i) or (ii) or
          (viii) above,  when the Borrower  thereunder  has brought the Mortgage
          Loan  current  (or,  with  respect to the  circumstances  described in
          clause  (viii),  pursuant to any work-out  implemented  by the Special
          Servicer)  and  thereafter  made  three  consecutive  full and  timely
          Monthly  Payments  (including  pursuant to any workout of the Mortgage
          Loan);

     (c)  with respect to the circumstances described in clause (iii), (iv), (v)
          and (vii) above,  when such  circumstances  cease to exist in the good
          faith judgment of the Servicer; or

     (d)  with respect to the circumstances described in clause (vi) above, when
          such default is cured;

provided,  further, that at that time no circumstance  identified in clauses (i)
through  (vii) above exists that would cause the Mortgage Loan to continue to be
characterized as a Specially Serviced Mortgage Loan.

     "Spread  Rate":  The Spread Rate for each Class of  Certificates  is as set
forth below:

       Class                                         Spread Rate

       Class A-CS1..................................... 2.0%
       Class A-CS2..................................... 2.0%
       Class A-1A...................................... 0.5%
       Class A-1B...................................... 0.65%
       Class A-1C...................................... 0.75%

     "Startup  Day":  The day  designated  as such  pursuant to Section  2.06(a)
hereof.

     "Stated Principal Balance":  With respect to any Mortgage Loan, at any date
of determination, an amount equal to (a) the principal balance as of the Cut-off
Date of such Mortgage  Loan,  minus (b) the sum of (i) the principal  portion of
each Monthly Payment due on such Mortgage Loan after the Cut-off Date up to such
date of  determination,  if  received  from  the  Borrower  or  advanced  by the
Servicer,  Trustee,  Fiscal Agent or the most subordinate  Class of Certificates
(with respect to any Subordinate  Class Advance Amount),  (ii) all voluntary and
involuntary principal prepayments and other unscheduled collections of principal
received with respect to such Mortgage Loan and (iii) any principal  forgiven by
the  Special  Servicer or  Interest  Shortfalls  resulting  from  reductions  or
deferrals of interest resulting from modifications made pursuant to Section 3.30
hereof.  The Stated  Principal  Balance of a Mortgage Loan with respect to which
title  to the  related  Mortgaged  Property  has been  acquired  is equal to the
principal  balance  thereof  outstanding  on the  date on  which  such  title is
acquired less any Net REO Proceeds allocated to principal on such Mortgage Loan.
The Stated Principal Balance of a Specially  Serviced Mortgage Loan with respect
to  which  the  Servicer  or  Special   Servicer  has  made  a  Final   Recovery
Determination is zero.

     "Strip Component": With respect to the Class A-CS1 Certificates,  the Class
A-1A Strip Component.  With respect to the Class A-CS2  Certificates,  the Class
A-1B Strip Component,  Class A-1C Strip  Component,  Class A-1D Strip Component,
Class A-2 Strip Component,  Class A-3 Strip Component, Class A-4 Strip Component
and the Class A-5 Strip Component.

     "Subordinate Class Advance Amount": As defined in Section 4.06(d).

     "Subordinate Class Advance Recovery": With respect to any Mortgage Loan for
which a Subordinate  Class Advance Amount has been advanced,  an amount equal to
all Subordinate  Class Advance Amounts  relating to such Mortgage Loan minus the
sum of all  Delinquencies on such Mortgage Loan that have not been cured and any
outstanding P&I Advances with respect to such Mortgage Loan. In no event shall a
Subordinate  Class Advance  Recovery include any Net Liquidation  Proceeds,  Net
Insurance  Proceeds or proceeds from any condemnation  with respect to a related
Mortgaged Property.

     "Successor Manager": As defined in Section 3.19(b) below.

     "Summary Report": A quarterly report or annual summary of quarterly reports
setting  forth the  information  with  respect to the  Borrowers  and  Mortgaged
Properties, substantially in the form of Exhibit J hereto.

     "Tax Returns":  The federal  income tax return on IRS Form 1066,  U.S. Real
Estate  Mortgage  Investment  Conduit  Income Tax Return,  including  Schedule Q
thereto,  Quarterly Notice to Residual  Interest Holders of REMIC Taxable Income
or Net Loss Allocation, or any successor forms, to be filed on behalf of each of
the Upper-Tier  REMIC or Lower-Tier 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 IRS or any  other
governmental taxing authority under any applicable provisions of federal,  state
or local tax laws.

     "Terminated Party": As defined in Section 7.01(c).

     "Terminating Party": As defined in Section 7.01(c).

     "Termination  Date":  The  Distribution  Date on which  the  Trust  Fund is
terminated pursuant to Section 9.01.

     "Transfer":  Any direct or indirect transfer or other form of assignment of
any Ownership Interest in a Class R or Class LR Certificate.

     "Transferee Affidavit": As defined in Section 5.02(l)(ii).

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

     "Trust Fund": The corpus of the trust created hereby and to be administered
hereunder,  consisting  of:  (i) such  Mortgage  Loans as from  time to time are
subject to this  Agreement,  together with the Mortgage Files relating  thereto;
(ii) all scheduled or  unscheduled  payments on or collections in respect of the
Mortgage  Loans due after the Cut-off  Date;  (iii) any REO  Property;  (iv) all
revenues  received  in  respect of any REO  Property;  (v) the  Servicer's,  the
Special  Servicer's and the Trustee's  rights under the insurance  policies with
respect  to the  Mortgage  Loans  required  to be  maintained  pursuant  to this
Agreement and any proceeds  thereof;  (vi) any Assignments of Leases,  Rents and
Profits and any security  agreements;  (vii) any indemnities or guaranties given
as additional  security for any Mortgage Loans;  (viii) all assets  deposited in
the Lock-Box  Accounts,  Cash Collateral  Accounts,  Escrow Accounts and Reserve
Accounts  (to the  extent  such  assets in such  accounts  are not assets of the
respective  Borrowers),  the Collection Account,  the Distribution  Account, the
Upper-Tier  Distribution  Account,  the Excess  Interest  Distribution  Account,
Interest  Reserve  Account  and  the  Default  Interest   Distribution  Account,
including  reinvestment  income;  (ix) any  environmental  indemnity  agreements
relating to the  Mortgaged  Properties;  (x) the rights and  remedies  under the
Mortgage Loan Purchase and Sale Agreement and Original Purchase Agreements;  and
(xi) the proceeds of any of the  foregoing  (other than any  interest  earned on
deposits in the Lock-Box Accounts, Cash Collateral Accounts, Escrow Accounts and
any  Reserve  Accounts,  to the extent  such  interest  belongs  to the  related
Borrower).

     "Trust REMICs": The Lower-Tier REMIC and the Upper-Tier REMIC.

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

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

     "Trustee Fee Rate": A rate equal to 0.005% per annum.

     "Underwriter": Nomura Securities International, Inc.

     "Unrestricted  Date":  The day  immediately  following  the last day of the
Restricted Period.

     "Unscheduled  Payments":  With respect to a Mortgage  Loan and a Collection
Period,  all Net Liquidation  Proceeds and Net Insurance  Proceeds payable under
such  Mortgage  Loan,  the  Repurchase  Price  of  any  Mortgage  Loan  that  is
repurchased or purchased pursuant to Sections 2.03(d),  2.03(e) or 9.01, and any
other  payments  under or with respect to such Mortgage Loan not scheduled to be
made, including Principal  Prepayments  received by the Servicer,  but excluding
Prepayment Premiums, during such Collection Period.

     "Updated Appraisal":  An appraisal of a Mortgaged Property or REO Property,
as the case may be, conducted  subsequent to any appraisal performed on or prior
to the Cut-off Date and in  accordance  with MAI  standards,  the costs of which
shall be paid as a Property Advance by the Servicer. Updated Appraisals shall be
conducted by an MAI appraiser  selected by the Servicer after  consultation with
the Special Servicer.

     "Upper-Tier  Distribution  Account":  The trust account or accounts created
and maintained as a separate  trust account or accounts by the Trustee  pursuant
to Section 3.05(c),  which shall be entitled "LaSalle National Bank, as Trustee,
in trust for Holders of Asset  Securitization  Corporation,  Commercial Mortgage
Pass-Through Certificates,  Series 1996-D3, Upper-Tier Distribution Account" and
which must be an Eligible Account.

     "Upper-Tier   REMIC":  A  segregated  asset  pool  within  the  Trust  Fund
consisting  of the  Lower-Tier  Regular  Interests and amounts held from time to
time in the Upper-Tier Distribution Account.

     "Voting  Rights":   The  portion  of  the  voting  rights  of  all  of  the
Certificates  that is allocated to any Certificate or Class of Certificates.  At
all times during the term of this Agreement, the percentage of the Voting Rights
assigned to each Class shall be (a) 0%, in the case of the Class V-1, Class V-2,
Class R and  Class LR  Certificates,  (b) 0.4% in the  case of the  Class  A-CS1
Certificates,  8% in the case of the Class A-CS2  Certificates  (the sum of such
percentages  for  each  such  Class  outstanding  is the  "Fixed  Voting  Rights
Percentage"),  (c) in the case of any of the Class A-1A, Class A-1B, Class A-1C,
Class A-1D,  Class A-2,  Class A-3,  Class A-4, Class A-5, Class B-1, Class B-2,
Class B-3,  Class B-4 and Class B-4H  Certificates,  a  percentage  equal to the
product of (i) 100% minus the Fixed Voting Rights Percentage  multiplied by (ii)
a  fraction,  the  numerator  of which is  equal  to the  aggregate  outstanding
Certificate  Balance of any such Class and the  denominator of which is equal to
the aggregate  outstanding  Certificate Balances of all Classes of Certificates.
The Class A-CS1 and Class A-CS2  Certificates shall not be entitled to vote with
respect to proposed extensions of a Specially Serviced Mortgage Loan. The Voting
Rights  of any  Class  of  Certificates  shall be  allocated  among  Holders  of
Certificates  of  such  Class  in  proportion  to  their  respective  Percentage
Interests.  The  aggregate  Voting  Rights of  Holders of more than one Class of
Certificates  shall be equal to the sum of the  products  of each such  Holder's
Voting Rights and the percentage of Voting Rights allocated to the related Class
of Certificates.  Any  Certificateholder  may transfer its Voting Rights without
transferring its ownership  interest in the related  Certificates  provided that
such Certificateholder  provides notice of such transfer to the Trustee prior to
the  effectiveness  of such transfer.  The Fixed Voting Right  Percentage of the
Class A-CS1 and Class A-CS2 Certificates will be proportionally reduced upon the
allocation of Appraisal  Reduction Amounts with respect to any component of such
Classes based on the amount of such reduction.

     "Weighted  Average Net  Mortgage  Pass-Through  Rate":  With respect to any
Distribution   Date  (other  than  a  Distribution   Date  following  a  Special
Distribution  Date),  a per  annum  rate  equal to a  fraction  (expressed  as a
percentage)  the  numerator  of which is the sum of the  products of (i) the Net
Mortgage  Pass-Through  Rate and  (ii)  the  Stated  Principal  Balance  of each
Mortgage Loan and the  denominator  of which is the sum of the Stated  Principal
Balances  of each  Mortgage  Loan  as of the Due  Date  occurring  in the  month
preceding the month in which such Distribution Date occurs.  With respect to any
Special Distribution Date and the Distribution Date occurring after such Special
Distribution  Date,  a per  annum  rate  equal  to a  fraction  (expressed  as a
percentage) (i) the numerator of which is the sum of (A) the products of the Net
Mortgage  Pass Through Rate and the Stated  Principal  Balance of each  Mortgage
Loan  (other  than the  Malibu  Canyon  Loan),  (B) the  product  of (1) the Net
Mortgage  Pass  Through  Rate of the  Malibu  Canyon  Loan  and  (2) the  Stated
Principal  Balance of the Malibu  Canyon Loan less the related  amount of Malibu
Principal  and (C) the  product of the Net  Mortgage  Pass  Through  Rate of the
Malibu Canyon Loan and the related  amount of Malibu  Principal  multiplied by a
fraction (1) the  numerator of which is the number of days from the first day of
the  related  Interest  Accrual  Period to the day on which the  related  Malibu
Principal  was  received  and (2) the  denominator  of  which is 30 and (ii) the
denominator  of which is the sum of (A) the Stated  Principal  Balances  of each
Mortgage Loan (other than the Malibu  Canyon Loan) as of the Due Date  occurring
in the month preceding the month in which such Distribution Date occurs, (B) the
Stated Principal  Balance of the Malibu Canyon Loan as of the Due Date occurring
in the month preceding the month in which such Distribution Date occurs less the
related  amount  of  Malibu  Principal  and (C) the  related  amount  of  Malibu
Principal  multiplied  by a fraction (1) the numerator of which is the number of
days from the first day of the  related  Interest  Accrual  Period to the day on
which the related Malibu Principal was received and (2) the denominator of which
is 30.

     "Withheld Amounts": As defined in Section 3.27(a).


     SECTION 1.02. Certain Calculations.

     Unless otherwise specified herein, the following provisions shall apply:

     (a) All  calculations of interest with respect to the Mortgage Loans (other
than the Actual/360 Mortgage Loans) and of Advances provided for herein shall be
made on the basis of a 360-day year  consisting  of twelve  30-day  months.  All
calculations  of interest with respect to the  Actual/360  Mortgage Loans and of
Advances  provided for herein shall be made as set forth in such Mortgage  Loans
with respect to the calculation of the related Mortgage Rate.

     (b) Any  Mortgage  Loan  payment is deemed to be  received on the date such
payment is actually  received by the Servicer,  Special Servicer or the Trustee;
provided,  however,  that  for  purposes  of  calculating  distributions  on the
Certificates, Principal Prepayments with respect to any Mortgage Loan are deemed
to be received on the date they are applied in accordance  with Section  3.01(b)
to reduce  the  outstanding  principal  balance of such  Mortgage  Loan on which
interest accrues.

     (c) Any  amounts  received  in  respect  of a  Mortgage  Loan as to which a
default has occurred and is  continuing in excess of Monthly  Payments  shall be
applied to Default Interest and other amounts due on such Mortgage Loan prior to
the application to late fees.


     SECTION 1.03. Certain Constructions.

     For purposes of the  definitions of "Minimum  Defaulted  Monthly  Payment",
"Special  Servicing Fee", Section 3.19, Section 3.12, Section 3.25, Section 3.30
and Section 4.06(d),  references to the most or next most  subordinate  Class of
Certificates  (or Lower-Tier  Regular  Interests)  outstanding at any time shall
mean the most or next most  subordinate  Class of  Certificates  (or  Lower-Tier
Regular  Interests) then  outstanding as among the Class A-1A, Class A-1B, Class
A-1C,  Class A-CS1,  Class A-CS2,  Class A-1D,  Class A-2, Class A-3, Class A-4,
Class  A-5,  Class  B-1,  Class  B-2,  Class  B-3,  Class  B-4  and  Class  B-4H
Certificates (and the Classes of Related Lower-Tier Regular Interests). For such
purposes,  the Class B-4 and Class B-4H Certificates (and the Classes of Related
Lower-Tier Regular  Interests)  together shall be considered to be one Class and
the Class A-1A, Class A-1B, Class A-1C, Class A-CS1 and Class A-CS2 Certificates
(and the Classes of Related Lower-Tier Regular Interests)  collectively shall be
considered  to be one  Class.  For  purposes  of this  Agreement,  each Class of
Certificates  other  than  the  Class  V-1,  Class  V-2,  Class  LR and  Class R
Certificates shall be deemed to be outstanding only to the extent its respective
Certificate  Balance  has  not  been  reduced  to  zero.  For  purposes  of this
Agreement,  the Class V-1 Certificates shall be deemed to be outstanding so long
as there are any Notes  outstanding,  the Class V-2 Certificates shall be deemed
outstanding  so long as there are any Notes  outstanding  that  provide  for the
payment of Excess  Interest,  the Class B-4H  Certificates  and the Class B-4H-L
Interest  shall be  deemed  to be  outstanding  so long as there  are any  Notes
outstanding that provide for payments of Prepayment  Premiums in connection with
voluntary or involuntary  prepayments  and the Class R and Class LR Certificates
shall  be  deemed  to be  outstanding  so long as the  Trust  Fund  has not been
terminated  pursuant to Section 9.01. For purposes of this Agreement,  the Class
A-CS1 and Class A-CS2 Certificates shall be deemed to be outstanding until their
respective Notional Balances have been reduced to zero.


                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;
                        ORIGINAL ISSUANCE OF CERTIFICATES

     SECTION 2.01. Conveyance of Mortgage Loans; Assignment of Mortgage Loan
                   Purchase and Sale Agreement.

     The Depositor,  concurrently  with the execution and delivery hereof,  does
hereby sell,  transfer,  assign,  set over and  otherwise  convey to the Trustee
without recourse (except to the extent herein provided) all the right, title and
interest  of the  Depositor  in and to the  Mortgage  Loans  and  the  Anchorage
Participation (except to the extent the Other Participant has an interest in the
related loan  documents),  including  all rights to payment in respect  thereof,
except as set forth below, and any security interest thereunder (whether in real
or  personal  property  and  whether  tangible  or  intangible)  in favor of the
Depositor, and all Reserve Accounts, Lock-Box Accounts, Cash Collateral Accounts
and all other  assets  included  or to be  included  in the  Trust  Fund for the
benefit of the  Certificateholders.  Such transfer and  assignment  includes all
interest and  principal  due on or with respect to the Mortgage  Loans after the
Cut-off  Date. In connection  with such transfer and  assignment,  the Depositor
shall make a cash  deposit to the  Collection  Account in an amount equal to the
Cash Deposit.  The Depositor,  concurrently  with execution and delivery hereof,
does also hereby transfer,  assign, set over and otherwise convey to the Trustee
without recourse (except to the extent provided herein) all the right, title and
interest of the  Depositor  in, to and under the Mortgage Loan Purchase and Sale
Agreement and, in, to and under each Original Purchase  Agreement as assignee of
the  Mortgage  Loan  Seller's  rights  thereunder  to the extent  related to any
Mortgage  Loan. The Servicer,  Special  Servicer or the Trustee shall notify the
Mortgage Loan Seller and the Depositor  upon such party's  becoming aware of any
breach of the representations and warranties  contained in this Agreement or the
Mortgage  Loan  Purchase  and  Sale  Agreement  that  gives  rise  to a cure  or
repurchase  obligation;  provided,  that the  failure of the  Servicer,  Special
Servicer or Trustee to give such  notification  shall not constitute a waiver of
any cure or  repurchase  obligation.  The  Depositor  shall  cause  the  Reserve
Accounts,  Cash Collateral  Accounts and Lock-Box  Accounts to be transferred to
and held in the name of the  Servicer on behalf of the Trustee as  successor  to
the Mortgage Loan Seller and the Originators.

     In connection with such transfer and assignment,  the Depositor does hereby
deliver to, and deposit with,  the  Custodian  (on behalf of the Trustee),  with
copies to the  Servicer and the Special  Servicer,  the  following  documents or
instruments with respect to each Mortgage Loan so assigned  (provided,  however,
the documents specified in item (ix) shall be delivered only to the Servicer):

     (i)  the original of the Note,  endorsed  without  recourse to the order of
          the  Trustee  in the  following  form:  "Pay to the  order of  LaSalle
          National  Bank,  as  Trustee,  without  recourse"  which  Note and all
          endorsements thereon shall, unless the Mortgage Loan was originated by
          the Mortgage Loan Seller (as indicated on the Mortgage Loan Schedule),
          show a  complete  chain  of  endorsement  from the  Originator  to the
          Trustee;

     (ii) the original  recorded  Mortgage or  counterpart  thereof  showing the
          Originator as mortgagee or, if any such original Mortgage has not been
          returned from the applicable  public recording  office, a copy thereof
          certified  to be a true  and  complete  copy of the  original  thereof
          submitted for recording;

     (iii)an executed  Assignment of Mortgage in suitable  form for  recordation
          in the  jurisdiction  in which the  Mortgaged  Property  is located to
          "LaSalle National Bank, as Trustee, without recourse";

     (iv) if the related security  agreement is separate from the Mortgage,  the
          original  executed  version or  counterpart  thereof of such  security
          agreement and the assignment thereof to Trustee;

     (v)  a copy of the UCC-1  financing  statement,  together  with an original
          executed UCC-2 or UCC-3  financing  statement,  in a form suitable for
          filing,  disclosing  the  assignment  to the  Trustee of the  security
          interest in the personal property (if any)  constituting  security for
          repayment of the Mortgage Loan;

     (vi) the original of the Loan Agreement or counterpart  thereof relating to
          such Mortgage Loan, if any;

     (vii)the  original  lender's  title  insurance  policy (or the original pro
          forma title insurance policy), together with any endorsements thereto;

     (viii) if any related  Assignment of Leases,  Rents and Profits is separate
          from the  Mortgage,  the  original  executed  version  or  counterpart
          thereof,  together with an executed reassignment of such instrument to
          the  Trustee (a  "Reassignment  of  Assignment  of  Leases,  Rents and
          Profits") in suitable  form for  recordation  in the  jurisdiction  in
          which the Mortgaged Property is located (which reassignment,  however,
          may be  included  in the  Assignment  of  Mortgage  and  need not be a
          separate instrument);

     (ix) copies  of  the  original   Environmental  Reports  of  the  Mortgaged
          Properties made in connection with  origination of the Mortgage Loans,
          if any;

     (x)  copies  of  the  original  Management  Agreements,  if  any,  for  the
          Mortgaged Property;

     (xi) a copy of the related  ground  lease,  as amended,  for the  Mortgaged
          Property, if any;

     (xii)if the related  assignment of contracts is separate from the Mortgage,
          the original  executed version of such assignment of contracts and the
          assignment thereof to the Trustee;

     (xiii) if any related  Lock-Box  Agreement or Cash Collateral  Agreement is
          separate from the Mortgage or Loan  Agreement,  a copy  thereof;  with
          respect to the Reserve Accounts, Cash Collateral Accounts and Lock-Box
          Accounts,  if any, a copy of the UCC-1 financing  statements,  if any,
          submitted  for filing  with  respect  to the  Mortgage  Loan  Seller's
          security  interest in the Reserve Accounts,  Cash Collateral  Accounts
          and  Lock-Box  Accounts  and all funds  contained  therein  (and UCC-3
          financing  statements  assigning such security interest to the Trustee
          on behalf of the Certificateholders);

     (xiv)any and all amendments,  modifications and supplements to, and waivers
          related to, any of the foregoing; and

     (xv) any other written agreements related to the Mortgage Loan.

     On or promptly  following  the Closing  Date,  the Servicer  shall,  to the
extent  possession  thereof  has been  delivered  to it, at the  expense  of the
Depositor,  (1) record,  (a) each Assignment of Mortgage  referred to in Section
2.01(iii)  which  has  not  yet  been  submitted  for  recording  and  (b)  each
Reassignment of Assignment of Leases,  Rents and Profits  referred to in Section
2.01(viii)  (if not  otherwise  included in the related  Assignment of Mortgage)
which has not yet been submitted for  recordation;  and (2) file,  each UCC-2 or
UCC-3 financing statement referred to in Section 2.01(v) or (xiii) which has not
yet been submitted for filing.  The Servicer shall upon delivery promptly submit
(and in no event  later than five  Business  Days  following  the receipt of the
related  documents  in the case of clause 1(a) above and 60 days  following  the
Closing Date in the case of clauses  1(b) and 2 above) for  recording or filing,
as the case may be,  in the  appropriate  public  recording  office,  each  such
document.  In the event that any such  document is lost or  returned  unrecorded
because of a defect  therein,  the  Servicer,  at the expense of the  Depositor,
shall use its best  efforts  to  promptly  prepare  a  substitute  document  for
signature by the  Depositor,  and  thereafter the Servicer shall cause each such
document to be duly recorded.  The Servicer shall,  promptly upon receipt of the
original  recorded copy (and in no event later than five Business Days following
such receipt) deliver such original to the Custodian.  Notwithstanding  anything
to the contrary  contained in this Section  2.01, in those  instances  where the
public recording office retains the original Mortgage, Assignment of Mortgage or
Reassignment of Assignment of Leases,  Rents and Profits,  if applicable,  after
any has been  recorded,  the  obligations  hereunder of the  Depositor  shall be
deemed to have been  satisfied  upon delivery to the Custodian of a copy of such
Mortgage,  Assignment of Mortgage or Reassignment of Assignment of Leases, Rents
and Profits,  if applicable,  certified by the public  recording  office to be a
true and complete copy of the recorded  original  thereof.  If a pro forma title
insurance  policy has been  delivered  to the  Custodian  in lieu of an original
title insurance policy, the Depositor will promptly deliver to the Custodian the
related  original title  insurance  policy upon receipt  thereof.  The Depositor
shall promptly cause the UCC-1's  referred to in Section  2.01(v) to be filed in
the applicable  public recording office and upon filing will promptly deliver to
the Custodian the related UCC-1, with evidence of filing thereon.  The Depositor
shall reimburse the Servicer for all out-of-pocket  expenses incurred and filing
fees  paid by the  Servicer  in  connection  with  its  obligations  under  this
paragraph. Copies of recorded or filed Assignments,  Reassignments,  UCC-1's and
UCC-3's  shall be  delivered to the Trustee by the  Depositor  or  Servicer,  as
applicable.

     All  original  documents  relating  to the  Mortgage  Loans  which  are not
delivered to the Custodian are and shall be held by the  Depositor,  the Trustee
or the  Servicer,  as  the  case  may  be,  in  trust  for  the  benefit  of the
Certificateholders.  In the event that any such  original  document  is required
pursuant  to the terms of this  Section  to be a part of a Mortgage  File,  such
document shall be delivered promptly to the Custodian.

     SECTION 2.02. Acceptance by Custodian and the Trustee.

     If the Depositor cannot deliver any original or certified recorded document
described in Section 2.01 on the Closing Date, the Depositor  shall use its best
efforts,  promptly  upon receipt  thereof and in any case not later than 45 days
from the Closing Date, to deliver such original or certified  recorded documents
to the  Custodian  (unless the  Depositor is delayed in making such  delivery by
reason of the fact  that such  documents  shall  not have been  returned  by the
appropriate recording office in which case it shall notify the Custodian and the
Trustee  in  writing  of such  delay and shall  deliver  such  documents  to the
Custodian promptly upon the Depositor's  receipt thereof).  By its execution and
delivery of this Agreement, the Trustee acknowledges the assignment to it of the
Mortgage  Loans in good faith without notice of adverse claims and declares that
the Custodian holds and will hold such documents and all others  delivered to it
constituting  the Mortgage  File (to the extent the documents  constituting  the
Mortgage  File are actually  delivered to the  Custodian)  for any Mortgage Loan
assigned to the  Trustee  hereunder  in trust,  upon the  conditions  herein set
forth,  for the use and benefit of all  present  and future  Certificateholders.
With the exception of any Notes listed by the Trustee on an exception report and
delivered to the Depositor on the Closing Date, the Trustee hereby  acknowledges
the receipt of the Notes. The Trustee agrees to review each Mortgage File within
45 days after the later of (a) the  Trustee's  receipt of such  Mortgage File or
(b) execution and delivery of this  Agreement,  to ascertain  that all documents
(other than documents  referred to in clause (ix) of Section 2.01 which shall be
delivered to the Servicer) referred to in Section 2.01 above (in the case of the
documents referred to in Section 2.01(iv),  (v), (vi), (vii) (in the case of any
endorsement  thereto),  (viii) and (x)  through  (xv),  as  identified  to it in
writing by the Depositor) and any original recorded documents referred to in the
first sentence of this Section  included in the delivery of a Mortgage File have
been received, have been executed, appear to be what they purport to be, purport
to be recorded or filed (as  applicable)  and have not been torn,  mutilated  or
otherwise  defaced,  and  that  such  documents  relate  to the  Mortgage  Loans
identified in the Mortgage Loan Schedule.  In so doing,  the Trustee may rely on
the  purported due  execution  and  genuineness  of any such document and on the
purported  genuineness  of any signature  thereon.  If at the conclusion of such
review any document or documents constituting a part of a Mortgage File have not
been executed or received,  have not been recorded or filed (if  required),  are
unrelated to the Mortgage Loans identified in the Mortgage Loan Schedule, appear
not to be what they  purport to be or have been  torn,  mutilated  or  otherwise
defaced,  the Trustee  shall  promptly so notify the  Depositor and the Mortgage
Loan  Seller by  providing a written  report,  setting  forth for each  affected
Mortgage  Loan,  with  particularity,  the  nature of the  defective  or missing
document.  The  Depositor  shall,  or shall cause the  Mortgage  Loan Seller to,
deliver an executed,  recorded or undamaged document, as applicable,  or, if the
failure to deliver such document in such form has a material  adverse  effect on
the security provided by the related Mortgaged Property, the Depositor shall, or
shall cause the Mortgage Loan Seller to, repurchase the related Mortgage Loan in
the manner provided in Section 2.03. None of the Servicer,  the Special Servicer
and Trustee shall be responsible  for any loss,  cost,  damage or expense to the
Trust Fund  resulting  from any failure to receive any document  constituting  a
portion  of a  Mortgage  File  noted on such a report or for any  failure by the
Depositor to use its best efforts to deliver any such document.

     In  reviewing  any Mortgage  File  pursuant to the  preceding  paragraph or
Section 2.01, the Servicer shall have no responsibility to cause the Trustee to,
and the Trustee will have no  responsibility  to, determine whether any document
or opinion is legal,  valid,  binding or  enforceable,  whether  the text of any
assignment  or  endorsement  is  in  proper  or  recordable  form  (except,   if
applicable,  to determine if the Trustee is the assignee or  endorsee),  whether
any  document  has been  recorded in  accordance  with the  requirements  of any
applicable  jurisdiction,  whether  a blanket  assignment  is  permitted  in any
applicable  jurisdiction,  or  whether  any Person  executing  any  document  or
rendering any opinion is authorized to do so or whether any signature thereon is
genuine.

     The  Trustee  shall hold that  portion of the Trust Fund  delivered  to the
Trustee consisting of "instruments" (as such term is defined in Section 9-105(i)
of the Uniform  Commercial  Code as in effect in Illinois on the date hereof) in
Illinois and, except as otherwise specifically provided in this Agreement, shall
not remove such instruments from Illinois, as applicable,  unless it receives an
Opinion  of  Counsel  (obtained  and  delivered  at the  expense  of the  Person
requesting the removal of such  instruments from Illinois) that in the event the
transfer of the Mortgage Loans to the Trustee is deemed not to be a sale,  after
such  removal,  the Trustee will  possess a first  priority  perfected  security
interest in such instruments.


     SECTION 2.03. Representations and Warranties of the Depositor.

     (a) The Depositor hereby represents and warrants 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  Depositor  has  taken  all  necessary  action  to  authorize  the
          execution,  delivery and  performance of this Agreement by it, and has
          the power and authority to execute, deliver and perform this Agreement
          and all  the  transactions  contemplated  hereby,  including,  but not
          limited to, the power and  authority to sell,  assign and transfer the
          Mortgage Loans in accordance with this Agreement;

     (iii)This  Agreement  has been duly and validly  authorized,  executed  and
          delivered  by  the  Depositor  and  assuming  the  due  authorization,
          execution  and delivery of this  Agreement by each other party hereto,
          this Agreement and all of the  obligations of the Depositor  hereunder
          are  the  legal,  valid  and  binding  obligations  of the  Depositor,
          enforceable in accordance with the terms of this Agreement,  except as
          such   enforcement   may  be   limited  by   bankruptcy,   insolvency,
          reorganization,  liquidation,  receivership,  moratorium or other laws
          relating to or affecting  creditors' rights  generally,  or by general
          principles of equity  (regardless  of whether such  enforceability  is
          considered in a proceeding in equity or at law);

     (iv) The execution and delivery of this  Agreement and the  performance  of
          its obligations  hereunder by the Depositor will not conflict with any
          provision of its certificate of incorporation or bylaws, or any law or
          regulation to which the Depositor is subject, or conflict with, result
          in a breach of or  constitute a default  under (or an event which with
          notice or lapse of time or both would  constitute a default under) any
          of the terms,  conditions or provisions of any agreement or instrument
          to which  the  Depositor  is a party or by which it is  bound,  or any
          order or decree applicable to the Depositor, or result in the creation
          or  imposition  of  any  lien  on any of  the  Depositor's  assets  or
          property,  which would  materially and adversely affect the ability of
          the  Depositor  to carry  out the  transactions  contemplated  by this
          Agreement.   The  Depositor   has  obtained  any  consent,   approval,
          authorization  or order of any  court or  governmental  agency or body
          required for the execution,  delivery and performance by the Depositor
          of this Agreement;

     (v)  The certificate of  incorporation  of the Depositor  provides that the
          Depositor is permitted to engage in only the following activities:

          (A)  to acquire, own, hold, sell, transfer,  assign, pledge,  finance,
               refinance and  otherwise  deal with (I) loans secured by first or
               second mortgages, deeds of trust or similar liens on residential,
               including  single-family  and  multi-family,  commercial or mixed
               commercial and residential  properties,  shares issued by private
               non-profit   housing   corporations,   or  manufactured   housing
               contracts,  (II) any participation interest in, security (in bond
               or  pass-through  form) or funding  agreement based on, backed or
               collateralized  by, directly or indirectly,  any of the foregoing
               (the  loans  described  in clause  (A)(I)  and the  participation
               interests,  securities and funding agreements described in clause
               (A)(II),  collectively,  "Mortgage Loans"), (III) receivables and
               loan obligations,  whether secured or unsecured,  including,  but
               not limited to, retail automotive,  truck or manufactured housing
               installment  sale  contracts  or  loans or  automotive,  truck or
               manufactured  housing  leases,  consumer or  commercial  loans or
               leases,  credit card  accounts,  accounts  receivable,  corporate
               receivables,   trade   receivables,   trade   bills,   boat   and
               recreational vehicle loans,  computer or other equipment loans or
               leases,  mobile  home  loans  and pads,  construction  equipment,
               dealer and floor plan financing  notes,  insurance  policy loans,
               medical  and  health  care   receivables,   municipal  and  other
               governmental  leases,  short-term  notes  secured  by a lien on a
               small  business  or all or  part  of its  assets,  and  loans  to
               lesser-developed  countries,  (IV) any participation interest in,
               security  (in bond or  pass-through  form) or  funding  agreement
               based on, backed or  collateralized  by,  directly or indirectly,
               any of the  foregoing  (the  receivables  and loans  described in
               clause (A)(III) and the participation  interests,  securities and
               funding  agreements  described in clause  (A)(IV),  collectively,
               "Receivables");

          (B)  to authorize and issue one or more series (each, a  "Pass-Through
               Series") of pass-through securities  ("Certificates") pursuant to
               pooling and servicing  agreements (each, a "Pooling and Servicing
               Agreement"),  each of which Pass-Through Series (I) represents an
               ownership  interest in  Mortgage  Loans or  Receivables,  related
               property  and/or  collections in respect  thereof and (II) may be
               structured to contain one or more classes of  Certificates,  each
               class having the characteristics specified in the related Pooling
               and  Servicing  Agreement,  and  to  acquire,  own,  hold,  sell,
               transfer,  assign,  pledge,  finance  or  refinance  one or  more
               Certificates  or  classes  of  Certificates  of any  Pass-Through
               Series;

          (C)  to establish  one or more trusts  ("Trusts")  to issue,  acquire,
               own, and hold one or more series (each,  a "Bond Series") of debt
               obligations  ("Bonds"),  each  issued  pursuant  to an  indenture
               ("Indenture"), each of which bond series (I) is collateralized by
               Mortgage Loans,  receivables and any supplemental collateral (the
               "Supplemental   Collateral";   Mortgage  Loans,  Receivables  and
               Supplemental Collateral,  collectively,  the "Collateral") and/or
               related  property and/or  collections in respect thereof and (II)
               may be structured  to contain one or more classes of Bonds,  each
               class  having  the  characteristics   specified  in  the  related
               Indenture,  and to acquire,  own, hold, sell,  transfer,  assign,
               pledge,  finance  or  refinance  one or more  Bonds or classes of
               Bonds of any Bond Series;  provided,  however,  that the Bonds of
               any Bond Series have been rated in one of the two highest  rating
               categories  by  one or  more  nationally  recognized  statistical
               rating agencies and, provided further, that the Bonds of any Bond
               Series other than the initial Bond Series  issued by a Trust have
               been  rated  in the  same  or a  higher  rating  category  by the
               nationally recognized  statistical rating agency or agencies that
               rated the initial Bond Series issued by such Trust;

          (D)  to issue,  acquire,  assume, own, hold, sell,  transfer,  assign,
               pledge and finance  indebtedness  that (I) is subordinated to the
               Bonds; (II) is nonrecourse to the Depositor and the related Trust
               other than to cash flow on the Collateral  securing a Bond Series
               issued by the related Trust in excess of amounts necessary to pay
               holders of Bonds  ("Bondholders") of such Bond Series; (III) does
               not  constitute a claim  against the Depositor to the extent that
               funds are  insufficient to pay such  indebtedness;  and (IV) does
               not result in a lowering or  withdrawal  of the rating or ratings
               then assigned to the Bonds of any Bond Series issued by the Trust
               issuing such subordinated  indebtedness,  as confirmed in writing
               by  the  nationally  recognized   statistical  rating  agency  or
               agencies rating such Bond Series;

          (E)  (I) to establish  one or more Trusts to engage in any one or more
               of the activities  described in (A) and (D) above,  each of which
               Trusts  and any  Trust  formed  to  engage  in one or more of the
               activities  described  in (C) above may deliver to the  Depositor
               Certificates  ("Trust  Certificates")  representing the ownership
               interest in the assets of such Trust, (II) to acquire, own, hold,
               sell, transfer,  assign, pledge, finance, and otherwise deal with
               any or all  of the  Trust  Certificates  in  any  Trust  that  it
               establishes  and (III) to act as  settlor  or  depositor  of such
               Trusts and to invest in or sell Trust Certificates; and

          (F)  to engage in any other acts and  activities  and to exercise  any
               powers  permitted to corporations  under the laws of the State of
               Delaware  which  are  incidental  to,  or  connected   with,  the
               foregoing,  and  necessary,  suitable or convenient to accomplish
               any of the foregoing;

          Capitalized  terms defined in this clause (v) shall apply only to such
          clause.

     (vi) There is no action,  suit or proceeding  pending against the Depositor
          in  any  court  or by or  before  any  other  governmental  agency  or
          instrumentality  which  would  materially  and  adversely  affect  the
          ability  of the  Depositor  to carry out its  obligations  under  this
          Agreement; and

     (vii)The Trustee,  if not the owner of the related Mortgage Loan, will have
          a valid and perfected  security  interest of first priority in each of
          the Mortgage Loans and any proceeds thereof.

     (b) The  Depositor  hereby  represents  and  warrants  with respect to each
Mortgage Loan that:

     (i)  Immediately  prior to the transfer and assignment to the Trustee,  the
          Note and the Mortgage were not subject to an assignment or pledge, and
          the  Depositor  had good  title to,  and was the sole  owner  of,  the
          Mortgage  Loan and had full right to  transfer  and sell the  Mortgage
          Loan to the Trustee free and clear of any encumbrance,  equity,  lien,
          pledge, charge, claim or security interest;

     (ii) The Depositor is transferring such Mortgage Loan free and clear of any
          and all liens,  pledges,  charges or security  interests of any nature
          encumbering such Mortgage Loan;

     (iii)The related  Assignment of Mortgage  constitutes the legal,  valid and
          binding assignment of such Mortgage from the Depositor to the Trustee,
          and any  related  Reassignment  of  Assignment  of  Leases,  Rents and
          Profits  constitutes the legal,  valid and binding assignment from the
          Depositor to the Trustee;

     (iv) No claims have been made by the  Depositor  under the  lender's  title
          insurance policy,  and the Depositor has not done, by act or omission,
          anything  which  would  impair the  coverage  of such  lender's  title
          insurance policy;

     (v)  All of the  representations and warranties of the Mortgage Loan Seller
          contained in the Mortgage  Loan  Purchase and Sale  Agreement are true
          and correct as of the Cut-off Date;

     (vi) (1)  Such  Mortgage  Loan  is  directly  secured  by a  Mortgage  on a
          commercial  property  or  multifamily  residential  property,  and (2)
          either (i)  substantially  all of the proceeds of such  Mortgage  Loan
          were used to  acquire  or  improve  or  protect  an  interest  in real
          property that, at the origination  date, was the only security for the
          Mortgage  Loan  (in the  case of a  Mortgage  Loan  that  has not been
          modified in a manner that  constituted a deemed exchange under Section
          1001 of the Code at a time when the  Mortgage  Loan was not in default
          or default with respect  thereto was not  reasonably  foreseeable)  or
          (ii) the fair market value of such real property was at least equal to
          80% of the principal  amount of the Mortgage  Loan (a) at  origination
          (or,  if  the  Mortgage  Loan  has  been  modified  in a  manner  that
          constituted a deemed exchange under Section 1001 of the Code at a time
          when the  Mortgage  Loan was not in default or  default  with  respect
          thereto  was not  reasonably  foreseeable,  the date of the last  such
          modification)  or (b) at the Closing Date;  provided that for purposes
          of this  clause  (ii) the  fair  market  value  of the  real  property
          interest  must  first be  reduced by (A) the amount of any lien on the
          real  property  interest  that is senior to the Mortgage  Loan (unless
          such  senior  lien also  secures a Mortgage  Loan,  in which event the
          computation described in (a) and (b) of this clause (ii) shall be made
          on an aggregate basis) and (B) a proportionate amount of any lien that
          is in parity with the Mortgage  Loan (unless such other lien secures a
          Mortgage Loan that is cross-collateralized with such Mortgage Loan, in
          which event the  computation  described  in (a) and (b) of this clause
          (ii) shall be made on an aggregate basis); and

     (vii)The  information  set forth with respect to such  Mortgage Loan on the
          Mortgage Loan Schedule is true and correct in all material respects as
          of the dates respecting which such information is given, or if no date
          is specified, as of the Cut-off Date.

     (c) It is understood and agreed that the representations and warranties set
forth in this Section 2.03 shall  survive  delivery of the  respective  Mortgage
Files to the Trustee until the termination of this Agreement, and shall inure to
the benefit of the Certificateholders and the Servicer.

     (d) Upon discovery by the Custodian,  the Servicer, the Special Servicer or
the Trustee of a breach of the  representation and warranty set forth in Section
2.03(b)(vi) or that any Mortgage Loan otherwise  fails to constitute a Qualified
Mortgage,  such Person shall give prompt notice thereof to the Depositor and the
Depositor  shall correct such condition or repurchase or cause the Mortgage Loan
Seller to repurchase  such Mortgage Loan at the Repurchase  Price within 90 days
of discovery of such failure;  it being  understood and agreed that none of such
Persons has an  obligation  to conduct any  investigation  with  respect to such
matters.  It is understood and agreed that the  obligations of the Depositor set
forth in this Section  2.03(d) to cure or repurchase a Mortgage Loan which fails
to constitute a Qualified  Mortgage shall be the sole remedies  available to the
Trustee respecting, in the case of a Mortgage Loan, a breach of a representation
or warranty set forth in Section 2.03(b)(vi).

     (e) Upon discovery by the Custodian,  the Servicer, the Special Servicer or
the Trustee of a breach of any  representation  or warranty of the Mortgage Loan
Seller in the  Mortgage  Loan  Purchase and Sale  Agreement  with respect to any
Mortgage Loan, or that any document required to be included in the Mortgage File
does not conform to the  requirements  of Section  2.01,  such Person shall give
prompt  notice  thereof to the Mortgage Loan Seller and the Mortgage Loan Seller
shall, to the extent the Mortgage Loan Seller is obligated to cure or repurchase
the related Mortgage Loan under the terms of the Mortgage Loan Purchase and Sale
Agreement,  either  cure such breach or  repurchase  said  Mortgage  Loan at the
Repurchase  Price  within 90 days of the  receipt  of  notice  of the  breach as
provided in the Mortgage Loan Purchase and Sale Agreement;  it being  understood
and agreed  that none of the  Custodian,  the  Servicer  and the  Trustee has an
obligation to conduct any investigation with respect to such matters (except, in
the case of the  Mortgage  Files,  to the  extent  provided  in  Section  2.01);
provided,  however, that in the event that such breach is capable of being cured
as determined by the Servicer or the Special  Servicer,  as applicable,  but not
within  such 90 day period and the  Mortgage  Loan Seller has  commenced  and is
diligently  proceeding  with the cure of such  breach  within such 90 day period
(other than a breach that is also a breach of Section  2.03(b)(vi)  or 2.03(d)),
the Mortgage Loan Seller shall have an additional 90 days to complete such cure;
provided,  further,  that with  respect  to such  additional  90 day  period the
Mortgage  Loan Seller  shall have  delivered  an  officer's  certificate  to the
Trustee and the Servicer  setting forth the reason such breach is not capable of
being cured within the initial 90 day period and what actions the Mortgage  Loan
Seller is  pursuing in  connection  with the cure  thereof and stating  that the
Mortgage  Loan Seller  anticipates  that such  breach  will be cured  within the
additional 90 day period; and, provided, further, that in the event the Mortgage
Loan Seller fails to cure such breach within such additional 90-day period,  the
Repurchase  Price shall include  interest on any Advances made in respect of the
related Mortgage Loan during such period.

     (f) Upon receipt by the Servicer from the Depositor or Mortgage Loan Seller
of the Repurchase  Price for the  repurchased  Mortgage Loan, the Servicer shall
deposit such amount in the  Collection  Account,  and the  Trustee,  pursuant to
Section  3.11,  shall,  upon  receipt of a  certificate  of a Servicing  Officer
certifying  as to the receipt by the  Servicer of the  Repurchase  Price and the
deposit of the  Repurchase  Price into the Collection  Account  pursuant to this
Section  2.03(f),  release  or  cause to be  released  to the  Depositor  or the
Mortgage  Loan Seller the related  Mortgage  File and shall  execute and deliver
such  instruments  of transfer or  assignment,  in each case  without  recourse,
representation or warranty,  as shall be prepared by the Servicer to vest in the
Depositor  or the  Mortgage  Loan Seller any  Mortgage  Loan  released  pursuant
hereto,  and any  rights of the  Depositor  in, to and under the  Mortgage  Loan
Purchase  and Sale  Agreement  as it  related  to such  Mortgage  Loan that were
initially  transferred  to the Trust Fund under Section 2.01,  and if applicable
any rights of the Mortgage Loan Seller or Depositor in, to and under the related
Original  Purchase  Agreement  as it  related  to such  Mortgage  Loan that were
initially  transferred to the Trust Fund under Section 2.01, and the Trustee and
the Servicer shall have no further  responsibility  with regard to such Mortgage
File.

     (g) In the event  that the  Mortgage  Loan  Seller  incurs  any  expense in
connection  with curing a breach of a  representation  or  warranty  pursuant to
Section  2.03(e) which also  constitutes  a default  under the related  Mortgage
Loan,  the Mortgage  Loan Seller shall have a right,  subrogated  to that of the
Trustee,  as successor to the mortgagee,  to recover the amount of such expenses
from the  related  Borrower.  The  Servicer  shall  use  reasonable  efforts  in
recovering,  or  assisting  the  Mortgage  Loan Seller in  recovering,  from the
related Borrower the amount of any such expenses.

     (h) In the event that any  litigation  is  commenced  which  alleges  facts
which, in the judgment of the Depositor, could constitute a breach of any of the
Depositor's  representations  and warranties relating to the Mortgage Loans, the
Depositor hereby reserves the right to conduct the defense of such litigation at
its expense.

     (i) If for any reason the Mortgage  Loan Seller or the  Depositor  fails to
fulfill its  obligations  under this  Section  2.03 with respect to any Mortgage
Loan, the Servicer  shall use reasonable  efforts in enforcing any obligation of
the  Originator to cure or repurchase  such Mortgage Loan under the terms of the
related Original Purchase Agreement.

     SECTION 2.04. Representations, Warranties and Covenants of the Servicer and
                   Special Servicer.

     (a) The Servicer,  as Servicer,  and if it is also the Special Servicer, as
the Special Servicer,  hereby represents,  warrants and covenants that as of the
Closing Date or as of such date specifically provided herein:

     (i)  The Servicer is a corporation, duly organized, validly existing and in
          good  standing  under  the  laws of the  State  of  Texas  and has all
          licenses  necessary to carry on its business as now being conducted or
          is in  compliance  with the laws of each state in which any  Mortgaged
          Property is located to the extent  necessary to comply with its duties
          and  responsibilities  hereunder with respect to each Mortgage Loan in
          accordance with the terms of this Agreement;

     (ii) The Servicer has the full corporate  power,  authority and legal right
          to execute and deliver  this  Agreement  and to perform in  accordance
          herewith; the execution and delivery of this Agreement by the Servicer
          and its  performance  and compliance  with the terms of this Agreement
          will not violate the  Servicer's  charter or by-laws or  constitute  a
          default (or an event  which,  with  notice or lapse of time,  or both,
          would  constitute  a default)  under,  or result in the breach of, any
          material contract, agreement or other instrument to which the Servicer
          is a party or which may be  applicable  to the  Servicer or any of its
          assets;

     (iii)This  Agreement  has been duly and validly  authorized,  executed  and
          delivered by the Servicer and, assuming due  authorization,  execution
          and delivery by the other parties hereto,  constitutes a legal,  valid
          and binding  obligation  of the  Servicer,  enforceable  against it in
          accordance  with  the  terms  of  this   Agreement,   except  as  such
          enforcement may be limited by bankruptcy, insolvency,  reorganization,
          liquidation,  receivership,  moratorium  or other laws  relating to or
          affecting  creditors'  rights generally,  or by general  principles of
          equity  (regardless of whether such  enforceability is considered in a
          proceeding in equity or at law),  and all requisite  corporate  action
          has  been  taken  by the  Servicer  to  make  this  Agreement  and all
          agreements  contemplated hereby valid and binding upon the Servicer in
          accordance with their terms;

     (iv) The Servicer is not in violation of, and the execution and delivery of
          this Agreement by the Servicer and its performance and compliance with
          the terms of this  Agreement  will not  constitute  a  violation  with
          respect to, any order or decree of any court  binding on the  Servicer
          or any  order  or  regulation  of any  federal,  state,  municipal  or
          governmental agency having jurisdiction,  or result in the creation or
          imposition  of any lien,  charge  or  encumbrance  which,  in any such
          event,  would have  consequences  that would  materially and adversely
          affect the  condition  (financial  or  otherwise)  or operation of the
          Servicer or its  properties or impair the ability of the Trust Fund to
          realize on the Mortgage Loans;

     (v)  There is no  action,  suit,  proceeding  or  investigation  pending or
          threatened  against the Servicer which,  either in any one instance or
          in the aggregate,  would result in any material  adverse change in the
          business, operations, financial condition, properties or assets of the
          Servicer,  or in any material  impairment of the right,  or would,  if
          adversely  determined,  materially impair the ability of the Servicer,
          to carry on its business  substantially  as now  conducted,  or in any
          material  liability on the part of the  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 the  Servicer  contemplated  herein,  or which  would be  likely to
          impair  materially  the ability of the  Servicer to perform  under the
          terms of this Agreement; and

     (vi) No 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 the Servicer
          of or compliance by the Servicer with this Agreement,  or if required,
          such approval has been obtained prior to the Cut-off Date.

     (b) The Special Servicer, as Special Servicer, hereby represents,  warrants
and  covenants  that as of the  Closing  Date or as of  such  date  specifically
provided herein:

     (i)  The Special Servicer is a limited partnership, duly organized, validly
          existing and in good standing  under the laws of the State of Maryland
          and has all  licenses  necessary to carry on its business as now being
          conducted  or will be in  compliance  with the  laws of each  state in
          which any  Mortgaged  Property is located to the extent  necessary  to
          comply with its duties and responsibilities  hereunder with respect to
          each  Mortgage Loan in  accordance  with the terms of this  Agreement,
          provided,  that  the  breach  of  such  representation,  warranty  and
          covenant  shall  have no effect  unless  such  breach  has a  material
          adverse  effect on the ability of the Special  Servicer to fulfill its
          obligations hereunder;

     (ii) The Special Servicer has the full power,  authority and legal right to
          execute  and  deliver  this  Agreement  and to perform  in  accordance
          herewith;  the execution and delivery of this Agreement by the Special
          Servicer and its  performance  and  compliance  with the terms of this
          Agreement will not violate the Special  Servicer's  charter or by-laws
          or  constitute a default (or an event  which,  with notice or lapse of
          time, or both,  would  constitute a default)  under,  or result in the
          breach of, any material  contract,  agreement or other  instrument  to
          which the Special  Servicer is a party or which may be  applicable  to
          the Special Servicer or any of its assets;

     (iii)This  Agreement  has been duly and validly  authorized,  executed  and
          delivered by the Special  Servicer  and,  assuming due  authorization,
          execution  and delivery by the other  parties  hereto,  constitutes  a
          legal,   valid  and  binding   obligation  of  the  Special  Servicer,
          enforceable against it in accordance with the terms of this Agreement,
          except as such  enforcement may be limited by bankruptcy,  insolvency,
          reorganization,  liquidation,  receivership,  moratorium or other laws
          relating to or affecting  creditors' rights  generally,  or by general
          principles of equity  (regardless  of whether such  enforceability  is
          considered  in a proceeding  in equity or at law),  and all  requisite
          corporate  action has been taken by the Special  Servicer to make this
          Agreement  and all  agreements  contemplated  hereby valid and binding
          upon the Special Servicer in accordance with their terms;

     (iv) The Special  Servicer is not in violation  of, and the  execution  and
          delivery of this Agreement by the Special Servicer and its performance
          and compliance  with the terms of this Agreement will not constitute a
          violation with respect to, any order or decree of any court binding on
          the Special Servicer or any order or regulation of any federal, state,
          municipal or governmental agency having jurisdiction, or result in the
          creation or imposition of any lien,  charge or encumbrance  which,  in
          any such event,  would have  consequences  that would  materially  and
          adversely  affect the condition  (financial or otherwise) or operation
          of the Special Servicer or its properties or impair the ability of the
          Trust Fund to realize on the Mortgage Loans;

     (v)  There is no  action,  suit,  proceeding  or  investigation  pending or
          threatened  against  the  Special  Servicer  which,  either in any one
          instance or in the  aggregate,  would result in any  material  adverse
          change in the business, operations, financial condition, properties or
          assets of the Special Servicer,  or in any material  impairment of the
          right,  or would,  if  adversely  determined,  materially  impair  the
          ability  of  the   Special   Servicer,   to  carry  on  its   business
          substantially  as now conducted,  or in any material  liability on the
          part of the Special  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 the Special
          Servicer  contemplated  herein,  or which  would be  likely  to impair
          materially  the ability of the Special  Servicer to perform  under the
          terms of this Agreement; and

     (vi) No 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 the Special
          Servicer of or compliance by the Special Servicer with this Agreement,
          or if required,  such approval has been obtained  prior to the Cut-off
          Date.

     (c) It is understood and agreed that the representations and warranties set
forth in this Section shall survive delivery of the respective Mortgage Files to
the Trustee or the Custodian on behalf of the Trustee until the  termination  of
this Agreement, and shall inure to the benefit of the Trustee, the Depositor and
the  Servicer or Special  Servicer,  as the case may be. Upon  discovery  by the
Depositor,  the  Servicer,  Special  Servicer  or a  Responsible  Officer of the
Trustee (or upon written notice thereof from any  Certificateholder) of a breach
of any of the  representations  and  warranties  set forth in this Section which
materially and adversely  affects the interests of the  Certificateholders,  the
Servicer,  Special  Servicer  or the  Trustee in any  Mortgage  Loan,  the party
discovering  such breach shall give prompt  written  notice to the other parties
hereto and the Mortgage Loan Seller.

     SECTION 2.05. Execution and Delivery of Certificates; Issuance of Lower-
                   Tier Regular Interests.

     The Trustee acknowledges the assignment to it of the Mortgage Loans and the
Anchorage  Participation and the delivery of the Mortgage Files to the Custodian
(to the  extent the  documents  constituting  the  Mortgage  Files are  actually
delivered  to the  Custodian),  subject to the  provisions  of Section  2.01 and
Section 2.02 and, concurrently with such delivery, (i) acknowledges the issuance
of and hereby declares that it holds the Lower-Tier  Regular Interests on behalf
of the  Upper-Tier  REMIC and the  Holders of the Regular  Certificates  and the
Class R  Certificates  and (ii) has  caused  to be  executed  and  caused  to be
authenticated  and  delivered  to or upon  the  order  of the  Depositor,  or as
directed by the terms of this Agreement,  Class A-1A,  Class A-1B,  Class A- 1C,
Class A-CS1,  Class A-CS2,  Class A-1D,  Class A-2,  Class A-3, Class A-4, Class
A-5, Class B-1,  Class B-2, Class B-3, Class B-4 , Class B-4H,  Class V-1, Class
V-2, Class R and Class LR Certificates in authorized denominations, in each case
registered in the names set forth in such order or so directed in this Agreement
and  duly  authenticated  by  the   Authenticating   Agent,  which  Certificates
(described  in the  preceding  clause  (ii)) and Lower  Tier  Regular  Interests
evidence ownership of the entire Trust Fund.

     SECTION 2.06. Miscellaneous REMIC and Grantor Trust Provisions.

     (a) The Class A-1A-L,  Class  A-1B-L,  Class  A-1C-L,  Class A-1D-L,  Class
A-2-L,  Class A-3-L,  Class A-4-L,  Class A-5-L, Class B-1-L, Class B-2-L, Class
B-3-L,  Class B-4-L and Class B-4H-L Interests are hereby designated as "regular
interests" in the Lower-Tier  REMIC within the meaning of Section  860G(a)(1) of
the Code, and the Class LR Certificates are hereby  designated as the sole Class
of "residual  interests" in the  Lower-Tier  REMIC within the meaning of Section
860G(a)(2) of the Code.  The Class A-1A,  Class A-1B,  Class A-1C,  Class A-CS1,
Class A-CS2,  Class A-1D, Class A-2, Class A-3, Class A-4, Class A-5, Class B-1,
Class  B-2,  Class  B-3,  Class  B-4 and  Class  B-4H  Certificates  are  hereby
designated as "regular  interests" in the Upper-Tier REMIC within the meaning of
Section  860G(a)(1)  of the  Code  and  the  Class  R  Certificates  are  hereby
designated  as the sole Class of "residual  interests" in the  Upper-Tier  REMIC
within the meaning of Section 860G(a)(2) of the Code. The Closing Date is hereby
designated as the "Startup Day" of the Lower-Tier REMIC and the Upper-Tier REMIC
within the  meaning of Section  860G(a)(9)  of the Code.  The  "latest  possible
maturity date" of the Lower-Tier Regular Interests and the Regular  Certificates
for  purposes  of  Section  860G(a)(1)  of  the  Code  is  the  Scheduled  Final
Distribution Date.

     (b) The Class V-1  Certificates  represent  pro rata  undivided  beneficial
interests in the Default  Interest subject to the liability of the Trust Fund to
pay  interest  on  Advances  at the  Advance  Rate.  The Class V-2  Certificates
represent  beneficial pro rata undivided  interests in the Excess Interest.  The
Class  V-1 and Class V-2  Certificates  do not  represent  regular  or  residual
interests in either the Upper-Tier REMIC or the Lower-Tier REMIC.

     (c) None of the Depositor,  the Trustee, the Servicer,  the Fiscal Agent or
the Special  Servicer  shall enter into any  arrangement by which the Trust Fund
will receive a fee or other compensation for services other than as specifically
contemplated herein.


                                   ARTICLE III

                          ADMINISTRATION AND SERVICING
                              OF THE MORTGAGE LOANS

     SECTION 3.01. Servicer to Act as Servicer; Administration of the Mortgage
                   Loans.

     (a)  The  Servicer  and  the  Special  Servicer,  each  as  an  independent
contractor  servicer,  shall service and administer the Mortgage Loans on behalf
of the  Trust  Fund and the  Trustee  (as  trustee  for  Certificateholders)  in
accordance with the Servicing Standard.

     The Servicer's or Special Servicer's liability for actions and omissions in
its capacity as Servicer or Special  Servicer,  as the case may be, hereunder is
limited as provided herein (including,  without limitation,  pursuant to Section
6.03  hereof).  To the extent  consistent  with the foregoing and subject to any
express  limitations  set forth in this  Agreement,  the  Servicer  and  Special
Servicer  shall seek to maximize the timely and  complete  recovery of principal
and interest on the Notes;  provided,  however,  that nothing  herein  contained
shall be construed as an express or implied guarantee by the Servicer or Special
Servicer  of the  collectability  of the  Mortgage  Loans.  Subject  only to the
Servicing Standard,  the Servicer and Special Servicer shall have full power and
authority,  acting alone or through  sub-servicers  (subject to paragraph (c) of
this  Section 3.01 and to Section  3.02),  to do or cause to be done any and all
things in connection  with such servicing and  administration  which it may deem
consistent with the Servicing Standard and, in its reasonable  judgment,  in the
best interests of the Certificateholders,  including,  without limitation,  with
respect to each Mortgage Loan, to prepare, execute and deliver, on behalf of the
Certificateholders  and the  Trustee or any of them:  (i) any and all  financing
statements, continuation statements and other documents or instruments necessary
to maintain the lien on each Mortgaged Property and related collateral; (ii) any
modifications,  waivers,  consents  or  amendments  to or  with  respect  to any
documents  contained  in the  related  Mortgage  File;  and  (iii)  any  and all
instruments of  satisfaction or  cancellation,  or of partial or full release or
discharge,  and all other comparable  instruments,  with respect to the Mortgage
Loans and the Mortgaged Properties.  Subject to Section 3.11, the Trustee shall,
upon the  receipt  of a written  request of a  Servicing  Officer,  execute  and
deliver to the  Servicer  and Special  Servicer any powers of attorney and other
documents  prepared  by the  Servicer  and Special  Servicer  and  necessary  or
appropriate  (as  certified in such written  request) to enable the Servicer and
Special  Servicer  to  carry  out  their  servicing  and  administrative  duties
hereunder.

     (b) Unless otherwise provided in the related Note, the Servicer shall apply
any partial  Principal  Prepayment  received on a Mortgage  Loan on a date other
than a Due Date to the  principal  balance of such  Mortgage  Loan as of the Due
Date  immediately  following  the  date of  receipt  of such  partial  Principal
Prepayment.  Unless  otherwise  provided in the related Note, the Servicer shall
apply any amounts  received on U.S.  Treasury  obligations  (which  shall not be
redeemed by the Servicer prior to the maturity thereof) in respect of a Mortgage
Loan  being  defeased  pursuant  to its terms to the  principal  balance  of and
interest on such  Mortgage  Loan as of the Due Date  immediately  following  the
receipt of such amounts.

     (c)  Each  of  the  Servicer  and  the  Special  Servicer  may  enter  into
sub-servicing  agreements  with  third  parties  with  respect  to  any  of  its
respective  obligations  hereunder,  including,  with  respect  to  the  Special
Servicer,  those obligations for which it is paid the Additional  Servicing Fee,
as provided  herein,  provided,  that (i) any such agreement shall be consistent
with the provisions of this Agreement and (ii) no  sub-servicer  retained by the
Servicer or the Special Servicer,  as applicable,  shall grant any modification,
waiver or amendment to any Mortgage Loan without the approval of the Servicer or
the Special Servicer,  as applicable,  which approval shall be given or withheld
in accordance  with the  procedures set forth in Section 3.30 (or the definition
of  Minimum  Defaulted  Monthly  Payment),  and (iii)  such  agreement  shall be
consistent with the Servicing  Standard.  Any such  sub-servicing  agreement may
permit the  sub-servicer to delegate its duties to agents or  subcontractors  so
long  as  the  related   agreements   or   arrangements   with  such  agents  or
subcontractors are consistent with the provisions of this Section 3.01(c).

     Any  sub-servicing  agreement  entered  into by the Servicer or the Special
Servicer,  as applicable,  shall provide that it may be assumed or terminated by
the  Trustee or the  Servicer,  respectively,  if the  Trustee or the  Servicer,
respectively,  has assumed the duties of the  Servicer or the Special  Servicer,
respectively,  or any successor  Servicer or Special  Servicer,  as  applicable,
without cost or  obligation  to the assuming or  terminating  party or the Trust
Fund,  upon the  assumption by such party of the  obligations of the Servicer or
the Special Servicer, as applicable, pursuant to Section 7.02.

     Any  sub-servicing  agreement,  and  any  other  transactions  or  services
relating to the Mortgage Loans involving a  sub-servicer,  shall be deemed to be
between  the  Servicer  or  the  Special  Servicer,  as  applicable,   and  such
sub-servicer  alone,  and the  Trustee and the  Certificateholders  shall not be
deemed parties thereto and shall have no claims, rights, obligations,  duties or
liabilities  with  respect to the  sub-servicer,  except as set forth in Section
3.01(d).

     (d) If the Trustee or any successor Servicer assumes the obligations of the
Servicer,  or if the  Servicer or any  successor  Special  Servicer  assumes the
obligations  of the Special  Servicer,  in each case in accordance  with Section
7.02, the Trustee, the Servicer or such successor, as applicable,  to the extent
necessary to permit the Trustee, the Servicer or such successor,  as applicable,
to carry out the provisions of Section 7.02,  shall,  without act or deed on the
part of the Trustee, the Servicer or such successor,  as applicable,  succeed to
all of the rights and  obligations of the Servicer or the Special  Servicer,  as
applicable,  under any  sub-servicing  agreement entered into by the Servicer or
the Special Servicer, as applicable, pursuant to Section 3.01(c), subject to the
right of termination by the Trustee set forth in Section 3.01(c). In such event,
the Trustee, the Servicer or the successor Servicer or the Special Servicer,  as
applicable, shall be deemed to have assumed all of the Servicer's or the Special
Servicer's  interest,  as  applicable,  therein  (but  not  any  liabilities  or
obligations  in respect of acts or  omissions  of the  Servicer  or the  Special
Servicer,  as applicable,  prior to such deemed assumption) and to have replaced
the  Servicer  or the  Special  Servicer,  as  applicable,  as a  party  to such
sub-servicing  agreement to the same extent as if such  sub-servicing  agreement
had been  assigned to the Trustee,  the Servicer or such  successor  Servicer or
successor  Special  Servicer,  as  applicable,  except that the  Servicer or the
Special Servicer, as applicable,  shall not thereby be relieved of any liability
or  obligations  under such  sub-servicing  agreement  that accrued prior to the
succession of the Trustee,  the Servicer or the successor  Servicer or successor
Special Servicer, as applicable.

     In the event that the Trustee,  the Servicer or any  successor  Servicer or
Special  Servicer,  as  applicable,  assumes the  servicing  obligations  of the
Servicer or the Special  Servicer,  as applicable,  upon request of the Trustee,
the Servicer or such successor Servicer or Special Servicer, as applicable,  the
Servicer or Special  Servicer shall at its own expense (except in the event that
the Servicer is terminated  pursuant to Section 6.04(c),  in which event, at the
expense of the  Certificateholders  effecting such  termination)  deliver to the
Trustee,  the  Servicer  or such  successor  Servicer  or Special  Servicer,  as
applicable,  all documents and records relating to any  sub-servicing  agreement
and the Mortgage  Loans then being  serviced  thereunder  and an  accounting  of
amounts  collected  and  held by it,  if any,  and will  otherwise  use its best
efforts  to effect the  orderly  and  efficient  transfer  of any  sub-servicing
agreement to the  Trustee,  the  Servicer or the  successor  Servicer or Special
Servicer, as applicable.

     SECTION 3.02. Liability of the Servicer.

     Notwithstanding any sub-servicing  agreement, any of the provisions of this
Agreement relating to agreements or arrangements between the Servicer or Special
Servicer and any Person acting as sub-servicer (or its agents or subcontractors)
or any reference to actions taken through any Person acting as  sub-servicer  or
otherwise,  the  Servicer  or Special  Servicer,  as  applicable,  shall  remain
obligated and  primarily  liable to the Trustee and  Certificateholders  for the
servicing  and  administering  of the  Mortgage  Loans  in  accordance  with the
provisions of this Agreement without  diminution of such obligation or liability
by virtue  of such  sub-servicing  agreements  or  arrangements  or by virtue of
indemnification  from the Depositor or any other Person  acting as  sub-servicer
(or its agents or  subcontractors)  to the same  extent and under the same terms
and conditions as if the Servicer or Special Servicer, as applicable, alone were
servicing and  administering  the Mortgage  Loans.  Each of the Servicer and the
Special  Servicer  shall  be  entitled  to  enter  into an  agreement  with  any
sub-servicer  providing for indemnification of the Servicer or Special Servicer,
as applicable,  by such  sub-servicer,  and nothing  contained in this Agreement
shall be deemed to limit or modify such  indemnification,  but no such agreement
for indemnification shall be deemed to limit or modify this Agreement.

     SECTION 3.03. Collection of Certain Mortgage Loan Payments.

     (a)  The  Servicer  or the  Special  Servicer,  as  applicable,  shall  use
reasonable  efforts  to  collect  all  payments  called  for under the terms and
provisions of the Mortgage Loans it is obligated to service hereunder, and shall
follow the Servicing  Standard with respect to such collection  procedures.  The
Special Servicer shall use its reasonable  efforts to collect income  statements
and rent rolls from  Borrowers as required by the Loan  Documents  and the terms
hereof and shall provide copies thereof to the Servicer as provided herein.  The
Servicer shall provide  reasonable  advance  notice to the Special  Servicer and
Borrowers of Balloon  Payments coming due.  Consistent  with the foregoing,  the
Servicer or Special  Servicer,  as applicable,  may in its discretion  waive any
late payment charge in connection with any delinquent Monthly Payment or Balloon
Payment with respect to any Mortgage  Loan. In addition,  the Servicer  shall be
entitled to take such actions with respect to the  collection of payments on the
Mortgage Loans as are permitted or required under Section 3.28 hereof.

     (b) In the event that the Servicer  receives,  or receives  notice from the
related  Borrower that it will be receiving,  Excess  Interest in any Collection
Period,  the Servicer or Special Servicer,  as applicable,  will promptly notify
the Trustee.

     SECTION 3.04. Collection of Taxes, Assessments and Similar Items; Escrow
                   Accounts.

     (a) With respect to each Mortgage Loan (other than any REO Mortgage  Loan),
the  Servicer  shall  maintain  accurate  records  with  respect to each related
Mortgaged Property reflecting the status of taxes, assessments and other similar
items that are or may become a lien on the related  Mortgaged  Property  and the
status of insurance  premiums payable with respect  thereto.  From time to time,
the Servicer shall (i) obtain all bills for the payment of such items (including
renewal  premiums),  and (ii) effect  payment of all such bills with  respect to
such Mortgaged  Properties prior to the applicable  penalty or termination date,
in each case  employing  for such purpose  Escrow  Payments as allowed under the
terms of the related Mortgage Loan. If a Borrower fails to make any such payment
on a timely basis or collections  from the Borrower are  insufficient to pay any
such item before the applicable  penalty or termination date, the Servicer shall
advance the amount of any  shortfall as a Property  Advance  unless the Servicer
determines  in its good faith  business  judgment  that such Advance  would be a
Nonrecoverable  Advance.  The  Servicer  shall be entitled to  reimbursement  of
Advances,  with interest  thereon at the Advance Rate, that it makes pursuant to
the  preceding  sentence  from amounts  received on or in respect of the related
Mortgage  Loan  respecting  which such  Advance was made or if such  Advance has
become a Nonrecoverable Advance, to the extent permitted by Section 3.06 of this
Agreement.  No costs  incurred by the Servicer in effecting the payment of taxes
and  assessments  on  the  Mortgaged   Properties  shall,  for  the  purpose  of
calculating  distributions to  Certificateholders,  be added to the amount owing
under  the  related  Mortgage  Loans,  notwithstanding  that  the  terms of such
Mortgage Loans so permit.

     (b) The Servicer shall  segregate and hold all funds collected and received
pursuant to any Mortgage Loan  constituting  Escrow Payments  separate and apart
from any of its own funds and general  assets and shall  establish  and maintain
one or more segregated custodial accounts (each, an "Escrow Account") into which
all  Escrow  Payments  shall be  deposited  within  one (1)  Business  Day after
receipt.  The Servicer  shall also deposit into each Escrow  Account any amounts
representing losses on Permitted Investments pursuant to Section 3.07(b) and any
Insurance  Proceeds or Liquidation  Proceeds which are required to be applied to
the  restoration  or repair of any  Mortgaged  Property  pursuant to the related
Mortgage Loan.  Escrow Accounts shall be Eligible Accounts (except to the extent
the related  Mortgage  Loan  requires it to be held in an account that is not an
Eligible Account) and shall be entitled "AMRESCO Management,  Inc., as Servicer,
in trust for  LaSalle  National  Bank,  as Trustee in trust for Holders of Asset
Securitization  Corporation,   Commercial  Mortgage  Pass-Through  Certificates,
Series 1996-D3,  and Various Borrowers".  Withdrawals from an Escrow Account may
be made by the Servicer only:

     (i)  to effect timely  payments of items  constituting  Escrow Payments for
          the related Mortgage;

     (ii) to transfer funds to the Collection Account to reimburse the Servicer,
          the  Trustee or the  Fiscal  Agent,  as  applicable,  for any  Advance
          relating  to Escrow  Payments,  but only from  amounts  received  with
          respect to the related  Mortgage Loan which represent late collections
          of Escrow Payments thereunder;

     (iii)for application to the restoration or repair of the related  Mortgaged
          Property  in  accordance  with  the  related  Mortgage  Loan  and  the
          Servicing Standard;

     (iv) to clear and terminate  such Escrow  Account upon the  termination  of
          this Agreement;

     (v)  to pay from  time to time to the  related  Borrower  any  interest  or
          investment  income earned on funds  deposited in the Escrow Account if
          such income is required to be paid to the related  Borrower  under law
          or by the terms of the Mortgage  Loan,  or otherwise to the  Servicer;
          and

     (vi) to remove  any funds  deposited  in an  Escrow  Account  that were not
          required to be deposited therein.

     SECTION 3.05. Collection Account; Distribution Account; Upper-Tier
                   Distribution Account; Default Interest Distribution Account;
                   and Excess Interest Distribution Account.

     (a) The Servicer shall establish and maintain the Collection Account in the
Trustee's name, for the benefit of the Certificateholders and the Trustee as the
Holder of the Lower-Tier  Regular  Interests.  The  Collection  Account shall be
established and maintained as an Eligible Account. The Servicer shall deposit or
cause  to be  deposited  in the  Collection  Account  within  one  Business  Day
following receipt the following payments and collections  received or made by it
on or with respect to the Mortgage Loans:

     (i)  all payments on account of principal on the Mortgage Loans,  including
          the principal component of Unscheduled Payments;

     (ii) all  payments  on account of interest  on the  Mortgage  Loans and the
          interest  portion  of all  Unscheduled  Payments  and  all  Prepayment
          Premiums;

     (iii)any amounts required to be deposited  pursuant to Section 3.07(b),  in
          connection  with net losses  realized on  Permitted  Investments  with
          respect to funds held in the Collection Account;

     (iv) all Net REO Proceeds withdrawn from an REO Account pursuant to Section
          3.17(b) and all Net Insurance Proceeds and Net Liquidation Proceeds;

     (v)  any amounts  received from  Borrowers  which  represent  recoveries of
          Property  Protection  Expenses,  to the  extent  not  permitted  to be
          retained by the Servicer or Special Servicer as provided herein;

     (vi) any other amounts  required by the  provisions of this Agreement to be
          deposited  into the  Collection  Account  by the  Servicer  or Special
          Servicer, including, without limitation, proceeds of any repurchase of
          a Mortgage Loan pursuant to Sections 2.03(d) and (e) hereof; and

     (vii)any Servicer  Prepayment Interest Shortfalls for the next Distribution
          Date into the Collection Account on the Servicer Remittance Date.

     The foregoing  requirements for deposits in the Collection Account shall be
exclusive,  it being understood and agreed that, without limiting the generality
of the  foregoing,  payments in the nature of late payment  charges  (subject to
Section 3.12 hereof),  Assumption  Fees,  loan  modification  fees, loan service
transaction fees, extension fees, demand fees, beneficiary statement charges and
similar  fees need not be deposited  in the  Collection  Account by the Servicer
and, to the extent  permitted  by  applicable  law,  the Servicer or the Special
Servicer,  as  applicable  in  accordance  with Section  3.12  hereof,  shall be
entitled  to retain  any such  charges  and fees  received  with  respect to the
Mortgage  Loans.  In the event  that the  Servicer  deposits  in the  Collection
Account any amount not  required  to be  deposited  therein,  it may at any time
withdraw such amount from the Collection  Account,  any provision  herein to the
contrary notwithstanding.

     (b) The Trustee shall  establish and maintain the  Distribution  Account in
the name of the Trustee, in trust for the benefit of the  Certificateholders and
the Trustee as the Holder of the Lower-Tier Regular Interests.  The Distribution
Account shall be established and maintained as an Eligible Account.

     (c) The Trustee shall  establish and maintain the  Upper-Tier  Distribution
Account  in  the  name  of  the  Trustee,  in  trust  for  the  benefit  of  the
Certificateholders. The Upper-Tier Distribution Account shall be established and
maintained as an Eligible Account.  With respect to each Distribution  Date, the
Trustee  shall  withdraw  from  the  Distribution  Account  and  deposit  in the
Upper-Tier  Distribution  Account on or before such date the amount of Available
Funds  (including  P&I Advances) and  Prepayment  Premiums to be  distributed in
respect of the Lower-Tier  Regular Interests  pursuant to Section 4.01 hereof on
such date.

     (d)  Prior to the  Servicer  Remittance  Date  relating  to the  Collection
Period,  if any, in which  Default  Interest  is  received,  the  Trustee  shall
establish and maintain the Default Interest  Distribution Account in the name of
the  Trustee  in  trust  for  the  benefit  of  the  Holders  of the  Class  V-1
Certificates. The Default Interest Distribution Account shall be established and
maintained as an Eligible  Account.  On or before the Servicer  Remittance  Date
related to each  Distribution  Date, the Servicer shall remit to the Trustee for
deposit in the Default Interest  Distribution Account an amount equal to (i) the
amount  of  the  aggregate   Default  Interest  received  during  the  preceding
Collection Period, minus (ii) any portions thereof withdrawn from the Collection
Account pursuant to clause (iii) of Section 3.06 (such amount,  if any, the "Net
Default Interest" for such Distribution Date).

     (e)  Prior to the  Servicer  Remittance  Date  relating  to the  Collection
Period,  if any,  in which  Excess  Interest  is  received,  the  Trustee  shall
establish and maintain the Excess Interest  Distribution  Account in the name of
the  Trustee  in  trust  for  the  benefit  of  the  Holders  of the  Class  V-2
Certificates.  The Excess Interest Distribution Account shall be established and
maintained as an Eligible  Account.  On or before the Servicer  Remittance  Date
related to the  applicable  Distribution  Date,  the Servicer shall remit to the
Trustee for deposit in the Excess Interest  Distribution Account an amount equal
to the  Excess  Interest  received  during  the  applicable  Collection  Period.
Following the distribution of Excess Interest to Certificateholders on the first
Distribution Date after which there are no longer any Mortgage Loans outstanding
which  pursuant  to their  terms could pay Excess  Interest,  the Trustee  shall
terminate the Excess Interest Distribution Account.

     (f)  Funds  in  the  Collection  Account,  the  Distribution  Account,  the
Upper-Tier  Distribution  Account, the Default Interest Distribution Account and
the  Excess  Interest   Distribution   Account  may  be  invested  in  Permitted
Investments  in accordance  with the  provisions  of Section 3.07.  The Servicer
shall give written  notice to the Trustee of the location and account  number of
the  Collection  Account and shall  notify the  Trustee in writing  prior to any
subsequent change thereof.

     SECTION 3.06. Permitted Withdrawals from the Collection Account.

     The  Servicer  may make  withdrawals  from the  Collection  Account only as
described below (the order set forth below not constituting an order of priority
for such withdrawals):

     (i)  to remit to the Trustee for deposit in the Distribution  Account,  the
          Default Interest  Distribution  Account, the Interest Reserve Account,
          and the Excess Interest  Distribution Account, the amounts required to
          be  deposited  in  the  Distribution  Account,  the  Default  Interest
          Distribution  Account,  the Interest Reserve  Account,  and the Excess
          Interest  Distribution  Account  pursuant to Sections  4.06,  3.05(c),
          3.05(d), 3.27(a) and 3.05(e);

     (ii) to pay or reimburse the Trustee,  the Fiscal  Agent,  the Servicer and
          the Special  Servicer  for  Advances  (provided,  that the Trustee and
          Fiscal  Agent  shall have  priority  with  respect to such  payment or
          reimbursement),  the  Servicer's  right to  reimburse  any such Person
          pursuant  to  this  clause  (ii)  being  limited  to  either  (x)  any
          collections  on or in respect of the  particular  Mortgage Loan or REO
          Property with respect to which such Advance was made, (y) with respect
          to P&I Advances, any Subordinate Class Advance Amounts with respect to
          the related  Distribution Date as provided in Section 4.06(d),  or (z)
          any other  amounts  in the  Collection  Account in the event that such
          Advances  have been  deemed to be  Nonrecoverable  Advances or are not
          reimbursed from recoveries in respect of the related  Mortgage Loan or
          REO Property after a Final Recovery Determination;

     (iii)(A) to pay to the  Servicer,  the  Trustee  or the  Fiscal  Agent  the
          Advance  Interest  Amount  relating to P&I Advances (to the extent not
          reimbursed  from Default  Interest),  and (B) to pay to the  Servicer,
          Special Servicer, Trustee or Fiscal Agent any Advance Interest Amounts
          not  relating to any P&I Advances  (provided  that in the case of both
          (A) and (B), the Trustee and the Fiscal Agent shall have priority with
          respect to such payments);

     (iv) to pay on or before each Servicer  Remittance Date to the Servicer and
          the Special Servicer,  as applicable,  as compensation,  the aggregate
          unpaid  Servicing  Compensation  and Special  Servicing  Compensation,
          respectively,  in respect of the  immediately  preceding  month, to be
          paid, in the case of the Servicing Fee and  Additional  Servicing Fee,
          from interest  received on the related  Mortgage Loan, and to pay from
          time to time to the Servicer in  accordance  with Section  3.07(b) any
          interest  or  investment  income  earned  on  funds  deposited  in the
          Collection  Account (The Servicer may rely on a  certification  of the
          Special Servicer as to amounts of Special Servicing Compensation to be
          withdrawn pursuant to this clause (iv));

     (v)  to remit to the Distribution  Account,  an amount equal to the Trustee
          Fee in  respect  of the  immediately  preceding  month to be paid from
          interest received on the related Mortgage Loan;

     (vi) to pay on or  before  each  Distribution  Date to the  Depositor,  the
          Mortgage  Loan  Seller or other  Originator,  as the case may be, with
          respect to each Mortgage Loan or REO Property that has previously been
          purchased or  repurchased by it pursuant to Section  2.03(d),  Section
          2.03(e),  Section 3.18 or Section 9.01, all amounts  received  thereon
          during the related  Collection Period and subsequent to the date as of
          which the amount  required to effect such purchase or  repurchase  was
          determined;

     (vii)to the extent not  reimbursed  or paid pursuant to any other clause of
          this Section 3.06, to reimburse or pay the Servicer,  the Trustee, the
          Special  Servicer,  the Depositor or the Fiscal Agent,  as applicable,
          for unpaid Servicing Fees,  Special  Servicing  Compensation and other
          unpaid items incurred by such Person  pursuant to the second  sentence
          of Section  3.07(c),  Section 3.08(a) and (b),  Section 3.10,  Section
          3.12(e),  Section 3.17(a),  (b) and (c),  Section 3.18(a),  the fourth
          paragraph  of  Section  3.22,  Section  6.03,  Section  7.04,  Section
          8.01(c)(v),  Section  8.05(d) or Section 10.07, or any other provision
          of this  Agreement  pursuant  to which  such  Person  is  entitled  to
          reimbursement or payment from the Trust Fund, in each case only to the
          extent  reimbursable  under such Section,  it being  acknowledged that
          this clause  (vii) shall not be deemed to modify the  substance of any
          such Section,  including the provisions of such Section that set forth
          the extent to which one of the foregoing Persons is or is not entitled
          to payment or reimbursement;

     (viii) to transfer  to the  Trustee  for  deposit in one or more  separate,
          non-interest bearing accounts any amount reasonably  determined by the
          Trustee to be necessary to pay any applicable federal,  state or local
          taxes imposed on the Upper-Tier  REMIC or the  Lower-Tier  REMIC under
          the circumstances and to the extent described in Section 4.05;

     (ix) to pay to the participant or participants (the "Other Participant") in
          the Anchorage Participation, other than the Trustee as assignee of the
          Depositor  (as  "Lead   Lender"  under  the  Anchorage   Participation
          Agreement),  the  amount  of the  Monthly  Payment  to which the Other
          Participant is entitled under the Anchorage Participation Agreement;

     (x)  to withdraw any amount deposited into the Collection  Account that was
          not required to be deposited therein; and

     (xi) to clear and  terminate  the  Collection  Account  pursuant to Section
          9.01.

     The Servicer  shall keep and maintain  separate  accounting,  on a Mortgage
Loan by Mortgage Loan basis,  for the purpose of justifying any withdrawal  from
the Collection Account pursuant to subclauses (ii)-(vii) above.

     The  Servicer  shall pay to the  Trustee,  the Fiscal  Agent or the Special
Servicer  from the  Collection  Account  (to the  extent  permitted  by  clauses
(i)-(vii) above) amounts  permitted to be paid to the Trustee,  the Fiscal Agent
or the Special Servicer  therefrom,  promptly upon receipt of a certificate of a
Responsible  Officer of the Trustee or the Fiscal  Agent or a  certificate  of a
Servicing Officer,  as applicable,  describing the item and amount to which such
Person is entitled.  The Servicer may rely  conclusively on any such certificate
and shall have no duty to recalculate the amounts stated therein.

     The Trustee,  the Fiscal Agent, the Special Servicer and the Servicer shall
in all  cases  have a right  prior  to the  Certificateholders  to any  funds on
deposit in the  Collection  Account from time to time for the  reimbursement  or
payment of the Servicing Compensation  (including investment income), or Trustee
Fees, Special Servicing Compensation,  Advances, Advance Interest Amounts, their
respective  expenses  hereunder  to the extent such fees and  expenses are to be
reimbursed or paid from amounts on deposit in the Collection Account pursuant to
this  Agreement  (and  to  have  such  amounts  paid  directly  to  third  party
contractors  for any  invoices  approved  by the  Trustee,  the  Servicer or the
Special Servicer,  as applicable) and any federal,  state or local taxes imposed
on either the Upper-Tier REMIC or Lower-Tier REMIC.

     SECTION 3.07. Investment of Funds in the Collection Account, the REO
                   Account, the Lock-Box Accounts, the Cash Collateral Accounts,
                   the Interest Reserve Account and the Reserve Accounts.

     (a) The Servicer (or with respect to any REO Account, the Special Servicer,
or  with   respect  to  the  Interest   Reserve   Account,   Nomura   Securities
International,  Inc.) may  direct any  depository  institution  maintaining  the
Collection  Account,  any Borrower  Accounts  (subject to the second  succeeding
sentence),  the Interest Reserve Account and any REO Account (each, for purposes
of this Section  3.07,  an  "Investment  Account"),  to invest the funds in such
Investment  Account in one or more Permitted  Investments  that bear interest or
are sold at a discount, and that mature, unless payable on demand, no later than
the  Business  Day  preceding  the date on which such funds are  required  to be
withdrawn from such Investment Account pursuant to this Agreement. Any direction
by the Servicer,  the Special  Servicer or by Nomura  Securities  International,
Inc.,  to invest funds on deposit in an  Investment  Account shall be in writing
and shall certify that the requested  investment is a Permitted Investment which
matures at or prior to the time required hereby or is payable on demand.  In the
case of any Escrow Account, Lock-Box Account, Cash Collateral Account or Reserve
Account  (the  "Borrower  Accounts"),  the  Servicer  shall act upon the written
request of the  related  Borrower  or Manager  to the  extent  the  Servicer  is
required  to do so under the terms of the  respective  Mortgage  Loan or related
documents, provided that in the absence of appropriate written instructions from
the related  Borrower or Manager meeting the  requirements of this Section 3.07,
the Servicer  shall have no  obligation  to, but will be entitled to, direct the
investment  of  funds  in such  accounts  in  Permitted  Investments.  All  such
Permitted  Investments shall be held to maturity,  unless payable on demand. Any
investment  of funds in an  Investment  Account shall be made in the name of the
Trustee (in its  capacity  as such) or in the name of a nominee of the  Trustee.
The Trustee shall have sole control (except with respect to investment direction
which  shall  be  in  the  control  of  the  Servicer   (or  Nomura   Securities
International,  Inc.,  with  respect to the  Interest  Reserve  Account,  or the
Special  Servicer,  with  respect  to  any  REO  Accounts),  as  an  independent
contractor to the Trust Fund) over each such  investment and any  certificate or
other instrument  evidencing any such investment shall be delivered  directly to
the Trustee or its agent (which shall initially be the Servicer),  together with
any document of transfer, if any, necessary to transfer title to such investment
to the Trustee or its  nominee.  The  Trustee  shall have no  responsibility  or
liability with respect to the investment directions of the Servicer, the Special
Servicer  or Nomura  Securities  International,  Inc.  or any  losses  resulting
therefrom,  whether from Permitted Investments or otherwise.  The Servicer shall
have no responsibility or liability with respect to the investment directions of
Nomura Securities  International,  Inc., the Special  Servicer,  any Borrower or
Manager or any losses resulting therefrom, whether from Permitted Investments or
otherwise.  In the event amounts on deposit in an Investment  Account are at any
time invested in a Permitted  Investment payable on demand, the Servicer (or the
Special Servicer or Nomura Securities International, Inc., as applicable) shall:

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

     (y)  demand   payment  of  all  amounts  due   thereunder   promptly   upon
          determination  by the  Servicer  (or the  Special  Servicer  or Nomura
          Securities  International,  Inc., as  applicable)  that such Permitted
          Investment  would not constitute a Permitted  Investment in respect of
          funds thereafter on deposit in the related Investment Account.

     (b) All income and gain realized from  investment of funds deposited in any
Investment Account shall be for the benefit of the Servicer (except with respect
to the investment of funds deposited in (i) any Borrower Account, which shall be
for the  benefit  of the  related  Borrower  to the  extent  required  under the
Mortgage  Loan or applicable  law, (ii) any REO Account,  which shall be for the
benefit of the Special  Servicer or (iii) the Interest  Reserve  Account,  which
shall be for the benefit of Nomura Securities International,  Inc.) and, if held
in the  Collection  Account or REO Account shall be subject to withdrawal by the
Servicer or the Special Servicer, as applicable, in accordance with Section 3.06
or Section 3.17(b), as applicable,  and if held in the Interest Reserve Account,
shall be subject to withdrawal by Nomura Securities International, Inc. pursuant
to written  instructions.  The Servicer (or with respect to any REO Account, the
Special  Servicer  or with  respect  to the  Interest  Reserve  Account,  Nomura
Securities  International,  Inc.)  shall  deposit  from its own  funds  into the
Collection  Account,  any  REO  Account  or the  Interest  Reserve  Account,  as
applicable,  the amount of any loss  incurred  in respect of any such  Permitted
Investment  immediately upon realization of such loss; provided,  however,  that
the Servicer,  Special  Servicer,  or Nomura Securities  International,  Inc. as
applicable,  may reduce the amount of such  payment to the extent it forgoes any
investment  income in such  Investment  Account  otherwise  payable  to it.  The
Servicer  shall also  deposit  from its own funds in any  Borrower  Account  the
amount of any loss incurred in respect of Permitted  Investments,  except to the
extent that amounts are invested for the benefit of the Borrower under the terms
of the Mortgage Loan or applicable law.

     (c)  Except as  otherwise  expressly  provided  in this  Agreement,  if any
default occurs in the making of a payment due under any Permitted Investment, or
if a default  occurs  in any  other  performance  required  under any  Permitted
Investment,  the Trustee  may,  and upon the request of Holders of  Certificates
representing  greater than 50% of the  Percentage  Interests of any Class shall,
take such action as may be appropriate  to enforce such payment or  performance,
including the  institution and  prosecution of appropriate  proceedings.  In the
event the Trustee  takes any such action,  the Trust Fund shall pay or reimburse
the  Trustee  for  all  reasonable  out-of-pocket  expenses,  disbursements  and
advances incurred or made by the Trustee in connection  therewith.  In the event
that the  Trustee  does not take any such  action,  the  Servicer  may take such
action at its own cost and expense.

     SECTION 3.08. Maintenance of Insurance Policies and Errors and Omissions
                   and Fidelity Coverage.

     (a) The Servicer on behalf of the Trustee,  as  mortgagee,  shall cause the
related  Borrower to  maintain,  to the extent  required by each  Mortgage  Loan
(other than REO Mortgage Loans), and if the Borrower does not so maintain, shall
itself  maintain  (subject  to  the  provisions  of  this  Agreement  concerning
Nonrecoverable Advances) to the extent the Trustee as mortgagee has an insurable
interest and to the extent available at commercially  reasonable rates, (i) fire
and hazard insurance with extended coverage on the related Mortgaged Property in
an  amount  which is at least  equal to the  lesser of (A) one  hundred  percent
(100%) of the then "full  replacement  cost" of the  improvements and equipment,
(excluding  foundations,  footings and excavation costs),  without deduction for
physical depreciation,  and (B) the outstanding principal balance of the related
Mortgage Loan or such greater amount as is necessary to prevent any reduction in
such  policy by reason of the  application  of  co-insurance  and to prevent the
Trustee thereunder from being deemed to be a co-insurer and provided such policy
shall include a  "replacement  cost" rider,  (ii) insurance  providing  coverage
against 12 months (or such longer period as provided in the related  Mortgage or
other loan document) of rent  interruptions and (iii) such other insurance as is
required in the related  Mortgage Loan. The Special Servicer shall maintain fire
and hazard insurance with extended coverage on each REO Property (subject to the
provisions of this Agreement  concerning  Nonrecoverable  Advances) in an amount
which is at  least  equal  to one  hundred  percent  (100%)  of the  then  "full
replacement  cost" of the  improvements  and equipment  (excluding  foundations,
footings and excavation costs), without deduction for physical depreciation.  If
the Special Servicer does not maintain the insurance  described in the preceding
sentence or the required flood insurance described below, the Servicer shall, as
soon as  practicable  after  receipt of notice of such  failure,  maintain  such
insurance,  and if the Servicer does not maintain such insurance,  the insurance
required in the first  sentence of this Section  3.08(a) or the  required  flood
insurance  described  below (if the  related  Borrower  fails to  maintain  such
insurance), the Trustee shall, as soon as practicable after receipt of notice of
such failure,  maintain such insurance and if the Trustee does not maintain such
insurance,  the Fiscal Agent shall do so, provided that, in each such case, such
obligation  will be  subject  to the  provisions  of this  Agreement  concerning
Nonrecoverable  Advances.  The Special Servicer shall maintain,  with respect to
each REO Property (i) public liability insurance providing such coverage against
such risks as the  Special  Servicer  determines,  consistent  with the  related
Mortgage and the Servicing  Standard,  to be in the best  interests of the Trust
Fund, (ii) insurance  providing coverage against 24 months of rent interruptions
and (iii) such other  insurance  as was  required  pursuant  to the terms of the
related  Mortgage  Loan.  All  insurance  for an REO  Property  shall  be from a
Qualified Insurer. Any amounts collected by the Servicer or the Special Servicer
under any such  policies  (other  than  amounts  required  to be  applied to the
restoration  or  repair of the  related  Mortgaged  Property  or  amounts  to be
released to the Borrower in accordance  with the terms of the related  Mortgage)
shall be deposited into the Collection Account pursuant to Section 3.05, subject
to withdrawal pursuant to Section 3.06. Any cost incurred by the Servicer or the
Special Servicer in maintaining any such insurance shall not, for the purpose of
calculating  distributions  to  Certificateholders,   be  added  to  the  unpaid
principal balance of the related Mortgage Loan,  notwithstanding  that the terms
of such  Mortgage  Loan so permit.  It is  understood  and agreed  that no other
additional  insurance other than flood insurance or earthquake insurance subject
to the  conditions  set forth below is to be  required of any  Borrower or to be
maintained  by the  Servicer  other than  pursuant  to the terms of the  related
Mortgage and pursuant to such  applicable  laws and  regulations as shall at any
time  be in  force  and as  shall  require  such  additional  insurance.  If the
Mortgaged  Property  (other  than an REO  Property)  is located  in a  federally
designated  special flood hazard area, the Servicer will use its best efforts to
cause the related Borrower to maintain,  to the extent required by each Mortgage
Loan,  and if the related  Borrower  does not so  maintain,  will itself  obtain
(subject to the provisions of this Agreement concerning Nonrecoverable Advances)
flood insurance in respect  thereof.  Such flood insurance shall be in an amount
equal to the lesser of (i) the unpaid principal  balance of the related Mortgage
Loan and (ii) the maximum amount of such insurance  required by the terms of the
related Mortgage and as is available for the related property under the national
flood  insurance  program  (assuming  that the area in which  such  property  is
located is participating in such program).  If an REO Property (i) is located in
a  federally  designated  special  flood  hazard  area or (ii) is  related  to a
Mortgage Loan pursuant to which earthquake insurance was in place at the time of
origination and continues to be available at commercially  reasonable rates, the
Special  Servicer  will obtain  (subject  to the  provisions  of this  Agreement
concerning  Nonrecoverable Advances) flood insurance and/or earthquake insurance
in respect thereof providing substantially the same coverage as described in the
preceding  sentences  or, with respect to  earthquake  insurance,  in the amount
required by the Mortgage Loan or, if not specified,  in-place at origination. If
at any time during the term of this  Agreement a recovery  under a flood or fire
and hazard  insurance  policy in respect of an REO Property is not available but
would  have  been  available  if  such  insurance  were  maintained  thereon  in
accordance with the standards applied to Mortgaged  Properties described herein,
the  Special  Servicer  shall  (subject  to the  provisions  of  this  Agreement
concerning  Nonrecoverable  Advances)  either (i)  immediately  deposit into the
Collection  Account from its own funds the amount that would have been recovered
or (ii) apply to the  restoration  and repair of the property from its own funds
the  amount  that  would  have  been  recovered,  if such  application  would be
consistent  with the Servicing  Standard;  provided,  however,  that the Special
Servicer  shall not be  responsible  for any  shortfall  in  insurance  proceeds
resulting from an insurer's  refusal or inability to pay a claim. In the case of
any insurance  otherwise required to be maintained pursuant to this Section that
is not being so  maintained  because the  Servicer or the Special  Servicer,  as
applicable,  has determined that it is not available at commercially  reasonable
rates,  the Servicer or the Special  Servicer,  as applicable,  shall deliver an
Officer's  Certificate  to the Trustee and each Rating  Agency which details the
steps that were taken in seeking such insurance and the factors which led to the
determination that such insurance was not so available. Costs to the Servicer or
Special Servicer of maintaining insurance policies pursuant to this Section 3.08
shall be paid by the  Servicer  or Special  Servicer  as a Property  Advance and
shall be reimbursable  to the Servicer or Special  Servicer with interest at the
Advance Rate,  which  reimbursement  may be effected  under Section  3.06(ii) or
(vii).

     The  Servicer  (or the  Special  Servicer,  with  respect to the  Specially
Serviced Mortgage Loans) agrees to prepare and present, on behalf of itself, the
Trustee and the  Certificateholders,  claims under each related insurance policy
maintained  pursuant to this Section  3.08(a) in a timely  fashion in accordance
with the terms of such policy and to take such reasonable steps as are necessary
to receive payment or to permit recovery thereunder.

     All insurance  policies  required  hereunder  shall name the Trustee or the
Servicer or the Special Servicer, on behalf of the Trustee as the mortgagee,  as
loss payee.

     (b) (I) If the Servicer or the Special Servicer, as applicable, obtains and
maintains a blanket  insurance policy insuring against fire and hazard losses on
all of the  Mortgaged  Properties  (other than REO  Properties)  as to which the
related Borrower has not maintained  insurance  required by the related Mortgage
Loan or on all of the REO Properties,  as the case may be, it shall conclusively
be  deemed  to  have  satisfied  its  respective   obligations   concerning  the
maintenance of insurance coverage set forth in Section 3.08(a). Any such blanket
insurance  policy  shall be  maintained  with a  Qualified  Insurer.  A  blanket
insurance policy may contain a deductible  clause, in which case the Servicer or
the Special  Servicer,  as applicable,  shall, in the event that (i) there shall
not have been maintained on the related  Mortgaged  Property a policy  otherwise
complying with the provisions of Section 3.08(a), and (ii) there shall have been
one or more losses  which  would have been  covered by such a policy had it been
maintained,  immediately  deposit into the Collection Account from its own funds
the  amount not  otherwise  payable  under the  blanket  policy  because of such
deductible clause to the extent that any such deductible  exceeds the deductible
limitation  that  pertained to the related  Mortgage Loan, or, in the absence of
any such deductible  limitation,  the deductible  limitation which is consistent
with the Servicing  Standard.  In connection  with its activities as Servicer or
the Special  Servicer  hereunder,  as  applicable,  the  Servicer or the Special
Servicer, respectively,  agrees to prepare and present, on behalf of itself, the
Trustee and  Certificateholders,  claims under any such blanket  policy which it
maintains in a timely fashion in accordance with the terms of such policy and to
take  such  reasonable  steps as are  necessary  to  receive  payment  or permit
recovery thereunder.

     (II) If the Servicer or the Special  Servicer,  as  applicable,  causes any
Mortgaged  Property  or REO  Property  to be  covered by a master  force  placed
insurance policy, such policy shall be issued by a Qualified Insurer and provide
no less coverage in scope and amount for such Mortgaged Property or REO Property
than the  insurance  required to be  maintained  pursuant to Section  3.08(a) in
which case the Servicer or Special Servicer shall conclusively be deemed to have
satisfied its respective  obligations to maintain  insurance pursuant to Section
3.08(a). Such policy may contain a deductible clause, in which case the Servicer
or the Special Servicer, as applicable, shall, in the event that (i) there shall
not have been  maintained  on the related  Mortgaged  Property or REO Property a
policy  otherwise  complying  with the provisions of Section  3.08(a),  and (ii)
there shall have been one or more losses which would have been covered by such a
policy had it been maintained,  immediately  deposit into the Collection Account
from its own funds the amount not otherwise payable under such policy because of
such  deductible to the extent that any such  deductible  exceeds the deductible
limitation  that  pertained to the related  Mortgage Loan, or, in the absence of
any such deductible  limitation,  the deductible  limitation which is consistent
with the Servicing Standard.

     (c) The Servicer and the Special Servicer shall maintain a fidelity bond in
the form and  amount  that  would  meet the  servicing  requirements  of prudent
institutional  commercial mortgage lenders and loan servicers.  The Servicer and
the Special  Servicer each shall be deemed to have complied with this  provision
if one of its respective  Affiliates has such fidelity bond coverage and, by the
terms of such fidelity bond,  the coverage  afforded  thereunder  extends to the
Servicer and the Special Servicer, as applicable.  In addition, the Servicer and
the Special  Servicer  shall keep in force  during the term of this  Agreement a
policy or policies  of  insurance  covering  loss  occasioned  by the errors and
omissions of its officers and employees in connection  with its  obligations  to
service the Mortgage Loans  hereunder in the form and amount that would meet the
servicing requirements of prudent institutional  commercial mortgage lenders and
loan servicers.  The Servicer shall cause each and every  sub-servicer for it to
maintain,  or cause to be maintained  by any agent or  contractor  servicing any
Mortgage Loan on behalf of such sub-servicer,  a fidelity bond and an errors and
omissions  insurance policy which satisfy the requirements for the fidelity bond
and the errors and omissions policy to be maintained by the Servicer pursuant to
this Section  3.08(c).  All fidelity  bonds and policies of errors and omissions
insurance  obtained  under this Section  3.08(c)  shall be issued by a Qualified
Insurer.

     SECTION 3.09. Enforcement of Due-On-Sale Clauses; Assumption Agreements;
                   Defeasance Provisions.

     (a)  If  any  Mortgage  Loan  contains  a  provision  in  the  nature  of a
"due-on-sale" clause, which by its terms:

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

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

then,  for so long as such  Mortgage  Loan is included  in the Trust  Fund,  the
Special  Servicer  on behalf of the Trust Fund shall  enforce  such  due-on-sale
clause and in connection  therewith shall (x) accelerate payments thereon or (y)
withhold its consent to such an  assumption  to the extent  permitted  under the
terms of the related  Mortgage  Loan only if (x) such  provision is  exercisable
under  applicable  law or such  exercise is not  reasonably  likely to result in
meritorious   legal  action  by  the  Borrower  and  (y)  the  Special  Servicer
determines,  in accordance with the Servicing Standard, that such enforcement or
the withholding of such consent would be likely to result in a greater recovery,
on a present value basis (discounting at the related Mortgage Rate) than would a
waiver of such clause. If the Special Servicer  determines that such enforcement
or the  withholding  of such consent  would not be likely to result in a greater
recovery, the Special Servicer is authorized to take or enter into an assumption
agreement  from or with the Person to whom the related  Mortgaged  Property  has
been or is about to be  conveyed,  and to release  the  original  Borrower  from
liability  upon the  Mortgage  Loan and  substitute  the new Borrower as obligor
thereon  provided that (y) the credit status of the  prospective new Borrower is
in  compliance  with  the  Special  Servicer's   regular   commercial   mortgage
origination or servicing  standards and criteria (as evidenced in writing by the
Special  Servicer)  and the terms of the  related  Mortgage  and (z) the Special
Servicer has received  written  confirmation  from each Rating  Agency that such
assumption  or  substitution  would not,  in and of itself,  cause a  downgrade,
qualification  or  withdrawal  of  the  then  current  ratings  assigned  to the
Certificates.  In  connection  with each such  assumption or  substitution,  the
Special  Servicer shall give prior notice  thereof to the Servicer.  The Special
Servicer  shall  notify the Trustee  that any such  assumption  or  substitution
agreement  has been  completed by  forwarding to the Trustee (with a copy to the
Servicer)  the original  copy of such  agreement,  with a copy to the  Servicer,
which  copies  shall be added to the related  Mortgage  File and shall,  for all
purposes,  be  considered a part of such Mortgage File to the same extent as all
other documents and instruments constituting a part thereof.

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

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

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

then the Special  Servicer,  on behalf of the Trust Fund, shall (x) enforce such
due-on-encumbrance  clause and accelerate  the payments on the related  Mortgage
Loan only if (1) unless the Special Servicer determines,  in accordance with the
Servicing Standard,  that such enforcement would be in the best interests of the
Trust Fund and (2) only if after consultation with the Servicer, based solely on
information  provided to the Servicer by the Special Servicer and without making
any  independent  investigation  thereof,  (A) the  Servicer  agrees  with  such
determination or (B) the Servicer does not agree with such determination but the
Special Servicer receives the affirmative vote in favor of such enforcement from
at least 66 2/3% of the Voting Rights of Certificateholders responding within 30
Business Days to a solicitation of their vote by the Trustee,  or (y) consent to
the creation of any such lien or other  encumbrance only if the Special Servicer
(1)  determines,  in accordance with the Servicing  Standard,  that such consent
would be in the best  interests of the Trust Fund and (2) receives prior written
confirmation  from each Rating Agency granting such consent would not, in and of
itself,  cause a  downgrade,  qualification  or  withdrawal  of any of the  then
current ratings assigned to the Certificates.

     (c) Nothing in this Section 3.09 shall constitute a waiver of the Trustee's
right,  as the  mortgagee of record,  to receive  notice of any  assumption of a
Mortgage Loan, any sale or other transfer of the related  Mortgaged  Property or
the creation of any lien or other  encumbrance  with  respect to such  Mortgaged
Property.

     (d) In  connection  with the taking of, or the failure to take,  any action
pursuant to this Section  3.09,  neither the  Servicer nor the Special  Servicer
shall  agree to  modify,  waive or  amend,  and no  assumption  or  substitution
agreement  entered into pursuant to Section 3.09(a) shall contain any terms that
are different  from,  any term of any Mortgage  Loan or the related Note,  other
than pursuant to Section 3.30.

     (e) With respect to any Mortgage  Loan which  permits  release of Mortgaged
Properties through defeasance:

     (i)  In the event such  Mortgage  Loan requires that the Servicer on behalf
          of the Trustee purchase the required U.S. government obligations,  the
          Servicer shall purchase such  obligations in accordance with the terms
          of such Mortgage  Loan;  provided,  that the Servicer shall not accept
          the amounts paid by the related  Borrower to effect  defeasance  until
          acceptable U.S. government obligations have been identified.

     (ii) In the event that such  Mortgage  Loan permits the  assumption  of the
          obligations of the related Borrower by a successor mortgagor, prior to
          permitting  such  assumption and to the extent not  inconsistent  with
          such Mortgage Loan,  the Servicer  shall obtain  written  confirmation
          from each  Rating  Agency  that such  assumption  would not, in and of
          itself,  cause a downgrade,  qualification  or  withdrawal of the then
          current ratings assigned to the Certificates.

     (iii)To the extent not  inconsistent  with such Mortgage Loan, the Servicer
          shall  require an Opinion of Counsel to the  related  Borrower  (which
          shall be an expense of the  related  Borrower)  to the effect that the
          Trustee  has a first  priority  security  interest  in the  defeasance
          deposit and the U.S. government obligations and the assignment thereof
          is valid  and  enforceable;  such  opinion,  together  with any  other
          certificates  or  documents  to be  required in  connection  with such
          defeasance  shall be in form and  substance  acceptable to each Rating
          Agency.

     (iv) To the extent not  inconsistent  with the Mortgage  Loan, the Servicer
          shall require a certificate at the related  Borrower's expense from an
          Independent  certified  public  accountant  certifying  that  the U.S.
          government  obligations  comply with the  requirements  of the related
          Loan Agreement or Mortgage.

     (v)  Prior  to  permitting  release  of any  Mortgaged  Properties  through
          defeasance,  to the extent not inconsistent  with the related Mortgage
          Loan, the Servicer shall obtain written  confirmation from each Rating
          Agency that such defeasance  would not, in and of itself,  result in a
          downgrade,  qualification  or withdrawal  of the then current  ratings
          assigned to the Certificates.

     (vi) Prior  to  permitting   release  of  any  Mortgaged  Property  through
          defeasance,  if the related Mortgage Loan so requires and provides for
          the  related  Borrower to pay the cost  thereof,  the  Servicer  shall
          require an Opinion of Counsel of the  related  Borrower  to the effect
          that  such  release  will not cause  either  the  Upper-Tier  REMIC or
          Lower-Tier  REMIC to fail to  qualify  as a REMIC at any time that any
          Certificates are outstanding or cause a tax to be imposed on the Trust
          Fund under the REMIC Provisions.

     SECTION 3.10. Appraisals; Realization Upon Defaulted Mortgage Loans.

     (a)  Contemporaneously  with the earliest of (i) the effective  date of any
(A) modification of a Mortgage Rate,  principal balance or amortization terms of
any Mortgage  Loan, or any other term of a Mortgage  Loan,  (B) extension of the
Maturity Date of a Mortgage Loan as described below in Section  3.30(c),  or (C)
consent to the release of any  Mortgaged  Property  from the lien of the related
Mortgage other than pursuant to the terms of the related Mortgage Loan, (ii) the
occurrence of any Appraisal Reduction Event, (iii) a default in the payment of a
Balloon Payment, or (iv) the date on which the Special Servicer, consistent with
the  Servicing  Standard,  requests that an Updated  Appraisal be obtained,  the
Servicer (after  consultation with the Special Servicer) shall obtain an Updated
Appraisal;  provided, however, that the Servicer shall not be required to obtain
an Updated Appraisal pursuant to clauses (i) through (iii) above with respect to
any  Mortgaged  Property for which there exists an appraisal  which is less than
twelve  months  old  provided,  further,  that if the  Servicer  is the  Special
Servicer  and either it or an  Affiliate  thereof owns more than 51% of the most
subordinate  Class of  Certificates  then  outstanding,  then the Trustee  shall
obtain such Updated Appraisal.  The Servicer shall obtain letter updates to each
Updated Appraisal annually and prior to the Special Servicer granting extensions
beyond one year or any subsequent  extension after granting a one year extension
with respect to the same  Mortgage  Loan;  For so long as any Mortgage  Loan for
which an Updated  Appraisal has been obtained is included in the Trust Fund, the
Servicer  shall  obtain a new  Updated  Appraisal  with  respect  to an  Updated
Appraisal which is more than three years old.

     (b) Upon the  occurrence of a material  default under a Specially  Serviced
Mortgage Loan, except as otherwise  specifically provided in Section 3.09(a) and
(b),  the  Special  Servicer  may,   consistent  with  the  Servicing  Standard,
accelerate such Specially  Serviced  Mortgage Loan and commence a foreclosure or
other acquisition with respect to the related Mortgaged  Property or Properties,
provided,  that, that Special  Servicer  determines that such  acceleration  and
foreclosure are more likely to produce a greater recovery to  Certificateholders
on a present value basis (discounting at the related Mortgage Rate) than would a
waiver of such default or an extension or  modification  in accordance  with the
provisions of Section 3.30 hereof.  In connection  with any foreclosure or other
acquisition  as to which  the  Special  Servicer  is not  required  to act under
Instructions  from the Directing  Holders,  the Servicer shall pay the costs and
expenses in any such  proceedings as an Advance unless the Servicer  determines,
in its good faith judgment,  that such Advance would constitute a Nonrecoverable
Advance.  The  Servicer  shall be entitled to  reimbursement  of Advances  (with
interest at the Advance  Rate) made  pursuant to the  preceding  sentence to the
extent  permitted  by  Section  3.06(a)(ii),  (iii) and  (vii).  If the  Special
Servicer is acting pursuant to  Instructions,  the cost and expenses in any such
proceeding  shall be paid by the  Directing  Certificateholders  or the  Special
Servicer, without reimbursement therefor by the Trust Fund.

     (c)  If  the  Special  Servicer  elects  to  proceed  with  a  non-judicial
foreclosure  in  accordance  with  the laws of the  state  where  the  Mortgaged
Property is  located,  the  Special  Servicer  shall not be required to pursue a
deficiency  judgment  against the related  Borrower or any other liable party if
the  laws  of the  state  do not  permit  such a  deficiency  judgment  after  a
non-judicial  foreclosure  or if the Special  Servicer  determines,  in its best
judgment, that the likely recovery if a deficiency judgment is obtained will not
be sufficient to warrant the cost, time, expense and/or exposure of pursuing the
deficiency  judgment  and  such  determination  is  evidenced  by  an  Officers'
Certificate delivered to the Trustee.

     (d) In the event  that  title to any  Mortgaged  Property  is  acquired  in
foreclosure or by deed in lieu of  foreclosure,  the deed or certificate of sale
shall be issued to the Trustee,  or to its nominee  (which shall not include the
Special  Servicer) or a separate  trustee or co-trustee on behalf of the Trustee
as  holder  of  the  Lower-Tier   Regular   Interests  and   Certificateholders.
Notwithstanding  any such  acquisition of title and  cancellation of the related
Mortgage Loan, such Mortgage Loan shall (except for purposes of Section 9.01) be
considered  to be an REO Loan  held in the  Trust  Fund  until  such time as the
related REO  Property  shall be sold by the Trust Fund and shall be reduced only
by collections net of expenses.  Consistent with the foregoing,  for purposes of
all calculations hereunder, so long as such Mortgage Loan shall be considered to
be an outstanding Mortgage Loan:

     (i)  it shall  be  assumed  that,  notwithstanding  that  the  indebtedness
          evidenced  by the related Note shall have been  discharged,  such Note
          and, for purposes of determining the Stated Principal Balance thereof,
          the  related  amortization  schedule in effect at the time of any such
          acquisition of title remain in effect; and

     (ii) Subject to Section  1.02(b),  Net REO  Proceeds  received in any month
          shall be  applied to amounts  that would have been  payable  under the
          related Note in accordance with the terms of such Note. In the absence
          of such terms,  Net REO Proceeds shall be deemed to have been received
          first  in  payment  of the  accrued  interest  (not  including  Excess
          Interest)  that  remained  unpaid  on the date  that the  related  REO
          Property  was  acquired  by the Trust  Fund;  second in respect of the
          delinquent  principal  installments that remained unpaid on such date;
          and  thereafter,  Net REO  Proceeds  received  in any  month  shall be
          applied to the  payment  of  installments  of  principal  and  accrued
          interest  on  such  Mortgage  Loan  deemed  to be due and  payable  in
          accordance with the terms of such Note and such amortization  schedule
          until such principal has been paid in full and then to Excess Interest
          and  other  amounts  due under  such  Mortgage  Loan.  If such Net REO
          Proceeds exceed the Monthly Payment then payable,  the excess shall be
          treated as a Principal Prepayment received in respect of such Mortgage
          Loan.

     (e)  Notwithstanding  any  provision  herein to the  contrary,  the Special
Servicer  shall not  acquire  for the  benefit  of the Trust  Fund any  personal
property pursuant to this Section 3.10 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 for the benefit of the Trust Fund; or

     (ii) the Special  Servicer  shall have requested and received an Opinion of
          Counsel (which opinion shall be an expense of the Lower-Tier REMIC) to
          the  effect  that  the  holding  of  such  personal  property  by  the
          Lower-Tier  REMIC  will  not  cause  the  imposition  of a tax  on the
          Lower-Tier  REMIC or  Upper-Tier  REMIC under the REMIC  Provisions or
          cause the Lower-Tier REMIC or Upper-Tier REMIC to fail to qualify as a
          REMIC at any time that any Certificate is outstanding.

     (f)  Notwithstanding  any provision to the contrary in this Agreement,  the
Special  Servicer  shall not, on behalf of the Trust Fund,  obtain  title to any
direct or indirect partnership interest or other equity interest in any Borrower
pledged  pursuant to any pledge agreement unless the Special Servicer shall have
requested and received an Opinion of Counsel  (which opinion shall be an expense
of the Trust Fund) to the effect that the holding of such  partnership  interest
or other equity  interest by the Trust Fund will not cause the  imposition  of a
tax on the Lower-Tier  REMIC or Upper-Tier  REMIC under the REMIC  Provisions or
cause the Lower-Tier  REMIC or Upper-Tier REMIC to fail to qualify as a REMIC at
any time that any Certificate is outstanding.

     (g)  Notwithstanding  any  provision  to the  contrary  contained  in  this
Agreement,  the Special Servicer shall not, on behalf of the Trust Fund,  obtain
title to a  Mortgaged  Property  as a  result  of or in lieu of  foreclosure  or
otherwise,  obtain title to any direct or indirect  partnership  interest in any
Borrower  pledged  pursuant to a pledge  agreement and thereby be the beneficial
owner of a Mortgaged Property, and shall not otherwise acquire possession of, or
take any other action with respect to, any Mortgaged Property if, as a result of
any such  action,  the  Trustee,  for the Trust Fund or the  Certificateholders,
would be considered to hold title to, to be a  "mortgagee-in-possession"  of, or
to be an "owner" or "operator" of such Mortgaged  Property within the meaning of
the  Comprehensive  Environmental  Response,  Compensation  and Liability Act of
1980, as amended from time to time, or any  comparable  law,  unless the Special
Servicer has previously  determined in accordance  with the Servicing  Standard,
based on an updated  environmental  assessment report prepared by an Independent
Person who regularly conducts environmental audits, that:

     (i)  such Mortgaged Property is in compliance with applicable environmental
          laws or, if not, after consultation with an environmental  consultant,
          that it would be in the best  economic  interest  of the Trust Fund to
          take such actions as are necessary to bring such Mortgaged Property in
          compliance therewith, and

     (ii) there are no circumstances present at such Mortgaged Property relating
          to the use,  management  or disposal of any  Hazardous  Materials  for
          which investigation,  testing,  monitoring,  containment,  clean-up or
          remediation could be required under any currently  effective  federal,
          state or local  law or  regulation,  or  that,  if any such  Hazardous
          Materials  are present for which such action could be required,  after
          consultation with an environmental consultant, it would be in the best
          economic  interest of the Trust Fund to take such actions with respect
          to the affected Mortgaged Property.

     In the  event  that the  environmental  assessment  first  obtained  by the
Special  Servicer  with  respect to a  Mortgaged  Property  indicates  that such
Mortgaged  Property may not be in compliance with applicable  environmental laws
or that Hazardous  Materials may be present but does not definitively  establish
such fact, the Special Servicer shall cause such further  environmental tests to
be conducted by an Independent  Person who regularly  conducts such tests as the
Special   Servicer   shall   deem   prudent   to  protect   the   interests   of
Certificateholders.  Any such tests  shall be deemed  part of the  environmental
assessment obtained by the Special Servicer for purposes of this Section 3.10.

     (h) The environmental  assessment  contemplated by Section 3.10(g) shall be
prepared  within  three  months of the  determination  that such  assessment  is
required by any Independent Person who regularly conducts  environmental  audits
for purchasers of commercial  property where the Mortgaged  Property is located,
as determined by the Special Servicer in a manner  consistent with the Servicing
Standard.   The  Servicer   shall  advance  the  cost  of  preparation  of  such
environmental  assessments  unless the  Servicer  determines,  in its good faith
judgment,  that such Advance  would be a  Nonrecoverable  Advance.  The Servicer
shall be entitled to  reimbursement  of Advances  (with  interest at the Advance
Rate) made pursuant to the preceding sentence in the manner set forth in Section
3.06.

     (i) If the Special Servicer  determines pursuant to Section 3.10(g)(i) that
a Mortgaged Property is not in compliance with applicable environmental laws but
that it is in the best economic  interest of the Trust Fund to take such actions
as are necessary to bring such Mortgaged Property in compliance therewith, or if
the  Special  Servicer  determines  pursuant  to  Section  3.10(g)(ii)  that the
circumstances  referred to therein  relating to Hazardous  Materials are present
but that it is in the best  economic  interest  of the  Trust  Fund to take such
action with respect to the  containment,  clean-up or  remediation  of Hazardous
Materials affecting such Mortgaged Property as is required by law or regulation,
the  Special  Servicer  shall  take  such  action  as it deems to be in the best
economic  interest of the Trust Fund,  but only if the Trustee has mailed notice
to the Holders of the Regular Certificates of such proposed action, which notice
shall be  prepared  by the Special  Servicer,  and only if the Trustee  does not
receive,  within 30 days of such notification,  instructions from the Holders of
greater than 50% of the aggregate  Voting  Rights of such Classes  directing the
Special Servicer not to take such action.  Notwithstanding the foregoing, if the
Special Servicer reasonably determines that it is likely that within such 30-day
period  irreparable  environmental  harm to such Mortgage  Property would result
from the  presence of such  Hazardous  Materials  and  provides a prior  written
statement to the Trustee  setting forth the basis for such  determination,  then
the Special  Servicer  may take such action to remedy such  condition  as may be
consistent with the Servicing Standard. None of the Trustee, the Servicer or the
Special  Servicer  shall be  obligated to take any action or not take any action
pursuant to this  Section  3.10(i) at the  direction  of the  Certificateholders
unless the  Certificateholders  agree to indemnify the Trustee, the Servicer and
the  Special  Servicer  with  respect to such  action or  inaction.  The Special
Servicer shall advance the cost of any such compliance, containment, clean-up or
remediation unless the Special Servicer determines,  in its good faith judgment,
that such Advance would constitute a Nonrecoverable Advance.

     (j) The  Special  Servicer  shall  report  to the  IRS  and to the  related
Borrower,  in the manner required by applicable law, the information required to
be reported regarding any Mortgaged Property which is abandoned or foreclosed or
regarding any  cancellation of  indebtedness  with respect to any Mortgage Loan.
The Special Servicer shall deliver a copy of any such report to the Trustee.

     (k) The costs of any Updated  Appraisal  obtained  pursuant to this Section
3.10 shall be paid by the Servicer as an Advance and shall be reimbursable  from
the Collection  Account (or from the Collateral  Account to the extent  Advances
are otherwise reimbursable therefrom pursuant to this Section 3.10).

     SECTION 3.11. Trustee to Cooperate; Release of Mortgage Files.

     Upon the  payment  in full of any  Mortgage  Loan,  or the  receipt  by the
Servicer of a  notification  that payment in full has been  escrowed in a manner
customary for such purposes,  the Servicer shall immediately  notify the Trustee
or the  Custodian  by a  certification  (which  certification  shall  include  a
statement  to  the  effect  that  all  amounts  received  or to be  received  in
connection  with  such  payment  which  are  required  to be  deposited  in  the
Collection  Account  pursuant to Section 3.05 have been or will be so deposited)
of a Servicing Officer and shall request delivery to it of the Mortgage File. No
expenses  incurred in connection  with any instrument of satisfaction or deed of
reconveyance shall be chargeable to the Trust Fund.

     From time to time upon  request of the  Servicer  or Special  Servicer  and
delivery to the Trustee and the Custodian of a Request for Release,  the Trustee
shall  promptly cause the Custodian to release the Mortgage File (or any portion
thereof)  designated  in such  Request  for  Release to the  Servicer or Special
Servicer,  as applicable.  Upon return of the foregoing to the Custodian,  or in
the  event of a  liquidation  or  conversion  of the  Mortgage  Loan into an REO
Property, receipt by the Trustee of a certificate of a Servicing Officer stating
that such Mortgage Loan was  liquidated  and that all amounts  received or to be
received in connection with such liquidation  which are required to be deposited
into the Collection Account or Distribution  Account have been so deposited,  or
that such Mortgage Loan has become an REO Property,  the Custodian shall deliver
a copy of the  Request  for  Release to the  Servicer  or Special  Servicer,  as
applicable.

     Upon  written  certification  of a Servicing  Officer,  the  Trustee  shall
execute and deliver to the Special  Servicer any court  pleadings,  requests for
trustee's sale or other documents  prepared by the Special Servicer,  its agents
or attorneys,  necessary to the  foreclosure  or trustee's  sale in respect of a
Mortgaged Property or to any legal action brought to obtain judgment against any
Borrower  on the Note or  Mortgage  or to obtain a  deficiency  judgment,  or to
enforce  any  other  remedies  or rights  provided  by the Note or  Mortgage  or
otherwise available at law or in equity. Each such certification shall include a
request  that such  pleadings  or  documents  be  executed  by the Trustee and a
statement as to the reason such  documents or pleadings are  required,  and that
the  execution  and  delivery  thereof by the  Trustee  will not  invalidate  or
otherwise affect the lien of the Mortgage,  except for the termination of such a
lien upon completion of the foreclosure or trustee's sale.

     SECTION 3.12. Servicing Fees, Trustee Fees and Special Servicing
                   Compensation.

     (a) As  compensation  for its activities  hereunder,  the Servicer shall be
entitled with respect to each Mortgage Loan to the Servicing Fee, which shall be
payable  from  amounts  on  deposit  in the  Collection  Account as set forth in
Section  3.06(iv).  The  Servicer's  rights  to the  Servicing  Fee  may  not be
transferred in whole or in part except in connection with the transfer of all of
the  Servicer's  responsibilities  and  obligations  under  this  Agreement.  In
addition,  the Servicer  shall be entitled to receive,  as additional  Servicing
Compensation, to the extent permitted by applicable law and the related Mortgage
Loans,  any late payment charges,  loan service  transaction  fees,  beneficiary
statement  charges or similar items (but not including any Prepayment  Premiums)
and, for any modification, extension or other action by the Special Servicer for
which the consent or  concurrence  of, or review by, the  Servicer is  required,
one-quarter  of any  modification  or  extension  fees  payable  by the  related
Borrower in connection  therewith,  in each case to the extent  received and not
required  to be  deposited  or retained in the  Collection  Account  pursuant to
Section  3.05;  provided,  however,  that the Servicer  shall not be entitled to
apply or retain any amounts as additional compensation, any late payment charges
with  respect to any  Mortgage  Loan with respect to which a default or event of
default  thereunder has occurred and is continuing unless and until such default
or event of default has been cured and all  delinquent  amounts  (including  any
Default  Interest) due with respect to such  Mortgage  Loan have been paid.  The
Servicer  shall also be entitled  pursuant  to, and to the extent  provided  in,
Sections  3.06(iv) and 3.07(b) to withdraw  from the  Collection  Account and to
receive  from any  Borrower  Accounts  (to the extent not payable to the related
Borrower under the Mortgage Loan or applicable law), the  Distribution  Account,
Upper-Tier Distribution Account,  Default Interest Distribution Account, and the
Excess  Interest  Distribution  Account,  any interest or other income earned on
deposits  therein.  Notwithstanding  the  foregoing,  (i) the  Servicing Fee and
investment  income  earned  on any  Principal  Prepayments  during  the  related
Collection  Period and due to the  Servicer  on any  Distribution  Date shall be
reduced by the amount of any Servicer Prepayment Interest  Shortfalls,  and (ii)
the Servicing Fee with respect to the Mortgage Loan known as the Pinnacle Retail
Portfolio loan shall be reduced to 0.0% with respect to the portion of such loan
that is defeased in accordance with the terms thereof.

     As compensation for its activities hereunder on each Distribution Date, the
Trustee shall be entitled with respect to each Mortgage Loan to the Trustee Fee,
which shall be payable from amounts on deposit in the Collection  Account as set
forth in Section 3.06(v). The Trustee shall pay the routine fees and expenses of
the   Certificate   Registrar,   the  Paying   Agent,   the  Custodian  and  the
Authenticating  Agent.  The  Trustee's  rights  to the  Trustee  Fee  may not be
transferred in whole or in part except in connection with the transfer of all of
the Trustee's responsibilities and obligations under this Agreement.

     Except as otherwise  provided  herein,  the Servicer shall pay all expenses
incurred by it in connection with its servicing activities hereunder,  including
all fees of any  sub-servicers  retained  by it.  Except as  otherwise  provided
herein, the Trustee shall pay all expenses incurred by it in connection with its
activities hereunder.

     (b) As  compensation  for its activities  hereunder,  the Special  Servicer
shall be entitled with respect to each Specially  Serviced  Mortgage Loan to the
Special  Servicing  Fee,  which shall be payable  from amounts on deposit in the
Collection  Account as set forth in Section 3.06(iv).  In addition,  the Special
Servicer  shall  be  entitled  to,  with  respect  to each  Mortgage  Loan,  the
Additional Servicing Fee for performing the duties set forth in Section 3.19(c),
which fee shall be payable  from  amounts on deposit in the  Collection  Account
pursuant to Section 3.06(iv) provided,  that, the Additional  Servicing Fee Rate
with respect to the Mortgage Loan known as the Pinnacle  Retail  Portfolio  loan
shall be  reduced  to 0.0%  with  respect  to the  portion  of such loan that is
defeased in accordance with the terms thereof.  The Special Servicer's rights to
the Special Servicing Fee and Additional Servicing Fee may not be transferred in
whole or in part except in  connection  with the  transfer of all of the Special
Servicer's  responsibilities and obligations under this Agreement.  In addition,
the Special  Servicer  shall be entitled to  receive,  as  additional  servicing
compensation, (i) to the extent permitted by applicable law and the related Loan
Documents,  any Assumption  Fees, loan service  transaction  fees,  demand fees,
statement  charges and other fees  relating to any Specially  Serviced  Mortgage
Loan or with respect to servicing  activities  performed by the Special Servicer
and, for any modification, extension or other action by the Special Servicer for
which the consent of, or review by, the Servicer is required,  three-quarters of
any modification or extension fees payable by the related Borrower in connection
therewith  and (ii) any interest or other  income  earned on deposits in the REO
Accounts.  If a review by, or the  consent of, the  Servicer is not  required in
connection  with an extension or  modification,  the Special  Servicer  shall be
entitled to the full amount of any modification or extension fees.

     Except as otherwise  provided  herein,  the Special  Servicer shall pay all
expenses incurred by it in connection with its servicing activities hereunder.

     (c) Reserved.

     (d) Notwithstanding  the foregoing,  in the event that the Special Servicer
is, or is an  Affiliate  of, or has an economic  arrangement  for the purpose of
retaining  the full Special  Servicing  Fee Rate with,  the Holder or Holders of
Certificates representing 51% of the Voting Rights of the most subordinate Class
of Certificates  then  outstanding,  the Special  Servicer shall provide written
notice  thereof to the  Servicer and the Special  Servicer  shall be entitled to
receive a Special  Servicing Fee that accrues at a rate equal to one-half of the
Special Servicing Fee Rate.

     (e) The  Servicer,  Special  Servicer  and  Trustee  shall be  entitled  to
reimbursement from the Trust Fund for the costs and expenses incurred by them in
the  performance of their duties under this Agreement  which are  "unanticipated
expenses  incurred  by the REMIC"  within the  meaning of  Treasury  Regulations
Section 1.860G-1(b)(3)(iii).  Such expenses shall include, by way of example and
not by way of  limitation,  environmental  assessments,  Updated  Appraisals and
appraisals  in  connection  with  foreclosure,  the  fees  and  expenses  of any
administrative  or judicial  proceeding  and expenses  expressly  identified  as
reimbursable in Section 3.06(vii).

     (f) No provision of this Agreement or of the Certificates shall require the
Servicer,  the Special  Servicer,  the Trustee or the Fiscal  Agent to expend or
risk  their  own  funds  or  otherwise  incur  any  financial  liability  in the
performance of any of their duties  hereunder or thereunder,  or in the exercise
of any of their rights or powers, if, in the good faith business judgment of the
Servicer,  Special  Servicer,  Trustee  or  Fiscal  Agent,  as the  case may be,
repayment of such funds would not be ultimately  recoverable from late payments,
Net Insurance Proceeds,  Net Liquidation Proceeds and other collections on or in
respect of the Mortgage  Loans,  or from  adequate  indemnity  from other assets
comprising the Trust Fund against such risk or liability.

     If the Servicer,  the Special Servicer or the Trustee receives a request or
inquiry from a Borrower,  any Certificateholder or any other Person the response
to which would, in the Servicer's or the Trustee's good faith business  judgment
require the assistance of Independent  legal counsel or other  consultant to the
Servicer, the Special Servicer or the Trustee, the cost of which would not be an
expense of the Trust Fund hereunder,  then the Servicer, the Special Servicer or
the  Trustee,  as the case may be,  shall not be  required to take any action in
response   to  such   request  or   inquiry   unless   the   Borrower   or  such
Certificateholder  or such other Person, as applicable,  makes  arrangements for
the payment of the Servicer's,  the Special Servicer's or the Trustee's expenses
associated with such counsel (including,  without limitation, posting an advance
payment for such expenses) satisfactory to the Servicer, the Special Servicer or
the  Trustee,  as  the  case  may  be,  in  its  sole  discretion.  Unless  such
arrangements have been made, the Servicer,  the Special Servicer or the Trustee,
as the case may be,  shall have no  liability  to any Person for the  failure to
respond to such request or inquiry.

     SECTION 3.13. Reports to the Trustee; Collection Account Statements.

     (a) The Servicer shall deliver to the Trustee and the Special Servicer,  no
later than 2:00 p.m. Central time on the Servicer  Remittance Date prior to each
Distribution  Date, the Servicer  Remittance  Report with respect to the related
Distribution  Date  (which  shall  include,  without  limitation,  the amount of
Available  Funds  for  such  related  Collection  Period)  including  a  written
statement of  anticipated  P&I Advances for the related  Distribution  Date. The
Servicer's responsibilities under this Section 3.13(a) with respect to REO Loans
shall be subject to the satisfaction of the Special Servicer's obligations under
Section 3.26.

     (b) For so long as the Servicer  makes deposits into and  withdrawals  from
the  Collection  Account,  not later than fifteen  days after each  Distribution
Date,  the  Servicer  shall  forward to the Trustee a statement  prepared by the
Servicer  setting forth the status of the Collection  Account as of the close of
business on the last Business Day of the related  Collection  Period and showing
the  aggregate  amount of  deposits  into and  withdrawals  from the  Collection
Account of each category of deposit  specified in Section 3.05 and each category
of withdrawal  specified in Section 3.06 for the related  Collection Period. The
Trustee  and its agents and  attorneys  may at any time during  normal  business
hours, upon reasonable notice,  inspect and copy the books, records and accounts
of the Servicer solely relating to the Mortgage Loans and the performance of its
duties hereunder.

     (c) The Trustee shall be entitled to rely  conclusively on and shall not be
responsible for the content or accuracy of any information provided to it by the
Servicer or the Special Servicer pursuant to this Agreement.

     SECTION 3.14. Annual Statement as to Compliance.

     The Servicer and the Special  Servicer (the "reporting  person") each shall
deliver to the Trustee,  the Depositor  and to the Rating  Agencies on or before
March 15 of each year,  beginning with March 15, 1997, an Officer's  Certificate
stating,  as to each signatory  thereof,  (i) that a review of the activities of
the reporting person during the preceding  calendar year (or such shorter period
from  the  Closing  Date to the end of the  related  calendar  year)  and of its
performance under this Agreement has been made under such officer's supervision,
(ii) that, to the best of such officer's  knowledge,  based on such review,  the
reporting  person has  fulfilled  all of its  obligations  under this  Agreement
throughout such year (or such shorter  period),  or, if there has been a default
in the fulfillment of any such obligation, specifying each such default known to
such officer,  the nature and status thereof and what action it proposes to take
with respect thereto, (iii) that, to the best of such officer's knowledge,  each
related  sub-servicer  has fulfilled  its  obligations  under its  sub-servicing
agreement in all material respects,  or, if there has been a material default in
the fulfillment of such obligations,  specifying each such default known to such
officer and the nature and status thereof,  and (iv) whether it has received any
notice  regarding  qualification,  or challenging the status,  of the Upper-Tier
REMIC or  Lower-Tier  REMIC as a REMIC  from the IRS or any  other  governmental
agency or body.

     SECTION 3.15. Annual Independent Public Accountants' Servicing Report.

     On or before  March 15 of each year,  beginning  with March 15,  1997,  the
Servicer and the Special Servicer (the "reporting person") each at the reporting
person's expense shall cause a firm of nationally recognized  Independent public
accountants  (who may also render other services to the reporting  person) which
is a member of the American Institute of Certified Public Accountants to furnish
a statement (an "Accountant's  Statement") to the Trustee,  the Depositor and to
the Rating Agencies, to the effect that such firm has examined certain documents
and  records  relating to the  servicing  of the  similar  mortgage  loans under
similar  agreements  and  that,  on the  basis  of  such  examination  conducted
substantially in compliance with generally  accepted auditing  standards and the
Uniform Single Attestation Program for Mortgage Bankers or the Audit Program for
Mortgages  serviced for FHLMC,  such  servicing has been conducted in compliance
with similar  agreements  except for such  significant  exceptions  or errors in
records that, in the opinion of such firm, generally accepted auditing standards
and the Uniform  Single  Attestation  Program for Mortgage  Bankers or the Audit
Program for  Mortgages  serviced for FHLMC  require it to report,  in which case
such  exceptions and errors shall be so reported.  Each  reporting  person shall
obtain from the related accountants,  or shall prepare, an electronic version of
each Accountant's  Statement and provide such electronic  version to the Trustee
for filing in accordance  with the  procedures set forth in Section 3.22 hereof.
With respect to any electronic version of an Accountant's  Statement prepared by
the reporting  person,  the reporting person shall receive written  confirmation
from the related accountants that such electronic version is a conformed copy of
the original Accountant's Statement.

     SECTION 3.16. Access to Certain Documentation.

     The Servicer and Special  Servicer shall provide to any  Certificateholders
that are federally  insured financial  institutions,  the Federal Reserve Board,
the FDIC and the OTS and the supervisory agents and examiners of such boards and
such  corporations,  and  any  other  governmental  or  regulatory  body  to the
jurisdiction  of  which  any   Certificateholder  is  subject,   access  to  the
documentation regarding the Mortgage Loans required by applicable regulations of
the Federal  Reserve  Board,  FDIC, OTS or any such  governmental  or regulatory
body, such access being afforded without charge but only upon reasonable request
and during  normal  business  hours at the offices of the  Servicer  and Special
Servicer.  Nothing in this Section 3.16 shall detract from the obligation of the
Servicer  and  Special  Servicer  to  observe  any  applicable  law  prohibiting
disclosure of information with respect to the Borrowers,  and the failure of the
Servicer and Special Servicer to provide access as provided in this Section 3.16
as a result of such  obligation  shall not  constitute  a breach of this Section
3.16.

     SECTION 3.17. Title and Management of REO Properties and REO Account
                   Properties.

     (a) In the event that title to any  Mortgaged  Property is acquired for the
benefit of Certificateholders in foreclosure,  by deed in lieu of foreclosure or
upon abandonment or reclamation from bankruptcy, the deed or certificate of sale
shall be taken in the name of the  Trustee,  or its  nominee  (which  shall  not
include the Servicer),  or a separate  trustee or  co-trustee,  on behalf of the
Trust Fund. The Special Servicer,  on behalf of the Trust Fund, shall dispose of
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 (i) the
Special  Servicer on behalf of the Lower-Tier REMIC has applied for an extension
of such two-year period pursuant to Sections  856(e)(3) and 860G(a)(8)(A) of the
Code, in which case the Special Servicer shall sell such REO Property within the
applicable  extension period or (ii) the Special Servicer seeks and subsequently
receives an Opinion of Counsel  (which  opinion shall be an expense of the Trust
Fund),  addressed to the Special  Servicer  and Trustee,  to the effect that the
holding  by the Trust  Fund of such REO  Property  for an  additional  specified
period  will not cause such REO  Property  to fail to  qualify  as  "foreclosure
property"  within  the  meaning of Section  860G(a)(8)  of the Code  (determined
without regard to the exception  applicable  for purposes of Section  860D(a) of
the Code) at any time that any Certificate is  outstanding,  in which event such
two-year period shall be extended by such additional specified period subject to
any conditions set forth in such Opinion of Counsel.  The Special  Servicer,  on
behalf of the Trust Fund,  shall  dispose of any REO Property  held by the Trust
Fund prior to the last day of such period  (taking into account  extensions)  by
which such REO Property is required to be disposed of pursuant to the provisions
of the  immediately  preceding  sentence in a manner provided under Section 3.18
hereof.  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 (determined without regard to the exception  applicable for purposes of
Section 860D(a)).

     (b) The Special Servicer shall have full power and authority,  subject only
to the specific  requirements and prohibitions of this Agreement,  to do any and
all things in connection with any REO Property as are consistent with the manner
in which the Special  Servicer  manages and operates  similar  property owned or
managed by the Special Servicer or any of its Affiliates,  all on such terms and
for such period as the Special  Servicer  deems to be in the best  interests  of
Certificateholders,  and, in connection  therewith,  the Special  Servicer shall
agree to the payment of management  fees that are consistent with general market
standards.  The Special Servicer shall segregate and hold all revenues  received
by it with respect to any REO Property separate and apart from its own funds and
general assets and shall establish and maintain with respect to any REO Property
a segregated custodial account (each, an "REO Account"),  each of which shall be
an Eligible Account and shall be entitled "LaSalle National Bank, as Trustee, in
trust for  Holders  of Asset  Securitization  Corporation,  Commercial  Mortgage
Pass-Through  Certificates,  Series 1996-D3,  REO Account." The Special Servicer
shall be entitled to withdraw for its account any interest or investment  income
earned on funds  deposited  in an REO Account to the extent  provided in Section
3.07(b).  The Special Servicer shall deposit or cause to be deposited in the REO
Account  within one Business Day after receipt all revenues  received by it with
respect  to any REO  Property  (other  than  Liquidation  Proceeds),  and  shall
withdraw  therefrom  funds  necessary for the proper  operation,  management and
maintenance of such REO Property and for other Property Protection Expenses with
respect to such REO Property, including:

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

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

     (iii)all costs and expenses reasonable and necessary to protect,  maintain,
          manage, operate, repair and restore any REO Property; and

     (iv) any taxes  imposed  on the Upper  Tier  REMIC or  Lower-Tier  REMIC in
          respect of net income from  foreclosure  property in  accordance  with
          Section 4.05.

     To the extent that such REO Proceeds are  insufficient for the purposes set
forth in clauses (i) through  (iii) above and the Special  Servicer has provided
written  notice of such  shortfall to the Servicer at least five  Business  Days
prior to the date that such  amounts are due,  the  Servicer  shall  advance the
amount of such  shortfall  unless  the  Servicer  determines,  in its good faith
judgment,  that such Advance would be a Nonrecoverable  Advance. If the Servicer
does not make  any  such  Advance  in  violation  of the  immediately  preceding
sentence,  the Trustee shall make such Advance; and if the Trustee fails to make
any such  Advance,  the Fiscal Agent shall make such  Advance,  unless in either
case,  the Trustee or the Fiscal Agent  determines  that such Advance would be a
Nonrecoverable  Advance.  The Trustee and the Fiscal  Agent shall be entitled to
rely,  conclusively,  on any  determination by the Servicer that an Advance,  if
made,  would be a Nonrecoverable  Advance.  The Trustee and the Fiscal Agent, in
determining whether or not a proposed Advance would be a Nonrecoverable Advance,
shall be subject to the  standards  applicable  to the Servicer  hereunder.  The
Servicer,  the Trustee or the Fiscal Agent, as applicable,  shall be entitled to
reimbursement of such Advances (with interest at the Advance Rate) made pursuant
to the preceding sentence,  to the extent set forth in Section 3.06. The Special
Servicer  shall  withdraw  from each REO Account and remit to the  Servicer  for
deposit  into the  Collection  Account on a monthly  basis  prior to the related
Servicer  Remittance  Date the Net REO Proceeds  received or collected from each
REO Property,  except that in  determining  the amount of such Net REO Proceeds,
the Special  Servicer  may retain in each REO Account  reasonable  reserves  for
repairs,  replacements  and  necessary  capital  improvements  and other related
expenses.

     Notwithstanding the foregoing, the Special Servicer shall not:

     (i)  permit the Trust Fund to enter into, renew or extend any New Lease, 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 repair or  maintenance  thereof or 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  Person to  Directly  Operate  any REO
          Property  on any date more than 90 days after its date of  acquisition
          by the Trust Fund, unless such Person is an Independent Contractor;

unless,  in any such case,  the Special  Servicer has  requested and received an
Opinion of Counsel  addressed  to the Special  Servicer  and the Trustee  (which
opinion  shall be an expense of the Trust  Fund) 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 (determined  without regard
to the exception  applicable for purposes of Section 860D(a) 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.

     The Special  Servicer  shall be required  to contract  with an  Independent
Contractor   (acceptable   to  each  Rating   Agency  as  evidenced  by  written
confirmation that contracting with such Independent Contractor would not, in and
of itself cause a downgrade,  qualification  or  withdrawal  of the then current
ratings assigned to any Class of  Certificates),  the fees and expenses of which
shall be an expense of the Trust Fund and payable out of REO  Proceeds,  for the
operation and management of any REO Property, within 90 days of the Trust Fund's
acquisition thereof (unless the Special Servicer shall have provided the Trustee
with an Opinion of Counsel that the operation and management of any REO Property
other than through an Independent  Contractor  shall not cause such REO Property
to fail to qualify as "foreclosure  property" within the meaning of Code Section
860G(a)(8))  (which  opinion  shall be an expense of the Trust  Fund),  provided
that:

     (i)  the terms and  conditions of any such contract shall be reasonable and
          customary  for  the  area  and  type  of  property  and  shall  not be
          inconsistent herewith;

     (ii) any such contract shall require,  or shall be administered to require,
          that the Independent Contractor pay all costs and expenses incurred in
          connection  with the  operation  and  management of such REO Property,
          including those listed above,  and remit all related  revenues (net of
          such  costs  and  expenses)  to  the  Special   Servicer  as  soon  as
          practicable,  but in no event  later than thirty  days  following  the
          receipt thereof by such Independent Contractor;

     (iii)none of the  provisions of this Section  3.17(b)  relating to any such
          contract or to actions taken through any such  Independent  Contractor
          shall be deemed to relieve the  Special  Servicer of any of its duties
          and  obligations  to the Trust  Fund or the  Trustee  on behalf of the
          Certificateholders with respect to the operation and management of any
          such REO Property; and

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

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

     (c)  Promptly  following  any  acquisition  by  the  Trust  Fund  of an REO
Property,  the Servicer shall obtain an Updated Appraisal  thereof,  but only in
the event that any Updated Appraisal with respect thereto is more than 12 months
old, in order to determine  the fair market value of such REO Property and shall
notify the Depositor, the Special Servicer and the Trustee hereto of the results
of such appraisal.  Any such appraisal shall be conducted in accordance with MAI
standards and the cost thereof shall be an expense of the Trust Fund.

     (d) When and as necessary, the Special Servicer shall send to the Trustee a
statement  prepared  by the  Special  Servicer  setting  forth the amount of net
income or net loss, as  determined  for federal  income tax purposes,  resulting
from the operation and  management of a trade or business on, the  furnishing or
rendering  of a  non-customary  service to the tenants of, or the receipt of any
other amount not  constituting  Rents from Real  Property in respect of, any REO
Property in accordance with Sections 3.17(a) and 3.17(b).

     SECTION 3.18. Sale of Specially Serviced Mortgage Loans and REO Properties.

     (a) With respect to any  Specially  Serviced  Mortgage Loan or REO Property
which the Special  Servicer has  determined to sell in  accordance  with Section
3.10, the Special Servicer shall deliver to the Trustee an Officers' Certificate
to the effect that pursuant to Section 3.10, the Special Servicer has determined
to sell such Specially Serviced Mortgage Loan or REO Property in accordance with
this Section 3.18. The Special Servicer may then offer to sell to any Person any
Specially  Serviced  Mortgage  Loan  or any  REO  Property  or,  subject  to the
following  sentence,  purchase any such Specially  Serviced Mortgage Loan or REO
Property (in each case at the  Repurchase  Price  therefor),  but shall,  in any
event,  so offer to sell any REO Property no later than the time  determined  by
the Special Servicer to be sufficient to result in the sale of such REO Property
within the period  specified  in Section  3.17(a).  The Special  Servicer  shall
deliver  such  Officers'  Certificate  and give the  Trustee  not less  than ten
Business  Days  prior  written  notice of its  intention  to sell any  Specially
Serviced Mortgage Loan or REO Property, in which case the Special Servicer shall
accept the highest offer (of at least three offers) received from any Person for
any Specially  Serviced  Mortgage Loan or any REO Property in an amount at least
equal to the Repurchase Price therefor or, at its option,  if it has received no
offer at least equal to the Repurchase  Price  therefor,  purchase the Specially
Serviced Mortgage Loan or REO Property at the Repurchase Price.

     In the absence of any such offer or purchase by the Special  Servicer,  the
Special Servicer shall accept the highest offer received from any Person that is
determined  by  the  Special  Servicer  to be a fair  price,  as  determined  in
accordance with Section 3.18(b),  for such Specially  Serviced  Mortgage Loan or
REO  Property,  if the  highest  offeror is a Person  other  than an  Interested
Person,  or is determined  to be a fair price by the Trustee in accordance  with
Section 3.18(b), if the highest offeror is an Interested Person;  provided, that
the Trustee  shall be entitled to engage,  at the expense of the Trust Fund,  an
Independent  appraiser  to determine  whether the highest  offer is a fair price
and, further provided,  that if the highest offeror is an Interested Person such
offer shall not be accepted if it is less than the Repurchase Price,  unless the
Rating  Agencies have confirmed,  in writing,  that such acceptance will not, in
itself, result in the qualification, downgrade or withdrawal of the then-current
ratings assigned to the Certificates.  Notwithstanding  anything to the contrary
herein,  neither  the  Trustee,  in  its  individual  capacity,  nor  any of its
Affiliates may make an offer or purchase any Specially Serviced 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  offer if the Special  Servicer
determines,  in accordance with the Servicing  Standard,  that rejection of such
offer would be in the best interests of the Certificateholders. In addition, the
Special  Servicer may accept a lower offer if it determines,  in accordance with
the  Servicing  Standard,  that  acceptance  of such offer  would be in the best
interests of the  Certificateholders  (for  example,  if the  prospective  buyer
making the lower offer is more likely to perform its  obligations,  or the terms
offered by the  prospective  buyer  making the lower offer are more  favorable),
provided  that the offeror is not an Affiliate of the Special  Servicer.  In the
event that the Special Servicer determines with respect to any REO Property that
the offers being made with respect  thereto are not in the best interests of the
Certificateholders  and  that  the end of the  two-year  period  referred  to in
Section  3.17(a) with respect to such REO Property is  approaching,  the Special
Servicer shall seek an extension of such two-year period in the manner described
in Section 3.17(a);  provided,  however, that the Special Servicer shall use its
best efforts,  consistent with the Servicing Standard,  to sell any REO Property
prior to the Rated Final Distribution Date.

     (b) In  determining  whether any offer  received from an Interested  Person
represents  a fair price for any  Specially  Serviced  Mortgage  Loan or any REO
Property,  the Trustee may  conclusively  rely on the opinion of an  Independent
appraiser or other expert in real estate matters  retained by the Trustee at the
expense of the Trust Fund. In determining  whether any offer  constitutes a fair
price for any Specially Serviced Mortgage Loan or any REO Property,  the Special
Servicer  (if the highest  offeror is not an  Interested  Person) 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,  any Updated Appraisal previously obtained,
the period and amount of any  delinquency  on the  affected  Specially  Serviced
Mortgage Loan, the physical (including  environmental)  condition of the related
Mortgaged Property or such REO Property,  the state of the local economy and the
Trust Fund's  obligation  to dispose of any REO Property  within the time period
specified in Section 3.17(a).

     (c) Subject to the provisions of Section 3.17,  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 Specially  Serviced
Mortgage Loan or REO Property,  including the collection of all amounts  payable
in connection  therewith.  Any sale of a Specially Serviced Mortgage Loan or any
REO Property shall be without recourse to, or representation or warranty by, the
Trustee, the Fiscal Agent, the Depositor,  the Servicer, the Special 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 such  sale is
consummated in accordance with the duties of the Special Servicer, the Servicer,
the  Depositor,  the Fiscal Agent and the Trustee  pursuant to the terms of this
Agreement, no such Person who so performed shall have any liability to the Trust
Fund or any  Certificateholder  with  respect  to the  purchase  price  therefor
accepted by the Special Servicer or, if the offeror is an Interested Person, the
Servicer (or the Trustee, if the Servicer is an offeror).

     (d) The Special  Servicer  shall file  information  returns  regarding  the
abandonment or foreclosure of Mortgaged  Properties  with IRS at the time and in
the manner required by the Code.

     (e) The  proceeds of any sale after  deduction of the expenses of such sale
incurred in connection therewith shall be promptly,  and in any event within one
Business Day following receipt thereof,  deposited in the Collection  Account in
accordance with Section 3.05(a)(iv).

     SECTION 3.19. Additional Obligations of the Servicer and Special Servicer;
                   Inspections.

     (a) The Special Servicer shall inspect or cause to be inspected (at its own
expense)  each  Mortgaged  Property  at such  times  and in such  manner  as are
consistent  with the  Servicing  Standard,  but in any event shall  inspect each
Mortgaged  Property  securing a Note with a Stated Principal  Balance (or in the
case of a Note secured by more than one Mortgaged Property,  having an Allocated
Loan  Amount)  of (A)  $2,000,000  or more at least once every 12 months and (B)
less than  $2,000,000 at least once every 24 months,  in each case commencing in
November  1996 (or at such lesser  frequency  as each Rating  Agency  shall have
confirmed in writing to the Servicer or the Special Servicer,  will not result a
downgrade,  qualification  or withdrawal of the then current ratings assigned to
any Class of the Certificates),  provided, that if any Mortgage Loan (a) becomes
a Specially  Serviced Mortgaged Loan, (b) is delinquent for 60 days or (c) has a
debt service  coverage ratio of less than 1.0, each related  Mortgaged  Property
shall be inspected by the Special Servicer as soon as practicable and thereafter
at least every 12 months for so long as any Monthly Payment with respect to such
Mortgage Loan remains delinquent.

     (b) With respect to each Mortgage Loan, the Special  Servicer shall enforce
the  Trustee's  rights  with  respect  to the  Manager  under the  related  Loan
Documents and Management Agreement,  provided, that, if such right accrues under
the  related  Loan  Documents  or  Management  Agreement  only  because  of  the
occurrence  of the  related  Anticipated  Repayment  Date,  if any,  the Special
Servicer  shall  irrevocably  waive such right with respect to such date. In the
event the Special  Servicer is entitled to terminate  the  Manager,  the Special
Servicer  shall  promptly  give  notice  to the  Trustee  (who  shall  copy  the
Certificateholders), the Originator, the Depositor, the Servicer and each Rating
Agency. After receipt of such notice, the most subordinate Class of Certificates
then outstanding  shall have the right to recommend  termination of the Manager,
and if so, to recommend a Successor  Manager (meeting the requirements set forth
below). Certificateholders representing Percentage Interests of greater than 50%
of such subordinate  Class of Certificates  will have ten Business Days from the
receipt of the Special Servicer's notice to respond to such notice. Upon receipt
of a  recommendation  to terminate the Manager and appoint a Successor  Manager,
the Special  Servicer  shall give notice of such  recommendation  to the Trustee
(who shall copy the  Certificateholders),  and the Special Servicer shall effect
such  recommendation  unless:  (i) within five  Business  Days of the receipt of
notice  of  such  recommendation,   Certificateholders  representing  Percentage
Interests  of greater  than 50% of any Class of  Certificates  then  outstanding
which was assigned a rating by any Rating Agency on the Closing Date reject such
proposed  Successor  Manager in which case the Special  Servicer shall procure a
Successor  Manager as set forth in the following  sentence;  or (ii) the Special
Servicer  determines  that  effecting  such  recommendation  to terminate is not
consistent with the Servicing  Standard,  the Special Servicer shall only effect
such  recommendation if within 30 days of giving notice to all other Holders the
Special  Servicer  has not  received a  rejection  of such  recommendation  from
Holders of  Certificates  representing  Voting Rights of greater than 50% of any
Class of Certificates  then outstanding which is assigned a rating by any Rating
Agency on the Closing Date. If the Special  Servicer does not receive a required
response (or if the response received is inconsistent) or in the event a Manager
is otherwise  terminated  or resigns  under the related  Mortgage or  Management
Agreement  and the related  Borrower does not appoint a Successor  Manager,  the
Special  Servicer  shall use its best efforts to retain a Successor  Manager (or
the recommended Successor Manager, if any) on terms substantially similar to the
Management  Agreement or,  failing that, on terms as favorable to the Trust Fund
as can reasonably be obtained by the Special Servicer.  For the purposes of this
paragraph,  a "Successor Manager" shall be reasonably  acceptable to the Special
Servicer and a professional  management corporation or business entity which (i)
manages, and is experienced in managing, other comparable commercial properties,
(ii) will not result in a downgrade,  qualification  or  withdrawal  of the then
current  ratings  assigned to the  Certificates  by each Rating Agency and (iii)
otherwise  satisfies  any  criteria  set  forth  in  the  Mortgage  and  related
documents.

     (c) The Special  Servicer,  in  addition to its duties with  respect to the
Specially Serviced Mortgage Loans and in accordance with the Servicing Standard,
shall be responsible  for (i) conducting (or retaining a third party to conduct)
inspections of each Mortgaged Property in accordance with Section 3.19(a),  (ii)
collecting annual and quarterly operating statements and rent rolls with respect
to each Mortgaged  Property,  and (iii) making reasonable efforts to collect any
delinquent  Monthly Payment and any other payments  required under the terms and
provisions of the related Mortgage Loans upon  notification by the Servicer that
the related  Borrower is  delinquent  and that the  Servicer has made an initial
contact with such  Borrower in  connection  with such  Delinquency.  The Special
Servicer  shall provide copies of the foregoing  information  and all reports to
the  Servicer  and the  Trustee  on or prior to the 15th of each  month  for the
period covering the prior month.

     SECTION 3.20. Authenticating Agent.

     The  Trustee  may  appoint  an  Authenticating  Agent  to  execute  and  to
authenticate  Certificates.  The Authenticating  Agent must be acceptable to the
Depositor  and the  Servicer  and  must be a  corporation  organized  and  doing
business  under the laws of the United States of America or any state,  having a
principal  office and place of  business in a state and city  acceptable  to the
Depositor  and the Servicer,  having a combined  capital and surplus of at least
$15,000,000,  authorized  under such laws to do a trust  business and subject to
supervision or examination  by federal or state  authorities.  The Trustee shall
serve as the initial  Authenticating  Agent and the Trustee  hereby accepts such
appointment.

     Any  corporation  into  which  the  Authenticating  Agent  may be merged or
converted or with which it may be  consolidated,  or any  corporation  resulting
from any merger,  conversion or consolidation to which the Authenticating  Agent
shall be party, or any corporation  succeeding to the corporate  agency business
of the  Authenticating  Agent,  shall be the  Authenticating  Agent  without the
execution  or filing of any paper or any  further act on the part of the Trustee
or the Authenticating Agent.

     The Authenticating Agent may at any time resign by giving at least 30 days'
advance  written  notice of  resignation  to the Trustee,  the Depositor and the
Servicer. The Trustee may at any time terminate the agency of the Authenticating
Agent by giving written notice of termination to the  Authenticating  Agent, the
Depositor and the Servicer.  Upon receiving a notice of resignation or upon such
a termination, or in case at any time the Authenticating Agent shall cease to be
eligible in accordance  with the  provisions  of this Section 3.20,  the Trustee
promptly  shall  appoint  a  successor  Authenticating  Agent,  which  shall  be
acceptable  to the  Servicer  and the  Depositor,  and shall mail notice of such
appointment to all Certificateholders.  Any successor  Authenticating Agent upon
acceptance of its appointment hereunder shall become vested with all the rights,
powers,  duties and  responsibilities  of its predecessor  hereunder,  with like
effect as if  originally  named as  Authenticating  Agent  herein.  No successor
Authenticating  Agent shall be appointed unless eligible under the provisions of
this Section 3.20.

     The Authenticating  Agent shall have no responsibility or liability for any
action  taken by it as such at the  direction  of the  Trustee.  Any  reasonable
compensation paid to the Authenticating Agent shall be an unreimbursable expense
of the Trustee.

     SECTION 3.21. Appointment of Custodians.

     The Trustee may appoint one or more  Custodians to hold all or a portion of
the  Mortgage  Files as agent for the  Trustee,  by  entering  into a  Custodial
Agreement.  The  Trustee  agrees  to  comply  with the  terms of each  Custodial
Agreement and to enforce the terms and provisions  thereof 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 a
combined  capital  and surplus of at least  $10,000,000,  shall have a long-term
debt  rating of at least  "BBB"  from Fitch and DCR and  "Baa2"  from  Moody's ,
unless the Trustee shall have  received  prior  written  confirmation  from each
Rating Agency that the appointment of such Custodian would not cause such Rating
Agency to withdraw,  qualify or downgrade any of its then-current ratings on the
Certificates, and shall be qualified to do business in the jurisdiction in which
it holds any Mortgage  File.  Each  Custodial  Agreement  may be amended only as
provided in Section  10.07.  Any reasonable  compensation  paid to the Custodian
shall be an  unreimbursable  expense of the Trustee.  The Trustee shall serve as
the initial Custodian.

     SECTION 3.22. Reports to the Securities and Exchange Commission; Available
                   Information.

(a) The Servicer shall prepare and sign, on behalf of the Depositor, any and all
Exchange Act Reports;  provided,  however, that (i) the Depositor shall prepare,
sign and file with the  Commission  the initial  Form 8-K  relating to the Trust
Fund and (ii) the  Special  Servicer  shall  prepare  and sign on  behalf of the
Depositor  any Exchange Act Report which  includes an Annual  Compliance  Report
relating to the Special  Servicer.  Each  Exchange  Act Report  consisting  of a
Monthly Distribution Statement,  Special Event Report or Summary Report shall be
prepared  as an exhibit or  exhibits  to a Form 8-K.  Each  Exchange  Act Report
consisting  of an Annual  Compliance  Report shall be prepared as exhibits to an
Annual Report on Form 10-K and shall identify the aggregate number of Holders of
Public  Certificates  and  Direct  Participants   holding  positions  in  Public
Certificates as of December 31 (or the nearest  Business Day if such date is not
a  Business  Day) of the  related  year  based on  information  provided  by the
Trustee.  The Trustee shall provide the Servicer and the Special Servicer with a
list of  Certificateholders  and Direct Participants holding Public Certificates
as of December 31 of the related year no later than two  Business  Days prior to
the date on which the Servicer or Special Servicer,  as applicable,  is required
to deliver the related Exchange Act Report to the Trustee. For each Exchange Act
Report, the Servicer or the Special Servicer, as applicable, shall prepare (i) a
manually-signed  paper version of such report and (ii) an electronic  version of
such report,  which  version  shall be prepared as a Microsoft  Word for Windows
file (or in such other format as the Trustee,  the Depositor and the Servicer or
the Special Servicer may agree),  provided, that, with respect to the electronic
version  of each  Exchange  Act  Report  consisting  of a  Monthly  Distribution
Statement,  the Servicer need only deliver an electronic  version of the related
Form 8-K and the  Trustee  shall  attach an  electronic  version of the  related
Monthly  Distribution  Statement  thereto as an  exhibit.  Exchange  Act Reports
consisting of (i) a Monthly Distribution Statement shall be delivered within ten
days after the related  Distribution  Date; (ii) a Special Event Report shall be
delivered  within ten days after the  occurrence of event being  reported or the
date on which the  Servicer  has  knowledge  of the  occurrence  of such  event,
whichever is later;  (iii) a Summary  Report shall be delivered  within ten days
after  the last  Business  Day of the  related  calendar  quarter  or  year,  as
applicable;  and (iv) an Annual Compliance Report shall be delivered on or prior
to March 15 of each  calendar  year.  Electronic  versions of each  Exchange Act
Report shall be delivered to the Trustee on a computer  diskette  (delivered  by
courier  in  packaging   designed  to  shield  such   diskette  from  damage  in
transmission)  or by means of electronic  data transfer  system  mutually agreed
upon by the Trustee  and the  Servicer or Special  Servicer.  The Trustee  shall
forward each  Exchange  Act Report to the  Depositor in a manner and in a format
agreed  upon by the Trustee and the  Depositor.  Manually-signed  copies of each
Exchange  Act Report shall be  delivered  to the  Depositor to the  attention of
William  Kramer  (or such  other  Persons  as are  designated  in writing by the
Depositor), with a copy to the Trustee.

     If  information  for any Exchange Act Report is  incomplete  by the date on
which such report is  required to be  delivered  to the Trustee  hereunder,  the
Servicer  or,  with  respect to any Annual  Compliance  Report  relating  to the
Special  Servicer,  the Special Servicer shall prepare and execute a Form 12b-25
under the Exchange Act and shall deliver an  electronic  version of such form to
the Trustee for forwarding to the Depositor as provided  above.  The Servicer or
the Special  Servicer,  as  applicable,  shall  deliver  the  related  report in
electronic  form to the Trustee  when such  information  is  available  and such
completed  report  shall  be  forwarded  electronically  by the  Trustee  to the
Depositor.

     None of the Servicer, the Special Servicer and the Trustee shall (i) file a
Form ID with  respect  to the  Depositor  or (ii)  cause the Trust  Fund to stop
filing reports,  statements and information with the Commission pursuant to this
Section unless directed to do so by the Depositor or the continued  reporting is
prohibited  under  the  Exchange  Act or any  regulations  thereunder.  Upon the
written request of the Depositor,  the Servicer shall file a Form 15 relating to
the Trust Fund with the  Commission  and send a copy  thereof to the Trustee and
the Depositor.

     The Trustee  shall  solicit  any and all proxies of the  Certificateholders
whenever such proxies are required to be solicited pursuant to the Exchange Act.

     (b) The Servicer  shall  promptly  prepare a report (each, a "Special Event
Report") reporting (i) any notice from a Borrower or insurance  company,  or any
knowledge  otherwise  obtained,  regarding an upcoming  voluntary or involuntary
prepayment  (including  that  resulting  from a  casualty  or  condemnation)  or
defeasance of all or part of the related  Mortgage Loan (provided that a request
by a Borrower or other Person for a quotation of the amount necessary to satisfy
all obligations with respect to a Mortgage Loan shall not, in and of itself,  be
deemed to be such  notice);  (ii) any  imminent or actual  default on a Mortgage
Loan that results or which the  Servicer,  after  consultation  with the Special
Servicer,  reasonably  believes is likely to result in the  acceleration  of the
indebtedness  due under such  Mortgage  Loan;  (iii) the results of any property
inspection  of which the  Servicer  has  knowledge  and which has  revealed  any
material damage or deterioration or the presence of any environmental  condition
with respect to any Mortgaged Property;  (iv) any notice from a Borrower, or any
knowledge otherwise obtained,  regarding any litigation  involving such Borrower
or any related  Mortgaged  Property  which the Servicer  reasonably  believes is
likely to have an adverse  effect on the  Mortgaged  Property  or the ability of
such Borrower to pay the amounts due under the related  Mortgage  Loan;  (v) any
notice received from a Borrower,  Manager or tenant of a Mortgaged Property,  or
any knowledge otherwise obtained,  regarding the material default of such tenant
under the terms of its lease or early  termination  by either  the tenant or the
Borrower of such lease,  the bankruptcy of such tenant or its direct or indirect
parent,  or the loss of a license or permit relating to the Mortgaged  Property;
(vi) any amendment, modification or waiver of a material provision of a Mortgage
Loan of which the Servicer has knowledge;  (vii) any event of which the Servicer
has actual  knowledge  (other  than an event  covered by clause (i)) which would
result in the release of any part of the Mortgaged Property;  provided, however,
that in the event that the Servicer after  consulting with the Depositor and the
Special Servicer determines in its good faith judgment that any of the preceding
items will not materially  affect the interests of the  Certificateholders,  the
Servicer shall omit such item from the reporting obligation described above.

     The Special  Servicer  shall report to the  Servicer  any of the  foregoing
events within one Business Day of the Special  Servicer having knowledge of such
event.  In addition,  in connection  with their servicing of the Mortgage Loans,
the Servicer  and the Special  Servicer  shall  provide to each other and to the
Trustee  written notice of any other known event with respect to a Mortgage Loan
or REO  Property  that  the  Servicer  or the  Special  Servicer,  respectively,
determines  would have a material  adverse  effect on such  Mortgage Loan or REO
Property,  which notice shall include an  explanation  as to the reason for such
material adverse effect.

     (c) The Special Servicer shall collect all information  available  pursuant
to the Mortgage Loans and shall furnish such information,  without modification,
interpretation  or analysis  (except that the Special Servicer will use its best
efforts to isolate  management fees and funded  reserves from Borrower  reported
expenses,  if  necessary),  to the Servicer on or prior to the  fifteenth day of
each month with respect to information relating to the prior month and in a form
sufficient  to permit the Servicer to fulfill its  obligations  in this Section.
Once per applicable period, the Servicer shall prepare a Summary Report based on
information provided to the Servicer by the Special Servicer.  To the extent not
inconsistent  with the related  Borrower's  rights  under the  Mortgage  Loan or
applicable law, the Servicer shall deliver a copy of each Summary Report to each
Rating Agency and the Trustee.  None of the Servicer,  the Special  Servicer and
the  Trustee  shall be  responsible  for the  completeness  or  accuracy of such
information provided by the Borrowers.

     (d) The  Servicer  shall,  in  accordance  with such  reasonable  rules and
procedures as it may adopt (which may include the requirement  that an agreement
that  provides  that such  information  shall be used  solely  for  purposes  of
evaluating the investment characteristics of the Certificates be executed to the
extent the Servicer deems such action to be necessary or appropriate), also make
available  any  additional  information  relating  to the  Mortgage  Loans,  the
Mortgaged Properties or the Borrowers,  for review by the Depositor,  the Rating
Agencies and any other Persons to whom the Servicer  believes such disclosure is
appropriate,  in each  case  except  to the  extent  doing so is  prohibited  by
applicable law or by any related Loan Documents related to a Mortgage Loan.

     (e) The  Trustee  shall  deliver a copy of each  Summary  Report and Annual
Compliance   Statement  to  each  Rating  Agency  and,  upon  request,  to  each
Certificateholder and Beneficial Owner (provided that each Certificateholder and
Beneficial Owner may only make one request per month and will be required to pay
any expenses  incurred by the Trustee in  connection  with the provision of such
information). The Trustee shall also deliver a copy of each Special Event Report
to each Rating Agency,  Certificateholder and, if known, Beneficial Owner within
one Business Day of receipt. The Trustee shall deliver the foregoing information
and reports  regardless  of whether the Trust Fund is still filing  Exchange Act
Reports.  The  Trustee  shall  also  make  available  at its  offices  primarily
responsible for  administration of the Trust Fund, during normal business hours,
or send to the  requesting  party at the expense of each such  requesting  party
(other  than the  Rating  Agencies)  for  review by the  Depositor,  the  Rating
Agencies,  any  Certificateholder,  any Person  identified  to the  Trustee by a
Certificateholder  as a prospective  transferee  of a Certificate  and any other
Persons  to whom the  Trustee  believes  such  disclosure  is  appropriate,  the
following items: (i) this Agreement,  (ii) all Monthly Distribution  Statements,
(iii) all  Annual  Compliance  Reports,  (iv) all  Summary  Reports  and (v) all
Special Event Reports.

     The Servicer and the Special  Servicer  shall make available at its offices
during normal business hours, or send to the requesting  party at the expense of
each such  requesting  party (other than the Rating  Agencies) for review by the
Depositor,  the Trustee, the Rating Agencies, any Certificateholder,  any Person
identified  to the  Servicer  or  the  Special  Servicer,  as  applicable,  by a
Certificateholder  as a prospective  transferee  of a Certificate  and any other
Persons to whom the Servicer or the Special  Servicer,  as applicable,  believes
such  disclosure  to be  appropriate  the  following  items:  (i) all  financial
statements,  occupancy  information,  rent rolls,  average  daily room rates and
similar  information  received  by the  Servicer  or the  Special  Servicer,  as
applicable,  from each Borrower,  (ii) the inspection  reports prepared by or on
behalf of the Servicer or the Special  Servicer,  as  applicable,  in connection
with the  property  inspections  pursuant  to  Section  3.19,  (iii) any and all
modifications,  waivers and  amendments  of the terms of a Mortgage Loan entered
into by the Servicer or the Special Servicer, as applicable and (iv) any and all
officer's  certificates  and other  evidence  delivered  to the  Trustee and the
Depositor to support the  Servicer's  determination  that any Advance was, or if
made would be, a Nonrecoverable  Advance. Copies of any and all of the foregoing
items  shall  be  available  from  the  Servicer  or the  Special  Servicer,  as
applicable, or the Trustee, as applicable, upon request.

     (e)  Notwithstanding  the  obligations  of the  Servicer  set  forth in the
preceding  provisions  of this  Section  3.22,  the  Servicer  may  withhold any
information  not yet  included  in a Form  8-K  filed  with  the  Commission  or
otherwise  made  publicly  available  with  respect to which the  Trustee or the
Servicer has determined that such withholding is appropriate.

     (f) Notwithstanding  any provisions in this Agreement to the contrary,  the
Trustee  shall not be required to review the content of any  Exchange Act Report
for compliance  with applicable  securities  laws or regulations,  completeness,
accuracy or otherwise,  and the Trustee shall have no liability  with respect to
any   Exchange   Act  Report   filed  with  the   Commission   or  delivered  to
Certificateholders.  None of the Servicer,  the Special Servicer and the Trustee
shall  be  responsible  for the  accuracy  or  completeness  of any  information
supplied by a Borrower or a third party for  inclusion in any Form 8-K, and each
of the Servicer,  the Special  Servicer and the Trustee shall be indemnified and
held harmless by the Trust Fund against any loss,  liability or expense incurred
in  connection  with any legal action  relating to any  statement or omission or
alleged statement or omission therein. None of the Trustee, the Special Servicer
and the Servicer shall have any  responsibility or liability with respect to any
Exchange  Act  Report  filed by the  Depositor,  and each of the  Servicer,  the
Special  Servicer and the Trustee shall be indemnified  and held harmless by the
Trust Fund against any loss,  liability or expense  incurred in connection  with
any legal action  relating to any statement or omission or alleged  statement or
omission therein.

     SECTION 3.23. Lock-Box Accounts, Cash Collateral Accounts, Escrow Accounts
                   and Reserve Accounts.

     The Servicer  shall  administer  each  Lock-Box  Account,  Cash  Collateral
Account,  Escrow  Account and  Reserve  Account in  accordance  with the related
Mortgage  or Loan  Agreement,  Cash  Collateral  Account  Agreement  or Lock-Box
Agreement, if any.

     SECTION 3.24. Property Advances.

     (a) The  Servicer  (or,  to the extent  provided  in Section  3.24(b),  the
Trustee or the Fiscal Agent or to the extent  specifically  provided for in this
Agreement,  the Special Servicer) shall make any Property Advances as and to the
extent  otherwise  required  pursuant  to the  terms  hereof.  For  purposes  of
distributions to  Certificateholders  and compensation to the Servicer,  Special
Servicer or Trustee,  Property  Advances shall not be considered to increase the
principal balance of any Mortgage Loan,  notwithstanding  that the terms of such
Mortgage Loan so provide.

     (b) The  Servicer  shall notify the Trustee and the Fiscal  Agent,  and the
Special Servicer shall notify the Servicer, the Trustee and the Fiscal Agent, in
writing promptly upon, and in any event within one Business Day after,  becoming
aware that it will be unable to make any  Property  Advance  required to be made
pursuant to the terms hereof,  and in connection  therewith,  shall set forth in
such notice the amount of such Property  Advance,  the Person to whom it will be
paid, and the circumstances and purpose of such Property Advance,  and shall set
forth  therein  information  and  instructions  for the payment of such Property
Advance,  and,  on the date  specified  in such  notice for the  payment of such
Property  Advance,  or, if the date for payment has passed or if no such date is
specified, then within five Business Days following such notice, the Trustee (or
with respect to a Property Advance required to be made by the Special  Servicer,
the  Servicer,  and if the  Servicer  so fails,  the  Trustee),  subject  to the
provisions of Section 3.24(c),  shall pay the amount of such Property Advance in
accordance with such information and instructions.  If the Trustee fails to make
any Property  Advance  required to be made under this Section  3.24,  the Fiscal
Agent, subject to the provisions of Section 3.24(c),  shall make such Advance on
the same day the  Trustee  was  required  to make  such  Property  Advance  and,
thereby, the Trustee shall not be in default under this Agreement.

     (c) None of the  Servicer,  the  Trustee,  the Fiscal  Agent or the Special
Servicer  shall be obligated to make a Property  Advance as to any Mortgage Loan
or REO Property if the  Servicer,  the Trustee,  the Fiscal Agent or the Special
Servicer,  as applicable,  determines that such Advance will be a Nonrecoverable
Advance.  The Trustee and the Fiscal  Agent (or the  Servicer  with respect to a
Property Advance required to be made by the Special  Servicer) shall be entitled
to rely, conclusively, on any determination by the Servicer or Special Servicer,
as  applicable,  that a Property  Advance,  if made,  would be a  Nonrecoverable
Advance.  The  Trustee and the Fiscal  Agent,  in  determining  whether or not a
Property Advance  previously made is, or a proposed Property  Advance,  if made,
would be, a Nonrecoverable  Advance shall be subject to the standards applicable
to the Servicer hereunder.

     (d) The  Servicer,  the Special  Servicer,  the  Trustee  and/or the Fiscal
Agent,  as  applicable,  shall be  entitled  to the  reimbursement  of  Property
Advances  made  by any of them  to the  extent  permitted  pursuant  to  Section
3.06(ii) of this Agreement, together with any related Advance Interest Amount in
respect of such Property Advances,  and the Servicer and Special Servicer hereby
covenant  and  agree to  promptly  seek and  effect  the  reimbursement  of such
Property  Advances  from  the  related  Borrowers  to the  extent  permitted  by
applicable law and the related Loan Documents.

     SECTION 3.25. Appointment of Special Servicer.

     (a) CRIIMI MAE Services Limited Partnership will act as the initial Special
Servicer to service each Specially  Serviced Mortgage Loan and perform the other
obligations of the Special Servicer hereunder.

     (b) Certificateholders  representing 51% of the Percentage Interests of the
most subordinate Class of Certificates outstanding at any time shall be entitled
to remove the Special  Servicer with or without cause and to appoint a successor
Special  Servicer,  provided that each Rating Agency  confirms to the Trustee in
writing  that  such  appointment,  in and of  itself,  would  not have  caused a
downgrade,  qualification  or withdrawal of the then current ratings assigned to
any Class of  Certificates.  If there is a Special Servicer Event of Default the
Special Servicer shall be removed and replaced  pursuant to Sections 7.01(c) and
7.02.

     (c) The  appointment  of any such  successor  Special  Servicer,  shall not
relieve  the  Servicer,  the  Trustee  or the Fiscal  Agent of their  respective
obligations  to make  Advances  as set  forth  herein;  provided,  however,  the
Servicer  shall not be liable for any actions or any inaction of such  successor
Special Servicer. Any termination fee payable to the terminated Special Servicer
(and it is  acknowledged  that  there is no such fee  payable  in the event of a
termination of the Servicer as Special Servicer or in the event of a termination
for  breach  of this  Agreement)  shall  be paid  by the  Certificateholders  so
terminating the Special Servicer and shall not in any event be an expense of the
Trust Fund.

     (d) No termination of the Special  Servicer and  appointment of a successor
Special  Servicer shall be effective  until the successor  Special  Servicer has
assumed all of its  responsibilities,  duties and liabilities hereunder pursuant
to a writing  satisfactory to the Servicer and Trustee, as evidenced in writing,
and the Trustee has received written  confirmation  from each Rating Agency that
such  appointment  would not cause any Rating  Agency to  qualify,  withdraw  or
downgrade  any of its then current  ratings on any  Certificates.  Any successor
Special Servicer shall make the  representations  and warranties provided for in
Section 2.04(a) mutatis mutandis.

     SECTION 3.26. Transfer of Servicing Between Servicer and Special Servicer;
                   Record Keeping.

     (a) Upon determining that any Mortgage Loan has become a Specially Serviced
Mortgage  Loan,  the Servicer  shall  immediately  give notice  thereof,  to the
Special  Servicer and shall use its best efforts to provide the Special Servicer
with  all   information,   documents  (but  excluding  the  original   documents
constituting   the  Mortgage  File)  and  records   (including   records  stored
electronically  on computer tapes,  magnetic discs and the like) relating to the
Mortgage Loan and reasonably  requested by the Special  Servicer to enable it to
assume its duties  hereunder  with  respect  thereto  without  acting  through a
sub-servicer.  The  Servicer  shall  use its best  efforts  to  comply  with the
preceding  sentence  within five  Business  Days of the date such  Mortgage Loan
became a Specially Serviced Mortgage Loan and in any event shall continue to act
as Servicer and  administrator  of such Mortgage Loan until the Special Servicer
has commenced the  servicing of such Mortgage  Loan,  which shall occur upon the
receipt by the  Special  Servicer  of the  information,  documents  and  records
referred to in the preceding  sentence.  With respect to each Mortgage Loan that
becomes a Specially  Serviced  Mortgage  Loan,  the Servicer  shall instruct the
related  Borrower to continue to remit all payments in respect of such  Mortgage
Loan to the  Servicer.  The  Servicer  and  Special  Servicer  may  agree  that,
notwithstanding the preceding sentence,  with respect to each Mortgage Loan that
became a Specially  Serviced  Mortgage  Loan,  the Servicer  shall  instruct the
related  Borrower to remit all payments in respect of such  Mortgage Loan to the
Special  Servicer,  provided  that the payee in respect of such  payments  shall
remain the Servicer.  The Special  Servicer shall remit to the Servicer any such
payments  received by it pursuant to the preceding  sentence within one Business
Day of receipt.  The Servicer shall forward any notices it would  otherwise send
to the Borrower of a Specially  Serviced  Mortgage Loan to the Special  Servicer
who shall send such notice to the related Borrower.

     Upon  determining that no event has occurred and is continuing with respect
to a Mortgage  Loan that causes such  Mortgage  Loan to be a Specially  Serviced
Mortgage Loan, the Special Servicer shall immediately give notice thereof to the
Servicer,  and upon giving such notice,  such  Mortgage Loan shall cease to be a
Specially  Serviced  Mortgage Loan in  accordance  with the first proviso of the
definition  of  Specially   Serviced  Mortgage  Loan,  the  Special   Servicer's
obligation to service such Mortgage Loan shall  terminate and the obligations of
the Servicer to service and  administer  such  Mortgage  Loan as a Mortgage Loan
that is not a Specially Serviced Mortgage Loan shall resume. In addition, if the
related  Borrower  has been  instructed,  pursuant  to the last  sentence of the
preceding  paragraph,  to make  payments  to the  Special  Servicer,  upon  such
determination, the Special Servicer shall instruct the related Borrower to remit
all payments in respect of such Mortgage Loan directly to the Servicer.

     (b) In servicing any Specially Serviced Mortgage Loan, the Special Servicer
shall  provide  to the  Trustee  originals  of  documents  included  within  the
definition of "Mortgage File" for inclusion in the related Mortgage File (to the
extent such documents are in the possession of the Special  Servicer) and copies
of any additional  related Mortgage Loan information,  including  correspondence
with the related  Borrower,  and the Special  Servicer  shall  promptly  provide
copies of all of the foregoing to the Servicer as well as copies of any analysis
or internal review prepared by or for the benefit of the Special Servicer.

     (c) Not  later  than the  Business  Day  preceding  each  date on which the
Servicer is required to furnish a report under  Section  3.13(a) to the Trustee,
the Special Servicer shall deliver to the Trustee,  with a copy to the Servicer,
a written statement  describing,  on a Mortgage Loan by Mortgage Loan basis, (i)
the amount of all  payments  on account of interest  received on each  Specially
Serviced  Mortgage  Loan,  the amount of all  payments on account of  principal,
including Principal  Prepayments,  on each Specially Serviced Mortgage Loan, the
amount of Net  Insurance  Proceeds and Net  Liquidation  Proceeds  received with
respect to each Specially  Serviced  Mortgage Loan, and the amount of net income
or net loss,  as  determined  from  management  of a trade or  business  on, the
furnishing  or  rendering of a  non-customary  service to the tenants of, or the
receipt of any rental income that does not  constitute  Rents from Real Property
with respect to the REO Property relating to each applicable  Specially Serviced
Mortgage  Loan,  in each  case in  accordance  with  Section  3.17 and (ii) such
additional  information relating to the Specially Serviced Mortgage Loans as the
Servicer or Trustee reasonably requests to enable it to perform its duties under
this Agreement.

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

     (e) The Servicer  shall  furnish to the Special  Servicer a current copy of
any "watch list" that it maintains with respect to the Mortgage Loans.

     SECTION 3.27. Interest Reserve Account.

     (a) On each  Servicer  Remittance  Date  relating to any  Interest  Accrual
Period commencing in any January and on any Servicer Remittance Date relating to
any Interest  Accrual  Period  commencing in any December which occurs in a year
immediately  preceding a year which is not a leap year, the Servicer shall remit
to the Trustee,  in respect of the Interest  Reserve Loan,  for deposit into the
Interest  Reserve  Account,  an amount equal to one day's interest on the Stated
Principal  Balance of the Interest  Reserve Loan as of the Due Date occurring in
the month  preceding the month in which such Servicer  Remittance Date occurs at
the related  Mortgage Rate, to the extent a full Monthly  Payment or P&I Advance
is made in respect thereof (all amounts so deposited in any consecutive  January
and February, "Withheld Amounts").

     (b) On each Servicer Remittance Date occurring in March, the Servicer shall
withdraw  from the  Interest  Reserve  Account an amount  equal to the  Withheld
Amounts from the preceding January and December, if any, and deposit such amount
into the Distribution Account.

     SECTION 3.28. Limitations on and Authorizations of the Servicer and Special
                   Servicer with Respect to Certain Mortgage Loans.

     (a) Prior to taking any action with  respect to a Mortgage  Loan secured by
Mortgaged  Properties  located in a "one-action"  state, the Servicer or Special
Servicer, as applicable, shall consult with legal counsel, the fees and expenses
of which shall be an expense of the Trust Fund.

     (b) With respect to any Mortgage Loan which  permits the related  Borrower,
with  the  consent  or  grant  of a waiver  by  mortgagee,  to incur  additional
indebtedness  or to  amend  or  modify  the  related  Borrower's  organizational
documents,  then the Special Servicer may only consent to either such action, or
grant a waiver with respect  thereto,  if the Special  Servicer  determines that
such  consent or waiver is likely to result in a greater  recovery  on a present
value basis  (discounted at the related Mortgage Rate) than would not consenting
to such action and the Special Servicer first obtains written  confirmation from
each Rating  Agency that such  consent or grant of a waiver would not, in and of
itself,  result in a downgrade,  qualification  or withdrawal of any of the then
current ratings assigned to the Certificates. The Servicer shall not be entitled
or required to consent to, or grant a waiver with respect to, either action.

     (c) With respect to the Mortgage Loans that require the related Borrower to
pay Rating  Agency  monitoring  or review fees,  the Servicer  shall enforce the
obligation of the related  Borrowers to pay Rating  Agency  monitoring or review
fees and shall  remit such fees from the  related  Cash  Collateral  Account for
payment of such fees to the  applicable  Rating  Agencies.  The  Servicer  shall
receive bills from the Rating Agencies for monitoring,  review and  surveillance
of the  Certificates  and the  Mortgage  Loans on behalf  of  Nomura  Securities
International,  Inc.  and shall  promptly  notify  and send such bills to Nomura
Securities  International,  Inc.,  Attention:  Sheryl McAfee.  Nomura Securities
International,  Inc.  will notify each Rating  Agency to bill Nomura  Securities
International,  Inc. for such  services and to send such bills to the  Servicer.
Nomura Securities International, Inc. will pay such portion of the bill not paid
from funds  provided by the  applicable  Borrowers (as described in this section
(c)) and the Servicer shall notify Nomura Securities International, Inc., of the
portion of the bill that it has paid from funds collected from such Borrowers.

     (d) With  respect to each  Mortgage  Loan listed on Exhibit N, the Servicer
shall  require the  related  Borrower  to fund the  related  Escrow  Account for
replacement reserves in the amounts specified on Exhibit N.

     (e) With respect to all Mortgage  Loans that provide that the holder of the
related Note may apply the monthly payment against  principal,  interest and any
other sums due in the order as the holder shall  determine,  the Servicer  shall
apply such Monthly  Payment to interest  (other than Excess  Interest or Default
Interest)  under the related  Mortgage Loan prior to application to principal or
any other sums due.

     (f) With  respect to the  Mortgage  Loans that have  Anticipated  Repayment
Dates,   the   Servicer   (including   the   Servicer  in  its   capacity  as  a
Certificateholder,  if applicable),  shall not take any enforcement  action with
respect  to the  payment  of  Excess  Interest  or  principal  in  excess of the
principal  component of the constant  Monthly  Payment,  other than requests for
collection, until the maturity date of the related Mortgage Loan.

     (g) To the extent not  inconsistent  with the related  Mortgage  Loan,  the
Servicer shall not consent to a change of franchise  affiliation with respect to
a  Mortgaged  Property  unless it obtains  written  confirmation  from Fitch and
Moody's  that such consent  would not, in and of itself,  result in a downgrade,
qualification  or  withdrawal  of  the  then  current  ratings  assigned  to the
Certificates.

     (h)   With   respect   to  any   Mortgage   Loan   secured   by  a   senior
housing/healthcare  facility, the Special Servicer shall hire a consultant which
is  experienced  in the  operation  of such  facilities  in the event  that such
Mortgage Loan becomes a Specially Serviced Mortgaged Loan.

     (i) With  respect to the  Mortgage  Loans that have  Anticipated  Repayment
Dates, the Servicer shall be permitted,  in its discretion,  to waive all or any
accrued  Excess  Interest if, prior to the related  maturity  date,  the related
Borrower has  requested  the right to prepay the Mortgage  Loan in full together
with  all  payments  required  by the  Mortgage  Loan in  connection  with  such
prepayment except for all or a portion of accrued Excess Interest, provided that
the Servicer's  determination to waive the right to such accrued Excess Interest
is reasonably  likely to produce a greater  payment to  Certificateholders  on a
present  value basis than a refusal to waive the right to such Excess  Interest.
Any such waiver shall not be effective  until such  prepayment is tendered.  The
Servicer will have no liability to the Trust Fund, the Certificateholders or any
other person so long as such determination is based on such criteria. Other than
pursuant to Section 3.30, the Special  Servicer shall have no right to waive the
payment of Excess  Interest  under the  circumstances  described in this Section
3.28(i).

     (j)  With  respect  to the  Mortgage  Loans  that  (i)  require  earthquake
insurance,  or (ii) (A) at the date of  origination  were  secured by  Mortgaged
Properties on which the related Borrower maintained earthquake insurance and (B)
have  provisions  which  enable the  Servicer to continue to require the related
Borrower  to maintain  earthquake  insurance,  the  Servicer  shall  require the
related Borrower to maintain such insurance in the amount, in the case of clause
(i),  required by the  Mortgage  Loan and in the  amount,  in the case of clause
(ii),  maintained at  origination,  in each case, to the extent such amounts are
available at commercially reasonably rates.

     (k) The Servicer shall send written notice to each Borrower and the related
Manager and clearing bank that, if applicable,  the Servicer  and/or the Trustee
has been appointed as the "Designee" of the "Lender" under any related  Lock-Box
Agreement.

     (l) With respect to the Mortgage  Loan known as Arrowhead  Village loan, in
no event shall the Trustee,  the Servicer or the Special  Servicer  exercise the
rights of the  "Lender"  thereunder  to convert  all or a portion of the related
Mortgage Loan into a preferred equity investment.

     (m) No more than 90 days  prior to the  Maturity  Date with  respect to the
Mortgage Loan identified as the Mariner's  Village loan (the "Mariner's  Village
Loan") the Special Servicer shall request written  confirmation from the related
Borrower as to whether such Borrower  intends to pay the  outstanding  principal
balance of the Mariner's  Village Loan on its Maturity Date. If after receipt of
a response from such Borrower, the Special Servicer determines that a default on
the related Maturity Date is reasonably foreseeable,  the Special Servicer shall
notify the Borrower  thereunder that the Special  Servicer would agree to extend
the Maturity  Date of the  Mariner's  Village Loan until the Due Date that is at
least 240 months from the date of the  origination of such loan if such Borrower
agrees that the terms of the Mariner's Village Loan shall be modified to provide
for terms  substantially  similar to those  provided  for in Mortgage  Loans for
which there is an Anticipated  Repayment  Date  (including the payment of Excess
Interest,  at a rate not to exceed the related  Default Rate, and application of
excess cash flow from the  Mortgaged  Property to prepay the  Mariner's  Village
Loan).

     (n) For any  Specially  Serviced  Mortgage  Loan and with respect to which,
under the  terms of the  related  Loan  Documents,  the  mortgagee  may,  in its
discretion,  apply Insurance Proceeds,  condemnation awards or escrowed funds to
the  prepayment  of such loan prior to the  expiration  of the related  Lock-out
Period,  the Special  Servicer  may only make such a  prepayment  if the Special
Servicer has first received (i) the prior written consent of the Servicer (which
consent will be given or withheld in accordance with the Servicing  Standard) or
(ii) the affirmative vote in favor of such prepayment from 66 2/3% of the Voting
Rights  of all  Certificateholders  or 66  2/3%  of  the  Voting  Rights  of all
Certificateholders  responding  within 20 Business Days of being given notice by
the Trustee of such  proposed  action.  Upon the written  request of the Special
Servicer,  the  Trustee  shall  forward  Certificateholders  any  request of the
Special  Servicer  for  the  vote  of the  Certificateholders  pursuant  to this
Section.

     (o) If any Mortgage Loan provides that the "Lender" with respect thereto is
required  to  purchase  U.S.  government  obligations  on behalf of the  related
Borrower in connection  with any  defeasance  of the related Note,  the Servicer
shall  purchase  such  obligations  and  effectuate  such  defeasance,   at  the
Borrower's  expense,  in  accordance  with the  provisions  of the related  Loan
Documents, consistent with the Servicing Standard.

     (p) With respect to the Mortgage  Loan  secured by the  Mortgaged  Property
identified as the Hyatt Riverwalk-San Antonio on the Mortgage Loan Schedule, the
Servicer may,  consistent with the Servicing  Standard,  allocate amounts to the
"Incentive  Management Fee Subaccount" of the trust account established pursuant
to the Deposit Account  Agreement  relating to such Mortgage Loan in addition to
those set forth in any "Monthly Hotel  Management Fee  Requisition"  (as defined
therein).

     (q) On each Servicer  Remittance Date, the Servicer shall withdraw from the
Collection  Account an amount  equal to the  product  of (i) the  "Participation
Percentage" (as defined in the Anchorage  Participation  Agreement) and (ii) the
amount of each Monthly  Payment on the  Anchorage  Loan and remit such amount to
the Other  Participant  on the  following  Distribution  Date as provided in the
Anchorage Participation Agreement.  Nothing in this Agreement shall be deemed to
override the provisions of the Anchorage Participation Agreement with respect to
the  rights of the Other  Participant  thereunder,  including  the rights of the
Other  Participant  with respect to its allocable  share of any Net  Liquidation
Proceeds,  Insurance Proceeds or condemnation award. The Servicer or the Special
Servicer,  as  applicable,  shall exercise the rights of the "Lead Lender" under
the Anchorage  Participation Agreement in accordance with the Servicing Standard
and shall act with respect to the Anchorage Loan as if such loan were a Mortgage
Loan  hereunder  provided  that,  for purposes  hereof,  Monthly  Payments,  P&I
Advances and Assumed Scheduled  Payments shall refer only to the  "Participation
Percentage"  (as  defined  in the  Anchorage  Participation  Agreement)  of such
amounts with respect to the Anchorage Loan.

     SECTION 3.29. Residual Trigger Date.

     The  Servicer  shall  give  prompt  written  notice  to  Nomura  Securities
International,  Inc.  of  each  release  of a  Mortgaged  Property  pursuant  to
defeasance with U.S. government obligations pursuant to the terms of the related
Mortgage Loan and the  percentage of the aggregate  then  outstanding  principal
balance of the  Mortgage  Loans that is secured by U.S.  government  obligations
after giving effect to such release. Upon the occurrence of the Residual Trigger
Date, the Servicer shall give prompt written notice thereof to the Trustee,  the
Depositor and Nomura Securities International, Inc. Notice to Nomura Securities
International, Inc. shall be sent to:

         Nomura Securities International, Inc.
         Two World Financial Center
         Building B, 21st Floor
         New York, New York  10281
         Attention:  Sheryl McAfee and Perry Gershon

     SECTION 3.30. Modification, Waiver, Amendment and Consents.

     (a) The Special Servicer may, consistent with the Servicing Standard, agree
to any  modification,  waiver or  amendment  of any term of any  Mortgage  Loan,
subject,  however,  to  each  of  the  following  limitations,   conditions  and
restrictions:

     (i)  the Special  Servicer shall not agree to any  modification,  waiver or
          amendment  of any term of, or take any  action  with  respect  to, any
          Mortgage Loan, if such  modification,  waiver or amendment  relates to
          any payment term thereof, the release of the related Borrower from any
          material term  thereunder or the release or substitution of collateral
          therefor  except in accordance  with clause (b) or (c) of this Section
          3.30; and

     (ii) the Special Servicer shall not consent to the modification of any term
          of a Mortgage  Loan  pursuant to this clause (a), or otherwise  alter,
          delete or add, in whole or in part,  any legal right or  obligation of
          the related Borrower or the Trustee, as holder of the related Mortgage
          Loan,   unless  such   modification   would  not  be  a   "significant
          modification"  as  such  term is  defined  in Code  Section  1001  and
          applicable  Treasury  Regulations  thereunder or Treasury  Regulations
          Section 1.860G-2(b)(3).

     (b) The Special Servicer may, consistent with the Servicing Standard, agree
to any  modification,  waiver  or  amendment  of any term of,  forgive  or defer
interest on and principal of, and/or add collateral  for, any Mortgage Loan with
the consent of Certificateholders  representing 100% of the Percentage Interests
of the most subordinate  Class of Certificates  then  outstanding  determined as
provided  below,  subject,  however,  to  each  of  the  following  limitations,
conditions and restrictions:

     (i)  a  material  default on such  Mortgage  Loan has  occurred  or, in the
          Special  Servicer's  reasonable and good faith judgment,  a default in
          respect of payment on such Mortgage  Loan is  reasonably  foreseeable,
          and such modification, waiver, amendment or other action is reasonably
          likely to  produce  a  greater  recovery  to  Certificateholders  on a
          present  value  basis  (the  relevant   discounting   of   anticipated
          collections that will be distributable to  Certificateholders  will be
          done at the related Mortgage Rate), than would liquidation;

     (ii) the  Special  Servicer  shall not extend the date on which any Balloon
          Payment is scheduled to be due on any Specially Serviced Mortgage Loan
          except as provided for below;

     (iii)no  reduction of any  scheduled  monthly  payment of principal  and/or
          interest on any Specially  Serviced Mortgage Loan may result in a debt
          service  coverage ratio for such Mortgage Loan of greater than 1.10 to
          1, and the Special  Servicer  may only agree to  reductions  lasting a
          period  of  no  more  than  twelve  consecutive  months  and,  in  the
          aggregate,  no more than three consecutive reductions of twelve-months
          or less each;

     (iv) the Special  Servicer  shall not release or  substitute  collateral or
          release  mortgagors  or  guarantors  except as  provided in clause (v)
          below;

     (v)  the Special  Servicer may only allow a substitution  of collateral and
          the assumption of a Borrower's  obligations with respect to a Mortgage
          Loan in  accordance  with the  terms  thereof  and the  provisions  of
          Section 3.09 hereof;

     (vi) the Special  Servicer may not forgive an aggregate amount of principal
          of the Mortgage Loans in excess of the Certificate  Principal  Balance
          of the most  subordinate  Class of Certificates  then  outstanding (as
          determined  as provided  below) minus the  aggregate of the greater of
          (A) any  Appraisal  Reduction  Amounts and (B)  Delinquency  Reduction
          Amounts of each Mortgage Loan that, in each case, have not resulted in
          a Realized Loss;

     (vii)the  Special  Servicer  shall  not  permit  any  Borrower  to add  any
          collateral  unless (A) the Special  Servicer has first  determined  in
          accordance with the Servicing  Standard,  based upon an  environmental
          assessment  prepared by an Independent  Person who regularly  conducts
          environmental  assessments,  at the expense of the Borrower, that such
          additional  collateral is in compliance with applicable  environmental
          laws and regulations and that there are no circumstances or conditions
          present  with  respect  to such new  collateral  relating  to the use,
          management   or  disposal  of  any   hazardous   materials  for  which
          investigation,   testing,   monitoring,   containment,   clean-up   or
          remediation would be required under any then applicable  environmental
          laws and/or  regulations and (B) the Special  Servicer has received an
          Opinion of  Counsel at the  expense  of the  Special  Servicer  or the
          Borrower (unless the Special Servicer owns the most subordinate  Class
          of  Certificates  in which case, at the expense of the Trust Fund), to
          the effect that the addition of such  collateral will not cause either
          the Upper-Tier  REMIC or the Lower-Tier  REMIC to fail to qualify as a
          REMIC or cause a tax to be  imposed  on the Trust Fund under the REMIC
          Provisions; and

     (viii) the Special  Servicer  may waive or reduce a Lock-out  Period or any
          Prepayment   Premiums  only  if  the  commencement  of  a  foreclosure
          proceeding  with respect to the related  Mortgage Loan is imminent and
          the Special  Servicer first  receives  written  notification  from the
          Servicer that such action in the opinion of the  Servicer,  consistent
          with  the  Servicing   Standard  and  based  solely  upon  information
          furnished by the Special Servicer without independent investigation of
          the Servicer thereof,  is more likely to result in a greater recovery,
          on a present value basis, than would a foreclosure.

     Notwithstanding  the foregoing,  the Special Servicer shall not be required
to oppose the  confirmation  of a plan in any  bankruptcy or similar  proceeding
involving  a  Borrower  if in  its  reasonable  and  good  faith  judgment  such
opposition would not (i) ultimately prevent the confirmation of such plan or one
substantially  similar and (ii) produce a greater recovery to Certificateholders
on a present value basis.

     For  purposes  of  determining  the amount of  principal  which the Special
Servicer may forgive pursuant to clause (vi) above,  the most subordinate  Class
shall  include  the  next  subordinate  Class  (determined  as  provided  in the
preceding  sentence)  provided that  Certificateholders  evidencing  100% of the
Percentage Interests of such Class consent to such forgiveness.

     (c)  Following a default by a Borrower in the payment of a Balloon  Payment
on the related Maturity Date, or if the Special Servicer  reasonably  determines
that a default  with  respect  to such  Balloon  Loan is  imminent  the  Special
Servicer may elect to grant a one-year extension of such Balloon Loan;  provided
that the Special  Servicer may only extend such Balloon Loan if (i)  immediately
prior to the default on the Balloon Payment the related Borrower had made twelve
consecutive  Monthly  Payments on or prior to their Due Dates,  (ii) the Special
Servicer  determines in its reasonable judgment that such Borrower has attempted
in good faith to refinance  such Balloon Loan or Mortgaged  Property,  (iii) the
Special  Servicer  determines  that  (A)  extension  of  such  Balloon  Loan  is
consistent  with the Servicing  Standard and (B) extension of such Mortgage Loan
is likely to result in a recovery  which on a net  present  value basis would be
greater  than the  recovery  that would  result  from a  foreclosure,  (iv) such
extension  requires  that all cash flow on all  related  Mortgaged  Property  or
Properties in excess of amounts  required to operate and maintain such Mortgaged
Property or  Properties be applied to payments of principal and interest on such
Balloon Loan and (v) the Special Servicer  terminates the related Manager unless
the Special  Servicer  determines  that  retaining  such Manager is conducive to
maintaining the value of the related Mortgaged  Properties;  provided,  further,
the Special Servicer shall provide notice to the Trustee (and the Trustee hereby
agrees   to   forward   such   notice   immediately   upon   receipt   to   each
Certificateholder)  that the Special  Servicer has elected to extend the Balloon
Loan and  submit a case to the  Servicer  (an  "Extension  Case") and if (A) the
Servicer, based on such Extension Case but without any independent investigation
thereof, concurs with such Extension Case but Holders of Certificates evidencing
at least  66-2/3% of the  Percentage  Interests  of each  Class of  Certificates
entitled to vote direct the Special  Servicer not to extend or (B) the Servicer,
based on such Extension Case and without any independent  investigation thereof,
does not concur with such Extension Case and Holders of Certificates  evidencing
greater than (x) 50% of the aggregate  Voting  Rights of all  Certificateholders
entitled  to  vote  and  (y)  66-2/3%  of the  aggregate  Voting  Rights  of all
Certificateholders  entitled to vote who respond to such notice  within 30 days,
direct the Special  Servicer not to extend,  then the Special Servicer shall not
extend.

     The Special  Servicer may,  consistent with the Servicing  Standard,  grant
subsequent  one-year extensions of such Balloon Loan if (i) the related Borrower
has made twelve  consecutive  Monthly  Payments in an amount equal to or greater
than the Minimum Defaulted Monthly Payments,  (ii) the requirements set forth in
clauses (ii) - (iv) of the preceding paragraph are satisfied; provided, however,
the Special Servicer shall provide notice to the Trustee (and the Trustee hereby
agrees   to   forward   such   notice   immediately   upon   receipt   to   each
Certificateholder)  that the Special  Servicer has elected to extend the Balloon
Loan and submit an Extension Case to the Servicer and if (A) the Servicer, based
on such  Extension  Case but  without  any  independent  investigation  thereof,
concurs with such Extension Case but Holders of Certificates evidencing at least
66-2/3% of the Percentage  Interests of each Class of  Certificates  entitled to
vote direct the Special  Servicer  not to extend or (B) the  Servicer,  based on
such Extension Case and without any independent  investigation thereof, does not
concur with such Extension Case and Holders of Certificates  evidencing  greater
than (x) 50% of the aggregate Voting Rights of all  Certificateholders  entitled
to vote and (y) 66-2/3% of the aggregate Voting Rights of all Certificateholders
entitled to vote who respond to such notice within 30 Business Days,  direct the
Special Servicer not to extend,  then the Special Servicer shall not extend.  If
the related  Borrower fails to make a timely Minimum  Defaulted  Monthly Payment
more than once during any two year period after an extension of a Balloon  Loan,
no further extensions will be granted.

     During the 30 day period after notice of a proposed  extension of a Balloon
Loan  has  been  given,  each of the  Servicer  and  Special  Servicer  shall be
permitted to communicate  with the  Certificateholders  regarding its respective
position with respect to such  extension.  Notwithstanding  the  foregoing,  the
Special  Servicer shall not agree to any extension of a Mortgage Loan beyond the
Rated  Final  Distribution  Date.  Notwithstanding  the  foregoing,  the Special
Servicer may extend a defaulted  payment due on the  Maturity  Date of a Balloon
Loan  and  grant  subsequent  extensions  pursuant  to the  Instructions  of the
Directing  Holders (as  described in paragraph  (d) below).  The Servicer  shall
within five Business  Days after  receipt of an Extension  Case from the Special
Servicer,  give the  Special  Servicer  written  notice as to  whether or not it
concurs  with the  extension  set  forth in such  Extension  Case.  The  Special
Servicer shall provide the necessary  information  and back-up  material for the
Servicer to  determine  whether it would extend prior to sending any such notice
to the Trustee.  The Special  Servicer  will notify the Servicer of any Mortgage
Loan with respect to which the  Borrower  has  indicated in writing an intent to
request an extension.

     The Holders of the Class A-CS1 and Class  A-CS2  Certificates  shall not be
entitled to vote with respect to proposed extensions of a Balloon Loan.

     Any  extension  of a Balloon  Loan  pursuant to this  Section  will require
monthly  payments in an amount  equal to or greater  than the Minimum  Defaulted
Monthly Payment.

     (d)   The   Special   Servicer   may  be   given   revocable   instructions
("Instructions")  (with a copy to the  Servicer) to extend a Specially  Serviced
Mortgage Loan that has defaulted on a Balloon Payment (which  extension shall be
conditioned on the  requirements  of clauses  (ii)-(iv) of Section 3.30(c) above
except that such Instructions shall not be subject to the rejection of the other
Certificateholders  and the related  Borrower  will not be required to have made
twelve consecutive  Monthly Payments on or prior to the Due Date) by the Holders
of Certificates  representing  greater than 50% of the Voting Rights of the most
subordinate  Class or Classes of Certificates  then  outstanding  representing a
minimum of 2.5% of the aggregate initial Certificate  Balances of all Classes of
Certificates  (or if the  Certificate  Balance of such Class or Classes has been
reduced to less than 40% of its initial Certificate Balance, the holders of such
Class  together  with the  Holders  of the next  most  subordinate  Class)  (the
"Directing Holders") under the following circumstance:

          (i) If the Special Servicer has determined to commence  foreclosure or
     acquisition proceedings, the Special Servicer shall notify the Trustee (and
     the Trustee hereby agrees to notify Directing  Holders ), the Depositor and
     the Servicer of its proposed action;

          (ii) If the Special Servicer receives  contrary  Instructions from the
     Directing Holders within seven days after notice was given to the Directing
     Holders (and the Trustee  hereby agrees to forward to the Special  Servicer
     promptly any Instructions  provided by the Directing Holders),  the Special
     Servicer will delay such  proceedings,  and the procedures  described below
     shall apply to the servicing of such Mortgage Loan; and

          (iii) In the event that the Special  Servicer  does not  receive  such
     Instructions within such seven-day period, the Special Servicer may proceed
     in connection  with the  foreclosure or acquisition in a manner  consistent
     with the Servicing Standard.

If the Directing Holders revoke their  Instructions to extend the Mortgage Loan,
the Special  Servicer  shall  service the Mortgage  Loan without  regard to such
original  Instructions;  provided,  however, that the Directing Holders shall be
required to maintain the Collateral Account in accordance with this Section 3.30
unless and until the Mortgage  Loan is no longer a Specially  Serviced  Mortgage
Loan for nine consecutive months or has been liquidated; and provided,  further,
that any such foreclosure shall be subject to the provisions of Section 3.10.

     (e) If the Special Servicer receives  Instructions and the Servicer has not
otherwise  been required to obtain an Updated  Appraisal as described in Section
3.10 above within the preceding twelve month period,  the Special Servicer shall
notify the  Servicer and the Servicer  shall as soon as  reasonably  practicable
obtain an Updated  Appraisal of the Mortgaged  Property (the cost of which shall
be paid by the Servicer as a Property  Advance),  in order to determine the fair
market value of such  Mortgaged  Property,  after  accounting  for the estimated
liquidation  and  carrying  costs (the  "Fair  Market  Value" of such  Mortgaged
Property).  Within two  Business  Days after the Special  Servicer's  receipt of
Instructions, the Servicer shall establish a segregated account (the "Collateral
Account") and the Directing  Holders  shall deposit  therein (at the  Servicer's
request),  in proportion to their  respective  Percentage  Interests,  an amount
equal  to the  lesser  of (i)  125% of the  Fair  Market  Value  of the  related
Mortgaged  Property and (ii) the outstanding  principal  balance of the Mortgage
Loan plus unreimbursed  Advances (with interest thereon at the Advance Rate) and
unpaid accrued  interest (the "Deposit").  If no Updated  Appraisal has yet been
obtained,  the amount of the Deposit will be determined  based on the Servicer's
estimate of the Fair Market Value of the Mortgaged Property, in which case, upon
the Servicer's receipt of such Updated  Appraisal,  the Servicer shall remit any
excess deposit to the Directing  Holders,  or the Directing Holders will deposit
in the Collateral  Account any shortfall,  as the case may be. In the event that
the Directing  Holders do not make the required deposit within two Business Days
following the Special Servicer's  receipt of Instructions,  the Special Servicer
shall act in  accordance  with the  Servicing  Standard  without  regard to such
Instructions.  The  Directing  Holders  shall be deemed to have  granted  to the
Servicer  for  the  benefit  of  Certificateholders  a first  priority  security
interest in the  Collateral  Account,  as security  for the  obligations  of the
Directing Holders.

     If the Special  Servicer is acting pursuant to  Instructions,  the Servicer
shall  withdraw  from the  Collateral  Account and deposit  into the  Collection
Account on or prior to the Business Day preceding each Servicer  Remittance Date
an amount equal to the sum of (i) the Minimum  Defaulted  Monthly Payment on the
related Balloon Loan and (ii) any Property  Protection  Expenses or any expenses
incurred to protect and preserve  the security for a Mortgage  Loan or taxes and
assessments  or  insurance  premiums  (without  regard  to a  non-recoverability
determination),  and the Directing  Holders shall,  upon request therefor by the
Servicer, deposit from their own funds into the Collateral Account the amount of
such P&I Advance or Property Advance. Such withdrawals shall be reimbursed, with
interest,  at the Advance Rate (but in no event greater than the Default Rate on
the related  Mortgage Loan),  and shall be recoverable only from funds recovered
from the related Mortgage Loan (whether  pursuant to liquidation or the Mortgage
Loan being  brought  current) but only after such funds have been applied to the
purposes set forth in Section 3.06(i)-(x). If the Directing Holders fail to make
such  deposit  within  one (1)  Business  Day after  receipt  of the  Servicer's
request,  the  Special  Servicer  shall no longer  be  required  to follow  such
Instructions  and  shall  specially  service  such  Mortgage  Loan as  though no
Instructions had been given; provided, however, that the Directing Holders shall
be  required  to  maintain  the  Collateral   Account  in  accordance  with  the
requirements of this Section 3.30 unless and until the related  Mortgage Loan is
no longer a Specially  Serviced Mortgage Loan for nine consecutive months or has
been liquidated.  The Servicer shall invest amounts on deposit in the Collateral
Account in  Permitted  Investments  upon  direction  by the  Directing  Holders.
Directing Holders shall be entitled to reinvestment income as received, and will
reimburse the Collateral Account for any losses incurred. Any Collateral Account
established  hereunder will be an "outside reserve fund"  beneficially  owned by
the related Directing  Holders for federal income tax purposes,  and any amounts
paid or  reimbursed  from  the  Upper-Tier  REMIC  or  Lower-Tier  REMIC  to the
Collateral  Account  will  be  treated  as  paid  to the  Directing  Holders  as
beneficial owners.

     (f) If a Balloon Loan or the related Mortgaged Property which is subject to
Instructions is liquidated or disposed of all Net Liquidation  Proceeds shall be
deposited in the  Collection  Account and the Servicer  shall  withdraw from the
Collateral  Account,  and  deposit  into the  Collection  Account as  additional
Liquidation  Proceeds for distribution to  Certificateholders  the lesser of (a)
the amount by which 125% of the Fair Market Value (determined at the time of the
Deposit)  (plus  accrued and unpaid  interest,  accumulated  carrying  costs and
conveyance expenses) exceeds the net sales proceeds, and (b) the amount by which
the outstanding principal balance of the related Mortgage Loan plus unreimbursed
Advances (with interest  thereon) and unpaid  accrued  interest  exceeds the net
sales  proceeds,  provided  that in no event shall such  additional  Liquidation
Proceeds  exceed the  unpaid  principal  balance,  accrued  and unpaid  interest
(including  Default  Interest),  unpaid  Advances made by the Servicer,  Special
Servicer, Trustee or Fiscal Agent and interest thereon, and any expenses paid by
the Trust Fund with respect to such Mortgage Loan.

     If the amount  realized upon  disposition of the Mortgage Loan or Mortgaged
Property  exceeds 125% of the Fair Market Value,  the Servicer shall deposit the
excess in the Collection Account to the extent not required by applicable law to
be paid to the  related  Borrower.  If the  Mortgage  Loan  has not  been  sold,
liquidated or disposed of on or before the third anniversary of the Instructions
(or such earlier date so that the Trust Fund owns the Mortgaged  Property for no
longer than the period  permitted by Section  3.17(a)),  the  Directing  Holders
shall immediately  purchase the Mortgage Loan for a purchase price equal to Fair
Market Value  (determined  at the time of the  Deposit)  plus accrued and unpaid
interest,  accumulated carrying costs and conveyance expenses and, in connection
therewith,  amounts then on deposit in the  Collateral  Account shall be applied
first in payment of such purchase price. For purposes of this paragraph,  if the
Updated  Appraisal  is dated more than twelve  months prior to the date on which
such purchase is to occur,  then the Servicer shall obtain an Updated  Appraisal
upon which the  calculation  of Fair  Market  Value  shall be based and the term
"Fair Market Value" for purposes of the purchase  price and the first  paragraph
of this section (d) shall be the greater of (i) the Fair Market Value calculated
at the time the  Instructions  were first given and (ii) the Fair  Market  Value
calculated in connection with the referenced Updated Appraisal, provided that in
no event shall such price exceed the unpaid principal balance,  accrued interest
(including  Default  Interest),  unpaid  Advances made by the Servicer,  Special
Servicer, Trustee or Fiscal Agent, and interest thereon and expenses paid by the
Trust Fund with respect to such Mortgage Loan.

     If at any time  following  the  establishment  of a Collateral  Account and
prior to the  disposition of the Specially  Serviced  Mortgage Loan or Mortgaged
Property,  the  Mortgaged  Property  suffers a hazard  loss that  results in the
Mortgaged  Property not being rebuilt and payments to the Trustee are made under
the related  hazard  insurance  policy,  the  Servicer  shall pay all amounts on
deposit in the Collateral Account to the Directing Holders.  In addition,  after
amounts  required to be deposited in the  Collection  Account as set forth above
have  been  withdrawn  from  the  Collateral   Account  following   foreclosure,
liquidation,  disposition,  purchase  by  Directing  Holders,  or if the related
Mortgage  Loan  is no  longer  a  Specially  Serviced  Mortgage  Loan  for  nine
consecutive  months,  any remaining  amounts in the Collateral  Account shall be
released to the Directing Holders.

     (h)  Until the  disposition  of the  Specially  Serviced  Mortgage  Loan or
Mortgaged  Property as to which Directing Holders have provided  Instructions or
the cure of such  default,  no P&I Advances  shall be made in respect of amounts
otherwise distributable to the Class of the Directing Holders in respect of such
Mortgage Loan. The Trustee shall notify the Servicer at least five Business Days
prior to the Servicer  Remittance Date of the amount of distributions to be made
to the Directing Holders on the related Distribution Date.

     (i) The Special  Servicer  shall  provide  copies of any  modifications  or
extensions to each Rating Agency.  All  modifications,  waivers,  amendments and
other actions entered into or taken in respect of the Mortgage Loans pursuant to
this Section  3.30 shall be in writing.  The Special  Servicer  shall notify the
Servicer and the Trustee, in writing, of any modification,  waiver, amendment or
other action  entered into or taken in respect of any Mortgage  Loan pursuant to
this Section 3.30,  prior to the effective date thereof and the date as of which
the related  modification,  waiver or  amendment  is to take  effect,  and shall
deliver to the  Trustee or the  related  Custodian  for  deposit in the  related
Mortgage  File (with a copy to the  Servicer)  an  original  counterpart  of the
agreement  relating to such  modification,  waiver,  amendment or other  action,
promptly  (and in any event within 10 Business  Days)  following  the  execution
thereof. Following the execution of any modification, waiver or amendment agreed
to by the  Special  Servicer  pursuant  to the clause (a) or (b)(i)  above,  the
Special  Servicer  shall deliver to the Trustee (with a copy to the Servicer) an
Officer's  Certificate  setting  forth in  reasonable  detail  the  basis of the
determination made by it pursuant to clause (a) or (b)(i) above.

     (j) If a modification,  waiver or amendment  results,  in and of itself, in
the withdrawal,  downgrade or qualification  of any of the then-current  ratings
assigned to any Class of Certificates  (not including the Class of Certificates,
if any, that  consented to such  actions),  then the Special  Servicer  shall be
terminated and shall be replaced pursuant to Section 7.02.

     (k) Any payment of interest  which is deferred as  described  herein  shall
not,  for  purposes,  including,  without  limitation,  of  calculating  monthly
distributions to Certificateholders, be added to the unpaid principal balance of
the related Mortgage Loan,  notwithstanding that the terms of such Mortgage Loan
so permit or that such interest may actually be capitalized.

     (l) Except as otherwise  specifically  provided for herein, (i) the Special
Servicer shall not modify any payment term of any Mortgage Loan,  consent to the
release or  substitution  of any  collateral for such Mortgage Loan or otherwise
alter,  delete or add, in whole or in part, any legal right or obligation of the
Borrower  or  the  Trustee  as  holder  of  such  Mortgage  Loan,   unless  such
modification  would not be a "significant  modification" as such term is defined
in Code Section 1001 and applicable Treasury Regulations  thereunder or Treasury
Regulations  Section  1.860G-2(b)(3) and (ii) the Servicer shall not be entitled
or required to modify, amend or extend any provision of any Mortgage Loan.


                                   ARTICLE IV

                       DISTRIBUTIONS TO CERTIFICATEHOLDERS

     SECTION 4.01. Distributions.

     (a) On each  Distribution  Date, to the extent of Available Funds,  amounts
held in the  Distribution  Account  shall be withdrawn and paid in the following
amounts:

     (i)  First, pro rata, from Available Funds in respect of interest:

          (A)  to the Class A-1A-L  Interest,  up to an amount equal to interest
               for  the  related  Interest  Accrual  Period  at the  Class  A-1A
               Pass-Through Rate on the Certificate  Balance of the Class A-1A-L
               Interest;

          (B)  to the Class A-1A-L  Interest,  up to an amount equal to interest
               for the related  Interest  Accrual Period at the Class A-1A Strip
               Pass-Through  Rate on the  Component  Balance of the Class A-1A-L
               Interest;

          (C)  to the Class A-1B-L  Interest,  up to an amount equal to interest
               for  the  related  Interest  Accrual  Period  at the  Class  A-1B
               Pass-Through Rate on the Certificate  Balance of the Class A-1B-L
               Interest;

          (D)  to the Class A-1B-L  Interest,  up to an amount equal to interest
               for the related  Interest  Accrual Period at the Class A-1B Strip
               Pass-Through  Rate on the  Component  Balance of the Class A-1B-L
               Interest;

          (E)  to the Class A-1C-L  Interest,  up to an amount equal to interest
               for  the  related  Interest  Accrual  Period  at the  Class  A-1C
               Pass-Through Rate on the Certificate  Balance of the Class A-1C-L
               Interest;

          (F)  to the Class A-1C-L  Interest,  up to an amount equal to interest
               for the related  Interest  Accrual Period at the Class A-1C Strip
               Pass-Through  Rate on the  Component  Balance of the Class A-1C-L
               Interest;

          (G)  to the Class A-1D-L  Interest,  up to an amount equal to interest
               for the related  Interest  Accrual Period at the Class A-1D Strip
               Pass-Through  Rate on the  Component  Balance of the Class A-1D-L
               Interest;

          (H)  to the Class A-2-L  Interest,  up to an amount  equal to interest
               for the related  Interest  Accrual  Period at the Class A-2 Strip
               Pass-Through  Rate on the  Component  Balance of the Class  A-2-L
               Interest;

          (I)  to the Class A-3-L  Interest,  up to an amount  equal to interest
               for the related  Interest  Accrual  Period at the Class A-3 Strip
               Pass-Through  Rate on the  Component  Balance of the Class  A-3-L
               Interest; and

          (J)  to the Class A-4-L  Interest,  up to an amount  equal to interest
               for the related  Interest  Accrual  Period at the Class A-4 Strip
               Pass-Through  Rate on the  Component  Balance of the Class  A-4-L
               Interest.

          (K)  to the Class A-5-L  Interest,  up to an amount  equal to interest
               for the related  Interest  Accrual  Period at the Class A-5 Strip
               Pass-Through  Rate on the  Component  Balance of the Class  A-5-L
               Interest;

     (ii) Second, pro rata, from Available Funds in respect of interest:

          (A)  to the  Class  A-1A-L  Interest,  up to an  amount  equal  to the
               aggregate unpaid Interest  Shortfalls in respect of clause (i)(A)
               previously  allocated  thereto  in  respect  of  the  Certificate
               Balance of the Class A-1A-L Interest;

          (B)  to the  Class  A-1A-L  Interest,  up to an  amount  equal  to the
               aggregate unpaid Interest  Shortfalls in respect of clause (i)(B)
               previously  allocated thereto in respect of the Component Balance
               of the Class A-1A-L Interest;

          (C)  to the  Class  A-1B-L  Interest,  up to an  amount  equal  to the
               aggregate unpaid Interest  Shortfalls in respect of clause (i)(C)
               previously  allocated  thereto  in  respect  of  the  Certificate
               Balance of the Class A-1B-L Interest;

          (D)  to the  Class  A-1B-L  Interest,  up to an  amount  equal  to the
               aggregate unpaid Interest  Shortfalls in respect of clause (i)(D)
               previously  allocated thereto in respect of the Component Balance
               of the Class A-1B-L Interest;

          (E)  to the  Class  A-1C-L  Interest,  up to an  amount  equal  to the
               aggregate unpaid Interest  Shortfalls in respect of clause (i)(E)
               previously  allocated  thereto  in  respect  of  the  Certificate
               Balances of the Class A-1C-L Interest;

          (F)  to the  Class  A-1C-L  Interest,  up to an  amount  equal  to the
               aggregate unpaid Interest  Shortfalls in respect of clause (i)(F)
               previously  allocated thereto in respect of the Component Balance
               of the Class A-1C-L Interest;

          (G)  to the  Class  A-1D-L  Interest,  up to an  amount  equal  to the
               aggregate unpaid Interest  Shortfalls in respect of clause (i)(G)
               previously  allocated thereto in respect of the Component Balance
               of the Class A-1D-L Interest;

          (H)  to  the  Class  A-2-L  Interest,  up to an  amount  equal  to the
               aggregate unpaid Interest  Shortfalls in respect of clause (i)(H)
               previously  allocated thereto in respect of the Component Balance
               of the Class A-2-L Interest;

          (I)  to  the  Class  A-3-L  Interest,  up to an  amount  equal  to the
               aggregate unpaid Interest  Shortfalls in respect of clause (i)(I)
               previously  allocated thereto in respect of the Component Balance
               of the Class A-3-L Interest;

          (J)  to  the  Class  A-4-L  Interest,  up to an  amount  equal  to the
               aggregate unpaid Interest  Shortfalls in respect of clause (i)(J)
               previously  allocated thereto in respect of the Component Balance
               of the Class A-4-L Interest; and

          (K)  to  the  Class  A-5-L  Interest,  up to an  amount  equal  to the
               aggregate unpaid Interest  Shortfalls in respect of clause (i)(K)
               previously  allocated thereto in respect of the Component Balance
               of the Class A-5-L Interest.

     (iii)Third, prior to the Cross-over Date, to the Class A-1A-L Interest,  in
          reduction  of the  Certificate  Balance  thereof,  an amount up to the
          Principal Distribution Amount until the Certificate Balance thereof is
          reduced to zero;

     (iv) Fourth, prior to the Cross-over Date and after the Certificate Balance
          of the Class A-1A-L  Interest  has been reduced to zero,  to the Class
          A-1B-L Interest,  in reduction of the Certificate Balance thereof, the
          Principal  Distribution Amount less the portion thereof distributed on
          such  Distribution  Date pursuant to any preceding  clause,  until the
          Certificate Balance thereof is reduced to zero;

     (v)  Fifth, prior to the Cross-over Date and after the Certificate  Balance
          of the Class A-1B-L  Interest  has been reduced to zero,  to the Class
          A-1C-L Interest,  in reduction of the Certificate Balance thereof, the
          Principal  Distribution Amount less the portion thereof distributed on
          such  Distribution  Date pursuant to any preceding  clause,  until the
          Certificate Balance thereof is reduced to zero;

     (vi) Sixth,  on and  after the  Cross-over  Date,  pro  rata,  to the Class
          A-1A-L,  Class A-1B-L and Class A-1C-L Interests,  in reduction of the
          respective Certificate Balances thereof, an amount up to the Principal
          Distribution Amount until the respective  Certificate Balances thereof
          are reduced to zero;

     (vii)Seventh,  on and after the  Cross-over  Date,  pro rata,  to the Class
          A-1A-L, Class A-1B-L and Class A-1C-L Interests,  for the unreimbursed
          amounts  of  Realized  Losses,  if any,  up to an amount  equal to the
          Principal  Distribution  Amount less portions  thereof  distributed on
          such  Distribution  Date pursuant to any preceding  clause,  an amount
          equal to the aggregate of such unreimbursed Realized Losses previously
          allocated to such Lower-Tier Regular Interests;

     (viii) Eighth, to the Class A-1D-L Interest,  in respect of interest, up to
          an amount equal to interest for the related Interest Accrual Period at
          the Class A-1D  Pass-Through  Rate on the  Certificate  Balance of the
          Class A-1D-L Interest;

     (ix) Ninth, to the Class A-1D-L Interest,  up to an amount equal to the sum
          of (A) an amount equal to the aggregate unpaid Interest  Shortfalls in
          respect of clause (viii)  previously  allocated  thereto in respect of
          the Certificate  Balance of the Class A-1D-L  Interest,  (B) an amount
          equal to the Class  A-1D  Component  Reduction  Interest  Distribution
          Amount,  and (C) an amount  equal to the  aggregate  unpaid Class A-1D
          Component Reduction Interest  Shortfalls  allocated thereto in respect
          of the Class A-1D Component, pro rata;

     (x)  Tenth,  after the  Certificate  Balances  of the Class  A-1A-L,  Class
          A-1B-L and Class A-1C-L  Interests  have been reduced to zero,  to the
          Class  A-1D-L  Interest,  in  reduction  of  the  Certificate  Balance
          thereof,  the Principal  Distribution  Amount less the portion thereof
          distributed  on  such  Distribution  Date  pursuant  to any  preceding
          clause, until the Certificate Balance thereof is reduced to zero;

     (xi) Eleventh,  to the Class A-1D-L Interest,  for the unreimbursed amounts
          of Realized  Losses,  if any, up to an amount  equal to the  Principal
          Distribution   Amount  less  portions  thereof   distributed  on  such
          Distribution  Date pursuant to all prior  clauses,  an amount equal to
          the  aggregate  of  such   unreimbursed   Realized  Losses  previously
          allocated to such Lower-Tier Regular Interest;

     (xii)Twelfth,  to the Class A-2-L Interest,  in respect of interest,  up to
          an amount equal to interest for the related Interest Accrual Period at
          the Class A-2  Pass-Through  Rate on the  Certificate  Balance  of the
          Class A-2-L Interest;

     (xiii) Thirteenth,  to the Class A-2-L  Interest,  up to an amount equal to
          the  sum of (A) an  amount  equal  to the  aggregate  unpaid  Interest
          Shortfalls in respect of clause (xii) previously  allocated thereto in
          respect of the Certificate Balance of the Class A-2-L Interest, (B) an
          amount   equal  to  the  Class  A-2   Component   Reduction   Interest
          Distribution  Amount,  and (C) an amount equal to the aggregate unpaid
          Class A-2 Component Reduction Interest Shortfalls allocated thereto in
          respect of the Class A-2 Component, pro rata;

     (xiv)Fourteenth,   after  the  Certificate  Balance  of  the  Class  A-1D-L
          Interest has been  reduced to zero,  to the Class A-2-L  Interest,  in
          reduction of the Certificate Balance thereof, up to an amount equal to
          the Principal Distribution Amount less the portion thereof distributed
          on such Distribution Date pursuant to any preceding clause,  until the
          Certificate Balance of the Class A-2-L Interest is reduced to zero;

     (xv) Fifteenth,  to the Class A-2-L Interest,  for the unreimbursed amounts
          of Realized  Losses,  if any, up to an amount  equal to the  Principal
          Distribution   Amount  less  portions  thereof   distributed  on  such
          Distribution  Date pursuant to all prior  clauses,  an amount equal to
          the  aggregate  of  such   unreimbursed   Realized  Losses  previously
          allocated to such Lower-Tier Regular Interest;

     (xvi)Sixteenth,  to the Class A-3-L Interest, in respect of interest, up to
          an amount equal to interest for the related Interest Accrual Period at
          the Class A-3  Pass-Through  Rate on the  Certificate  Balance  of the
          Class A-3-L Interest;

     (xvii) Seventeenth,  to the Class A-3-L Interest,  up to an amount equal to
          the  sum of (A) an  amount  equal  to the  aggregate  unpaid  Interest
          Shortfalls in respect of clause (xvi) previously  allocated thereto in
          respect of the Certificate Balance of the Class A-3-L Interest, (B) an
          amount   equal  to  the  Class  A-3   Component   Reduction   Interest
          Distribution  Amount,  and (C) an amount equal to the aggregate unpaid
          Class A-3 Component Reduction Interest Shortfalls allocated thereto in
          respect of the Class A-3 Component, pro rata;

     (xviii)  Eighteenth,  after the  Certificate  Balance  of the  Class  A-2-L
          Interest has been  reduced to zero,  to the Class A-3-L  Interest,  in
          reduction  of the  Certificate  Balance  thereof,  an amount up to the
          Principal  Distribution Amount less the portion thereof distributed on
          such  Distribution  Date pursuant to any preceding  clause,  until the
          Certificate Balance of the Class A-3-L Interest is reduced to zero;

     (xix)Nineteenth,  to the Class A-3-L Interest, for the unreimbursed amounts
          of Realized  Losses,  if any, up to an amount  equal to the  Principal
          Distribution   Amount  less  portions  thereof   distributed  on  such
          Distribution  Date pursuant to all prior  clauses,  an amount equal to
          the  aggregate  of  such   unreimbursed   Realized  Losses  previously
          allocated to such Lower-Tier Regular Interest;

     (xx) Twentieth,  to the Class A-4-L Interest, in respect of interest, up to
          an amount equal to interest for the related Interest Accrual Period at
          the Class A-4  Pass-Through  Rate on the  Certificate  Balance  of the
          Class A-4-L Interest;

     (xxi)Twenty-first,  to the Class A-4-L  Interest,  up to an amount equal to
          the  sum of (A) an  amount  equal  to the  aggregate  unpaid  Interest
          Shortfalls in respect of clause (xx) previously  allocated  thereto in
          respect of the Certificate Balance of the Class A-4-L Interest, (B) an
          amount   equal  to  the  Class  A-4   Component   Reduction   Interest
          Distribution  Amount,  and (C) an amount equal to the aggregate unpaid
          Class A-4 Component Reduction Interest Shortfalls allocated thereto in
          respect of the Class A-4 Component, pro rata;

     (xxii)  Twenty-second,  after the  Certificate  Balance of the Class  A-3-L
          Interest has been  reduced to zero,  to the Class A-4-L  Interest,  in
          reduction  of the  Certificate  Balance  thereof,  an amount up to the
          Principal  Distribution Amount less the portion thereof distributed on
          such  Distribution  Date pursuant to any preceding  clause,  until the
          Certificate Balance of the Class A-4-L Interest is reduced to zero;

     (xxiii)  Twenty-third,  to the Class A-4-L Interest,  for the  unreimbursed
          amounts  of  Realized  Losses,  if any,  up to an amount  equal to the
          Principal  Distribution  Amount less portions  thereof  distributed on
          such Distribution Date pursuant to all prior clauses,  an amount equal
          to the  aggregate  of such  unreimbursed  Realized  Losses  previously
          allocated to such Lower-Tier Regular Interest;

     (xxiv) Twenty-fourth,  to the Class A-5-L Interest, in respect of interest,
          up to an amount  equal to interest  for the related  Interest  Accrual
          Period at the Class A-5 Pass-Through  Rate on the Certificate  Balance
          of the Class A-5-L Interest;

     (xxv)Twenty-fifth,  to the Class A-5-L  Interest,  up to an amount equal to
          the  sum of (A) an  amount  equal  to the  aggregate  unpaid  Interest
          Shortfalls in respect of clause (xxiv) previously allocated thereto in
          respect of the Certificate Balance of the Class A-5-L Interest, (B) an
          amount   equal  to  the  Class  A-5   Component   Reduction   Interest
          Distribution  Amount,  and (C) an amount equal to the aggregate unpaid
          Class A-5 Component Reduction Interest Shortfalls allocated thereto in
          respect of the Class A-5 Component, pro rata;

     (xxvi)  Twenty-sixth,  after the  Certificate  Balance  of the Class  A-4-L
          Interest has been  reduced to zero,  to the Class A-5-L  Interest,  in
          reduction  of the  Certificate  Balance  thereof,  an amount up to the
          Principal  Distribution Amount less the portion thereof distributed on
          such  Distribution  Date pursuant to any preceding  clause,  until the
          Certificate Balance of the Class A-5-L Interest is reduced to zero;

     (xxvii) Twenty-seventh,  to the Class A-5-L Interest,  for the unreimbursed
          amounts  of  Realized  Losses,  if any,  up to an amount  equal to the
          Principal  Distribution  Amount less portions  thereof  distributed on
          such Distribution Date pursuant to all prior clauses,  an amount equal
          to the aggregate of unreimbursed  Realized Losses previously allocated
          to such Lower-Tier Regular Interest;

     (xxviii)  Twenty-eighth,  to  the  Class  B-1-L  Interest,  in  respect  of
          interest,  up to an amount equal to interest for the related  Interest
          Accrual Period at the Class B-1  Pass-Through  Rate on the Certificate
          Balance of the Class B-1-L Interest;

     (xxix) Twenty-ninth,  to the Class B-1-L Interest,  in respect of interest,
          up to an amount equal to the aggregate  unpaid Interest  Shortfalls in
          respect of clause (xxviii) previously  allocated thereto in respect of
          the Certificate Balance of the Class B-1-L Interest,

     (xxx)Thirtieth,  after the Certificate  Balance of the Class A-5-L Interest
          has been reduced to zero, to the Class B-1-L Interest, in reduction of
          the  Certificate  Balance  thereof,  an  amount  up to  the  Principal
          Distribution  Amount  less the  portion  thereof  distributed  on such
          Distribution  Date  pursuant  to  any  preceding  clause,   until  the
          Certificate Balance of the Class B-1-L Interest is reduced to zero;

     (xxxi)  Thirty-first,  to the Class B-1-L  Interest,  for the  unreimbursed
          amounts  of  Realized  Losses,  if any,  up to an amount  equal to the
          Principal  Distribution  Amount less portions  thereof  distributed on
          such Distribution Date pursuant to all prior clauses,  an amount equal
          to the  aggregate  of such  unreimbursed  Realized  Losses  previously
          allocated to such Lower-Tier Regular Interest;

     (xxxii) Thirty-second, to the Class B-2-L Interest, in respect of interest,
          up to an amount  equal to interest  for the related  Interest  Accrual
          Period at the Class B-2 Pass-Through  Rate on the Certificate  Balance
          of the Class B-2-L Interest;

     (xxxiii) Thirty-third, to the Class B-2-L Interest, in respect of interest,
          up to an amount equal to the aggregate  unpaid Interest  Shortfalls in
          respect of clause (xxxii)  previously  allocated thereto in respect of
          the Certificate Balance of the Class B-1-L Interest,

     (xxxiv)  Thirty-fourth,  after the  Certificate  Balance of the Class B-1-L
          Interest has been  reduced to zero,  to the Class B-2-L  Interest,  in
          reduction  of the  Certificate  Balance  thereof,  an amount up to the
          Principal  Distribution Amount less the portion thereof distributed on
          such  Distribution  Date pursuant to any preceding  clause,  until the
          Certificate Balance of the Class B-2-L Interest is reduced to zero;

     (xxxv)  Thirty-fifth,  to the Class B-2-L  Interest,  for the  unreimbursed
          amounts  of  Realized  Losses,  if any,  up to an amount  equal to the
          Principal  Distribution  Amount less portions  thereof  distributed on
          such Distribution Date pursuant to all prior clauses,  an amount equal
          to the  aggregate  of such  unreimbursed  Realized  Losses  previously
          allocated to such Lower-Tier Regular Interest;

     (xxxvi) Thirty-sixth,  to the Class B-3-L Interest, in respect of interest,
          up to an amount  equal to interest  for the related  Interest  Accrual
          Period at the Class B-3 Pass-Through  Rate on the Certificate  Balance
          of the Class B-3-L Interest;

     (xxxvii)  Thirty-seventh,  to the  Class  B-3-L  Interest,  in  respect  of
          interest,  up to an  amount  equal to the  aggregate  unpaid  Interest
          Shortfalls in respect of clause (xxxvi)  previously  allocated thereto
          in respect of the Certificate Balance of the Class B-3-L Interest,

     (xxxviii)  Thirty-eighth,  after the Certificate Balance of the Class B-2-L
          Interest has been  reduced to zero,  to the Class B-3-L  Interest,  in
          reduction  of the  Certificate  Balance  thereof,  an amount up to the
          Principal  Distribution Amount less the portion thereof distributed on
          such  Distribution  Date pursuant to any preceding  clause,  until the
          Certificate Balance of the Class B-3-L Interest is reduced to zero;

     (xxxix)  Thirty-ninth,  to the Class B-3-L Interest,  for the  unreimbursed
          amounts  of  Realized  Losses,  if any,  up to an amount  equal to the
          Principal  Distribution  Amount less portions  thereof  distributed on
          such Distribution Date pursuant to all prior clauses,  an amount equal
          to the  aggregate  of such  unreimbursed  Realized  Losses  previously
          allocated to such Lower-Tier Regular Interest;

     (xl) Fortieth, pro rata, to the Class B-4-L and Class B-4H-L Interests,  in
          respect of interest, up to an amount equal to interest for the related
          Interest  Accrual  Period at the Class B-4  Pass-Through  Rate and the
          Class  B-4H  Pass-Through  Rate,   respectively,   on  the  respective
          Certificate Balances of the Class B-4-L and Class B-4H-L Interests;

     (xli)Forty-first,  pro rata, to the Class B-4-L and Class B-4H-L Interests,
          in respect of interest,  up to an amount equal to the aggregate unpaid
          Interest  Shortfalls  in respect of clause (xl)  previously  allocated
          thereto in respect of the respective Certificate Balances of the Class
          B-4-L and Class B-4H-L Interests;

     (xlii) Forty-second,  after the Certificate  Principal Balance of the Class
          B-3-L  Interest has been reduced to zero, to the Class B-4-L and Class
          B-4H-L Interests, pro rata, in reduction of the respective Certificate
          Balances thereof,  the Principal  Distribution Amount less the portion
          thereof   distributed  on  such  Distribution  Date  pursuant  to  any
          preceding  clause,  until the respective  Certificate  Balances of the
          Class B-4-L and Class B-4H-L Interests are reduced to zero;

     (xliii)  Forty-third,  to the Class B-4-L and Class B-4H-L  Interests,  pro
          rata, for the unreimbursed  amounts of Realized Losses,  if any, up to
          an amount equal to the  Principal  Distribution  Amount less  portions
          thereof  distributed on such  Distribution  Date pursuant to all prior
          clauses,  an  amount  equal  to the  aggregate  of  such  unreimbursed
          Realized  Losses  previously  allocated  to such  Lower  Tier  Regular
          Interests; and

     (xliv) Forty-fourth,  to the Class LR Certificates,  but only to the extent
          of Available Funds remaining in the Distribution Account.

     All references to "pro rata" in each of the preceding clauses in respect of
interest  or  Interest  Shortfalls  shall  mean  pro rata  based  on the  amount
distributable  pursuant  to such  clause.  All  references  to "pro rata" in the
preceding  clauses  in  respect  of  distribution  of  principal  other than for
unreimbursed  Realized  Losses  shall mean pro rata  based  upon the  respective
Certificate Balances of the Lower-Tier Regular Interests receiving distributions
pursuant to such clause.  All references to "pro rata" of the preceding  clauses
in  respect of  unreimbursed  Realized  Losses  shall mean pro rata based on the
amount  of  unreimbursed  Realized  Losses  in  respect  of  such  clauses.  All
references to "pro rata" in each of the preceding clauses in respect of Interest
Shortfalls,  Component  Reduction  Interest  Distribution  Amounts and Component
Reduction  Interest  Shortfalls  shall  mean pro rata  based  on the  amount  of
Interest  Shortfalls,  Component  Reduction  Interest  Distribution  Amounts and
Component  Reduction Interest Shortfalls  allocable on the related  Distribution
Date.

     (b) On  each  Distribution  Date,  amounts  distributed  to the  Lower-Tier
Regular  Interests  pursuant  to  Section  4.01(a)  shall  be  deposited  in the
Upper-Tier Distribution Account.

     On each  Distribution  Date,  Holders of each Class of Certificates  (other
than the Class LR  Certificates)  shall  receive  distributions  from amounts on
deposit in the  Upper-Tier  Distribution  Account in  respect  of  interest  and
principal in the amounts and in the order of priority  set forth  below,  to the
extent corresponding amounts of interest and principal were distributed pursuant
to Section 4.01(a):

     (i)  First,  pro rata,  in respect of  interest,  to the Class A-1A,  Class
          A-1B, Class A-1C, Class A-CS1 and Class A-CS2  Certificates,  up to an
          amount equal to the aggregate Class Interest  Distribution  Amounts of
          such Classes;

     (ii) Second,  pro rata, to the Class A-1A,  Class A-1B,  Class A-1C,  Class
          A-CS1 and Class A-CS2 Certificates,  in respect of interest,  up to an
          amount  equal  to  the  aggregate  unpaid  Class  Interest  Shortfalls
          previously allocated to such Classes;

     (iii)Third,  prior to the Cross-over  Date to the Class A-1A  Certificates,
          in reduction of the Certificate  Balance  thereof,  an amount equal to
          the  Principal  Distribution  Amount,  until the  Certificate  Balance
          thereof is reduced to zero;

     (iv) Fourth,  prior to the Cross-over Date, to the Class A-1B Certificates,
          in reduction of the Certificate  Balance  thereof,  an amount equal to
          the   Principal   Distribution   Amount  less   amounts  of  Principal
          Distribution Amount distributed  pursuant to all prior clauses,  until
          the Certificate Balance of such Class is reduced to zero;

     (v)  Fifth,  prior to the Cross-over Date, to the Class A-1C  Certificates,
          in reduction of the Certificate  Balance  thereof,  an amount equal to
          the   Principal   Distribution   Amount  less   amounts  of  Principal
          Distribution Amount distributed  pursuant to all prior clauses,  until
          the Certificate Balance of such Class is reduced to zero;

     (vi) Sixth, on and after the Cross-over Date, to the Class A-1A, Class A-1B
          and Class A-1C Certificates,  pro rata, in reduction of the respective
          Certificate  Balances  thereof,  an  amount  equal  to  the  Principal
          Distribution Amount, until the respective Certificate Balances thereof
          are reduced to zero;

     (vii)Seventh,  on and after the Cross-over  Date, to the Class A-1A,  Class
          A-1B, and Class A-1C Certificates, pro rata, from Available Funds, for
          the unreimbursed  amounts of Realized Losses,  if any, up to an amount
          equal to the Principal  Distribution  Amount less amounts of Principal
          Distribution  Amount  distributed  pursuant to all prior  clauses,  an
          amount equal to the  aggregate of such  unreimbursed  Realized  Losses
          previously allocated to such Classes;

     (viii) Eighth, to the Class A-1D Certificates,  in respect of interest,  up
          to an amount equal to the aggregate Class Interest Distribution Amount
          of such Class;

     (ix) Ninth,  pro  rata,  in  respect  of  interest  (A) to the  Class  A-1D
          Certificates,  up to an amount  equal to the  aggregate  unpaid  Class
          Interest  Shortfalls  previously  allocated to such Class,  (B) to the
          Class  A-CS2  Certificates,  up to an  amount  equal to the  aggregate
          Reduction Interest Distribution Amount of the Class A-1D Component and
          (C) to the Class  A-CS2  Certificates,  up to an  amount  equal to the
          aggregate unpaid Reduction Interest Shortfalls previously allocated to
          such component;

     (x)  Tenth, to the Class A-1D Certificates, in reduction of the Certificate
          Balance thereof, an amount equal to the Principal  Distribution Amount
          less amounts of Principal  Distribution Amount distributed pursuant to
          all prior  clauses,  until the  Certificate  Balance  of such Class is
          reduced to zero;

     (xi) Eleventh, to the Class A-1D Certificates, for the unreimbursed amounts
          of Realized  Losses,  if any, up to an amount  equal to the  Principal
          Distribution  Amount less  amounts of  Principal  Distribution  Amount
          distributed  pursuant  to all prior  clauses,  an amount  equal to the
          aggregate of such unreimbursed Realized Losses previously allocated to
          such Class;

     (xii)Twelfth,  to the Class A-2 Certificates in respect of interest,  up to
          an amount equal to the aggregate Class Interest Distribution Amount of
          such Class;

     (xiii)  Thirteenth,  pro rata,  in respect of interest (A) to the Class A-2
          Certificates,  up to an amount  equal to the  aggregate  unpaid  Class
          Interest  Shortfalls  previously  allocated to such Class,  (B) to the
          Class  A-CS2  Certificates,  up to an  amount  equal to the  aggregate
          Reduction Interest  Distribution Amount of the Class A-2 Component and
          (C) to the Class  A-CS2  Certificates,  up to an  amount  equal to the
          aggregate unpaid Reduction Interest Shortfalls previously allocated to
          such component;

     (xiv)Fourteenth,  to  the  Class  A-2  Certificates,  in  reduction  of the
          Certificate  Balance  thereof,  up to an amount equal to the Principal
          Distribution  Amount less  amounts of  Principal  Distribution  Amount
          distributed  pursuant  to all prior  clauses,  until  the  Certificate
          Balance of such Class is reduced to zero;

     (xv) Fifteenth, to the Class A-2 Certificates, for the unreimbursed amounts
          of Realized  Losses,  if any, up to an amount  equal to the  Principal
          Distribution  Amount less  amounts of  Principal  Distribution  Amount
          distributed  pursuant  to all prior  clauses,  an amount  equal to the
          aggregate of such unreimbursed Realized Losses previously allocated to
          such Class;

     (xvi)Sixteenth,  to the Class A-3  Certificates in respect of interest,  up
          to an amount equal to the aggregate Class Interest Distribution Amount
          of such Class;

     (xvii)  Seventeenth,  pro rata, in respect of interest (A) to the Class A-3
          Certificates,  up to an amount  equal to the  aggregate  unpaid  Class
          Interest  Shortfalls  previously  allocated to such Class,  (B) to the
          Class  A-CS2  Certificates,  up to an  amount  equal to the  aggregate
          Reduction Interest  Distribution Amount of the Class A-3 Component and
          (C) to the Class  A-CS2  Certificates,  up to an  amount  equal to the
          aggregate unpaid Reduction Interest Shortfalls previously allocated to
          such component;

     (xviii)  Eighteenth,  to the Class A-3  Certificates  in  reduction  of the
          Certificate  Balance  thereof,  up to an amount equal to the Principal
          Distribution  Amount,  less the amount of the  Principal  Distribution
          Amount   distributed   pursuant  to  all  prior  clauses,   until  the
          Certificate Balance of such Class is reduced to zero;

     (xix)Nineteenth,  to the  Class  A-3  Certificates,  for  the  unreimbursed
          amounts  of  Realized  Losses,  if any,  up to an amount  equal to the
          Principal  Distribution Amount less amounts of Principal  Distribution
          Amount distributed  pursuant to all prior clauses,  an amount equal to
          the  aggregate  of  such   unreimbursed   Realized  Losses  previously
          allocated to such Class;

     (xx) Twentieth, to the Class A-4 Certificates in respect of interest, up to
          an amount equal to the aggregate Class Interest Distribution Amount of
          such Class;

     (xxi)Twenty-first,  pro rata,  in respect of interest  (A) to the Class A-4
          Certificates,  up to an amount  equal to the  aggregate  unpaid  Class
          Interest  Shortfalls  previously  allocated to such Class,  (B) to the
          Class  A-CS2  Certificates,  up to an  amount  equal to the  aggregate
          Reduction Interest  Distribution Amount of the Class A-4 Component and
          (C) to the Class  A-CS2  Certificates,  up to an  amount  equal to the
          aggregate unpaid Reduction Interest Shortfalls previously allocated to
          such component;

     (xxii)  Twenty-second,  to the Class A-4  Certificates  in reduction of the
          Certificate  Balance  thereof,  up to an amount equal to the Principal
          Distribution  Amount,  less the amount of the  Principal  Distribution
          Amount   distributed   pursuant  to  all  prior  clauses,   until  the
          Certificate Balance of such Class is reduced to zero;

     (xxiii) Twenty-third,  to the Class A-4 Certificates,  for the unreimbursed
          amounts  of  Realized  Losses,  if any,  up to an amount  equal to the
          Principal  Distribution Amount less amounts of Principal  Distribution
          Amount distributed  pursuant to all prior clauses,  an amount equal to
          the  aggregate  of  such   unreimbursed   Realized  Losses  previously
          allocated to such Class;

     (xxiv) Twenty-fourth, to the Class A-5 Certificates in respect of interest,
          up to an amount equal to the  aggregate  Class  Interest  Distribution
          Amount of such Class;

     (xxv)Twenty-fifth,  pro rata, in respect of interest,  (A) to the Class A-5
          Certificates,  up to an amount  equal to the  aggregate  unpaid  Class
          Interest  Shortfalls  previously  allocated to such Class,  (B) to the
          Class  A-CS2  Certificates,  up to an  amount  equal to the  aggregate
          Reduction Interest  Distribution Amount of the Class A-5 Component and
          (C) to the Class  A-CS2  Certificates,  up to an  amount  equal to the
          aggregate unpaid Reduction Interest Shortfalls previously allocated to
          such component;

     (xvi)Twenty-sixth,  to the  Class  A-5  Certificates  in  reduction  of the
          Certificate  Balance  thereof,  up to an amount equal to the Principal
          Distribution  Amount,  less the amount of the  Principal  Distribution
          Amount   distributed   pursuant  to  all  prior  clauses,   until  the
          Certificate Balance of such Class is reduced to zero;

     (xxvii) Twenty-seventh, to the Class A-5 Certificates, for the unreimbursed
          amounts  of  Realized  Losses,  if any,  up to an amount  equal to the
          Principal  Distribution Amount less amounts of Principal  Distribution
          Amount distributed  pursuant to all prior clauses,  an amount equal to
          the  aggregate  of  such   unreimbursed   Realized  Losses  previously
          allocated to such Class;

     (xxviii)  Twenty-eighth,  to the  Class B-1  Certificates,  in  respect  of
          interest,  up to an  amount  equal  to the  aggregate  Class  Interest
          Distribution Amount of such Class;

     (xxix) Twenty-ninth, to the Class B-1 Certificates, in respect of interest,
          up  to  an  amount  equal  to  the  aggregate  unpaid  Class  Interest
          Shortfalls previously allocated to such Class;

     (xxx)Thirtieth,  to  the  Class  B-1  Certificates,  in  reduction  of  the
          Certificate  Balance  thereof,  up to an amount equal to the Principal
          Distribution  Amount less  amounts of  Principal  Distribution  Amount
          distributed  pursuant to prior clauses,  until the Certificate Balance
          of such Class is reduced to zero;

     (xxxi) Thirty-first,  to the Class B-1  Certificates,  for the unreimbursed
          amounts  of  Realized  Losses,  if any,  up to an amount  equal to the
          Principal  Distribution Amount less amounts of Principal  Distribution
          Amount distributed  pursuant to all prior clauses,  an amount equal to
          the  aggregate  of  such   unreimbursed   Realized  Losses  previously
          allocated to such Class;

     (xxxii)  Thirty-second,  to the  Class  B-2  Certificates,  in  respect  of
          interest,  up to an  amount  equal  to the  aggregate  Class  Interest
          Distribution Amount of such Class;

     (xxxiii)  Thirty-third,  to the  Class  B-2  Certificates,  in  respect  of
          interest, up to an amount equal to the aggregate unpaid Class Interest
          Shortfalls previously allocated to such Class;

     (xxxiv) Thirty-fourth,  to the Class B-2 Certificates,  in reduction of the
          Certificate  Balance  thereof,  up to an amount equal to the Principal
          Distribution  Amount less  amounts of  Principal  Distribution  Amount
          distributed  pursuant to prior clauses,  until the Certificate Balance
          of such Class is reduced to zero;

     (xxxv) Thirty-fifth,  to the Class B-2  Certificates,  for the unreimbursed
          amounts  of  Realized  Losses,  if any,  up to an amount  equal to the
          Principal  Distribution Amount less amounts of Principal  Distribution
          Amount distributed  pursuant to all prior clauses,  an amount equal to
          the  aggregate  of  such   unreimbursed   Realized  Losses  previously
          allocated to such Class;

     (xxxvi)  Thirty-sixth,  to  the  Class  B-3  Certificates,  in  respect  of
          interest,  up to an  amount  equal  to the  aggregate  Class  Interest
          Distribution Amount of such Class;

     (xxxvii)  Thirty-seventh,  to the Class B-3  Certificates,  in  respect  of
          interest, up to an amount equal to the aggregate unpaid Class Interest
          Shortfalls previously allocated to such Class;

     (xxxviii) Thirty-eighth, to the Class B-3 Certificates, in reduction of the
          Certificate  Balance  thereof,  up to an amount equal to the Principal
          Distribution  Amount less  amounts of  Principal  Distribution  Amount
          distributed  pursuant to prior clauses,  until the Certificate Balance
          of such Class is reduced to zero;

     (xxxix) Thirty-ninth,  to the Class B-3 Certificates,  for the unreimbursed
          amounts  of  Realized  Losses,  if any,  up to an amount  equal to the
          Principal  Distribution Amount less amounts of Principal  Distribution
          Amount distributed  pursuant to all prior clauses,  an amount equal to
          the  aggregate  of  such   unreimbursed   Realized  Losses  previously
          allocated to such Class;

     (xl) Fortieth,  pro rata, to the Class B-4 and Class B-4H Certificates,  up
          to an  amount  equal  to the  aggregate  Class  Interest  Distribution
          Amounts of such Classes;

     (xli)Forty-first,  pro rata, to the Class B-4 and Class B-4H  Certificates,
          in respect of interest,  up to an amount equal to the aggregate  Class
          Interest Shortfalls previously allocated to such Classes;

     (xlii)   Forty-second,   pro  rata,   to  the  Class  B-4  and  Class  B-4H
          Certificates,  in reduction of the Certificate  Balance thereof, up to
          an amount equal to the Principal  Distribution  Amount less amounts of
          Principal  Distribution Amount distributed  pursuant to prior clauses,
          until the Certificate Balance of each such Class is reduced to zero;

     (xliii)   Forty-third,   pro  rata,   to  the  Class  B-4  and  Class  B-4H
          Certificates, for the unreimbursed amounts of Realized Losses, if any,
          up to an  amount  equal  to the  Principal  Distribution  Amount  less
          amounts of Principal  Distribution Amount distributed  pursuant to all
          prior clauses,  an amount equal to the aggregate of such  unreimbursed
          Realized Losses previously allocated to each such Class; and

     (xliv) Forty-fourth, to the Class R Certificates, but only to the extent of
          funds, if any, remaining in the Upper-Tier Distribution Account.

     On each  Distribution  Date,  amounts  received  on a  Mortgage  Loan  that
represent Subordinate Class Advance Recoveries shall be allocated by the Trustee
to the Class of Certificates  and the Related  Lower-Tier  Regular Interest that
advanced  the  related  Subordinate  Class  Advance  Amount  in  respect  of the
distributions to which such Class of Certificates and Related Lower-Tier Regular
Interest were entitled on the Distribution Date on which such distributions were
reduced by such Subordinate Class Advance Amount. Amounts allocated with respect
to interest shall be applied,  first, to any related unpaid Interest  Shortfalls
or Class Interest Shortfalls.  On each Distribution Date, the Paying Agent shall
distribute  Subordinate Class Advance Recoveries  allocated to the related Class
of  Certificates  and  Related  Lower-Tier  Regular  Interest  pursuant  to this
paragraph to such Class and Related Lower-Tier Regular Interest.

     All  references  to pro  rata in the  preceding  clauses  with  respect  to
interest  and  Interest  Shortfalls  shall  mean  pro rata  based on the  amount
distributable  pursuant  to  such  clauses,  with  respect  to  distribution  of
principal other than for unreimbursed  Realized Losses shall mean pro rata based
on  Certificate  Balance  and with  respect  to  distributions  with  respect to
unreimbursed  Realizes  Losses  shall  mean pro  rata  based  on the  amount  of
unreimbursed Realized Losses previously allocated to the applicable Classes.

     (c) (i) On each  Distribution  Date,  following the  distribution  from the
Distribution  Account in respect of the Lower-Tier Regular Interests pursuant to
Section  4.01(c)(ii),  the Paying Agent shall make  distributions  of Prepayment
Premiums  with  respect to any  Principal  Prepayments  received  in the related
Collection Period from amounts deposited in the Upper-Tier  Distribution Account
pursuant to Section 3.05(c) in the following amounts and order of priority, with
respect to the  Certificates of each Class in each case to the extent  remaining
amounts of Prepayment Premiums are available therefor:

     (I)  First,  to the Class A-CS1  Certificates,  an amount  equal to (A) the
          present value  (discounted at the Discount Rate (as defined below) for
          the Class A-CS1  Certificates  plus the Spread Rate (as defined below)
          for the Class A-CS1 Certificates) of the aggregate interest that would
          have been paid in respect  of the Class  A-CS1  Certificates  from the
          Distribution  Date occurring in the following month until the Notional
          Balance of the Class  A-CS1  Certificates  would have been  reduced to
          zero had the related prepayment not occurred,  minus the present value
          (discounted at the Discount Rate for the Class A-CS1 Certificates plus
          the Spread Rate for the Class  A-CS1  Certificates)  of the  aggregate
          interest that will be paid in respect of Class A-CS1 Certificates from
          the  Distribution  Date  occurring  in the  following  month until the
          Notional  Balance of the Class A-CS1  Certificates  is reduced to zero
          following such  prepayment  (assuming no further  prepayments are made
          except that all Mortgage Loans prepay on Anticipated  Repayment  Dates
          where applicable);

     (II) Second,  to the Class A-CS2  Certificates,  an amount equal to (A) the
          present  value  (discounted  at the Discount  Rate for the Class A-CS2
          Certificates plus the Spread Rate for the Class A-CS2 Certificates) of
          the  aggregate  interest  that  would have been paid in respect of the
          Class A-CS2  Certificates  from the Distribution Date occurring in the
          following  month  until  the  Notional  Balance  of  the  Class  A-CS2
          Certificates   would  have  been  reduced  to  zero  had  the  related
          prepayment  not occurred,  minus the present value  (discounted at the
          Discount  Rate for the Class A-CS2  Certificates  plus the Spread Rate
          for the Class A-CS2  Certificates) of the aggregate interest that will
          be paid in respect of Class A-CS2  Certificates  from the Distribution
          Date  occurring in the following  month until the Notional  Balance of
          the  Class  A-CS2  Certificates  is  reduced  to zero  following  such
          prepayment  (assuming no further  prepayments are made except that all
          Mortgage   Loans   prepay  on   Anticipated   Repayment   Dates  where
          applicable);

     (III)Third,  to the Class  A-1A  Certificates,  an amount  equal to (A) the
          present  value  (discounted  at the  Discount  Rate for the Class A-1A
          Certificates plus the Spread Rate for the Class A-1A  Certificates) of
          the  aggregate  principal  and  interest  that would have been paid in
          respect  of the Class A-1A  Certificates  from the  Distribution  Date
          occurring in the following month until the Certificate  Balance of the
          Class  A-1A  Certificates  would  have  been  reduced  to zero had the
          related  prepayment  not occurred,  minus the sum of (B) the amount of
          such prepayment  distributed in respect of the Class A-1A Certificates
          and (C) the present  value  (discounted  at the Discount  Rate for the
          Class  A-1A  Certificates  plus the  Spread  Rate for the  Class  A-1A
          Certificates)  of the  aggregate  principal  and interest that will be
          paid in respect of the Class A-1A  Certificates  from the Distribution
          Date occurring in the following month until the Certificate Balance of
          the  Class  A-1A  Certificates  is  reduced  to  zero  following  such
          prepayment  (assuming no further  prepayments are made except that all
          Mortgage   Loans   prepay  on   Anticipated   Repayment   Dates  where
          applicable);

     (IV) Fourth,  to the Class A-1B  Certificates,  an amount  equal to (A) the
          present  value  (discounted  at the  Discount  Rate for the Class A-1B
          Certificates plus the Spread Rate for the Class A-1B  Certificates) of
          the  aggregate  principal  and  interest  that would have been paid in
          respect  of the Class A-1B  Certificates  from the  Distribution  Date
          occurring in the following month until the Certificate  Balance of the
          Class  A-1B  Certificates  would  have  been  reduced  to zero had the
          related  prepayment  not occurred,  minus the sum of (B) the amount of
          such prepayment  distributed in respect of the Class A-1B Certificates
          and (C) the present  value  (discounted  at the Discount  Rate for the
          Class  A-1B  Certificates  plus the  Spread  Rate for the  Class  A-1B
          Certificates)  of the  aggregate  principal  and interest that will be
          paid in respect of the Class A-1B  Certificates  from the Distribution
          Date occurring in the following month until the Certificate Balance of
          the  Class  A-1B  Certificates  is  reduced  to  zero  following  such
          prepayment  (assuming no further  prepayments are made except that all
          Mortgage   Loans   prepay  on   Anticipated   Repayment   Dates  where
          applicable); and

     (V)  Fifth,  to the Class  A-1C  Certificates,  an amount  equal to (A) the
          present  value  (discounted  at the  Discount  Rate for the Class A-1C
          Certificates plus the Spread Rate for the Class A-1C  Certificates) of
          the  aggregate  principal  and  interest  that would have been paid in
          respect  of the Class A-1C  Certificates  from the  Distribution  Date
          occurring in the following month until the Certificate  Balance of the
          Class  A-1C  Certificates  would  have  been  reduced  to zero had the
          related  prepayment  not occurred,  minus the sum of (B) the amount of
          such prepayment  distributed in respect of the Class A-1C Certificates
          and (C) the present  value  (discounted  at the Discount  Rate for the
          Class  A-1C  Certificates  plus the  Spread  Rate for the  Class  A-1C
          Certificates)  of the  aggregate  principal  and interest that will be
          paid in respect of the Class A-1C  Certificates  from the Distribution
          Date occurring in the following month until the Certificate Balance of
          the  Class  A-1C  Certificates  is  reduced  to  zero  following  such
          prepayment  (assuming no further  prepayments are made except that all
          Mortgage   Loans   prepay  on   Anticipated   Repayment   Dates  where
          applicable).

In all  clauses  above,  Prepayment  Premiums  will  only  be  distributed  on a
Distribution Date (i) if the respective  Certificate Balance or Notional Balance
of the related Class or Classes is greater than zero on the last business day of
the Interest  Accrual Period  preceding such  Distribution  Date and (ii) if the
amount  computed  pursuant to the related clause above is greater than zero. Any
Prepayment  Premiums  remaining  following  the  distributions  described in the
preceding  clauses (I) through (V) shall be  distributed to holders of the Class
B-4H Certificates regardless of whether the Certificate Balance thereof has been
reduced to zero.

Notwithstanding  the foregoing,  Prepayment Premiums shall be distributed on any
Distribution  Date  only to the  extent  they are  received  in  respect  of the
Mortgage Loans in the related Collection Period.

     (ii)  On  each  Distribution  Date,  prior  to  the  distributions  to  the
Certificates  from the  Upper-Tier  Distribution  Account  pursuant  to  Section
4.01(c)(i),  the Class A-1A-L Interest shall receive distributions in respect of
Prepayment   Premiums   distributable   to  the  Class  A-1A  and  Class   A-CS1
Certificates,  the Class A-1B-L Interest shall receive  distributions in respect
of Prepayment Premiums  distributable to the Class A-1B Certificates,  the Class
A-1C-L Interest shall receive  distributions  in respect of Prepayment  Premiums
distributable to the Class A-1C  Certificates,  the Class A-2-L Interest,  shall
receive  distributions  in respect of Prepayment  Premiums  distributable to the
Class A-CS2 Certificates pro rata based on the amounts of interest distributable
to each such Class on such Distribution Date and the Class B-4H-L Interest shall
receive  distributions  in respect of Prepayment  Premiums  distributable to the
Class  B-4H  Certificates,   in  each  case  from  amounts  on  deposit  in  the
Distribution  Account. The Class A-1A-L, Class A-1B-L, Class A-1C-L, Class A-2-L
and Class B-4H-L  Interests shall be entitled to receive  distributions  of such
Prepayment  Premiums regardless of whether the respective  Certificate  Balances
have been reduced to zero.

     (d)  (i)  On  each  Distribution   Date,  Net  Default  Interest  for  such
Distribution Date shall be distributed to the Class V-1 Certificates.

     (ii)  On  any  applicable  Distribution  Date,  Excess  Interest  for  such
Distribution Date shall be distributed to the Class V-2 Certificates.

     (e) The Certificate  Balances of the Lower-Tier  Regular  Interests will be
reduced  without  distribution  on any  Distribution  Date as a write-off to the
extent of any  Realized  Losses with respect to such date.  Any such  write-offs
will be applied to the Lower-Tier Regular  Interests:  first, to the Class B-4-L
and Class B-4H-L  Interests,  pro rata,  based on their  respective  Certificate
Balances;  second  to the  Class  B-3-L  Interest;  third,  to the  Class  B-2-L
Interest;  fourth,  to the Class  B-1-L  Interest,  fifth,  to the  Class  A-5-L
Interest;  sixth,  to the Class  A-4-L  Interest;  seventh,  to the Class  A-3-L
Interest;  eighth,  to the Class  A-2-L  Interest;  ninth,  to the Class  A-1D-L
Interest;  and  tenth,  to the Class  A-1A-L,  Class  A-1B-L  and  Class  A-1C-L
Interests, pro rata, based on their respective Balances.

     Realized Losses applied to each Class of Lower-Tier  Regular Interests will
be allocated to reduce the Certificate Balance of the Related  Certificates (and
correspondingly, to reduce the Component Balances of the related components).

     (f) All amounts  distributable to a Class of Certificates  pursuant to this
Section 4.01 on each  Distribution  Date shall be  allocated  pro rata among the
outstanding Certificates in each such Class based on their respective Percentage
Interests. Such distributions shall be made on each Distribution Date other than
the Termination Date to each  Certificateholder  of record on the related Record
Date by check  mailed by first Class mail to the  address set forth  therefor in
the  Certificate  Register  or,  provided  that  such  Certificateholder   holds
Certificates  with  an  aggregate  initial  Certificate  Balance  in  excess  of
$5,000,000,  and shall have provided the Paying Agent with wire  instructions in
writing at least five  Business  Days prior to the related  Record Date, by wire
transfer of immediately available funds to the account of such Certificateholder
at a bank or other entity  located in the United  States and having  appropriate
facilities therefor. The final distribution on each Certificate shall be made in
like manner,  but only upon presentment and surrender of such Certificate at the
office  of the  Trustee  or its  agent  (which  may be the  Paying  Agent or the
Certificate  Registrar  acting  as such  agent)  maintained  in the  Borough  of
Manhattan  that is specified in the notice to  Certificateholders  of such final
distribution.

     (g)  Except as  otherwise  provided  in  Section  9.01 with  respect  to an
Anticipated Termination Date, the Trustee shall, no later than the fifteenth day
of the month in the month  preceding  the month in which the final  distribution
with respect to any Class of  Certificates  is expected to be made, mail to each
Holder of such Class of Certificates, on such date a notice to the effect that:

     (A)  the  Trustee  reasonably  expects  based upon  information  previously
          provided to it 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
          Trustee therein specified, and

     (B)  if such  final  distribution  is made on such  Distribution  Date,  no
          interest  shall  accrue  on such  Certificates  from  and  after  such
          Distribution Date;

provided,  however,  that  the  Class  V-1,  Class  V-2,  Class R and  Class  LR
Certificates  shall  remain  outstanding  until  there  is  no  other  Class  of
Certificates or Lower-Tier Regular Interests outstanding.

     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
for the  benefit of the  appropriate  non-tendering  Holder or  Holders.  If any
Certificates  as to which notice has been given pursuant to this Section 4.01(g)
shall not have been  surrendered  for  cancellation  within six months after the
time  specified in such notice,  the Trustee  shall mail a second  notice to the
remaining  non-tendering  Certificateholders to surrender their Certificates for
cancellation to receive the final  distribution with respect thereto.  If within
one year after the second  notice not all of such  Certificates  shall have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate steps to contact the remaining non-tendering Certificateholders
concerning  surrender of their  Certificates.  The costs and expenses of holding
such funds in trust and of contacting such Certificateholders  shall be paid out
of such funds. If within two years after the second notice any such Certificates
shall not have been surrendered for cancellation,  the Paying Agent shall pay to
the Trustee all amounts  distributable to the Holders  thereof,  and the Trustee
shall  thereafter  hold such amounts for the benefit of such  Holders  until the
earlier of (i) its  termination  as Trustee  hereunder  and the transfer of such
amounts to a successor  Trustee and (ii) the  termination  of the Trust Fund and
distribution  of such  amounts to the Class R  Certificateholders.  No  interest
shall accrue or be payable to any  Certificateholder on any amount held in trust
hereunder or by the Trustee as a result of such  Certificateholder's  failure to
surrender its  Certificate(s)  for final payment thereof in accordance with this
Section 4.01(g).  Any such amounts transferred to the Trustee may be invested in
Permitted  Investments  and all income and gain realized from investment of such
funds shall be for the benefit of the Trustee.

     (h)  Notwithstanding  any provision in this Agreement to the contrary,  the
aggregate amount distributable to each Class pursuant to this Section 4.01 shall
be reduced by the aggregate  amount paid to any Person  pursuant to Section 6.03
or Section  8.05(b) and (d), such  reduction to be allocated  among such Classes
pro rata, based upon the respective amounts so distributable without taking into
account  the  provision  of this  Section  4.01(h).  Such  reduction  of amounts
otherwise  distributable  to a Class  shall be  allocated  first in  respect  of
interest  and  second in respect  of  principal.  For  purposes  of  determining
Interest Shortfalls and Certificate  Balances,  the amount of any such reduction
so allocated to a Class shall be deemed to have been distributed to such Class.

     (i) The  Component  Balance of the Strip  Components  (other than the Class
A-1A Strip  Component,  the Class A-1B Strip  Component and the Class A-1C Strip
Component)  shall be reduced  on any  Distribution  Date  after the  Certificate
Balances  of the Class  B-1,  Class  B-2,  Class  B-3,  Class B-4 and Class B-4H
Certificates  have  been  reduced  to  zero  to the  extent  of any  Delinquency
Reduction   Amounts  or  Appraisal   Reduction  Amounts  with  respect  to  such
Distribution Date; provided that (i) if a Delinquency and an Appraisal Reduction
Event  occur on the same  Distribution  Date with  respect to the same  Mortgage
Loan, the reduction will equal the greater of the related Delinquency  Reduction
Amount and the Appraisal  Reduction Amount,  (ii) for any Distribution Date, the
aggregate  of the  Delinquency  Reduction  Amounts may not exceed the  Component
Balance of the most junior Strip Component then  outstanding and (iii) except as
described in clause (i), on any Distribution Date,  Appraisal  Reduction Amounts
will be allocated to the  applicable  Component  Balances  prior to  Delinquency
Reduction  Amounts.  On any Distribution  Date after the respective  Certificate
Balances  of the Class  B-1,  Class  B-2,  Class  B-3,  Class B-4 and Class B-4H
Certificates  have been reduced to zero, any such reductions shall be applied to
the Strip  Components  in the  following  order,  until each is reduced to zero:
first,  to the  Class  A-5  Strip  Component,  second,  to the  Class  A-4 Strip
Component,  third, to the Class A-3 Strip  Component,  fourth,  to the Class A-2
Strip  Component,  and fifth,  to the Class A-1D Strip  Component.  The Notional
Balance of the Class A-CS2  Certificates  shall be reduced to reflect reductions
in the  Component  Balances of the Class A-1D Strip  Component,  Class A-2 Strip
Component,  Class A-3 Strip  Component,  Class A-4 Strip Component and Class A-5
Strip  Component  resulting  from  Delinquency  Reduction  Amounts and Appraisal
Reduction  Amounts.  Any reduction of the Component Balance of a Strip Component
as a result of any Delinquency or Appraisal Reduction Event shall be reversed to
the extent  there is a recovery  of any or all of the  Delinquency  Amounts or a
Realized Loss (which results in the reduction of the Certificate  Balance of the
related Class and therefore the reduction of the Component Balance of such Strip
Component).  Additionally, a reversal or additional reduction shall occur to the
extent that the Servicer's  Appraisal  Estimate is less than or greater than the
Appraisal  Reduction as adjusted to take into  account a subsequent  independent
MAI Appraisal.  For purposes of calculating  Interest Accrual Amounts,  any such
reversal or additional  reductions made on the Distribution Date occurring in an
Interest  Accrual  Period  shall be deemed to have been made on the first day of
such Interest Accrual Period.

     SECTION 4.02. Statements to Certificateholders; Available Information;
                   Information Furnished to Financial Market Publisher.

     (a) On each  Distribution  Date,  the Trustee  shall,  based on information
provided by the  Servicer or  provided by the Special  Servicer to the  Servicer
(with  respect  to  a  Specially   Serviced   Mortgage  Loan  or  the  servicing
responsibilities  of the  Special  Servicer  set forth  herein)  and  subject to
receipt  thereof,  prepare and forward by mail to each Holder of a  Certificate,
with  copies to the  Depositor,  the Paying  Agent,  the Special  Servicer,  the
Servicer,  the  Rating  Agencies  and  up to  three  market  reporting  services
designated by the Depositor,  a statement as to such distribution  setting forth
for each Class, as applicable:

     (i)  The Principal  Distribution  Amount and the amount of Available  Funds
          allocable to principal included therein;

     (ii) The Class Interest Distribution Amount distributable on such Class and
          any  related  Strip  Component  and  the  amount  of  Available  Funds
          allocable   thereto,   together  with  any  Class  Interest  Shortfall
          allocable to such Class and any related Strip Component;

     (iii)The amount of any P&I  Advances  by the  Servicer,  the Trustee or the
          Fiscal Agent included in the amounts distributed to Certificateholders
          not reimbursed since the last Distribution Date;

     (iv) The Certificate  Balance or Notional Balance,  as applicable,  of each
          Class or Strip  Component  after giving effect to the  distribution of
          amounts  in  respect  of the  Principal  Distribution  Amount  on such
          Distribution Date;

     (v)  Realized  Losses (for such month and on a cumulative  basis) and their
          allocation to the Certificate Balance of any Class of Certificates;

     (vi) The Stated Principal  Balance of the Mortgage Loans as of the Due Date
          preceding such Distribution Date;

     (vii)The number and aggregate  principal balance of Mortgage Loans (and the
          identity of each  related  Borrower)  (A)  delinquent  one month,  (B)
          delinquent two months,  (C) delinquent three or more months, (D) as to
          which  foreclosure  proceedings  have  been  commenced  and  (E)  that
          otherwise  constitute  Specially  Serviced  Mortgage Loans,  and, with
          respect  to each  Specially  Serviced  Mortgage  Loan,  the  amount of
          Property  Advances  made during the  related  Collection  Period,  the
          amount  of the  P&I  Advance  made  on  such  Distribution  Date,  the
          aggregate  amount of Property  Advances  theretofore  made that remain
          unreimbursed and the aggregate amount of P&I Advances theretofore made
          that remain unreimbursed;

     (viii) With respect to any Mortgage Loan that became an REO Property during
          the preceding  calendar  month,  the  principal  balance and appraised
          value (based on the most recent  Updated  Appraisal)  of such Mortgage
          Loan as of the date it became an REO Mortgage Loan;

     (ix) As of the Due Date  preceding such  Distribution  Date (A) for any REO
          Property sold during the related  Collection Period, the date on which
          the Special  Servicer  determined that a Final Recovery  Determination
          was made and the amount of the  proceeds of such sale  deposited  into
          the Collection  Account and (B) the aggregate amount of other revenues
          collected  by the Special  Servicer  with respect to each REO Property
          during the related  Collection  Period and credited to the  Collection
          Account, in each case identifying such REO Property by name;

     (x)  The appraised value as determined by the most recent Updated Appraisal
          (or annual letter update thereof) of any REO Property;

     (xi) The amount of the  Servicing  Fee,  Trustee Fee and Special  Servicing
          Compensation  paid with  respect to such  Distribution  Date,  and the
          amount of the additional servicing  compensation  described in Section
          3.12(a) that was received during the related Collection Period;

     (xii)(A) The amount of Prepayment  Premiums,  if any,  received  during the
          related Collection Period, (B) the amount of Default Interest received
          during the related  Collection Period and the Net Default Interest for
          such Distribution Date and (C) the amount of Excess Interest,  if any,
          received during the related Collection Period;

     (xiii) The  outstanding  principal  balance  and  repurchase  price  of any
          Mortgage Loan purchased or repurchased  pursuant to Sections  2.03(d),
          2.03(e), 3.18 or 9.01(c);

     (xiv)The amount of  Prepayment  Interest  Shortfalls  with  respect to such
          Distribution Date; and

     (xv) The  account  balance  contained  in the  Reserve  Accounts  as of the
          related Due Date relating to the preceding  Distribution Date for each
          Mortgage Loan.

     In the case of  information  furnished  pursuant to subclauses  (i),  (ii),
(iii),  (iv),  (v) and (xiii) above,  the amounts shall be expressed as a dollar
amount in the aggregate for all  Certificates of each  applicable  Class and for
each Class of  Certificates  with a denomination  of $1,000 initial  Certificate
Balance.

     Within a reasonable period of time after the end of each calendar year, the
Trustee  shall  furnish to each Person who at any time during the calendar  year
was a Holder of a Certificate  (except for a Class R or Class LR  Certificate) a
statement containing the information set forth in subclauses (i) and (ii) above,
aggregated  for such calendar year or applicable  portion  thereof  during which
such Person was a  Certificateholder.  Such  obligation  of the Trustee shall be
deemed to have been  satisfied  to the  extent  that it  provided  substantially
comparable  information pursuant to any requirements of the Code as from time to
time in force.

     On each  Distribution  Date,  the Trustee shall forward to each Holder of a
Class R or Class LR  Certificate  a copy of the reports  forwarded  to the other
Certificateholders  on such  Distribution Date and a statement setting forth the
amounts,  if any,  actually  distributed with respect to the Class R or Class LR
Certificates on such Distribution  Date. Such obligation of the Trustee shall be
deemed to have been  satisfied  to the  extent  that it  provided  substantially
comparable  information pursuant to any requirements of the Code as from time to
time in force.

     Within a reasonable period of time after the end of each calendar year, the
Trustee  shall  furnish to each Person who at any time during the calendar  year
was a Holder of a Class R or Class LR  Certificate  a statement  containing  the
information  provided  pursuant to the previous  paragraph  aggregated  for such
calendar  year or  applicable  portion  thereof  during  which such Person was a
Certificateholder.  Such  obligation of the Trustee shall be deemed to have been
satisfied to the extent that it provided  substantially  comparable  information
pursuant to any requirements of the Code as from time to time in force.

     (b) On or within two Business Days  following each  Distribution  Date, the
Trustee  shall  prepare and furnish to the  Financial  Market  Publisher and the
Underwriter, using the format and media mutually agreed upon by the Trustee, the
Financial  Market  Publisher  and the  Underwriter,  the  following  information
regarding each Mortgage Loan and any other information  reasonably  requested by
the Underwriter and available to the Trustee:

     (i)  the Loan Number;

     (ii) each related Mortgage Rate; and

     (iii) the principal balance as of such Distribution Date.

The  Trustee  shall only be  obligated  to deliver the  statements,  reports and
information  contemplated  by  Section  4.02(a)  and  4.02(b)  to the  extent it
receives the necessary  underlying  information from the Servicer or the Special
Servicer  and shall not be liable for any  failure to deliver any thereof on the
prescribed  due dates,  to the extent  caused by failure to receive  timely such
underlying information.  Nothing herein shall obligate the Trustee, the Servicer
or the Special Servicer to violate any applicable law prohibiting  disclosure of
information  with respect to any  Borrower  and the failure of the Trustee,  the
Servicer or the  Special  Servicer to  disseminate  information  for such reason
shall not be a breach hereof.

     SECTION 4.03. Compliance with Withholding Requirements.

     Notwithstanding  any other  provision of this  Agreement,  the Paying Agent
shall comply with all federal withholding  requirements with respect to payments
to  Certificateholders  of interest or original  issue  discount that the Paying
Agent  reasonably  believes  are  applicable  under the  Code.  The  consent  of
Certificateholders  shall not be required for any such  withholding.  The Paying
Agent agrees that it will not  withhold  with respect to payments of interest or
original  issue  discount  in the case of a  Certificateholder  that is non-U.S.
Person that has furnished or caused to be furnished (i) an effective Form W-8 or
Form W-9 or an acceptable  substitute  form or a successor form and who is not a
"10-percent  shareholder"  within the meaning of Code Section  871(h)(3)(B) or a
"controlled  foreign  corporation"  described in Code Section  881(c)(3)(C) with
respect to the Trust Fund or the Depositor, or (ii) an effective Form 4224 or an
acceptable substitute form or a successor form. In the event the Paying Agent or
its agent withholds any amount from interest or original issue discount payments
or advances  thereof to any  Certificateholder  pursuant to federal  withholding
requirements,  the Paying  Agent  shall  indicate  the amount  withheld  to such
Certificateholder.  Any  amount so  withheld  shall be  treated  as having  been
distributed to such Certificateholder for all purposes of this Agreement.


     SECTION 4.04. REMIC Compliance.

     (a) The parties intend that each of the Upper-Tier REMIC and the Lower-Tier
REMIC shall constitute, and that the affairs of each of the Upper-Tier REMIC and
the  Lower-Tier  REMIC shall be conducted so as to qualify it as, a "real estate
mortgage  investment  conduit" as defined in, and in accordance  with, the REMIC
Provisions,  and the provisions  hereof shall be interpreted  consistently  with
this  intention.  In furtherance of such  intention,  the Trustee shall,  to the
extent permitted by applicable law, act as agent, and is hereby appointed to act
as agent, of each of the Upper-Tier  REMIC and the Lower-Tier REMIC and shall on
behalf of each of the Upper-Tier  REMIC and the Lower-Tier  REMIC:  (i) prepare,
sign and file,  or cause to be prepared and filed,  all required Tax Returns for
each of the Upper-Tier REMIC and the Lower-Tier REMIC,  using a calendar year as
the taxable year for each of the Upper-Tier  REMIC and the Lower-Tier REMIC when
and as required by the REMIC Provisions and other applicable  federal,  state or
local  income  tax  laws;  (ii)  make  an  election,  on  behalf  of each of the
Upper-Tier REMIC and the Lower-Tier REMIC, to be treated as a REMIC on Form 1066
for its first  taxable  year, in  accordance  with the REMIC  Provisions;  (iii)
prepare  and  forward,   or  cause  to  be  prepared  and   forwarded,   to  the
Certificateholders  and the Internal  Revenue  Service and applicable  state and
local  tax  authorities  all  information  reports  as and when  required  to be
provided to them in accordance  with the REMIC  Provisions of the Code;  (iv) if
the filing or  distribution  of any  documents of an  administrative  nature not
addressed in clauses (i) through (iii) of this Section  4.05(a) is then required
by the REMIC  Provisions in order to maintain the status of the Upper-Tier REMIC
or the  Lower-Tier  REMIC  as a REMIC  or is  otherwise  required  by the  Code,
prepare,  sign and file or  distribute,  or cause to be prepared  and signed and
filed  or  distributed,  such  documents  with or to such  Persons  when  and as
required by the REMIC  Provisions or the Code or comparable  provisions of state
and local law; (v) within thirty days of the Closing  Date,  furnish or cause to
be furnished to the Internal Revenue  Service,  on Form 8811 or as otherwise may
be  required  by the Code,  the name,  title and  address of the Person that the
holders of the  Certificates  may contact for tax information  relating  thereto
(and the Trustee shall act as the representative of each of the Upper-Tier REMIC
and the  Lower-Tier  REMIC for this  purpose),  together  with  such  additional
information as may be required by such Form,  and shall update such  information
at the time or times and in the manner  required by the Code (and the  Depositor
agrees  within 10 Business  Days of the Closing Date to provide any  information
reasonably  requested by the Servicer,  the Special  Servicer or the Trustee and
necessary to make such filing);  and (vi) maintain such records relating to each
of the Upper-Tier  REMIC and the Lower-Tier REMIC as may be necessary to prepare
the foregoing returns, schedules,  statements or information,  such records, for
federal  income tax  purposes,  to be  maintained  on a calendar  year and on an
accrual basis. The Holder of the largest  Percentage  Interest in the Class R or
Class LR Certificates shall be the tax matters person of the Upper-Tier REMIC or
the Lower-Tier REMIC,  respectively,  pursuant to Treasury  Regulations  Section
1.860F-4(d). If more than one Holder should hold an equal Percentage Interest in
the Class R or Class LR Certificates  larger than that held by any other Holder,
the first such  Holder to have  acquired  such Class R or Class LR  Certificates
shall be such tax matters person. The Trustee shall act as attorney-in-fact  and
agent for the tax matters person of each of the Upper-Tier  REMIC and Lower-Tier
REMIC,  and each  Holder  of a  Percentage  Interest  in the Class R or Class LR
Certificates, by acceptance hereof, is deemed to have consented to the Trustee's
appointment  in such  capacity and agrees to execute any  documents  required to
give  effect  thereto,  and any fees and  expenses  incurred  by the  Trustee in
connection with any audit or administrative or judicial proceeding shall be paid
by the Trust  Fund.  The  Trustee  shall not  intentionally  take any  action or
intentionally  omit to take any  action if, in taking or  omitting  to take such
action,  the Trustee  knows that such  action or  omission  (as the case may be)
would cause the  termination of the REMIC status of the Upper-Tier  REMIC or the
Lower-Tier  REMIC  or the  imposition  of tax on  the  Upper-Tier  REMIC  or the
Lower-Tier REMIC (other than a tax on income expressly permitted or contemplated
to be received by the terms of this Agreement). Notwithstanding any provision of
this  paragraph to the  contrary,  the Trustee shall not be required to take any
action that the Trustee in good faith believes to be inconsistent with any other
provision  of this  Agreement,  nor shall the Trustee be deemed in  violation of
this  paragraph if it takes any action  expressly  required or authorized by any
other provision of this Agreement,  and the Trustee shall have no responsibility
or liability with respect to any act or omission of the Depositor,  the Servicer
or the Special  Servicer which does not enable the Trustee to comply with any of
clauses (i) through (vi) of the fifth preceding sentence or which results in any
action contemplated by clauses (i) or (ii) of the next succeeding  sentence.  In
this  regard the Trustee  shall (i)  exercise  reasonable  care not to allow the
occurrence of any "prohibited  transactions"  within the meaning of Code Section
860F(a),  unless the party  seeking  such  action  shall have  delivered  to the
Trustee an Opinion of Counsel (at such  party's  expense)  that such  occurrence
would not (A) result in a taxable  gain,  (B) otherwise  subject the  Upper-Tier
REMIC or  Lower-Tier  REMIC to tax  (other  than a tax at the  highest  marginal
corporate tax rate on net income from foreclosure property), or (C) cause either
the Upper-Tier REMIC or Lower-Tier REMIC to fail to qualify as a REMIC; and (ii)
exercise  reasonable care not to allow the Trust Fund to receive income from the
performance of services or from assets not permitted under the REMIC  Provisions
to be held  by a REMIC  (provided,  however,  that  the  receipt  of any  income
expressly  permitted or contemplated by the terms of this Agreement shall not be
deemed to violate this clause).  None of the Servicer,  the Special Servicer and
the Depositor  shall be responsible or liable (except in connection with any act
or omission  referred to in the two preceding  sentences) for any failure by the
Trustee to comply with the provisions of this Section 4.04.  The Depositor,  the
Servicer and the Special  Servicer  shall  cooperate in a timely manner with the
Trustee in supplying any information  within the Depositor's,  the Servicer's or
the Special Servicer's control (other than any confidential information) that is
reasonably  necessary  to enable the  Trustee to perform  its duties  under this
Section 4.04.

     (b) The following  assumptions  are to be used for purposes of  determining
the anticipated  payments of principal and interest for calculating the original
yield to  maturity  and  original  issue  discount  with  respect to the Regular
Certificates:  (i)  each  Mortgage  Loan  will pay  principal  and  interest  in
accordance  with its terms and  scheduled  payments  will be timely  received on
their Due Dates,  provided that the Mortgage  Loans in the aggregate will prepay
in accordance  with the Prepayment  Assumption;  (ii) none of the Servicer,  the
Depositor and the Class LR Certificateholders  will exercise the right described
in Section 9.01 of this Agreement to cause early  termination of the Trust Fund;
and (iii) no Mortgage  Loan is  repurchased  by the Mortgage  Loan  Seller,  the
Depositor or an Mortgage Loan Seller pursuant to Article II hereof.

     SECTION 4.05. Imposition of Tax on the Trust Fund.

     In the event that any tax,  including  interest,  penalties or assessments,
additional  amounts or additions to tax, is imposed on the  Upper-Tier  REMIC or
Lower-Tier   REMIC,   such  tax  shall  be  charged  against  amounts  otherwise
distributable  to the  Holders  of the  Certificates;  provided,  that any taxes
imposed on any net income from  foreclosure  property  pursuant to Code  Section
860G(d)  or any  similar  tax  imposed  by a state or local  jurisdiction  shall
instead be treated as an expense of the related REO Property in determining  Net
REO Proceeds  with  respect to the REO Property  (and until such taxes are paid,
the Special  Servicer from time to time shall  withdraw from the REO Account and
transfer  to the  Trustee  amounts  reasonably  determined  by the Trustee to be
necessary  to pay such taxes,  which the Trustee  shall  maintain in a separate,
non-interest-bearing  account,  and the Trustee shall deposit in the  Collection
Account the excess  determined by the Trustee from time to time of the amount in
such  account  over the amount  necessary  to pay such  taxes) and shall be paid
therefrom;  provided  that any such tax imposed on net income  from  foreclosure
property  that  exceeds the amount in any such  reserve  shall be retained  from
Available Funds as provided in Section 3.06(viii) and the next sentence.  Except
as provided in the preceding  sentence,  the Trustee is hereby authorized to and
shall retain or cause to be retained from Available  Funds  sufficient  funds to
pay or provide for the payment of, and to actually  pay,  such tax as is legally
owed by the Upper-Tier REMIC or Lower-Tier REMIC (but such  authorization  shall
not prevent the Trustee from  contesting,  at the expense of the Trust Fund, any
such tax in appropriate  proceedings,  and  withholding  payment of such tax, if
permitted  by law,  pending  the  outcome of such  proceedings).  The Trustee is
hereby  authorized  to and shall  segregate  or cause to be  segregated,  into a
separate  non-interest  bearing account, (i) the net income from any "prohibited
transaction"  under Code Section 860F(a) or (ii) the amount of any  contribution
to the  Upper-Tier  REMIC or  Lower-Tier  REMIC  after the  Startup  Day that is
subject to tax under Code Section 860G(d) and use such income or amount,  to the
extent  necessary,  to pay such tax (and return the balance thereof,  if any, to
the Collection Account or the Upper-Tier  Distribution  Account, as the case may
be). To the extent that any such tax is paid to the  Internal  Revenue  Service,
the  Trustee  shall  retain  an  equal  amount  from  future  amounts  otherwise
distributable  to the Holders of the Class R or the Class LR Certificates as the
case may be,  and shall  distribute  such  retained  amounts  to the  Holders of
Regular Certificates or Lower-Tier Regular Interests, as applicable,  until they
are fully  reimbursed and then to the Holders of the Class R Certificates or the
Class LR Certificates, as applicable. Neither the Servicer, the Special Servicer
nor the Trustee shall be  responsible  for any taxes  imposed on the  Upper-Tier
REMIC or  Lower-Tier  REMIC except to the extent such tax is  attributable  to a
breach of a representation or warranty of the Servicer,  the Special Servicer or
the Trustee or an act or omission of the Servicer,  the Special  Servicer or the
Trustee in  contravention  of this Agreement in both cases,  provided,  further,
that such breach,  act or omission could result in liability under Section 6.03,
in the case of the Servicer or Section 4.04 or 8.01, in the case of the Trustee.
Notwithstanding  anything in this Agreement to the contrary,  in each such case,
the Servicer or the Special  Servicer  shall not be  responsible  for  Trustee's
breaches,  acts or omissions,  and the Trustee shall not be responsible  for the
breaches, acts or omissions of the Servicer or the Special Servicer.

     SECTION 4.06. Remittances; P&I Advances.

     (a)  "Applicable  Monthly  Payment"  shall mean, for any Mortgage Loan with
respect to any month,  (A) if such Mortgage Loan is delinquent as to its Balloon
Payment  (including  any such  Mortgage  Loan as to which the related  Mortgaged
Property has become an REO Property), the related Assumed Scheduled Payment, (B)
if such  Mortgage  Loan has been  extended  in  accordance  with the  terms  and
conditions otherwise set forth in this Agreement,  the Minimum Defaulted Monthly
Payment and (C) if such  Mortgage  Loan is not  described by the  preceding  two
sentences  (including  any such Mortgage Loan as to which the related  Mortgaged
Property has become an REO Property),  the Monthly  Payment (after giving effect
to any  modification  other than as  described  in (A) or (B) above);  provided,
however, that for purposes of calculating the amount of any P&I Advance required
to be made by the Servicer, the Trustee or the Fiscal Agent, notwithstanding the
amount of such Applicable  Monthly Payment,  interest shall be calculated at the
Mortgage Pass-Through Rate. The Applicable Monthly Payment shall be reduced, for
purposes of P&I  Advances,  by any  modifications  pursuant  to Section  3.30 or
otherwise  and by any  reductions  by a bankruptcy  court  pursuant to a plan of
reorganization or pursuant to any of its equitable powers.

     (b) On the Servicer Remittance Date immediately preceding each Distribution
Date, the Servicer shall:

     (i)  remit to the Trustee for deposit in the Distribution Account an amount
          equal to the Prepayment  Premiums  received by the Servicer or Special
          Servicer in the Collection Period preceding such Distribution Date;

     (ii) remit to the Trustee for deposit in the Distribution Account an amount
          equal  to the  aggregate  of  the  Available  Funds  (other  than  P&I
          Advances)  and   Subordinate   Class  Advance   Recoveries   for  such
          Distribution Date;

     (iii)make a P&I Advance,  by deposit into the Distribution  Account,  in an
          amount equal to the sum of the  Applicable  Monthly  Payments for each
          Mortgage  Loan to the extent such  amounts  were not  received on such
          Mortgage  Loan as of the close of  business on the day  preceding  the
          Servicer  Remittance  Date  (and  therefore  are not  included  in the
          remittance described in the preceding clause (ii)).

     (c)  Notwithstanding the provisions of Section  4.06(b)(iii),  the Servicer
may reduce the aggregate  amount of P&I Advances to be deposited by the Servicer
on the  related  Servicer  Remittance  Date by the  amount the  Servicer  is not
required to advance  pursuant to clauses  (d) and (e) below.  The Trustee  shall
provide to the Servicer written statements prior to the Servicer Remittance Date
listing (i) the aggregate Reduction Interest  Distribution Amounts and Reduction
Interest  Shortfalls for such Distribution Date and (ii) distribution due to the
Holders of the most subordinate Class of Certificates and the Related Lower-Tier
and Regular Interests.

     (d) On any  Servicer  Remittance  Date on which the Servicer is required to
make a P&I Advance, the Servicer shall,  immediately subsequent to the making of
the P&I Advance on such Servicer  Remittance  Date,  reimburse  itself  (without
interest) for the P&I Advance from and up to amounts  distributable  to the most
subordinate  Class and the Related  Lower-Tier  Regular Interests on the related
Distribution Date (such amount of reimbursement,  the "Subordinate Class Advance
Amount").   If  for  any  Distribution  Date,  the  most  subordinate  Class  of
Certificates  is  the  Class  A-5  Certificates  or any  more  senior  Class  of
Certificates,  the  Servicer  shall  reduce the amount of any P&I Advance by the
amount of any Appraisal  Reduction  Amounts or Reduction  Interest  Distribution
Amounts before  reimbursing  itself from Subordinate  Class Advance Amounts.  No
interest  shall  accrue  on, or be payable  with  respect  to,  any  outstanding
Subordinate  Class Advance  Amount.  For the purposes of determining  amounts to
which the most subordinate  Class and the Related  Lower-Tier  Regular Interests
are entitled as reimbursements  from Subordinate  Class Advance  Recoveries with
respect to a Mortgage Loan, each  Subordinate  Class Advance Amount with respect
to a  Distribution  Date  shall be  related  to each  Mortgage  Loan for which a
Delinquency  has  occurred on the prior Due Date pro rata based on the amount of
the related  Monthly  Payment that was  delinquent.  The  Servicer  shall keep a
record of the  Subordinate  Class Advance Amount  outstanding  for each Mortgage
Loan and to which Class any recoveries  with respect  thereto should be paid. If
for any Mortgage Loan there are  outstanding  Subordinate  Class Advance Amounts
and P&I  Advances,  such P&I Advances  shall be paid from  recoveries  from such
Mortgage Loan prior to the payment of such Subordinate Class Advance Amounts.

     (e) The Servicer  shall not be required or permitted to make an advance for
Excess  Interest  or  Default  Interest  or in  respect  of  Reduction  Interest
Distribution Amounts and Reduction Interest  Shortfalls.  The amount required to
be  advanced  by the  Servicer  in respect of  Applicable  Monthly  Payments  on
Mortgage Loans that have been subject to an Appraisal Reduction Event will equal
the product of (i) the amount  required to be advanced by the  Servicer  without
giving  effect to such  Appraisal  Reduction  Amounts and (ii) a  fraction,  the
numerator of which is the Stated Principal Balance of the Mortgage Loan less any
Appraisal  Reduction  Amounts thereof and the denominator of which is the Stated
Principal Balance.

     (f) Any amount  advanced by the Servicer  pursuant to Section  4.06(b)(iii)
shall  constitute  a P&I Advance  for all  purposes  of this  Agreement  and the
Servicer  shall be  entitled  to  reimbursement  thereof  to the full  extent as
otherwise set forth in this Agreement.

     (g) If as of 11:00 a.m., New York City time, on any  Distribution  Date the
Servicer  shall not have made the P&I Advance  required to have been made on the
related Servicer Remittance Date pursuant to Section  4.06(b)(iii),  the Trustee
shall  immediately  notify the Fiscal Agent by telephone  promptly  confirmed in
writing,  and the Trustee shall no later than 12:00 noon, New York City time, on
such Business Day deposit into the Distribution Account in immediately available
funds an amount equal to the P&I Advances  otherwise  required to have been made
by the  Servicer.  If the Trustee  fails to make any P&I Advance  required to be
made under this Section  4.06,  the Fiscal Agent shall make such P&I Advance not
later than 2:00 p.m., New York City time, on such Business Day and, thereby, the
Trustee shall not be in default under this Agreement.

     (h)  None of the  Servicer,  the  Trustee  or the  Fiscal  Agent  shall  be
obligated to make a P&I Advance as to any Monthly  Payment or Assumed  Scheduled
Payment or Minimum  Defaulted Monthly Payment on any date on which a P&I Advance
is  otherwise  required to be made by this  Section  4.06 if the  Servicer,  the
Trustee or Fiscal Agent,  as applicable,  determines that such advance will be a
Nonrecoverable  Advance. The Servicer shall be required to provide notice to the
Trustee and the Fiscal Agent on or prior to the Servicer  Remittance Date of any
such non-recoverability determination made on or prior to such date. The Trustee
and  the  Fiscal  Agent  shall  be  entitled  to  rely,  conclusively,   on  any
determination  by  the  Servicer  that  a  P&I  Advance,  if  made,  would  be a
Nonrecoverable  Advance (and with  respect to a P&I Advance,  the Trustee or the
Fiscal Agent, as applicable, shall rely on the Servicer's determination that the
Advance would be a  Nonrecoverable  Advance if the Trustee or Fiscal  Agent,  as
applicable,  determines  that it does  not  have  sufficient  time to make  such
determination); provided, however, that if the Servicer has failed to make a P&I
Advance for reasons other than a determination by the Servicer that such Advance
would be a Nonrecoverable  Advance,  the Trustee or Fiscal Agent, as applicable,
shall make such  advance  within the time  periods  required by Section  4.06(g)
unless the Trustee or the Fiscal  Agent,  in good faith,  makes a  determination
prior to the times  specified in Section  4.06(g)  that such advance  would be a
Nonrecoverable Advance. The Trustee and the Fiscal Agent, in determining whether
or not an Advance previously made is, or a proposed Advance,  if made, would be,
a  Nonrecoverable  Advance shall be subject to the  standards  applicable to the
Servicer hereunder.

     (i) The Servicer, the Trustee or the Fiscal Agent, as applicable,  shall be
entitled to the  reimbursement  of P&I Advances it makes to the extent permitted
pursuant to Section 3.06(ii) of this Agreement together with any related Advance
Interest Amount in respect of such P&I Advances to the extent permitted pursuant
to Section  3.06(iii) and the Servicer and Special  Servicer hereby covenant and
agree to promptly  seek and effect the  reimbursement  of such Advances from the
related  Borrowers  to the extent  permitted by  applicable  law and the related
Mortgage Loan.

     SECTION 4.07. Grantor Trust Reporting.

     The parties  intend that the portions of the Trust Fund  consisting  of (i)
the Default Interest and the Default Interest  Distribution Account and (ii) the
Excess Interest and the Excess Interest  Distribution  Account shall constitute,
and that the affairs of the Trust Fund  (exclusive of the Trust REMICs) shall be
conducted so as to qualify such portion as a "grantor trust" under the Code, and
the provisions hereof shall be interpreted  consistently with this intention. In
furtherance  of such  intention,  the  Trustee  shall  furnish  or  cause  to be
furnished to Class V-1 and Class V-2  Certificateholders and shall file or cause
to be filed with the Internal  Revenue  Service  together with Form 1041 or such
other form as may be applicable,  income with respect to their  applicable share
of Default  Interest  and the amount of any  interest on  unreimbursed  Advances
payable to the  Servicer,  the  Trustee  and the Fiscal  Agent,  as  applicable,
therefrom   pursuant  to  Section  3.06(iii)  in  the  case  of  the  Class  V-1
Certificates,  and Excess Interest in the case of the Class V-2 Certificates, at
the time or times and in the manner required by the Code.

     SECTION 4.08. Special Distribution Date.

     (a) Upon a  prepayment  with  respect to the Malibu  Canyon Loan on any day
other than a Due Date and after the expiration of the related  Lock-out  Period,
the  Servicer  shall remit on the  Business Day  preceding  the related  Special
Distribution  Date,  the amount of the related  Malibu  Principal,  and interest
thereon at the Net Mortgage Pass-Through Rate, to the Trustee for deposit in the
Lower-Tier  Distribution  Account.  The Trustee shall deposit such amount in the
Lower-Tier  Distribution  Account and apply such  amount on the related  Special
Distribution Date as set forth in clause (b) below.

     (b) On any Special Distribution Date, the Paying Agent shall distribute the
Malibu  Principal  and the  interest  accrued  thereon from the first day of the
related  Interest  Accrual Period to the date on which such Malibu Principal was
received,  to  the  extent  such  amounts  are  on  deposit  in  the  Lower-Tier
Distribution   Account,  to  the  respective  Classes  of  Certificates,   Strip
Components and Related Lower-Tier Regular Interest, in each case up to an amount
equal to the related Interest Accrual Amount and related  Certificate Balance or
Component Balance of such Certificates,  Strip Components and Related Lower-Tier
Regular  Interests,  in the manner set forth in Section 4.01, in the same manner
as if such amount  constituted  "Available Funds" and such Special  Distribution
Date were the Distribution Date. Interest on the Malibu Canyon Loan deposited in
the Lower-Tier  Distribution  Account and not distributed on the related Special
Distribution  Date  shall be held in the  Lower-Tier  Distribution  Account  for
distribution on the following  Distribution  Date as part of Available Funds for
such Distribution Date. Interest accruing on Malibu Principal and payable to any
Class of Certificates,  Strip Components or Related Lower-Tier Regular Interests
for  which  funds  are  insufficient  on a Special  Distribution  Date  shall be
allocated thereto as an unpaid Interest Shortfall.


                                    ARTICLE V

                                THE CERTIFICATES

     SECTION 5.01. The Certificates.

     (a) The Certificates consist of the Class A-1A Certificates, the Class A-1B
Certificates,  the Class A-1C Certificates,  the Class A-CS1  Certificates,  the
Class  A-CS2   Certificates,   the  Class  A-1D  Certificates,   the  Class  A-2
Certificates,  the Class A-3 Certificates, the Class A-4 Certificates, the Class
A-5 Certificates,  the Class B-1 Certificates,  the Class B-2 Certificates,  the
Class B-3 Certificates, the Class B-4 Certificates, the Class B-4H Certificates,
the Class V-1 Certificates, the Class V-2 Certificates, the Class R Certificates
and the Class LR Certificates.

     The Class A-1A,  Class A-1B, Class A-1C,  Class A-CS1,  Class A-CS2,  Class
A-1D,  Class A-2,  Class A-3,  Class A-4, Class A-5, Class B-1, Class B-2, Class
B-3,  Class  B-4,  Class  B-4H,  Class  V-1,  Class  V-2,  Class R and  Class LR
Certificates  will be  substantially in the forms annexed hereto as Exhibits A-1
through A-19, as set forth in the Table of Exhibits hereto.  The Certificates of
each Class will be issuable in registered form only, in minimum denominations of
authorized Certificate Balance or Notional Balance, as applicable,  as described
in the succeeding  table,  and multiples of $1 in excess thereof (or such lesser
amount if the Certificate or Notional Balance, as applicable,  is not a multiple
of  $1).  With  respect  to any  Certificate  or any  beneficial  interest  in a
Certificate, the "Denomination" thereof shall be (i) the amount (A) set forth on
the face  thereof or (B) in the case of any Global  Certificate,  set forth on a
schedule attached thereto or, in the case of any beneficial interest in a Global
Certificate,  the  amount  set  forth on the books and  records  of the  related
Participant or Indirect Participant,  as applicable,  (ii) expressed in terms of
Initial Certificate Balance or Notional Balance, as applicable,  and (iii) be in
an authorized denomination, as set forth below.

                              Minimum          Aggregate Denomination of all
    Class                  Denomination            Certificates of Class

    A-1A                 $   100,000.00        $         64,985,025.00
    A-1B                 $   100,000.00        $        154,000,000.00
    A-1C                 $   100,000.00        $        321,000,000.00
    A-CS1(1)             $   100,000.00        $         64,985,025.00
    A-CS2(2)             $   100,000.00        $        623,691,525.00
    A-1D                 $   100,000.00        $         19,564,674.00
    A-2                  $   100,000.00        $         39,129,349.00
    A-3                  $   100,000.00        $         35,216,414.00
    A-4                  $   100,000.00        $         39,129,349.00
    A-5                  $   100,000.00        $         15,651,739.00
    B-1                  $   100,000.00        $         43,042,284.00
    B-2                  $   100,000.00        $         27,390,544.00
    B-3                  $   100,000.00        $          7,825,869.00
    B-4                  $   100,000.00        $         15,650,746.00
    B-4H                 $     1,000.00        $              1,000.80

     With respect to each of the Class A-CS2 Certificates,  on the Closing Date,
the Trustee and the Authenticating  Agent shall execute and authenticate and the
Certificate   Registrar   shall  deliver  (i)  one  or  more  Rule  144A  global
certificates  (the  "Rule  144A  Global  Certificates")  in  definitive,   fully
registered form without interest coupons, substantially in the forms of Exhibits
A-5/A  hereto  and  (ii)  one or more  Regulation  S  global  certificates  (the
"Regulation S Global Certificates") in definitive, fully registered form without
interest coupons,  substantially in the form of Exhibit A-5/B hereto.  The Class
B-1, Class B-2, Class B-3 and Class B-4 Certificates shall each be issued as one
or more  Individual  Certificates,  substantially  in the form of Exhibits A-11,
A-12, A-13 and A-14 hereto.  Such  Certificates  shall not be issuable as Global
Certificates  unless the  Depositor  determines  that  issuance  in such form is
feasible under  Applicable  Procedures  (after  consideration of the date of the
Distribution  Date and the  requirements of the Depository) and the Paying Agent
concurs in such determination.

     Each Certificate will share ratably in all rights of the related Class. The
Class B-4H  Certificates  shall be issuable in a single,  registered  definitive
physical  certificate  evidencing its aggregate initial Certificate Balance. The
Class V-1, Class V-2, Class R and LR  Certificates  will each be issuable in one
or more registered, definitive physical certificates in minimum denominations of
5% Percentage  Interests and integral  multiples of a 1% Percentage  Interest in
excess thereof and together  aggregating the entire 100% Percentage  Interest in
each such Class.

     The  Global  Certificates  shall  be  issued  as one or  more  certificates
registered in the name of a nominee designated by the Depository, and Beneficial
Owners shall hold  interests in the Global  Certificates  through the book-entry
facilities  of  the  Depository  in  the  minimum  Denominations  and  aggregate
Denominations and Classes as set forth above.

     The Global  Certificates  shall in all  respects  be  entitled  to the same
benefits  under this  Agreement as  Individual  Certificates  authenticated  and
delivered hereunder.

     (b) Except  insofar as pertains to any  Individual  Certificate,  the Trust
Fund,  the Paying  Agent and the Trustee  may for all  purposes  (including  the
making of payments  due on the Global  Certificates  and the giving of notice to
Holders  thereof) deal with the Depository as the authorized  representative  of
the Beneficial  Owners with respect to the Global  Certificates for the purposes
of exercising the rights of  Certificateholders  hereunder;  provided,  however,
that,  for  purposes  of  providing  information  pursuant  to  Section  3.22 or
transmitting  communications pursuant to Section 5.05(a), to the extent that the
Depositor has provided the Trustee with the names of Certificateholders (even if
such  Certificateholders  hold their  Certificates  through the  Depository) the
Trustee shall provide such information to such Beneficial  Owners directly.  The
rights of Beneficial Owners with respect to Global Certificates shall be limited
to those established by law and agreements between such  Certificateholders  and
the  Depository  and  Depository  Participants.  Except as set forth in  Section
5.01(e)  below,  Beneficial  Owners of Public Global  Certificates  shall not be
entitled to physical certificates for the Public Global Certificates as to which
they are the Beneficial Owners.  Requests and directions from, and votes of, the
Depository as Holder of the Global Certificates shall not be deemed inconsistent
if they are made with respect to  different  Beneficial  Owners.  Subject to the
restrictions  on  transfer  set  forth  in  this  Section  5.02  and  Applicable
Procedures,  the holder of a beneficial interest in a Private Global Certificate
may request that the Depositor,  or an agent  thereof,  cause the Depository (or
any Agent  Member)  to notify  the  Certificate  Registrar  and the  Certificate
Custodian  in writing of a request for  transfer or exchange of such  beneficial
interest for an Individual  Certificate or Certificates.  Upon receipt of such a
request and payment by the related  Beneficial Owner of any attendant  expenses,
the  Depositor  shall  cause  the  issuance  and  delivery  of  such  Individual
Certificates.  The Certificate  Registrar may establish a reasonable record date
in   connection   with   solicitations   of   consents   from   or   voting   by
Certificateholders  and give  notice  to the  Depository  of such  record  date.
Without the written consent of the Depositor and the Certificate  Registrar,  no
Global  Certificate  may be transferred by the Depository  except to a successor
Depository  that agrees to hold the Global  Certificates  for the account of the
Beneficial Owners.

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

     (d) The  Global  Certificates  (i) shall be  delivered  by the  Certificate
Registrar to the Depository or,  pursuant to the  Depository's  instructions  on
behalf of the Depository to, and deposited with, the Certificate Custodian,  and
in either case shall be registered in the name of Cede & Co. and (ii) shall bear
a legend substantially to the following effect:

     "Unless this  certificate is presented by an authorized  representative  of
     The  Depository  Trust  Company,  a New York  corporation  ("DTC"),  to the
     Certificate  Registrar for  registration of transfer,  exchange or payment,
     and any  certificate  issued is  registered in the name of Cede & Co. or in
     such other name as is requested by an authorized representative of DTC (and
     any payment is made to Cede & Co. or to such other  entity as is  requested
     by an authorized  representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE
     HEREOF FOR VALUE OR OTHERWISE  BY OR TO ANY PERSON IS WRONGFUL  inasmuch as
     the registered owner hereof, Cede & Co., has an interest herein."

     The Global  Certificates may be deposited with such other Depository as the
Certificate  Registrar  may from time to time  designate,  and  shall  bear such
legend as may be appropriate.

     (e) If  (i)  the  Depository  advises  the  Trustee  in  writing  that  the
Depository  is no longer  willing,  qualified or able  properly to discharge its
responsibilities as Depository,  and the Trustee is unable to locate a qualified
successor,  (ii) the  Depositor  or the Trustee,  at its sole option,  elects to
terminate the book-entry  system  through the Depository  with respect to all or
any portion of any Class of  Certificates  or (iii) after the  occurrence  of an
Event  of  Default,  Beneficial  Owners  owning  not  less  than a  majority  in
Certificate  Balance  or  Notional  Balance,   as  applicable,   of  the  Global
Certificate  for any  Class  then  outstanding  advise  the  Depository  through
Depository  Participants in writing that the continuation of a book-entry system
through the Depository is no longer in the best interest of the Beneficial Owner
or Owners of such Global  Certificate,  the Trustee  shall  notify the  affected
Beneficial  Owner or Owners  through the  Depository  of the  occurrence of such
event and the availability of Individual  Certificates to such Beneficial Owners
requesting  them.  Upon surrender to the Trustee of Global  Certificates  by the
Depository,  accompanied by  registration  instructions  from the Depository for
registration of transfer,  the Trustee shall issue the Individual  Certificates.
Neither the Trustee, the Fiscal Agent, the Certificate Registrar,  the Servicer,
the Special  Servicer nor the Depositor shall be liable for any actions taken by
the  Depository  or its nominee,  including,  without  limitation,  any delay in
delivery of such instructions. Upon the issuance of Individual Certificates, the
Trustee, the Fiscal Agent, the Certificate Registrar,  the Servicer, the Special
Servicer,   and  the  Depositor   shall  recognize  the  Holders  of  Individual
Certificates as Certificateholders hereunder.

     (f) If the  Trustee,  its agents or the  Servicer or Special  Servicer  has
instituted or has been directed to institute any judicial  proceeding in a court
to enforce the rights of the Certificateholders under the Certificates,  and the
Trustee,  the Servicer or the Special  Servicer has been advised by counsel that
in  connection  with such  proceeding  it is  necessary or  appropriate  for the
Trustee,  the  Servicer or the  Special  Servicer  to obtain  possession  of the
Certificates,  the Trustee, the Servicer or the Special Servicer may in its sole
discretion   determine   that  the   Certificates   represented  by  the  Global
Certificates shall no longer be represented by such Global Certificates. In such
event, the Trustee or the Authenticating Agent will execute and authenticate and
the   Certificate   Registrar   will  deliver,   in  exchange  for  such  Global
Certificates,  Individual  Certificates  (and if the Trustee or the  Certificate
Custodian has in its possession Individual Certificates previously executed, the
Authenticating  Agent  will  authenticate  and the  Certificate  Registrar  will
deliver such Certificates) in a Denomination equal to the aggregate Denomination
of such Global Certificates.

     (g) If the Trust  Fund  ceases to be  subject to Section 13 or 15(d) of the
Exchange  Act, the Trustee  shall make  available to each Holder of a Class B-1,
Class B-2, Class B-3,  Class B-4,  Class B-4H,  Class V-1, Class V-2, Class R or
Class LR Certificate,  upon request of such a Holder,  information substantially
equivalent in scope to the information  currently filed by the Servicer with the
Commission  pursuant  to the  Exchange  Act,  plus such  additional  information
required to be provided for  securities  qualifying  for resales under Rule 144A
under the Act, all of which  information  referred to in this paragraph shall be
provided on a timely basis to the Trustee by the Servicer.

     For so long as the Class B-1, Class B-2, Class B-4, Class B-4H,  Class V-1,
Class V-2,  Class R or Class LR  Certificates  remain  outstanding,  neither the
Depositor nor the Trustee nor the  Certificate  Registrar  shall take any action
which would  cause the Trust Fund to fail to be subject to Section  15(d) of the
Exchange Act.

     (h) Each  Certificate may be printed or in typewritten or similar form, and
each Certificate  shall,  upon original issue, be executed and  authenticated by
the Trustee or the  Authenticating  Agent and  delivered to the  Depositor.  All
Certificates shall be executed by manual or facsimile signature on behalf of the
Trustee  or  Authenticating   Agent  by  an  authorized  officer  or  signatory.
Certificates  bearing the  signature  of an  individual  who was at any time the
proper  officer or signatory of the Trustee or  Authenticating  Agent shall bind
the Trustee or Authenticating  Agent,  notwithstanding  that such individual has
ceased  to  hold  such  office  or  position  prior  to  the  delivery  of  such
Certificates  or did not  hold  such  office  or  position  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  in the form set forth in Exhibits A-1 through
A-16  executed  by the  Authenticating  Agent  by  manual  signature,  and  such
certificate of authentication upon any Certificate shall be conclusive evidence,
and the only evidence,  that such  Certificate has been duly  authenticated  and
delivered  hereunder.  All  Certificates  shall  be  dated  the  date  of  their
authentication.

     SECTION 5.02. Registration, Transfer and Exchange of Certificates.

     (a) The  Trustee  shall  keep or  cause to be kept at the  Corporate  Trust
Office books (the  "Certificate  Register") for the  registration,  transfer and
exchange of Certificates (the Trustee, in such capacity,  being the "Certificate
Registrar"). The names and addresses of all Certificateholders and the names and
addresses of the  transferees  of any  Certificates  shall be  registered in the
Certificate  Register;  provided,  however,  in no event  shall the  Certificate
Registrar be required to maintain in the  Certificate  Register the names of the
individual  participants  holding beneficial interests in the Trust Fund through
the Depository.  The Person in whose name any Certificate is so registered shall
be deemed and treated as the sole owner and Holder  thereof for all  purposes of
this Agreement and the Depositor,  Certificate Registrar, the Servicer,  Special
Servicer, the Trustee, the Fiscal Agent any Paying Agent and any agent of any of
them  shall not be  affected  by any notice or  knowledge  to the  contrary.  An
Individual  Certificate is transferable or exchangeable  only upon the surrender
of such  Certificate to the Certificate  Registrar at the Corporate Trust Office
together  with an  assignment  and transfer  (executed by the Holder or his duly
authorized attorney), subject to the requirements of Sections 5.02(c), (d), (e),
(f), (g) and (h). Upon request of the Trustee,  the Certificate  Registrar shall
provide the Trustee with the names,  addresses and  Percentage  Interests of the
Holders.

     (b)  Upon  surrender  for   registration  of  transfer  of  any  Individual
Certificate,  subject to the  requirements of Sections  5.02(c),  (d), (e), (f),
(g), (h) and (i), the Trustee shall execute and the  Authenticating  Agent shall
duly authenticate in the name of the designated  transferee or transferees,  one
or more new Certificates in  Denominations  of a like aggregate  Denomination as
the  Individual  Certificate  being  surrendered.  Such  Certificates  shall  be
delivered by the Certificate  Registrar in accordance with Section 5.02(e). Each
Certificate  surrendered  for  registration  of transfer  shall be canceled  and
subsequently destroyed by the Certificate Registrar. Each new Certificate issued
pursuant to this Section 5.02 shall be  registered  in the name of any Person as
the  transferring  Holder may  request,  subject to the  provisions  of Sections
5.02(c), (d), (e), (f), (g), (h) and (i).

     (c) In addition to the  provisions of Sections  5.02(d),  (e), (f), (g) and
(h) and the rules of the Depository; the exchange,  transfer and registration of
transfer of  Individual  Certificates  or  beneficial  interests  in the Private
Global Certificates shall be subject to the following restrictions:

          (i) Transfers between Holders of Individual Certificates. With respect
     to the transfer and  registration of transfer of an Individual  Certificate
     representing an interest in the Class B-1, Class B-2, Class B-3, Class B-4,
     Class B-4H,  Class V-1,  Class V-2, Class R or Class LR  Certificates  to a
     transferee that takes delivery in the form of an Individual Certificate:

               (A) The  Certificate  Registrar shall register the transfer of an
          Individual  Certificate  if the requested  transfer is being made by a
          transferee  who  has  provided  the  Certificate   Registrar  with  an
          Investment  Representation Letter substantially in the form of Exhibit
          D-1 hereto (an "Investment Representation Letter"), to the effect that
          the  transfer  is being  made to a  Qualified  Institutional  Buyer in
          accordance with Rule 144A;

               (B) The  Certificate  Registrar shall register the transfer of an
          Individual  Certificate  pursuant to Regulation S after the expiration
          of the  Restricted  Period  if (1) the  transferor  has  provided  the
          Certificate   Registrar  with  a  Regulation  S  Transfer  Certificate
          substantially  in the  form of  Exhibit  G  hereto  (a  "Regulation  S
          Transfer  Certificate"),  and  (2)  the  transferee  furnishes  to the
          Certificate Registrar an Investment Representation Letter; and

               (C) The  Certificate  Registrar shall register the transfer of an
          Individual  Certificate  if  prior  to the  transfer  such  transferee
          furnishes   to   the   Certificate   Registrar   (1)   an   Investment
          Representation Letter to the effect that the transfer is being made to
          an  Institutional  Accredited  Investor or to an Affiliated  Person in
          accordance  with an  applicable  exemption  under the Act,  and (2) an
          opinion of counsel  acceptable to the Certificate  Registrar that such
          transfer is in compliance with the Act;

     and, in each case, the Certificate Registrar shall register the transfer of
     an  Individual  Certificate  only if prior to the transfer  the  transferee
     furnishes  to  the  Certificate  Registrar  a  written  undertaking  by the
     transferor  to  reimburse  the  Trust  for  any  costs  incurred  by  it in
     connection  with  the  proposed  transfer.  In  addition,  the  Certificate
     Registrar  may, as a condition of the  registration  of any such  transfer,
     require the transferor to furnish such other  certificates,  legal opinions
     or other  information  (at the  transferor's  expense)  as the  Certificate
     Registrar may reasonably  require to confirm that the proposed  transfer is
     being made pursuant to an exemption  from, or in a transaction  not subject
     to, the registration requirements of the Act and other applicable laws.

          (ii) Transfers within the Private Global Certificates. Notwithstanding
     any  provision  to  the  contrary  herein,  so  long  as a  Private  Global
     Certificate  remains  outstanding  and  is  held  by or on  behalf  of  the
     Depository,  transfers within the Private Global Certificates shall only be
     made in accordance with this Section 5.02(c)(ii).

               (A)  Rule  144A  Global   Certificate   to  Regulation  S  Global
          Certificate  During the Restricted  Period.  If, during the Restricted
          Period,  a  Beneficial  Owner of an  interest  in a Rule  144A  Global
          Certificate wishes at any time to transfer its beneficial  interest in
          such Rule  144A  Global  Certificate  to a Person  who  wishes to take
          delivery  thereof in the form of a beneficial  interest in the related
          Regulation  S  Global  Certificate,  such  Beneficial  Owner  may,  in
          addition to complying with all applicable  rules and procedures of the
          Depository  and CEDEL or  Euroclear  applicable  to transfers by their
          respective  participants  (the "Applicable  Procedures"),  transfer or
          cause the  transfer  of such  beneficial  interest  for an  equivalent
          beneficial  interest in such Regulation S Global Certificate only upon
          compliance  with the provisions of this Section  5.02(c)(ii)(A).  Upon
          receipt by the Certificate  Registrar at the Corporate Trust Office of
          (1)  written  instructions  given in  accordance  with the  Applicable
          Procedures from an Agent Member directing the Certificate Registrar to
          credit or cause to be credited  to another  specified  Agent  Member's
          account a beneficial  interest in the Regulation S Global  Certificate
          in an amount equal to the  Denomination of the beneficial  interest in
          the Rule 144A  Global  Certificate  to be  transferred,  (2) a written
          order given in accordance  with the Applicable  Procedures  containing
          information  regarding  the  account  of  the  Agent  Member  and  the
          Euroclear or CEDEL  account,  as the case may be, to be credited with,
          and the account of the Agent Member to be debited for, such beneficial
          interest,  and (3) a certificate in the form of Exhibit K hereto given
          by the Beneficial  Owner of such interest,  the Certificate  Registrar
          shall  instruct  the  Depository  or  the  Certificate  Custodian,  as
          applicable,  to  reduce  the  Denomination  of the  Rule  144A  Global
          Certificate by the Denomination of the beneficial interest in the Rule
          144A Global  Certificate to be so transferred and,  concurrently  with
          such  reduction,  to increase  the  Denomination  of the  Regulation S
          Global  Certificate by the Denomination of the beneficial  interest in
          the Rule 144A Global  Certificate to be so transferred,  and to credit
          or cause to be credited to the account of the Person specified in such
          instructions  (who shall be an Agent Member acting for or on behalf of
          Euroclear or CEDEL, or both, as the case may be) a beneficial interest
          in the Regulation S Global  Certificate having a Denomination equal to
          the  amount  by  which  the  Denomination  of  the  Rule  144A  Global
          Certificate was reduced upon such transfer.

               (B)  Rule  144A  Global   Certificate   to  Regulation  S  Global
          Certificate  After the  Restricted  Period.  If, after the  Restricted
          Period,  a  Beneficial  Owner of an  interest  in a Rule  144A  Global
          Certificate wishes at any time to transfer its beneficial  interest in
          such Rule  144A  Global  Certificate  to a Person  who  wishes to take
          delivery  thereof in the form of a beneficial  interest in the related
          Regulation  S Global  Certificate,  such  holder  may,  in addition to
          complying  with all  Applicable  Procedures,  transfer  or  cause  the
          transfer of such  beneficial  interest  for an  equivalent  beneficial
          interest in such Regulation S Global  Certificate only upon compliance
          with the  provisions of this Section  5.02(c)(ii)(B).  Upon receipt by
          the Certificate Registrar at the Corporate Trust Office of (1) written
          instructions  given in accordance with the Applicable  Procedures from
          an Agent Member directing the Certificate Registrar to credit or cause
          to  be  credited  to  another   specified  Agent  Member's  account  a
          beneficial  interest  in the  Regulation  S Global  Certificate  in an
          amount equal to the  Denomination  of the  beneficial  interest in the
          Rule 144A Global  Certificate to be  transferred,  (2) a written order
          given  in  accordance  with  the  Applicable   Procedures   containing
          information regarding the account of the Agent Member and, in the case
          of a transfer  pursuant to and in  accordance  with  Regulation S, the
          Euroclear or CEDEL  account,  as the case may be, to be credited with,
          and the account of the Agent Member to be debited for, such beneficial
          interest,  and (3) a certificate in the form of Exhibit L hereto given
          by the Beneficial  Owner of such interest,  the Certificate  Registrar
          shall  instruct the  Depository or the, as  applicable,  to reduce the
          Denomination  of the Rule 144A  Global  Certificate  by the  aggregate
          Denomination  of the  beneficial  interest  in the  Rule  144A  Global
          Certificate  to  be  so  transferred  and,   concurrently   with  such
          reduction,  to increase the  Denomination  of the  Regulation S Global
          Certificate by the aggregate  Denomination of the beneficial  interest
          in the Rule  144A  Global  Certificate  to be so  transferred,  and to
          credit or cause to be credited to the account of the Person  specified
          in such instructions a beneficial  interest in the Regulation S Global
          Certificate  having a  Denomination  equal to the  amount by which the
          Denomination of the Rule 144A Global Certificate was reduced upon such
          transfer.

               (C)   Regulation  S  Global   Certificate  to  Rule  144A  Global
          Certificate.  If the Beneficial Owner of an interest in a Regulation S
          Global  Certificate  wishes  at any time to  transfer  its  beneficial
          interest  in such  Regulation  S Global  Certificate  to a Person  who
          wishes to take delivery  thereof in the form of a beneficial  interest
          in the related Rule 144A Global  Certificate,  such  Beneficial  Owner
          may, in addition to complying with all Applicable Procedures, transfer
          or cause the transfer of such  beneficial  interest for an  equivalent
          beneficial  interest  in such Rule 144A Global  Certificate  only upon
          compliance  with the provisions of this Section  5.02(c)(ii)(C).  Upon
          receipt by the Certificate  Registrar at the Corporate Trust Office of
          (1)  written  instructions  given in  accordance  with the  Applicable
          Procedures from an Agent Member directing the Certificate Registrar to
          credit or cause to be credited  to another  specified  Agent  Member's
          account a beneficial  interest in the Rule 144A Global  Certificate in
          an amount equal to the Denomination of the beneficial  interest in the
          Regulation S Global Certificate to be transferred, (2) a written order
          given  in  accordance  with  the  Applicable   Procedures   containing
          information  regarding  the account of the Agent Member to be credited
          with,  and the account of the Agent Member or, if such account is held
          for Euroclear or CEDEL,  the Euroclear or CEDEL  account,  as the case
          may be, to be debited  for,  such  beneficial  interest,  and (3) with
          respect to a transfer  of a  beneficial  interest  in a  Regulation  S
          Global Certificate for a beneficial  interest in the related Rule 144A
          Global  Certificate (i) during the Restricted Period, a certificate in
          the form of Exhibit M hereto  given by the  holder of such  beneficial
          interest  or  (ii)  after  the   Restricted   Period,   an  Investment
          Representation  Letter  from the  transferee  to the effect  that such
          transferee  is  a  Qualified   Institutional  Buyer,  the  Certificate
          Registrar shall instruct the Depository or the Certificate  Custodian,
          as applicable,  to reduce the  Denomination of the Regulation S Global
          Certificate by the aggregate  Denomination of the beneficial  interest
          in  the  Regulation  S  Global  Certificate  to be  transferred,  and,
          concurrently with such reduction,  to increase the Denomination of the
          Rule 144A Global  Certificate  by the  aggregate  Denomination  of the
          beneficial  interest in the  Regulation S Global  Certificate to be so
          transferred,  and to credit or cause to be  credited to the account of
          the Person  specified in such  instructions  a beneficial  interest in
          such Rule 144A Global  Certificate  having a Denomination equal to the
          amount  by  which  the   Denomination   of  the  Regulation  S  Global
          Certificate was reduced upon such transfer.

          (iii)  Transfers  from the Private Global  Certificates  to Individual
     Certificates.  Any and all transfers from a Private Global Certificate to a
     transferee   wishing  to  take  delivery  in  the  form  of  an  Individual
     Certificate  will require the  transferee to take  delivery  subject to the
     restrictions on the transfer of such Individual  Certificate described in a
     legend set forth on the face of such Certificate  substantially in the form
     of  Exhibit  H as  attached  hereto  (the  "Securities  Legend"),  and such
     transferee agrees that it will transfer such Individual Certificate only as
     provided  therein  and  herein.  No such  transfer  shall  be made  and the
     Certificate  Registrar  shall not  register any such  transfer  unless such
     transfer is made in accordance with this Section 5.02(c)(iii).

               (A)  Transfers  of a  beneficial  interest  in a  Private  Global
          Certificate  to an  Institutional  Accredited  Investor  will  require
          delivery in the form of an Individual  Certificate and the Certificate
          Registrar  shall register such transfer only upon  compliance with the
          provisions of Section 5.02(c)(i)(C).

               (B)  Transfers  of a  beneficial  interest  in a  Private  Global
          Certificate  to a  Qualified  Institutional  Buyer or a  Regulation  S
          Investor  wishing  to  take  delivery  in the  form  of an  Individual
          Certificate will be registered by the Certificate  Registrar only upon
          compliance  with the  provisions  of Sections  5.02(c)(i)(A)  and (B),
          respectively.

               (C)  Notwithstanding  the foregoing,  no transfer of a beneficial
          interest  in a  Regulation  S  Global  Certificate  to  an  Individual
          Certificate  pursuant to subparagraph (B) above shall be made prior to
          the expiration of the Restricted Period.

     Upon  acceptance  for  exchange or transfer of a  beneficial  interest in a
     Private  Global  Certificate  for an  Individual  Certificate,  as provided
     herein, the Certificate  Registrar shall endorse on the schedule affixed to
     the  related  Private  Global  Certificate  (or on a  continuation  of such
     schedule  affixed  to  such  Private  Global  Certificate  and  made a part
     thereof) an  appropriate  notation  evidencing the date of such exchange or
     transfer  and a  decrease  in  the  Denomination  of  such  Private  Global
     Certificate equal to the Denomination of such Individual Certificate issued
     in exchange therefor or upon transfer thereof.  Unless determined otherwise
     by  the  Certificate  Registrar  in  accordance  with  applicable  law,  an
     Individual Certificate issued upon transfer of or exchange for a beneficial
     interest  in the  Private  Global  Certificate  shall  bear the  Securities
     Legend.

          (iv)  Transfers  of  Individual  Certificates  to the  Private  Global
     Certificates.  If a Holder of an Individual  Certificate wishes at any time
     to  transfer  such  Certificate  to a Person  who  wishes to take  delivery
     thereof in the form of a  beneficial  interest in the related  Regulation S
     Global  Certificate  or the  related  Rule 144A  Global  Certificate,  such
     transfer may be effected only in accordance with the Applicable  Procedures
     and this Section 5.02(c)(iv).  Upon receipt by the Certificate Registrar at
     the  Corporate  Trust  Office  of  (1)  the  Individual  Certificate  to be
     transferred  with an assignment and transfer  pursuant to Section  5.02(a),
     (2) written instructions given in accordance with the Applicable Procedures
     from an Agent Member directing the Certificate Registrar to credit or cause
     to be credited to another  specified  Agent  Member's  account a beneficial
     interest in such  Regulation S Global  Certificate or such Rule 144A Global
     Certificate,  as the case may be, in an amount equal to the Denomination of
     the Individual Certificate to be so transferred,  (3) a written order given
     in  accordance  with  the  Applicable  Procedures  containing   information
     regarding  the account of the Agent Member and, in the case of any transfer
     pursuant to Regulation S, the Euroclear or CEDEL  account,  as the case may
     be, to be credited with such beneficial interest, and (4) (x) an Investment
     Representation  Letter from the transferee  and, if delivery is to be taken
     in  the  form  of  a  beneficial   interest  in  the  Regulation  S  Global
     Certificate, a Regulation S Transfer Certificate from the transferor or (y)
     an Investment  Representation Letter from the transferee to the effect that
     such  transferee  is a Qualified  Institutional  Buyer if delivery is to be
     taken  in the  form  of a  beneficial  interest  in the  Rule  144A  Global
     Certificate,   the  Certificate  Registrar  shall  cancel  such  Individual
     Certificate,  execute  and  deliver a new  Individual  Certificate  for the
     Denomination of the Individual  Certificate not so transferred,  registered
     in the name of the Holder or the Holder's  transferee (as instructed by the
     Holder), and the Certificate Registrar shall instruct the Depository as the
     Certificate Custodian,  as applicable,  to increase the Denomination of the
     Regulation S Global Certificate or the Rule 144A Global Certificate, as the
     case may be, by the  Denomination  of the  Individual  Certificate to be so
     transferred,  and to credit or cause to be  credited  to the account of the
     Person specified in such  instructions  who, in the case of any increase in
     the Regulation S Global Certificate during the Restricted Period,  shall be
     an Agent Member acting for or on behalf of Euroclear or CEDEL,  or both, as
     the case may be,  a  corresponding  Denomination  of the Rule  144A  Global
     Certificate or the Regulation S Global Certificate, as the case may be.

          It is the intent of the foregoing that under no  circumstances  may an
     Institutional  Accredited  Investor  that is not a Qualified  Institutional
     Buyer  take  delivery  in the form of a  beneficial  interest  in a Private
     Global Certificate.

          (v) All Transfers.  An exchange of a beneficial  interest in a Private
     Global  Certificate  for an  Individual  Certificate  or  Certificates,  an
     exchange of an  Individual  Certificate  or  Certificates  for a beneficial
     interest in a Private Global  Certificate  and an exchange of an Individual
     Certificate  or  Certificates   for  another   Individual   Certificate  or
     Certificates  (in  each  case,  whether  or not  such  exchange  is made in
     anticipation of subsequent transfer, and, in the case of the Private Global
     Certificates, so long as the Private Global Certificates remain outstanding
     and are  held  by or on  behalf  of the  Depository),  may be made  only in
     accordance  with this Section 5.02 and in accordance  with the rules of the
     Depository and Applicable Procedures.

     (d) If Certificates  are issued upon the transfer,  exchange or replacement
of Certificates  not bearing the Securities  Legend,  the Certificates so issued
shall not bear the  Securities  Legend.  If  Certificates  are  issued  upon the
transfer, exchange or replacement of Certificates bearing the Securities Legend,
or if a request is made to remove the Securities  Legend on a  Certificate,  the
Certificates  so issued  shall bear the  Securities  Legend,  or the  Securities
Legend  shall not be removed,  as the case may be,  unless there is delivered to
the  Certificate  Registrar  such  satisfactory  evidence,  which may include an
opinion of counsel (at the expense of the party  requesting  the removal of such
legend)  familiar  with United  States  securities  laws,  as may be  reasonably
required by the Certificate  Registrar,  that neither the Securities  Legend nor
the  restrictions  on  transfers  set forth  therein are required to ensure that
transfers of any Certificate comply with the provisions of Rule 144A or Rule 144
under the Act or that such Certificate is not a "restricted security" within the
meaning of Rule 144 under the Act. Upon provision of such satisfactory evidence,
the Certificate  Registrar shall execute and deliver a Certificate that does not
bear the Securities Legend.

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

     (f) An Individual  Certificate (other than an Individual Certificate issued
in exchange for a beneficial interest in a Public Global Certificate pursuant to
Section 5.01) or a beneficial  interest in a Private Global Certificate may only
be transferred to Eligible  Investors,  as described herein. In the event that a
Responsible  Officer of the  Certificate  Registrar  becomes  aware that such an
Individual Certificate or beneficial interest in a Private Global Certificate is
being held by or for the benefit of a Person who is not an Eligible Investor, or
that such holding is unlawful  under the laws of a relevant  jurisdiction,  then
the  Certificate  Registrar  shall  have the  right to void  such  transfer,  if
permitted  under  applicable  law,  or to  require  the  investor  to sell  such
Individual Certificate or beneficial interest in a Private Global Certificate to
an Eligible Investor within fourteen days after notice of such determination and
each  Certificateholder  by  its  acceptance  of a  Certificate  authorizes  the
Certificate Registrar to take such action.

     (g) Subject to the provisions of this Section 5.02  regarding  transfer and
exchange,  transfers of the Global Certificates shall be limited to transfers of
such  Global  Certificates  in  whole,  but  not in  part,  to  nominees  of the
Depository or to a successor of the Depository or such successor's nominee.

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

     (i) Subject to Section  5.02(e),  transfers  of the Class B-4H,  Class V-1,
Class V-2, Class R and Class LR Certificates may be made only in accordance with
this Section 5.02(i). The Certificate Registrar shall register the transfer of a
Class B-4H,  Class V-1, Class V-2,  Class R or Class LR Certificate  only if (x)
the  transferor  has  advised the  Certificate  Registrar  in writing  that such
Certificate  is  being  transferred  to  a  Qualified  Institutional  Buyer,  an
Affiliated  Person  or,  in the  case of a  transfer  of a Class R or  Class  LR
Certificate  prior to the Residual  Trigger  Date, an  Institutional  Accredited
Investor  and (y)  prior  to  such  transfer  the  transferee  furnishes  to the
Certificate  Registrar an Investment  Representation  Letter.  In addition,  the
Certificate  Registrar  may as a  condition  of  the  registration  of any  such
transfer  require the  transferor  to furnish such other  certifications,  legal
opinions or other information (at the transferor's expense) as it may reasonably
require to confirm  that the  proposed  transfer  is being made  pursuant  to an
exemption  from,  or  in  a  transaction   not  subject  to,  the   registration
requirements of the Act and other applicable laws.

     (j) Neither the Depositor,  the Servicer,  the Trustee nor the  Certificate
Registrar is obligated  to register or qualify the Class B-1,  Class B-2,  Class
B-3,  Class  B-4,  Class  B-4H,  Class  V-1,  Class  V-2,  Class R or  Class  LR
Certificates under the Act or any other securities law or to take any action not
otherwise  required  under  this  Agreement  to  permit  the  transfer  of  such
Certificates  without  registration  or  qualification.   Any  Certificateholder
desiring to effect such a transfer  shall,  and does hereby agree to,  indemnify
the Depositor, the Servicer, the Trustee and the Certificate Registrar,  against
any loss,  liability or expense that may result if the transfer is not so exempt
or is not made in accordance with such federal and state laws.

     (k) No transfer of any Class A-1D,  Class A-2,  Class A-3, Class A-4, Class
A-5, Class B-1,  Class B-2,  Class B-3, Class B-4, Class B-4H,  Class V-1, Class
V-2, Class R or Class LR Certificate (each, a "Restricted Certificate") shall be
made to (i) an employee  benefit  plan subject to the  fiduciary  responsibility
provisions of ERISA, or Section 4975 of the Code, or a governmental plan subject
to any  federal,  state or local law  ("Similar  Law"),  which is to a  material
extent,  similar to the foregoing provisions of ERISA or the Code (collectively,
a "Plan") or (ii) a collective  investment fund in which a Plan is invested,  an
insurance  company that is using the assets of any  insurance  company  separate
account or general account in which the assets of any such Plan are invested (or
which are deemed  pursuant  to ERISA or any  Similar  Law to  include  assets of
Plans) to acquire any such Restricted  Certificate or any other Person acting on
behalf  of any  Plan or  using  the  assets  of any  Plan to  acquire  any  such
Restricted Certificate,  other than an insurance company using the assets of its
general  account under  circumstances  whereby such  transfer to such  insurance
company would not  constitute a "prohibited  transaction"  within the meaning of
Section 406 or 407 of ERISA,  Section 4975 of the Code, or a materially  similar
characterization  under  any  Similar  Law.  Each  prospective  transferee  of a
Restricted   Certificate  shall  either  (i)  deliver  to  the  Depositor,   the
Certificate  Registrar  and the Trustee,  a transfer or  representation  letter,
substantially  in the form of Exhibit D-2 hereto,  stating that the  prospective
transferee is not a Person referred to in (i) or (ii) above or (ii) in the event
the transferee is such an entity  specified in (i) or (ii) above,  except in the
case  of a  Residual  Certificate,  which  may  not be  transferred  unless  the
transferee  represents  it is not such an entity,  such entity shall  provide an
opinion  of  counsel  in form  and  substance  satisfactory  to the  Certificate
Registrar that the purchase or holding of the  certificates by or on behalf of a
plan will not result in the assets of the trust being deemed to be "plan assets"
and  subject  to  the  fiduciary  responsibility  provisions  of  ERISA  or  the
prohibited transaction provisions of ERISA and the Code or Similar Law, will not
constitute or result in a prohibited  transaction  within the meaning of Section
406 or 407 of ERISA or  Section  4975 of the  Code,  and  will not  subject  the
Servicer,  the Special Servicer,  the Depositor,  the Trustee or the Certificate
Registrar to any obligation or liability.  Neither the Trustee, the Servicer nor
the  Certificate  Registrar  shall register a Class R or Class LR Certificate in
any  Person's  name unless such Person has  provided  the letter  referred to in
clause (i) of the preceding sentence. The transferee of a beneficial interest in
a  Global  Certificate  that is a  Restricted  Certificate  shall be  deemed  to
represent  that it is not a Plan or a Person  acting  on  behalf  of any Plan or
using the assets of any Plan to acquire  such  interest  other than an insurance
company using the assets of its general account under circumstances whereby such
transfer  to  such   insurance   company  would  not  constitute  a  "prohibited
transaction" within the meaning of Section 406 or 407 of ERISA,  Section 4975 of
the Code, or a materially  similar  characterization  under any Similar Law. Any
transfer  of  a  Restricted  Certificate  that  would  violate  or  result  in a
prohibited  transaction  under ERISA or Section 4975 of the Code shall be deemed
absolutely null and void ab initio.

     (l) Each Person who has or acquires any Ownership  Interest shall be deemed
by the acceptance or acquisition of such Ownership Interest to have agreed to be
bound by the following  provisions  and the rights of each Person  acquiring any
Ownership Interest are expressly subject to the following provisions:

     (i)  Each Person  acquiring or holding any  Ownership  Interest  shall be a
          Permitted  Transferee  and shall not  acquire  or hold such  Ownership
          Interest as agent (including a broker,  nominee or other middleman) on
          behalf of any  Person  that is not a  Permitted  Transferee.  Any such
          Person shall promptly notify the  Certificate  Registrar of any change
          or  impending  change in its status  (or the status of the  beneficial
          owner of such  Ownership  Interest)  as a  Permitted  Transferee.  Any
          acquisition described in the first sentence of this Section 5.02(l) by
          a Person  who is not a  Permitted  Transferee  or by a  Person  who is
          acting as an agent of a Person who is not a Permitted Transferee shall
          be void and of no effect, and the immediately  preceding owner who was
          a Permitted  Transferee shall be restored to registered and beneficial
          ownership of the Ownership Interest as fully as possible.  Thirty (30)
          days after the Residual Trigger Date, any Ownership  Interest owned by
          an Institutional Accredited Investor on such date shall mandatorily be
          redeemed   and   simultaneously    reissued   to   Nomura   Securities
          International, Inc.; provided, however, that such mandatory redemption
          and  reissuance  shall  not  occur  if such  Institutional  Accredited
          Investor has  previously  provided to the Trustee and the  Certificate
          Registrar (i) a Residual  Transfer  Opinion or (ii) evidence that such
          Ownership  Interest  is  held  by  a  Permitted  Transferee  who  is a
          Qualified Institutional Buyer.

     (ii) No Ownership  Interest may be Transferred,  and no such Transfer shall
          be registered in the Certificate Register, without the express written
          consent of the Certificate  Registrar,  and the Certificate  Registrar
          shall not recognize the Transfer, and such proposed Transfer shall not
          be effective, without such consent with respect thereto. In connection
          with any proposed Transfer of any Ownership Interest,  the Certificate
          Registrar shall, as a condition to such consent,  (x) require delivery
          to it in form  and  substance  satisfactory  to it,  and the  proposed
          transferee  shall  deliver  to the  Certificate  Registrar  and to the
          proposed transferor an affidavit in substantially the form attached as
          Exhibit C-1 (a "Transferee  Affidavit") of the proposed transferee (A)
          that  such  proposed  transferee  is a  Permitted  Transferee  and (B)
          stating that (i) the  proposed  transferee  historically  has paid its
          debts as they have come due and intends to do so in the  future,  (ii)
          the  proposed  transferee  understands  that,  as  the  holder  of  an
          Ownership  Interest,  it may incur liabilities in excess of cash flows
          generated by the  residual  interest,  (iii) the  proposed  transferee
          intends to pay taxes associated with holding the Ownership Interest as
          they become due,  (iv) the proposed  transferee  will not transfer the
          Ownership  Interest to any Person  that does not provide a  Transferee
          Affidavit or as to which the proposed  transferee has actual knowledge
          that such  Person  is not a  Permitted  Transferee  or is acting as an
          agent  (including a broker,  nominee or other  middleman) for a Person
          that is not a Permitted  Transferee,  and (v) the proposed  transferee
          expressly agrees to be bound by and to abide by the provisions of this
          Section  5.02(e)  and (y) other than in  connection  with the  initial
          issuance of the Class R and Class LR Certificates, require a statement
          from the proposed  transferor  substantially  in the form  attached as
          Exhibit C-2 (the "Transferor  Letter"),  that the proposed  transferor
          has  no  actual  knowledge  that  the  proposed  transferee  is  not a
          Permitted  Transferee  and has no actual  knowledge  or reason to know
          that the proposed  transferee's  statements in the  preceding  clauses
          (x)(B)(i) or (iii) are false.

     (iii)Notwithstanding  the delivery of a Transferee  Affidavit by a proposed
          transferee  under clause (ii) above,  if a Responsible  Officer of the
          Certificate   Registrar  has  actual   knowledge   that  the  proposed
          transferee is not a Permitted Transferee, no Transfer to such proposed
          transferee  shall be effected and such proposed  Transfer shall not be
          registered on the Certificate  Register;  provided,  however, that the
          Certificate Registrar shall not be required to conduct any independent
          investigation  to  determine  whether  a  proposed   transferee  is  a
          Permitted Transferee.

     Upon notice to the Certificate Registrar that there has occurred a Transfer
to any Person that is a Disqualified Organization or an agent thereof (including
a broker, nominee, or middleman) in contravention of the foregoing restrictions,
and in any event not later than 60 days after a request for information from the
transferor of such Ownership Interest,  or such agent, the Certificate Registrar
and the Trustee agree to furnish to the IRS and the transferor of such Ownership
Interest or such agent such information  necessary to the application of Section
860E(e) of the Code as may be required by the Code,  including,  but not limited
to, the present value of the total anticipated excess inclusions with respect to
such Class R or Class LR Certificate (or portion thereof) for periods after such
Transfer.  At the election of the  Certificate  Registrar  and the Trustee,  the
Certificate  Registrar and the Trustee may charge a reasonable fee for computing
and furnishing  such  information to the transferor or to such agent referred to
above;  provided,  however,  that such Persons shall in no event be excused from
furnishing such information.

     Within  one  (1)  Business  Day  after  notice  from  the  Servicer  of the
occurrence of the Residual  Trigger Date,  the Trustee shall forward such notice
to any  Institutional  Accredited  Investor  who is the  holder of an  Ownership
Interest on such date.  Thirty (30) days after the Residual  Trigger  Date,  the
Trustee shall mandatorily redeem any Ownership Interest held by an Institutional
Accredited  Investor and reissue such  Ownership  Interest to Nomura  Securities
International,  Inc.;  provided,  however,  the  Trustee  shall not effect  such
mandatory   redemption  and  reissuance  of  such  Ownership  Interest  if  such
Institutional  Accredited  Investor has delivered to the Trustee and Certificate
Registrar  either  (i)  evidence  that  such  Ownership  Interest  is  held by a
Permitted  Transferee who is a Qualified  Institutional Buyer or (ii) a Residual
Transfer Opinion. The Trustee and the Certificate Registrar shall take all steps
necessary to effect and document the mandatory  redemption and reissuance of any
Ownership  Interest thirty (30) days after the Residual Trigger Date pursuant to
this  Section  5.02(l).  For  purposes of the REMIC  Provisions,  any  mandatory
redemption  and  reissuance of any Ownership  Interest  pursuant to this Section
5.02(l)  shall be deemed to be a purchase  and sale  between  Nomura  Securities
International,  Inc. and the  Institutional  Accredited  Investor  that held the
related Ownership Interest prior to such redemption and reissuance.

     Upon request of an Institutional  Accredited  Investor who is the holder of
an Ownership  Interest on the Residual Trigger Date, the Depositor shall use its
best reasonable  efforts to obtain a Residual  Transfer  Opinion,  which opinion
shall be at the expense of the Person requesting such opinion.

     SECTION 5.03. 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 Certificate Registrar such security or indemnity as may be required by it
to save it, the  Trustee  and the  Servicer  harmless,  then,  in the absence of
actual knowledge by a Responsible Officer of the Certificate Registrar that such
Certificate  has been  acquired  by a bona fide  purchaser,  the  Trustee or the
Authenticating   Agent  shall  execute  and  authenticate  and  the  Certificate
Registrar  shall  deliver,  in  exchange  for or in lieu of any such  mutilated,
destroyed,  lost or stolen Certificate,  a new Certificate of the same Class and
of like tenor and Percentage Interest.  Upon the issuance of any new Certificate
under this Section 5.03, 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 Certificate  Registrar)  connected  therewith.  Any replacement  Certificate
issued pursuant to this Section 5.03 shall constitute  complete and indefeasible
evidence of ownership  of the  corresponding  interest in the Trust Fund,  as if
originally  issued,  whether or not the lost,  stolen or  destroyed  Certificate
shall be found at any time.

     SECTION 5.04. Appointment of Paying Agent.

     The  Trustee  may  appoint  a  paying  agent  for  the  purpose  of  making
distributions to Certificateholders  pursuant to Section 4.01. The Trustee shall
cause such Paying Agent,  if other than the Trustee or the Servicer,  to execute
and deliver to the Servicer and the Trustee an  instrument  in which such Paying
Agent shall agree with the  Servicer and the Trustee that such Paying Agent will
hold all sums held by it for the payment to  Certificateholders in trust for the
benefit of the  Certificateholders  entitled  thereto  until such sums have been
paid to the  Certificateholders or disposed of as otherwise provided herein. The
initial Paying Agent shall be the Trustee.  Except for LaSalle National Bank, as
the  initial  Paying  Agent,  the Paying  Agent  shall at all times be an entity
having a long-term  unsecured  debt rating of at least "AA" by Fitch and DCR and
"Aa2" by Moody's, or shall be otherwise acceptable to each Rating Agency.

     SECTION 5.05. Access to Certificateholders' Names and Addresses.

     (a) If any  Certificateholder  (for  purposes  of  this  Section  5.05,  an
"Applicant")  applies  in  writing  to  the  Certificate  Registrar,   and  such
application  states  that  the  Applicant  desires  to  communicate  with  other
Certificateholders,  the  Certificate  Registrar  shall  furnish  or cause to be
furnished  to  such  Applicant  a  list  of  the  names  and  addresses  of  the
Certificateholders  as of the most  recent  Record  Date,  at the expense of the
Applicant.

     (b) Every  Certificateholder,  by  receiving  and holding its  Certificate,
agrees with the Trustee that the Trustee and the Certificate Registrar shall not
be held accountable in any way by reason of the disclosure of any information as
to the names and addresses of the  Certificateholders  hereunder,  regardless of
the source from which such information was derived.

     SECTION 5.06. Actions of Certificateholders.

     (a) Any request, demand, authorization,  direction, notice, consent, waiver
or  other  action   provided  by  this   Agreement  to  be  given  or  taken  by
Certificateholders  may be embodied in and evidenced by one or more  instruments
of substantially similar tenor signed by such Certificateholders in person or by
agent  duly  appointed  in  writing;  and except as herein  otherwise  expressly
provided, such action shall become effective when such instrument or instruments
are  delivered  to the Trustee  and,  when  required,  to the  Depositor  or the
Servicer.  Proof of execution of any such instrument or of a writing  appointing
any such  agent  shall be  sufficient  for any  purpose  of this  Agreement  and
conclusive in favor of the Trustee,  the Depositor and the Servicer,  if made in
the manner provided in this Section.

     (b) The fact and date of the execution by any Certificateholder of any such
instrument or writing may be proved in any  reasonable  manner which the Trustee
deems sufficient.

     (c) Any request, demand, authorization,  direction, notice, consent, waiver
or other act by a Certificateholder shall bind every Holder of every Certificate
issued upon the registration of transfer  thereof or in exchange  therefor or in
lieu  thereof,  in  respect of  anything  done,  or  omitted to be done,  by the
Trustee,  the  Depositor  or the  Servicer in reliance  thereon,  whether or not
notation of such action is made upon such Certificate.

     (d) The Trustee or Certificate  Registrar may require such additional proof
of any matter referred to in this Section 5.06 as it shall deem necessary.


                                   ARTICLE VI

              THE DEPOSITOR, THE SERVICER AND THE SPECIAL SERVICER

     SECTION 6.01. Liability of the Depositor, the Servicer and the Special
                   Servicer.

     The Depositor,  the Servicer and the Special  Servicer each shall be liable
in  accordance  herewith  only to the  extent  of the  obligations  specifically
imposed by this Agreement.

     SECTION 6.02. Merger or Consolidation of the Servicer.

     Subject to the following  paragraph,  the Servicer will keep in full effect
its existence,  rights and good standing as a corporation  under the laws of the
State of Texas  and will not  jeopardize  its  ability  to do  business  in each
jurisdiction  in which the  Mortgaged  Properties  are located or 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  Servicer  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 it shall be a party,
or any Person succeeding to its business, shall be the successor of the Servicer
hereunder,  and shall be deemed to have  assumed all of the  liabilities  of the
Servicer hereunder, if each of the Rating Agencies has confirmed in writing that
such merger or  consolidation  or transfer of assets and  succession,  in and of
itself,  will not cause a downgrade,  qualification  or  withdrawal  of the then
current ratings assigned by such Rating Agency to any Class of Certificates.

     SECTION 6.03. Limitation on Liability of the Depositor, the Servicer and
                   Others.

     Neither the Depositor,  the Servicer,  the Special  Servicer nor any of the
directors, officers, employees or agents of the Depositor or the Servicer or the
Special  Servicer  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 the
Servicer  or the  Special  Servicer  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 willful  misconduct,  bad  faith,  fraud or
negligence in the  performance  of duties or by reason of reckless  disregard of
obligations  or duties  hereunder.  The  Depositor,  the  Servicer,  the Special
Servicer and any  director,  officer,  employee or agent of the  Depositor,  the
Servicer or the Special  Servicer  may rely in good faith on any document of any
kind which,  prima facie, is properly  executed and submitted by any appropriate
Person respecting any matters arising  hereunder.  The Depositor,  the Servicer,
the  Special  Servicer  and any  director,  officer,  employee  or  agent of the
Depositor or the Servicer or the Special  Servicer shall be indemnified and held
harmless by the Trust Fund  against any loss,  liability  or expense  (including
legal fees and  expenses)  (i)  incurred  in  connection  with any legal  action
relating to this Agreement or the Certificates,  other than any loss,  liability
or  expense  incurred  by reason of  willful  misconduct,  bad  faith,  fraud or
negligence (or in the case of the Servicer,  by reason of any specific liability
imposed for a breach of the  Servicing  Standard) in the  performance  of duties
hereunder or by reason of reckless disregard of obligations or duties hereunder,
in each case by the  Person  being  indemnified  or (ii)  imposed  by any taxing
authority if such loss,  liability or expense is not  specifically  reimbursable
pursuant to the terms of this Agreement.  Neither the Depositor nor the Servicer
nor the Special  Servicer shall 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 expose it to any expense
or  liability;  provided,  however,  that the  Depositor  or the Servicer or the
Special  Servicer  may in its  discretion  undertake  any action  related to its
obligations  hereunder  which it may deem necessary or desirable with respect to
this Agreement and the rights and duties of the parties hereto and the interests
of the Certificateholders hereunder. In such event, the legal expenses and costs
of such action and any liability  resulting  therefrom shall be expenses,  costs
and  liabilities  of the Trust Fund,  and the  Depositor,  the  Servicer and the
Special Servicer shall be entitled to be reimbursed therefor from the Collection
Account as provided in Section 3.06 of this Agreement.

     SECTION 6.04. Limitation on Resignation of the Servicer and the Special
                   Servicer; Termination of the Servicer and the Special
                   Servicer.

     (a) The  Servicer  and the Special  Servicer  may assign  their  respective
rights and delegate their respective duties and obligations under this Agreement
in  connection  with the sale or  transfer  of a  substantial  portion  of their
mortgage  servicing  or  asset  management  portfolio,  provided  that:  (i) the
purchaser or transferee  accepting  such  assignment and delegation (A) shall be
satisfactory  to the Trustee and to the  Depositor,  (B) shall be an established
mortgage finance institution, bank or mortgage servicing institution,  organized
and  doing  business  under the laws of any  state of the  United  States or the
District  of  Columbia,  authorized  under such laws to perform  the duties of a
servicer of mortgage loans or a Person resulting from a merger, consolidation or
succession that is permitted under Section 6.02, (C) shall be acceptable to each
Rating Agency as confirmed by a letter from each Rating Agency  delivered to the
Trustee  that  such  assignment  or  delegation  will  not  cause  a  downgrade,
withdrawal or qualification of the then current ratings of the Certificates, and
(D) shall execute and deliver to the Trustee an agreement, in form and substance
reasonably  satisfactory  to the Trustee,  which  contains an assumption by such
Person of the due and punctual  performance  and observance of each covenant and
condition to be performed or observed by the Servicer  under this Agreement from
and after the date of such  agreement;  (ii) as  confirmed by a letter from each
Rating Agency  delivered to the Trustee,  each Rating Agency's rating or ratings
of the Regular Certificates in effect immediately prior to such assignment, sale
or transfer will not be  qualified,  downgraded or withdrawn as a result of such
assignment,  sale or transfer;  (iii) the Servicer or the Special Servicer shall
not be released from its  obligations  under this  Agreement that arose prior to
the effective date of such  assignment  and delegation  under this Section 6.04;
and (iv) the  rate at  which  the  Servicer  Compensation  or  Special  Servicer
Compensation,  as applicable (or any component  thereof) is calculated shall not
exceed  the  rate  then  in  effect.  Upon  acceptance  of such  assignment  and
delegation,  the  purchaser or  transferee  shall be the  successor  Servicer or
Special Servicer, as applicable, hereunder.

     (b) Except as provided in this Section  6.04,  the Servicer and the Special
Servicer shall not resign from their  respective  obligations  and duties hereby
imposed on them except upon  determination  that such  duties  hereunder  are no
longer permissible under applicable law. Any such  determination  permitting the
resignation of the Servicer or the Special  Servicer,  as  applicable,  shall be
evidenced by an Opinion of Counsel  (obtained  at the  resigning  Servicer's  or
Special Servicer's expense) to such effect delivered to the Trustee.

     (c)  Certificateholders  representing  in the aggregate at least 51% of the
Voting Rights of all  Certificateholders may remove the Servicer and the Special
Servicer upon the occurrence of an Event of Default under this  Agreement,  upon
written  notice to the  Servicer,  the Special  Servicer,  the Depositor and the
Trustee,  provided  that each Rating  Agency has  confirmed in writing that such
removal will not result in a downgrade,  qualification or withdrawal of the then
current  ratings by such  Rating  Agency to any Class of  Certificates.  Without
limiting the  generality of the succeeding  paragraph,  no such removal shall be
effective  unless and until (i) the  Servicer or the Special  Servicer  has been
paid any unpaid  Servicer  Compensation  or Special  Servicer  Compensation,  as
applicable, unreimbursed Advances (including Advance Interest Amounts thereon to
which it is entitled) and all other amounts to which the Servicer or the Special
Servicer is entitled  hereunder to the extent such amounts  accrue prior to such
effective  date and (ii) with  respect to a  resignation  by the  Servicer,  the
successor Servicer has deposited into the Investment Accounts from which amounts
were  withdrawn to reimburse  the  terminated  Servicer,  an amount equal to the
amounts so withdrawn,  to the extent such amounts would not have been  permitted
to be withdrawn  except pursuant to this paragraph,  in which case the successor
Servicer shall,  immediately upon deposit,  have the same right of reimbursement
or payment as the terminated  Servicer had immediately  prior to its termination
without regard to the operation of this paragraph.

     No  resignation  or removal of the  Servicer  or the  Special  Servicer  as
contemplated  by the  preceding  paragraphs  shall  become  effective  until the
Trustee or a  successor  Servicer  or Special  Servicer  shall have  assumed the
Servicer's or the Special Servicer's  responsibilities,  duties, liabilities and
obligations  hereunder.  If no  successor  Servicer or Special  Servicer  can be
obtained to perform  such  obligations  for the same  compensation  to which the
terminated  Servicer or Special  Servicer would have been  entitled,  additional
amounts payable to such successor  Servicer or Special Servicer shall be treated
as Realized Losses.

     SECTION 6.05. Rights of the Depositor and the Trustee in Respect of the
                   Servicer and the Special Servicer.

     The  Servicer and the Special  Servicer  shall  afford the  Depositor,  the
Trustee and the Rating Agencies,  upon reasonable notice, during normal business
hours  access to all  records  maintained  by it in  respect  of its  rights and
obligations   hereunder  and  access  to  its  officers   responsible  for  such
obligations.  Upon request,  the Servicer and the Special Servicer shall furnish
to the  Depositor,  Servicer,  Special  Servicer and the Trustee its most recent
financial  statements (or in the case of the Servicer,  the financial statements
of AMRESCO INC. if no separate  financial  statements have been prepared for the
Servicer) and such other  information in its possession  regarding its business,
affairs, property and condition,  financial or otherwise as the party requesting
such information,  in its reasonable judgment,  determines to be relevant to the
performance  of the  obligations  hereunder  of the  Servicer  and  the  Special
Servicer. The Depositor may, but is not obligated to, enforce the obligations of
the Servicer or the Special Servicer hereunder which are in default and may, but
is not  obligated  to,  perform,  or cause a designee to perform,  any defaulted
obligation of such Person hereunder or exercise its rights  hereunder,  provided
that the Servicer and the Special  Servicer  shall not be relieved of any of its
obligations  hereunder  by virtue of such  performance  by the  Depositor or its
designee.  In the event the Depositor or its designee undertakes any such action
it will be reimbursed by the Trust Fund from the Collection  Account as provided
in Section 3.06 and Section  6.03(a) hereof to the extent not  recoverable  from
the Servicer or Special Servicer,  as applicable.  Neither the Depositor nor the
Trustee and neither the Servicer,  with respect to the Special Servicer, nor the
Special Servicer, with respect to the Servicer, shall have any responsibility or
liability  for any  action or  failure  to act by the  Servicer  or the  Special
Servicer  and  neither  such Person is  obligated  to monitor or  supervise  the
performance  of the  Servicer or the Special  Servicer  under this  Agreement or
otherwise.  Neither the  Servicer  nor the Special  Servicer  shall be under any
obligation to disclose confidential or proprietary  information pursuant to this
Section.

     SECTION 6.06. Servicer or Special Servicer as Owner of a Certificate.

     The Servicer or an Affiliate of the Servicer or the Special  Servicer or an
Affiliate  of the Special  Servicer  may become the Holder (or with respect to a
Global Certificate, Beneficial Owner) of any Certificate with the same rights it
would have if it were not the  Servicer or the Special  Servicer or an Affiliate
thereof. If, at any time during which the Servicer or the Special Servicer or an
Affiliate  of the Servicer or the Special  Servicer is the Holder or  Beneficial
Owner of any Certificate,  the Servicer or the Special Servicer proposes to take
action  (including  for this  purpose,  omitting to take action) that (i) is not
expressly prohibited by the terms hereof and would not, in the Servicer's or the
Special Servicer's good faith judgment, violate the Servicing Standard, and (ii)
if taken,  might  nonetheless,  in the Servicer's or the Special Servicer's good
faith  judgment,  be  considered  by other  Persons  to  violate  the  Servicing
Standard,  the  Servicer or the Special  Servicer  may seek the  approval of the
Certificateholders  to such action by delivering to the Trustee a written notice
that (i)  states  that it is  delivered  pursuant  to this  Section  6.06,  (ii)
identifies the Percentage  Interest in each Class of  Certificates  beneficially
owned by the Servicer or the Special Servicer or an Affiliate of the Servicer or
the Special  Servicer,  and (iii) describes in reasonable detail the action that
the Servicer or the Special Servicer proposes to take. The Trustee, upon receipt
of such  notice,  shall  forward it to the  Certificateholders  (other  than the
Servicer  and its  Affiliates  or the Special  Servicer and its  Affiliates,  as
appropriate)  together with such  instructions for response as the Trustee shall
reasonably determine. If at any time Certificateholders holding greater than 50%
of the Voting Rights of all Certificateholders (calculated without regard to the
Certificates beneficially owned by the Servicer or its Affiliates or the Special
Servicer or its  Affiliates)  shall have  consented  in writing to the  proposal
described in the written  notice,  and if the  Servicer or the Special  Servicer
shall act as  proposed  in the written  notice,  such action  shall be deemed to
comply  with  the  Servicing   Standard.   The  Trustee  shall  be  entitled  to
reimbursement from the Servicer or the Special Servicer,  as applicable,  of the
reasonable  expenses of the Trustee incurred  pursuant to this paragraph.  It is
not the intent of the  foregoing  provision  that the  Servicer  or the  Special
Servicer be permitted to invoke the  procedure  set forth herein with respect to
routine  servicing  matters  arising  hereunder,  except in the case of  unusual
circumstances.


                                   ARTICLE VII

                                     DEFAULT

     SECTION 7.01. Events of Default.

     (a) "Servicer Event of Default", wherever used herein, means any one of the
following events:

     (i)  any failure by the Servicer to remit to the Collection  Account or any
          failure by the  Servicer to remit to the Trustee for deposit  into the
          Distribution Account, Upper-Tier Distribution Account, Excess Interest
          Distribution  Account,  Interest  Reserve Account or Default  Interest
          Distribution  Account,  any amount  required to be so deposited by the
          Servicer  (including  a P&I  Advance)  pursuant  to,  and at the  time
          specified by the terms of this Agreement; or

     (ii) any failure on the part of the Servicer  duly to observe or perform in
          any material  respect any other of the  covenants or agreements or the
          breach  of  any  representations  or  warranties  on the  part  of the
          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
          the Servicer by the Depositor or the Trustee, or to the Servicer,  the
          Depositor  and the Trustee by the Holders of  Certificates  evidencing
          Percentage Interests of at least 25% of any Class affected thereby; or

     (iii)confirmation  in writing by any Rating  Agency that  failure to remove
          the Servicer will, in and of itself, cause a downgrade,  qualification
          or  withdrawal  of the then current  ratings  assigned to any Class of
          Certificates; or

     (iv) a decree or order of a court or agency or supervisory authority having
          jurisdiction in the premises in an involuntary  case under any present
          or future federal or state  bankruptcy,  insolvency or similar law for
          the  appointment  of a  conservator  or receiver or  liquidator in any
          insolvency, 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 the Servicer and such decree
          or order shall have remained in force  undischarged  or unstayed for a
          period of 60 days; or

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

     (vi) the  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

     (vii)the Servicer  shall fail to make any Property  Advance  required to be
          made by the  Servicer  hereunder  (whether  or not the  Trustee or the
          Fiscal Agent makes such Advance),  which failure continues  unremedied
          for a period  of  fifteen  (15)  days  after  the  date on which  such
          Property  Advance was first due (or for any  shorter  period as may be
          required,  if  applicable,  to avoid any lapse in  insurance  coverage
          required  under any  Mortgage or this  Agreement  with  respect to any
          Mortgaged  Property or to avoid any foreclosure or similar action with
          respect to any  Mortgaged  Property by reason of a failure to pay real
          estate  taxes and  assessments  and if the  Trustee  makes a  required
          Property  Advance  pursuant to Section  3.08(a) due to the  Servicer's
          failure to make a required Advance,  such Event of Default shall occur
          immediately upon such Advance);

then,  and in each and every such case,  so long as a Servicer  Event of Default
shall not have been remedied,  the Trustee may, and at the written  direction of
the Holders of at least 25% of the aggregate  Voting Rights of all  Certificates
shall, terminate the Servicer.

     In the  event  that the  Servicer  is also  the  Special  Servicer  and the
Servicer is terminated as provided in this Section 7.01, the Servicer shall also
be terminated as Special Servicer.

     (b) "Special  Servicer Event of Default",  wherever used herein,  means any
one of the following events:

     (i)  any failure by the Special Servicer to remit to the Collection Account
          any  amount  required  to be so  deposited  by  the  Special  Servicer
          pursuant to and in accordance with the terms of this Agreement; or

     (ii) any  failure on the part of the  Special  Servicer  duly to observe or
          perform  in  any  material  respect  any  other  of the  covenants  or
          agreements or the breach of any  representations  or warranties on the
          part  of the  Special  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 the  Special  Servicer by the  Servicer,  the
          Depositor or the Trustee,  or to the Special  Servicer,  the Servicer,
          the  Depositor  and  the  Trustee  by  the  Holders  of   Certificates
          evidencing  Percentage Interests of at least 25% of any Class affected
          thereby; or

     (iii)confirmation  in writing by any Rating  Agency that  failure to remove
          the  Special  Servicer  would,  in and of itself,  cause a  downgrade,
          qualification  or withdrawal of the then current  ratings  assigned to
          any Class of Certificates; or

     (iv) a decree or order of a court or agency or supervisory authority having
          jurisdiction in the premises in an involuntary  case under any present
          or future federal or state  bankruptcy,  insolvency or similar law for
          the  appointment  of a  conservator  or receiver or  liquidator in any
          insolvency, 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 the Special Servicer and such
          decree or order shall have remained in force  undischarged or unstayed
          for a period of 60 days; or

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

     (vi) the Special  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;

then,  and in each and every such case, so long as a Special  Servicer  Event of
Default  shall not have been  remedied,  the  Trustee  may,  and at the  written
direction of the Holders of at least 25% of the  aggregate  Voting Rights of all
Certificates shall, terminate the Special Servicer.

     (c) In the event that the  Servicer or the Special  Servicer is  terminated
pursuant to this Section 7.01, the Trustee (the  "Terminating  Party") shall, by
notice in writing to the  Servicer or the Special  Servicer,  as the case may be
(the "Terminated Party"), terminate all of its rights and obligations under this
Agreement and in and to the Mortgage Loans and the proceeds thereof,  other than
any  rights  it may have  hereunder  as a  Certificateholder  and any  rights or
obligations  that accrued prior to the date of such  termination  (including the
right to receive all amounts accrued or owing to it under this Agreement,  plus,
in the case of the Servicer,  interest at the Advance Rate on such amounts until
received to the extent such amounts bear interest as provided in this Agreement,
with respect to periods prior to the date of such  termination  and the right to
the benefits of Section 6.03 notwithstanding any such termination).  On or after
the  receipt  by the  Terminated  Party,  of  such  written  notice,  all of its
authority  and  power  under  this  Agreement,   whether  with  respect  to  the
Certificates  (except  that the  Terminated  Party shall  retain its rights as a
Certificateholder in the event and to the extent that it is a Certificateholder)
or the  Mortgage  Loans  or  otherwise,  shall  pass  to and  be  vested  in the
Terminating  Party pursuant to and under this Section and,  without  limitation,
the Terminating Party is hereby authorized and empowered to execute and deliver,
on behalf of and at the expense of the Terminated Party, as  attorney-in-fact or
otherwise, any and all documents and other instruments,  and to do or accomplish
all other acts or things necessary or appropriate to effect the purposes of such
notice of  termination,  whether to complete  the transfer  and  endorsement  or
assignment  of the  Mortgage  Loans and related  documents,  or  otherwise.  The
Servicer  and the  Special  Servicer  each  agree in the event it is  terminated
pursuant to this  Section  7.01 to promptly  (and in any event no later than ten
Business  Days  subsequent  to such notice)  provide,  at its own  expense,  the
Terminating  Party with all documents and records  requested by the  Terminating
Party to enable the Terminating Party to assume its functions hereunder,  and to
cooperate with the Terminating  Party and the successor to its  responsibilities
hereunder  in  effecting  the  termination  of its  responsibilities  and rights
hereunder, including, without limitation, the transfer to the successor Servicer
or Special Servicer or the Terminating Party, as applicable,  for administration
by it of all  cash  amounts  which  shall  at the time be or  should  have  been
credited by the Servicer or the Special Servicer to the Collection Account,  and
any REO Account,  Lock-Box  Account or Cash  Collateral  Account  thereafter  be
received  with respect to the Mortgage  Loans,  and shall  promptly  provide the
Terminating  Party or such  successor  Servicer or Special  Servicer  (which may
include the  Trustee),  as  applicable,  all  documents  and records  reasonably
requested by it, such  documents  and records to be provided in such form as the
Terminating  Party  or  such  successor   Servicer  or  Special  Servicer  shall
reasonably request (including  electromagnetic form), to enable it to assume the
Servicer's or Special Servicer's  function  hereunder.  All reasonable costs and
expenses of the Terminating Party or the successor Servicer or successor Special
Servicer  incurred in connection  with  transferring  the Mortgage  Files to the
successor  Servicer or Special  Servicer and amending this  Agreement to reflect
such succession as successor  Servicer or successor Special Servicer pursuant to
this  Section  7.01 shall be paid by the  predecessor  Servicer  or the  Special
Servicer, as applicable,  upon presentation of reasonable  documentation of such
costs and expenses. If the predecessor Servicer or Special Servicer (as the case
may be) has not reimbursed the  Terminating  Party or the successor  Servicer or
Special  Servicer for such  expenses  within 90 days after the  presentation  of
reasonable  documentation,  such expense  shall be reimbursed by the Trust Fund;
provided  that the  Terminated  Party  shall  not  thereby  be  relieved  of its
liability for such expenses.

     SECTION 7.02. Trustee to Act; Appointment of Successor.

     On and after the time the  Servicer  or the  Special  Servicer  receives  a
notice of termination  pursuant to Section 7.01, the Terminating  Party shall be
its  successor in all  respects in its capacity as Servicer or Special  Servicer
under this Agreement and the  transactions set forth or provided for herein and,
except as provided herein, shall be subject to all the responsibilities, duties,
limitations on liability and liabilities relating thereto and arising thereafter
placed on the Servicer or Special  Servicer by the terms and provisions  hereof;
provided,   however,   that   (i)   the   Terminating   Party   shall   have  no
responsibilities,  duties, liabilities or obligations with respect to any act or
omission of the Servicer or Special Servicer and (ii) any failure to perform, or
delay in performing,  such duties or  responsibilities  caused by the Terminated
Party's  failure to  provide,  or delay in  providing,  records,  tapes,  disks,
information  or monies  shall not be  considered  a  default  by such  successor
hereunder.  The Trustee,  as successor  Servicer or successor  Special Servicer,
shall be  indemnified  to the full  extent  provided  the  Servicer  or  Special
Servicer,  as applicable,  under this  Agreement  prior to the Servicer's or the
Special  Servicer's  termination.  The  appointment  of a successor  Servicer or
successor  Special  Servicer  shall not affect any liability of the  predecessor
Servicer or Special  Servicer which may have arisen prior to its  termination as
Servicer or Special Servicer.  The Terminating Party shall not be liable for any
of the representations and warranties of the Servicer or Special Servicer herein
or in any  related  document  or  agreement,  for any acts or  omissions  of the
predecessor  Servicer or Special  Servicer or for any losses incurred in respect
of any Permitted  Investment by the Servicer  pursuant to Section 3.07 hereunder
nor shall the Trustee be required to purchase any Mortgage  Loan  hereunder.  As
compensation  therefor,  the Terminating Party as successor  Servicer or Special
Servicer shall be entitled to the Servicing  Compensation  or Special  Servicing
Compensation,  as applicable,  and all funds relating to the Mortgage Loans that
accrue  after  the date of the  Terminating  Party's  succession  to  which  the
Servicer or Special Servicer would have been entitled if the Servicer or Special
Servicer,  as  applicable,  had  continued  to act  hereunder.  In the event any
Advances  made by the  Servicer and the Trustee or the Fiscal Agent shall at any
time be  outstanding,  or any amounts of interest  thereon  shall be accrued and
unpaid,  all amounts available to repay Advances and interest hereunder shall be
applied  entirely to the  Advances  made by the Trustee or the Fiscal Agent (and
the accrued and unpaid interest thereon), until such Advances and interest shall
have been repaid in full.  Notwithstanding  the above,  the  Trustee  may, if it
shall be  unwilling  to so act,  or shall,  if it is unable to so act, or if the
Holders of Certificates  entitled to at least 25% of the aggregate Voting Rights
so request in writing to the  Trustee,  or if neither the Trustee nor the Fiscal
Agent is rated by each Rating  Agency in one of its two highest  long-term  debt
rating categories or if the Rating Agencies do not provide written  confirmation
that the  succession  of the  Trustee,  as  Servicer  or  Special  Servicer,  as
applicable, will not cause a downgrade,  qualification or withdrawal of the then
current ratings assigned to the Certificates,  promptly  appoint,  or petition a
court of  competent  jurisdiction  to appoint,  any  established  mortgage  loan
servicing  institution  the appointment of which will not result in a downgrade,
qualification  or withdrawal of the then current  rating or ratings  assigned to
any Class of Certificates as evidenced in writing by each Rating Agency,  as the
successor to the Servicer or Special Servicer,  as applicable,  hereunder in the
assumption of all or any part of the responsibilities,  duties or liabilities of
the Servicer or Special Servicer hereunder. No appointment of a successor to the
Servicer or Special  Servicer  hereunder shall be effective until the assumption
by such successor of all the Servicer's or Special Servicer's  responsibilities,
duties and  liabilities  hereunder.  Pending  appointment  of a successor to the
Servicer (or the Special  Servicer if the Special Servicer is also the Servicer)
hereunder,  unless the Trustee shall be  prohibited  by law from so acting,  the
Trustee  shall  act in such  capacity  as herein  above  provided.  Pending  the
appointment of a successor to the Special Servicer,  unless the Servicer is also
the Special  Servicer,  the Servicer shall act in such  capacity.  In connection
with such appointment and assumption described herein, 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 no such
compensation  shall  be  in  excess  of  that  permitted  the  Terminated  Party
hereunder,  provided,  further, that if no successor to the Terminated Party can
be obtained to perform  the  obligations  of such  Terminated  Party  hereunder,
additional amounts shall be paid to such successor and such amounts in excess of
that permitted the  Terminated  Party shall be treated as Realized  Losses.  The
Depositor,  the  Trustee,  the Servicer or Special  Servicer and such  successor
shall take such action, consistent with this Agreement, as shall be necessary to
effectuate any such succession.

     SECTION 7.03. Notification to Certificateholders.

     (a) Upon any termination pursuant to Section 7.01 above or appointment of a
successor to the Servicer or the Special Servicer, the Trustee shall give prompt
written  notice  thereof to  Certificateholders  at their  respective  addresses
appearing in the Certificate Register and to each Rating Agency.

     (b) Within 30 days after the  occurrence of any Event of Default of which a
Responsible  Officer of the Trustee  has actual  knowledge,  the  Trustee  shall
transmit by mail to all Holders of Certificates and to each Rating Agency notice
of such Event of Default,  unless such Event of Default shall have been cured or
waived.

     SECTION 7.04. Other Remedies of Trustee.

     During  the  continuance  of any  Servicer  Event of  Default  or a Special
Servicer Event of Default,  so long as such Servicer Event of Default or Special
Servicer  Event of Default,  if applicable,  shall not have been  remedied,  the
Trustee,  in addition to the rights  specified in Section  7.01,  shall have the
right,  in its own name 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 filing of proofs of claim
and debt in connection  therewith).  In such event, the legal fees, expenses and
costs of such action and any liability  resulting  therefrom  shall be expenses,
costs and liabilities of the Trust Fund, and the Trustee shall be entitled to be
reimbursed  therefor  from the  Collection  Account as provided in Section 3.06.
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  Servicer  Event of  Default or Special
Servicer Event of Default, if applicable.

     SECTION 7.05. Waiver of Past Events of Default; Termination.

     The  Holders  of  Certificates  evidencing  not less  than  66-2/3%  of the
aggregate  Voting  Rights of the  Certificates  may, on behalf of all Holders of
Certificates,  waive any  default by the  Servicer  or Special  Servicer  in the
performance of its obligations hereunder and its consequences,  except a default
in making any required deposits (including P&I Advances) to or payments from the
Collection  Account or the  Distribution  Account or in  remitting  payments  as
received,  in each case in accordance with this Agreement.  Upon any such waiver
of a past default,  such default shall cease to exist,  and any Event of Default
arising  therefrom  shall be deemed to have been  remedied for every  purpose of
this  Agreement.  No such waiver shall extend to any subsequent or other default
or impair any right consequent thereon.


                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE

     SECTION 8.01. Duties of Trustee.

     (a) The Trustee,  prior to the occurrence of an Event of Default of which a
Responsible  Officer of the Trustee has actual knowledge 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
and no permissive right of the Trustee shall be construed as a duty.  During the
continuance of an Event of Default of which a Responsible Officer of the Trustee
has actual  knowledge,  the Trustee,  subject to the provisions of Sections 7.02
and 7.05 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 person would exercise or use under the  circumstances  in the conduct of
such person's own affairs.

     (b) The Trustee, upon receipt of any 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 on their face to the requirements of this Agreement;  provided, however,
that,  the Trustee shall not be  responsible  for the accuracy or content of any
such resolution,  certificate,  statement,  opinion,  report, document, order or
other instrument  provided to it hereunder.  If any such instrument is found not
to  conform  on its face to the  requirements  of this  Agreement  in a material
manner,  the  Trustee  shall  take  action as it deems  appropriate  to have the
instrument  corrected,  and if the  instrument is not corrected to the Trustee's
reasonable  satisfaction,  the  Trustee  will  provide  notice  thereof  to  the
Certificateholders.

     (c)  Neither the Trustee  nor any of its  officers,  directors,  employees,
agents or  "control"  persons  within  the  meaning  of the Act  shall  have any
liability arising out of or in connection with this Agreement,  provided,  that,
subject to Section  8.02, no provision of this  Agreement  shall be construed to
relieve the Trustee,  or any such person,  from  liability for its own negligent
action,  its own negligent  failure to act or its own willful  misconduct or its
own bad faith; and provided, further, that:

     (i)  Prior to the  occurrence of an Event of Default of which a Responsible
          Officer of the Trustee has actual  knowledge,  and after the curing or
          waiver 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 resolutions,
          certificates,  statements,  reports,  opinions,  documents,  orders or
          other instruments  furnished to the Trustee that conform on their face
          to the  requirements  of this  Agreement  without  responsibility  for
          investigating the contents thereof;

     (ii) The Trustee  shall not be  personally  liable for an error of judgment
          made in good faith by a Responsible  Officer or Responsible  Officers,
          unless  it  shall  be  proved  that  the  Trustee  was   negligent  in
          ascertaining the pertinent facts;

     (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
          greater than 50% of the Percentage Interests (or such other percentage
          as is specified  herein) of each affected  Class,  or of the aggregate
          Voting Rights of the  Certificates,  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;

     (iv) Neither  the Trustee nor any of its  respective  directors,  officers,
          employees,  agents or control persons shall be responsible for any act
          or omission of any Custodian,  Paying Agent or  Certificate  Registrar
          that is not an  Affiliate  of the Trustee  and that is selected  other
          than by the  Trustee,  performed  or  omitted in  compliance  with any
          custodial or other agreement,  or any act or omission of the Servicer,
          Special  Servicer,  the  Depositor  or any  other  Person,  including,
          without limitation,  in connection with actions taken pursuant to this
          Agreement;

     (v)  The Trustee shall not be under any obligation to appear in,  prosecute
          or defend any legal action which is not  incidental to its  respective
          duties as Trustee in accordance  with this Agreement (and, if it does,
          all legal  expenses  and costs of such action  shall be  expenses  and
          costs of the Trust  Fund),  and the  Trustee  shall be  entitled to be
          reimbursed  therefor from the  Collection  Account,  unless such legal
          action arises out of the negligence or bad faith of the Trustee or any
          breach of an obligation,  representation,  warranty or covenant of the
          Trustee contained herein; and

     (vi) The Trustee shall not be charged with knowledge of any act, failure to
          act or breach of any Person upon the  occurrence  of which the Trustee
          may be required to act,  unless a  Responsible  Officer of the Trustee
          obtains actual knowledge of such failure.  The Trustee shall be deemed
          to have actual  knowledge of the Servicer's or the Special  Servicer's
          failure to provide scheduled reports, certificates and statements when
          and as  required  to be  delivered  to the  Trustee  pursuant  to this
          Agreement.

     None of the provisions contained in this Agreement shall require either the
Trustee,  in its capacity as Trustee, or the Fiscal Agent, to expend or risk its
own funds, or otherwise  incur financial  liability in the performance of any of
its duties  hereunder,  or in the exercise of any of its rights or powers, if in
the opinion of the Trustee or the Fiscal Agent,  respectively,  the repayment of
such  funds  or  adequate  indemnity  against  such  risk  or  liability  is not
reasonably assured to it, and none of the provisions contained in this Agreement
shall in any event  require the Trustee to perform,  or be  responsible  for the
manner of performance  of, any of the obligations of the Servicer or the Special
Servicer under this  Agreement,  except during such time, if any, as the Trustee
shall be the  successor  to, and be vested with the rights,  duties,  powers and
privileges of, the Servicer or the Special Servicer in accordance with the terms
of this Agreement. Neither the Trustee nor the Fiscal Agent shall be required to
post any surety or bond of any kind in connection  with its  performance  of its
obligations  under this  Agreement  and neither the Trustee nor the Fiscal Agent
shall  be  liable  for any loss on any  investment  of  funds  pursuant  to this
Agreement.

     SECTION 8.02. Certain Matters Affecting the Trustee.

     (a) Except as otherwise provided in Section 8.01:

     (i)  The  Trustee may request  and/or 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  and the  Trustee  shall have no  responsibility  to
          ascertain or confirm the genuineness of any such party or parties;

     (ii) The Trustee may consult with counsel and 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 with such Opinion of Counsel;

     (iii)(A) The Trustee shall be under no obligation 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; (B) the right of the Trustee to perform any discretionary act
          enumerated in this Agreement shall not be construed as a duty, and the
          Trustee  shall not be  answerable  for other  than its  negligence  or
          willful  misconduct  in the  performance  of any  such  act;  and  (C)
          provided,  that subject to the foregoing clause (A), nothing contained
          herein  shall  relieve  the  Trustee  of  the  obligations,  upon  the
          occurrence of an Event of Default (which has not been cured or waived)
          of which a Responsible Officer of the Trustee has actual knowledge, 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  person would exercise or use under the  circumstances  in the
          conduct of such person's own affairs;

     (iv) Neither  the Trustee nor any of its  directors,  officers,  employees,
          Affiliates,  agents or "control" persons within the meaning of the Act
          shall be personally  liable for any action taken,  suffered or omitted
          by it in good  faith and  reasonably  believed  by the  Trustee  to be
          authorized or within the discretion or rights or powers conferred upon
          it by this Agreement;

     (v)  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% (or such
          other percentage as is specified  herein) of the Percentage  Interests
          of any affected Class; 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  investigation  shall be paid by the Servicer or
          the Special Servicer if an Event of Default shall have occurred and be
          continuing  relating  to  the  Servicer,   or  the  Special  Servicer,
          respectively,  and otherwise by the Certificateholders  requesting the
          investigation; and

     (vi) The  Trustee  may  execute  any of the trusts or powers  hereunder  or
          perform any duties  hereunder  either directly or by or through agents
          or attorneys.

     (b) Following the Start-up Day, the Trustee shall not,  except as expressly
required by any provision of this Agreement,  accept any  contribution of assets
to the Trust Fund unless the Trustee  shall have  received an Opinion of Counsel
(the costs of obtaining such opinion to be borne by the Person  requesting  such
contribution)  to the effect that the inclusion of such assets in the Trust Fund
will not cause either the Upper-Tier  REMIC or the  Lower-Tier  REMIC to fail to
qualify as a REMIC at any time that any  Certificates are outstanding or subject
either the Upper-Tier  REMIC or the Lower-Tier  REMIC to any tax under the REMIC
Provisions or other  applicable  provisions  of federal,  state and local law or
ordinances.

     (c)  All  rights  of  action  under  this  Agreement  or  under  any of the
Certificates,  enforceable  by the  Trustee,  may be  enforced by it without the
possession of any of the Certificates, or the production thereof at the trial or
other  proceeding  relating  thereto,  and any such suit,  action or  proceeding
instituted  by the  Trustee  shall be brought in its name for the benefit of all
the Holders of such Certificates, subject to the provisions of this Agreement.

     The Trustee shall have no duty to conduct any affirmative  investigation as
to the occurrence of any condition requiring the repurchase of any Mortgage Loan
by the Depositor  pursuant to this Agreement or the  eligibility of any Mortgage
Loan for purposes of this Agreement.

     SECTION 8.03. Trustee and Fiscal Agent Not Liable for Certificates or
                   Mortgage Loans.

     The recitals contained herein and in the Certificates shall not be taken as
the  statements  of the  Trustee,  the  Fiscal  Agent or the  Servicer,  and the
Trustee,  the Fiscal Agent and the Servicer assume no  responsibility  for their
correctness.   The  Trustee,   the  Fiscal  Agent  and  the  Servicer   make  no
representations  or  warranties  as to  the  validity  or  sufficiency  of  this
Agreement,  of the Certificates or any prospectus used to offer the Certificates
for sale or the validity, enforceability or sufficiency of any Mortgage Loan, or
related  document.  Neither the  Trustee nor the Fiscal  Agent shall at any time
have any  responsibility  or  liability  for or with  respect  to the  legality,
validity  and  enforceability  of  any  Mortgage,  any  Mortgage  Loan,  or  the
perfection  and  priority  of any  Mortgage  or  the  maintenance  of  any  such
perfection and priority,  or for or with respect to the sufficiency of the Trust
Fund  or  its  ability  to  generate   the   payments  to  be   distributed   to
Certificateholders under this Agreement. Without limiting the foregoing, neither
the  Trustee  nor the  Fiscal  Agent  shall be liable or  responsible  for:  the
existence,  condition and ownership of any Mortgaged Property;  the existence of
any hazard or other  insurance  thereon  (other than if the Trustee shall assume
the  duties of the  Servicer  pursuant  to Section  7.02) or the  enforceability
thereof;  the  existence  of any  Mortgage  Loan or the  contents of the related
Mortgage File on any computer or other record thereof (other than if the Trustee
shall  assume the duties of the  Servicer  or the Special  Servicer  pursuant to
Section 7.02);  the validity of the assignment of any Mortgage Loan to the Trust
Fund or of any intervening  assignment;  the  completeness of any Mortgage File;
the  performance  or enforcement of any Mortgage Loan (other than if the Trustee
shall  assume the duties of the  Servicer  or the Special  Servicer  pursuant to
Section  7.02);  the  compliance by the  Depositor,  the Servicer or the Special
Servicer with any warranty or representation made under this Agreement or in any
related document or the accuracy of any such warranty or representation prior to
the  Trustee's  receipt  of  notice  or other  discovery  of any  non-compliance
therewith or any breach thereof; any investment of monies by or at the direction
of the Servicer or any loss resulting  therefrom,  it being  understood that the
Trustee shall remain responsible for any Trust Fund property that it may hold in
its  individual  capacity;  the acts or omissions of any of the  Depositor,  the
Servicer or the Special  Servicer  (other than if the Trustee  shall  assume the
duties of the  Servicer  pursuant  to Section  7.02) or any  subservicer  or any
Borrower; any action of the Servicer (other than if the Trustee shall assume the
duties of the Servicer pursuant to Section 7.02) or any subservicer taken in the
name of the  Trustee,  except to the extent  such action is taken at the express
written  direction  of the  Trustee;  the failure of the Servicer or the Special
Servicer  or any  subservicer  to act or perform  any duties  required  of it on
behalf of the Trust Fund or the Trustee hereunder;  or any action by or omission
of the Trustee taken at the instruction of the Servicer or the Special  Servicer
(other  than if the  Trustee  shall  assume  the duties of the  Servicer  or the
Special  Servicer  pursuant to Section 7.02) unless the taking of such action is
not permitted by the express terms of this Agreement;  provided,  however,  that
the  foregoing  shall not relieve the Trustee of its  obligation  to perform its
duties as specifically set forth in this Agreement.  Neither the Trustee nor the
Fiscal Agent shall be  accountable  for the use or application by the Depositor,
the  Servicer  or the  Special  Servicer  of any of the  Certificates  or of the
proceeds of such  Certificates,  or for the use or application of any funds paid
to the  Depositor,  the  Servicer  or the  Special  Servicer  in  respect of the
assignment  of  the  Mortgage  Loans  or  deposited  in or  withdrawn  from  the
Collection Account,  Distribution Account, Upper-Tier Distribution Account, Lock
Box  Account,  Cash  Collateral  Account,  Reserve  Accounts,  Interest  Reserve
Account,  Default Interest  Distribution Account or Excess Interest Distribution
Account or any other  account  maintained by or on behalf of the Servicer or the
Special Servicer,  other than any funds held by the Trustee or the Fiscal Agent,
as  applicable.  Neither  the  Trustee  nor the  Fiscal  Agent  shall  have  any
responsibility for filing any financing or continuation  statement in any public
office at any time or to  otherwise  perfect or maintain the  perfection  of any
security interest or lien granted to it hereunder (unless the Trustee shall have
become  the  successor  Servicer)  or to record  this  Agreement.  In making any
calculation  hereunder  which  includes  as a  component  thereof the payment or
distribution  of  interest  for a stated  period at a stated rate "to the extent
permitted by  applicable  law," the Trustee shall assume that such payment is so
permitted unless a Responsible  Officer of the Trustee has actual knowledge,  or
receives  an Opinion  of Counsel  (at the  expense of the Person  asserting  the
impermissibility)  to  the  effect,  that  such  payment  is  not  permitted  by
applicable law.

     SECTION 8.04. Trustee and Fiscal Agent May Own Certificates.

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

     SECTION 8.05. Payment of Trustee's Fees and Expenses; Indemnification.

     (a) The  Trustee  or any  successor  Trustee  shall  be  entitled,  on each
Distribution  Date,  to the  Trustee  Fee  (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 the Trustee in the  execution of the trusts hereby
created  and in the  exercise  and  performance  of any of the powers and duties
hereunder of the Trustee,  which  Trustee Fee shall be paid to the Trustee prior
to  the   distribution   on   such   Distribution   Date  of   amounts   to  the
Certificateholders.  In  the  event  that  the  Trustee  assumes  the  servicing
responsibilities  of the Servicer or the Special Servicer  hereunder pursuant to
or  otherwise  arising  from the  resignation  or removal of the Servicer or the
Special Servicer, the Trustee shall be entitled to the compensation to which the
Servicer or the Special Servicer, as the case may be, would have been entitled.

     (b) The Trustee and the Fiscal  Agent shall each be paid or  reimbursed  by
the Trust Fund upon its request for all reasonable  expenses,  disbursements and
advances  incurred or made by the Trustee or the Fiscal Agent pursuant to and in
accordance  with  any  of  the  provisions  of  this  Agreement  (including  the
reasonable compensation and the expenses and disbursements of its counsel and of
all  persons  not  regularly  in its  employ) to the extent  such  payments  are
"unanticipated  expenses  incurred by the REMIC"  within the meaning of Treasury
Regulations Section  1.860G-1(b)(iii)  except any such expense,  disbursement or
advance as may arise from its negligence or bad faith; provided,  however, that,
subject to the last  paragraph  of Section  8.01,  neither  the  Trustee nor the
Fiscal  Agent shall  refuse to perform any of its duties  hereunder  solely as a
result of the failure to be paid the Trustee Fee and the  Trustee's  expenses or
any sums due to the Fiscal Agent.

     The  Servicer  and  the  Special  Servicer  covenant  and  agree  to pay or
reimburse the Trustee for the reasonable  expenses,  disbursements  and advances
incurred or made by the Trustee in connection with any transfer of the servicing
responsibilities  of  the  Servicer  or  the  Special  Servicer,   respectively,
hereunder,  pursuant to or otherwise  arising from the resignation or removal of
the Servicer,  in accordance  with any of the  provisions of this Agreement (and
including the reasonable fees and expenses and  disbursements of its counsel and
all other  persons  not  regularly  in its  employ),  except  any such  expense,
disbursement  or advance as may arise  from the  negligence  or bad faith of the
Trustee; provided, that in the event that the Servicer is terminated pursuant to
Section  6.04(c),  expenses  incurred in connection  with such transfer shall be
paid by the Certificateholders effecting such termination.

     (c) Each of the Paying Agent, the Certificate Registrar, the Custodian, the
Depositor, the Servicer and the Special Servicer (each, an "Indemnifying Party")
shall indemnify the Trustee and the Fiscal Agent and their respective Affiliates
and each of the directors,  officers,  employees and agents of the Trustee,  the
Fiscal Agent and their respective Affiliates (each, an "Indemnified Party"), and
hold  each of  them  harmless  against  any and  all  claims,  losses,  damages,
penalties,  fines, forfeitures,  reasonable and necessary legal fees and related
costs,  judgments,  and any other costs,  fees and expenses that the Indemnified
Party  may  sustain  in  connection  with  this  Agreement  (including,  without
limitation,  reasonable  fees  and  disbursements  of  counsel  incurred  by the
Indemnified Party in any action or proceeding between the Indemnifying Party and
the Indemnified  Party or between the  Indemnified  Party and any third party or
otherwise)  related  to  each  such  Indemnifying   Party's  respective  willful
misconduct, bad faith, fraud and/or negligence in the performance of each of its
respective duties hereunder or by reason of reckless disregard of its respective
obligations  and duties  hereunder  (including in the case of the Servicer,  any
agent of the Servicer or subservicer).

     (d) The Trust Fund shall indemnify each Indemnified Party from, and hold it
harmless  against,  any  and  all  losses,   liabilities,   damages,  claims  or
unanticipated  expenses  (including,  without  limitation,  reasonable  fees and
disbursements  of counsel  incurred  by the  Indemnified  Party in any action or
proceeding  between the Indemnifying  Party and the Indemnified Party or between
the  Indemnified  Party and any third party or otherwise)  arising in respect of
this Agreement or the  Certificates,  in each case to the extent and only to the
extent,  such payments are expressly  reimbursable  under this  Agreement or are
"unanticipated  expenses  incurred by the REMIC"  within the meaning of Treasury
Regulations Section 1.860G-1(b)(3)(iii), other than (i) those resulting from the
negligence,  fraud, bad faith or willful misconduct of the Indemnified Party and
(ii) those as to which such  Indemnified  Party is entitled  to  indemnification
pursuant to Section  8.05(c).  The term  "unanticipated  expenses  incurred by a
REMIC" shall include any fees, expenses and disbursement of any separate trustee
or co-trustee  appointed  hereunder,  only to the extent such fees, expenses and
disbursements  were not  reasonably  anticipated  as of the Closing Date and the
losses,   liabilities,   damages,   claims  or  expenses  (including  reasonable
attorneys' fees) incurred or advanced by an Indemnified Party in connection with
any litigation  arising out of this Agreement,  including,  without  limitation,
under Section 2.03,  Section 3.10, the third paragraph of Section 3.11,  Section
4.05 and Section 7.01. The right of  reimbursement  of the  Indemnified  Parties
under   this   Section   8.05(d)   shall  be  senior   to  the   rights  of  all
Certificateholders.

     (e)  Notwithstanding  anything  herein to the  contrary,  this Section 8.05
shall survive the  termination or maturity of this Agreement or the  resignation
or removal of the  Trustee or the Fiscal  Agent,  as the case may be, as regards
rights  accrued  prior to such  resignation  or removal and (with respect to any
acts or omissions during their respective  tenures) the resignation,  removal or
termination  of the  Servicer,  the  Special  Servicer,  the Paying  Agent,  the
Certificate Registrar or the Custodian.

     (f) This Section 8.05 shall be expressly  construed to include,  but not be
limited to, such indemnities,  compensation, expenses, disbursements,  advances,
losses,  liabilities,  damages  and the like,  as may  pertain  or relate to any
environmental law or environmental matter.

     SECTION 8.06. Eligibility Requirements for Trustee.

     The Trustee  hereunder  shall at all times be a corporation  or association
organized and doing business under the laws of any state or the United States of
America,  authorized  under such laws to exercise  corporate trust powers and to
accept the trust conferred under this Agreement,  having a combined  capital and
surplus of at least $50,000,000 and a rating on its unsecured  long-term debt of
at least "BBB" by Fitch and DCR and "Baa2" by Moody's (or at any time when there
is no Fiscal Agent  appointed  and acting  hereunder or any such Fiscal Agent so
appointed has a rating on its long-term  unsecured  debt that is lower than "AA"
by Fitch and DCR and "Aa2" by  Moody's  (without  regard to any plus or minus or
numeric  qualifier),  or meeting different  standards  provided that each Rating
Agency shall have confirmed in writing that such different  standards would not,
in and of itself, result in a downgrade, qualification or withdrawal of the then
current  ratings  assigned to the  Certificates)  and subject to  supervision or
examination  by federal or state  authority and shall not be an Affiliate of the
Servicer  (except  during any period  when the Trustee has assumed the duties of
the Servicer pursuant to Section 7.02); provided that,  notwithstanding that the
long-term unsecured debt of LaSalle National Bank and ABN AMRO Bank N.V. are not
rated by DCR and  Fitch,  LaSalle  National  Bank  shall not fail to  qualify as
Trustee  solely by virtue of the lack of such ratings  until such time as either
DCR or Fitch shall notify the Trustee,  the Servicer and the Special Servicer in
writing that LaSalle National Bank is no longer exempt from the foregoing rating
requirements imposed by this sentence. If a corporation or association publishes
reports of condition at least annually,  pursuant to law or to the  requirements
of the aforesaid  supervising or examining authority,  then for purposes of this
Section the combined capital and surplus of such corporation  shall be deemed to
be its  combined  capital and surplus as set forth in its most recent  report of
condition so  published.  In the event that the place of business from which the
Trustee administers the Trust Fund is a state or local jurisdiction that imposes
a tax on  the  Trust  Fund  or the  net  income  of a  REMIC  (other  than a tax
corresponding  to a tax imposed  under the REMIC  Provisions)  the Trustee shall
elect  either  to (i)  resign  immediately  in the  manner  and with the  effect
specified  in Section  8.07,  (ii) pay such tax and continue as Trustee or (iii)
administer  the Trust  Fund from a state  and local  jurisdiction  that does not
impose such a tax. In case at any time the Trustee shall cease to be eligible in
accordance  with the  provisions  of this  Section,  the  Trustee  shall  resign
immediately in the manner and with the effect specified in Section 8.07.

     SECTION 8.07. Resignation and Removal of the Trustee.

     The Trustee may at any time resign and be discharged from the trusts hereby
created by giving written notice thereof to the Depositor, the Servicer and each
Rating Agency.  Upon such notice of resignation,  the Fiscal Agent shall also be
deemed to have been  removed  and,  accordingly,  the  Servicer  shall  promptly
appoint  a  successor   Trustee,   acceptable   to  each  Rating   Agency  (such
acceptability  confirmed in writing),  and successor Fiscal Agent, which, if the
successor  Trustee is not rated by each Rating  Agency in one of its two highest
long-term  debt rating  categories,  shall be  acceptable  to each Rating Agency
(such acceptability confirmed in writing), by written instrument, in triplicate,
which instrument shall be delivered to the resigning Trustee, with a copy to the
Fiscal Agent deemed  removed,  and the successor  Trustee and  successor  Fiscal
Agent.  If no successor  Trustee and  successor  Fiscal Agent shall have been so
appointed and have accepted  appointment within 30 days after the giving of such
notice of resignation,  the resigning  Trustee and the Fiscal Agent may petition
any court of competent  jurisdiction for the appointment of a successor  Trustee
and successor Fiscal Agent.

     If at any time the Trustee  shall cease to be eligible in  accordance  with
the  provisions of Section 8.06 and shall fail to resign after  written  request
therefor by the  Depositor  or  Servicer,  or if at any time the  Trustee  shall
become  incapable of acting,  or shall be adjudged  bankrupt or insolvent,  or a
receiver of the Trustee or of its  property  shall be  appointed,  or any public
officer  shall  take  charge or control of the  Trustee  or of its  property  or
affairs for the purpose of rehabilitation, conservation or liquidation, then the
Depositor  or the  Servicer  may remove the Trustee and the Fiscal Agent and the
Servicer shall promptly  appoint a successor  Trustee and successor Fiscal Agent
by written  instrument,  which shall be  delivered to the Trustee and the Fiscal
Agent so removed and to the successor Trustee and the successor Fiscal Agent.

     The Holders of  Certificates  entitled to at least 50% of the Voting Rights
may at any time remove the Trustee and the Fiscal  Agent (and any removal of the
Trustee  shall be deemed to be a removal also of the Fiscal Agent) and appoint a
successor   Trustee  and  successor  Fiscal  Agent  by  written   instrument  or
instruments,   in   seven   originals,   signed   by  such   Holders   or  their
attorneys-in-fact  duly authorized,  one complete set of which instruments shall
be delivered to the  Depositor,  one complete set to the Servicer,  one complete
set to the Trustee so  removed,  one  complete  set to the Fiscal  Agent  deemed
removed, one complete set to the successor Trustee so appointed and one complete
set to the successor Fiscal Agent so appointed.

     In the event of removal of the Trustee the Fiscal  Agent shall be deemed to
have been removed.

     In the event that the  Trustee  or Fiscal  Agent is  terminated  or removed
pursuant to this  Section  8.07,  all of its rights and  obligations  under this
Agreement and in and to the Mortgage Loans shall be  terminated,  other than any
rights or  obligations  that occurred  prior to the date of such  termination or
removal  (including  the right to receive all fees,  expenses and other  amounts
accrued or owing to it under this  Agreement,  plus interest at the Advance Rate
on all such amounts  until  received to the extent such amounts bear interest as
provided in this  Agreement,  with respect to periods  prior to the date of such
termination or removal).

     Any  resignation or removal of the Trustee and Fiscal Agent and appointment
of a successor  Trustee and, if such trustee is not rated by each Rating  Agency
in one of its two highest long-term debt rating  categories,  a successor Fiscal
Agent  pursuant to any of the  provisions  of this Section 8.07 shall not become
effective  until  acceptance of  appointment  by the  successor  Trustee and, if
necessary, Fiscal Agent as provided in Section 8.08.

     SECTION 8.08. Successor Trustee and Fiscal Agent.

     (a) Any  successor  Trustee and any Fiscal  Agent  appointed as provided in
Section  8.07 shall  execute,  acknowledge  and  deliver to the  Depositor,  the
Servicer and to the  predecessor  Trustee and  predecessor  Fiscal Agent, as the
case may be, instruments  accepting their appointment  hereunder,  and thereupon
the  resignation or removal of the predecessor  Trustee and  predecessor  Fiscal
Agent,  shall become  effective and such successor  Trustee and successor Fiscal
Agent,  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 or Fiscal
Agent  herein,  provided  that each Rating Agency shall have approved in writing
the  appointment  of such  successor  Trustee and successor  Fiscal  Agent.  The
predecessor  Trustee shall deliver to the successor  Trustee all Mortgage  Files
and related documents and statements held by it hereunder, and the Depositor and
the predecessor  Trustee shall execute and deliver such  instruments and do such
other things as may reasonably be required for more fully and certainly  vesting
and  confirming in the  successor  Trustee all such rights,  powers,  duties and
obligations.  No successor Trustee shall accept  appointment as provided in this
Section 8.08 unless at the time of such acceptance such successor  Trustee shall
be eligible under the provisions of Section 8.06.

     Upon  acceptance of appointment by a successor  Trustee as provided in this
Section 8.08, the Depositor  shall mail notice of the succession of such Trustee
hereunder  to all Holders of  Certificates  at their  addresses  as shown in the
Certificate  Register. If the Depositor fails to mail such notice within 10 days
after acceptance of appointment by the successor Trustee,  the successor Trustee
shall cause such notice to be mailed at the expense of the Depositor.

     (b) Any  successor  Trustee  or Fiscal  Agent  appointed  pursuant  to this
Agreement  shall meet the  eligibility  requirements  set forth in Section  8.06
hereof and shall be  acceptable  to each Rating  Agency as  evidenced by written
confirmation that such appointment will not cause a downgrade,  qualification or
withdrawal of the then current ratings assigned to the Certificates.

     SECTION 8.09. Merger or Consolidation of Trustee.

     Any  corporation  into which the Trustee may be merged or converted or with
which it may be  consolidated  or any  corporation  resulting  from any  merger,
conversion  or  consolidation  to which  the  Trustee  shall be a party,  or any
corporation  succeeding  to all or  substantially  all  of the  corporate  trust
business  of the  Trustee,  shall be the  successor  of the  Trustee  hereunder,
provided that such corporation shall be eligible under the provisions of Section
8.06,  without  the  execution  or filing of any paper or any further act on the
part  of  any  of  the  parties   hereto,   anything   herein  to  the  contrary
notwithstanding.

     SECTION 8.10. Appointment of Co-Trustee or Separate Trustee.

     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
Depositor 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 (at the expense of the  Trustee) as  co-trustee  or  co-trustees,
jointly with the Trustee,  or separate trustee or separate  trustees,  of all or
any part of the  Trust  Fund,  and to vest in such  Person or  Persons,  in such
capacity, such title to the Trust Fund, or any part thereof, and, subject to the
other provisions of this Section 8.10, such powers, duties, obligations,  rights
and trusts as the Depositor and the Trustee may consider necessary or desirable.
If the Depositor shall not have joined in such appointment  within 15 days after
the  receipt by it of a request  so to do, or in case an Event of Default  shall
have occurred and be continuing,  the Trustee alone shall have the power to make
such  appointment.  Except as required by applicable  law, the  appointment of a
co-trustee   or  separate   trustee   shall  not  relieve  the  Trustee  of  its
responsibilities,  obligations  and  liabilities  hereunder.  No  co-trustee  or
separate trustee hereunder shall be required to meet the terms of eligibility as
a successor  Trustee  under  Section 8.06  hereunder and no notice to Holders of
Certificates of the appointment of co-trustee(s) or separate trustee(s) shall be
required under Section 8.08 hereof.

     In the case of any appointment of a co-trustee or separate trustee pursuant
to this Section 8.10, all rights,  powers,  duties and obligations  conferred or
imposed upon the Trustee  shall be  conferred  or imposed upon and  exercised or
performed by the Trustee and such  separate  trustee or  co-trustee  jointly (it
being  understood that such separate  trustee or co-trustee is not authorized to
act separately  without the Trustee  joining in such act),  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 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 solely at the direction of the Trustee.

     No trustee under this Agreement shall be personally liable by reason of any
act or omission of any other trustee under this Agreement. The Depositor and the
Trustee acting  jointly may at any time accept the  resignation of or remove any
separate  trustee or co-trustee,  or if the separate trustee or co-trustee is an
employee of the Trustee,  the Trustee acting alone may accept the resignation of
or remove any separate trustee or co-trustee.

     Any notice,  request or other  writing given to the Trustee shall be deemed
to have been given to each of the then  separate  trustees and  co-trustees,  as
effectively  as if  given  to each of  them.  Every  instrument  appointing  any
separate  trustee or co-trustee shall refer to this Agreement and the conditions
of this Article  VIII.  Every such  instrument  shall be filed with the Trustee.
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.  In no
event shall any such separate trustee or co-trustee be entitled to any provision
relating to the conduct of affecting the liability of or affording protection to
such  separate  trustee or  co-trustee  that  imposes a standard of conduct less
stringent  than  that  imposed  by  the  Trustee  hereunder,  affording  greater
protection  than that  afforded to the Trustee  hereunder or providing a greater
limit on liability than that provided to the Trustee hereunder.

     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.

     Section 8.11. Fiscal Agent Appointed; Concerning the Fiscal Agent.

     (a) The Trustee  hereby  appoints ABN AMRO Bank N.V. as the initial  Fiscal
Agent  hereunder for the purposes of exercising and  performing the  obligations
and duties imposed upon the Fiscal Agent by Sections 3.24 and 4.06.

     (b) The Fiscal Agent undertakes to perform such duties and only such duties
as are specifically set forth in Sections 3.24 and 4.06.

     (c) No provision of this Agreement shall be construed to relieve the Fiscal
Agent from  liability  for its own  negligent  failure to act or its own willful
misfeasance;  provided,  however,  that (i) the  duties and  obligations  of the
Fiscal Agent shall be  determined  solely by the express  provisions of Sections
3.24 and 4.06,  the Fiscal Agent shall not be liable except for the  performance
of such duties and  obligations,  no implied  covenants or obligations  shall be
read into this  Agreement  against  the Fiscal  Agent and, in the absence of bad
faith on the part of the Fiscal Agent, the Fiscal Agent may  conclusively  rely,
as to the truth and  correctness  of the  statements  or  conclusions  expressed
therein,  upon any resolutions,  certificates,  statements,  opinions,  reports,
documents,  orders or other  instruments  furnished  to the Fiscal  Agent by the
Depositor,  the Servicer, the Special Servicer or the Trustee and which on their
face  do not  contradict  the  requirements  of this  Agreement,  and  (ii)  the
provisions of clause (ii) of Section 8.01(c) shall apply to the Fiscal Agent.

     (d) Except as otherwise provided in Section 8.11(c),  the Fiscal Agent also
shall have the benefit of provisions of clauses (i), (ii), (iii) (other than the
proviso thereto), (iv), (v) (other than the proviso thereto) and (vi) of Section
8.02(a).


                                   ARTICLE IX

                                   TERMINATION

     SECTION 9.01. Termination.

     (a) The respective  obligations and  responsibilities of the Servicer,  the
Special Servicer, the Depositor, the Trustee and the Fiscal Agent created hereby
with  respect to the  Certificates  (other than the  obligation  to make certain
payments and to send certain  notices to  Certificateholders  as hereinafter set
forth) shall terminate  immediately  following the occurrence of the last action
required  to be  taken  by  the  Trustee  pursuant  to  this  Article  IX on the
Termination Date;  provided,  however,  that in no event shall the trust created
hereby continue beyond the expiration of twenty-one  years from the death of the
last survivor of the  descendants of Joseph P. Kennedy,  the late  ambassador of
the United States to the United Kingdom, living on the date hereof.

     (b) The Trust Fund, the Upper-Tier  REMIC and the Lower-Tier REMIC shall be
terminated and the assets of the Trust Fund shall be sold or otherwise  disposed
of in connection  therewith,  only pursuant to a "plan of complete  liquidation"
within the  meaning of Code  Section  860F(a)(4)(A)  providing  for the  actions
contemplated by the provisions hereof pursuant to which the applicable Notice of
Termination is given and requiring that the Trust Fund, the Upper-Tier REMIC and
the Lower-Tier  REMIC shall terminate on a Distribution  Date occurring not more
than 90 days following the date of adoption of the plan of complete liquidation.
For purposes of this Section 9.01(b),  the Notice of Termination  given pursuant
to  Section  9.01(c)  shall  constitute  the  adoption  of the plan of  complete
liquidation  as of the date such notice is given,  which date shall be specified
by the Servicer in the final federal income tax returns of the Upper-Tier  REMIC
and the Lower-Tier REMIC.

     (c) Any holder of a Class LR  Certificate  representing  greater than a 50%
Percentage  Interest in such Class may effect an early  termination of the Trust
Fund,  upon not less  than 30 days'  prior  Notice of  Termination  given to the
Trustee  and  Servicer  any time on or after the Early  Termination  Notice Date
specifying the Anticipated Termination Date, by purchasing on such date all, but
not less than all, of the Mortgage  Loans then  included in the Trust Fund,  and
all property  acquired in respect of any  Mortgage  Loan,  at a purchase  price,
payable in cash, equal to not less than the greater of:

     (i)  the sum of

          (A)  100%  of the  unpaid  principal  balance  of each  Mortgage  Loan
               included  in the  Trust  Fund  as of the  last  day of the  month
               preceding such Distribution Date;

          (B)  the fair market value of all other property included in the Trust
               Fund as of the last day of the month preceding such  Distribution
               Date, as determined by an Independent appraiser acceptable to the
               Servicer  as of the date not more than 30 days  prior to the last
               day of the month preceding such Distribution Date;

          (C)  all unpaid  interest  accrued on such  principal  balance of each
               such Mortgage Loan  (including for this purpose any Mortgage Loan
               as to which  title to the  related  Mortgaged  Property  has been
               acquired)  at the  Mortgage  Rate (plus the Excess  Rate,  to the
               extent  applicable),  to the last day of the month preceding such
               Distribution Date;

          (D)  the  aggregate  amount of  unreimbursed  Advances,  with interest
               thereon at the Advance Rate, and unpaid  Servicing  Compensation,
               Special  Servicing  Compensation,  Trustee  Fees and  Trust  Fund
               expenses; and

     (ii) the aggregate fair market value of the Mortgage  Loans,  and all other
          property  acquired in respect of any Mortgage  Loan in the Trust Fund,
          on the last day of the month  preceding  such  Distribution  Date,  as
          determined by an Independent  appraiser  acceptable to the Servicer as
          of a date not  more  than 30 days  prior to the last day of the  month
          preceding such Distribution  Date,  together with one month's interest
          thereon at the Mortgage Rate.

     The Servicer or the Depositor may also effect such  termination as provided
above if it first  notifies  each Holder of a Class LR  Certificate  through the
Trustee of its intention to do so in writing at least 30 days prior to the Early
Termination  Notice  Date and no Class LR Holder  terminates  the Trust  Fund as
described  above within such 30-day period.  All costs and expenses  incurred by
any and all parties to this  Agreement or by the Trust Fund in  connection  with
the purchase of the Mortgage  Loans and other assets of the Trust Fund  pursuant
to this  Section  9.01(c)  shall be borne by the party  exercising  its purchase
rights  hereunder.  The Trustee  shall be entitled to rely  conclusively  on any
determination made by an Independent appraiser pursuant to this subsection (c).

     Anything in this Section 9.01 to the contrary notwithstanding,  the holders
of the Class V-1  Certificates  shall  receive that portion of the proceeds of a
sale of the assets of the Trust Fund allocable to the Net Default  Interest,  as
their interests may appear,  and the holders of the Class V-2 Certificates shall
receive  that  portion of the proceeds of a sale of the assets of the Trust Fund
allocable to Excess Interest, as their interests may appear.

     (d) If the  Trust  Fund  has not been  previously  terminated  pursuant  to
subsection  (c) of this Section  9.01,  the Trustee  shall  determine as soon as
practicable the Distribution Date on which the Trustee  reasonably  anticipates,
based on information with respect to the Mortgage Loans  previously  provided to
it, that the final  distribution  will be made (i) to the Holders of outstanding
Regular  Certificates,  and to the Trustee in respect of the Lower-Tier  Regular
Interests   notwithstanding  that  such  distribution  may  be  insufficient  to
distribute in full the  Certificate  Balance of each  Certificate  or Lower-Tier
Regular  Interest,  together  with amounts  required to be  distributed  on such
Distribution  Date  pursuant  to Section  4.01(a) or (ii) if no such  Classes of
Certificates are then  outstanding,  to the Holders of the Class LR Certificates
of any amount remaining in the Collection  Account or the  Distribution  Account
and to the Holders of the Class R  Certificates  of any amount  remaining in the
Upper-Tier Distribution Account, in either case, following the later to occur of
(A) the  receipt or  collection  of the last  payment due on any  Mortgage  Loan
included in the Trust Fund or (B) the  liquidation  or  disposition  pursuant to
Section 3.18 of the last asset held by the Trust Fund.

     (e) Notice of any  termination  of the Trust Fund  pursuant to this Section
9.01 shall be mailed by the Trustee to affected  Certificateholders  with a copy
to the  Servicer  and  each  Rating  Agency  at  their  addresses  shown  in the
Certificate  Registrar  as soon as  practicable  after the  Trustee  shall  have
received,  given or been deemed to have received a Notice of Termination  but in
any event not more than thirty  days,  and not less than ten days,  prior to the
Anticipated  Termination  Date.  The notice  mailed by the  Trustee to  affected
Certificateholders shall:

     (i)  specify  the   Anticipated   Termination   Date  on  which  the  final
          distribution  is anticipated to be made to Holders of  Certificates of
          the Classes specified therein;

     (ii) specify the amount of any such final distribution, if known; and

     (iii)state that the final distribution to  Certificateholders  will be made
          only upon  presentation and surrender of Certificates at the office of
          the Paying Agent therein specified.

If the Trust Fund is not terminated on any Anticipated  Termination Date for any
reason,  the  Trustee  shall  promptly  mail  notice  thereof  to each  affected
Certificateholder.

     (f) Any  funds not  distributed  on the  Termination  Date  because  of the
failure of any  Certificateholders  to tender  their  Certificates  shall be set
aside  and  held in  trust  for the  account  of the  appropriate  non-tendering
Certificateholders,   whereupon   the  Trust  Fund  shall   terminate.   If  any
Certificates as to which notice of the Termination  Date has been given pursuant
to this Section 9.01 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 Certificateholders, at their last addresses shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Trustee all amounts  distributable to the Holders thereof, and the Trustee shall
thereafter  hold such amounts for the benefit of such Holders  until the earlier
of (i) its termination as Trustee  hereunder and the transfer of such amounts to
a successor  Trustee and (ii) the termination of the Trust Fund and distribution
of such amounts to the Class LR Certificateholders.  No interest shall accrue or
be  payable  to any  Certificateholder  on any  amount  held as a result of such
Certificateholder's  failure to surrender its  Certificate(s)  for final payment
thereof in accordance  with this Section 9.01.  Any such amounts  transferred to
the Trustee may be invested  in  Permitted  Investments  and all income and gain
realized from investment of such funds shall be for the benefit of the Trustee.

     (g) The  Holder of a more than a 50%  Percentage  Interest  in the Class LR
Certificates  may purchase any Mortgage Loan on its Anticipated  Repayment Date,
if any, at a price equal to the sum of the following:

     (i)  100% of the  outstanding  principal  balance of such  Mortgage Loan on
          such Anticipated Repayment Date;

     (ii) all unpaid interest accrued on such principal balance of such Mortgage
          Loan at the  Mortgage  Rate  thereof,  to the last day of the Interest
          Accrual Period preceding such Anticipated Repayment Date;

     (iii)the  aggregate  amount of  unreimbursed  Advances with respect to such
          Mortgage Loan,  with interest  thereon at the Advance Rate, and unpaid
          Special Servicing Compensation,  Servicing Compensation,  Trustee Fees
          and Trust Fund expenses; and

     (iv) the amount of any Liquidation  Expenses  incurred by the Trust Fund in
          connection with such purchase;

provided,  that, such Holder,  at its expense,  has provided the Trustee with an
opinion of counsel to the effect  that such  purchase  would not (x) result in a
gain which would be subject to the tax on net income  derived  from  "prohibited
transactions"  imposed by Code Section  860F(a)(1)  or  otherwise  result in the
imposition  of any other tax on the  Lower-Tier  REMIC or the  Upper-Tier  REMIC
under the REMIC  Provisions  or (y) cause  either  the  Upper-Tier  REMIC or the
Lower-Tier  REMIC to fail to  qualify  as a REMIC;  such  opinion  relying  upon
appraisals  of the fair market value (for the purposes of Section  860F(c)(1) of
the Code) of such Mortgage Loan by at least three Independent appraisers.

     The proceeds of any such  purchase  shall be  deposited  in the  Collection
Account and disbursed as provided herein.


                                    ARTICLE X

                            MISCELLANEOUS PROVISIONS

     SECTION 10.01. Counterparts.

     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 10.02. Limitation on Rights of Certificateholders.

     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.

     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 person by reason of any action taken by the parties
to this Agreement pursuant to any provision hereof.

     No Certificateholder  shall have any right 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 such Holder  previously  shall have given to the
Trustee  a  written  notice  of  default  and of  the  continuance  thereof,  as
hereinbefore provided, and unless also the Holders of Certificates  representing
Percentage  Interests  of at least 25% of each  affected  Class of  Certificates
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  of any Class 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,  or to enforce any right
under this  Agreement,  except in the manner herein  provided and for the equal,
ratable and common benefit of all Holders of Certificates of such Class. 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 10.03. Governing Law.

     THIS AGREEMENT  SHALL BE CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE
OF NEW YORK AND THE  OBLIGATIONS,  RIGHTS AND REMEDIES OF THE PARTIES  HEREUNDER
SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

     SECTION 10.04. Notices.

     All  demands,  notices and  communications  hereunder  shall be in writing,
shall be deemed to have been given upon receipt  (except that notices to Holders
of Class  B-4B,  Class R and Class LR  Certificates  or  Holders of any Class of
Certificates no longer held through a Depository and instead held in registered,
definitive  form  shall be deemed to have been  given  upon  being sent by first
class mail, postage prepaid) as follows:

     If to the Trustee, to:

              LaSalle National Bank
              135 South LaSalle Street
              Suite 1740
              Chicago, Illinois  60603

              Attention:  Asset-Backed Securities
                          Trust Services, Nomura 1996-D3

     If to the Fiscal Agent, to:

              ABN AMRO Bank, N.V.
              c/o LaSalle National Bank
              135 South LaSalle Street
              Chicago, IL 60603

              Attention: Asset-Backed Securities
                         Trust Services, Nomura 1996-D3

     If to the Depositor, to:

              Asset Securitization Corporation
              2 World Financial Center
              Building B, 21st Floor
              New York, New York 10281-1198

              Attention: Perry Gershon and
                         Sheryl McAfee

     With copies to:

              Cadwalader, Wickersham & Taft
              100 Maiden Lane
              New York, New York 10038
              Attention:  Anna H. Glick

     If to the Servicer, to:

              AMRESCO Management, Inc.
              235 Peachtree Street
              Suite 900
              Atlanta, Georgia 30303
              Attention: Legal Counsel

     With copies to:

              AMRESCO, Inc.
              700 N. Pearl Street
              Suite 1700
              Dallas, Texas 75201
              Attention: General Counsel

              and

              Weil, Gotschal & Manges
              767 Fifth Avenue
              New York, New York  10153
              Attention: Paul T. Cohn

     If to the Special Servicer, to:

              CRIIMI MAE Services Limited Partnership
              CRI Building
              11200 Rockville Pike
              Rockville, Maryland  20852
              Attention:  Fred Burchill
                          David Iannarone, Esq.

     If to the Mortgage Loan Seller, to:

              Nomura Asset Capital Corporation
              2 World Financial Center
              Building B, 21st Floor
              New York, NY 10281-1198

              Attention: Perry Gershon and Sheryl McAfee

     If to any Certificateholder, to:

              the address set forth in the
              Certificate Register,

or, in the case of the parties to this Agreement,  to such other address as such
party shall specify by written notice to the other parties hereto.

     SECTION 10.05. 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, to the
extent  permitted by applicable law, 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 10.06. Notice to the Depositor and Each Rating Agency.

     (a) The Trustee  shall use its best efforts to promptly  provide  notice to
the  Depositor  and each Rating  Agency with respect to each of the following of
which a Responsible Officer of the Trustee has actual knowledge:

     (i)  any material change or amendment to this Agreement;

     (ii) the occurrence of any Event of Default that has not been cured;

     (iii)the  merger,   consolidation,   resignation   or  termination  of  the
          Servicer, Special Servicer, the Trustee or Fiscal Agent;

     (iv) the  repurchase  of  Mortgage  Loans  pursuant  to Section  2.03(d) or
          2.03(e);

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

     (vi) any  change  in  the  location  of  the  Collection   Account  or  the
          Distribution Account;

     (vii)any  event  that  would  result  in  the   voluntary  or   involuntary
          termination of any insurance of the accounts of the Servicer;

     (viii) each  report to  Certificateholders  described  in Section  4.02 and
          Section 3.22;

     (ix) any change in the lien priority of a Mortgage Loan;

     (x)  any new lease of an anchor or a  termination  of an anchor  lease at a
          retail Mortgaged Property;

     (xi) any  termination of licensing  certification  at a Mortgaged  Property
          securing a Senior Housing/Healthcare Loan; and

     (xii) any material damage to a Mortgaged Property.

     (b) The Servicer shall promptly furnish to each Rating Agency copies of the
following:

     (i)  each of its annual  statements as to  compliance  described in Section
          3.14;

     (ii) each of its annual independent public  accountants'  servicing reports
          described in Section 3.15; and

     (iii)a copy of each  rent  roll  and each  operating  and  other  financial
          statement and occupancy  reports,  to the extent such  information  is
          required to be delivered  under a Mortgage  Loan,  in each case to the
          extent collected pursuant to Section 3.03.

     (c) The Servicer  shall  furnish each Rating  Agency with such  information
with  respect  to the  Trust  Fund,  a  Mortgaged  Property,  a  Borrower  and a
non-performing  or Specially  Serviced Mortgage Loan as such Rating Agency shall
reasonably  request and which the Servicer  can  reasonably  obtain.  The Rating
Agencies shall not be charged any fee or expense in connection therewith.

     (d) Notices to each Rating Agency shall be addressed as follows:

         Duff & Phelps Credit Rating Co.
         55 E. Monroe Street, 35th Floor
         Chicago, Illinois 60603
         Attention:   Structured Finance -
         Commercial Real Estate Monitoring

         Fitch Investors Service, L.P.
         One State Street Plaza
         New York, New York 10004
         Attention:  Commercial Mortgage Surveillance

         Moody's Investor Services, Inc.
         99 Church Street
         New York, New York 10007
         Attention:  Managing Director
         Commercial Mortgage-Backed Securities

or in each case to such other  address as either  Rating Agency shall specify by
written notice to the parties hereto.

     SECTION 10.07. Amendment.

     This Agreement or any Custodial  Agreement may be amended from time to time
by the Depositor, the Servicer, the Special Servicer, the Trustee and the Fiscal
Agent,  without  the consent of any of the  Certificateholders,  (i) to cure any
ambiguity,  (ii) to correct or supplement any provisions  herein or therein that
may be defective or inconsistent  with any other  provisions  herein or therein,
(iii) to amend any  provision  hereof to the extent  necessary  or  desirable to
maintain  the  rating or  ratings  assigned  to each of the  Classes  of Regular
Certificates  by each Rating Agency,  (iv) to amend or supplement any provisions
herein or therein that shall not  adversely  affect in any material  respect the
interests  of any  Certificateholder  not  consenting  thereto,  as evidenced in
writing by an Opinion of Counsel,  at the expense of the party  requesting  such
amendment or confirmation in writing from each Rating Agency that such amendment
or supplement will not result in a  qualification,  withdrawal or downgrading of
the then-current ratings assigned to the Certificates,  or (v) to make any other
provisions  with respect to matters or questions  arising under this  Agreement,
which shall not be  inconsistent  with the provisions of this Agreement and will
not result in a  downgrade,  qualification  or  withdrawal  of the then  current
rating or ratings then assigned to any  outstanding  Class of  Certificates,  as
confirmed by each Rating Agency in writing.

     This Agreement or any Custodial  Agreement may also be amended from time to
time by the Depositor,  the Servicer,  the Special Servicer, the Trustee and the
Fiscal  Agent with the  consent of the Holders of each of the Classes of Regular
Certificates  representing not less than 66-2/3% of the Percentage  Interests of
each Class of  Certificates  affected by the amendment for the purpose of adding
any provisions to or changing in any manner or eliminating any of the provisions
of  this   Agreement   or  of   modifying  in  any  manner  the  rights  of  the
Certificateholders; provided, however, that no such amendment shall:

     (i)  reduce in any manner  the amount of, or delay the timing of,  payments
          received on Mortgage Loans which are required to be distributed on any
          Certificate without the consent of all the holders of all Certificates
          representing all Percentage Interests of the Class or Classes affected
          thereby;

     (ii) change the  percentages  of Voting  Rights of Holders of  Certificates
          which are  required  to consent to any action or  inaction  under this
          Agreement,  without  the  consent of the  Holders of all  Certificates
          representing  all of the  Percentage  Interest of the Class or Classes
          affected hereby;

     (iii)alter the Servicing  Standard or the obligations of the Servicer,  the
          Special  Servicer,  the  Trustee  or the  Fiscal  Agent  to make a P&I
          Advance or Property  Advance without the consent of the Holders of all
          Certificates representing all of the Percentage Interests of the Class
          or Classes affected thereby; or

     (iv) amend any  section  hereof  which  relates  to the  amendment  of this
          Agreement  without the consent of all the holders of all  Certificates
          representing all Percentage Interests of the Class or Classes affected
          thereby.

     Further, the Depositor, the Servicer, the Special Servicer, the Trustee and
the Fiscal Agent, at any time and from time to time,  without the consent of the
Certificateholders,  may amend this Agreement to modify, eliminate or add to any
of its  provisions  to such  extent  as  shall  be  necessary  to  maintain  the
qualification  of the Trust  REMIC as two  separate  REMICs,  or to prevent  the
imposition of any additional  material  state or local taxes,  at all times that
any  Certificates  are  outstanding;  provided,  however,  that such action,  as
evidenced by an Opinion of Counsel  (obtained at the expense of the Trust Fund),
is  necessary  or helpful  to  maintain  such  qualification  or to prevent  the
imposition  of any such taxes,  and would not  adversely  affect in any material
respect the interest of any Certificateholder.

     In the event that neither the Depositor nor any successor thereto,  if any,
is in existence,  any amendment under this Section 10.07 shall be effective with
the consent of the Trustee, the Fiscal Agent, and the Servicer,  in writing, and
to the extent required by this Section, the  Certificateholders.  Promptly after
the execution of any  amendment,  the Servicer  shall forward to the Trustee and
the  Trustee  shall  furnish  written  notification  of the  substance  of  such
amendment to each Certificateholder and each Rating Agency.

     It shall not be necessary for the consent of Certificateholders  under this
Section 10.07 to approve the particular form of any proposed  amendment,  but it
shall be sufficient if such consent  shall  approve the substance  thereof.  The
method 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;  provided,  however,  that such method
shall always be by affirmation and in writing.

     Notwithstanding  any  contrary  provision of this  Agreement,  no amendment
shall be made to this Agreement or any Custodial  Agreement unless, if requested
by the  Servicer  and/or the Trustee,  the  Servicer and the Trustee  shall have
received an Opinion of  Counsel,  at the  expense of the party  requesting  such
amendment (or, if such amendment is required by either Rating Agency to maintain
the rating issued by it or requested by the Trustee for any purpose described in
clause (i) or (ii) of the first sentence of this Section, then at the expense of
the Trust  Fund),  to the effect that such  amendment  will not cause either the
Upper-Tier  REMIC or Lower-Tier  REMIC to fail to qualify as a REMIC at any time
that any  Certificates are outstanding or cause a tax to be imposed on the Trust
Fund  under the  REMIC  Provisions  (other  than a tax at the  highest  marginal
corporate tax rate on net income from foreclosure property).

     Prior to the execution of any amendment to this  Agreement or any Custodial
Agreement,  the Trustee, the Fiscal Agent, the Special Servicer and the Servicer
may  request  and shall be  entitled  to rely  conclusively  upon an  Opinion of
Counsel,  at the expense of the party  requesting  such  amendment  (or, if such
amendment is required by either  Rating  Agency to maintain the rating issued by
it or  requested by the Trustee for any purpose  described in clause (i),  (ii),
(iii) or (v) (which do not modify or otherwise relate solely to the obligations,
duties or rights of the Trustee) of the first sentence of this Section,  then at
the expense of the Trust Fund) stating that the  execution of such  amendment is
authorized or permitted by this Agreement. The Trustee and the Fiscal Agent may,
but shall not be obligated to, enter into any such  amendment  which affects the
Trustee's  or the Fiscal  Agent's own rights,  duties or  immunities  under this
Agreement.

     SECTION 10.08. Confirmation of Intent.

     It is the express  intent of the parties  hereto that the conveyance of the
Trust Fund  (including  the Mortgage  Loans) by the  Depositor to the Trustee on
behalf of  Certificateholders  as contemplated by this Agreement and the sale by
the Depositor of the Certificates be, and be treated for all purposes as, a sale
by the  Depositor of the  undivided  portion of the  beneficial  interest in the
Trust Fund represented by the Certificates. It is, further, not the intention of
the  parties  that such  conveyance  be deemed a pledge of the Trust Fund by the
Depositor to the Trustee to secure a debt or other  obligation of the Depositor.
However, in the event that, notwithstanding the intent of the parties, the Trust
Fund is held to continue to be property of the Depositor then (a) this Agreement
shall also be deemed to be a security  agreement  under  applicable law; (b) the
transfer of the Trust Fund  provided for herein shall be deemed to be a grant by
the Depositor to the Trustee on behalf of Certificateholders of a first priority
security interest in all of the Depositor's  right, title and interest in and to
the Trust Fund and all amounts  payable to the holders of the Mortgage  Loans in
accordance with the terms thereof and all proceeds of the conversion,  voluntary
or  involuntary,  of the foregoing into cash,  instruments,  securities or other
property,  including,  without limitation, all amounts from time to time held or
invested  in  the  Collection  Account,  the  Distribution  Account,  Upper-Tier
Account,  Default Interest Distribution Account and Excess Interest Distribution
Account, whether in the form of cash, instruments, securities or other property;
(c) the  possession by the Trustee (or the Custodian on its behalf) of Notes and
such other  items of  property  as  constitute  instruments,  money,  negotiable
documents  or chattel  paper  shall be deemed to be  "possession  by the secured
party" for  purposes of  perfecting  the security  interest  pursuant to Section
9-305  of  the  Delaware  and  Illinois   Uniform   Commercial   Code;  and  (d)
notifications to Persons holding such property, and acknowledgments, receipts or
confirmations from Persons holding such property,  shall be deemed notifications
to,   or   acknowledgments,    receipts   or   confirmations   from,   financial
intermediaries, bailees or agents (as applicable) of the Trustee for the purpose
of perfecting such security interest under applicable law. Any assignment of the
interest of the Trustee pursuant to any provision hereof shall also be deemed to
be an assignment of any security  interest created hereby.  The Depositor shall,
and  upon  the  request  of the  Servicer,  the  Trustee  shall,  to the  extent
consistent with this Agreement (and at the expense of the Trust Fund), take such
actions as may be  necessary to ensure that,  if this  Agreement  were deemed to
create a security  interest in the Mortgage Loans,  such security interest would
be deemed to be a perfected security interest of first priority under applicable
law and will be maintained as such throughout the term of this Agreement.  It is
the intent of the  parties  that such a  security  interest  would be  effective
whether any of the Certificates are sold, pledged or assigned.

     SECTION 10.09. Streit Act.

     Any  provisions  required to be contained in this  Agreement by Section 126
and/or Section 130-k or Article 4-A of the New York Real Property Law are hereby
incorporated herein, and such provisions shall be in addition to those conferred
or imposed by this Agreement;  provided,  however,  that to the extent that such
Section 126 and/or Section 130-k shall not have any effect,  and if said Section
126 and/or  Section  130-k  should at any time be  repealed or cease to apply to
this  Agreement or be construed by judicial  decision to be  inapplicable,  said
Section 126 and/or Section 130-k shall cease to have any further effect upon the
provisions of this  Agreement.  In case of a conflict  between the provisions of
this Agreement and any mandatory  provisions of Article 4-A of the New York Real
Property  Law,  such  mandatory  provisions  of said Article 4-A shall  prevail,
provided that if said Article 4-A shall not apply to this  Agreement,  should at
any time be  repealed,  or cease to apply to this  Agreement  or be construed by
judicial decision to be inapplicable,  such mandatory provisions of such Article
4-A  shall  cease  to have  any  further  effect  upon  the  provisions  of this
Agreement.

     SECTION 10.10. No Intended Third-Party Beneficiaries.

     No Person other than a party to this  Agreement  and any  Certificateholder
shall have any rights with  respect to the  enforcement  of any of the rights or
obligations  hereunder.  Without  limiting  the  foregoing,  the parties to this
Agreement  specifically state that no Borrower,  property manager or other party
to a Mortgage Loan is an intended third-party beneficiary of this Agreement.


<PAGE>


     IN WITNESS WHEREOF, the Depositor,  the Servicer, the Special Servicer, the
Trustee  and the Fiscal  Agent have caused  their  names to be signed  hereto by
their respective  officers  thereunto duly authorized all as of the day and year
first above written.


Signed and acknowledged                  ASSET SECURITIZATION
in the presence of:                        CORPORATION,
                                         as Depositor

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


- - -------------------------------
Print Name:

Signed and acknowledged                  AMRESCO MANAGEMENT, INC.
in the presence of                       as Servicer


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


- - -------------------------------
Print Name:

Signed and acknowledged                  CRIIMI MAE SERVICES LIMITED
in the presence of:                      PARTNERSHIP
                                         as Special Servicer

- - -------------------------------          By:  CRIIMI MAE Management, Inc.,
Print Name:                              its General Partner


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


Signed and acknowledged                  LASALLE NATIONAL BANK,
in the presence of:                      as Trustee, Custodian,
                                         Certificate Registrar
- - -------------------------------          and Paying Agent
Print Name:

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


ABN AMRO BANK N.V.,                                      ABN AMRO BANK N.V.,
as Fiscal Agent                                          as Fiscal Agent


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


                                     Acknowledged by Nomura Securities
                                     International, Inc., solely with respect
                                     to Section 3.07 and Section 5.02(l)


                                     By:
                                        ---------------------------------------
                                     Name:
                                     Title:
<PAGE>

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


     On this      day of October,  1996,  before me, the  undersigned,  a Notary
Public in and for the State of New York, duly commissioned and sworn, personally
appeared             ,  to me  known  who,  by me duly  sworn,  did  depose  and
acknowledge  before me and say that s/he resides at Two World Financial  Center,
New York,  New  York;  that s/he is the                 of ASSET  SECURITIZATION
CORPORATION,  a Delaware  corporation,  the  corporation  described  in and that
executed the  foregoing  instrument;  and that s/he signed  her/his name thereto
under  authority of the board of directors of said  corporation and on behalf of
such corporation.

     WITNESS  my hand and seal  hereto  affixed  the day and  year  first  above
written.



                                     ------------------------------
                                     NOTARY PUBLIC in and for the
                                     State of New York.
                                     My Commission expires:

                                     (stamp)

                                     (seal)

This instrument prepared by:



- - ---------------------------
Name:     Hugh Hall
Address:  100 Maiden Lane
          New York, New York  10038


<PAGE>


STATE OF               )
                       ) ss:
COUNTY OF              )

     On this      day of October,  1996,  before me, the  undersigned,  a Notary
Public in and for the State of        , duly commissioned and sworn,  personally
appeared                       ,  to me known who, by me duly sworn,  did depose
and   acknowledge   before   me  and   say   that   s/he   resides   at        
          is  the                                  of AMRESCO Management,  Inc.,
     the  corporation  described in and that executed the foregoing  instrument;
and that he/she  signed  his/her  name thereto  under  authority of the board of
directors of said corporation and on behalf of such corporation.

     WITNESS  my hand and seal  hereto  affixed  the day and  year  first  above
written.



                                     ------------------------------
                                     NOTARY PUBLIC in and for the
                                     State of                           .
                                     My Commission expires:

                                     (stamp)

                                     (seal)

This instrument prepared by:



- - ---------------------------
Name:     Hugh Hall
Address:  100 Maiden Lane
          New York, New York  10038


<PAGE>


STATE OF             )
                     ) ss:
COUNTY OF            )

     On this      day of October,  1996,  before me, the  undersigned,  a Notary
Public in and for the State of        , duly commissioned and sworn,  personally
appeared                       ,  to me known who, by me duly sworn,  did depose
and   acknowledge   before   me  and  say  that  s/he   resides   at           
                                          ; is  the                           of
CRIIMI MAE Services Limited Partnership, the corporation described in and that 
executed the foregoing instrument;  and that he/she signed his/her name thereto
under authority of the  board  of  directors  of  said corporation and on behalf
of such corporation.

     WITNESS  my hand and seal  hereto  affixed  the day and  year  first  above
written.


                                     ------------------------------
                                     NOTARY PUBLIC in and for the
                                     State of                           .
                                     My Commission expires:

                                     (stamp)

                                     (seal)

This instrument prepared by:


- - ---------------------------
Name:      Hugh Hall
Address:   100 Maiden Lane
           New York, New York  10038



<PAGE>


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

     On this      day of October,  1996,  before me, the  undersigned,  a Notary
Public in and for the State of New York, duly commissioned and sworn, personally
appeared                       ,  to me known who, by me duly sworn,  did depose
and  acknowledge  before me and say that he resides at 6757 Taos  Court,  Lisle,
Illinois;  that he is a Vice  President of LASALLE  NATIONAL  BANK, a nationally
chartered  bank,  the  corporation  described in and that executed the foregoing
instrument;  and that he signed his name thereto under authority of the board of
directors of said corporation and on behalf of such corporation.

     WITNESS  my hand and seal  hereto  affixed  the day and  year  first  above
written.


                                     ------------------------------
                                     NOTARY PUBLIC in and for the
                                     State of New York.
                                     My Commission expires:

                                     (stamp)

                                     (seal)

This instrument prepared by:


- - ---------------------------
Name:      Hugh Hall
Address:   100 Maiden Lane
           New York, New York  10038


<PAGE>


STATE OF ILLINOIS   )
                    ) ss:
COUNTY OF           )

     On this      day of October,  1996,  before me, the  undersigned,  a Notary
Public in and for the State of Illinois, duly commissioned and sworn, personally
appeared               ,  to me known  who,  by me duly  sworn,  did  depose and
acknowledge before me and say that s/he resides at              ,              ,
Illinois;  that s/he is a                 of ABN AMRO BANK  N.V.,  a  nationally
chartered  bank,  the  corporation  described in and that executed the foregoing
instrument;  and that s/he signed  her/his name thereto  under  authority of the
board of directors of said corporation and on behalf of such corporation.

     WITNESS  my hand and seal  hereto  affixed  the day and  year  first  above
written.



                                     ------------------------------
                                     NOTARY  PUBLIC  in and  for
                                     the  State of  Illinois
                                     My Commission expires:

                                     (stamp)

                                     (seal)

This instrument prepared by:

- - ---------------------------
Name:     Hugh Hall
Address:  100 Maiden Lane
          New York, New York  10038



<PAGE>


                                   EXHIBIT A-1

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR  FOR  REGISTRATION  OF  TRANSFER,   EXCHANGE,   OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME
AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
TO  CEDE  & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR,  THE MORTGAGE LOAN SELLER,  THE SERVICER,  THE SPECIAL SERVICER,  THE
TRUSTEE,  THE FISCAL AGENT OR ANY OF THEIR  RESPECTIVE  AFFILIATES.  NEITHER THE
CERTIFICATES NOR THE UNDERLYING  MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY
GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

     PRINCIPAL  PAYMENTS ON THIS  CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET
FORTH  HEREIN.   ACCORDINGLY,   THE  OUTSTANDING  CERTIFICATE  BALANCE  OF  THIS
CERTIFICATE  AT ANY TIME MAY BE LESS THAN THE  INITIAL  CERTIFICATE  BALANCE SET
FORTH BELOW.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

SOLELY FOR U.S.  FEDERAL  INCOME TAX  PURPOSES,  THIS  CERTIFICATE  REPRESENTS A
"REGULAR  INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE
TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G(a)(1) AND 860D OF THE INTERNAL
REVENUE CODE OF 1986.




<PAGE>




                        ASSET SECURITIZATION CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                           SERIES 1996-D3, CLASS A-1A

Pass-Through Rate:  7.01000%

First Distribution Date:                         Cut-off Date:  October 22, 1996
November 14, 1996

Aggregate Initial                                Scheduled Final
Certificate Balance of the                       Distribution Date:
Class A-1A Certificates:                         October 13, 2026
$64,985,025.00

CUSIP:  045424BZ0                                ISIN:  US045424BZ01

Common Code:  7072503                            Initial Certificate
                                                 Balance of this Certificate:
                                                 $

No.:  A-1A----

     This certifies  that  ----------------------  is the registered  owner of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class A-1A Certificates. The Trust Fund, described more
fully  below,  consists  primarily  of a  pool  of  Mortgage  Loans  secured  by
commercial  and  multifamily  properties.  The Trust Fund was  created,  and the
Mortgage  Loans  are to be  serviced,  pursuant  to the  Pooling  and  Servicing
Agreement (as defined below).  The Holder of this Certificate,  by virtue of the
acceptance  hereof,  assents  to the terms,  provisions  and  conditions  of the
Pooling and  Servicing  Agreement  and is bound  thereby.  Also issued under the
Pooling and  Servicing  Agreement are the Class A-1B,  Class A-1C,  Class A-CS1,
Class A-1D, Class A-CS2,  Class A-2, Class A-3, Class A-4, Class A-5, Class B-1,
Class B-2, Class B-3,  Class B-4, Class B-4H,  Class V-1, Class V-2, Class R and
Class  LR  Certificates   (together  with  the  Class  A-1A  Certificates,   the
"Certificates";  the  Holders  of  Certificates  issued  under the  Pooling  and
Servicing    Agreement    are    collectively     referred    to    herein    as
"Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing  Agreement  dated as of October 1, 1996 (the "Pooling
and Servicing  Agreement"),  by and among Asset Securitization  Corporation,  as
Depositor,  AMRESCO Management,  Inc., as Servicer,  CRIIMI MAE Services Limited
Partnership,  as Special  Servicer,  LaSalle National Bank, as Trustee,  and ABN
AMRO Bank N.V., as Fiscal Agent. To the extent not defined  herein,  capitalized
terms used herein  shall have the meanings  assigned  thereto in the Pooling and
Servicing Agreement.

     This Certificate represents a "regular interest" in a "real estate mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1) and 860D of the Internal Revenue Code of l986, as amended.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling and Servicing Agreement.

     Pursuant to the terms of the Pooling and Servicing Agreement,  the Trustee,
or the Paying Agent on behalf of the Trustee,  will  distribute  (other than the
final distribution on any Certificate),  on the thirteenth day of each month, or
if such day is not a Business Day, the Business Day  immediately  following such
day,  commencing  in  November,  1996 (each such date,  a  "Distribution  Date")
provided,  however,  that in any month the Distribution  Date will be no earlier
than the second  Business  Day  following  the  eleventh  day of such month and,
provided  further,  that if the eleventh day of any month is not a Business Day,
the Distribution Date shall be the third Business Day following the eleventh day
of such month, to the Person in whose name this  Certificate is registered as of
the related  Record Date, an amount equal to such Person's pro rata share (based
on the Percentage  Interest  represented by this Certificate) of that portion of
the  aggregate  amount of principal  and interest  then  distributable,  if any,
allocable to the Class A-1A Certificates for such Distribution Date, all as more
fully  described  in the  Pooling  and  Servicing  Agreement.  Holders  of  this
Certificate may be entitled to Prepayment  Premiums,  as provided in the Pooling
and Servicing Agreement.

     During each Interest  Accrual  Period (as defined  below),  interest on the
Class A-1A Certificates will be calculated based on a 360-day year consisting of
twelve 30-day months on the outstanding Certificate Balance hereof.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling and  Servicing  Agreement.  The  "Interest  Accrual  Period" with
respect to any  Distribution  Date  commences  on the  eleventh day of the month
preceding the month in which such Distribution Date occurs and ends on the tenth
day of the month in which such Distribution Date occurs, provided that the first
Interest  Accrual  Period shall commence on the Cut-off Date and end on November
10, 1996.  Interest for each Interest  Accrual  Period,  other than the Interest
Accrual Period with respect to the Distribution Date occurring in November 1996,
is calculated  based on a 360-day year  consisting of twelve 30-day months.  The
Interest  Accrual  Period with  respect to the  Distribution  Date  occurring in
November 1996 will be deemed to consist of nineteen (19) days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
tenth day of the month in which the related Distribution Date occurs or, if such
day is not a Business Day, the preceding Business Day; provided,  however,  that
with respect to the  Distribution  Date  occurring in November  1996, the Record
Date will be the Closing Date,  except as specified in the Pooling and Servicing
Agreement. Such distributions shall be made on each Distribution Date other than
the Termination Date to each  Certificateholder  of record on the related Record
Date by check  mailed by first class mail to the  address set forth  therefor in
the  Certificate  Register  or,  provided  that  such  Certificateholder   holds
Certificates  with  an  aggregate  initial  Certificate  Balance  in  excess  of
$5,000,000,  and shall have provided the Paying Agent with wire  instructions in
writing at least five  Business  Days prior to the related  Record Date, by wire
transfer of immediately available funds to the account of such Certificateholder
at a bank or other entity  located in the United  States and having  appropriate
facilities therefor. The final distribution on each Certificate shall be made in
like manner,  but only upon presentment and surrender of such Certificate at the
office  of the  Trustee  or its  agent  (which  may be the  Paying  Agent or the
Certificate  Registrar  acting  as such  agent)  maintained  in the  Borough  of
Manhattan  that is specified in the notice to  Certificateholders  of such final
distribution.

     Any funds not  distributed  on the  Termination  Date because of failure of
Certificateholders  to tender their  Certificates shall be set aside and held in
trust for the account of the  non-tendering  Certificateholders,  whereupon  the
Trust  Fund  shall  terminate.  If any  Certificates  as to which  notice of the
Termination  Date has been given  pursuant  to Section  9.01 of the  Pooling and
Servicing  Agreement shall not have been surrendered for cancellation within six
months after the time specified in such notice,  the Trustee shall mail a second
notice to the remaining Certificateholders, at their last addresses shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Trustee all amounts  distributable to the Holders thereof, and the Trustee shall
thereafter  hold such amounts for the benefit of such Holders  until the earlier
of (i) its termination as Trustee under the Pooling and Servicing  Agreement and
the transfer of such amounts to a successor  Trustee or (ii) the  termination of
the   Trust   Fund  and   distribution   of  such   amounts   to  the  Class  LR
Certificateholders.   No   interest   shall   accrue  or  be   payable   to  any
Certificateholder  on any  amount  held as a result of such  Certificateholder's
failure to surrender its  Certificate(s) for final payment thereof in accordance
with Section 9.01 of the Pooling and Servicing Agreement. Such funds held by the
Trustee  may be invested  under  certain  circumstances,  and subject to certain
conditions as specified in the Pooling and Servicing Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling and Servicing Agreement.

     As provided in the Pooling and Servicing Agreement, the Trust Fund includes
(i) such  Mortgage  Loans as from time to time are  subject to the  Pooling  and
Servicing Agreement, together with the Mortgage Files relating thereto; (ii) all
scheduled or  unscheduled  payments on or collections in respect of the Mortgage
Loans due after Cut-off Date; (iii) any REO Property; (iv) all revenues received
in respect of any REO Property;  (v) the  Servicer's  and the  Trustee's  rights
under the insurance  policies with respect to the Mortgage  Loans required to be
maintained  pursuant to the Pooling and  Servicing  Agreement  and any  proceeds
thereof;  (vi) any  Assignments  of Leases,  Rents and Profits and any  security
agreements;  (vii) any  indemnities  or  guaranties,  Escrow  Accounts  or other
collateral  given as  additional  security  for any Mortgage  Loans;  (viii) all
assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts, the Escrow
Accounts and the Reserve  Accounts  (to the extent such assets in such  accounts
are  not  assets  of the  respective  Borrowers),  the  Upper-Tier  Distribution
Account, the Interest Reserve Account, the Default Interest Distribution Account
and the Excess Interest  Distribution  Account,  including  reinvestment income;
(ix)  any  environmental   indemnity   agreements   relating  to  the  Mortgaged
Properties;  (x) the rights and remedies  under the Mortgage  Loan  Purchase and
Sale  Agreement;  and (xi) the proceeds of any of the foregoing  (other than any
interest earned on deposits in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow Accounts and any Reserve Accounts, to the extent such interest belongs to
the related  Borrower).  As provided  in the  Pooling and  Servicing  Agreement,
withdrawals  may be made from certain of the  above-accounts  for purposes other
than distributions to Certificateholders.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement,  and reference is made to the Pooling and Servicing Agreement for the
interests,  rights,  benefits,  obligations and duties evidenced hereby, and the
limitations thereon, and the rights, duties and immunities of the Trustee.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations set forth therein,  this Certificate is transferable or exchangeable
only upon  surrender of this  Certificate  to the  Certificate  Registrar at the
Corporate Trust Office together with an assignment and transfer (executed by the
Holder or his duly authorized attorney),  subject to the requirements in Article
V of the Pooling and Servicing  Agreement.  Upon surrender for  registration  of
transfer of this  Certificate,  subject to the  requirements of Article V of the
Pooling  and   Servicing   Agreement,   the  Trustee   shall   execute  and  the
Authenticating  Agent  shall  duly  authenticate  in the name of the  designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the  Depositor,  the Servicer,  the Special  Servicer,  the Trustee,  the Fiscal
Agent, the Certificate Registrar,  any Paying Agent and any agent of any of them
may treat the Person in whose name this  Certificate  is registered as the owner
hereof for all purposes,  and none of the Depositor,  the Servicer,  the Special
Servicer, the Trustee, the Fiscal Agent, the Certificate  Registrar,  any Paying
Agent or any agent of any of them shall be affected by notice to the contrary.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to  Institutional  Accredited  Investors as provided in Section  5.02(h) of that
Agreement. The Certificate Registrar may require payment by each transferor of a
sum sufficient to cover any tax, expense or other governmental charge payable in
connection with any such transfer.

     The Pooling and  Servicing  Agreement  or any  Custodial  Agreement  may be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the  Trustee,  and  the  Fiscal  Agent,  without  the  consent  of  any  of  the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  in either of such  agreements  that may be  inconsistent  with other
provisions in such  agreements,  (iii) to amend any provision of the Pooling and
Servicing  Agreement to the extent necessary or desirable to maintain the rating
or ratings  assigned  to each of the  Classes of  Regular  Certificates  by each
Rating  Agency,  (iv) to amend or  supplement  any  provisions  with  respect to
matters or questions  arising under the Pooling and Servicing  Agreement,  which
shall  not  adversely  affect  in any  material  respect  the  interests  of any
Certificateholder  not consenting thereto, as evidenced in writing by an opinion
of  counsel,  athe  expense  of  the  party  requesting  such  amendment,  or  a
confirmation  in  writing  from  each  Rating  Agency  that  such  amendment  or
supplement  will not result in a  qualification,  downgrade or withdrawal of the
then  current  rating or  ratings  then  assigned  to any  outstanding  Class of
Certificates,  or (v) to make any other  provisions  with  respect to matters or
questions arising under the Pooling and Servicing Agreement,  which shall not be
inconsistent with the provisions of the Pooling and Servicing Agreement and will
not result in a  downgrade,  qualification  or  withdrawal  of the then  current
rating or ratings then assigned to any  outstanding  Class of  Certificates,  as
confirmed by each Rating Agency in writing.

     The Pooling and Servicing  Agreement or any Custodial Agreement may also be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the Trustee, and the Fiscal Agent with the consent of the Holders of the Regular
Certificates  evidencing  not less than 66 2/3% of the  Percentage  Interests of
each Class of  Certificates  affected by the amendment for the purpose of adding
any provisions to or changing in any manner or eliminating any of the provisions
of the Pooling and Servicing  Agreement or of modifying in any manner the rights
of the Certificateholders; provided, however, that no such amendment shall:

                  (i)               reduce in any manner the amount of, or delay
                                    the timing of, payments received on Mortgage
                                    Loans which are  required to be  distributed
                                    on any  Certificate  without  the consent of
                                    each affected Certificateholder;

                  (ii)              change the  percentages  of Voting Rights of
                                    Holders of  Certificates  which are required
                                    to consent to any action or  inaction  under
                                    the Pooling and Servicing Agreement, without
                                    the   consent   of   the   Holders   of  all
                                    Certificates then outstanding;

                  (iii)             alter the  servicing  standard  set forth in
                                    the Pooling and  Servicing  Agreement or the
                                    obligations   the   Servicer,   the  Special
                                    Servicer, the Trustee or the Fiscal Agent to
                                    make a P&I  Advance  without  the consent of
                                    the Holders of all Certificates representing
                                    all of the Percentage Interests of the Class
                                    or Classes affected thereby; or

                  (iv)              amend  Section  10.07  of  the  Pooling  and
                                    Servicing Agreement,  without the consent of
                                    the holders of all Certificates representing
                                    all the Percentage Interests of the class or
                                    classes affected thereby.

     Further, the Depositor,  the Servicer,  the Special Servicer,  the Trustee,
and the Fiscal Agent, at any time and from time to time,  without the consent of
the  Certificateholders,  may amend the Pooling and  Servicing  Agreement or the
Custodial Agreement to modify, eliminate or add to any of its provisions to such
extent as shall be necessary to maintain the qualification of the Trust REMIC as
two separate  REMICs,  or to prevent the imposition of any  additional  material
state or local  taxes,  at all  times  that any  Certificates  are  outstanding;
provided,  however,  that such  action,  as  evidenced  by an Opinion of Counsel
(obtained at the expense of the Trust Fund), is necessary or helpful to maintain
such qualification or to prevent the imposition of any such taxes, and would not
adversely affect in any material respect the interest of any Certificateholder.

     Any  Holder  of  Class  LR  Certificates  representing  greater  than a 50%
Percentage  Interest in such may effect an early  termination of the Trust Fund,
upon not less than 30 days' prior Notice of Termination given to the Trustee and
Servicer any time on or after the Early Termination  Notice Date (defined as any
date as of which the aggregate Stated Principal Balance of the Mortgage Loans is
less than 1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans
as of  the  Cut-off  Date)  specifying  the  Anticipated  Termination  Date,  by
purchasing  on such date all, but not less than all, of the Mortgage  Loans then
included in the Trust Fund, and all property acquired in respect of any Mortgage
Loan, at a purchase price,  payable in cash,  equal to not less than the greater
of:

                   (i)     the sum of

                           (A)      100% of the unpaid principal balance of each
                                    Mortgage  Loan included in the Trust Fund as
                                    of the last day of the month  preceding such
                                    Distribution Date;

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date;

                           (D)      the aggregate  amount of unreimbursed
                                    Advances and unpaid Trust Fund expenses; or

                  (ii)     the  aggregate  fair  market  value  of the  Mortgage
                           Loans, and all other property  acquired in respect of
                           any Mortgage  Loan in the Trust Fund, on the last day
                           of the month  preceding  such  Distribution  Date, as
                           determined by an Independent  appraiser acceptable to
                           the Servicer as of a date not more than 30 days prior
                           to  the  last  day  of  the  month   preceding   such
                           Distribution Date, together with one month's interest
                           thereon at the Mortgage Rate.

     The Servicer or the Depositor may also effect such  termination as provided
above if it first  notifies  each Holder of a Class LR  Certificate  through the
Trustee of its intention to do so in writing at least 30 days prior to the Early
Termination  Notice  Date and no Class LR Holder  terminates  the Trust  Fund as
described  above within such 30 day period.  All costs and expenses  incurred by
any and all parties to the Pooling and Servicing  Agreement or by the Trust Fund
pursuant  to Section  9.01(c) of the Pooling and  Servicing  Agreement  shall be
borne by the party exercising its purchase rights thereunder.  The Trustee shall
be entitled to rely  conclusively  on any  determination  made by an Independent
appraiser pursuant to Section 9.01(c) of the Pooling and Servicing Agreement.

     The  obligations  created by the  Pooling  and  Servicing  Agreement  shall
terminate upon the earliest to occur of (i) the repurchase of the Mortgage Loans
by the  Depositor,  the Servicer or the Holder of the Class LR  Certificates  as
described  above; or (ii) the later of (a) the receipt or collection of the last
payment  due on any  Mortgage  Loan  included  in the  Trust  Fund,  or (b)  the
liquidation and disposition  pursuant to the Pooling and Servicing  Agreement of
the last  asset held by the Trust  Fund.  In no event,  however,  will the trust
created by the Pooling and Servicing Agreement continue beyond the expiration of
21  years  from the  death of the last  surviving  descendant(s)  of  Joseph  P.
Kennedy, the late ambassador of the United States to the United Kingdom,  living
on the date hereof.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling and Servicing Agreement or be valid for any purpose.



<PAGE>



     IN WITNESS  WHEREOF,  the Trustee has caused this Class A-1A Certificate to
be duly executed.

Dated:


                                            LASALLE NATIONAL BANK, not in its
                                            individual capacity but solely as
                                            Trustee



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



                          Certificate of Authentication
                          

                  This is one of the Class A-1A Certificates  referred to in the
Pooling and Servicing Agreement.

Dated:


                                            LASALLE NATIONAL BANK, not in its
                                            individual capacity but solely as
                                            Authenticating Agent



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




<PAGE>



                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s)                 and                  transfer(s)                  unto
- - --------------------------------------------------------------------------------
- - --------------------------------------------------------------------------------
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class A-1A  Certificate and hereby  authorize(s)  the registration of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we) further direct the  Certificate  Registrar to issue a new Class A-1A
Certificate of the entire  Percentage  Interest  represented by the within Class
A-1A Certificates to the above-named  Assignee(s) and to deliver such Class A-1A
Certificate to the following address:

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

Date: -------------
                                                 -------------------------------
                                                 Signature by or on behalf of
                                                 Assignor(s)


                                                 -------------------------------
                                                 Taxpayer Identification Number





<PAGE>




                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s) should include the following for purposes of distribution:

     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distributions: -----------------------------------------------------------------
- - --------------------------------------------------------------------------------
- - -------------------------------------------------------------------------------.

     Distributions,  if be made by wire transfer in immediately  available funds
to ------------------------------------------------------------------------- for
the   account  of --------------------------------------------------------------
account number ------------------------------------------------.

This information is provided by ------------------------------------------------
the Assignee(s) named above, or ------------------------------------------------
as its (their) agent.

                                  By: ------------------------------------------



                                      ------------------------------------------
                                       [Please print or type name(s)]



                                      ------------------------------------------
                                      Title



                                      ------------------------------------------
                                      Taxpayer Identification Number





<PAGE>






                                   EXHIBIT A-2

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR  FOR  REGISTRATION  OF  TRANSFER,   EXCHANGE,   OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME
AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
TO  CEDE  & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR,  THE MORTGAGE LOAN SELLER,  THE SERVICER,  THE SPECIAL SERVICER,  THE
TRUSTEE,  THE FISCAL AGENT OR ANY OF THEIR  RESPECTIVE  AFFILIATES.  NEITHER THE
CERTIFICATES NOR THE UNDERLYING  MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY
GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

     PRINCIPAL  PAYMENTS ON THIS  CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET
FORTH  HEREIN.   ACCORDINGLY,   THE  OUTSTANDING  CERTIFICATE  BALANCE  OF  THIS
CERTIFICATE  AT ANY TIME MAY BE LESS THAN THE  INITIAL  CERTIFICATE  BALANCE SET
FORTH BELOW.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

SOLELY FOR U.S.  FEDERAL  INCOME TAX  PURPOSES,  THIS  CERTIFICATE  REPRESENTS A
"REGULAR  INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE
TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G(a)(1) AND 860D OF THE INTERNAL
REVENUE CODE OF 1986.




<PAGE>




                        ASSET SECURITIZATION CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                           SERIES 1996-D3, CLASS A-1B



Pass-Through Rate:  7.21000%

First Distribution Date:                       Cut-off Date:  October 22, 1996
November 14, 1996

Aggregate Initial                              Scheduled Final
Certificate Balance of the                     Distribution Date:
Class A-1B Certificates:                       October 13, 2026
$154,000,000.00

CUSIP:  045424CA4                              ISIN:  US04524CA41

Common Code:  7072511                          Initial Certificate
                                               Balance of this Certificate:
                                               $

No.:  A-1B----

     This certifies  that  ---------------------  is the  registered  owner of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class A-1B Certificates. The Trust Fund, described more
fully  below,  consists  primarily  of a  pool  of  Mortgage  Loans  secured  by
commercial  and  multifamily  properties.  The Trust Fund was  created,  and the
Mortgage  Loans  are to be  serviced,  pursuant  to the  Pooling  and  Servicing
Agreement (as defined below).  The Holder of this Certificate,  by virtue of the
acceptance  hereof,  assents  to the terms,  provisions  and  conditions  of the
Pooling and  Servicing  Agreement  and is bound  thereby.  Also issued under the
Pooling and  Servicing  Agreement are the Class A-1A,  Class A-1C,  Class A-CS1,
Class A-1D, Class A-CS2,  Class A-2, Class A-3, Class A-4, Class A-5, Class B-1,
Class B-2, Class B-3,  Class B-4, Class B-4H,  Class V-1, Class V-2, Class R and
Class  LR  Certificates   (together  with  the  Class  A-1B  Certificates,   the
"Certificates";  the  Holders  of  Certificates  issued  under the  Pooling  and
Servicing    Agreement    are    collectively     referred    to    herein    as
"Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing  Agreement  dated as of October 1, 1996 (the "Pooling
and Servicing  Agreement"),  by and among Asset Securitization  Corporation,  as
Depositor,  AMRESCO Management,  Inc., as Servicer,  CRIIMI MAE Services Limited
Partnership,  as Special  Servicer,  LaSalle National Bank, as Trustee,  and ABN
AMRO Bank N.V., as Fiscal Agent. To the extent not defined  herein,  capitalized
terms used herein  shall have the meanings  assigned  thereto in the Pooling and
Servicing Agreement.

     This Certificate represents a "regular interest" in a "real estate mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1) and 860D of the Internal Revenue Code of l986, as amended.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling and Servicing Agreement.

     Pursuant to the terms of the Pooling and Servicing Agreement,  the Trustee,
or the Paying Agent on behalf of the Trustee,  will  distribute  (other than the
final distribution on any Certificate),  on the thirteenth day of each month, or
if such day is not a Business Day, the Business Day  immediately  following such
day,  commencing  in  November,  1996 (each such date,  a  "Distribution  Date")
provided,  however,  that in any month the Distribution  Date will be no earlier
than the second  Business  Day  following  the  eleventh  day of such month and,
provided  further,  that if the eleventh day of any month is not a Business Day,
the Distribution Date shall be the third Business Day following the eleventh day
of such month, to the Person in whose name this  Certificate is registered as of
the related  Record Date, an amount equal to such Person's pro rata share (based
on the Percentage  Interest  represented by this Certificate) of that portion of
the  aggregate  amount of principal  and interest  then  distributable,  if any,
allocable to the Class A-1B Certificates for such Distribution Date, all as more
fully described in the Pooling and Servicing Agreement.

     During each Interest  Accrual  Period (as defined  below),  interest on the
Class A-1B Certificates will be calculated based on a 360-day year consisting of
twelve 30-day months on the outstanding Certificate Balance hereof.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling and  Servicing  Agreement.  The  "Interest  Accrual  Period" with
respect to any  Distribution  Date  commences  on the  eleventh day of the month
preceding the month in which such Distribution Date occurs and ends on the tenth
day of the month in which such Distribution Date occurs, provided that the first
Interest  Accrual  Period shall commence on the Cut-off Date and end on November
10, 1996.  Interest for each Interest  Accrual  Period,  other than the Interest
Accrual Period with respect to the Distribution Date occurring in November 1996,
is calculated  based on a 360-day year  consisting of twelve 30-day months.  The
Interest  Accrual  Period with  respect to the  Distribution  Date  occurring in
November 1996 will be deemed to consist of nineteen (19) days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
tenth day of the month in which the related Distribution Date occurs or, if such
day is not a Business Day, the preceding Business Day; provided,  however,  that
with respect to the  Distribution  Date  occurring in November  1996, the Record
Date will be the Closing Date,  except as specified in the Pooling and Servicing
Agreement. Such distributions shall be made on each Distribution Date other than
the Termination Date to each  Certificateholder  of record on the related Record
Date by check  mailed by first class mail to the  address set forth  therefor in
the  Certificate  Register  or,  provided  that  such  Certificateholder   holds
Certificates  with  an  aggregate  initial  Certificate  Balance  in  excess  of
$5,000,000,  and shall have provided the Paying Agent with wire  instructions in
writing at least five  Business  Days prior to the related  Record Date, by wire
transfer of immediately available funds to the account of such Certificateholder
at a bank or other entity  located in the United  States and having  appropriate
facilities therefor. The final distribution on each Certificate shall be made in
like manner,  but only upon presentment and surrender of such Certificate at the
office  of the  Trustee  or its  agent  (which  may be the  Paying  Agent or the
Certificate  Registrar  acting  as such  agent)  maintained  in the  Borough  of
Manhattan  that is specified in the notice to  Certificateholders  of such final
distribution.

     Any funds not  distributed  on the  Termination  Date because of failure of
Certificateholders  to tender their  Certificates shall be set aside and held in
trust for the account of the  non-tendering  Certificateholders,  whereupon  the
Trust  Fund  shall  terminate.  If any  Certificates  as to which  notice of the
Termination  Date has been given  pursuant  to Section  9.01 of the  Pooling and
Servicing  Agreement shall not have been surrendered for cancellation within six
months after the time specified in such notice,  the Trustee shall mail a second
notice to the remaining Certificateholders, at their last addresses shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Trustee all amounts  distributable to the Holders thereof, and the Trustee shall
thereafter  hold such amounts for the benefit of such Holders  until the earlier
of (i) its termination as Trustee under the Pooling and Servicing  Agreement and
the transfer of such amounts to a successor  Trustee or (ii) the  termination of
the   Trust   Fund  and   distribution   of  such   amounts   to  the  Class  LR
Certificateholders.   No   interest   shall   accrue  or  be   payable   to  any
Certificateholder  on any  amount  held as a result of such  Certificateholder's
failure to surrender its  Certificate(s) for final payment thereof in accordance
with Section 9.01 of the Pooling and Servicing Agreement. Such funds held by the
Trustee  may be invested  under  certain  circumstances,  and subject to certain
conditions as specified in the Pooling and Servicing Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling and Servicing Agreement.

     As provided in the Pooling and Servicing Agreement, the Trust Fund includes
(i) such  Mortgage  Loans as from time to time are  subject to the  Pooling  and
Servicing Agreement, together with the Mortgage Files relating thereto; (ii) all
scheduled or  unscheduled  payments on or collections in respect of the Mortgage
Loans due after Cut-off Date; (iii) any REO Property; (iv) all revenues received
in respect of any REO Property;  (v) the  Servicer's  and the  Trustee's  rights
under the insurance  policies with respect to the Mortgage  Loans required to be
maintained  pursuant to the Pooling and  Servicing  Agreement  and any  proceeds
thereof;  (vi) any  Assignments  of Leases,  Rents and Profits and any  security
agreements;  (vii) any  indemnities  or  guaranties,  Escrow  Accounts  or other
collateral  given as  additional  security  for any Mortgage  Loans;  (viii) all
assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts, the Escrow
Accounts and the Reserve  Accounts  (to the extent such assets in such  accounts
are  not  assets  of the  respective  Borrowers),  the  Upper-Tier  Distribution
Account, the Interest Reserve Account, the Default Interest Distribution Account
and the Excess Interest  Distribution  Account,  including  reinvestment income;
(ix)  any  environmental   indemnity   agreements   relating  to  the  Mortgaged
Properties;  (x) the rights and remedies  under the Mortgage  Loan  Purchase and
Sale  Agreement;  and (xi) the proceeds of any of the foregoing  (other than any
interest earned on deposits in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow Accounts and any Reserve Accounts, to the extent such interest belongs to
the related  Borrower).  As provided  in the  Pooling and  Servicing  Agreement,
withdrawals  may be made from certain of the  above-accounts  for purposes other
than distributions to Certificateholders.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement,  and reference is made to the Pooling and Servicing Agreement for the
interests,  rights,  benefits,  obligations and duties evidenced hereby, and the
limitations thereon, and the rights, duties and immunities of the Trustee.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations set forth therein,  this Certificate is transferable or exchangeable
only upon  surrender of this  Certificate  to the  Certificate  Registrar at the
Corporate Trust Office together with an assignment and transfer (executed by the
Holder or his duly authorized attorney),  subject to the requirements in Article
V of the Pooling and Servicing  Agreement.  Upon surrender for  registration  of
transfer of this  Certificate,  subject to the  requirements of Article V of the
Pooling  and   Servicing   Agreement,   the  Trustee   shall   execute  and  the
Authenticating  Agent  shall  duly  authenticate  in the name of the  designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the  Depositor,  the Servicer,  the Special  Servicer,  the Trustee,  the Fiscal
Agent, the Certificate Registrar,  any Paying Agent and any agent of any of them
may treat the Person in whose name this  Certificate  is registered as the owner
hereof for all purposes,  and none of the Depositor,  the Servicer,  the Special
Servicer, the Trustee, the Fiscal Agent, the Certificate  Registrar,  any Paying
Agent or any agent of any of them shall be affected by notice to the contrary.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to  Institutional  Accredited  Investors as provided in Section  5.02(h) of that
Agreement. The Certificate Registrar may require payment by each transferor of a
sum sufficient to cover any tax, expense or other governmental charge payable in
connection with any such transfer.

     The Pooling and  Servicing  Agreement  or any  Custodial  Agreement  may be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the  Trustee,  and  the  Fiscal  Agent,  without  the  consent  of  any  of  the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  in either of such  agreements  that may be  inconsistent  with other
provisions in such  agreements,  (iii) to amend any provision of the Pooling and
Servicing  Agreement to the extent necessary or desirable to maintain the rating
or ratings  assigned  to each of the  Classes of  Regular  Certificates  by each
Rating  Agency,  (iv) to amend or  supplement  any  provisions  with  respect to
matters or questions  arising under the Pooling and Servicing  Agreement,  which
shall  not  adversely  affect  in any  material  respect  the  interests  of any
Certificateholder  not consenting thereto, as evidenced in writing by an opinion
of  counsel,  athe  expense  of  the  party  requesting  such  amendment,  or  a
confirmation  in  writing  from  each  Rating  Agency  that  such  amendment  or
supplement  will not result in a  qualification,  downgrade or withdrawal of the
then  current  rating or  ratings  then  assigned  to any  outstanding  Class of
Certificates,  or (v) to make any other  provisions  with  respect to matters or
questions arising under the Pooling and Servicing Agreement,  which shall not be
inconsistent with the provisions of the Pooling and Servicing Agreement and will
not result in a  downgrade,  qualification  or  withdrawal  of the then  current
rating or ratings then assigned to any  outstanding  Class of  Certificates,  as
confirmed by each Rating Agency in writing.

     The Pooling and Servicing  Agreement or any Custodial Agreement may also be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the Trustee, and the Fiscal Agent with the consent of the Holders of the Regular
Certificates  evidencing  not less than 66 2/3% of the  Percentage  Interests of
each Class of  Certificates  affected by the amendment for the purpose of adding
any provisions to or changing in any manner or eliminating any of the provisions
of the Pooling and Servicing  Agreement or of modifying in any manner the rights
of the Certificateholders; provided, however, that no such amendment shall:

                  (i)               reduce in any manner the amount of, or delay
                                    the timing of, payments received on Mortgage
                                    Loans which are  required to be  distributed
                                    on any  Certificate  without  the consent of
                                    each affected Certificateholder;

                  (ii)              change the  percentages  of Voting Rights of
                                    Holders of  Certificates  which are required
                                    to consent to any action or  inaction  under
                                    the Pooling and Servicing Agreement, without
                                    the   consent   of   the   Holders   of  all
                                    Certificates then outstanding;

                  (iii)             alter the  servicing  standard  set forth in
                                    the Pooling and  Servicing  Agreement or the
                                    obligations   the   Servicer,   the  Special
                                    Servicer, the Trustee or the Fiscal Agent to
                                    make a P&I  Advance  without  the consent of
                                    the Holders of all Certificates representing
                                    all of the Percentage Interests of the Class
                                    or Classes affected thereby; or

                  (iv)              amend  Section  10.07  of  the  Pooling  and
                                    Servicing Agreement,  without the consent of
                                    the holders of all Certificates representing
                                    all the Percentage Interests of the class or
                                    classes affected thereby.

     Further, the Depositor,  the Servicer,  the Special Servicer,  the Trustee,
and the Fiscal Agent, at any time and from time to time,  without the consent of
the  Certificateholders,  may amend the Pooling and  Servicing  Agreement or the
Custodial Agreement to modify, eliminate or add to any of its provisions to such
extent as shall be necessary to maintain the qualification of the Trust REMIC as
two separate  REMICs,  or to prevent the imposition of any  additional  material
state or local  taxes,  at all  times  that any  Certificates  are  outstanding;
provided,  however,  that such  action,  as  evidenced  by an Opinion of Counsel
(obtained at the expense of the Trust Fund), is necessary or helpful to maintain
such qualification or to prevent the imposition of any such taxes, and would not
adversely affect in any material respect the interest of any Certificateholder.

     Any  Holder  of  Class  LR  Certificates  representing  greater  than a 50%
Percentage  Interest in such may effect an early  termination of the Trust Fund,
upon not less than 30 days' prior Notice of Termination given to the Trustee and
Servicer any time on or after the Early Termination  Notice Date (defined as any
date as of which the aggregate Stated Principal Balance of the Mortgage Loans is
less than 1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans
as of  the  Cut-off  Date)  specifying  the  Anticipated  Termination  Date,  by
purchasing  on such date all, but not less than all, of the Mortgage  Loans then
included in the Trust Fund, and all property acquired in respect of any Mortgage
Loan, at a purchase price,  payable in cash,  equal to not less than the greater
of:

                   (i)     the sum of

                           (A)      100% of the unpaid principal balance of each
                                    Mortgage  Loan included in the Trust Fund as
                                    of the last day of the month  preceding such
                                    Distribution Date;

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date;

                           (D)      the aggregate  amount of unreimbursed
                                    Advances and unpaid Trust Fund expenses; or

                  (ii)     the  aggregate  fair  market  value  of the  Mortgage
                           Loans, and all other property  acquired in respect of
                           any Mortgage  Loan in the Trust Fund, on the last day
                           of the month  preceding  such  Distribution  Date, as
                           determined by an Independent  appraiser acceptable to
                           the Servicer as of a date not more than 30 days prior
                           to  the  last  day  of  the  month   preceding   such
                           Distribution Date, together with one month's interest
                           thereon at the Mortgage Rate.

     The Servicer or the Depositor may also effect such  termination as provided
above if it first  notifies  each Holder of a Class LR  Certificate  through the
Trustee of its intention to do so in writing at least 30 days prior to the Early
Termination  Notice  Date and no Class LR Holder  terminates  the Trust  Fund as
described  above within such 30 day period.  All costs and expenses  incurred by
any and all parties to the Pooling and Servicing  Agreement or by the Trust Fund
pursuant  to Section  9.01(c) of the Pooling and  Servicing  Agreement  shall be
borne by the party exercising its purchase rights thereunder.  The Trustee shall
be entitled to rely  conclusively  on any  determination  made by an Independent
appraiser pursuant to Section 9.01(c) of the Pooling and Servicing Agreement.

     The  obligations  created by the  Pooling  and  Servicing  Agreement  shall
terminate upon the earliest to occur of (i) the repurchase of the Mortgage Loans
by the  Depositor,  the Servicer or the Holder of the Class LR  Certificates  as
described  above; or (ii) the later of (a) the receipt or collection of the last
payment  due on any  Mortgage  Loan  included  in the  Trust  Fund,  or (b)  the
liquidation and disposition  pursuant to the Pooling and Servicing  Agreement of
the last  asset held by the Trust  Fund.  In no event,  however,  will the trust
created by the Pooling and Servicing Agreement continue beyond the expiration of
21  years  from the  death of the last  surviving  descendant(s)  of  Joseph  P.
Kennedy, the late ambassador of the United States to the United Kingdom,  living
on the date hereof.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling and Servicing Agreement or be valid for any purpose.

                     [SIGNATURES COMMENCE ON FOLLOWING PAGE]



<PAGE>



     IN WITNESS  WHEREOF,  the Trustee has caused this Class A-1B Certificate to
be duly executed.

Dated:


                                            LASALLE NATIONAL BANK, not in its
                                            individual capacity but solely as
                                            Trustee



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



                          Certificate of Authentication

     This is one of the Class A-1B  Certificates  referred to in the Pooling and
Servicing Agreement.

Dated:


                                            LASALLE NATIONAL BANK, not in its
                                            individual capacity but solely as
                                            Authenticating Agent



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




<PAGE>



                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and transfer(s) unto -------------------------------------------------
- - --------------------------------------------------------------------------------
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class A-1B  Certificate and hereby  authorize(s)  the registration of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we) further direct the  Certificate  Registrar to issue a new Class A-1B
Certificate of the entire  Percentage  Interest  represented by the within Class
A-1B Certificates to the above-named  Assignee(s) and to deliver such Class A-1B
Certificate to the following address:

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

Date: ----------------
                                            ------------------------------------
                                            Signature by or on behalf of
                                                Assignor(s)



                                             -----------------------------------
                                             Taxpayer Identification Number




<PAGE>




                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s) should include the following for purposes of distribution:

     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distributions:
- - --------------------------------------------------------------------------------
- - -------------------------------------------------------------------------------.

     Distributions,  if be made by wire transfer in immediately  available funds
to ------------------------------------------------------------------------- for
the  account of  ---------------------------------------------------------------
account number ------------------------------------------------.

This information is provided by ------------------------------------------------
the Assignee(s) named above, or ------------------------------------------------
as its (their) agent.

                                   By: ----------------------------------------



                                      ------------------------------------------
                                      [Please print or type name(s)]



                                      ------------------------------------------
                                      Title



                                      ------------------------------------------
                                      Taxpayer Identification Number





<PAGE>




                                   EXHIBIT A-3


UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR  FOR  REGISTRATION  OF  TRANSFER,   EXCHANGE,   OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME
AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
TO  CEDE  & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR,  THE MORTGAGE LOAN SELLER,  THE SERVICER,  THE SPECIAL SERVICER,  THE
TRUSTEE,  THE FISCAL AGENT OR ANY OF THEIR  RESPECTIVE  AFFILIATES.  NEITHER THE
CERTIFICATES NOR THE UNDERLYING  MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY
GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

     PRINCIPAL  PAYMENTS ON THIS  CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET
FORTH  HEREIN.   ACCORDINGLY,   THE  OUTSTANDING  CERTIFICATE  BALANCE  OF  THIS
CERTIFICATE  AT ANY TIME MAY BE LESS THAN THE  INITIAL  CERTIFICATE  BALANCE SET
FORTH BELOW.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.


SOLELY FOR U.S.  FEDERAL  INCOME TAX  PURPOSES,  THIS  CERTIFICATE  REPRESENTS A
"REGULAR  INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE
TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G(a)(1) AND 860D OF THE INTERNAL
REVENUE CODE OF 1986.




<PAGE>




                        ASSET SECURITIZATION CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                           SERIES 1996-D3, CLASS A-1C

Pass-Through Rate:  7.40000%

First Distribution Date:                         Cut-off Date:  October 22, 1996
November 14, 1996

Aggregate Initial                                Scheduled Final
Certificate Balance of the                       Distribution Date:
Class A-1C Certificates:                         October 13, 2026
$321,000,000.00

CUSIP:  045424CB2                                ISIN:  US045424CB24

Common Code:  7072520                            Initial Certificate
                                                 Balance of this Certificate:
                                                 $

No.:  A-1C------

     This certifies that --------------- is the registered owner of a beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class A-1C  Certificates.  The Trust Fund,  described  more fully
below,  consists primarily of a pool of Mortgage Loans secured by commercial and
multifamily  properties.  The Trust Fund was created, and the Mortgage Loans are
to be  serviced,  pursuant to the Pooling and  Servicing  Agreement  (as defined
below).  The Holder of this  Certificate,  by virtue of the  acceptance  hereof,
assents to the terms,  provisions  and  conditions  of the Pooling and Servicing
Agreement  and is bound  thereby.  Also issued  under the Pooling and  Servicing
Agreement are the Class A-1A, Class A-1B, Class A-CS1,  Class A-1D, Class A-CS2,
Class A-2,  Class A-3,  Class A-4,  Class A-5,  Class B-1, Class B-2, Class B-3,
Class B-4, Class B-4H,  Class V-1, Class V-2, Class R and Class LR  Certificates
(together with the Class A-1C Certificates,  the "Certificates";  the Holders of
Certificates  issued under the Pooling and Servicing  Agreement are collectively
referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing  Agreement  dated as of October 1, 1996 (the "Pooling
and Servicing  Agreement"),  by and among Asset Securitization  Corporation,  as
Depositor,  AMRESCO Management,  Inc., as Servicer,  CRIIMI MAE Services Limited
Partnership,  as Special  Servicer,  LaSalle National Bank, as Trustee,  and ABN
AMRO Bank N.V., as Fiscal Agent. To the extent not defined  herein,  capitalized
terms used herein  shall have the meanings  assigned  thereto in the Pooling and
Servicing Agreement.

     This Certificate represents a "regular interest" in a "real estate mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1) and 860D of the Internal Revenue Code of l986, as amended.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling and Servicing Agreement.

     Pursuant to the terms of the Pooling and Servicing Agreement,  the Trustee,
or the Paying Agent on behalf of the Trustee,  will  distribute  (other than the
final distribution on any Certificate),  on the thirteenth day of each month, or
if such day is not a Business Day, the Business Day  immediately  following such
day,  commencing  in  November,  1996 (each such date,  a  "Distribution  Date")
provided,  however,  that in any month the Distribution  Date will be no earlier
than the second  Business  Day  following  the  eleventh  day of such month and,
provided  further,  that if the eleventh day of any month is not a Business Day,
the Distribution Date shall be the third Business Day following the eleventh day
of such month, to the Person in whose name this  Certificate is registered as of
the related  Record Date, an amount equal to such Person's pro rata share (based
on the Percentage  Interest  represented by this Certificate) of that portion of
the  aggregate  amount of principal  and interest  then  distributable,  if any,
allocable to the Class A-1C Certificates for such Distribution Date, all as more
fully described in the Pooling and Servicing Agreement.

     During each Interest  Accrual  Period (as defined  below),  interest on the
Class A-1C Certificates will be calculated based on a 360-day year consisting of
twelve 30-day months on the outstanding Certificate Balance hereof.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling and  Servicing  Agreement.  The  "Interest  Accrual  Period" with
respect to any  Distribution  Date  commences  on the  eleventh day of the month
preceding the month in which such Distribution Date occurs and ends on the tenth
day of the month in which such Distribution Date occurs, provided that the first
Interest  Accrual  Period shall commence on the Cut-off Date and end on November
10, 1996.  Interest for each Interest  Accrual  Period,  other than the Interest
Accrual Period with respect to the Distribution Date occurring in November 1996,
is calculated  based on a 360-day year  consisting of twelve 30-day months.  The
Interest  Accrual  Period with  respect to the  Distribution  Date  occurring in
November 1996 will be deemed to consist of nineteen (19) days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
tenth day of the month in which the related Distribution Date occurs or, if such
day is not a Business Day, the preceding Business Day; provided,  however,  that
with respect to the  Distribution  Date  occurring in November  1996, the Record
Date will be the Closing Date,  except as specified in the Pooling and Servicing
Agreement. Such distributions shall be made on each Distribution Date other than
the Termination Date to each  Certificateholder  of record on the related Record
Date by check  mailed by first class mail to the  address set forth  therefor in
the  Certificate  Register  or,  provided  that  such  Certificateholder   holds
Certificates  with  an  aggregate  initial  Certificate  Balance  in  excess  of
$5,000,000,  and shall have provided the Paying Agent with wire  instructions in
writing at least five  Business  Days prior to the related  Record Date, by wire
transfer of immediately available funds to the account of such Certificateholder
at a bank or other entity  located in the United  States and having  appropriate
facilities therefor. The final distribution on each Certificate shall be made in
like manner,  but only upon presentment and surrender of such Certificate at the
office  of the  Trustee  or its  agent  (which  may be the  Paying  Agent or the
Certificate  Registrar  acting  as such  agent)  maintained  in the  Borough  of
Manhattan  that is specified in the notice to  Certificateholders  of such final
distribution.

     Any funds not  distributed  on the  Termination  Date because of failure of
Certificateholders  to tender their  Certificates shall be set aside and held in
trust for the account of the  non-tendering  Certificateholders,  whereupon  the
Trust  Fund  shall  terminate.  If any  Certificates  as to which  notice of the
Termination  Date has been given  pursuant  to Section  9.01 of the  Pooling and
Servicing  Agreement shall not have been surrendered for cancellation within six
months after the time specified in such notice,  the Trustee shall mail a second
notice to the remaining Certificateholders, at their last addresses shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Trustee all amounts  distributable to the Holders thereof, and the Trustee shall
thereafter  hold such amounts for the benefit of such Holders  until the earlier
of (i) its termination as Trustee under the Pooling and Servicing  Agreement and
the transfer of such amounts to a successor  Trustee or (ii) the  termination of
the   Trust   Fund  and   distribution   of  such   amounts   to  the  Class  LR
Certificateholders.   No   interest   shall   accrue  or  be   payable   to  any
Certificateholder  on any  amount  held as a result of such  Certificateholder's
failure to surrender its  Certificate(s) for final payment thereof in accordance
with Section 9.01 of the Pooling and Servicing Agreement. Such funds held by the
Trustee  may be invested  under  certain  circumstances,  and subject to certain
conditions as specified in the Pooling and Servicing Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling and Servicing Agreement.

     As provided in the Pooling and Servicing Agreement, the Trust Fund includes
(i) such  Mortgage  Loans as from time to time are  subject to the  Pooling  and
Servicing Agreement, together with the Mortgage Files relating thereto; (ii) all
scheduled or  unscheduled  payments on or collections in respect of the Mortgage
Loans due after Cut-off Date; (iii) any REO Property; (iv) all revenues received
in respect of any REO Property;  (v) the  Servicer's  and the  Trustee's  rights
under the insurance  policies with respect to the Mortgage  Loans required to be
maintained  pursuant to the Pooling and  Servicing  Agreement  and any  proceeds
thereof;  (vi) any  Assignments  of Leases,  Rents and Profits and any  security
agreements;  (vii) any  indemnities  or  guaranties,  Escrow  Accounts  or other
collateral  given as  additional  security  for any Mortgage  Loans;  (viii) all
assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts, the Escrow
Accounts and the Reserve  Accounts  (to the extent such assets in such  accounts
are  not  assets  of the  respective  Borrowers),  the  Upper-Tier  Distribution
Account, the Interest Reserve Account, the Default Interest Distribution Account
and the Excess Interest  Distribution  Account,  including  reinvestment income;
(ix)  any  environmental   indemnity   agreements   relating  to  the  Mortgaged
Properties;  (x) the rights and remedies  under the Mortgage  Loan  Purchase and
Sale  Agreement;  and (xi) the proceeds of any of the foregoing  (other than any
interest earned on deposits in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow Accounts and any Reserve Accounts, to the extent such interest belongs to
the related  Borrower).  As provided  in the  Pooling and  Servicing  Agreement,
withdrawals  may be made from certain of the  above-accounts  for purposes other
than distributions to Certificateholders.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement,  and reference is made to the Pooling and Servicing Agreement for the
interests,  rights,  benefits,  obligations and duties evidenced hereby, and the
limitations thereon, and the rights, duties and immunities of the Trustee.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations set forth therein,  this Certificate is transferable or exchangeable
only upon  surrender of this  Certificate  to the  Certificate  Registrar at the
Corporate Trust Office together with an assignment and transfer (executed by the
Holder or his duly authorized attorney),  subject to the requirements in Article
V of the Pooling and Servicing  Agreement.  Upon surrender for  registration  of
transfer of this  Certificate,  subject to the  requirements of Article V of the
Pooling  and   Servicing   Agreement,   the  Trustee   shall   execute  and  the
Authenticating  Agent  shall  duly  authenticate  in the name of the  designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the  Depositor,  the Servicer,  the Special  Servicer,  the Trustee,  the Fiscal
Agent, the Certificate Registrar,  any Paying Agent and any agent of any of them
may treat the Person in whose name this  Certificate  is registered as the owner
hereof for all purposes,  and none of the Depositor,  the Servicer,  the Special
Servicer, the Trustee, the Fiscal Agent, the Certificate  Registrar,  any Paying
Agent or any agent of any of them shall be affected by notice to the contrary.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to  Institutional  Accredited  Investors as provided in Section  5.02(h) of that
Agreement. The Certificate Registrar may require payment by each transferor of a
sum sufficient to cover any tax, expense or other governmental charge payable in
connection with any such transfer.

     The Pooling and  Servicing  Agreement  or any  Custodial  Agreement  may be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the  Trustee,  and  the  Fiscal  Agent,  without  the  consent  of  any  of  the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  in either of such  agreements  that may be  inconsistent  with other
provisions in such  agreements,  (iii) to amend any provision of the Pooling and
Servicing  Agreement to the extent necessary or desirable to maintain the rating
or ratings  assigned  to each of the  Classes of  Regular  Certificates  by each
Rating  Agency,  (iv) to amend or  supplement  any  provisions  with  respect to
matters or questions  arising under the Pooling and Servicing  Agreement,  which
shall  not  adversely  affect  in any  material  respect  the  interests  of any
Certificateholder  not consenting thereto, as evidenced in writing by an opinion
of  counsel,  athe  expense  of  the  party  requesting  such  amendment,  or  a
confirmation  in  writing  from  each  Rating  Agency  that  such  amendment  or
supplement  will not result in a  qualification,  downgrade or withdrawal of the
then  current  rating or  ratings  then  assigned  to any  outstanding  Class of
Certificates,  or (v) to make any other  provisions  with  respect to matters or
questions arising under the Pooling and Servicing Agreement,  which shall not be
inconsistent with the provisions of the Pooling and Servicing Agreement and will
not result in a  downgrade,  qualification  or  withdrawal  of the then  current
rating or ratings then assigned to any  outstanding  Class of  Certificates,  as
confirmed by each Rating Agency in writing.



     The Pooling and Servicing  Agreement or any Custodial Agreement may also be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the Trustee, and the Fiscal Agent with the consent of the Holders of the Regular
Certificates  evidencing  not less than 66 2/3% of the  Percentage  Interests of
each Class of  Certificates  affected by the amendment for the purpose of adding
any provisions to or changing in any manner or eliminating any of the provisions
of the Pooling and Servicing  Agreement or of modifying in any manner the rights
of the Certificateholders; provided, however, that no such amendment shall:

                  (i)               reduce in any manner the amount of, or delay
                                    the timing of, payments received on Mortgage
                                    Loans which are  required to be  distributed
                                    on any  Certificate  without  the consent of
                                    each affected Certificateholder;

                  (ii)              change the  percentages  of Voting Rights of
                                    Holders of  Certificates  which are required
                                    to consent to any action or  inaction  under
                                    the Pooling and Servicing Agreement, without
                                    the   consent   of   the   Holders   of  all
                                    Certificates then outstanding;

                  (iii)             alter the  servicing  standard  set forth in
                                    the Pooling and  Servicing  Agreement or the
                                    obligations   the   Servicer,   the  Special
                                    Servicer, the Trustee or the Fiscal Agent to
                                    make a P&I  Advance  without  the consent of
                                    the Holders of all Certificates representing
                                    all of the Percentage Interests of the Class
                                    or Classes affected thereby; or

                  (iv)              amend  Section  10.07  of  the  Pooling  and
                                    Servicing Agreement,  without the consent of
                                    the holders of all Certificates representing
                                    all the Percentage Interests of the class or
                                    classes affected thereby.

     Further, the Depositor,  the Servicer,  the Special Servicer,  the Trustee,
and the Fiscal Agent, at any time and from time to time,  without the consent of
the  Certificateholders,  may amend the Pooling and  Servicing  Agreement or the
Custodial Agreement to modify, eliminate or add to any of its provisions to such
extent as shall be necessary to maintain the qualification of the Trust REMIC as
two separate  REMICs,  or to prevent the imposition of any  additional  material
state or local  taxes,  at all  times  that any  Certificates  are  outstanding;
provided,  however,  that such  action,  as  evidenced  by an Opinion of Counsel
(obtained at the expense of the Trust Fund), is necessary or helpful to maintain
such qualification or to prevent the imposition of any such taxes, and would not
adversely affect in any material respect the interest of any Certificateholder.

     Any  Holder  of  Class  LR  Certificates  representing  greater  than a 50%
Percentage  Interest in such may effect an early  termination of the Trust Fund,
upon not less than 30 days' prior Notice of Termination given to the Trustee and
Servicer any time on or after the Early Termination  Notice Date (defined as any
date as of which the aggregate Stated Principal Balance of the Mortgage Loans is
less than 1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans
as of  the  Cut-off  Date)  specifying  the  Anticipated  Termination  Date,  by
purchasing  on such date all, but not less than all, of the Mortgage  Loans then
included in the Trust Fund, and all property acquired in respect of any Mortgage
Loan, at a purchase price,  payable in cash,  equal to not less than the greater
of:

                   (i)     the sum of

                           (A)      100% of the unpaid principal balance of each
                                    Mortgage  Loan included in the Trust Fund as
                                    of the last day of the month  preceding such
                                    Distribution Date;

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date;

                           (D)      the aggregate  amount of unreimbursed
                                    Advances and unpaid Trust Fund expenses; or

                  (ii)     the  aggregate  fair  market  value  of the  Mortgage
                           Loans, and all other property  acquired in respect of
                           any Mortgage  Loan in the Trust Fund, on the last day
                           of the month  preceding  such  Distribution  Date, as
                           determined by an Independent  appraiser acceptable to
                           the Servicer as of a date not more than 30 days prior
                           to  the  last  day  of  the  month   preceding   such
                           Distribution Date, together with one month's interest
                           thereon at the Mortgage Rate.

     The Servicer or the Depositor may also effect such  termination as provided
above if it first  notifies  each Holder of a Class LR  Certificate  through the
Trustee of its intention to do so in writing at least 30 days prior to the Early
Termination  Notice  Date and no Class LR Holder  terminates  the Trust  Fund as
described  above within such 30 day period.  All costs and expenses  incurred by
any and all parties to the Pooling and Servicing  Agreement or by the Trust Fund
pursuant  to Section  9.01(c) of the Pooling and  Servicing  Agreement  shall be
borne by the party exercising its purchase rights thereunder.  The Trustee shall
be entitled to rely  conclusively  on any  determination  made by an Independent
appraiser pursuant to Section 9.01(c) of the Pooling and Servicing Agreement.

     The  obligations  created by the  Pooling  and  Servicing  Agreement  shall
terminate upon the earliest to occur of (i) the repurchase of the Mortgage Loans
by the  Depositor,  the Servicer or the Holder of the Class LR  Certificates  as
described  above; or (ii) the later of (a) the receipt or collection of the last
payment  due on any  Mortgage  Loan  included  in the  Trust  Fund,  or (b)  the
liquidation and disposition  pursuant to the Pooling and Servicing  Agreement of
the last  asset held by the Trust  Fund.  In no event,  however,  will the trust
created by the Pooling and Servicing Agreement continue beyond the expiration of
21  years  from the  death of the last  surviving  descendant(s)  of  Joseph  P.
Kennedy, the late ambassador of the United States to the United Kingdom,  living
on the date hereof.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling and Servicing Agreement or be valid for any purpose.

                     [SIGNATURES COMMENCE ON FOLLOWING PAGE]



<PAGE>



     IN WITNESS  WHEREOF,  the Trustee has caused this Class A-1C Certificate to
be duly executed.

Dated:


                                            LASALLE NATIONAL BANK, not in its
                                            individual capacity but solely as
                                            Trustee



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



                          Certificate of Authentication

     This is one of the Class A-1C  Certificates  referred to in the Pooling and
Servicing Agreement.

Dated:


                                            LASALLE NATIONAL BANK, not in its
                                            individual capacity but solely as
                                            Authenticating Agent



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




<PAGE>



                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and transfer(s) unto -------------------------------------------------
- - --------------------------------------------------------------------------------
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class A-1C  Certificate and hereby  authorize(s)  the registration of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we) further direct the  Certificate  Registrar to issue a new Class A-1C
Certificate of the entire  Percentage  Interest  represented by the within Class
A-1C Certificates to the above-named  Assignee(s) and to deliver such Class A-1C
Certificate to the following address:

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

Date: --------------------
                                                  ------------------------------
                                                  Signature by or on behalf of
                                                  Assignor(s)


                                                  ------------------------------
                                                  Taxpayer Identification Number




<PAGE>




                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s) should include the following for purposes of distribution:

     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distributions: -----------------------------------------------------------------
- - --------------------------------------------------------------------------------
- - -------------------------------------------------------------------------------.

     Distributions,  if be made by wire transfer in immediately  available funds
to ------------------------------------------------------------------------- for
the  account of  ---------------------------------------------------------------
account number ------------------------------------------------.

This information is provided by ------------------------------------------------
the Assignee(s) named above, or ------------------------------------------------
as its (their) agent.

                                 By: ------------------------------------------



                                     ------------------------------------------
                                      [Please print or type name(s)]



                                     ------------------------------------------
                                     Title



                                     ------------------------------------------
                                     Taxpayer Identification Number









<PAGE>






                                   EXHIBIT A-4

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR  FOR  REGISTRATION  OF  TRANSFER,   EXCHANGE,   OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME
AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
TO  CEDE  & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR,  THE MORTGAGE LOAN SELLER,  THE SERVICER,  THE SPECIAL SERVICER,  THE
TRUSTEE,  THE FISCAL AGENT OR ANY OF THEIR  RESPECTIVE  AFFILIATES.  NEITHER THE
CERTIFICATES NOR THE UNDERLYING  MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY
GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

SOLELY FOR U.S.  FEDERAL  INCOME TAX  PURPOSES,  THIS  CERTIFICATE  REPRESENTS A
"REGULAR  INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE
TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G(a)(1) AND 860D OF THE INTERNAL
REVENUE CODE OF 1986.




<PAGE>




                        ASSET SECURITIZATION CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                           SERIES 1996-D3, CLASS A-CS1

Pass-Through Rate:  2.11527%

First Distribution Date:                        Cut-off Date:  October 22, 1996
November 14, 1996

Aggregate Initial                               Scheduled Final
Notional Balance of the                         Distribution Date:
Class A-CS1 Certificates:                       October 13, 2026
$64,985,025.00

CUSIP:  045424CC0                               ISIN:  US045424CC07

Common Code:  7072538                           Initial Notional
                                                Balance of this Certificate:
                                                $

No.:  A-CS1------

     This  certifies  that  ------------------  is  the  registered  owner  of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with  respect to the Class A-CS1  Certificates.  The Trust Fund,  described
more fully  below,  consists  primarily of a pool of Mortgage  Loans  secured by
commercial  and  multifamily  properties.  The Trust Fund was  created,  and the
Mortgage  Loans  are to be  serviced,  pursuant  to the  Pooling  and  Servicing
Agreement (as defined below).  The Holder of this Certificate,  by virtue of the
acceptance  hereof,  assents  to the terms,  provisions  and  conditions  of the
Pooling and  Servicing  Agreement  and is bound  thereby.  Also issued under the
Pooling and  Servicing  Agreement  are the Class A-1A,  Class A-1B,  Class A-1C,
Class A-1D, Class A-CS2,  Class A-2, Class A-3, Class A-4, Class A-5, Class B-1,
Class B-2, Class B-3,  Class B-4, Class B-4H,  Class V-1, Class V-2, Class R and
Class  LR  Certificates  (together  with  the  Class  A-CS1  Certificates,   the
"Certificates";  the  Holders  of  Certificates  issued  under the  Pooling  and
Servicing    Agreement    are    collectively     referred    to    herein    as
"Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing  Agreement  dated as of October 1, 1996 (the "Pooling
and Servicing  Agreement"),  by and among Asset Securitization  Corporation,  as
Depositor,  AMRESCO Management,  Inc., as Servicer,  CRIIMI MAE Services Limited
Partnership,  as Special  Servicer,  LaSalle National Bank, as Trustee,  and ABN
AMRO Bank N.V., as Fiscal Agent. To the extent not defined  herein,  capitalized
terms used herein  shall have the meanings  assigned  thereto in the Pooling and
Servicing Agreement.

     This Certificate represents a "regular interest" in a "real estate mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1) and 860D of the Internal Revenue Code of l986, as amended.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling and Servicing Agreement.

     Pursuant to the terms of the Pooling and Servicing Agreement,  the Trustee,
or the Paying Agent on behalf of the Trustee,  will  distribute  (other than the
final distribution on any Certificate),  on the thirteenth day of each month, or
if such day is not a Business Day, the Business Day  immediately  following such
day,  commencing  in  November,  1996 (each such date,  a  "Distribution  Date")
provided,  however,  that in any month the Distribution  Date will be no earlier
than the second  Business  Day  following  the  eleventh  day of such month and,
provided  further,  that if the eleventh day of any month is not a Business Day,
the Distribution Date shall be the third Business Day following the eleventh day
of such month, to the Person in whose name this  Certificate is registered as of
the related  Record Date, an amount equal to such Person's pro rata share (based
on the Percentage  Interest  represented by this Certificate) of that portion of
the aggregate amount of interest then  distributable,  if any,  allocable to the
Class A-CS1 Certificates for such Distribution Date, all as more fully described
in the Pooling  and  Servicing  Agreement.  Holders of this  Certificate  may be
entitled to  Prepayment  Premiums,  as  provided  in the  Pooling and  Servicing
Agreement.

     During each Interest  Accrual  Period (as defined  below),  interest on the
Class A-CS1  Certificates  will be calculated based on a 360-day year consisting
of twelve 30-day months on the outstanding Certificate Balance hereof.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling and  Servicing  Agreement.  The  "Interest  Accrual  Period" with
respect to any  Distribution  Date  commences  on the  eleventh day of the month
preceding the month in which such Distribution Date occurs and ends on the tenth
day of the month in which such Distribution Date occurs, provided that the first
Interest  Accrual  Period shall commence on the Cut-off Date and end on November
10, 1996.  Interest for each Interest  Accrual  Period,  other than the Interest
Accrual Period with respect to the Distribution Date occurring in November 1996,
is calculated  based on a 360-day year  consisting of twelve 30-day months.  The
Interest  Accrual  Period with  respect to the  Distribution  Date  occurring in
November 1996 will be deemed to consist of nineteen (19) days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
tenth day of the month in which the related Distribution Date occurs or, if such
day is not a Business Day, the preceding Business Day; provided,  however,  that
with respect to the  Distribution  Date  occurring in November  1996, the Record
Date will be the Closing Date,  except as specified in the Pooling and Servicing
Agreement. Such distributions shall be made on each Distribution Date other than
the Termination Date to each  Certificateholder  of record on the related Record
Date by check  mailed by first class mail to the  address set forth  therefor in
the  Certificate  Register  or,  provided  that  such  Certificateholder   holds
Certificates  with  an  aggregate  initial  Certificate  Balance  in  excess  of
$5,000,000,  and shall have provided the Paying Agent with wire  instructions in
writing at least five  Business  Days prior to the related  Record Date, by wire
transfer of immediately available funds to the account of such Certificateholder
at a bank or other entity  located in the United  States and having  appropriate
facilities therefor. The final distribution on each Certificate shall be made in
like manner,  but only upon presentment and surrender of such Certificate at the
office  of the  Trustee  or its  agent  (which  may be the  Paying  Agent or the
Certificate  Registrar  acting  as such  agent)  maintained  in the  Borough  of
Manhattan  that is specified in the notice to  Certificateholders  of such final
distribution.

     Any funds not  distributed  on the  Termination  Date because of failure of
Certificateholders  to tender their  Certificates shall be set aside and held in
trust for the account of the  non-tendering  Certificateholders,  whereupon  the
Trust  Fund  shall  terminate.  If any  Certificates  as to which  notice of the
Termination  Date has been given  pursuant  to Section  9.01 of the  Pooling and
Servicing  Agreement shall not have been surrendered for cancellation within six
months after the time specified in such notice,  the Trustee shall mail a second
notice to the remaining Certificateholders, at their last addresses shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Trustee all amounts  distributable to the Holders thereof, and the Trustee shall
thereafter  hold such amounts for the benefit of such Holders  until the earlier
of (i) its termination as Trustee under the Pooling and Servicing  Agreement and
the transfer of such amounts to a successor  Trustee or (ii) the  termination of
the   Trust   Fund  and   distribution   of  such   amounts   to  the  Class  LR
Certificateholders.   No   interest   shall   accrue  or  be   payable   to  any
Certificateholder  on any  amount  held as a result of such  Certificateholder's
failure to surrender its  Certificate(s) for final payment thereof in accordance
with Section 9.01 of the Pooling and Servicing Agreement. Such funds held by the
Trustee  may be invested  under  certain  circumstances,  and subject to certain
conditions as specified in the Pooling and Servicing Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling and Servicing Agreement.

     As provided in the Pooling and Servicing Agreement, the Trust Fund includes
(i) such  Mortgage  Loans as from time to time are  subject to the  Pooling  and
Servicing Agreement, together with the Mortgage Files relating thereto; (ii) all
scheduled or  unscheduled  payments on or collections in respect of the Mortgage
Loans due after Cut-off Date; (iii) any REO Property; (iv) all revenues received
in respect of any REO Property;  (v) the  Servicer's  and the  Trustee's  rights
under the insurance  policies with respect to the Mortgage  Loans required to be
maintained  pursuant to the Pooling and  Servicing  Agreement  and any  proceeds
thereof;  (vi) any  Assignments  of Leases,  Rents and Profits and any  security
agreements;  (vii) any  indemnities  or  guaranties,  Escrow  Accounts  or other
collateral  given as  additional  security  for any Mortgage  Loans;  (viii) all
assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts, the Escrow
Accounts and the Reserve  Accounts  (to the extent such assets in such  accounts
are  not  assets  of the  respective  Borrowers),  the  Upper-Tier  Distribution
Account, the Interest Reserve Account, the Default Interest Distribution Account
and the Excess Interest  Distribution  Account,  including  reinvestment income;
(ix)  any  environmental   indemnity   agreements   relating  to  the  Mortgaged
Properties;  (x) the rights and remedies  under the Mortgage  Loan  Purchase and
Sale  Agreement;  and (xi) the proceeds of any of the foregoing  (other than any
interest earned on deposits in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow Accounts and any Reserve Accounts, to the extent such interest belongs to
the related  Borrower).  As provided  in the  Pooling and  Servicing  Agreement,
withdrawals  may be made from certain of the  above-accounts  for purposes other
than distributions to Certificateholders.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement,  and reference is made to the Pooling and Servicing Agreement for the
interests,  rights,  benefits,  obligations and duties evidenced hereby, and the
limitations thereon, and the rights, duties and immunities of the Trustee.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations set forth therein,  this Certificate is transferable or exchangeable
only upon  surrender of this  Certificate  to the  Certificate  Registrar at the
Corporate Trust Office together with an assignment and transfer (executed by the
Holder or his duly authorized attorney),  subject to the requirements in Article
V of the Pooling and Servicing  Agreement.  Upon surrender for  registration  of
transfer of this  Certificate,  subject to the  requirements of Article V of the
Pooling  and   Servicing   Agreement,   the  Trustee   shall   execute  and  the
Authenticating  Agent  shall  duly  authenticate  in the name of the  designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the  Depositor,  the Servicer,  the Special  Servicer,  the Trustee,  the Fiscal
Agent, the Certificate Registrar,  any Paying Agent and any agent of any of them
may treat the Person in whose name this  Certificate  is registered as the owner
hereof for all purposes,  and none of the Depositor,  the Servicer,  the Special
Servicer, the Trustee, the Fiscal Agent, the Certificate  Registrar,  any Paying
Agent or any agent of any of them shall be affected by notice to the contrary.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to  Institutional  Accredited  Investors as provided in Section  5.02(h) of that
Agreement. The Certificate Registrar may require payment by each transferor of a
sum sufficient to cover any tax, expense or other governmental charge payable in
connection with any such transfer.

     The Pooling and  Servicing  Agreement  or any  Custodial  Agreement  may be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the  Trustee,  and  the  Fiscal  Agent,  without  the  consent  of  any  of  the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  in either of such  agreements  that may be  inconsistent  with other
provisions in such  agreements,  (iii) to amend any provision of the Pooling and
Servicing  Agreement to the extent necessary or desirable to maintain the rating
or ratings  assigned  to each of the  Classes of  Regular  Certificates  by each
Rating  Agency,  (iv) to amend or  supplement  any  provisions  with  respect to
matters or questions  arising under the Pooling and Servicing  Agreement,  which
shall  not  adversely  affect  in any  material  respect  the  interests  of any
Certificateholder  not consenting thereto, as evidenced in writing by an opinion
of  counsel,  athe  expense  of  the  party  requesting  such  amendment,  or  a
confirmation  in  writing  from  each  Rating  Agency  that  such  amendment  or
supplement  will not result in a  qualification,  downgrade or withdrawal of the
then  current  rating or  ratings  then  assigned  to any  outstanding  Class of
Certificates,  or (v) to make any other  provisions  with  respect to matters or
questions arising under the Pooling and Servicing Agreement,  which shall not be
inconsistent with the provisions of the Pooling and Servicing Agreement and will
not result in a  downgrade,  qualification  or  withdrawal  of the then  current
rating or ratings then assigned to any  outstanding  Class of  Certificates,  as
confirmed by each Rating Agency in writing.

     The Pooling and Servicing  Agreement or any Custodial Agreement may also be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the Trustee, and the Fiscal Agent with the consent of the Holders of the Regular
Certificates  evidencing  not less than 66 2/3% of the  Percentage  Interests of
each Class of  Certificates  affected by the amendment for the purpose of adding
any provisions to or changing in any manner or eliminating any of the provisions
of the Pooling and Servicing  Agreement or of modifying in any manner the rights
of the Certificateholders; provided, however, that no such amendment shall:

                  (i)               reduce in any manner the amount of, or delay
                                    the timing of, payments received on Mortgage
                                    Loans which are  required to be  distributed
                                    on any  Certificate  without  the consent of
                                    each affected Certificateholder;

                  (ii)              change the  percentages  of Voting Rights of
                                    Holders of  Certificates  which are required
                                    to consent to any action or  inaction  under
                                    the Pooling and Servicing Agreement, without
                                    the   consent   of   the   Holders   of  all
                                    Certificates then outstanding;

                  (iii)             alter the  servicing  standard  set forth in
                                    the Pooling and  Servicing  Agreement or the
                                    obligations   the   Servicer,   the  Special
                                    Servicer, the Trustee or the Fiscal Agent to
                                    make a P&I  Advance  without  the consent of
                                    the Holders of all Certificates representing
                                    all of the Percentage Interests of the Class
                                    or Classes affected thereby; or

                  (iv)              amend  Section  10.07  of  the  Pooling  and
                                    Servicing Agreement,  without the consent of
                                    the holders of all Certificates representing
                                    all the Percentage Interests of the class or
                                    classes affected thereby.

     Further, the Depositor,  the Servicer,  the Special Servicer,  the Trustee,
and the Fiscal Agent, at any time and from time to time,  without the consent of
the  Certificateholders,  may amend the Pooling and  Servicing  Agreement or the
Custodial Agreement to modify, eliminate or add to any of its provisions to such
extent as shall be necessary to maintain the qualification of the Trust REMIC as
two separate  REMICs,  or to prevent the imposition of any  additional  material
state or local  taxes,  at all  times  that any  Certificates  are  outstanding;
provided,  however,  that such  action,  as  evidenced  by an Opinion of Counsel
(obtained at the expense of the Trust Fund), is necessary or helpful to maintain
such qualification or to prevent the imposition of any such taxes, and would not
adversely affect in any material respect the interest of any Certificateholder.

     Any  Holder  of  Class  LR  Certificates  representing  greater  than a 50%
Percentage  Interest in such may effect an early  termination of the Trust Fund,
upon not less than 30 days' prior Notice of Termination given to the Trustee and
Servicer any time on or after the Early Termination  Notice Date (defined as any
date as of which the aggregate Stated Principal Balance of the Mortgage Loans is
less than 1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans
as of  the  Cut-off  Date)  specifying  the  Anticipated  Termination  Date,  by
purchasing  on such date all, but not less than all, of the Mortgage  Loans then
included in the Trust Fund, and all property acquired in respect of any Mortgage
Loan, at a purchase price,  payable in cash,  equal to not less than the greater
of:

                   (i)     the sum of

                           (A)      100% of the unpaid principal balance of each
                                    Mortgage  Loan included in the Trust Fund as
                                    of the last day of the month  preceding such
                                    Distribution Date;

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date;

                           (D)      the aggregate  amount of unreimbursed
                                    Advances and unpaid Trust Fund expenses; or

                  (ii)     the  aggregate  fair  market  value  of the  Mortgage
                           Loans, and all other property  acquired in respect of
                           any Mortgage  Loan in the Trust Fund, on the last day
                           of the month  preceding  such  Distribution  Date, as
                           determined by an Independent  appraiser acceptable to
                           the Servicer as of a date not more than 30 days prior
                           to  the  last  day  of  the  month   preceding   such
                           Distribution Date, together with one month's interest
                           thereon at the Mortgage Rate.

     The Servicer or the Depositor may also effect such  termination as provided
above if it first  notifies  each Holder of a Class LR  Certificate  through the
Trustee of its intention to do so in writing at least 30 days prior to the Early
Termination  Notice  Date and no Class LR Holder  terminates  the Trust  Fund as
described  above within such 30 day period.  All costs and expenses  incurred by
any and all parties to the Pooling and Servicing  Agreement or by the Trust Fund
pursuant  to Section  9.01(c) of the Pooling and  Servicing  Agreement  shall be
borne by the party exercising its purchase rights thereunder.  The Trustee shall
be entitled to rely  conclusively  on any  determination  made by an Independent
appraiser pursuant to Section 9.01(c) of the Pooling and Servicing Agreement.

     The  obligations  created by the  Pooling  and  Servicing  Agreement  shall
terminate upon the earliest to occur of (i) the repurchase of the Mortgage Loans
by the  Depositor,  the Servicer or the Holder of the Class LR  Certificates  as
described  above; or (ii) the later of (a) the receipt or collection of the last
payment  due on any  Mortgage  Loan  included  in the  Trust  Fund,  or (b)  the
liquidation and disposition  pursuant to the Pooling and Servicing  Agreement of
the last  asset held by the Trust  Fund.  In no event,  however,  will the trust
created by the Pooling and Servicing Agreement continue beyond the expiration of
21  years  from the  death of the last  surviving  descendant(s)  of  Joseph  P.
Kennedy, the late ambassador of the United States to the United Kingdom,  living
on the date hereof.

     This  Certificate  is issued on  October  22,  1996,  at an issue  price of
6.48777% of the  initial  Class A-CS1  Notional  Amount and a stated  redemption
price at maturity equal to all interest distributions hereon, and is issued with
original  issue discount  ("OID") for federal income tax purposes.  Assuming (a)
that this  Certificate  pays in accordance with projected cash flows  reflecting
the  prepayment  assumption of 0% CPR (as defined in the  Prospectus  Supplement
dated  October 16, 1996 with  respect to the  offering of the Class A-1A,  Class
A-1B, Class A-1C,  Class A-CS1,  Class A-1D, Class A-2, Class A-3, Class A-4 and
Class A-5 Certificates)  used to price this Certificate,  (b) that all ARD Loans
prepay on the related Anticipated Repayment Dates and (c) that the interest rate
at which  distributions  of interest on this  Certificate  actually will be made
will  be  determined  as  though  the  pass-through  rate  on  this  Certificate
applicable to the first  Distribution Date will not change  thereafter:  (i) the
amount of OID as a  percentage  of the initial  Class A-CS1  Notional  Amount is
approximately   1.25816735%;   (ii)  the  annual   yield  to  maturity  of  this
Certificate, compounded monthly, is approximately 8.07%; and (iii) the amount of
OID  allocable to the short first accrual  period  (October 22, 1996 to November
13, 1996) as a percentage of the initial Class A-CS1 Notional Amount, calculated
using the exact method, is approximately 0.03050952%.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling and Servicing Agreement or be valid for any purpose.

                     [SIGNATURES COMMENCE ON FOLLOWING PAGE]



<PAGE>



     IN WITNESS WHEREOF,  the Trustee has caused this Class A-CS1 Certificate to
be duly executed.

Dated:


                                            LASALLE NATIONAL BANK, not in its
                                            individual capacity but solely as
                                            Trustee



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



                          Certificate of Authentication

     This is one of the Class A-CS1 Certificates  referred to in the Pooling and
Servicing Agreement.

Dated:


                                            LASALLE NATIONAL BANK, not in its
                                            individual capacity but solely as
                                            Authenticating Agent



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




<PAGE>



                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and transfer(s) unto -------------------------------------------------
- - --------------------------------------------------------------------------------
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class A-CS1  Certificate and hereby  authorize(s) the registration of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we) further direct the Certificate  Registrar to issue a new Class A-CS1
Certificate of the entire  Percentage  Interest  represented by the within Class
A-CS1  Certificates  to the  above-named  Assignee(s)  and to deliver such Class
A-CS1 Certificate to the following address:

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

Date: -----------------
                                                  ------------------------------
                                                  Signature by or on behalf of
                                                  Assignor(s)



                                                  ------------------------------
                                                  Taxpayer Identification Number




<PAGE>




                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s) should include the following for purposes of distribution:

     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distributions: -----------------------------------------------------------------
- - --------------------------------------------------------------------------------
- - -------------------------------------------------------------------------------.

     Distributions,  if be made by wire transfer in immediately  available funds
to ------------------------------------------------------------------------- for
the  account of  ---------------------------------------------------------------
account number ------------------------------------------------.

This information is provided by ------------------------------------------------
the Assignee(s) named above, or ------------------------------------------------
as its (their) agent.

                                By: ------------------------------------------



                                    ------------------------------------------
                                     [Please print or type name(s)]



                                    ------------------------------------------
                                    Title



                                    ------------------------------------------
                                    Taxpayer Identification Number









<PAGE>






                                   EXHIBIT A-5

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR  FOR  REGISTRATION  OF  TRANSFER,   EXCHANGE,   OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME
AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
TO  CEDE  & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR,  THE MORTGAGE LOAN SELLER,  THE SERVICER,  THE SPECIAL SERVICER,  THE
TRUSTEE,  THE FISCAL AGENT OR ANY OF THEIR  RESPECTIVE  AFFILIATES.  NEITHER THE
CERTIFICATES NOR THE UNDERLYING  MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY
GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

THIS CLASS A-1D  CERTIFICATE IS  SUBORDINATE  TO THE CLASS A-1A,  CLASS A-1B AND
CLASS  A-1C  CERTIFICATES  AS AND TO THE  EXTENT  SET FORTH IN THE  POOLING  AND
SERVICING AGREEMENT REFERRED TO HEREIN.

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF THE EMPLOYEE  RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"),  SECTION 4975 OF THE INTERNAL
REVENUE  CODE OF 1986,  AS AMENDED  (THE  "CODE"),  OR ANY  ESSENTIALLY  SIMILAR
FEDERAL,  STATE OR LOCAL  LAW (A  "SIMILAR  LAW")  (EACH,  A  "PLAN"),  OR (B) A
COLLECTIVE  INVESTMENT  FUND IN WHICH  SUCH  PLANS ARE  INVESTED,  AN  INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED  PURSUANT  TO ERISA OR ANY  SIMILAR  LAW TO
INCLUDE  ASSETS OF PLANS) OR OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR
USING THE ASSETS OF ANY SUCH PLAN,  OTHER THAN AN  INSURANCE  COMPANY  USING THE
ASSETS OF ITS GENERAL ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE
SUBSEQUENT  HOLDING OF SUCH  CERTIFICATE  BY SUCH  INSURANCE  COMPANY  WOULD NOT
CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF SECTION
406 OR  407  OF  ERISA,  SECTION  4975  OF THE  CODE,  OR A  MATERIALLY  SIMILAR
CHARACTERIZATION  UNDER ANY SIMILAR LAW.  TRANSFEREES OF THIS CERTIFICATE TAKING
DELIVERY IN  CERTIFICATED  FORM SHALL BE REQUIRED EITHER (i) TO DELIVER A LETTER
IN THE FORM OF  EXHIBIT  D-2 OF THE  POOLING  AND  SERVICING  AGREEMENT  TO SUCH
EFFECT,  OR (ii) IN THE EVENT THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A)
OR (B)  ABOVE,  EXCEPT IN THE CASE OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE
TRANSFERRED  UNLESS THE  TRANSFEREE  REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE REGISTRAR THAT THE PURCHASE OR HOLDING OF THE CERTIFICATES BY OR
ON BEHALF OF A PLAN WILL NOT RESULT IN THE ASSETS OF THE TRUST  BEING  DEEMED TO
BE "PLAN ASSETS" AND SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF ERISA
OR THE PROHIBITED  TRANSACTION  PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW,
WILL NOT CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION WITHIN THE MEANING OF
SECTION  406 OR 407 OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT
THE SERVICER,  THE DEPOSITOR,  THE TRUSTEE OR THE  CERTIFICATE  REGISTRAR TO ANY
OBLIGATION OR LIABILITY.  THE  TRANSFEREE OF A BENEFICIAL  INTEREST IN A "GLOBAL
CERTIFICATE" THAT IS A "RESTRICTED  CERTIFICATE" (EACH AS DEFINED IN THE POOLING
AND SERVICING AGREEMENT) SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PLAN OR A
PERSON  ACTING ON BEHALF OF ANY PLAN OR USING THE  ASSETS OF ANY PLAN TO ACQUIRE
SUCH INTEREST,  OTHER THAN AN INSURANCE  COMPANY USING THE ASSETS OF ITS GENERAL
ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE SUBSEQUENT HOLDING OF
SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD NOT CONSTITUTE OR RESULT IN A
PROHIBITED  TRANSACTION  WITHIN  THE  MEANING  OF  SECTION  406 OR 407 OF ERISA,
SECTION 4975 OF THE CODE,  OR A MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY
SIMILAR LAW.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

SOLELY FOR U.S.  FEDERAL  INCOME TAX  PURPOSES,  THIS  CERTIFICATE  REPRESENTS A
"REGULAR  INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE
TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G(a)(1) AND 860D OF THE INTERNAL
REVENUE CODE OF 1986.




<PAGE>








                        ASSET SECURITIZATION CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                           SERIES 1996-D3, CLASS A-1D




Pass-Through Rate:  7.47000%

First Distribution Date:                       Cut-off Date:  October 22, 1996
November 14, 1996

Aggregate Initial                              Scheduled Final
Notional Balance of the                        Distribution Date:
Class A-1D Certificates:                       October 13, 2026
$19,564,674.00

CUSIP:  045424CD8                              ISIN:  US045424CD89

Common Code:  7072546                          Initial Notional
                                               Balance of this Certificate:
                                               $

No.:  A-1D-----

     This  certifies  that  ------------------  is  the  registered  owner  of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class A-1D Certificates. The Trust Fund, described more
fully  below,  consists  primarily  of a  pool  of  Mortgage  Loans  secured  by
commercial  and  multifamily  properties.  The Trust Fund was  created,  and the
Mortgage  Loans  are to be  serviced,  pursuant  to the  Pooling  and  Servicing
Agreement (as defined below).  The Holder of this Certificate,  by virtue of the
acceptance  hereof,  assents  to the terms,  provisions  and  conditions  of the
Pooling and  Servicing  Agreement  and is bound  thereby.  Also issued under the
Pooling and  Servicing  Agreement  are the Class A-1A,  Class A-1B,  Class A-1C,
Class A-CS1, Class A-CS2, Class A-2, Class A-3, Class A-4, Class A-5, Class B-1,
Class B-2, Class B-3,  Class B-4, Class B-4H,  Class V-1, Class V-2, Class R and
Class  LR  Certificates   (together  with  the  Class  A-1D  Certificates,   the
"Certificates";  the  Holders  of  Certificates  issued  under the  Pooling  and
Servicing    Agreement    are    collectively     referred    to    herein    as
"Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing  Agreement  dated as of October 1, 1996 (the "Pooling
and Servicing  Agreement"),  by and among Asset Securitization  Corporation,  as
Depositor,  AMRESCO Management,  Inc., as Servicer,  CRIIMI MAE Services Limited
Partnership,  as Special  Servicer,  LaSalle National Bank, as Trustee,  and ABN
AMRO Bank N.V., as Fiscal Agent. To the extent not defined  herein,  capitalized
terms used herein  shall have the meanings  assigned  thereto in the Pooling and
Servicing Agreement.

     This Certificate represents a "regular interest" in a "real estate mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1) and 860D of the Internal Revenue Code of l986, as amended.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling and Servicing Agreement.

     Pursuant to the terms of the Pooling and Servicing Agreement,  the Trustee,
or the Paying Agent on behalf of the Trustee,  will  distribute  (other than the
final distribution on any Certificate),  on the thirteenth day of each month, or
if such day is not a Business Day, the Business Day  immediately  following such
day,  commencing  in  November,  1996 (each such date,  a  "Distribution  Date")
provided,  however,  that in any month the Distribution  Date will be no earlier
than the second  Business  Day  following  the  eleventh  day of such month and,
provided  further,  that if the eleventh day of any month is not a Business Day,
the Distribution Date shall be the third Business Day following the eleventh day
of such month, to the Person in whose name this  Certificate is registered as of
the related  Record Date, an amount equal to such Person's pro rata share (based
on the Percentage  Interest  represented by this Certificate) of that portion of
the aggregate amount of interest then  distributable,  if any,  allocable to the
Class A-1D Certificates for such Distribution  Date, all as more fully described
in the Pooling  and  Servicing  Agreement.  Holders of this  Certificate  may be
entitled to  Prepayment  Premiums,  as  provided  in the  Pooling and  Servicing
Agreement.

     During each Interest  Accrual  Period (as defined  below),  interest on the
Class A-1D Certificates will be calculated based on a 360-day year consisting of
twelve 30-day months on the outstanding Certificate Balance hereof.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling and  Servicing  Agreement.  The  "Interest  Accrual  Period" with
respect to any  Distribution  Date  commences  on the  eleventh day of the month
preceding the month in which such Distribution Date occurs and ends on the tenth
day of the month in which such Distribution Date occurs, provided that the first
Interest  Accrual  Period shall commence on the Cut-off Date and end on November
10, 1996.  Interest for each Interest  Accrual  Period,  other than the Interest
Accrual Period with respect to the Distribution Date occurring in November 1996,
is calculated  based on a 360-day year  consisting of twelve 30-day months.  The
Interest  Accrual  Period with  respect to the  Distribution  Date  occurring in
November 1996 will be deemed to consist of nineteen (19) days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
tenth day of the month in which the related Distribution Date occurs or, if such
day is not a Business Day, the preceding Business Day; provided,  however,  that
with respect to the  Distribution  Date  occurring in November  1996, the Record
Date will be the Closing Date,  except as specified in the Pooling and Servicing
Agreement. Such distributions shall be made on each Distribution Date other than
the Termination Date to each  Certificateholder  of record on the related Record
Date by check  mailed by first class mail to the  address set forth  therefor in
the  Certificate  Register  or,  provided  that  such  Certificateholder   holds
Certificates  with  an  aggregate  initial  Certificate  Balance  in  excess  of
$5,000,000,  and shall have provided the Paying Agent with wire  instructions in
writing at least five  Business  Days prior to the related  Record Date, by wire
transfer of immediately available funds to the account of such Certificateholder
at a bank or other entity  located in the United  States and having  appropriate
facilities therefor. The final distribution on each Certificate shall be made in
like manner,  but only upon presentment and surrender of such Certificate at the
office  of the  Trustee  or its  agent  (which  may be the  Paying  Agent or the
Certificate  Registrar  acting  as such  agent)  maintained  in the  Borough  of
Manhattan  that is specified in the notice to  Certificateholders  of such final
distribution.

     Any funds not  distributed  on the  Termination  Date because of failure of
Certificateholders  to tender their  Certificates shall be set aside and held in
trust for the account of the  non-tendering  Certificateholders,  whereupon  the
Trust  Fund  shall  terminate.  If any  Certificates  as to which  notice of the
Termination  Date has been given  pursuant  to Section  9.01 of the  Pooling and
Servicing  Agreement shall not have been surrendered for cancellation within six
months after the time specified in such notice,  the Trustee shall mail a second
notice to the remaining Certificateholders, at their last addresses shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Trustee all amounts  distributable to the Holders thereof, and the Trustee shall
thereafter  hold such amounts for the benefit of such Holders  until the earlier
of (i) its termination as Trustee under the Pooling and Servicing  Agreement and
the transfer of such amounts to a successor  Trustee or (ii) the  termination of
the   Trust   Fund  and   distribution   of  such   amounts   to  the  Class  LR
Certificateholders.   No   interest   shall   accrue  or  be   payable   to  any
Certificateholder  on any  amount  held as a result of such  Certificateholder's
failure to surrender its  Certificate(s) for final payment thereof in accordance
with Section 9.01 of the Pooling and Servicing Agreement. Such funds held by the
Trustee  may be invested  under  certain  circumstances,  and subject to certain
conditions as specified in the Pooling and Servicing Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling and Servicing Agreement.

     As provided in the Pooling and Servicing Agreement, the Trust Fund includes
(i) such  Mortgage  Loans as from time to time are  subject to the  Pooling  and
Servicing Agreement, together with the Mortgage Files relating thereto; (ii) all
scheduled or  unscheduled  payments on or collections in respect of the Mortgage
Loans due after Cut-off Date; (iii) any REO Property; (iv) all revenues received
in respect of any REO Property;  (v) the  Servicer's  and the  Trustee's  rights
under the insurance  policies with respect to the Mortgage  Loans required to be
maintained  pursuant to the Pooling and  Servicing  Agreement  and any  proceeds
thereof;  (vi) any  Assignments  of Leases,  Rents and Profits and any  security
agreements;  (vii) any  indemnities  or  guaranties,  Escrow  Accounts  or other
collateral  given as  additional  security  for any Mortgage  Loans;  (viii) all
assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts, the Escrow
Accounts and the Reserve  Accounts  (to the extent such assets in such  accounts
are  not  assets  of the  respective  Borrowers),  the  Upper-Tier  Distribution
Account, the Interest Reserve Account, the Default Interest Distribution Account
and the Excess Interest  Distribution  Account,  including  reinvestment income;
(ix)  any  environmental   indemnity   agreements   relating  to  the  Mortgaged
Properties;  (x) the rights and remedies  under the Mortgage  Loan  Purchase and
Sale  Agreement;  and (xi) the proceeds of any of the foregoing  (other than any
interest earned on deposits in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow Accounts and any Reserve Accounts, to the extent such interest belongs to
the related  Borrower).  As provided  in the  Pooling and  Servicing  Agreement,
withdrawals  may be made from certain of the  above-accounts  for purposes other
than distributions to Certificateholders.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement,  and reference is made to the Pooling and Servicing Agreement for the
interests,  rights,  benefits,  obligations and duties evidenced hereby, and the
limitations thereon, and the rights, duties and immunities of the Trustee.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations set forth therein,  this Certificate is transferable or exchangeable
only upon  surrender of this  Certificate  to the  Certificate  Registrar at the
Corporate Trust Office together with an assignment and transfer (executed by the
Holder or his duly authorized attorney),  subject to the requirements in Article
V of the Pooling and Servicing  Agreement.  Upon surrender for  registration  of
transfer of this  Certificate,  subject to the  requirements of Article V of the
Pooling  and   Servicing   Agreement,   the  Trustee   shall   execute  and  the
Authenticating  Agent  shall  duly  authenticate  in the name of the  designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the  Depositor,  the Servicer,  the Special  Servicer,  the Trustee,  the Fiscal
Agent, the Certificate Registrar,  any Paying Agent and any agent of any of them
may treat the Person in whose name this  Certificate  is registered as the owner
hereof for all purposes,  and none of the Depositor,  the Servicer,  the Special
Servicer, the Trustee, the Fiscal Agent, the Certificate  Registrar,  any Paying
Agent or any agent of any of them shall be affected by notice to the contrary.

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

     The Pooling and  Servicing  Agreement  or any  Custodial  Agreement  may be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the  Trustee,  and  the  Fiscal  Agent,  without  the  consent  of  any  of  the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  in either of such  agreements  that may be  inconsistent  with other
provisions in such  agreements,  (iii) to amend any provision of the Pooling and
Servicing  Agreement to the extent necessary or desirable to maintain the rating
or ratings  assigned  to each of the  Classes of  Regular  Certificates  by each
Rating  Agency,  (iv) to amend or  supplement  any  provisions  with  respect to
matters or questions  arising under the Pooling and Servicing  Agreement,  which
shall  not  adversely  affect  in any  material  respect  the  interests  of any
Certificateholder  not consenting thereto, as evidenced in writing by an opinion
of  counsel,  athe  expense  of  the  party  requesting  such  amendment,  or  a
confirmation  in  writing  from  each  Rating  Agency  that  such  amendment  or
supplement  will not result in a  qualification,  downgrade or withdrawal of the
then  current  rating or  ratings  then  assigned  to any  outstanding  Class of
Certificates,  or (v) to make any other  provisions  with  respect to matters or
questions arising under the Pooling and Servicing Agreement,  which shall not be
inconsistent with the provisions of the Pooling and Servicing Agreement and will
not result in a  downgrade,  qualification  or  withdrawal  of the then  current
rating or ratings then assigned to any  outstanding  Class of  Certificates,  as
confirmed by each Rating Agency in writing.

     The Pooling and Servicing  Agreement or any Custodial Agreement may also be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the Trustee, and the Fiscal Agent with the consent of the Holders of the Regular
Certificates  evidencing  not less than 66 2/3% of the  Percentage  Interests of
each Class of  Certificates  affected by the amendment for the purpose of adding
any provisions to or changing in any manner or eliminating any of the provisions
of the Pooling and Servicing  Agreement or of modifying in any manner the rights
of the Certificateholders; provided, however, that no such amendment shall:

                  (i)               reduce in any manner the amount of, or delay
                                    the timing of, payments received on Mortgage
                                    Loans which are  required to be  distributed
                                    on any  Certificate  without  the consent of
                                    each affected Certificateholder;

                  (ii)              change the  percentages  of Voting Rights of
                                    Holders of  Certificates  which are required
                                    to consent to any action or  inaction  under
                                    the Pooling and Servicing Agreement, without
                                    the   consent   of   the   Holders   of  all
                                    Certificates then outstanding;

                  (iii)             alter the  servicing  standard  set forth in
                                    the Pooling and  Servicing  Agreement or the
                                    obligations   the   Servicer,   the  Special
                                    Servicer, the Trustee or the Fiscal Agent to
                                    make a P&I  Advance  without  the consent of
                                    the Holders of all Certificates representing
                                    all of the Percentage Interests of the Class
                                    or Classes affected thereby; or

                  (iv)              amend  Section  10.07  of  the  Pooling  and
                                    Servicing Agreement,  without the consent of
                                    the holders of all Certificates representing
                                    all the Percentage Interests of the class or
                                    classes affected thereby.

     Further, the Depositor,  the Servicer,  the Special Servicer,  the Trustee,
and the Fiscal Agent, at any time and from time to time,  without the consent of
the  Certificateholders,  may amend the Pooling and  Servicing  Agreement or the
Custodial Agreement to modify, eliminate or add to any of its provisions to such
extent as shall be necessary to maintain the qualification of the Trust REMIC as
two separate  REMICs,  or to prevent the imposition of any  additional  material
state or local  taxes,  at all  times  that any  Certificates  are  outstanding;
provided,  however,  that such  action,  as  evidenced  by an Opinion of Counsel
(obtained at the expense of the Trust Fund), is necessary or helpful to maintain
such qualification or to prevent the imposition of any such taxes, and would not
adversely affect in any material respect the interest of any Certificateholder.

     Any  Holder  of  Class  LR  Certificates  representing  greater  than a 50%
Percentage  Interest in such may effect an early  termination of the Trust Fund,
upon not less than 30 days' prior Notice of Termination given to the Trustee and
Servicer any time on or after the Early Termination  Notice Date (defined as any
date as of which the aggregate Stated Principal Balance of the Mortgage Loans is
less than 1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans
as of  the  Cut-off  Date)  specifying  the  Anticipated  Termination  Date,  by
purchasing  on such date all, but not less than all, of the Mortgage  Loans then
included in the Trust Fund, and all property acquired in respect of any Mortgage
Loan, at a purchase price,  payable in cash,  equal to not less than the greater
of:

                   (i)     the sum of

                           (A)      100% of the unpaid principal balance of each
                                    Mortgage  Loan included in the Trust Fund as
                                    of the last day of the month  preceding such
                                    Distribution Date;

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date;

                           (D)      the aggregate amount of unreimbursed
                                    Advances and unpaid Trust Fund expenses; or

                  (ii)     the  aggregate  fair  market  value  of the  Mortgage
                           Loans, and all other property  acquired in respect of
                           any Mortgage  Loan in the Trust Fund, on the last day
                           of the month  preceding  such  Distribution  Date, as
                           determined by an Independent  appraiser acceptable to
                           the Servicer as of a date not more than 30 days prior
                           to  the  last  day  of  the  month   preceding   such
                           Distribution Date, together with one month's interest
                           thereon at the Mortgage Rate.

     The Servicer or the Depositor may also effect such  termination as provided
above if it first  notifies  each Holder of a Class LR  Certificate  through the
Trustee of its intention to do so in writing at least 30 days prior to the Early
Termination  Notice  Date and no Class LR Holder  terminates  the Trust  Fund as
described  above within such 30 day period.  All costs and expenses  incurred by
any and all parties to the Pooling and Servicing  Agreement or by the Trust Fund
pursuant  to Section  9.01(c) of the Pooling and  Servicing  Agreement  shall be
borne by the party exercising its purchase rights thereunder.  The Trustee shall
be entitled to rely  conclusively  on any  determination  made by an Independent
appraiser pursuant to Section 9.01(c) of the Pooling and Servicing Agreement.

     The  obligations  created by the  Pooling  and  Servicing  Agreement  shall
terminate upon the earliest to occur of (i) the repurchase of the Mortgage Loans
by the  Depositor,  the Servicer or the Holder of the Class LR  Certificates  as
described  above; or (ii) the later of (a) the receipt or collection of the last
payment  due on any  Mortgage  Loan  included  in the  Trust  Fund,  or (b)  the
liquidation and disposition  pursuant to the Pooling and Servicing  Agreement of
the last  asset held by the Trust  Fund.  In no event,  however,  will the trust
created by the Pooling and Servicing Agreement continue beyond the expiration of
21  years  from the  death of the last  surviving  descendant(s)  of  Joseph  P.
Kennedy, the late ambassador of the United States to the United Kingdom,  living
on the date hereof.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling and Servicing Agreement or be valid for any purpose.

                     [SIGNATURES COMMENCE ON FOLLOWING PAGE]



<PAGE>



     IN WITNESS  WHEREOF,  the Trustee has caused this Class A-1D Certificate to
be duly executed.

Dated:


                                            LASALLE NATIONAL BANK, not in its
                                            individual capacity but solely as
                                            Trustee



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



                          Certificate of Authentication

     This is one of the Class A-1D  Certificates  referred to in the Pooling and
Servicing Agreement.

Dated:


                                            LASALLE NATIONAL BANK, not in its
                                            individual capacity but solely as
                                            Authenticating Agent



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




<PAGE>



                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and transfer(s) unto  ------------------------------------------------
- - --------------------------------------------------------------------------------
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class A-1D  Certificate and hereby  authorize(s)  the registration of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we) further direct the  Certificate  Registrar to issue a new Class A-1D
Certificate of the entire  Percentage  Interest  represented by the within Class
A-1D Certificates to the above-named  Assignee(s) and to deliver such Class A-1D
Certificate to the following address:

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

Date: ----------------
                                                  ------------------------------
                                                  Signature by or on behalf of
                                                  Assignor(s)


                                                  ------------------------------
                                                  Taxpayer Identification Number




<PAGE>




                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s) should include the following for purposes of distribution:

     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distributions:------------------------------------------------------------------
- - --------------------------------------------------------------------------------
- - -------------------------------------------------------------------------------.

     Distributions,  if be made by wire transfer in immediately  available funds
to ------------------------------------------------------------------------- for
the  account of  ---------------------------------------------------------------
account number ------------------------------------------------.

This information is provided by ------------------------------------------------
the Assignee(s) named above, or ------------------------------------------------
as its (their) agent.

                                By: ------------------------------------------



                                    ------------------------------------------
                                     [Please print or type name(s)]



                                    ------------------------------------------
                                    Title



                                    ------------------------------------------
                                    Taxpayer Identification Number



<PAGE>



                                   EXHIBIT A-6



UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR  FOR  REGISTRATION  OF  TRANSFER,   EXCHANGE,   OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME
AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
TO  CEDE  & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  HAS NOT  BEEN  AND  WILL  NOT BE  REGISTERED  UNDER  THE U.S.
SECURITIES  ACT OF 1933,  AS AMENDED (THE "1933  ACT"),  OR ANY STATE OR FOREIGN
SECURITIES LAW. THE HOLDER HEREOF, BY PURCHASING THIS  CERTIFICATE,  AGREES THAT
THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY
IN  COMPLIANCE  WITH THE  1933 ACT AND  OTHER  APPLICABLE  LAWS AND ONLY  (A)(1)
PURSUANT TO RULE 144A UNDER THE 1933 ACT TO AN  INSTITUTIONAL  INVESTOR THAT THE
HOLDER  REASONABLY  BELIEVES  IS A  QUALIFIED  INSTITUTIONAL  BUYER,  WITHIN THE
MEANING  OF  RULE  144A  ("QIB")  PURCHASING  FOR ITS OWN  ACCOUNT  OR A  PERSON
PURCHASING FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE,
THAT THE REOFFER, RESALE, PLEDGE, OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON
RULE 144A, (2) IN CERTIFICATED FORM TO AN "INSTITUTIONAL ACCREDITED INVESTOR" AS
SUCH TERM IS DEFINED IN RULE  501(a)(1),  (2), (3) OR (7) OF  REGULATION D UNDER
THE 1933 ACT, OR (3) IN AN OFFSHORE  TRANSACTION IN ACCORDANCE  WITH RULE 903 OR
904 OF  REGULATION  S UNDER  THE 1933 ACT AND (B) IN  ACCORDANCE  WITH ANY OTHER
APPLICABLE SECURITIES LAWS OF ANY STATE OF THE UNITED STATES.


THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR,  THE MORTGAGE LOAN SELLER,  THE SERVICER,  THE SPECIAL SERVICER,  THE
TRUSTEE,  THE FISCAL AGENT OR ANY OF THEIR  RESPECTIVE  AFFILIATES.  NEITHER THE
CERTIFICATES NOR THE UNDERLYING  MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY
GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

SOLELY FOR U.S.  FEDERAL  INCOME TAX  PURPOSES,  THIS  CERTIFICATE  REPRESENTS A
"REGULAR  INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE
TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G(a)(1) AND 860D OF THE INTERNAL
REVENUE CODE OF 1986.




<PAGE>








                        ASSET SECURITIZATION CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                           SERIES 1996-D3, CLASS A-CS2

                         REGULATION S GLOBAL CERTIFICATE


Pass-Through Rate:  9.12527%*

First Distribution Date:                       Cut-off Date:  October 22, 1996
November 14, 1996

Aggregate Initial                              Scheduled Final
Notional Balance of the                        Distribution Date:
Class A-CS2 Certificates:                      October 13, 2026
$623,691,525.00

CUSIP:  045424CJ5                              ISIN:  US045424CJ59

                                               CINS:  USU04509BD3

Common Code:  7072481                          Initial Notional
                                               Balance of this Certificate:
                                               $

Regulation S Global No.:  A-CS2------

     This  certifies  that  ------------------  is  the  registered  owner  of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with  respect to the Class A-CS2  Certificates.  The Trust Fund,  described
more fully  below,  consists  primarily  of pool of  Mortgage  Loans  secured by
commercial  commercial and multifamily  properties.  The Trust Fund was created,
and the Mortgage Loans are to be serviced, pursuant to the Pooling and Servicing
Agreement (as defined below).  The Holder of this Certificate,  by virtue of the
acceptance  hereof,  assents  to the terms,  provisions  and  conditions  of the
Pooling and  Servicing  Agreement  and is bound  thereby.  Also issued under the
Pooling and  Servicing  Agreement  are the Class A-1A,  Class A-1B,  Class A-1C,
Class A-CS1,  Class A-1D, Class A-2, Class A-3, Class A-4, Class A-5, Class B-1,
Class B-2, Class B-3,  Class B-4, Class B-4H,  Class V-1, Class V-2, Class R and
Class  LR  Certificates  (together  with  the  Class  A-CS2  Certificates,   the
"Certificates";  the  Holders  of  Certificates  issued  under the  Pooling  and
Servicing    Agreement    are    collectively     referred    to    herein    as
"Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing  Agreement  dated as of October 1, 1996 (the "Pooling
and Servicing  Agreement"),  by and among Asset Securitization  Corporation,  as
Depositor,  AMRESCO Management,  Inc., as Servicer,  CRIIMI MAE Services Limited
Partnership,  as Special  Servicer,  LaSalle National Bank, as Trustee,  and ABN
AMRO Bank N.V., as Fiscal Agent. To the extent not defined  herein,  capitalized
terms used herein  shall have the meanings  assigned  thereto in the Pooling and
Servicing Agreement.

- - --------
* The  Pass-Through  Rate is the rate for the  Distribution  Date  occurring  in
November 1996. The Pass-Through Rate for all subsequent Distribution Dates shall
be calculated as provided in the Pooling and Servicing Agreement.

     This Certificate represents a "regular interest" in a "real estate mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1) and 860D of the Internal Revenue Code of l986, as amended.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling and Servicing Agreement.

     Pursuant to the terms of the Pooling and Servicing Agreement,  the Trustee,
or the Paying Agent on behalf of the Trustee,  will  distribute  (other than the
final distribution on any Certificate),  on the thirteenth day of each month, or
if such day is not a Business Day, the Business Day  immediately  following such
day,  commencing  in  November,  1996 (each such date,  a  "Distribution  Date")
provided,  however,  that in any month the Distribution  Date will be no earlier
than the second  Business  Day  following  the  eleventh  day of such month and,
provided  further,  that if the eleventh day of any month is not a Business Day,
the Distribution Date shall be the third Business Day following the eleventh day
of such month, to the Person in whose name this  Certificate is registered as of
the related  Record Date, an amount equal to such Person's pro rata share (based
on the Percentage  Interest  represented by this Certificate) of that portion of
the aggregate amount of interest then  distributable,  if any,  allocable to the
Class A-CS2 Certificates for such Distribution Date, all as more fully described
in the Pooling  and  Servicing  Agreement.  Holders of this  Certificate  may be
entitled to  Prepayment  Premiums,  as  provided  in the  Pooling and  Servicing
Agreement.

     During each Interest  Accrual  Period (as defined  below),  interest on the
Class A-CS2  Certificates  will be calculated based on a 360-day year consisting
of twelve 30-day months on the outstanding Certificate Balance hereof.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling and  Servicing  Agreement.  The  "Interest  Accrual  Period" with
respect to any  Distribution  Date  commences  on the  eleventh day of the month
preceding the month in which such Distribution Date occurs and ends on the tenth
day of the month in which such Distribution Date occurs, provided that the first
Interest  Accrual  Period shall commence on the Cut-off Date and end on November
10, 1996.  Interest for each Interest  Accrual  Period,  other than the Interest
Accrual Period with respect to the Distribution Date occurring in November 1996,
is calculated  based on a 360-day year  consisting of twelve 30-day months.  The
Interest  Accrual  Period with  respect to the  Distribution  Date  occurring in
November 1996 will be deemed to consist of nineteen (19) days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
tenth day of the month in which the related Distribution Date occurs or, if such
day is not a Business Day, the preceding Business Day; provided,  however,  that
with respect to the  Distribution  Date  occurring in November  1996, the Record
Date will be the Closing Date,  except as specified in the Pooling and Servicing
Agreement. Such distributions shall be made on each Distribution Date other than
the Termination Date to each  Certificateholder  of record on the related Record
Date by check  mailed by first class mail to the  address set forth  therefor in
the  Certificate  Register  or,  provided  that  such  Certificateholder   holds
Certificates  with  an  aggregate  initial  Certificate  Balance  in  excess  of
$5,000,000,  and shall have provided the Paying Agent with wire  instructions in
writing at least five  Business  Days prior to the related  Record Date, by wire
transfer of immediately available funds to the account of such Certificateholder
at a bank or other entity  located in the United  States and having  appropriate
facilities therefor. The final distribution on each Certificate shall be made in
like manner,  but only upon presentment and surrender of such Certificate at the
office  of the  Trustee  or its  agent  (which  may be the  Paying  Agent or the
Certificate  Registrar  acting  as such  agent)  maintained  in the  Borough  of
Manhattan  that is specified in the notice to  Certificateholders  of such final
distribution.

     Any funds not  distributed  on the  Termination  Date because of failure of
Certificateholders  to tender their  Certificates shall be set aside and held in
trust for the account of the  non-tendering  Certificateholders,  whereupon  the
Trust  Fund  shall  terminate.  If any  Certificates  as to which  notice of the
Termination  Date has been given  pursuant  to Section  9.01 of the  Pooling and
Servicing  Agreement shall not have been surrendered for cancellation within six
months after the time specified in such notice,  the Trustee shall mail a second
notice to the remaining Certificateholders, at their last addresses shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Trustee all amounts  distributable to the Holders thereof, and the Trustee shall
thereafter  hold such amounts for the benefit of such Holders  until the earlier
of (i) its termination as Trustee under the Pooling and Servicing  Agreement and
the transfer of such amounts to a successor  Trustee or (ii) the  termination of
the   Trust   Fund  and   distribution   of  such   amounts   to  the  Class  LR
Certificateholders.   No   interest   shall   accrue  or  be   payable   to  any
Certificateholder  on any  amount  held as a result of such  Certificateholder's
failure to surrender its  Certificate(s) for final payment thereof in accordance
with Section 9.01 of the Pooling and Servicing Agreement. Such funds held by the
Trustee  may be invested  under  certain  circumstances,  and subject to certain
conditions as specified in the Pooling and Servicing Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling and Servicing Agreement.

     As provided in the Pooling and Servicing Agreement, the Trust Fund includes
(i) such  Mortgage  Loans as from time to time are  subject to the  Pooling  and
Servicing Agreement, together with the Mortgage Files relating thereto; (ii) all
scheduled or  unscheduled  payments on or collections in respect of the Mortgage
Loans due after Cut-off Date; (iii) any REO Property; (iv) all revenues received
in respect of any REO Property;  (v) the  Servicer's  and the  Trustee's  rights
under the insurance  policies with respect to the Mortgage  Loans required to be
maintained  pursuant to the Pooling and  Servicing  Agreement  and any  proceeds
thereof;  (vi) any  Assignments  of Leases,  Rents and Profits and any  security
agreements;  (vii) any  indemnities  or  guaranties,  Escrow  Accounts  or other
collateral  given as  additional  security  for any Mortgage  Loans;  (viii) all
assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts, the Escrow
Accounts and the Reserve  Accounts  (to the extent such assets in such  accounts
are  not  assets  of the  respective  Borrowers),  the  Upper-Tier  Distribution
Account, the Interest Reserve Account, the Default Interest Distribution Account
and the Excess Interest  Distribution  Account,  including  reinvestment income;
(ix)  any  environmental   indemnity   agreements   relating  to  the  Mortgaged
Properties;  (x) the rights and remedies  under the Mortgage  Loan  Purchase and
Sale  Agreement;  and (xi) the proceeds of any of the foregoing  (other than any
interest earned on deposits in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow Accounts and any Reserve Accounts, to the extent such interest belongs to
the related  Borrower).  As provided  in the  Pooling and  Servicing  Agreement,
withdrawals  may be made from certain of the  above-accounts  for purposes other
than distributions to Certificateholders.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement,  and reference is made to the Pooling and Servicing Agreement for the
interests,  rights,  benefits,  obligations and duties evidenced hereby, and the
limitations thereon, and the rights, duties and immunities of the Trustee.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations set forth therein,  this Certificate is transferable or exchangeable
only upon  surrender of this  Certificate  to the  Certificate  Registrar at the
Corporate Trust Office together with an assignment and transfer (executed by the
Holder or his duly authorized attorney),  subject to the requirements in Article
V of the Pooling and Servicing  Agreement.  Upon surrender for  registration  of
transfer of this  Certificate,  subject to the  requirements of Article V of the
Pooling  and   Servicing   Agreement,   the  Trustee   shall   execute  and  the
Authenticating  Agent  shall  duly  authenticate  in the name of the  designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the  Depositor,  the Servicer,  the Special  Servicer,  the Trustee,  the Fiscal
Agent, the Certificate Registrar,  any Paying Agent and any agent of any of them
may treat the Person in whose name this  Certificate  is registered as the owner
hereof for all purposes,  and none of the Depositor,  the Servicer,  the Special
Servicer, the Trustee, the Fiscal Agent, the Certificate  Registrar,  any Paying
Agent or any agent of any of them shall be affected by notice to the contrary.

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

     The Pooling and  Servicing  Agreement  or any  Custodial  Agreement  may be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the  Trustee,  and  the  Fiscal  Agent,  without  the  consent  of  any  of  the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  in either of such  agreements  that may be  inconsistent  with other
provisions in such  agreements,  (iii) to amend any provision of the Pooling and
Servicing  Agreement to the extent necessary or desirable to maintain the rating
or ratings  assigned  to each of the  Classes of  Regular  Certificates  by each
Rating Agency,  or (iv) to amend or supplement  any  provisions  with respect to
matters or questions  arising under the Pooling and Servicing  Agreement,  which
shall  not  adversely  affect  in any  material  respect  the  interests  of any
Certificateholder  not consenting thereto, as evidenced by an opinion of counsel
or a  confirmation  in writing  from each Rating  Agency that such  amendment or
supplement  will not result in a  qualification,  downgrade or withdrawal of the
then  current  rating or  ratings  then  assigned  to any  outstanding  Class of
Certificates.   Notwithstanding  any  contrary  provision  of  the  Pooling  and
Servicing  Agreement,  no amendment  shall be made to the Pooling and  Servicing
Agreement or any Custodial  Agreement unless, if requested by the Servicer,  the
Special Servicer and/or the Trustee, the Servicer,  the Special Servicer and the
Trustee shall have  received an Opinion of Counsel,  at the expense of the party
requesting  such  amendment  (or,  if such  amendment  is required by any Rating
Agency to maintain  the rating  issued by it or requested by the Trustee for any
purpose described in the Pooling and Servicing Agreement, then at the expense of
the Trust  Fund),  to the effect that such  amendment  will not cause either the
Upper-Tier  REMIC or Lower-Tier  REMIC to fail to qualify as a REMIC at any time
that any  Certificates are outstanding or cause a tax to be imposed on the Trust
Fund  under the  REMIC  Provisions  (other  than a tax at the  highest  marginal
corporate tax rate on net income from foreclosed property).

     The Pooling and Servicing  Agreement or any Custodial Agreement may also be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the Trustee, and the Fiscal Agent with the consent of the Holders of the Regular
Certificates  evidencing  not less than 66 2/3% of the  Percentage  Interests of
each Class of  Certificates  affected by the amendment for the purpose of adding
any provisions to or changing in any manner or eliminating any of the provisions
of the Pooling and Servicing  Agreement or of modifying in any manner the rights
of the Certificateholders; provided, however, that no such amendment shall:

                  (i)               reduce in any manner the amount of, or delay
                                    the timing of, payments received on Mortgage
                                    Loans which are  required to be  distributed
                                    on any  Certificate  without  the consent of
                                    each affected Certificateholder;

                  (ii)              change the  percentages  of Voting Rights of
                                    Holders of  Certificates  which are required
                                    to consent to any action or  inaction  under
                                    the Pooling and Servicing Agreement, without
                                    the   consent   of   the   Holders   of  all
                                    Certificates then outstanding;

                  (iii)             alter the  servicing  standard  set forth in
                                    the Pooling and  Servicing  Agreement or the
                                    obligations   the   Servicer,   the  Special
                                    Servicer, the Trustee or the Fiscal Agent to
                                    make a P&I  Advance  without  the consent of
                                    the Holders of all Certificates representing
                                    all of the Percentage Interests of the Class
                                    or Classes affected thereby; or

                  (iv)              amend  Section  10.07  of  the  Pooling  and
                                    Servicing Agreement,  without the consent of
                                    the holders of all Certificates representing
                                    all the Percentage Interests of the class or
                                    classes affected thereby.

     Further, the Depositor,  the Servicer,  the Special Servicer,  the Trustee,
and the Fiscal Agent, at any time and from time to time,  without the consent of
the  Certificateholders,  may amend the Pooling and  Servicing  Agreement or the
Custodial Agreement to modify, eliminate or add to any of its provisions to such
extent as shall be necessary to maintain the qualification of the Trust REMIC as
two separate  REMICs,  or to prevent the imposition of any  additional  material
state or local  taxes,  at all  times  that any  Certificates  are  outstanding;
provided,  however,  that such  action,  as  evidenced  by an Opinion of Counsel
(obtained at the expense of the Trust Fund), is necessary or helpful to maintain
such qualification or to prevent the imposition of any such taxes, and would not
adversely affect in any material respect the interest of any Certificateholder.

     Any  Holder  of  Class  LR  Certificates  representing  greater  than a 50%
Percentage  Interest in such may effect an early  termination of the Trust Fund,
upon not less than 30 days' prior Notice of Termination given to the Trustee and
Servicer any time on or after the Early Termination  Notice Date (defined as any
date as of which the aggregate Stated Principal Balance of the Mortgage Loans is
less than 1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans
as of  the  Cut-off  Date)  specifying  the  Anticipated  Termination  Date,  by
purchasing  on such date all, but not less than all, of the Mortgage  Loans then
included in the Trust Fund, and all property acquired in respect of any Mortgage
Loan, at a purchase price,  payable in cash,  equal to not less than the greater
of:

                   (i)     the sum of

                           (A)      100% of the unpaid principal balance of each
                                    Mortgage  Loan included in the Trust Fund as
                                    of the last day of the month  preceding such
                                    Distribution Date;

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date;

                           (D)      the aggregate amount of unreimbursed
                                    Advances and unpaid Trust Fund expenses; or

                  (ii)     the  aggregate  fair  market  value  of the  Mortgage
                           Loans, and all other property  acquired in respect of
                           any Mortgage  Loan in the Trust Fund, on the last day
                           of the month  preceding  such  Distribution  Date, as
                           determined by an Independent  appraiser acceptable to
                           the Servicer as of a date not more than 30 days prior
                           to  the  last  day  of  the  month   preceding   such
                           Distribution Date, together with one month's interest
                           thereon at the Mortgage Rate.

     The Servicer or the Depositor may also effect such  termination as provided
above if it first  notifies  each Holder of a Class LR  Certificate  through the
Trustee of its intention to do so in writing at least 30 days prior to the Early
Termination  Notice  Date and no Class LR Holder  terminates  the Trust  Fund as
described  above within such 30 day period.  All costs and expenses  incurred by
any and all parties to the Pooling and Servicing  Agreement or by the Trust Fund
pursuant  to Section  9.01(c) of the Pooling and  Servicing  Agreement  shall be
borne by the party exercising its purchase rights thereunder.  The Trustee shall
be entitled to rely  conclusively  on any  determination  made by an Independent
appraiser pursuant to Section 9.01(c) of the Pooling and Servicing Agreement.

     The  obligations  created by the  Pooling  and  Servicing  Agreement  shall
terminate upon the earliest to occur of (i) the repurchase of the Mortgage Loans
by the  Depositor,  the Servicer or the Holder of the Class LR  Certificates  as
described  above; or (ii) the later of (a) the receipt or collection of the last
payment  due on any  Mortgage  Loan  included  in the  Trust  Fund,  or (b)  the
liquidation and disposition  pursuant to the Pooling and Servicing  Agreement of
the last  asset held by the Trust  Fund.  In no event,  however,  will the trust
created by the Pooling and Servicing Agreement continue beyond the expiration of
21  years  from the  death of the last  surviving  descendant(s)  of  Joseph  P.
Kennedy, the late ambassador of the United States to the United Kingdom,  living
on the date hereof.

     This  Certificate  is issued on  October  22,  1996,  at an issue  price of
11.97803% of the initial  Class A-CS2  Notional  Amount and a stated  redemption
price at maturity equal to all interest distributions hereon, and is issued with
original  issue discount  ("OID") for federal income tax purposes.  Assuming (a)
that this  Certificate  pays in accordance with projected cash flows  reflecting
the  prepayment  assumption of 0% CPR (as defined in the  Prospectus  Supplement
dated  October 16, 1996 with  respect to the  offering of the Class A-1A,  Class
A-1B, Class A-1C,  Class A-CS1,  Class A-1D, Class A-2, Class A-3, Class A-4 and
Class A-5 Certificates)  used to price this Certificate,  (b) that all ARD Loans
prepay on the related Anticipated Repayment Dates and (c) that the interest rate
at which  distributions  of interest on this  Certificate  actually will be made
will  be  determined  as  though  the  pass-through  rate  on  this  Certificate
applicable to the first  Distribution Date will not change  thereafter:  (i) the
amount of OID as a  percentage  of the initial  Class A-CS2  Notional  Amount is
approximately   6.48279121%;   (ii)  the  annual   yield  to  maturity  of  this
Certificate, compounded monthly, is approximately 8.57%; and (iii) the amount of
OID  allocable to the short first accrual  period  (October 22, 1996 to November
13, 1996) as a percentage of the initial Class A-CS2 Notional Amount, calculated
using the exact method, is approximately 0.05978515%.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling and Servicing Agreement or be valid for any purpose.

                     [SIGNATURES COMMENCE ON FOLLOWING PAGE]



<PAGE>



     IN WITNESS  WHEREOF,  the Trustee has caused this Class A-CS2  Regulation S
Certificate to be duly executed.

Dated:


                                            LASALLE NATIONAL BANK, not in its
                                            individual capacity but solely as
                                            Trustee



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



                          Certificate of Authentication

     This is one of the Class A-CS2 Regulation S Certificates referred to in the
Pooling and Servicing Agreement.

Dated:


                                            LASALLE NATIONAL BANK, not in its
                                            individual capacity but solely as
                                            Authenticating Agent



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




<PAGE>



                                   Schedule A


               Certificate Balance of
               Individual Certificates
               or Rule Regulation S Global
               Certificate exchanged or
               transferred for, or issued
               in  exchange  for or upon     Remaining Principal
               transfer of, an interest in   Amount  of this
               this Regulation S             Regulation S              Notation
Date           Global Certificate            Global Certificate        Made By

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

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

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

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

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

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

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

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

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

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

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

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

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

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




<PAGE>



                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and transfer(s) unto  ------------------------------------------------
- - --------------------------------------------------------------------------------
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class A-CS2  Certificate and hereby  authorize(s) the registration of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we) further direct the Certificate  Registrar to issue a new Class A-CS2
Certificate of the entire  Percentage  Interest  represented by the within Class
A-CS2  Certificates  to the  above-named  Assignee(s)  and to deliver such Class
A-CS2 Certificate to the following address:

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

Date: ------------------
                                                  ------------------------------
                                                  Signature by or on behalf of
                                                  Assignor(s)


                                                  ------------------------------
                                                  Taxpayer Identification Number




<PAGE>




                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s) should include the following for purposes of distribution:

     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distributions:------------------------------------------------------------------
- - --------------------------------------------------------------------------------
- - -------------------------------------------------------------------------------.

     Distributions,  if be made by wire transfer in immediately  available funds
to ------------------------------------------------------------------------- for
the  account of  ---------------------------------------------------------------
account number ------------------------------------------------.

This information is provided by ------------------------------------------------
the Assignee(s) named above, or ------------------------------------------------
as its (their) agent.

                                 By: ------------------------------------------



                                     ------------------------------------------
                                      [Please print or type name(s)]



                                     ------------------------------------------
                                     Title



                                     ------------------------------------------
                                     Taxpayer Identification Number





<PAGE>









                        ASSET SECURITIZATION CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                           SERIES 1996-D3, CLASS A-CS2

                          RULE 144A GLOBAL CERTIFICATE


Pass-Through Rate:  9.12527%

First Distribution Date:                        Cut-off Date:  October 22, 1996
November 14, 1996

Aggregate Initial                               Scheduled Final
Notional Balance of the                         Distribution Date:
Class A-CS2 Certificates:                       October 13, 2026
$623,691,525.00

CUSIP:  045424CJ5                               ISIN:  US054424CJ59

CINS:  USU04509BD3

Common Code:  7072481                           Initial Notional
                                                Balance of this Certificate:
                                                $

Rule 144A Global No.: A-CS2-----

     This  certifies  that  ------------------  is  the  registered  owner  of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with  respect to the Class A-CS2  Certificates.  The Trust Fund,  described
more fully  below,  consists  primarily of a pool of Mortgage  Loans  secured by
commercial  and  multifamily  properties.  The Trust Fund was  created,  and the
Mortgage  Loans  are to be  serviced,  pursuant  to the  Pooling  and  Servicing
Agreement (as defined below).  The Holder of this Certificate,  by virtue of the
acceptance  hereof,  assents  to the terms,  provisions  and  conditions  of the
Pooling and  Servicing  Agreement  and is bound  thereby.  Also issued under the
Pooling and  Servicing  Agreement  are the Class A-1A,  Class A-1B,  Class A-1C,
Class A-CS1,  Class A-1D, Class A-2, Class A-3, Class A-4, Class A-5, Class B-1,
Class B-2, Class B-3,  Class B-4, Class B-4H,  Class V-1, Class V-2, Class R and
Class  LR  Certificates  (together  with  the  Class  A-CS2  Certificates,   the
"Certificates";  the  Holders  of  Certificates  issued  under the  Pooling  and
Servicing    Agreement    are    collectively     referred    to    herein    as
"Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing  Agreement  dated as of October 1, 1996 (the "Pooling
and Servicing  Agreement"),  by and among Asset Securitization  Corporation,  as
Depositor,  AMRESCO Management,  Inc., as Servicer,  CRIIMI MAE Services Limited
Partnership,  as Special  Servicer,  LaSalle National Bank, as Trustee,  and ABN
AMRO Bank N.V., as Fiscal Agent. To the extent not defined  herein,  capitalized
terms used herein  shall have the meanings  assigned  thereto in the Pooling and
Servicing Agreement.

     This Certificate represents a "regular interest" in a "real estate mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1) and 860D of the Internal Revenue Code of l986, as amended.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling and Servicing Agreement.

     Pursuant to the terms of the Pooling and Servicing Agreement,  the Trustee,
or the Paying Agent on behalf of the Trustee,  will  distribute  (other than the
final distribution on any Certificate),  on the thirteenth day of each month, or
if such day is not a Business Day, the Business Day  immediately  following such
day,  commencing  in  November,  1996 (each such date,  a  "Distribution  Date")
provided,  however,  that in any month the Distribution  Date will be no earlier
than the second  Business  Day  following  the  eleventh  day of such month and,
provided  further,  that if the eleventh day of any month is not a Business Day,
the Distribution Date shall be the third Business Day following the eleventh day
of such month, to the Person in whose name this  Certificate is registered as of
the related  Record Date, an amount equal to such Person's pro rata share (based
on the Percentage  Interest  represented by this Certificate) of that portion of
the aggregate amount of interest then  distributable,  if any,  allocable to the
Class A-CS2 Certificates for such Distribution Date, all as more fully described
in the Pooling  and  Servicing  Agreement.  Holders of this  Certificate  may be
entitled to  Prepayment  Premiums,  as  provided  in the  Pooling and  Servicing
Agreement.

     During each Interest  Accrual  Period (as defined  below),  interest on the
Class A-CS2  Certificates  will be calculated based on a 360-day year consisting
of twelve 30-day months on the outstanding Certificate Balance hereof.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling and  Servicing  Agreement.  The  "Interest  Accrual  Period" with
respect to any  Distribution  Date  commences  on the  eleventh day of the month
preceding the month in which such Distribution Date occurs and ends on the tenth
day of the month in which such Distribution Date occurs, provided that the first
Interest  Accrual  Period shall commence on the Cut-off Date and end on November
10, 1996.  Interest for each Interest  Accrual  Period,  other than the Interest
Accrual Period with respect to the Distribution Date occurring in November 1996,
is calculated  based on a 360-day year  consisting of twelve 30-day months.  The
Interest  Accrual  Period with  respect to the  Distribution  Date  occurring in
November 1996 will be deemed to consist of nineteen (19) days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
tenth day of the month in which the related Distribution Date occurs or, if such
day is not a Business Day, the preceding Business Day; provided,  however,  that
with respect to the  Distribution  Date  occurring in November  1996, the Record
Date will be the Closing Date,  except as specified in the Pooling and Servicing
Agreement. Such distributions shall be made on each Distribution Date other than
the Termination Date to each  Certificateholder  of record on the related Record
Date by check  mailed by first class mail to the  address set forth  therefor in
the  Certificate  Register  or,  provided  that  such  Certificateholder   holds
Certificates  with  an  aggregate  initial  Certificate  Balance  in  excess  of
$5,000,000,  and shall have provided the Paying Agent with wire  instructions in
writing at least five  Business  Days prior to the related  Record Date, by wire
transfer of immediately available funds to the account of such Certificateholder
at a bank or other entity  located in the United  States and having  appropriate
facilities therefor. The final distribution on each Certificate shall be made in
like manner,  but only upon presentment and surrender of such Certificate at the
office  of the  Trustee  or its  agent  (which  may be the  Paying  Agent or the
Certificate  Registrar  acting  as such  agent)  maintained  in the  Borough  of
Manhattan  that is specified in the notice to  Certificateholders  of such final
distribution.

     Any funds not  distributed  on the  Termination  Date because of failure of
Certificateholders  to tender their  Certificates shall be set aside and held in
trust for the account of the  non-tendering  Certificateholders,  whereupon  the
Trust  Fund  shall  terminate.  If any  Certificates  as to which  notice of the
Termination  Date has been given  pursuant  to Section  9.01 of the  Pooling and
Servicing  Agreement shall not have been surrendered for cancellation within six
months after the time specified in such notice,  the Trustee shall mail a second
notice to the remaining Certificateholders, at their last addresses shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Trustee all amounts  distributable to the Holders thereof, and the Trustee shall
thereafter  hold such amounts for the benefit of such Holders  until the earlier
of (i) its termination as Trustee under the Pooling and Servicing  Agreement and
the transfer of such amounts to a successor  Trustee or (ii) the  termination of
the   Trust   Fund  and   distribution   of  such   amounts   to  the  Class  LR
Certificateholders.   No   interest   shall   accrue  or  be   payable   to  any
Certificateholder  on any  amount  held as a result of such  Certificateholder's
failure to surrender its  Certificate(s) for final payment thereof in accordance
with Section 9.01 of the Pooling and Servicing Agreement. Such funds held by the
Trustee  may be invested  under  certain  circumstances,  and subject to certain
conditions as specified in the Pooling and Servicing Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling and Servicing Agreement.

     As provided in the Pooling and Servicing Agreement, the Trust Fund includes
(i) such  Mortgage  Loans as from time to time are  subject to the  Pooling  and
Servicing Agreement, together with the Mortgage Files relating thereto; (ii) all
scheduled or  unscheduled  payments on or collections in respect of the Mortgage
Loans due after Cut-off Date; (iii) any REO Property; (iv) all revenues received
in respect of any REO Property;  (v) the  Servicer's  and the  Trustee's  rights
under the insurance  policies with respect to the Mortgage  Loans required to be
maintained  pursuant to the Pooling and  Servicing  Agreement  and any  proceeds
thereof;  (vi) any  Assignments  of Leases,  Rents and Profits and any  security
agreements;  (vii) any  indemnities  or  guaranties,  Escrow  Accounts  or other
collateral  given as  additional  security  for any Mortgage  Loans;  (viii) all
assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts, the Escrow
Accounts and the Reserve  Accounts  (to the extent such assets in such  accounts
are  not  assets  of the  respective  Borrowers),  the  Upper-Tier  Distribution
Account, the Interest Reserve Account, the Default Interest Distribution Account
and the Excess Interest  Distribution  Account,  including  reinvestment income;
(ix)  any  environmental   indemnity   agreements   relating  to  the  Mortgaged
Properties;  (x) the rights and remedies  under the Mortgage  Loan  Purchase and
Sale  Agreement;  and (xi) the proceeds of any of the foregoing  (other than any
interest earned on deposits in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow Accounts and any Reserve Accounts, to the extent such interest belongs to
the related  Borrower).  As provided  in the  Pooling and  Servicing  Agreement,
withdrawals  may be made from certain of the  above-accounts  for purposes other
than distributions to Certificateholders.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement,  and reference is made to the Pooling and Servicing Agreement for the
interests,  rights,  benefits,  obligations and duties evidenced hereby, and the
limitations thereon, and the rights, duties and immunities of the Trustee.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations set forth therein,  this Certificate is transferable or exchangeable
only upon  surrender of this  Certificate  to the  Certificate  Registrar at the
Corporate Trust Office together with an assignment and transfer (executed by the
Holder or his duly authorized attorney),  subject to the requirements in Article
V of the Pooling and Servicing  Agreement.  Upon surrender for  registration  of
transfer of this  Certificate,  subject to the  requirements of Article V of the
Pooling  and   Servicing   Agreement,   the  Trustee   shall   execute  and  the
Authenticating  Agent  shall  duly  authenticate  in the name of the  designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the  Depositor,  the Servicer,  the Special  Servicer,  the Trustee,  the Fiscal
Agent, the Certificate Registrar,  any Paying Agent and any agent of any of them
may treat the Person in whose name this  Certificate  is registered as the owner
hereof for all purposes,  and none of the Depositor,  the Servicer,  the Special
Servicer, the Trustee, the Fiscal Agent, the Certificate  Registrar,  any Paying
Agent or any agent of any of them shall be affected by notice to the contrary.

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

     The Pooling and  Servicing  Agreement  or any  Custodial  Agreement  may be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the  Trustee,  and  the  Fiscal  Agent,  without  the  consent  of  any  of  the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  in either of such  agreements  that may be  inconsistent  with other
provisions in such  agreements,  (iii) to amend any provision of the Pooling and
Servicing  Agreement to the extent necessary or desirable to maintain the rating
or ratings  assigned  to each of the  Classes of  Regular  Certificates  by each
Rating  Agency,  (iv) to amend or  supplement  any  provisions  with  respect to
matters or questions  arising under the Pooling and Servicing  Agreement,  which
shall  not  adversely  affect  in any  material  respect  the  interests  of any
Certificateholder  not consenting thereto, as evidenced in writing by an opinion
of  counsel,  athe  expense  of  the  party  requesting  such  amendment,  or  a
confirmation  in  writing  from  each  Rating  Agency  that  such  amendment  or
supplement  will not result in a  qualification,  downgrade or withdrawal of the
then  current  rating or  ratings  then  assigned  to any  outstanding  Class of
Certificates,  or (v) to make any other  provisions  with  respect to matters or
questions arising under the Pooling and Servicing Agreement,  which shall not be
inconsistent with the provisions of the Pooling and Servicing Agreement and will
not result in a  downgrade,  qualification  or  withdrawal  of the then  current
rating or ratings then assigned to any  outstanding  Class of  Certificates,  as
confirmed by each Rating Agency in writing.

     The Pooling and Servicing  Agreement or any Custodial Agreement may also be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the Trustee, and the Fiscal Agent with the consent of the Holders of the Regular
Certificates  evidencing  not less than 66 2/3% of the  Percentage  Interests of
each Class of  Certificates  affected by the amendment for the purpose of adding
any provisions to or changing in any manner or eliminating any of the provisions
of the Pooling and Servicing  Agreement or of modifying in any manner the rights
of the Certificateholders; provided, however, that no such amendment shall:

                  (i)               reduce in any manner the amount of, or delay
                                    the timing of, payments received on Mortgage
                                    Loans which are  required to be  distributed
                                    on any  Certificate  without  the consent of
                                    each affected Certificateholder;

                  (ii)              change the  percentages  of Voting Rights of
                                    Holders of  Certificates  which are required
                                    to consent to any action or  inaction  under
                                    the Pooling and Servicing Agreement, without
                                    the   consent   of   the   Holders   of  all
                                    Certificates then outstanding;

                  (iii)             alter the  servicing  standard  set forth in
                                    the Pooling and  Servicing  Agreement or the
                                    obligations   the   Servicer,   the  Special
                                    Servicer, the Trustee or the Fiscal Agent to
                                    make a P&I  Advance  without  the consent of
                                    the Holders of all Certificates representing
                                    all of the Percentage Interests of the Class
                                    or Classes affected thereby; or

                  (iv)              amend  Section  10.07  of  the  Pooling  and
                                    Servicing Agreement,  without the consent of
                                    the holders of all Certificates representing
                                    all the Percentage Interests of the class or
                                    classes affected thereby.

     Further, the Depositor,  the Servicer,  the Special Servicer,  the Trustee,
and the Fiscal Agent, at any time and from time to time,  without the consent of
the  Certificateholders,  may amend the Pooling and  Servicing  Agreement or the
Custodial Agreement to modify, eliminate or add to any of its provisions to such
extent as shall be necessary to maintain the qualification of the Trust REMIC as
two separate  REMICs,  or to prevent the imposition of any  additional  material
state or local  taxes,  at all  times  that any  Certificates  are  outstanding;
provided,  however,  that such  action,  as  evidenced  by an Opinion of Counsel
(obtained at the expense of the Trust Fund), is necessary or helpful to maintain
such qualification or to prevent the imposition of any such taxes, and would not
adversely affect in any material respect the interest of any Certificateholder.

     Any  Holder  of  Class  LR  Certificates  representing  greater  than a 50%
Percentage  Interest in such may effect an early  termination of the Trust Fund,
upon not less than 30 days' prior Notice of Termination given to the Trustee and
Servicer any time on or after the Early Termination  Notice Date (defined as any
date as of which the aggregate Stated Principal Balance of the Mortgage Loans is
less than 1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans
as of  the  Cut-off  Date)  specifying  the  Anticipated  Termination  Date,  by
purchasing  on such date all, but not less than all, of the Mortgage  Loans then
included in the Trust Fund, and all property acquired in respect of any Mortgage
Loan, at a purchase price,  payable in cash,  equal to not less than the greater
of:

                   (i)     the sum of

                           (A)      100% of the unpaid principal balance of each
                                    Mortgage  Loan included in the Trust Fund as
                                    of the last day of the month  preceding such
                                    Distribution Date;

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date;

                           (D)      the aggregate amount of unreimbursed
                                    Advances and unpaid Trust Fund expenses; or

                  (ii)     the  aggregate  fair  market  value  of the  Mortgage
                           Loans, and all other property  acquired in respect of
                           any Mortgage  Loan in the Trust Fund, on the last day
                           of the month  preceding  such  Distribution  Date, as
                           determined by an Independent  appraiser acceptable to
                           the Servicer as of a date not more than 30 days prior
                           to  the  last  day  of  the  month   preceding   such
                           Distribution Date, together with one month's interest
                           thereon at the Mortgage Rate.

     The Servicer or the Depositor may also effect such  termination as provided
above if it first  notifies  each Holder of a Class LR  Certificate  through the
Trustee of its intention to do so in writing at least 30 days prior to the Early
Termination  Notice  Date and no Class LR Holder  terminates  the Trust  Fund as
described  above within such 30 day period.  All costs and expenses  incurred by
any and all parties to the Pooling and Servicing  Agreement or by the Trust Fund
pursuant  to Section  9.01(c) of the Pooling and  Servicing  Agreement  shall be
borne by the party exercising its purchase rights thereunder.  The Trustee shall
be entitled to rely  conclusively  on any  determination  made by an Independent
appraiser pursuant to Section 9.01(c) of the Pooling and Servicing Agreement.

     The  obligations  created by the  Pooling  and  Servicing  Agreement  shall
terminate upon the earliest to occur of (i) the repurchase of the Mortgage Loans
by the  Depositor,  the Servicer or the Holder of the Class LR  Certificates  as
described  above; or (ii) the later of (a) the receipt or collection of the last
payment  due on any  Mortgage  Loan  included  in the  Trust  Fund,  or (b)  the
liquidation and disposition  pursuant to the Pooling and Servicing  Agreement of
the last  asset held by the Trust  Fund.  In no event,  however,  will the trust
created by the Pooling and Servicing Agreement continue beyond the expiration of
21  years  from the  death of the last  surviving  descendant(s)  of  Joseph  P.
Kennedy, the late ambassador of the United States to the United Kingdom,  living
on the date hereof.

     This  Certificate  is issued on  October  22,  1996,  at an issue  price of
11.97803% of the initial  Class A-CS2  Notional  Amount and a stated  redemption
price at maturity equal to all interest distributions hereon, and is issued with
original  issue discount  ("OID") for federal income tax purposes.  Assuming (a)
that this  Certificate  pays in accordance with projected cash flows  reflecting
the  prepayment  assumption of 0% CPR (as defined in the  Prospectus  Supplement
dated  October 16, 1996 with  respect to the  offering of the Class A-1A,  Class
A-1B, Class A-1C,  Class A-CS1,  Class A-1D, Class A-2, Class A-3, Class A-4 and
Class A-5 Certificates)  used to price this Certificate,  (b) that all ARD Loans
prepay on the related Anticipated Repayment Dates and (c) that the interest rate
at which  distributions  of interest on this  Certificate  actually will be made
will  be  determined  as  though  the  pass-through  rate  on  this  Certificate
applicable to the first  Distribution Date will not change  thereafter:  (i) the
amount of OID as a  percentage  of the initial  Class A-CS2  Notional  Amount is
approximately   6.48279121%;   (ii)  the  annual   yield  to  maturity  of  this
Certificate, compounded monthly, is approximately 8.57%; and (iii) the amount of
OID  allocable to the short first accrual  period  (October 22, 1996 to November
13, 1996) as a percentage of the initial Class A-CS2 Notional Amount, calculated
using the exact method, is approximately 0.05978515%.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling and Servicing Agreement or be valid for any purpose.

                     [SIGNATURES COMMENCE ON FOLLOWING PAGE]



<PAGE>



     IN WITNESS  WHEREOF,  the  Trustee  has caused  this Class  A-CS2 Rule 144A
Certificate to be duly executed.

Dated:


                                            LASALLE NATIONAL BANK, not in its
                                            individual capacity but solely as
                                            Trustee



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



                          Certificate of Authentication

     This is one of the Class  A-CS2 Rule 144A  Certificates  referred to in the
Pooling and Servicing Agreement.

Dated:


                                            LASALLE NATIONAL BANK, not in its
                                            individual capacity but solely as
                                            Authenticating Agent



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







                                   Schedule A

         Certificate Balance of Individual
         Certificates or Rule Regulation S
         Global Certificate exchanged or
         transferred for, or issued in
         exchange for or upon transfer of,  Remaining Principal
         an interest in this Rule 144A      Amount of this Rule       Notation
 Date    Global Certificate                 144A Global Certificate    Made By
 ----    ------------------                 -----------------------    -------


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

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

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

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

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

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

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

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

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

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

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

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

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

- - ---------     ----------------------        -------------------       --------
<PAGE>
                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and transfer(s)  unto  -----------------------------------------------
- - --------------------------------------------------------------------------------
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class A-CS2  Certificate and hereby  authorize(s) the registration of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we) further direct the Certificate  Registrar to issue a new Class A-CS2
Certificate of the entire  Percentage  Interest  represented by the within Class
A-CS2  Certificates  to the  above-named  Assignee(s)  and to deliver such Class
A-CS2 Certificate to the following address:

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


Date: -----------
                                           Signature by or on behalf of
                                           Assignor(s)



                                           -------------------------------------
                                           Taxpayer Identification Number
<PAGE>
                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s) should include the following for purposes of distribution:

Address  of  the   Assignee(s)   for  the  purpose  of  receiving   notices  and
distributions:------------------------------------------------------------------
- - --------------------------------------------------------------------------------
- - -------------------------------------------------------------------------------.

Distributions,  if be made by wire transfer in  immediately  available  funds to
- - --------------------------------------------------------------------------------
for the account of -------------------------------------------------------------
account number ------------------------------------------------.

This information is provided by ------------------------------------------------
the Assignee(s) named above, or-------------------------------------------------
as its (their) agent.

                                 By: ------------------------------------------



                                     ------------------------------------------
                                     [Please print or type name(s)]



                                     ------------------------------------------
                                     Title



                                     ------------------------------------------
                                     Taxpayer Identification Number
<PAGE>
                                   EXHIBIT A-7

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR  FOR  REGISTRATION  OF  TRANSFER,   EXCHANGE,   OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME
AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
TO  CEDE  & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR,  THE MORTGAGE LOAN SELLER,  THE SERVICER,  THE SPECIAL SERVICER,  THE
TRUSTEE,  THE FISCAL AGENT OR ANY OF THEIR  RESPECTIVE  AFFILIATES.  NEITHER THE
CERTIFICATES NOR THE UNDERLYING  MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY
GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET FORTH BELOW.

THIS CLASS A-2 CERTIFICATE IS SUBORDINATE TO THE CLASS A-1A,  CLASS A-1B,  CLASS
A-1C,  CLASS A-CS1 CLASS A-1D AND CLASS A-CS2  CERTIFICATES AS AND TO THE EXTENT
SET FORTH IN THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF THE EMPLOYEE  RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"),  SECTION 4975 OF THE INTERNAL
REVENUE  CODE OF 1986,  AS AMENDED  (THE  "CODE"),  OR ANY  ESSENTIALLY  SIMILAR
FEDERAL,  STATE OR LOCAL  LAW (A  "SIMILAR  LAW")  (EACH,  A  "PLAN"),  OR (B) A
COLLECTIVE  INVESTMENT  FUND IN WHICH  SUCH  PLANS ARE  INVESTED,  AN  INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED  PURSUANT  TO ERISA OR ANY  SIMILAR  LAW TO
INCLUDE  ASSETS OF PLANS) OR OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR
USING THE ASSETS OF ANY SUCH PLAN,  OTHER THAN AN  INSURANCE  COMPANY  USING THE
ASSETS OF ITS GENERAL ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE
SUBSEQUENT  HOLDING OF SUCH  CERTIFICATE  BY SUCH  INSURANCE  COMPANY  WOULD NOT
CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF SECTION
406 OR  407  OF  ERISA,  SECTION  4975  OF THE  CODE,  OR A  MATERIALLY  SIMILAR
CHARACTERIZATION  UNDER ANY SIMILAR LAW.  TRANSFEREES OF THIS CERTIFICATE TAKING
DELIVERY IN  CERTIFICATED  FORM SHALL BE REQUIRED EITHER (i) TO DELIVER A LETTER
IN THE FORM OF  EXHIBIT  D-2 OF THE  POOLING  AND  SERVICING  AGREEMENT  TO SUCH
EFFECT,  OR (ii) IN THE EVENT THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A)
OR (B)  ABOVE,  EXCEPT IN THE CASE OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE
TRANSFERRED  UNLESS THE  TRANSFEREE  REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE REGISTRAR THAT THE PURCHASE OR HOLDING OF THE CERTIFICATES BY OR
ON BEHALF OF A PLAN WILL NOT RESULT IN THE ASSETS OF THE TRUST  BEING  DEEMED TO
BE "PLAN ASSETS" AND SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF ERISA
OR THE PROHIBITED  TRANSACTION  PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW,
WILL NOT CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION WITHIN THE MEANING OF
SECTION  406 OR 407 OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT
THE SERVICER,  THE DEPOSITOR,  THE TRUSTEE OR THE  CERTIFICATE  REGISTRAR TO ANY
OBLIGATION OR LIABILITY.  THE  TRANSFEREE OF A BENEFICIAL  INTEREST IN A "GLOBAL
CERTIFICATE" THAT IS A "RESTRICTED  CERTIFICATE" (EACH AS DEFINED IN THE POOLING
AND SERVICING AGREEMENT) SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PLAN OR A
PERSON  ACTING ON BEHALF OF ANY PLAN OR USING THE  ASSETS OF ANY PLAN TO ACQUIRE
SUCH INTEREST,  OTHER THAN AN INSURANCE  COMPANY USING THE ASSETS OF ITS GENERAL
ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE SUBSEQUENT HOLDING OF
SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD NOT CONSTITUTE OR RESULT IN A
PROHIBITED  TRANSACTION  WITHIN  THE  MEANING  OF  SECTION  406 OR 407 OF ERISA,
SECTION 4975 OF THE CODE,  OR A MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY
SIMILAR LAW.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

SOLELY FOR U.S.  FEDERAL  INCOME TAX  PURPOSES,  THIS  CERTIFICATE  REPRESENTS A
"REGULAR  INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE
TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G(a)(1) AND 860D OF THE INTERNAL
REVENUE CODE OF 1986.
<PAGE>
                        ASSET SECURITIZATION CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1996-D3, CLASS A-2

Pass-Through Rate:  7.42700%*

First Distribution Date:                        Cut-off Date:  October 22, 1996
November 14, 1996

Aggregate Initial                               Scheduled Final
Certificate Balance of the                      Distribution Date:
Class A-2 Certificates:                         October 13, 2026
$39,129,349.00

CUSIP:  045424CE6                               ISIN:  US045424CE62

Common Code:  7072554                           Initial Certificate
                                                Balance of this Certificate:
                                                $

No.:  A-2------

     This certifies that  -------------- is the registered owner of a beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class A-2  Certificates.  The Trust  Fund,  described  more fully
below,  consists primarily of a pool of Mortgage Loans secured by commercial and
multifamily  properties.  The Trust Fund was created, and the Mortgage Loans are
to be  serviced,  pursuant to the Pooling and  Servicing  Agreement  (as defined
below).  The Holder of this  Certificate,  by virtue of the  acceptance  hereof,
assents to the terms,  provisions  and  conditions  of the Pooling and Servicing
Agreement  and is bound  thereby.  Also issued  under the Pooling and  Servicing
Agreement are the Class A-1A, Class A-1B,  Class A-1C, Class A-CS1,  Class A-1D,
Class A-CS2,  Class A-3,  Class A-4, Class A-5, Class B-1, Class B-2, Class B-3,
Class B-4, Class B-4H,  Class V-1, Class V-2, Class R and Class LR  Certificates
(together with the Class A-2 Certificates,  the  "Certificates";  the Holders of
Certificates  issued under the Pooling and Servicing  Agreement are collectively
referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing  Agreement  dated as of October 1, 1996 (the "Pooling
and Servicing  Agreement"),  by and among Asset Securitization  Corporation,  as
Depositor,  AMRESCO Management,  Inc., as Servicer,  CRIIMI MAE Services Limited
Partnership,  as Special  Servicer,  LaSalle National Bank, as Trustee,  and ABN
AMRO Bank N.V., as Fiscal Agent. To the extent not defined  herein,  capitalized
terms used herein  shall have the meanings  assigned  thereto in the Pooling and
Servicing Agreement.

- - ----------
* The Pass-Through Rate is for the Distribution Date occurring in November 1996.
The Pass-Through Rate for all subsequent  Distribution Dates shall be calculated
as provided in the Pooling and Servicing Agreement.
<PAGE>
     This Certificate represents a "regular interest" in a "real estate mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1) and 860D of the Internal Revenue Code of l986, as amended.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling and Servicing Agreement.

     Pursuant to the terms of the Pooling and Servicing Agreement,  the Trustee,
or the Paying Agent on behalf of the Trustee,  will  distribute  (other than the
final distribution on any Certificate),  on the thirteenth day of each month, or
if such day is not a Business Day, the Business Day  immediately  following such
day,  commencing  in  November,  1996 (each such date,  a  "Distribution  Date")
provided,  however,  that in any month the Distribution  Date will be no earlier
than the second  Business  Day  following  the  eleventh  day of such month and,
provided  further,  that if the eleventh day of any month is not a Business Day,
the Distribution Date shall be the third Business Day following the eleventh day
of such month, to the Person in whose name this  Certificate is registered as of
the related  Record Date, an amount equal to such Person's pro rata share (based
on the Percentage  Interest  represented by this Certificate) of that portion of
the  aggregate  amount of principal  and interest  then  distributable,  if any,
allocable to the Class A-2 Certificates for such Distribution  Date, all as more
fully described in the Pooling and Servicing Agreement.

     During each Interest  Accrual  Period (as defined  below),  interest on the
Class A-2 Certificates  will be calculated based on a 360-day year consisting of
twelve 30-day months on the outstanding Certificate Balance hereof.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling and  Servicing  Agreement.  The  "Interest  Accrual  Period" with
respect to any  Distribution  Date  commences  on the  eleventh day of the month
preceding the month in which such Distribution Date occurs and ends on the tenth
day of the month in which such Distribution Date occurs, provided that the first
Interest  Accrual  Period shall commence on the Cut-off Date and end on November
10, 1996.  Interest for each Interest  Accrual  Period,  other than the Interest
Accrual Period with respect to the Distribution Date occurring in November 1996,
is calculated  based on a 360-day year  consisting of twelve 30-day months.  The
Interest  Accrual  Period with  respect to the  Distribution  Date  occurring in
November 1996 will be deemed to consist of nineteen (19) days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
tenth day of the month in which the related Distribution Date occurs or, if such
day is not a Business Day, the preceding Business Day; provided,  however,  that
with respect to the  Distribution  Date  occurring in November  1996, the Record
Date will be the Closing Date,  except as specified in the Pooling and Servicing
Agreement. Such distributions shall be made on each Distribution Date other than
the Termination Date to each  Certificateholder  of record on the related Record
Date by check  mailed by first class mail to the  address set forth  therefor in
the  Certificate  Register  or,  provided  that  such  Certificateholder   holds
Certificates  with  an  aggregate  initial  Certificate  Balance  in  excess  of
$5,000,000,  and shall have provided the Paying Agent with wire  instructions in
writing at least five  Business  Days prior to the related  Record Date, by wire
transfer of immediately available funds to the account of such Certificateholder
at a bank or other entity  located in the United  States and having  appropriate
facilities therefor. The final distribution on each Certificate shall be made in
like manner,  but only upon presentment and surrender of such Certificate at the
office  of the  Trustee  or its  agent  (which  may be the  Paying  Agent or the
Certificate  Registrar  acting  as such  agent)  maintained  in the  Borough  of
Manhattan  that is specified in the notice to  Certificateholders  of such final
distribution.

     Any funds not  distributed  on the  Termination  Date because of failure of
Certificateholders  to tender their  Certificates shall be set aside and held in
trust for the account of the  non-tendering  Certificateholders,  whereupon  the
Trust  Fund  shall  terminate.  If any  Certificates  as to which  notice of the
Termination  Date has been given  pursuant  to Section  9.01 of the  Pooling and
Servicing  Agreement shall not have been surrendered for cancellation within six
months after the time specified in such notice,  the Trustee shall mail a second
notice to the remaining Certificateholders, at their last addresses shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Trustee all amounts  distributable to the Holders thereof, and the Trustee shall
thereafter  hold such amounts for the benefit of such Holders  until the earlier
of (i) its termination as Trustee under the Pooling and Servicing  Agreement and
the transfer of such amounts to a successor  Trustee or (ii) the  termination of
the   Trust   Fund  and   distribution   of  such   amounts   to  the  Class  LR
Certificateholders.   No   interest   shall   accrue  or  be   payable   to  any
Certificateholder  on any  amount  held as a result of such  Certificateholder's
failure to surrender its  Certificate(s) for final payment thereof in accordance
with Section 9.01 of the Pooling and Servicing Agreement. Such funds held by the
Trustee  may be invested  under  certain  circumstances,  and subject to certain
conditions as specified in the Pooling and Servicing Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling and Servicing Agreement.

     As provided in the Pooling and Servicing Agreement, the Trust Fund includes
(i) such  Mortgage  Loans as from time to time are  subject to the  Pooling  and
Servicing Agreement, together with the Mortgage Files relating thereto; (ii) all
scheduled or  unscheduled  payments on or collections in respect of the Mortgage
Loans due after Cut-off Date; (iii) any REO Property; (iv) all revenues received
in respect of any REO Property;  (v) the  Servicer's  and the  Trustee's  rights
under the insurance  policies with respect to the Mortgage  Loans required to be
maintained  pursuant to the Pooling and  Servicing  Agreement  and any  proceeds
thereof;  (vi) any  Assignments  of Leases,  Rents and Profits and any  security
agreements;  (vii) any  indemnities  or  guaranties,  Escrow  Accounts  or other
collateral  given as  additional  security  for any Mortgage  Loans;  (viii) all
assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts, the Escrow
Accounts and the Reserve  Accounts  (to the extent such assets in such  accounts
are  not  assets  of the  respective  Borrowers),  the  Upper-Tier  Distribution
Account, the Interest Reserve Account, the Default Interest Distribution Account
and the Excess Interest  Distribution  Account,  including  reinvestment income;
(ix)  any  environmental   indemnity   agreements   relating  to  the  Mortgaged
Properties;  (x) the rights and remedies  under the Mortgage  Loan  Purchase and
Sale  Agreement;  and (xi) the proceeds of any of the foregoing  (other than any
interest earned on deposits in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow Accounts and any Reserve Accounts, to the extent such interest belongs to
the related  Borrower).  As provided  in the  Pooling and  Servicing  Agreement,
withdrawals  may be made from certain of the  above-accounts  for purposes other
than distributions to Certificateholders.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement,  and reference is made to the Pooling and Servicing Agreement for the
interests,  rights,  benefits,  obligations and duties evidenced hereby, and the
limitations thereon, and the rights, duties and immunities of the Trustee.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations set forth therein,  this Certificate is transferable or exchangeable
only upon  surrender of this  Certificate  to the  Certificate  Registrar at the
Corporate Trust Office together with an assignment and transfer (executed by the
Holder or his duly authorized attorney),  subject to the requirements in Article
V of the Pooling and Servicing  Agreement.  Upon surrender for  registration  of
transfer of this  Certificate,  subject to the  requirements of Article V of the
Pooling  and   Servicing   Agreement,   the  Trustee   shall   execute  and  the
Authenticating  Agent  shall  duly  authenticate  in the name of the  designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the  Depositor,  the Servicer,  the Special  Servicer,  the Trustee,  the Fiscal
Agent, the Certificate Registrar,  any Paying Agent and any agent of any of them
may treat the Person in whose name this  Certificate  is registered as the owner
hereof for all purposes,  and none of the Depositor,  the Servicer,  the Special
Servicer, the Trustee, the Fiscal Agent, the Certificate  Registrar,  any Paying
Agent or any agent of any of them shall be affected by notice to the contrary.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to  Institutional  Accredited  Investors as provided in Section  5.02(h) of that
Agreement. The Certificate Registrar may require payment by each transferor of a
sum sufficient to cover any tax, expense or other governmental charge payable in
connection with any such transfer.

     The Pooling and  Servicing  Agreement  or any  Custodial  Agreement  may be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the  Trustee,  and  the  Fiscal  Agent,  without  the  consent  of  any  of  the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  in either of such  agreements  that may be  inconsistent  with other
provisions in such  agreements,  (iii) to amend any provision of the Pooling and
Servicing  Agreement to the extent necessary or desirable to maintain the rating
or ratings  assigned  to each of the  Classes of  Regular  Certificates  by each
Rating Agency,  or (iv) to amend or supplement  any  provisions  with respect to
matters or questions  arising under the Pooling and Servicing  Agreement,  which
shall  not  adversely  affect  in any  material  respect  the  interests  of any
Certificateholder  not consenting thereto, as evidenced by an opinion of counsel
or a  confirmation  in writing  from each Rating  Agency that such  amendment or
supplement  will not result in a  qualification,  downgrade or withdrawal of the
then  current  rating or  ratings  then  assigned  to any  outstanding  Class of
Certificates.   Notwithstanding  any  contrary  provision  of  the  Pooling  and
Servicing  Agreement,  no amendment  shall be made to the Pooling and  Servicing
Agreement or any Custodial  Agreement unless, if requested by the Servicer,  the
Special Servicer and/or the Trustee, the Servicer,  the Special Servicer and the
Trustee shall have  received an Opinion of Counsel,  at the expense of the party
requesting  such  amendment  (or,  if such  amendment  is required by any Rating
Agency to maintain  the rating  issued by it or requested by the Trustee for any
purpose described in the Pooling and Servicing Agreement, then at the expense of
the Trust  Fund),  to the effect that such  amendment  will not cause either the
Upper-Tier  REMIC or Lower-Tier  REMIC to fail to qualify as a REMIC at any time
that any  Certificates are outstanding or cause a tax to be imposed on the Trust
Fund  under the  REMIC  Provisions  (other  than a tax at the  highest  marginal
corporate tax rate on net income from foreclosed property).

     The Pooling and Servicing  Agreement or any Custodial Agreement may also be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the Trustee, and the Fiscal Agent with the consent of the Holders of the Regular
Certificates  evidencing  not less than 66 2/3% of the  Percentage  Interests of
each Class of  Certificates  affected by the amendment for the purpose of adding
any provisions to or changing in any manner or eliminating any of the provisions
of the Pooling and Servicing  Agreement or of modifying in any manner the rights
of the Certificateholders; provided, however, that no such amendment shall:

                  (i)               reduce in any manner the amount of, or delay
                                    the timing of, payments received on Mortgage
                                    Loans which are  required to be  distributed
                                    on any  Certificate  without  the consent of
                                    each affected Certificateholder;

                  (ii)              change the  percentages  of Voting Rights of
                                    Holders of  Certificates  which are required
                                    to consent to any action or  inaction  under
                                    the Pooling and Servicing Agreement, without
                                    the   consent   of   the   Holders   of  all
                                    Certificates then outstanding;

                  (iii)             alter the  servicing  standard  set forth in
                                    the Pooling and  Servicing  Agreement or the
                                    obligations   the   Servicer,   the  Special
                                    Servicer, the Trustee or the Fiscal Agent to
                                    make a P&I  Advance  without  the consent of
                                    the Holders of all Certificates representing
                                    all of the Percentage Interests of the Class
                                    or Classes affected thereby; or

                  (iv)              amend  Section  10.07  of  the  Pooling  and
                                    Servicing Agreement,  without the consent of
                                    the holders of all Certificates representing
                                    all the Percentage Interests of the class or
                                    classes affected thereby.

     Further, the Depositor,  the Servicer,  the Special Servicer,  the Trustee,
and the Fiscal Agent, at any time and from time to time,  without the consent of
the  Certificateholders,  may amend the Pooling and  Servicing  Agreement or the
Custodial Agreement to modify, eliminate or add to any of its provisions to such
extent as shall be necessary to maintain the qualification of the Trust REMIC as
two separate  REMICs,  or to prevent the imposition of any  additional  material
state or local  taxes,  at all  times  that any  Certificates  are  outstanding;
provided,  however,  that such  action,  as  evidenced  by an Opinion of Counsel
(obtained at the expense of the Trust Fund), is necessary or helpful to maintain
such qualification or to prevent the imposition of any such taxes, and would not
adversely affect in any material respect the interest of any Certificateholder.

     Any  Holder  of  Class  LR  Certificates  representing  greater  than a 50%
Percentage  Interest in such may effect an early  termination of the Trust Fund,
upon not less than 30 days' prior Notice of Termination given to the Trustee and
Servicer any time on or after the Early Termination  Notice Date (defined as any
date as of which the aggregate Stated Principal Balance of the Mortgage Loans is
less than 1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans
as of  the  Cut-off  Date)  specifying  the  Anticipated  Termination  Date,  by
purchasing  on such date all, but not less than all, of the Mortgage  Loans then
included in the Trust Fund, and all property acquired in respect of any Mortgage
Loan, at a purchase price,  payable in cash,  equal to not less than the greater
of:

                   (i)     the sum of

                           (A)      100% of the unpaid principal balance of each
                                    Mortgage  Loan included in the Trust Fund as
                                    of the last day of the month  preceding such
                                    Distribution Date;

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date;

                           (D)     the aggregate amount of unreimbursed Advances
                                   and unpaid Trust Fund expenses; or

                  (ii)     the  aggregate  fair  market  value  of the  Mortgage
                           Loans, and all other property  acquired in respect of
                           any Mortgage  Loan in the Trust Fund, on the last day
                           of the month  preceding  such  Distribution  Date, as
                           determined by an Independent  appraiser acceptable to
                           the Servicer as of a date not more than 30 days prior
                           to  the  last  day  of  the  month   preceding   such
                           Distribution Date, together with one month's interest
                           thereon at the Mortgage Rate.

     The Servicer or the Depositor may also effect such  termination as provided
above if it first  notifies  each Holder of a Class LR  Certificate  through the
Trustee of its intention to do so in writing at least 30 days prior to the Early
Termination  Notice  Date and no Class LR Holder  terminates  the Trust  Fund as
described  above within such 30 day period.  All costs and expenses  incurred by
any and all parties to the Pooling and Servicing  Agreement or by the Trust Fund
pursuant  to Section  9.01(c) of the Pooling and  Servicing  Agreement  shall be
borne by the party exercising its purchase rights thereunder.  The Trustee shall
be entitled to rely  conclusively  on any  determination  made by an Independent
appraiser pursuant to Section 9.01(c) of the Pooling and Servicing Agreement.

     The  obligations  created by the  Pooling  and  Servicing  Agreement  shall
terminate upon the earliest to occur of (i) the repurchase of the Mortgage Loans
by the  Depositor,  the Servicer or the Holder of the Class LR  Certificates  as
described  above; or (ii) the later of (a) the receipt or collection of the last
payment  due on any  Mortgage  Loan  included  in the  Trust  Fund,  or (b)  the
liquidation and disposition  pursuant to the Pooling and Servicing  Agreement of
the last  asset held by the Trust  Fund.  In no event,  however,  will the trust
created by the Pooling and Servicing Agreement continue beyond the expiration of
21  years  from the  death of the last  surviving  descendant(s)  of  Joseph  P.
Kennedy, the late ambassador of the United States to the United Kingdom,  living
on the date hereof.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling and Servicing Agreement or be valid for any purpose.

                     [SIGNATURES COMMENCE ON FOLLOWING PAGE]
<PAGE>
     IN WITNESS WHEREOF, the Trustee has caused this Class A-2 Certificate to be
duly executed.

Dated:


                                   LASALLE NATIONAL BANK, not in its individual
                                   capacity but solely as Trustee



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



                          Certificate of Authentication
                          -----------------------------

     This is one of the Class A-2  Certificates  referred  to in the Pooling and
Servicing Agreement.

Dated:


                                  LASALLE NATIONAL BANK, not in its individual
                                  capacity but solely as Authenticating Agent



                                  By:-------------------------------------------
                                              Authorized Officer
<PAGE>
                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and transfer(s) unto -------------------------------------------------
- - --------------------------------------------------------------------------------
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class A-2 Certificate  and hereby  authorize(s)  the  registration of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we) further  direct the  Certificate  Registrar to issue a new Class A-2
Certificate of the entire  Percentage  Interest  represented by the within Class
A-2  Certificates to the  above-named  Assignee(s) and to deliver such Class A-2
Certificate to the following address:

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


Date:----------                             ----------------------------
                                            Signature by or on behalf of
                                            Assignor(s)


                                            ------------------------------
                                            Taxpayer Identification Number
<PAGE>
                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s) should include the following for purposes of distribution:

Address  of  the   Assignee(s)   for  the  purpose  of  receiving   notices  and
distributions:
- - --------------------------------------------------------------------------------
- - -------------------------------------------------------------------------------.

Distributions,  if be made by wire transfer in  immediately  available  funds to
- - --------------------------------------------------------------------------------
for the account of -------------------------------------------------------------
account number ------------------------------------------------.

This information is provided by -------------------------------------------- the
Assignee(s) named above, or --------------------------------------------- as its
(their) agent.

                          By: ------------------------------------------



                              ------------------------------------------
                               [Please print or type name(s)]



                              ------------------------------------------
                              Title



                              ------------------------------------------
                              Taxpayer Identification Number
<PAGE>
                                   EXHIBIT A-8

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR  FOR  REGISTRATION  OF  TRANSFER,   EXCHANGE,   OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME
AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
TO  CEDE  & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR,  THE MORTGAGE LOAN SELLER,  THE SERVICER,  THE SPECIAL SERVICER,  THE
TRUSTEE,  THE FISCAL AGENT OR ANY OF THEIR  RESPECTIVE  AFFILIATES.  NEITHER THE
CERTIFICATES NOR THE UNDERLYING  MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY
GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET FORTH BELOW.

THIS CLASS A-3 CERTIFICATE IS SUBORDINATE TO THE CLASS A-1A,  CLASS A-1B,  CLASS
A-1C, CLASS A-CS1,  CLASS A-1D, CLASS A-CS2 AND CLASS A-2 CERTIFICATES AS AND TO
THE EXTENT SET FORTH IN THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF THE EMPLOYEE  RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"),  SECTION 4975 OF THE INTERNAL
REVENUE  CODE OF 1986,  AS AMENDED  (THE  "CODE"),  OR ANY  ESSENTIALLY  SIMILAR
FEDERAL,  STATE OR LOCAL  LAW (A  "SIMILAR  LAW")  (EACH,  A  "PLAN"),  OR (B) A
COLLECTIVE  INVESTMENT  FUND IN WHICH  SUCH  PLANS ARE  INVESTED,  AN  INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED  PURSUANT  TO ERISA OR ANY  SIMILAR  LAW TO
INCLUDE  ASSETS OF PLANS) OR OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR
USING THE ASSETS OF ANY SUCH PLAN,  OTHER THAN AN  INSURANCE  COMPANY  USING THE
ASSETS OF ITS GENERAL ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE
SUBSEQUENT  HOLDING OF SUCH  CERTIFICATE  BY SUCH  INSURANCE  COMPANY  WOULD NOT
CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF SECTION
406 OR  407  OF  ERISA,  SECTION  4975  OF THE  CODE,  OR A  MATERIALLY  SIMILAR
CHARACTERIZATION  UNDER ANY SIMILAR LAW.  TRANSFEREES OF THIS CERTIFICATE TAKING
DELIVERY IN  CERTIFICATED  FORM SHALL BE REQUIRED EITHER (i) TO DELIVER A LETTER
IN THE FORM OF  EXHIBIT  D-2 OF THE  POOLING  AND  SERVICING  AGREEMENT  TO SUCH
EFFECT,  OR (ii) IN THE EVENT THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A)
OR (B)  ABOVE,  EXCEPT IN THE CASE OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE
TRANSFERRED  UNLESS THE  TRANSFEREE  REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE REGISTRAR THAT THE PURCHASE OR HOLDING OF THE CERTIFICATES BY OR
ON BEHALF OF A PLAN WILL NOT RESULT IN THE ASSETS OF THE TRUST  BEING  DEEMED TO
BE "PLAN ASSETS" AND SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF ERISA
OR THE PROHIBITED  TRANSACTION  PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW,
WILL NOT CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION WITHIN THE MEANING OF
SECTION  406 OR 407 OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT
THE SERVICER,  THE DEPOSITOR,  THE TRUSTEE OR THE  CERTIFICATE  REGISTRAR TO ANY
OBLIGATION OR LIABILITY.  THE  TRANSFEREE OF A BENEFICIAL  INTEREST IN A "GLOBAL
CERTIFICATE" THAT IS A "RESTRICTED  CERTIFICATE" (EACH AS DEFINED IN THE POOLING
AND SERVICING AGREEMENT) SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PLAN OR A
PERSON  ACTING ON BEHALF OF ANY PLAN OR USING THE  ASSETS OF ANY PLAN TO ACQUIRE
SUCH INTEREST,  OTHER THAN AN INSURANCE  COMPANY USING THE ASSETS OF ITS GENERAL
ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE SUBSEQUENT HOLDING OF
SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD NOT CONSTITUTE OR RESULT IN A
PROHIBITED  TRANSACTION  WITHIN  THE  MEANING  OF  SECTION  406 OR 407 OF ERISA,
SECTION 4975 OF THE CODE,  OR A MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY
SIMILAR LAW.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

SOLELY FOR U.S.  FEDERAL  INCOME TAX  PURPOSES,  THIS  CERTIFICATE  REPRESENTS A
"REGULAR  INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE
TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G(a)(1) AND 860D OF THE INTERNAL
REVENUE CODE OF 1986.
<PAGE>
                        ASSET SECURITIZATION CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1996-D3, CLASS A-3

Pass-Through Rate:  7.52600%*

First Distribution Date:                  Cut-off Date:  October 22, 1996
November 14, 1996

Aggregate Initial                         Scheduled Final
Certificate Balance of the                Distribution Date:
Class A-3 Certificates:                   October 13, 2026
$35,216,414.00

CUSIP:  045424CF3                         ISIN:  US045424CF38

Common Code:  7072562                     Initial Certificate
                                          Balance of this Certificate:
                                          $

No.:  A-3-----

     This  certifies  that   ----------------  is  the  registered  owner  of  a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class A-3 Certificates.  The Trust Fund, described more
fully  below,  consists  primarily  of a  pool  of  Mortgage  Loans  secured  by
commercial  and  multifamily  properties.  The Trust Fund was  created,  and the
Mortgage  Loans  are to be  serviced,  pursuant  to the  Pooling  and  Servicing
Agreement (as defined below).  The Holder of this Certificate,  by virtue of the
acceptance  hereof,  assents  to the terms,  provisions  and  conditions  of the
Pooling and  Servicing  Agreement  and is bound  thereby.  Also issued under the
Pooling and  Servicing  Agreement  are the Class A-1A,  Class A-1B,  Class A-1C,
Class A-CS1,  Class A-1D,  Class A-CS2,  Class A-4,  Class A-5, Class B-1, Class
B-2, Class B-3,  Class B-4, Class B-4H,  Class V-1, Class V-2, Class R and Class
LR Certificates  (together with the Class A-3 Certificates,  the "Certificates";
the Holders of Certificates issued under the Pooling and Servicing Agreement are
collectively referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing  Agreement  dated as of October 1, 1996 (the "Pooling
and Servicing  Agreement"),  by and among Asset Securitization  Corporation,  as
Depositor,  AMRESCO Management,  Inc., as Servicer,  CRIIMI MAE Services Limited
Partnership,  as Special  Servicer,  LaSalle National Bank, as Trustee,  and ABN
AMRO Bank N.V., as Fiscal Agent. To the extent not defined  herein,  capitalized
terms used herein  shall have the meanings  assigned  thereto in the Pooling and
Servicing Agreement.

- - ----------
* The Pass-Through Rate is for the Distribution Date occurring in November 1996.
The Pass-Through Rate for all subsequent  Distribution Dates shall be calculated
as provided in the Pooling and Servicing Agreement.
<PAGE>

     This Certificate represents a "regular interest" in a "real estate mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1) and 860D of the Internal Revenue Code of l986, as amended.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling and Servicing Agreement.

     Pursuant to the terms of the Pooling and Servicing Agreement,  the Trustee,
or the Paying Agent on behalf of the Trustee,  will  distribute  (other than the
final distribution on any Certificate),  on the thirteenth day of each month, or
if such day is not a Business Day, the Business Day  immediately  following such
day,  commencing  in  November,  1996 (each such date,  a  "Distribution  Date")
provided,  however,  that in any month the Distribution  Date will be no earlier
than the second  Business  Day  following  the  eleventh  day of such month and,
provided  further,  that if the eleventh day of any month is not a Business Day,
the Distribution Date shall be the third Business Day following the eleventh day
of such month, to the Person in whose name this  Certificate is registered as of
the related  Record Date, an amount equal to such Person's pro rata share (based
on the Percentage  Interest  represented by this Certificate) of that portion of
the  aggregate  amount of principal  and interest  then  distributable,  if any,
allocable to the Class A-3 Certificates for such Distribution  Date, all as more
fully described in the Pooling and Servicing Agreement.

     During each Interest  Accrual  Period (as defined  below),  interest on the
Class A-3 Certificates  will be calculated based on a 360-day year consisting of
twelve 30-day months on the outstanding Certificate Balance hereof.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling and  Servicing  Agreement.  The  "Interest  Accrual  Period" with
respect to any  Distribution  Date  commences  on the  eleventh day of the month
preceding the month in which such Distribution Date occurs and ends on the tenth
day of the month in which such Distribution Date occurs, provided that the first
Interest  Accrual  Period shall commence on the Cut-off Date and end on November
10, 1996.  Interest for each Interest  Accrual  Period,  other than the Interest
Accrual Period with respect to the Distribution Date occurring in November 1996,
is calculated  based on a 360-day year  consisting of twelve 30-day months.  The
Interest  Accrual  Period with  respect to the  Distribution  Date  occurring in
November 1996 will be deemed to consist of nineteen (19) days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
tenth day of the month in which the related Distribution Date occurs or, if such
day is not a Business Day, the preceding Business Day; provided,  however,  that
with respect to the  Distribution  Date  occurring in November  1996, the Record
Date will be the Closing Date,  except as specified in the Pooling and Servicing
Agreement. Such distributions shall be made on each Distribution Date other than
the Termination Date to each  Certificateholder  of record on the related Record
Date by check  mailed by first class mail to the  address set forth  therefor in
the  Certificate  Register  or,  provided  that  such  Certificateholder   holds
Certificates  with  an  aggregate  initial  Certificate  Balance  in  excess  of
$5,000,000,  and shall have provided the Paying Agent with wire  instructions in
writing at least five  Business  Days prior to the related  Record Date, by wire
transfer of immediately available funds to the account of such Certificateholder
at a bank or other entity  located in the United  States and having  appropriate
facilities therefor. The final distribution on each Certificate shall be made in
like manner,  but only upon presentment and surrender of such Certificate at the
office  of the  Trustee  or its  agent  (which  may be the  Paying  Agent or the
Certificate  Registrar  acting  as such  agent)  maintained  in the  Borough  of
Manhattan  that is specified in the notice to  Certificateholders  of such final
distribution.

     Any funds not  distributed  on the  Termination  Date because of failure of
Certificateholders  to tender their  Certificates shall be set aside and held in
trust for the account of the  non-tendering  Certificateholders,  whereupon  the
Trust  Fund  shall  terminate.  If any  Certificates  as to which  notice of the
Termination  Date has been given  pursuant  to Section  9.01 of the  Pooling and
Servicing  Agreement shall not have been surrendered for cancellation within six
months after the time specified in such notice,  the Trustee shall mail a second
notice to the remaining Certificateholders, at their last addresses shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Trustee all amounts  distributable to the Holders thereof, and the Trustee shall
thereafter  hold such amounts for the benefit of such Holders  until the earlier
of (i) its termination as Trustee under the Pooling and Servicing  Agreement and
the transfer of such amounts to a successor  Trustee or (ii) the  termination of
the   Trust   Fund  and   distribution   of  such   amounts   to  the  Class  LR
Certificateholders.   No   interest   shall   accrue  or  be   payable   to  any
Certificateholder  on any  amount  held as a result of such  Certificateholder's
failure to surrender its  Certificate(s) for final payment thereof in accordance
with Section 9.01 of the Pooling and Servicing Agreement. Such funds held by the
Trustee  may be invested  under  certain  circumstances,  and subject to certain
conditions as specified in the Pooling and Servicing Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling and Servicing Agreement.

     As provided in the Pooling and Servicing Agreement, the Trust Fund includes
(i) such  Mortgage  Loans as from time to time are  subject to the  Pooling  and
Servicing Agreement, together with the Mortgage Files relating thereto; (ii) all
scheduled or  unscheduled  payments on or collections in respect of the Mortgage
Loans due after Cut-off Date; (iii) any REO Property; (iv) all revenues received
in respect of any REO Property;  (v) the  Servicer's  and the  Trustee's  rights
under the insurance  policies with respect to the Mortgage  Loans required to be
maintained  pursuant to the Pooling and  Servicing  Agreement  and any  proceeds
thereof;  (vi) any  Assignments  of Leases,  Rents and Profits and any  security
agreements;  (vii) any  indemnities  or  guaranties,  Escrow  Accounts  or other
collateral  given as  additional  security  for any Mortgage  Loans;  (viii) all
assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts, the Escrow
Accounts and the Reserve  Accounts  (to the extent such assets in such  accounts
are  not  assets  of the  respective  Borrowers),  the  Upper-Tier  Distribution
Account, the Interest Reserve Account, the Default Interest Distribution Account
and the Excess Interest  Distribution  Account,  including  reinvestment income;
(ix)  any  environmental   indemnity   agreements   relating  to  the  Mortgaged
Properties;  (x) the rights and remedies  under the Mortgage  Loan  Purchase and
Sale  Agreement;  and (xi) the proceeds of any of the foregoing  (other than any
interest earned on deposits in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow Accounts and any Reserve Accounts, to the extent such interest belongs to
the related  Borrower).  As provided  in the  Pooling and  Servicing  Agreement,
withdrawals  may be made from certain of the  above-accounts  for purposes other
than distributions to Certificateholders.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement,  and reference is made to the Pooling and Servicing Agreement for the
interests,  rights,  benefits,  obligations and duties evidenced hereby, and the
limitations thereon, and the rights, duties and immunities of the Trustee.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations set forth therein,  this Certificate is transferable or exchangeable
only upon  surrender of this  Certificate  to the  Certificate  Registrar at the
Corporate Trust Office together with an assignment and transfer (executed by the
Holder or his duly authorized attorney),  subject to the requirements in Article
V of the Pooling and Servicing  Agreement.  Upon surrender for  registration  of
transfer of this  Certificate,  subject to the  requirements of Article V of the
Pooling  and   Servicing   Agreement,   the  Trustee   shall   execute  and  the
Authenticating  Agent  shall  duly  authenticate  in the name of the  designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the  Depositor,  the Servicer,  the Special  Servicer,  the Trustee,  the Fiscal
Agent, the Certificate Registrar,  any Paying Agent and any agent of any of them
may treat the Person in whose name this  Certificate  is registered as the owner
hereof for all purposes,  and none of the Depositor,  the Servicer,  the Special
Servicer, the Trustee, the Fiscal Agent, the Certificate  Registrar,  any Paying
Agent or any agent of any of them shall be affected by notice to the contrary.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to  Institutional  Accredited  Investors as provided in Section  5.02(h) of that
Agreement. The Certificate Registrar may require payment by each transferor of a
sum sufficient to cover any tax, expense or other governmental charge payable in
connection with any such transfer.

     The Pooling and  Servicing  Agreement  or any  Custodial  Agreement  may be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the  Trustee,  and  the  Fiscal  Agent,  without  the  consent  of  any  of  the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  in either of such  agreements  that may be  inconsistent  with other
provisions in such  agreements,  (iii) to amend any provision of the Pooling and
Servicing  Agreement to the extent necessary or desirable to maintain the rating
or ratings  assigned  to each of the  Classes of  Regular  Certificates  by each
Rating Agency,  or (iv) to amend or supplement  any  provisions  with respect to
matters or questions  arising under the Pooling and Servicing  Agreement,  which
shall  not  adversely  affect  in any  material  respect  the  interests  of any
Certificateholder  not consenting thereto, as evidenced by an opinion of counsel
or a  confirmation  in writing  from each Rating  Agency that such  amendment or
supplement  will not result in a  qualification,  downgrade or withdrawal of the
then  current  rating or  ratings  then  assigned  to any  outstanding  Class of
Certificates.   Notwithstanding  any  contrary  provision  of  the  Pooling  and
Servicing  Agreement,  no amendment  shall be made to the Pooling and  Servicing
Agreement or any Custodial  Agreement unless, if requested by the Servicer,  the
Special Servicer and/or the Trustee, the Servicer,  the Special Servicer and the
Trustee shall have  received an Opinion of Counsel,  at the expense of the party
requesting  such  amendment  (or,  if such  amendment  is required by any Rating
Agency to maintain  the rating  issued by it or requested by the Trustee for any
purpose described in the Pooling and Servicing Agreement, then at the expense of
the Trust  Fund),  to the effect that such  amendment  will not cause either the
Upper-Tier  REMIC or Lower-Tier  REMIC to fail to qualify as a REMIC at any time
that any  Certificates are outstanding or cause a tax to be imposed on the Trust
Fund  under the  REMIC  Provisions  (other  than a tax at the  highest  marginal
corporate tax rate on net income from foreclosed property).

     The Pooling and Servicing  Agreement or any Custodial Agreement may also be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the Trustee, and the Fiscal Agent with the consent of the Holders of the Regular
Certificates  evidencing  not less than 66 2/3% of the  Percentage  Interests of
each Class of  Certificates  affected by the amendment for the purpose of adding
any provisions to or changing in any manner or eliminating any of the provisions
of the Pooling and Servicing  Agreement or of modifying in any manner the rights
of the Certificateholders; provided, however, that no such amendment shall:

                  (i)               reduce in any manner the amount of, or delay
                                    the timing of, payments received on Mortgage
                                    Loans which are  required to be  distributed
                                    on any  Certificate  without  the consent of
                                    each affected Certificateholder;

                  (ii)              change the  percentages  of Voting Rights of
                                    Holders of  Certificates  which are required
                                    to consent to any action or  inaction  under
                                    the Pooling and Servicing Agreement, without
                                    the   consent   of   the   Holders   of  all
                                    Certificates then outstanding;

                  (iii)             alter the  servicing  standard  set forth in
                                    the Pooling and  Servicing  Agreement or the
                                    obligations   the   Servicer,   the  Special
                                    Servicer, the Trustee or the Fiscal Agent to
                                    make a P&I  Advance  without  the consent of
                                    the Holders of all Certificates representing
                                    all of the Percentage Interests of the Class
                                    or Classes affected thereby; or

                  (iv)              amend  Section  10.07  of  the  Pooling  and
                                    Servicing Agreement,  without the consent of
                                    the holders of all Certificates representing
                                    all the Percentage Interests of the class or
                                    classes affected thereby.

     Further, the Depositor,  the Servicer,  the Special Servicer,  the Trustee,
and the Fiscal Agent, at any time and from time to time,  without the consent of
the  Certificateholders,  may amend the Pooling and  Servicing  Agreement or the
Custodial Agreement to modify, eliminate or add to any of its provisions to such
extent as shall be necessary to maintain the qualification of the Trust REMIC as
two separate  REMICs,  or to prevent the imposition of any  additional  material
state or local  taxes,  at all  times  that any  Certificates  are  outstanding;
provided,  however,  that such  action,  as  evidenced  by an Opinion of Counsel
(obtained at the expense of the Trust Fund), is necessary or helpful to maintain
such qualification or to prevent the imposition of any such taxes, and would not
adversely affect in any material respect the interest of any Certificateholder.

     Any  Holder  of  Class  LR  Certificates  representing  greater  than a 50%
Percentage  Interest in such may effect an early  termination of the Trust Fund,
upon not less than 30 days' prior Notice of Termination given to the Trustee and
Servicer any time on or after the Early Termination  Notice Date (defined as any
date as of which the aggregate Stated Principal Balance of the Mortgage Loans is
less than 1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans
as of  the  Cut-off  Date)  specifying  the  Anticipated  Termination  Date,  by
purchasing  on such date all, but not less than all, of the Mortgage  Loans then
included in the Trust Fund, and all property acquired in respect of any Mortgage
Loan, at a purchase price,  payable in cash,  equal to not less than the greater
of:

                   (i)     the sum of

                           (A)      100% of the unpaid principal balance of each
                                    Mortgage  Loan included in the Trust Fund as
                                    of the last day of the month  preceding such
                                    Distribution Date;

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date;

                           (D)      the   aggregate   amount   of   unreimbursed
                                    Advances and unpaid Trust Fund expenses; or

                  (ii)     the  aggregate  fair  market  value  of the  Mortgage
                           Loans, and all other property  acquired in respect of
                           any Mortgage  Loan in the Trust Fund, on the last day
                           of the month  preceding  such  Distribution  Date, as
                           determined by an Independent  appraiser acceptable to
                           the Servicer as of a date not more than 30 days prior
                           to  the  last  day  of  the  month   preceding   such
                           Distribution Date, together with one month's interest
                           thereon at the Mortgage Rate.

     The Servicer or the Depositor may also effect such  termination as provided
above if it first  notifies  each Holder of a Class LR  Certificate  through the
Trustee of its intention to do so in writing at least 30 days prior to the Early
Termination  Notice  Date and no Class LR Holder  terminates  the Trust  Fund as
described  above within such 30 day period.  All costs and expenses  incurred by
any and all parties to the Pooling and Servicing  Agreement or by the Trust Fund
pursuant  to Section  9.01(c) of the Pooling and  Servicing  Agreement  shall be
borne by the party exercising its purchase rights thereunder.  The Trustee shall
be entitled to rely  conclusively  on any  determination  made by an Independent
appraiser pursuant to Section 9.01(c) of the Pooling and Servicing Agreement.

     The  obligations  created by the  Pooling  and  Servicing  Agreement  shall
terminate upon the earliest to occur of (i) the repurchase of the Mortgage Loans
by the  Depositor,  the Servicer or the Holder of the Class LR  Certificates  as
described  above; or (ii) the later of (a) the receipt or collection of the last
payment  due on any  Mortgage  Loan  included  in the  Trust  Fund,  or (b)  the
liquidation and disposition  pursuant to the Pooling and Servicing  Agreement of
the last  asset held by the Trust  Fund.  In no event,  however,  will the trust
created by the Pooling and Servicing Agreement continue beyond the expiration of
21  years  from the  death of the last  surviving  descendant(s)  of  Joseph  P.
Kennedy, the late ambassador of the United States to the United Kingdom,  living
on the date hereof.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling and Servicing Agreement or be valid for any purpose.

                     [SIGNATURES COMMENCE ON FOLLOWING PAGE]
<PAGE>
     IN WITNESS WHEREOF, the Trustee has caused this Class A-3 Certificate to be
duly executed.

Dated:


                             LASALLE NATIONAL BANK, not in its individual
                             capacity but solely as Trustee



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



                          Certificate of Authentication
                          -----------------------------

     This is one of the Class A-3  Certificates  referred  to in the Pooling and
Servicing Agreement.

Dated:


                                LASALLE NATIONAL BANK, not in its individual
                                capacity but solely as
                                Authenticating Agent



                                By:--------------------------------------------
                                                Authorized Officer
<PAGE>
                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and transfer(s) unto -------------------------------------------------
- - --------------------------------------------------------------------------------
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class A-3 Certificate  and hereby  authorize(s)  the  registration of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we) further  direct the  Certificate  Registrar to issue a new Class A-3
Certificate of the entire  Percentage  Interest  represented by the within Class
A-3  Certificates to the  above-named  Assignee(s) and to deliver such Class A-3
Certificate to the following address:

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


Date: ----------
                                                 ------------------------------
                                                 Signature by or on behalf of
                                                 Assignor(s)


                                                 ------------------------------
                                                 Taxpayer Identification Number
<PAGE>
                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s) should include the following for purposes of distribution:

Address  of  the   Assignee(s)   for  the  purpose  of  receiving   notices  and
distributions: -----------------------------------------------------------------
- - -------------------------------------------------------------------------------.

Distributions,  if be made by wire transfer in  immediately  available  funds to
- - ------------------------------------------------------   for  the   account   of
- - --------------------------------------------------------------------------------
account number ------------------------------------------------.

This information is provided by ------------------------------------------------
the Assignee(s) named above, or ------------------------------------------------
as its (their) agent.

                              By:  -----------------------------------------



                                  ------------------------------------------
                                   [Please print or type name(s)]



                                  ------------------------------------------
                                  Title



                                  ------------------------------------------
                                  Taxpayer Identification Number
<PAGE>
                                   EXHIBIT A-9

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR  FOR  REGISTRATION  OF  TRANSFER,   EXCHANGE,   OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME
AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
TO  CEDE  & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR,  THE MORTGAGE LOAN SELLER,  THE SERVICER,  THE SPECIAL SERVICER,  THE
TRUSTEE,  THE FISCAL AGENT OR ANY OF THEIR  RESPECTIVE  AFFILIATES.  NEITHER THE
CERTIFICATES NOR THE UNDERLYING  MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY
GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET FORTH BELOW.

THIS CLASS A-4 CERTIFICATE IS SUBORDINATE TO THE CLASS A-1A,  CLASS A-1B,  CLASS
A-1C, CLASS A-CS1, CLASS A-1D, CLASS A-CS2, CLASS A-2 AND CLASS A-3 CERTIFICATES
AS AND TO THE EXTENT SET FORTH IN THE POOLING AND SERVICING  AGREEMENT  REFERRED
TO HEREIN.

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF THE EMPLOYEE  RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"),  SECTION 4975 OF THE INTERNAL
REVENUE  CODE OF 1986,  AS AMENDED  (THE  "CODE"),  OR ANY  ESSENTIALLY  SIMILAR
FEDERAL,  STATE OR LOCAL  LAW (A  "SIMILAR  LAW")  (EACH,  A  "PLAN"),  OR (B) A
COLLECTIVE  INVESTMENT  FUND IN WHICH  SUCH  PLANS ARE  INVESTED,  AN  INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED  PURSUANT  TO ERISA OR ANY  SIMILAR  LAW TO
INCLUDE  ASSETS OF PLANS) OR OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR
USING THE ASSETS OF ANY SUCH PLAN,  OTHER THAN AN  INSURANCE  COMPANY  USING THE
ASSETS OF ITS GENERAL ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE
SUBSEQUENT  HOLDING OF SUCH  CERTIFICATE  BY SUCH  INSURANCE  COMPANY  WOULD NOT
CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF SECTION
406 OR  407  OF  ERISA,  SECTION  4975  OF THE  CODE,  OR A  MATERIALLY  SIMILAR
CHARACTERIZATION  UNDER ANY SIMILAR LAW.  TRANSFEREES OF THIS CERTIFICATE TAKING
DELIVERY IN  CERTIFICATED  FORM SHALL BE REQUIRED EITHER (i) TO DELIVER A LETTER
IN THE FORM OF  EXHIBIT  D-2 OF THE  POOLING  AND  SERVICING  AGREEMENT  TO SUCH
EFFECT,  OR (ii) IN THE EVENT THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A)
OR (B)  ABOVE,  EXCEPT IN THE CASE OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE
TRANSFERRED  UNLESS THE  TRANSFEREE  REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE REGISTRAR THAT THE PURCHASE OR HOLDING OF THE CERTIFICATES BY OR
ON BEHALF OF A PLAN WILL NOT RESULT IN THE ASSETS OF THE TRUST  BEING  DEEMED TO
BE "PLAN ASSETS" AND SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF ERISA
OR THE PROHIBITED  TRANSACTION  PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW,
WILL NOT CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION WITHIN THE MEANING OF
SECTION  406 OR 407 OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT
THE SERVICER,  THE DEPOSITOR,  THE TRUSTEE OR THE  CERTIFICATE  REGISTRAR TO ANY
OBLIGATION OR LIABILITY.  THE  TRANSFEREE OF A BENEFICIAL  INTEREST IN A "GLOBAL
CERTIFICATE" THAT IS A "RESTRICTED  CERTIFICATE" (EACH AS DEFINED IN THE POOLING
AND SERVICING AGREEMENT) SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PLAN OR A
PERSON  ACTING ON BEHALF OF ANY PLAN OR USING THE  ASSETS OF ANY PLAN TO ACQUIRE
SUCH INTEREST,  OTHER THAN AN INSURANCE  COMPANY USING THE ASSETS OF ITS GENERAL
ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE SUBSEQUENT HOLDING OF
SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD NOT CONSTITUTE OR RESULT IN A
PROHIBITED  TRANSACTION  WITHIN  THE  MEANING  OF  SECTION  406 OR 407 OF ERISA,
SECTION 4975 OF THE CODE,  OR A MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY
SIMILAR LAW.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

SOLELY FOR U.S.  FEDERAL  INCOME TAX  PURPOSES,  THIS  CERTIFICATE  REPRESENTS A
"REGULAR  INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE
TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G(a)(1) AND 860D OF THE INTERNAL
REVENUE CODE OF 1986.
<PAGE>
                        ASSET SECURITIZATION CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1996-D3, CLASS A-4

Pass-Through Rate:  7.82200%*

First Distribution Date:                     Cut-off Date:  October 22, 1996
November 14, 1996

Aggregate Initial                            Scheduled Final
Certificate Balance of the                   Distribution Date:
Class A-4 Certificates:                      October 13, 2026
$39,129,349.00

CUSIP:  045424CG1                            ISIN:  US045424CG11

Common Code:  7072589                        Initial Certificate
                                             Balance of this Certificate:
                                             $

No.:  A-4---

     This certifies that  ------------  is the registered  owner of a beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class A-4  Certificates.  The Trust  Fund,  described  more fully
below,  consists  primarily of a pool of and multifamily  properties.  The Trust
Fund was  created,  and the Mortgage  Loans are to be serviced,  pursuant to the
Pooling  and  Servicing  Agreement  (as  defined  below).  The  Holder  of  this
Certificate,  by  virtue  of  the  acceptance  hereof,  assents  to  the  terms,
provisions  and  conditions of the Pooling and Servicing  Agreement and is bound
thereby.  Also issued under the Pooling and  Servicing  Agreement  are the Class
A-1A, Class A-1B, Class A-1C, Class A-CS1,  Class A-1D, Class A-CS2,  Class A-2,
Class A-3,  Class A-5,  Class B-1,  Class B-2, Class B-3, Class B-4, Class B-4H,
Class V-1, Class V-2, Class R and Class LR Certificates (together with the Class
A-4 Certificates,  the "Certificates";  the Holders of Certificates issued under
the Pooling  and  Servicing  Agreement  are  collectively  referred to herein as
"Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing  Agreement  dated as of October 1, 1996 (the "Pooling
and Servicing  Agreement"),  by and among Asset Securitization  Corporation,  as
Depositor,  AMRESCO Management,  Inc., as Servicer,  CRIIMI MAE Services Limited
Partnership,  as Special  Servicer,  LaSalle National Bank, as Trustee,  and ABN
AMRO Bank N.V., as Fiscal Agent. To the extent not defined  herein,  capitalized
terms used herein  shall have the meanings  assigned  thereto in the Pooling and
Servicing Agreement.

- - ----------
* The  Pass-Through  Rate is the rate for the  Distribution  Date  occurring  in
November 1996. The Pass-Through Rate for all subsequent Distribution Dates shall
be calculated as provided in the Pooling and Servicing Agreement.
<PAGE>
     This Certificate represents a "regular interest" in a "real estate mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1) and 860D of the Internal Revenue Code of l986, as amended.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling and Servicing Agreement.

     Pursuant to the terms of the Pooling and Servicing Agreement,  the Trustee,
or the Paying Agent on behalf of the Trustee,  will  distribute  (other than the
final distribution on any Certificate),  on the thirteenth day of each month, or
if such day is not a Business Day, the Business Day  immediately  following such
day,  commencing  in  November,  1996 (each such date,  a  "Distribution  Date")
provided,  however,  that in any month the Distribution  Date will be no earlier
than the second  Business  Day  following  the  eleventh  day of such month and,
provided  further,  that if the eleventh day of any month is not a Business Day,
the Distribution Date shall be the third Business Day following the eleventh day
of such month, to the Person in whose name this  Certificate is registered as of
the related  Record Date, an amount equal to such Person's pro rata share (based
on the Percentage  Interest  represented by this Certificate) of that portion of
the  aggregate  amount of principal  and interest  then  distributable,  if any,
allocable to the Class A-4 Certificates for such Distribution  Date, all as more
fully described in the Pooling and Servicing Agreement.

     During each Interest  Accrual  Period (as defined  below),  interest on the
Class A-4 Certificates  will be calculated based on a 360-day year consisting of
twelve 30-day months on the outstanding Certificate Balance hereof.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling and  Servicing  Agreement.  The  "Interest  Accrual  Period" with
respect to any  Distribution  Date  commences  on the  eleventh day of the month
preceding the month in which such Distribution Date occurs and ends on the tenth
day of the month in which such Distribution Date occurs, provided that the first
Interest  Accrual  Period shall commence on the Cut-off Date and end on November
10, 1996.  Interest for each Interest  Accrual  Period,  other than the Interest
Accrual Period with respect to the Distribution Date occurring in November 1996,
is calculated  based on a 360-day year  consisting of twelve 30-day months.  The
Interest  Accrual  Period with  respect to the  Distribution  Date  occurring in
November 1996 will be deemed to consist of nineteen (19) days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
tenth day of the month in which the related Distribution Date occurs or, if such
day is not a Business Day, the preceding Business Day; provided,  however,  that
with respect to the  Distribution  Date  occurring in November  1996, the Record
Date will be the Closing Date,  except as specified in the Pooling and Servicing
Agreement. Such distributions shall be made on each Distribution Date other than
the Termination Date to each  Certificateholder  of record on the related Record
Date by check  mailed by first class mail to the  address set forth  therefor in
the  Certificate  Register  or,  provided  that  such  Certificateholder   holds
Certificates  with  an  aggregate  initial  Certificate  Balance  in  excess  of
$5,000,000,  and shall have provided the Paying Agent with wire  instructions in
writing at least five  Business  Days prior to the related  Record Date, by wire
transfer of immediately available funds to the account of such Certificateholder
at a bank or other entity  located in the United  States and having  appropriate
facilities therefor. The final distribution on each Certificate shall be made in
like manner,  but only upon presentment and surrender of such Certificate at the
office  of the  Trustee  or its  agent  (which  may be the  Paying  Agent or the
Certificate  Registrar  acting  as such  agent)  maintained  in the  Borough  of
Manhattan  that is specified in the notice to  Certificateholders  of such final
distribution.

     Any funds not  distributed  on the  Termination  Date because of failure of
Certificateholders  to tender their  Certificates shall be set aside and held in
trust for the account of the  non-tendering  Certificateholders,  whereupon  the
Trust  Fund  shall  terminate.  If any  Certificates  as to which  notice of the
Termination  Date has been given  pursuant  to Section  9.01 of the  Pooling and
Servicing  Agreement shall not have been surrendered for cancellation within six
months after the time specified in such notice,  the Trustee shall mail a second
notice to the remaining Certificateholders, at their last addresses shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Trustee all amounts  distributable to the Holders thereof, and the Trustee shall
thereafter  hold such amounts for the benefit of such Holders  until the earlier
of (i) its termination as Trustee under the Pooling and Servicing  Agreement and
the transfer of such amounts to a successor  Trustee or (ii) the  termination of
the   Trust   Fund  and   distribution   of  such   amounts   to  the  Class  LR
Certificateholders.   No   interest   shall   accrue  or  be   payable   to  any
Certificateholder  on any  amount  held as a result of such  Certificateholder's
failure to surrender its  Certificate(s) for final payment thereof in accordance
with Section 9.01 of the Pooling and Servicing Agreement. Such funds held by the
Trustee  may be invested  under  certain  circumstances,  and subject to certain
conditions as specified in the Pooling and Servicing Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling and Servicing Agreement.

     As provided in the Pooling and Servicing Agreement, the Trust Fund includes
(i) such  Mortgage  Loans as from time to time are  subject to the  Pooling  and
Servicing Agreement, together with the Mortgage Files relating thereto; (ii) all
scheduled or  unscheduled  payments on or collections in respect of the Mortgage
Loans due after Cut-off Date; (iii) any REO Property; (iv) all revenues received
in respect of any REO Property;  (v) the  Servicer's  and the  Trustee's  rights
under the insurance  policies with respect to the Mortgage  Loans required to be
maintained  pursuant to the Pooling and  Servicing  Agreement  and any  proceeds
thereof;  (vi) any  Assignments  of Leases,  Rents and Profits and any  security
agreements;  (vii) any  indemnities  or  guaranties,  Escrow  Accounts  or other
collateral  given as  additional  security  for any Mortgage  Loans;  (viii) all
assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts, the Escrow
Accounts and the Reserve  Accounts  (to the extent such assets in such  accounts
are  not  assets  of the  respective  Borrowers),  the  Upper-Tier  Distribution
Account, the Interest Reserve Account, the Default Interest Distribution Account
and the Excess Interest  Distribution  Account,  including  reinvestment income;
(ix)  any  environmental   indemnity   agreements   relating  to  the  Mortgaged
Properties;  (x) the rights and remedies  under the Mortgage  Loan  Purchase and
Sale  Agreement;  and (xi) the proceeds of any of the foregoing  (other than any
interest earned on deposits in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow Accounts and any Reserve Accounts, to the extent such interest belongs to
the related  Borrower).  As provided  in the  Pooling and  Servicing  Agreement,
withdrawals  may be made from certain of the  above-accounts  for purposes other
than distributions to Certificateholders.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement,  and reference is made to the Pooling and Servicing Agreement for the
interests,  rights,  benefits,  obligations and duties evidenced hereby, and the
limitations thereon, and the rights, duties and immunities of the Trustee.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations set forth therein,  this Certificate is transferable or exchangeable
only upon  surrender of this  Certificate  to the  Certificate  Registrar at the
Corporate Trust Office together with an assignment and transfer (executed by the
Holder or his duly authorized attorney),  subject to the requirements in Article
V of the Pooling and Servicing  Agreement.  Upon surrender for  registration  of
transfer of this  Certificate,  subject to the  requirements of Article V of the
Pooling  and   Servicing   Agreement,   the  Trustee   shall   execute  and  the
Authenticating  Agent  shall  duly  authenticate  in the name of the  designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the  Depositor,  the Servicer,  the Special  Servicer,  the Trustee,  the Fiscal
Agent, the Certificate Registrar,  any Paying Agent and any agent of any of them
may treat the Person in whose name this  Certificate  is registered as the owner
hereof for all purposes,  and none of the Depositor,  the Servicer,  the Special
Servicer, the Trustee, the Fiscal Agent, the Certificate  Registrar,  any Paying
Agent or any agent of any of them shall be affected by notice to the contrary.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to  Institutional  Accredited  Investors as provided in Section  5.02(h) of that
Agreement. The Certificate Registrar may require payment by each transferor of a
sum sufficient to cover any tax, expense or other governmental charge payable in
connection with any such transfer.

     The Pooling and  Servicing  Agreement  or any  Custodial  Agreement  may be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the  Trustee,  and  the  Fiscal  Agent,  without  the  consent  of  any  of  the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  in either of such  agreements  that may be  inconsistent  with other
provisions in such  agreements,  (iii) to amend any provision of the Pooling and
Servicing  Agreement to the extent necessary or desirable to maintain the rating
or ratings  assigned  to each of the  Classes of  Regular  Certificates  by each
Rating Agency,  or (iv) to amend or supplement  any  provisions  with respect to
matters or questions  arising under the Pooling and Servicing  Agreement,  which
shall  not  adversely  affect  in any  material  respect  the  interests  of any
Certificateholder  not consenting thereto, as evidenced by an opinion of counsel
or a  confirmation  in writing  from each Rating  Agency that such  amendment or
supplement  will not result in a  qualification,  downgrade or withdrawal of the
then  current  rating or  ratings  then  assigned  to any  outstanding  Class of
Certificates.   Notwithstanding  any  contrary  provision  of  the  Pooling  and
Servicing  Agreement,  no amendment  shall be made to the Pooling and  Servicing
Agreement or any Custodial  Agreement unless, if requested by the Servicer,  the
Special Servicer and/or the Trustee, the Servicer,  the Special Servicer and the
Trustee shall have  received an Opinion of Counsel,  at the expense of the party
requesting  such  amendment  (or,  if such  amendment  is required by any Rating
Agency to maintain  the rating  issued by it or requested by the Trustee for any
purpose described in the Pooling and Servicing Agreement, then at the expense of
the Trust  Fund),  to the effect that such  amendment  will not cause either the
Upper-Tier  REMIC or Lower-Tier  REMIC to fail to qualify as a REMIC at any time
that any  Certificates are outstanding or cause a tax to be imposed on the Trust
Fund  under the  REMIC  Provisions  (other  than a tax at the  highest  marginal
corporate tax rate on net income from foreclosed property).

     The Pooling and Servicing  Agreement or any Custodial Agreement may also be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the Trustee, and the Fiscal Agent with the consent of the Holders of the Regular
Certificates  evidencing  not less than 66 2/3% of the  Percentage  Interests of
each Class of  Certificates  affected by the amendment for the purpose of adding
any provisions to or changing in any manner or eliminating any of the provisions
of the Pooling and Servicing  Agreement or of modifying in any manner the rights
of the Certificateholders; provided, however, that no such amendment shall:

                  (i)               reduce in any manner the amount of, or delay
                                    the timing of, payments received on Mortgage
                                    Loans which are  required to be  distributed
                                    on any  Certificate  without  the consent of
                                    each affected Certificateholder;

                  (ii)              change the  percentages  of Voting Rights of
                                    Holders of  Certificates  which are required
                                    to consent to any action or  inaction  under
                                    the Pooling and Servicing Agreement, without
                                    the   consent   of   the   Holders   of  all
                                    Certificates then outstanding;

                  (iii)             alter the  servicing  standard  set forth in
                                    the Pooling and  Servicing  Agreement or the
                                    obligations   the   Servicer,   the  Special
                                    Servicer, the Trustee or the Fiscal Agent to
                                    make a P&I  Advance  without  the consent of
                                    the Holders of all Certificates representing
                                    all of the Percentage Interests of the Class
                                    or Classes affected thereby; or

                  (iv)              amend  Section  10.07  of  the  Pooling  and
                                    Servicing Agreement,  without the consent of
                                    the holders of all Certificates representing
                                    all the Percentage Interests of the class or
                                    classes affected thereby.

     Further, the Depositor,  the Servicer,  the Special Servicer,  the Trustee,
and the Fiscal Agent, at any time and from time to time,  without the consent of
the  Certificateholders,  may amend the Pooling and  Servicing  Agreement or the
Custodial Agreement to modify, eliminate or add to any of its provisions to such
extent as shall be necessary to maintain the qualification of the Trust REMIC as
two separate  REMICs,  or to prevent the imposition of any  additional  material
state or local  taxes,  at all  times  that any  Certificates  are  outstanding;
provided,  however,  that such  action,  as  evidenced  by an Opinion of Counsel
(obtained at the expense of the Trust Fund), is necessary or helpful to maintain
such qualification or to prevent the imposition of any such taxes, and would not
adversely affect in any material respect the interest of any Certificateholder.

     Any  Holder  of  Class  LR  Certificates  representing  greater  than a 50%
Percentage  Interest in such may effect an early  termination of the Trust Fund,
upon not less than 30 days' prior Notice of Termination given to the Trustee and
Servicer any time on or after the Early Termination  Notice Date (defined as any
date as of which the aggregate Stated Principal Balance of the Mortgage Loans is
less than 1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans
as of  the  Cut-off  Date)  specifying  the  Anticipated  Termination  Date,  by
purchasing  on such date all, but not less than all, of the Mortgage  Loans then
included in the Trust Fund, and all property acquired in respect of any Mortgage
Loan, at a purchase price,  payable in cash,  equal to not less than the greater
of:

                   (i)     the sum of

                           (A)      100% of the unpaid principal balance of each
                                    Mortgage  Loan included in the Trust Fund as
                                    of the last day of the month  preceding such
                                    Distribution Date;

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date;

                           (D)      the   aggregate   amount   of   unreimbursed
                                    Advances and unpaid Trust Fund expenses; or

                  (ii)     the  aggregate  fair  market  value  of the  Mortgage
                           Loans, and all other property  acquired in respect of
                           any Mortgage  Loan in the Trust Fund, on the last day
                           of the month  preceding  such  Distribution  Date, as
                           determined by an Independent  appraiser acceptable to
                           the Servicer as of a date not more than 30 days prior
                           to  the  last  day  of  the  month   preceding   such
                           Distribution Date, together with one month's interest
                           thereon at the Mortgage Rate.

     The Servicer or the Depositor may also effect such  termination as provided
above if it first  notifies  each Holder of a Class LR  Certificate  through the
Trustee of its intention to do so in writing at least 30 days prior to the Early
Termination  Notice  Date and no Class LR Holder  terminates  the Trust  Fund as
described  above within such 30 day period.  All costs and expenses  incurred by
any and all parties to the Pooling and Servicing  Agreement or by the Trust Fund
pursuant  to Section  9.01(c) of the Pooling and  Servicing  Agreement  shall be
borne by the party exercising its purchase rights thereunder.  The Trustee shall
be entitled to rely  conclusively  on any  determination  made by an Independent
appraiser pursuant to Section 9.01(c) of the Pooling and Servicing Agreement.

     The  obligations  created by the  Pooling  and  Servicing  Agreement  shall
terminate upon the earliest to occur of (i) the repurchase of the Mortgage Loans
by the  Depositor,  the Servicer or the Holder of the Class LR  Certificates  as
described  above; or (ii) the later of (a) the receipt or collection of the last
payment  due on any  Mortgage  Loan  included  in the  Trust  Fund,  or (b)  the
liquidation and disposition  pursuant to the Pooling and Servicing  Agreement of
the last  asset held by the Trust  Fund.  In no event,  however,  will the trust
created by the Pooling and Servicing Agreement continue beyond the expiration of
21  years  from the  death of the last  surviving  descendant(s)  of  Joseph  P.
Kennedy, the late ambassador of the United States to the United Kingdom,  living
on the date hereof.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling and Servicing Agreement or be valid for any purpose.

                     [SIGNATURES COMMENCE ON FOLLOWING PAGE]
<PAGE>
     IN WITNESS WHEREOF, the Trustee has caused this Class A-4 Certificate to be
duly executed.

Dated:


                           LASALLE NATIONAL BANK, not in its individual
                           capacity but solely as Trustee



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



                          Certificate of Authentication
                          -----------------------------

     This is one of the Class A-4  Certificates  referred  to in the Pooling and
Servicing Agreement.

Dated:


                                 LASALLE NATIONAL BANK, not in its individual 
                                 capacity but solely as Authenticating Agent



                                 By:------------------------------------------
                                               Authorized Officer
<PAGE>
                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and transfer(s) unto  ------------------------------------------------
- - --------------------------------------------------------------------------------
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class A-4 Certificate  and hereby  authorize(s)  the  registration of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we) further  direct the  Certificate  Registrar to issue a new Class A-4
Certificate of the entire  Percentage  Interest  represented by the within Class
A-4  Certificates to the  above-named  Assignee(s) and to deliver such Class A-4
Certificate to the following address:

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


Date: ----------
                                                  ------------------------------
                                                  Signature by or on behalf of
                                                  Assignor(s)


                                                  ------------------------------
                                                  Taxpayer Identification Number
                                                  
<PAGE>
                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s) should include the following for purposes of distribution:

Address  of  the   Assignee(s)   for  the  purpose  of  receiving   notices  and
distributions: -----------------------------------------------------------------
- - -------------------------------------------------------------------------------.

Distributions,  if be made by wire transfer in  immediately  available  funds to
- - ---------------------------------------------------------------------------- for
the account of  ----------------------------------------------------------------
account number ------------------------------------------------.

This information is provided by  ------------------------------------------  the
Assignee(s)  named above, or  ------------------------------------------  as its
(their) agent.

                             By:  ----------------------------------------------



                                 ------------------------------------------
                                  [Please print or type name(s)]



                                 ------------------------------------------
                                 Title



                                 ------------------------------------------
                                 Taxpayer Identification Number
<PAGE>
                                  EXHIBIT A-10

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR  FOR  REGISTRATION  OF  TRANSFER,   EXCHANGE,   OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME
AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
TO  CEDE  & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC), ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR,  THE MORTGAGE LOAN SELLER,  THE SERVICER,  THE SPECIAL SERVICER,  THE
TRUSTEE,  THE FISCAL AGENT OR ANY OF THEIR  RESPECTIVE  AFFILIATES.  NEITHER THE
CERTIFICATES NOR THE UNDERLYING  MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY
GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET FORTH BELOW.

THIS CLASS A-5 CERTIFICATE IS SUBORDINATE TO THE CLASS A-1A,  CLASS A-1B,  CLASS
A-1C, CLASS A-CS1,  CLASS A-1D, CLASS A-CS2,  CLASS A-2, CLASS A-3 AND CLASS A-4
CERTIFICATES  AS AND TO THE  EXTENT  SET  FORTH  IN THE  POOLING  AND  SERVICING
AGREEMENT REFERRED TO HEREIN.

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF THE EMPLOYEE  RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"),  SECTION 4975 OF THE INTERNAL
REVENUE  CODE OF 1986,  AS AMENDED  (THE  "CODE"),  OR ANY  ESSENTIALLY  SIMILAR
FEDERAL,  STATE OR LOCAL  LAW (A  "SIMILAR  LAW")  (EACH,  A  "PLAN"),  OR (B) A
COLLECTIVE  INVESTMENT  FUND IN WHICH  SUCH  PLANS ARE  INVESTED,  AN  INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED  PURSUANT  TO ERISA OR ANY  SIMILAR  LAW TO
INCLUDE  ASSETS OF PLANS) OR OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR
USING THE ASSETS OF ANY SUCH PLAN,  OTHER THAN AN  INSURANCE  COMPANY  USING THE
ASSETS OF ITS GENERAL ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE
SUBSEQUENT  HOLDING OF SUCH  CERTIFICATE  BY SUCH  INSURANCE  COMPANY  WOULD NOT
CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF SECTION
406 OR  407  OF  ERISA,  SECTION  4975  OF THE  CODE,  OR A  MATERIALLY  SIMILAR
CHARACTERIZATION  UNDER ANY SIMILAR LAW.  TRANSFEREES OF THIS CERTIFICATE TAKING
DELIVERY IN  CERTIFICATED  FORM SHALL BE REQUIRED EITHER (i) TO DELIVER A LETTER
IN THE FORM OF  EXHIBIT  D-2 OF THE  POOLING  AND  SERVICING  AGREEMENT  TO SUCH
EFFECT,  OR (ii) IN THE EVENT THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A)
OR (B)  ABOVE,  EXCEPT IN THE CASE OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE
TRANSFERRED  UNLESS THE  TRANSFEREE  REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE REGISTRAR THAT THE PURCHASE OR HOLDING OF THE CERTIFICATES BY OR
ON BEHALF OF A PLAN WILL NOT RESULT IN THE ASSETS OF THE TRUST  BEING  DEEMED TO
BE "PLAN ASSETS" AND SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF ERISA
OR THE PROHIBITED  TRANSACTION  PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW,
WILL NOT CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION WITHIN THE MEANING OF
SECTION  406 OR 407 OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT
THE SERVICER,  THE DEPOSITOR,  THE TRUSTEE OR THE  CERTIFICATE  REGISTRAR TO ANY
OBLIGATION OR LIABILITY.  THE  TRANSFEREE OF A BENEFICIAL  INTEREST IN A "GLOBAL
CERTIFICATE" THAT IS A "RESTRICTED  CERTIFICATE" (EACH AS DEFINED IN THE POOLING
AND SERVICING AGREEMENT) SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PLAN OR A
PERSON  ACTING ON BEHALF OF ANY PLAN OR USING THE  ASSETS OF ANY PLAN TO ACQUIRE
SUCH INTEREST,  OTHER THAN AN INSURANCE  COMPANY USING THE ASSETS OF ITS GENERAL
ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE SUBSEQUENT HOLDING OF
SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD NOT CONSTITUTE OR RESULT IN A
PROHIBITED  TRANSACTION  WITHIN  THE  MEANING  OF  SECTION  406 OR 407 OF ERISA,
SECTION 4975 OF THE CODE,  OR A MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY
SIMILAR LAW.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

SOLELY FOR U.S.  FEDERAL  INCOME TAX  PURPOSES,  THIS  CERTIFICATE  REPRESENTS A
"REGULAR  INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE
TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G(a)(1) AND 860D OF THE INTERNAL
REVENUE CODE OF 1986.
<PAGE>
                        ASSET SECURITIZATION CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1996-D3, CLASS A-5

Pass-Through Rate:  8.16500%*

First Distribution Date:                     Cut-off Date:  October 22, 1996
November 14, 1996

Aggregate Initial                            Scheduled Final
Certificate Balance of the                   Distribution Date:
Class A-5 Certificates:                      October 13, 2026
$15,651,739.00

CUSIP:  045424CH9                            ISIN:  US045424CH93

Common Code:  7072597                        Initial Certificate
                                             Balance of this Certificate:
                                             $

No.:  A-5----

     This certifies that --------------- is the registered owner of a beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class A-5  Certificates.  The Trust  Fund,  described  more fully
below,  consists primarily of a pool of Mortgage Loans secured by commercial and
multifamily  properties.  The Trust Fund was created, and the Mortgage Loans are
to be  serviced,  pursuant to the Pooling and  Servicing  Agreement  (as defined
below).  The Holder of this  Certificate,  by virtue of the  acceptance  hereof,
assents to the terms,  provisions  and  conditions  of the Pooling and Servicing
Agreement  and is bound  thereby.  Also issued  under the Pooling and  Servicing
Agreement are the Class A-1A, Class A-1B,  Class A-1C, Class A-CS1,  Class A-1D,
Class A-CS2,  Class A-2,  Class A-3, Class A-4, Class B-1, Class B-2, Class B-3,
Class B-4, Class B-4H,  Class V-1, Class V-2, Class R and Class LR  Certificates
(together with the Class A-5 Certificates,  the  "Certificates";  the Holders of
Certificates  issued under the Pooling and Servicing  Agreement are collectively
referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing  Agreement  dated as of October 1, 1996 (the "Pooling
and Servicing  Agreement"),  by and among Asset Securitization  Corporation,  as
Depositor,  AMRESCO Management,  Inc., as Servicer,  CRIIMI MAE Services Limited
Partnership,  as Special  Servicer,  LaSalle National Bank, as Trustee,  and ABN
AMRO Bank N.V., as Fiscal Agent. To the extent not defined  herein,  capitalized
terms used herein  shall have the meanings  assigned  thereto in the Pooling and
Servicing Agreement.

- - ----------
* The  Pass-Through  Rate is the rate for the  Distribution  Date  occurring  in
November 1996. The Pass-Through Rate for all subsequent Distribution Dates shall
be calculated as provided in the Pooling and Servicing Agreement.
<PAGE>
     This Certificate represents a "regular interest" in a "real estate mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1) and 860D of the Internal Revenue Code of l986, as amended.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling and Servicing Agreement.

     Pursuant to the terms of the Pooling and Servicing Agreement,  the Trustee,
or the Paying Agent on behalf of the Trustee,  will  distribute  (other than the
final distribution on any Certificate),  on the thirteenth day of each month, or
if such day is not a Business Day, the Business Day  immediately  following such
day,  commencing  in  November,  1996 (each such date,  a  "Distribution  Date")
provided,  however,  that in any month the Distribution  Date will be no earlier
than the second  Business  Day  following  the  eleventh  day of such month and,
provided  further,  that if the eleventh day of any month is not a Business Day,
the Distribution Date shall be the third Business Day following the eleventh day
of such month, to the Person in whose name this  Certificate is registered as of
the related  Record Date, an amount equal to such Person's pro rata share (based
on the Percentage  Interest  represented by this Certificate) of that portion of
the  aggregate  amount of principal  and interest  then  distributable,  if any,
allocable to the Class A-5 Certificates for such Distribution  Date, all as more
fully described in the Pooling and Servicing Agreement.

     During each Interest  Accrual  Period (as defined  below),  interest on the
Class A-5 Certificates  will be calculated based on a 360-day year consisting of
twelve 30-day months on the outstanding Certificate Balance hereof.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling and  Servicing  Agreement.  The  "Interest  Accrual  Period" with
respect to any  Distribution  Date  commences  on the  eleventh day of the month
preceding the month in which such Distribution Date occurs and ends on the tenth
day of the month in which such Distribution Date occurs, provided that the first
Interest  Accrual  Period shall commence on the Cut-off Date and end on November
10, 1996.  Interest for each Interest  Accrual  Period,  other than the Interest
Accrual Period with respect to the Distribution Date occurring in November 1996,
is calculated  based on a 360-day year  consisting of twelve 30-day months.  The
Interest  Accrual  Period with  respect to the  Distribution  Date  occurring in
November 1996 will be deemed to consist of nineteen (19) days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
tenth day of the month in which the related Distribution Date occurs or, if such
day is not a Business Day, the preceding Business Day; provided,  however,  that
with respect to the  Distribution  Date  occurring in November  1996, the Record
Date will be the Closing Date,  except as specified in the Pooling and Servicing
Agreement. Such distributions shall be made on each Distribution Date other than
the Termination Date to each  Certificateholder  of record on the related Record
Date by check  mailed by first class mail to the  address set forth  therefor in
the  Certificate  Register  or,  provided  that  such  Certificateholder   holds
Certificates  with  an  aggregate  initial  Certificate  Balance  in  excess  of
$5,000,000,  and shall have provided the Paying Agent with wire  instructions in
writing at least five  Business  Days prior to the related  Record Date, by wire
transfer of immediately available funds to the account of such Certificateholder
at a bank or other entity  located in the United  States and having  appropriate
facilities therefor. The final distribution on each Certificate shall be made in
like manner,  but only upon presentment and surrender of such Certificate at the
office  of the  Trustee  or its  agent  (which  may be the  Paying  Agent or the
Certificate  Registrar  acting  as such  agent)  maintained  in the  Borough  of
Manhattan  that is specified in the notice to  Certificateholders  of such final
distribution.

     Any funds not  distributed  on the  Termination  Date because of failure of
Certificateholders  to tender their  Certificates shall be set aside and held in
trust for the account of the  non-tendering  Certificateholders,  whereupon  the
Trust  Fund  shall  terminate.  If any  Certificates  as to which  notice of the
Termination  Date has been given  pursuant  to Section  9.01 of the  Pooling and
Servicing  Agreement shall not have been surrendered for cancellation within six
months after the time specified in such notice,  the Trustee shall mail a second
notice to the remaining Certificateholders, at their last addresses shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Trustee all amounts  distributable to the Holders thereof, and the Trustee shall
thereafter  hold such amounts for the benefit of such Holders  until the earlier
of (i) its termination as Trustee under the Pooling and Servicing  Agreement and
the transfer of such amounts to a successor  Trustee or (ii) the  termination of
the   Trust   Fund  and   distribution   of  such   amounts   to  the  Class  LR
Certificateholders.   No   interest   shall   accrue  or  be   payable   to  any
Certificateholder  on any  amount  held as a result of such  Certificateholder's
failure to surrender its  Certificate(s) for final payment thereof in accordance
with Section 9.01 of the Pooling and Servicing Agreement. Such funds held by the
Trustee  may be invested  under  certain  circumstances,  and subject to certain
conditions as specified in the Pooling and Servicing Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling and Servicing Agreement.

     As provided in the Pooling and Servicing Agreement, the Trust Fund includes
(i) such  Mortgage  Loans as from time to time are  subject to the  Pooling  and
Servicing Agreement, together with the Mortgage Files relating thereto; (ii) all
scheduled or  unscheduled  payments on or collections in respect of the Mortgage
Loans due after Cut-off Date; (iii) any REO Property; (iv) all revenues received
in respect of any REO Property;  (v) the  Servicer's  and the  Trustee's  rights
under the insurance  policies with respect to the Mortgage  Loans required to be
maintained  pursuant to the Pooling and  Servicing  Agreement  and any  proceeds
thereof;  (vi) any  Assignments  of Leases,  Rents and Profits and any  security
agreements;  (vii) any  indemnities  or  guaranties,  Escrow  Accounts  or other
collateral  given as  additional  security  for any Mortgage  Loans;  (viii) all
assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts, the Escrow
Accounts and the Reserve  Accounts  (to the extent such assets in such  accounts
are  not  assets  of the  respective  Borrowers),  the  Upper-Tier  Distribution
Account, the Interest Reserve Account, the Default Interest Distribution Account
and the Excess Interest  Distribution  Account,  including  reinvestment income;
(ix)  any  environmental   indemnity   agreements   relating  to  the  Mortgaged
Properties;  (x) the rights and remedies  under the Mortgage  Loan  Purchase and
Sale  Agreement;  and (xi) the proceeds of any of the foregoing  (other than any
interest earned on deposits in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow Accounts and any Reserve Accounts, to the extent such interest belongs to
the related  Borrower).  As provided  in the  Pooling and  Servicing  Agreement,
withdrawals  may be made from certain of the  above-accounts  for purposes other
than distributions to Certificateholders.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement,  and reference is made to the Pooling and Servicing Agreement for the
interests,  rights,  benefits,  obligations and duties evidenced hereby, and the
limitations thereon, and the rights, duties and immunities of the Trustee.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations set forth therein,  this Certificate is transferable or exchangeable
only upon  surrender of this  Certificate  to the  Certificate  Registrar at the
Corporate Trust Office together with an assignment and transfer (executed by the
Holder or his duly authorized attorney),  subject to the requirements in Article
V of the Pooling and Servicing  Agreement.  Upon surrender for  registration  of
transfer of this  Certificate,  subject to the  requirements of Article V of the
Pooling  and   Servicing   Agreement,   the  Trustee   shall   execute  and  the
Authenticating  Agent  shall  duly  authenticate  in the name of the  designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the  Depositor,  the Servicer,  the Special  Servicer,  the Trustee,  the Fiscal
Agent, the Certificate Registrar,  any Paying Agent and any agent of any of them
may treat the Person in whose name this  Certificate  is registered as the owner
hereof for all purposes,  and none of the Depositor,  the Servicer,  the Special
Servicer, the Trustee, the Fiscal Agent, the Certificate  Registrar,  any Paying
Agent or any agent of any of them shall be affected by notice to the contrary.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to  Institutional  Accredited  Investors as provided in Section  5.02(h) of that
Agreement. The Certificate Registrar may require payment by each transferor of a
sum sufficient to cover any tax, expense or other governmental charge payable in
connection with any such transfer.

     The Pooling and  Servicing  Agreement  or any  Custodial  Agreement  may be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the  Trustee,  and  the  Fiscal  Agent,  without  the  consent  of  any  of  the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  in either of such  agreements  that may be  inconsistent  with other
provisions in such  agreements,  (iii) to amend any provision of the Pooling and
Servicing  Agreement to the extent necessary or desirable to maintain the rating
or ratings  assigned  to each of the  Classes of  Regular  Certificates  by each
Rating Agency,  or (iv) to amend or supplement  any  provisions  with respect to
matters or questions  arising under the Pooling and Servicing  Agreement,  which
shall  not  adversely  affect  in any  material  respect  the  interests  of any
Certificateholder  not consenting thereto, as evidenced by an opinion of counsel
or a  confirmation  in writing  from each Rating  Agency that such  amendment or
supplement  will not result in a  qualification,  downgrade or withdrawal of the
then  current  rating or  ratings  then  assigned  to any  outstanding  Class of
Certificates.   Notwithstanding  any  contrary  provision  of  the  Pooling  and
Servicing  Agreement,  no amendment  shall be made to the Pooling and  Servicing
Agreement or any Custodial  Agreement unless, if requested by the Servicer,  the
Special Servicer and/or the Trustee, the Servicer,  the Special Servicer and the
Trustee shall have  received an Opinion of Counsel,  at the expense of the party
requesting  such  amendment  (or,  if such  amendment  is required by any Rating
Agency to maintain  the rating  issued by it or requested by the Trustee for any
purpose described in the Pooling and Servicing Agreement, then at the expense of
the Trust  Fund),  to the effect that such  amendment  will not cause either the
Upper-Tier  REMIC or Lower-Tier  REMIC to fail to qualify as a REMIC at any time
that any  Certificates are outstanding or cause a tax to be imposed on the Trust
Fund  under the  REMIC  Provisions  (other  than a tax at the  highest  marginal
corporate tax rate on net income from foreclosed property).

     The Pooling and Servicing  Agreement or any Custodial Agreement may also be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the Trustee, and the Fiscal Agent with the consent of the Holders of the Regular
Certificates  evidencing  not less than 66 2/3% of the  Percentage  Interests of
each Class of  Certificates  affected by the amendment for the purpose of adding
any provisions to or changing in any manner or eliminating any of the provisions
of the Pooling and Servicing  Agreement or of modifying in any manner the rights
of the Certificateholders; provided, however, that no such amendment shall:

                  (i)               reduce in any manner the amount of, or delay
                                    the timing of, payments received on Mortgage
                                    Loans which are  required to be  distributed
                                    on any  Certificate  without  the consent of
                                    each affected Certificateholder;

                  (ii)              change the  percentages  of Voting Rights of
                                    Holders of  Certificates  which are required
                                    to consent to any action or  inaction  under
                                    the Pooling and Servicing Agreement, without
                                    the   consent   of   the   Holders   of  all
                                    Certificates then outstanding;

                  (iii)             alter the  servicing  standard  set forth in
                                    the Pooling and  Servicing  Agreement or the
                                    obligations   the   Servicer,   the  Special
                                    Servicer, the Trustee or the Fiscal Agent to
                                    make a P&I  Advance  without  the consent of
                                    the Holders of all Certificates representing
                                    all of the Percentage Interests of the Class
                                    or Classes affected thereby; or

                  (iv)              amend  Section  10.07  of  the  Pooling  and
                                    Servicing Agreement,  without the consent of
                                    the holders of all Certificates representing
                                    all the Percentage Interests of the class or
                                    classes affected thereby.

     Further, the Depositor,  the Servicer,  the Special Servicer,  the Trustee,
and the Fiscal Agent, at any time and from time to time,  without the consent of
the  Certificateholders,  may amend the Pooling and  Servicing  Agreement or the
Custodial Agreement to modify, eliminate or add to any of its provisions to such
extent as shall be necessary to maintain the qualification of the Trust REMIC as
two separate  REMICs,  or to prevent the imposition of any  additional  material
state or local  taxes,  at all  times  that any  Certificates  are  outstanding;
provided,  however,  that such  action,  as  evidenced  by an Opinion of Counsel
(obtained at the expense of the Trust Fund), is necessary or helpful to maintain
such qualification or to prevent the imposition of any such taxes, and would not
adversely affect in any material respect the interest of any Certificateholder.

     Any  Holder  of  Class  LR  Certificates  representing  greater  than a 50%
Percentage  Interest in such may effect an early  termination of the Trust Fund,
upon not less than 30 days' prior Notice of Termination given to the Trustee and
Servicer any time on or after the Early Termination  Notice Date (defined as any
date as of which the aggregate Stated Principal Balance of the Mortgage Loans is
less than 1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans
as of  the  Cut-off  Date)  specifying  the  Anticipated  Termination  Date,  by
purchasing  on such date all, but not less than all, of the Mortgage  Loans then
included in the Trust Fund, and all property acquired in respect of any Mortgage
Loan, at a purchase price,  payable in cash,  equal to not less than the greater
of:

                   (i)     the sum of

                           (A)      100% of the unpaid principal balance of each
                                    Mortgage  Loan included in the Trust Fund as
                                    of the last day of the month  preceding such
                                    Distribution Date;

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date;

                           (D)      the   aggregate   amount   of   unreimbursed
                                    Advances and unpaid Trust Fund expenses; or

                  (ii)     the  aggregate  fair  market  value  of the  Mortgage
                           Loans, and all other property  acquired in respect of
                           any Mortgage  Loan in the Trust Fund, on the last day
                           of the month  preceding  such  Distribution  Date, as
                           determined by an Independent  appraiser acceptable to
                           the Servicer as of a date not more than 30 days prior
                           to  the  last  day  of  the  month   preceding   such
                           Distribution Date, together with one month's interest
                           thereon at the Mortgage Rate.

     The Servicer or the Depositor may also effect such  termination as provided
above if it first  notifies  each Holder of a Class LR  Certificate  through the
Trustee of its intention to do so in writing at least 30 days prior to the Early
Termination  Notice  Date and no Class LR Holder  terminates  the Trust  Fund as
described  above within such 30 day period.  All costs and expenses  incurred by
any and all parties to the Pooling and Servicing  Agreement or by the Trust Fund
pursuant  to Section  9.01(c) of the Pooling and  Servicing  Agreement  shall be
borne by the party exercising its purchase rights thereunder.  The Trustee shall
be entitled to rely  conclusively  on any  determination  made by an Independent
appraiser pursuant to Section 9.01(c) of the Pooling and Servicing Agreement.

     The  obligations  created by the  Pooling  and  Servicing  Agreement  shall
terminate upon the earliest to occur of (i) the repurchase of the Mortgage Loans
by the  Depositor,  the Servicer or the Holder of the Class LR  Certificates  as
described  above; or (ii) the later of (a) the receipt or collection of the last
payment  due on any  Mortgage  Loan  included  in the  Trust  Fund,  or (b)  the
liquidation and disposition  pursuant to the Pooling and Servicing  Agreement of
the last  asset held by the Trust  Fund.  In no event,  however,  will the trust
created by the Pooling and Servicing Agreement continue beyond the expiration of
21  years  from the  death of the last  surviving  descendant(s)  of  Joseph  P.
Kennedy, the late ambassador of the United States to the United Kingdom,  living
on the date hereof.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling and Servicing Agreement or be valid for any purpose.

                     [SIGNATURES COMMENCE ON FOLLOWING PAGE]
<PAGE>
     IN WITNESS WHEREOF, the Trustee has caused this Class A-5 Certificate to be
duly executed.

Dated:


                              LASALLE NATIONAL BANK, not in its individual
                              capacity but solely as Trustee



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



                          Certificate of Authentication
                          -----------------------------

     This is one of the Class A-5  Certificates  referred  to in the Pooling and
Servicing Agreement.

Dated:


                              LASALLE NATIONAL BANK, not in its individual
                              capacity but solely as Authenticating Agent



                              By:---------------------------------------------
                                                Authorized Officer
<PAGE>
                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and transfer(s) unto  ------------------------------------------------
- - ------------------------------------------------------------------------------
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class A-5 Certificate  and hereby  authorize(s)  the  registration of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we) further  direct the  Certificate  Registrar to issue a new Class A-5
Certificate of the entire  Percentage  Interest  represented by the within Class
A-5  Certificates to the  above-named  Assignee(s) and to deliver such Class A-5
Certificate to the following address:

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


Date: ----------
                                               ------------------------------
                                               Signature by or on behalf of
                                               Assignor(s)



                                               ------------------------------
                                               Taxpayer Identification Number
<PAGE>
                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s) should include the following for purposes of distribution:

Address  of  the   Assignee(s)   for  the  purpose  of  receiving   notices  and
distributions:
- - -------------------------------------------------------------------------------
- - -------------------------------------------------------------------------------.

Distributions,  if be made by wire transfer in  immediately  available  funds to
- - --------------------------------------------------------------------------------
for the account of -------------------------------------------------------------
account number ------------------------------------------------.

This information is provided by -------------------------------------------- the
Assignee(s) named above, or  -------------------------------------------- as its
(their) agent.

                             By:  ----------------------------------------------



                                 ------------------------------------------
                                  [Please print or type name(s)]



                                 ------------------------------------------
                                 Title



                                 ------------------------------------------
                                 Taxpayer Identification Number
<PAGE>
                                  EXHIBIT A-11

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR,  THE MORTGAGE LOAN SELLER,  THE SERVICER,  THE SPECIAL SERVICER,  THE
TRUSTEE,  THE FISCAL AGENT OR ANY OF THEIR  RESPECTIVE  AFFILIATES.  NEITHER THE
CERTIFICATES NOR THE UNDERLYING  MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY
GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET FORTH BELOW.

THIS  CERTIFICATE  HAS NOT  BEEN  AND  WILL  NOT BE  REGISTERED  UNDER  THE U.S.
SECURITIES  ACT OF 1933,  AS AMENDED (THE "1933  ACT"),  OR ANY STATE OR FOREIGN
SECURITIES LAW. THE HOLDER HEREOF, BY PURCHASING THIS  CERTIFICATE,  AGREES THAT
THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY
IN  COMPLIANCE  WITH THE  1933 ACT AND  OTHER  APPLICABLE  LAWS AND ONLY  (A)(1)
PURSUANT TO RULE 144A UNDER THE 1933 ACT TO AN  INSTITUTIONAL  INVESTOR THAT THE
HOLDER  REASONABLY  BELIEVES  IS A  QUALIFIED  INSTITUTIONAL  BUYER,  WITHIN THE
MEANING  OF  RULE  144A  ("QIB")  PURCHASING  FOR ITS OWN  ACCOUNT  OR A  PERSON
PURCHASING FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE,
THAT THE REOFFER, RESALE, PLEDGE, OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON
RULE 144A, (2) IN CERTIFICATED FORM TO AN "INSTITUTIONAL ACCREDITED INVESTOR" AS
SUCH TERM IS DEFINED IN RULE  501(a)(1),  (2), (3) OR (7) OF  REGULATION D UNDER
THE 1933 ACT, OR (3) IN AN OFFSHORE  TRANSACTION IN ACCORDANCE  WITH RULE 903 OR
904 OF  REGULATION  S UNDER  THE 1933 ACT AND (B) IN  ACCORDANCE  WITH ANY OTHER
APPLICABLE SECURITIES LAWS OF ANY STATE OF THE UNITED STATES.

THIS CLASS B-1 CERTIFICATE IS SUBORDINATE TO THE CLASS A-1A,  CLASS A-1B,  CLASS
A-1C, CLASS A-CS1,  CLASS A-1D, CLASS A-CS2, CLASS A-2, CLASS A-3, CLASS A-4 AND
CLASS  A-5  CERTIFICATES  AS AND TO THE  EXTENT  SET  FORTH IN THE  POOLING  AND
SERVICING AGREEMENT REFERRED TO HEREIN.

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF THE EMPLOYEE  RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"),  SECTION 4975 OF THE INTERNAL
REVENUE  CODE OF 1986,  AS AMENDED  (THE  "CODE"),  OR ANY  ESSENTIALLY  SIMILAR
FEDERAL,  STATE OR LOCAL  LAW (A  "SIMILAR  LAW")  (EACH,  A  "PLAN"),  OR (B) A
COLLECTIVE  INVESTMENT  FUND IN WHICH  SUCH  PLANS ARE  INVESTED,  AN  INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED  PURSUANT  TO ERISA OR ANY  SIMILAR  LAW TO
INCLUDE  ASSETS OF PLANS) OR OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR
USING THE ASSETS OF ANY SUCH PLAN,  OTHER THAN AN  INSURANCE  COMPANY  USING THE
ASSETS OF ITS GENERAL ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE
SUBSEQUENT  HOLDING OF SUCH  CERTIFICATE  BY SUCH  INSURANCE  COMPANY  WOULD NOT
CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF SECTION
406 OR  407  OF  ERISA,  SECTION  4975  OF THE  CODE,  OR A  MATERIALLY  SIMILAR
CHARACTERIZATION  UNDER ANY SIMILAR LAW.  TRANSFEREES OF THIS CERTIFICATE TAKING
DELIVERY IN  CERTIFICATED  FORM SHALL BE REQUIRED EITHER (i) TO DELIVER A LETTER
IN THE FORM OF  EXHIBIT  D-2 OF THE  POOLING  AND  SERVICING  AGREEMENT  TO SUCH
EFFECT,  OR (ii) IN THE EVENT THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A)
OR (B)  ABOVE,  EXCEPT IN THE CASE OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE
TRANSFERRED  UNLESS THE  TRANSFEREE  REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE REGISTRAR THAT THE PURCHASE OR HOLDING OF THE CERTIFICATES BY OR
ON BEHALF OF A PLAN WILL NOT RESULT IN THE ASSETS OF THE TRUST  BEING  DEEMED TO
BE "PLAN ASSETS" AND SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF ERISA
OR THE PROHIBITED  TRANSACTION  PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW,
WILL NOT CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION WITHIN THE MEANING OF
SECTION  406 OR 407 OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT
THE SERVICER,  THE DEPOSITOR,  THE TRUSTEE OR THE  CERTIFICATE  REGISTRAR TO ANY
OBLIGATION OR LIABILITY.  THE  TRANSFEREE OF A BENEFICIAL  INTEREST IN A "GLOBAL
CERTIFICATE" THAT IS A "RESTRICTED  CERTIFICATE" (EACH AS DEFINED IN THE POOLING
AND SERVICING AGREEMENT) SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PLAN OR A
PERSON  ACTING ON BEHALF OF ANY PLAN OR USING THE  ASSETS OF ANY PLAN TO ACQUIRE
SUCH INTEREST,  OTHER THAN AN INSURANCE  COMPANY USING THE ASSETS OF ITS GENERAL
ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE SUBSEQUENT HOLDING OF
SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD NOT CONSTITUTE OR RESULT IN A
PROHIBITED  TRANSACTION  WITHIN  THE  MEANING  OF  SECTION  406 OR 407 OF ERISA,
SECTION 4975 OF THE CODE,  OR A MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY
SIMILAR LAW.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

SOLELY FOR U.S.  FEDERAL  INCOME TAX  PURPOSES,  THIS  CERTIFICATE  REPRESENTS A
"REGULAR  INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE
TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G(a)(1) AND 860D OF THE INTERNAL
REVENUE CODE OF 1986.
<PAGE>
                        ASSET SECURITIZATION CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1996-D3, CLASS B-1


                          RULE 144A GLOBAL CERTIFICATE

Pass-Through Rate:  9.12527%*

First Distribution Date:                    Cut-off Date:  October 22, 1996
November 14, 1996

Aggregate Initial                           Scheduled Final
Certificate Balance of the                  Distribution Date:
Class B-1 Certificates:                     October 13, 2026
$43,042,284.00

CUSIP:  045424CK2                           ISIN:  USU04509BE12

CINS:  USU04509BE1
                                            Initial Certificate
                                            Balance of this Certificate:
                                            $

Rule 144A Global No.:B-1----

     This certifies that --------------- is the registered owner of a beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class B-1  Certificates.  The Trust  Fund,  described  more fully
below,  consists primarily of a pool of Mortgage Loans secured by commercial and
multifamily  properties.  The Trust Fund was created, and the Mortgage Loans are
to be  serviced,  pursuant to the Pooling and  Servicing  Agreement  (as defined
below).  The Holder of this  Certificate,  by virtue of the  acceptance  hereof,
assents to the terms,  provisions  and  conditions  of the Pooling and Servicing
Agreement  and is bound  thereby.  Also issued  under the Pooling and  Servicing
Agreement are the Class A-1A, Class A-1B,  Class A-1C, Class A-CS1,  Class A-1D,
Class A-CS2,  Class A-2,  Class A-3, Class A-4, Class A-5, Class B-2, Class B-3,
Class B-4, Class B-4H,  Class V-1, Class V-2, Class R and Class LR  Certificates
(together with the Class B-1 Certificates,  the  "Certificates";  the Holders of
Certificates  issued under the Pooling and Servicing  Agreement are collectively
referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing  Agreement  dated as of October 1, 1996 (the "Pooling
and Servicing  Agreement"),  by and among Asset Securitization  Corporation,  as
Depositor,  AMRESCO Management,  Inc., as Servicer,  CRIIMI MAE Services Limited
Partnership,  as Special  Servicer,  LaSalle National Bank, as Trustee,  and ABN
AMRO Bank N.V., as Fiscal Agent. To the extent not defined  herein,  capitalized
terms used herein  shall have the meanings  assigned  thereto in the Pooling and
Servicing Agreement.

- - ----------
* The Pass-Through Rate is for the Distribution Date occurring in November 1996.
The Pass-Through Rate for all subsequent  Distribution Dates shall be calculated
as provided in the Pooling and Servicing Agreement.
<PAGE>
     This Certificate represents a "regular interest" in a "real estate mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1) and 860D of the Internal Revenue Code of l986, as amended.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling and Servicing Agreement.

     Pursuant to the terms of the Pooling and Servicing Agreement,  the Trustee,
or the Paying Agent on behalf of the Trustee,  will  distribute  (other than the
final distribution on any Certificate),  on the thirteenth day of each month, or
if such day is not a Business Day, the Business Day  immediately  following such
day,  commencing  in  November,  1996 (each such date,  a  "Distribution  Date")
provided,  however,  that in any month the Distribution  Date will be no earlier
than the second  Business  Day  following  the  eleventh  day of such month and,
provided  further,  that if the eleventh day of any month is not a Business Day,
the Distribution Date shall be the third Business Day following the eleventh day
of such month, to the Person in whose name this  Certificate is registered as of
the related  Record Date, an amount equal to such Person's pro rata share (based
on the Percentage  Interest  represented by this Certificate) of that portion of
the  aggregate  amount of principal  and interest  then  distributable,  if any,
allocable to the Class B-1 Certificates for such Distribution  Date, all as more
fully described in the Pooling and Servicing Agreement.

     During each Interest  Accrual  Period (as defined  below),  interest on the
Class B-1 Certificates  will be calculated based on a 360-day year consisting of
twelve 30-day months on the outstanding Certificate Balance hereof.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling and  Servicing  Agreement.  The  "Interest  Accrual  Period" with
respect to any  Distribution  Date  commences  on the  eleventh day of the month
preceding the month in which such Distribution Date occurs and ends on the tenth
day of the month in which such Distribution Date occurs, provided that the first
Interest  Accrual  Period shall commence on the Cut-off Date and end on November
10, 1996.  Interest for each Interest  Accrual  Period,  other than the Interest
Accrual Period with respect to the Distribution Date occurring in November 1996,
is calculated  based on a 360-day year  consisting of twelve 30-day months.  The
Interest  Accrual  Period with  respect to the  Distribution  Date  occurring in
November 1996 will be deemed to consist of nineteen (19) days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
tenth day of the month in which the related Distribution Date occurs or, if such
day is not a Business Day, the preceding Business Day; provided,  however,  that
with respect to the  Distribution  Date  occurring in November  1996, the Record
Date will be the Closing Date,  except as specified in the Pooling and Servicing
Agreement. Such distributions shall be made on each Distribution Date other than
the Termination Date to each  Certificateholder  of record on the related Record
Date by check  mailed by first class mail to the  address set forth  therefor in
the  Certificate  Register  or,  provided  that  such  Certificateholder   holds
Certificates  with  an  aggregate  initial  Certificate  Balance  in  excess  of
$5,000,000,  and shall have provided the Paying Agent with wire  instructions in
writing at least five  Business  Days prior to the related  Record Date, by wire
transfer of immediately available funds to the account of such Certificateholder
at a bank or other entity  located in the United  States and having  appropriate
facilities therefor. The final distribution on each Certificate shall be made in
like manner,  but only upon presentment and surrender of such Certificate at the
office  of the  Trustee  or its  agent  (which  may be the  Paying  Agent or the
Certificate  Registrar  acting  as such  agent)  maintained  in the  Borough  of
Manhattan  that is specified in the notice to  Certificateholders  of such final
distribution.

     Any funds not  distributed  on the  Termination  Date because of failure of
Certificateholders  to tender their  Certificates shall be set aside and held in
trust for the account of the  non-tendering  Certificateholders,  whereupon  the
Trust  Fund  shall  terminate.  If any  Certificates  as to which  notice of the
Termination  Date has been given  pursuant  to Section  9.01 of the  Pooling and
Servicing  Agreement shall not have been surrendered for cancellation within six
months after the time specified in such notice,  the Trustee shall mail a second
notice to the remaining Certificateholders, at their last addresses shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Trustee all amounts  distributable to the Holders thereof, and the Trustee shall
thereafter  hold such amounts for the benefit of such Holders  until the earlier
of (i) its termination as Trustee under the Pooling and Servicing  Agreement and
the transfer of such amounts to a successor  Trustee or (ii) the  termination of
the   Trust   Fund  and   distribution   of  such   amounts   to  the  Class  LR
Certificateholders.   No   interest   shall   accrue  or  be   payable   to  any
Certificateholder  on any  amount  held as a result of such  Certificateholder's
failure to surrender its  Certificate(s) for final payment thereof in accordance
with Section 9.01 of the Pooling and Servicing Agreement. Such funds held by the
Trustee  may be invested  under  certain  circumstances,  and subject to certain
conditions as specified in the Pooling and Servicing Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling and Servicing Agreement.

     As provided in the Pooling and Servicing Agreement, the Trust Fund includes
(i) such  Mortgage  Loans as from time to time are  subject to the  Pooling  and
Servicing Agreement, together with the Mortgage Files relating thereto; (ii) all
scheduled or  unscheduled  payments on or collections in respect of the Mortgage
Loans due after Cut-off Date; (iii) any REO Property; (iv) all revenues received
in respect of any REO Property;  (v) the  Servicer's  and the  Trustee's  rights
under the insurance  policies with respect to the Mortgage  Loans required to be
maintained  pursuant to the Pooling and  Servicing  Agreement  and any  proceeds
thereof;  (vi) any  Assignments  of Leases,  Rents and Profits and any  security
agreements;  (vii) any  indemnities  or  guaranties,  Escrow  Accounts  or other
collateral  given as  additional  security  for any Mortgage  Loans;  (viii) all
assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts, the Escrow
Accounts and the Reserve  Accounts  (to the extent such assets in such  accounts
are  not  assets  of the  respective  Borrowers),  the  Upper-Tier  Distribution
Account, the Interest Reserve Account, the Default Interest Distribution Account
and the Excess Interest  Distribution  Account,  including  reinvestment income;
(ix)  any  environmental   indemnity   agreements   relating  to  the  Mortgaged
Properties;  (x) the rights and remedies  under the Mortgage  Loan  Purchase and
Sale  Agreement;  and (xi) the proceeds of any of the foregoing  (other than any
interest earned on deposits in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow Accounts and any Reserve Accounts, to the extent such interest belongs to
the related  Borrower).  As provided  in the  Pooling and  Servicing  Agreement,
withdrawals  may be made from certain of the  above-accounts  for purposes other
than distributions to Certificateholders.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement,  and reference is made to the Pooling and Servicing Agreement for the
interests,  rights,  benefits,  obligations and duties evidenced hereby, and the
limitations thereon, and the rights, duties and immunities of the Trustee.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations set forth therein,  this Certificate is transferable or exchangeable
only upon  surrender of this  Certificate  to the  Certificate  Registrar at the
Corporate Trust Office together with an assignment and transfer (executed by the
Holder or his duly authorized attorney),  subject to the requirements in Article
V of the Pooling and Servicing  Agreement.  Upon surrender for  registration  of
transfer of this  Certificate,  subject to the  requirements of Article V of the
Pooling  and   Servicing   Agreement,   the  Trustee   shall   execute  and  the
Authenticating  Agent  shall  duly  authenticate  in the name of the  designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the  Depositor,  the Servicer,  the Special  Servicer,  the Trustee,  the Fiscal
Agent, the Certificate Registrar,  any Paying Agent and any agent of any of them
may treat the Person in whose name this  Certificate  is registered as the owner
hereof for all purposes,  and none of the Depositor,  the Servicer,  the Special
Servicer, the Trustee, the Fiscal Agent, the Certificate  Registrar,  any Paying
Agent or any agent of any of them shall be affected by notice to the contrary.

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

     The Pooling and  Servicing  Agreement  or any  Custodial  Agreement  may be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the  Trustee,  and  the  Fiscal  Agent,  without  the  consent  of  any  of  the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  in either of such  agreements  that may be  inconsistent  with other
provisions in such  agreements,  (iii) to amend any provision of the Pooling and
Servicing  Agreement to the extent necessary or desirable to maintain the rating
or ratings  assigned  to each of the  Classes of  Regular  Certificates  by each
Rating Agency,  or (iv) to amend or supplement  any  provisions  with respect to
matters or questions  arising under the Pooling and Servicing  Agreement,  which
shall  not  adversely  affect  in any  material  respect  the  interests  of any
Certificateholder  not consenting thereto, as evidenced by an opinion of counsel
or a  confirmation  in writing  from each Rating  Agency that such  amendment or
supplement  will not result in a  qualification,  downgrade or withdrawal of the
then  current  rating or  ratings  then  assigned  to any  outstanding  Class of
Certificates.   Notwithstanding  any  contrary  provision  of  the  Pooling  and
Servicing  Agreement,  no amendment  shall be made to the Pooling and  Servicing
Agreement or any Custodial  Agreement unless, if requested by the Servicer,  the
Special Servicer and/or the Trustee, the Servicer,  the Special Servicer and the
Trustee shall have  received an Opinion of Counsel,  at the expense of the party
requesting  such  amendment  (or,  if such  amendment  is required by any Rating
Agency to maintain  the rating  issued by it or requested by the Trustee for any
purpose described in the Pooling and Servicing Agreement, then at the expense of
the Trust  Fund),  to the effect that such  amendment  will not cause either the
Upper-Tier  REMIC or Lower-Tier  REMIC to fail to qualify as a REMIC at any time
that any  Certificates are outstanding or cause a tax to be imposed on the Trust
Fund  under the  REMIC  Provisions  (other  than a tax at the  highest  marginal
corporate tax rate on net income from foreclosed property).

     The Pooling and Servicing  Agreement or any Custodial Agreement may also be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the Trustee, and the Fiscal Agent with the consent of the Holders of the Regular
Certificates  evidencing  not less than 66 2/3% of the  Percentage  Interests of
each Class of  Certificates  affected by the amendment for the purpose of adding
any provisions to or changing in any manner or eliminating any of the provisions
of the Pooling and Servicing  Agreement or of modifying in any manner the rights
of the Certificateholders; provided, however, that no such amendment shall:

                  (i)               reduce in any manner the amount of, or delay
                                    the timing of, payments received on Mortgage
                                    Loans which are  required to be  distributed
                                    on any  Certificate  without  the consent of
                                    each affected Certificateholder;

                  (ii)              change the  percentages  of Voting Rights of
                                    Holders of  Certificates  which are required
                                    to consent to any action or  inaction  under
                                    the Pooling and Servicing Agreement, without
                                    the   consent   of   the   Holders   of  all
                                    Certificates then outstanding;

                  (iii)             alter the  servicing  standard  set forth in
                                    the Pooling and  Servicing  Agreement or the
                                    obligations   the   Servicer,   the  Special
                                    Servicer, the Trustee or the Fiscal Agent to
                                    make a P&I  Advance  without  the consent of
                                    the Holders of all Certificates representing
                                    all of the Percentage Interests of the Class
                                    or Classes affected thereby; or

                  (iv)              amend  Section  10.07  of  the  Pooling  and
                                    Servicing Agreement,  without the consent of
                                    the holders of all Certificates representing
                                    all the Percentage Interests of the class or
                                    classes affected thereby.

     Further, the Depositor,  the Servicer,  the Special Servicer,  the Trustee,
and the Fiscal Agent, at any time and from time to time,  without the consent of
the  Certificateholders,  may amend the Pooling and  Servicing  Agreement or the
Custodial Agreement to modify, eliminate or add to any of its provisions to such
extent as shall be necessary to maintain the qualification of the Trust REMIC as
two separate  REMICs,  or to prevent the imposition of any  additional  material
state or local  taxes,  at all  times  that any  Certificates  are  outstanding;
provided,  however,  that such  action,  as  evidenced  by an Opinion of Counsel
(obtained at the expense of the Trust Fund), is necessary or helpful to maintain
such qualification or to prevent the imposition of any such taxes, and would not
adversely affect in any material respect the interest of any Certificateholder.

     Any  Holder  of  Class  LR  Certificates  representing  greater  than a 50%
Percentage  Interest in such may effect an early  termination of the Trust Fund,
upon not less than 30 days' prior Notice of Termination given to the Trustee and
Servicer any time on or after the Early Termination  Notice Date (defined as any
date as of which the aggregate Stated Principal Balance of the Mortgage Loans is
less than 1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans
as of  the  Cut-off  Date)  specifying  the  Anticipated  Termination  Date,  by
purchasing  on such date all, but not less than all, of the Mortgage  Loans then
included in the Trust Fund, and all property acquired in respect of any Mortgage
Loan, at a purchase price,  payable in cash,  equal to not less than the greater
of:

                   (i)     the sum of

                           (A)      100% of the unpaid principal balance of each
                                    Mortgage  Loan included in the Trust Fund as
                                    of the last day of the month  preceding such
                                    Distribution Date;

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date;

                           (D)      the   aggregate   amount   of   unreimbursed
                                    Advances and unpaid Trust Fund expenses; or

                  (ii)     the  aggregate  fair  market  value  of the  Mortgage
                           Loans, and all other property  acquired in respect of
                           any Mortgage  Loan in the Trust Fund, on the last day
                           of the month  preceding  such  Distribution  Date, as
                           determined by an Independent  appraiser acceptable to
                           the Servicer as of a date not more than 30 days prior
                           to  the  last  day  of  the  month   preceding   such
                           Distribution Date, together with one month's interest
                           thereon at the Mortgage Rate.

     The Servicer or the Depositor may also effect such  termination as provided
above if it first  notifies  each Holder of a Class LR  Certificate  through the
Trustee of its intention to do so in writing at least 30 days prior to the Early
Termination  Notice  Date and no Class LR Holder  terminates  the Trust  Fund as
described  above within such 30 day period.  All costs and expenses  incurred by
any and all parties to the Pooling and Servicing  Agreement or by the Trust Fund
pursuant  to Section  9.01(c) of the Pooling and  Servicing  Agreement  shall be
borne by the party exercising its purchase rights thereunder.  The Trustee shall
be entitled to rely  conclusively  on any  determination  made by an Independent
appraiser pursuant to Section 9.01(c) of the Pooling and Servicing Agreement.

     The  obligations  created by the  Pooling  and  Servicing  Agreement  shall
terminate upon the earliest to occur of (i) the repurchase of the Mortgage Loans
by the  Depositor,  the Servicer or the Holder of the Class LR  Certificates  as
described  above; or (ii) the later of (a) the receipt or collection of the last
payment  due on any  Mortgage  Loan  included  in the  Trust  Fund,  or (b)  the
liquidation and disposition  pursuant to the Pooling and Servicing  Agreement of
the last  asset held by the Trust  Fund.  In no event,  however,  will the trust
created by the Pooling and Servicing Agreement continue beyond the expiration of
21  years  from the  death of the last  surviving  descendant(s)  of  Joseph  P.
Kennedy, the late ambassador of the United States to the United Kingdom,  living
on the date hereof.

     This  Certificate  is issued on October  22,  1996,  and based on its issue
price of  88.01563%  and a stated  redemption  price  at  maturity  equal to its
initial  principal  balance (plus nine days of interest at the pass-through rate
hereon),  is issued with original issue discount  ("OID") for federal income tax
purposes.  Assuming (a) that this  Certificate pays in accordance with projected
cash flows reflecting the prepayment  assumption of of 0% CPR (as defined in the
Prospectus Supplement dated October 16, 1996 with respect to the offering of the
Class A-1A, Class A-1B,  Class A-1C,  Class A-CS1,  Class A-1D, Class A-2, Class
A-3, Class A-4 and Class A-5  Certificates)  used to price this  Certificate and
(b) that all ARD Loans prepay on the related  Anticipated  Repayment  Dates: (i)
the  amount of OID as a  percentage  of the  initial  principal  balance of this
Certificate is approximately 11.98437500%;  (ii) the annual yield to maturity of
this Certificate,  compounded  monthly,  is approximately  10.88%; and (iii) the
amount of OID allocable to the short first accrual  period  (October 22, 1996 to
November  13,  1996) as a percentage  of the initial  principal  balance of this
Certificate, calculated using the exact method, is approximately 0.07620208%.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling and Servicing Agreement or be valid for any purpose.

                     [SIGNATURES COMMENCE ON FOLLOWING PAGE]
<PAGE>
     IN  WITNESS  WHEREOF,  the  Trustee  has  caused  this  Class B-1 Rule 144A
Certificate to be duly executed.

Dated:


                               LASALLE NATIONAL BANK, not in its individual 
                               capacity but solely as Trustee



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



                          Certificate of Authentication
                          -----------------------------

     This is the Class B-1 Rule 144A Certificate referred to in the
Pooling and Servicing Agreement.

Dated:


                                LASALLE NATIONAL BANK, not in its individual
                                capacity but solely as Authenticating Agent



                                By:------------------------------------------
                                                Authorized Officer
<PAGE>
                                   Schedule A

         Certificate Balance of Individual
         Certificates or Rule Regulation S
         Global Certificate exchanged or
         transferred for, or issued in
         exchange for or upon transfer of,  Remaining Principal
         an interest in this Rule 144A      Amount of this Rule       Notation
 Date    Global Certificate                 144A Global Certificate    Made By
 ----    ------------------                 -----------------------    -------


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

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

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

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

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

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

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

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

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

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

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

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

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

- - ---------      ----------------------       -------------------       --------
<PAGE>
                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and transfer(s) unto  ------------------------------------------------
- - --------------------------------------------------------------------------------
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class B-1 Certificate  and hereby  authorize(s)  the  registration of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we) further  direct the  Certificate  Registrar to issue a new Class B-1
Certificate of the entire  Percentage  Interest  represented by the within Class
B-1  Certificates to the  above-named  Assignee(s) and to deliver such Class B-1
Certificate to the following address:

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


Date:----------
                                              ------------------------------
                                              Signature by or on behalf of
                                              Assignor(s)



                                              ------------------------------
                                              Taxpayer Identification Number
<PAGE>
                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s) should include the following for purposes of distribution:

Address  of  the   Assignee(s)   for  the  purpose  of  receiving   notices  and
distributions:------------------------------------------------------------------
- - -------------------------------------------------------------------------------.

Distributions,  if be made by wire transfer in  immediately  available  funds to
- - --------------------------------------------------------------------------------
for the account of -------------------------------------------------------------
account number ---------------------------------------------------------.

This information is provided by ---------------------------------------------the
Assignee(s) named above, or  -------------------------------------------- as its
(their) agent.

                           By:  ------------------------------------------------



                               ------------------------------------------
                                [Please print or type name(s)]



                               ------------------------------------------
                               Title



                               ------------------------------------------
                               Taxpayer Identification Number
<PAGE>
                                  EXHIBIT A-12

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR,  THE MORTGAGE LOAN SELLER,  THE SERVICER,  THE SPECIAL SERVICER,  THE
TRUSTEE,  THE FISCAL AGENT OR ANY OF THEIR  RESPECTIVE  AFFILIATES.  NEITHER THE
CERTIFICATES NOR THE UNDERLYING  MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY
GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET FORTH BELOW.

THIS  CERTIFICATE  HAS NOT  BEEN  AND  WILL  NOT BE  REGISTERED  UNDER  THE U.S.
SECURITIES  ACT OF 1933,  AS AMENDED (THE "1933  ACT"),  OR ANY STATE OR FOREIGN
SECURITIES LAW. THE HOLDER HEREOF, BY PURCHASING THIS  CERTIFICATE,  AGREES THAT
THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY
IN  COMPLIANCE  WITH THE  1933 ACT AND  OTHER  APPLICABLE  LAWS AND ONLY  (A)(1)
PURSUANT TO RULE 144A UNDER THE 1933 ACT TO AN  INSTITUTIONAL  INVESTOR THAT THE
HOLDER  REASONABLY  BELIEVES  IS A  QUALIFIED  INSTITUTIONAL  BUYER,  WITHIN THE
MEANING  OF  RULE  144A  ("QIB")  PURCHASING  FOR ITS OWN  ACCOUNT  OR A  PERSON
PURCHASING FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE,
THAT THE REOFFER, RESALE, PLEDGE, OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON
RULE 144A, (2) IN CERTIFICATED FORM TO AN "INSTITUTIONAL ACCREDITED INVESTOR" AS
SUCH TERM IS DEFINED IN RULE  501(a)(1),  (2), (3) OR (7) OF  REGULATION D UNDER
THE 1933 ACT, OR (3) IN AN OFFSHORE  TRANSACTION IN ACCORDANCE  WITH RULE 903 OR
904 OF  REGULATION  S UNDER  THE 1933 ACT AND (B) IN  ACCORDANCE  WITH ANY OTHER
APPLICABLE SECURITIES LAWS OF ANY STATE OF THE UNITED STATES.

THIS CLASS B-2 CERTIFICATE IS SUBORDINATE TO THE CLASS A-1A,  CLASS A-1B,  CLASS
A-1C,  CLASS A-CS1,  CLASS A-1D,  CLASS A-CS2,  CLASS A-2, CLASS A-3, CLASS A-4,
CLASS A-5 AND  CLASS  B-1  CERTIFICATES  AS AND TO THE  EXTENT  SET FORTH IN THE
POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF THE EMPLOYEE  RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"),  SECTION 4975 OF THE INTERNAL
REVENUE  CODE OF 1986,  AS AMENDED  (THE  "CODE"),  OR ANY  ESSENTIALLY  SIMILAR
FEDERAL,  STATE OR LOCAL  LAW (A  "SIMILAR  LAW")  (EACH,  A  "PLAN"),  OR (B) A
COLLECTIVE  INVESTMENT  FUND IN WHICH  SUCH  PLANS ARE  INVESTED,  AN  INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED  PURSUANT  TO ERISA OR ANY  SIMILAR  LAW TO
INCLUDE  ASSETS OF PLANS) OR OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR
USING THE ASSETS OF ANY SUCH PLAN,  OTHER THAN AN  INSURANCE  COMPANY  USING THE
ASSETS OF ITS GENERAL ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE
SUBSEQUENT  HOLDING OF SUCH  CERTIFICATE  BY SUCH  INSURANCE  COMPANY  WOULD NOT
CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF SECTION
406 OR  407  OF  ERISA,  SECTION  4975  OF THE  CODE,  OR A  MATERIALLY  SIMILAR
CHARACTERIZATION  UNDER ANY SIMILAR LAW.  TRANSFEREES OF THIS CERTIFICATE TAKING
DELIVERY IN  CERTIFICATED  FORM SHALL BE REQUIRED EITHER (i) TO DELIVER A LETTER
IN THE FORM OF  EXHIBIT  D-2 OF THE  POOLING  AND  SERVICING  AGREEMENT  TO SUCH
EFFECT,  OR (ii) IN THE EVENT THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A)
OR (B)  ABOVE,  EXCEPT IN THE CASE OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE
TRANSFERRED  UNLESS THE  TRANSFEREE  REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE REGISTRAR THAT THE PURCHASE OR HOLDING OF THE CERTIFICATES BY OR
ON BEHALF OF A PLAN WILL NOT RESULT IN THE ASSETS OF THE TRUST  BEING  DEEMED TO
BE "PLAN ASSETS" AND SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF ERISA
OR THE PROHIBITED  TRANSACTION  PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW,
WILL NOT CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION WITHIN THE MEANING OF
SECTION  406 OR 407 OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT
THE SERVICER,  THE DEPOSITOR,  THE TRUSTEE OR THE  CERTIFICATE  REGISTRAR TO ANY
OBLIGATION OR LIABILITY.  THE  TRANSFEREE OF A BENEFICIAL  INTEREST IN A "GLOBAL
CERTIFICATE" THAT IS A "RESTRICTED  CERTIFICATE" (EACH AS DEFINED IN THE POOLING
AND SERVICING AGREEMENT) SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PLAN OR A
PERSON  ACTING ON BEHALF OF ANY PLAN OR USING THE  ASSETS OF ANY PLAN TO ACQUIRE
SUCH INTEREST,  OTHER THAN AN INSURANCE  COMPANY USING THE ASSETS OF ITS GENERAL
ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE SUBSEQUENT HOLDING OF
SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD NOT CONSTITUTE OR RESULT IN A
PROHIBITED  TRANSACTION  WITHIN  THE  MEANING  OF  SECTION  406 OR 407 OF ERISA,
SECTION 4975 OF THE CODE,  OR A MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY
SIMILAR LAW.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

SOLELY FOR U.S.  FEDERAL  INCOME TAX  PURPOSES,  THIS  CERTIFICATE  REPRESENTS A
"REGULAR  INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE
TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G(a)(1) AND 860D OF THE INTERNAL
REVENUE CODE OF 1986.
<PAGE>
                        ASSET SECURITIZATION CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1996-D3, CLASS B-2


                          RULE 144A GLOBAL CERTIFICATE

Pass-Through Rate: 9.12527%*

First Distribution Date:                     Cut-off Date:  October 22, 1996
November 14, 1996

Aggregate Initial                            Scheduled Final
Certificate Balance of the                   Distribution Date:
Class B-2 Certificates:                      October 13, 2026
$27,390,544.00

CUSIP:  045424CL0                            ISIN:  US045424CL06

CINS:  USU04509BF8                               Initial Certificate
                                             Balance of this Certificate:
                                             $

Rule 144A Global No.: B-2----

     This certifies that --------------- is the registered owner of a beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class B-2  Certificates.  The Trust  Fund,  described  more fully
below,  consists primarily of a pool of Mortgage Loans secured by commercial and
multifamily  properties.  The Trust Fund was created, and the Mortgage Loans are
to be  serviced,  pursuant to the Pooling and  Servicing  Agreement  (as defined
below).  The Holder of this  Certificate,  by virtue of the  acceptance  hereof,
assents to the terms,  provisions  and  conditions  of the Pooling and Servicing
Agreement  and is bound  thereby.  Also issued  under the Pooling and  Servicing
Agreement are the Class A-1A, Class A-1B,  Class A-1C, Class A-CS1,  Class A-1D,
Class A-CS2,  Class A-2,  Class A-3, Class A-4, Class A-5, Class B-1, Class B-3,
Class B-4, Class B-4H,  Class V-1, Class V-2, Class R and Class LR  Certificates
(together with the Class B-2 Certificates,  the  "Certificates";  the Holders of
Certificates  issued under the Pooling and Servicing  Agreement are collectively
referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and Servicing  Agreement  dated as of October 1, 1996 (the "Pooling
and Servicing  Agreement"),  by and among Asset Securitization  Corporation,  as
Depositor,  AMRESCO Management,  Inc., as Servicer,  CRIIMI MAE Services Limited
Partnership,  as Special  Servicer,  LaSalle National Bank, as Trustee,  and ABN
AMRO Bank N.V., as Fiscal Agent. To the extent not defined  herein,  capitalized
terms used herein  shall have the meanings  assigned  thereto in the Pooling and
Servicing Agreement.

- - ----------
* The Pass-Through Rate is for the Distribution Date occurring in November 1996.
The Pass-Through Rate for all subsequent  Distribution Dates shall be calculated
as provided in the Pooling and Servicing Agreement.
<PAGE>
     This Certificate represents a "regular interest" in a "real estate mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1) and 860D of the Internal Revenue Code of l986, as amended.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling and Servicing Agreement.

     Pursuant to the terms of the Pooling and Servicing Agreement,  the Trustee,
or the Paying Agent on behalf of the Trustee,  will  distribute  (other than the
final distribution on any Certificate),  on the thirteenth day of each month, or
if such day is not a Business Day, the Business Day  immediately  following such
day,  commencing  in  November,  1996 (each such date,  a  "Distribution  Date")
provided,  however,  that in any month the Distribution  Date will be no earlier
than the second  Business  Day  following  the  eleventh  day of such month and,
provided  further,  that if the eleventh day of any month is not a Business Day,
the Distribution Date shall be the third Business Day following the eleventh day
of such month, to the Person in whose name this  Certificate is registered as of
the related  Record Date, an amount equal to such Person's pro rata share (based
on the Percentage  Interest  represented by this Certificate) of that portion of
the  aggregate  amount of principal  and interest  then  distributable,  if any,
allocable to the Class B-2 Certificates for such Distribution  Date, all as more
fully described in the Pooling and Servicing Agreement.

     During each Interest  Accrual  Period (as defined  below),  interest on the
Class B-2 Certificates  will be calculated based on a 360-day year consisting of
twelve 30-day months on the outstanding Certificate Balance hereof.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling and  Servicing  Agreement.  The  "Interest  Accrual  Period" with
respect to any  Distribution  Date  commences  on the  eleventh day of the month
preceding the month in which such Distribution Date occurs and ends on the tenth
day of the month in which such Distribution Date occurs, provided that the first
Interest  Accrual  Period shall commence on the Cut-off Date and end on November
10, 1996.  Interest for each Interest  Accrual  Period,  other than the Interest
Accrual Period with respect to the Distribution Date occurring in November 1996,
is calculated  based on a 360-day year  consisting of twelve 30-day months.  The
Interest  Accrual  Period with  respect to the  Distribution  Date  occurring in
November 1996 will be deemed to consist of nineteen (19) days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
tenth day of the month in which the related Distribution Date occurs or, if such
day is not a Business Day, the preceding Business Day; provided,  however,  that
with respect to the  Distribution  Date  occurring in November  1996, the Record
Date will be the Closing Date,  except as specified in the Pooling and Servicing
Agreement. Such distributions shall be made on each Distribution Date other than
the Termination Date to each  Certificateholder  of record on the related Record
Date by check  mailed by first class mail to the  address set forth  therefor in
the  Certificate  Register  or,  provided  that  such  Certificateholder   holds
Certificates  with  an  aggregate  initial  Certificate  Balance  in  excess  of
$5,000,000,  and shall have provided the Paying Agent with wire  instructions in
writing at least five  Business  Days prior to the related  Record Date, by wire
transfer of immediately available funds to the account of such Certificateholder
at a bank or other entity  located in the United  States and having  appropriate
facilities therefor. The final distribution on each Certificate shall be made in
like manner,  but only upon presentment and surrender of such Certificate at the
office  of the  Trustee  or its  agent  (which  may be the  Paying  Agent or the
Certificate  Registrar  acting  as such  agent)  maintained  in the  Borough  of
Manhattan  that is specified in the notice to  Certificateholders  of such final
distribution.

     Any funds not  distributed  on the  Termination  Date because of failure of
Certificateholders  to tender their  Certificates shall be set aside and held in
trust for the account of the  non-tendering  Certificateholders,  whereupon  the
Trust  Fund  shall  terminate.  If any  Certificates  as to which  notice of the
Termination  Date has been given  pursuant  to Section  9.01 of the  Pooling and
Servicing  Agreement shall not have been surrendered for cancellation within six
months after the time specified in such notice,  the Trustee shall mail a second
notice to the remaining Certificateholders, at their last addresses shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Trustee all amounts  distributable to the Holders thereof, and the Trustee shall
thereafter  hold such amounts for the benefit of such Holders  until the earlier
of (i) its termination as Trustee under the Pooling and Servicing  Agreement and
the transfer of such amounts to a successor  Trustee or (ii) the  termination of
the   Trust   Fund  and   distribution   of  such   amounts   to  the  Class  LR
Certificateholders.   No   interest   shall   accrue  or  be   payable   to  any
Certificateholder  on any  amount  held as a result of such  Certificateholder's
failure to surrender its  Certificate(s) for final payment thereof in accordance
with Section 9.01 of the Pooling and Servicing Agreement. Such funds held by the
Trustee  may be invested  under  certain  circumstances,  and subject to certain
conditions as specified in the Pooling and Servicing Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling and Servicing Agreement.

     As provided in the Pooling and Servicing Agreement, the Trust Fund includes
(i) such  Mortgage  Loans as from time to time are  subject to the  Pooling  and
Servicing Agreement, together with the Mortgage Files relating thereto; (ii) all
scheduled or  unscheduled  payments on or collections in respect of the Mortgage
Loans due after Cut-off Date; (iii) any REO Property; (iv) all revenues received
in respect of any REO Property;  (v) the  Servicer's  and the  Trustee's  rights
under the insurance  policies with respect to the Mortgage  Loans required to be
maintained  pursuant to the Pooling and  Servicing  Agreement  and any  proceeds
thereof;  (vi) any  Assignments  of Leases,  Rents and Profits and any  security
agreements;  (vii) any  indemnities  or  guaranties,  Escrow  Accounts  or other
collateral  given as  additional  security  for any Mortgage  Loans;  (viii) all
assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts, the Escrow
Accounts and the Reserve  Accounts  (to the extent such assets in such  accounts
are  not  assets  of the  respective  Borrowers),  the  Upper-Tier  Distribution
Account, the Interest Reserve Account, the Default Interest Distribution Account
and the Excess Interest  Distribution  Account,  including  reinvestment income;
(ix)  any  environmental   indemnity   agreements   relating  to  the  Mortgaged
Properties;  (x) the rights and remedies  under the Mortgage  Loan  Purchase and
Sale  Agreement;  and (xi) the proceeds of any of the foregoing  (other than any
interest earned on deposits in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow Accounts and any Reserve Accounts, to the extent such interest belongs to
the related  Borrower).  As provided  in the  Pooling and  Servicing  Agreement,
withdrawals  may be made from certain of the  above-accounts  for purposes other
than distributions to Certificateholders.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement,  and reference is made to the Pooling and Servicing Agreement for the
interests,  rights,  benefits,  obligations and duties evidenced hereby, and the
limitations thereon, and the rights, duties and immunities of the Trustee.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations set forth therein,  this Certificate is transferable or exchangeable
only upon  surrender of this  Certificate  to the  Certificate  Registrar at the
Corporate Trust Office together with an assignment and transfer (executed by the
Holder or his duly authorized attorney),  subject to the requirements in Article
V of the Pooling and Servicing  Agreement.  Upon surrender for  registration  of
transfer of this  Certificate,  subject to the  requirements of Article V of the
Pooling  and   Servicing   Agreement,   the  Trustee   shall   execute  and  the
Authenticating  Agent  shall  duly  authenticate  in the name of the  designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

     Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Servicer, the Special Servicer, the Trustee, the
Fiscal Agent, the Certificate  Registrar,  any Paying Agent and any agent of any
of them may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the  Depositor,  the  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any  agent of any of them  shall be  affected  by notice to the
contrary.

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

     The Pooling and  Servicing  Agreement  or any  Custodial  Agreement  may be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the  Trustee,  and  the  Fiscal  Agent,  without  the  consent  of  any  of  the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  in either of such  agreements  that may be  inconsistent  with other
provisions in such  agreements,  (iii) to amend any provision of the Pooling and
Servicing  Agreement to the extent necessary or desirable to maintain the rating
or ratings  assigned  to each of the  Classes of  Regular  Certificates  by each
Rating Agency,  or (iv) to amend or supplement  any  provisions  with respect to
matters or questions  arising under the Pooling and Servicing  Agreement,  which
shall  not  adversely  affect  in any  material  respect  the  interests  of any
Certificateholder  not consenting thereto, as evidenced by an opinion of counsel
or a  confirmation  in writing  from each Rating  Agency that such  amendment or
supplement  will not result in a  qualification,  downgrade or withdrawal of the
then  current  rating or  ratings  then  assigned  to any  outstanding  Class of
Certificates.   Notwithstanding  any  contrary  provision  of  the  Pooling  and
Servicing  Agreement,  no amendment  shall be made to the Pooling and  Servicing
Agreement or any Custodial  Agreement unless, if requested by the Servicer,  the
Special Servicer and/or the Trustee, the Servicer,  the Special Servicer and the
Trustee shall have  received an Opinion of Counsel,  at the expense of the party
requesting  such  amendment  (or,  if such  amendment  is required by any Rating
Agency to maintain  the rating  issued by it or requested by the Trustee for any
purpose described in the Pooling and Servicing Agreement, then at the expense of
the Trust  Fund),  to the effect that such  amendment  will not cause either the
Upper-Tier  REMIC or Lower-Tier  REMIC to fail to qualify as a REMIC at any time
that any  Certificates are outstanding or cause a tax to be imposed on the Trust
Fund  under the  REMIC  Provisions  (other  than a tax at the  highest  marginal
corporate tax rate on net income from foreclosed property).

     The Pooling and Servicing  Agreement or any Custodial Agreement may also be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the Trustee, and the Fiscal Agent with the consent of the Holders of the Regular
Certificates  evidencing  not less than 66 2/3% of the  Percentage  Interests of
each Class of  Certificates  affected by the amendment for the purpose of adding
any provisions to or changing in any manner or eliminating any of the provisions
of the Pooling and Servicing  Agreement or of modifying in any manner the rights
of the Certificateholders; provided, however, that no such amendment shall:

                  (i)               reduce in any manner the amount of, or delay
                                    the timing of, payments received on Mortgage
                                    Loans which are  required to be  distributed
                                    on any  Certificate  without  the consent of
                                    each affected Certificateholder;

                  (ii)              change the  percentages  of Voting Rights of
                                    Holders of  Certificates  which are required
                                    to consent to any action or  inaction  under
                                    the Pooling and Servicing Agreement, without
                                    the   consent   of   the   Holders   of  all
                                    Certificates then outstanding;

                  (iii)             alter the  servicing  standard  set forth in
                                    the Pooling and  Servicing  Agreement or the
                                    obligations   the   Servicer,   the  Special
                                    Servicer, the Trustee or the Fiscal Agent to
                                    make a P&I  Advance  without  the consent of
                                    the Holders of all Certificates representing
                                    all of the Percentage Interests of the Class
                                    or Classes affected thereby; or

                  (iv)              amend  Section  10.07  of  the  Pooling  and
                                    Servicing Agreement,  without the consent of
                                    the holders of all Certificates representing
                                    all the Percentage Interests of the class or
                                    classes affected thereby.

     Further, the Depositor,  the Servicer,  the Special Servicer,  the Trustee,
and the Fiscal Agent, at any time and from time to time,  without the consent of
the  Certificateholders,  may amend the Pooling and  Servicing  Agreement or the
Custodial Agreement to modify, eliminate or add to any of its provisions to such
extent as shall be necessary to maintain the qualification of the Trust REMIC as
two separate  REMICs,  or to prevent the imposition of any  additional  material
state or local  taxes,  at all  times  that any  Certificates  are  outstanding;
provided,  however,  that such  action,  as  evidenced  by an Opinion of Counsel
(obtained at the expense of the Trust Fund), is necessary or helpful to maintain
such qualification or to prevent the imposition of any such taxes, and would not
adversely affect in any material respect the interest of any Certificateholder.

     Any  Holder  of  Class  LR  Certificates  representing  greater  than a 50%
Percentage  Interest in such may effect an early  termination of the Trust Fund,
upon not less than 30 days' prior Notice of Termination given to the Trustee and
Servicer any time on or after the Early Termination  Notice Date (defined as any
date as of which the aggregate Stated Principal Balance of the Mortgage Loans is
less than 1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans
as of  the  Cut-off  Date)  specifying  the  Anticipated  Termination  Date,  by
purchasing  on such date all, but not less than all, of the Mortgage  Loans then
included in the Trust Fund, and all property acquired in respect of any Mortgage
Loan, at a purchase price,  payable in cash,  equal to not less than the greater
of:

                   (i)     the sum of

                           (A)      100% of the unpaid principal balance of each
                                    Mortgage  Loan included in the Trust Fund as
                                    of the last day of the month  preceding such
                                    Distribution Date;

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date;

                           (D)      the   aggregate   amount   of   unreimbursed
                                    Advances and unpaid Trust Fund expenses; or

                  (ii)     the  aggregate  fair  market  value  of the  Mortgage
                           Loans, and all other property  acquired in respect of
                           any Mortgage  Loan in the Trust Fund, on the last day
                           of the month  preceding  such  Distribution  Date, as
                           determined by an Independent  appraiser acceptable to
                           the Servicer as of a date not more than 30 days prior
                           to  the  last  day  of  the  month   preceding   such
                           Distribution Date, together with one month's interest
                           thereon at the Mortgage Rate.

     The Servicer or the Depositor may also effect such  termination as provided
above if it first  notifies  each Holder of a Class LR  Certificate  through the
Trustee of its intention to do so in writing at least 30 days prior to the Early
Termination  Notice  Date and no Class LR Holder  terminates  the Trust  Fund as
described  above within such 30 day period.  All costs and expenses  incurred by
any and all parties to the Pooling and Servicing  Agreement or by the Trust Fund
pursuant  to Section  9.01(c) of the Pooling and  Servicing  Agreement  shall be
borne by the party exercising its purchase rights thereunder.  The Trustee shall
be entitled to rely  conclusively  on any  determination  made by an Independent
appraiser pursuant to Section 9.01(c) of the Pooling and Servicing Agreement.

     The  obligations  created by the  Pooling  and  Servicing  Agreement  shall
terminate upon the earliest to occur of (i) the repurchase of the Mortgage Loans
by the  Depositor,  the Servicer or the Holder of the Class LR  Certificates  as
described  above; or (ii) the later of (a) the receipt or collection of the last
payment  due on any  Mortgage  Loan  included  in the  Trust  Fund,  or (b)  the
liquidation and disposition  pursuant to the Pooling and Servicing  Agreement of
the last  asset held by the Trust  Fund.  In no event,  however,  will the trust
created by the Pooling and Servicing Agreement continue beyond the expiration of
21  years  from the  death of the last  surviving  descendant(s)  of  Joseph  P.
Kennedy, the late ambassador of the United States to the United Kingdom,  living
on the date hereof.

     This  Certificate  is issued on October  22,  1996,  and based on its issue
price of  74.71875%  and a stated  redemption  price  at  maturity  equal to its
initial  principal  balance (plus nine days of interest at the pass-through rate
hereon),  is issued with original issue discount  ("OID") for federal income tax
purposes.  Assuming (a) that this  Certificate pays in accordance with projected
cash flows reflecting the prepayment  assumption of of 0% CPR (as defined in the
Prospectus Supplement dated October 16, 1996 with respect to the offering of the
Class A-1A, Class A-1B,  Class A-1C,  Class A-CS1,  Class A-1D, Class A-2, Class
A-3, Class A-4 and Class A-5  Certificates)  used to price this  Certificate and
(b) that all ARD Loans prepay on the related  Anticipated  Repayment  Dates: (i)
the  amount of OID as a  percentage  of the  initial  principal  balance of this
Certificate is approximately 25.28125000%;  (ii) the annual yield to maturity of
this Certificate,  compounded  monthly,  is approximately  13.03%; and (iii) the
amount of OID allocable to the short first accrual  period  (October 22, 1996 to
November  13,  1996) as a percentage  of the initial  principal  balance of this
Certificate, calculated using the exact method, is approximately 0.08544607%.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling and Servicing Agreement or be valid for any purpose.

                     [SIGNATURES COMMENCE ON FOLLOWING PAGE]
<PAGE>
     IN  WITNESS  WHEREOF,  the  Trustee  has  caused  this  Class B-2 Rule 144A
Certificate to be duly executed.

Dated:


                          LASALLE NATIONAL BANK, not in its individual
                          capacity but solely as Trustee



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


                          Certificate of Authentication
                          -----------------------------

     This is the Class B-2 Rule 144A Certificate  referred to in the Pooling and
Servicing Agreement.

Dated:


                                LASALLE NATIONAL BANK, not in its individual
                                capacity but solely as Authenticating Agent



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

                                   Schedule A


               Individual Certificates    
               or  Rule Regulation S
               Global Certificate
               exchanged or transferred
               for, or issued in exchange
               for or upon transfer of,      Remaining Principal
               an interest in this Rule      Amount of this Rule       Notation
 Date          144A Global Certificate       144A Global Certificate   Made By

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

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

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

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

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

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

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

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

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

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

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

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

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

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




<PAGE>



                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and transfer(s) unto -------------------------------------------------
- - --------------------------------------------------------------------------------
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class B-2 Certificate  and hereby  authorize(s)  the  registration of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Class B-2  Certificate  of the entire  Percentage  Interest  represented  by the
within Class B-2 Certificates to the above-named Assignee(s) and to deliver such
Class B-2 Certificate to the following address:
- - --------------------------------------------------------------------------------
- - --------------------------------------------------------------------------------


Date: --------------------                        ------------------------------
                                                  Signature by or on behalf of
                                                  Assignor(s)


                                                  ------------------------------
                                                  Taxpayer Identification Number




<PAGE>




                            DISTRIBUTION INSTRUCTIONS

                  The  Assignee(s)  should include the following for purposes of
distribution:

     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distributions: -----------------------------------------------------------------
- - --------------------------------------------------------------------------------
- - -------------------------------------------------------------------------------.

     Distributions,  if be made by wire transfer in immediately  available funds
to ------------------------------------------------------------------------- for
the  account  of   -------------------------------------------------------------
account number ------------------------------------------------.

     This  information  is  provided by  ----------------------------------  the
Assignee(s) named above, or ------------------------------------------------- as
its (their) agent.

                                            By: ________________________________



                                                --------------------------------
                                                 [Please print or type name(s)]



                                                --------------------------------
                                                Title



                                                --------------------------------
                                                Taxpayer Identification Number



<PAGE>





                                  EXHIBIT A-13

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR,  THE MORTGAGE LOAN SELLER,  THE SERVICER,  THE SPECIAL SERVICER,  THE
TRUSTEE,  THE FISCAL AGENT OR ANY OF THEIR  RESPECTIVE  AFFILIATES.  NEITHER THE
CERTIFICATES NOR THE UNDERLYING  MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY
GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET FORTH BELOW.

THIS  CERTIFICATE  HAS NOT  BEEN  AND  WILL  NOT BE  REGISTERED  UNDER  THE U.S.
SECURITIES  ACT OF 1933,  AS AMENDED (THE "1933  ACT"),  OR ANY STATE OR FOREIGN
SECURITIES LAW. THE HOLDER HEREOF, BY PURCHASING THIS  CERTIFICATE,  AGREES THAT
THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY
IN  COMPLIANCE  WITH THE  1933 ACT AND  OTHER  APPLICABLE  LAWS AND ONLY  (A)(1)
PURSUANT TO RULE 144A UNDER THE 1933 ACT TO AN  INSTITUTIONAL  INVESTOR THAT THE
HOLDER  REASONABLY  BELIEVES  IS A  QUALIFIED  INSTITUTIONAL  BUYER,  WITHIN THE
MEANING  OF  RULE  144A  ("QIB")  PURCHASING  FOR ITS OWN  ACCOUNT  OR A  PERSON
PURCHASING FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE,
THAT THE REOFFER, RESALE, PLEDGE, OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON
RULE 144A, (2) IN CERTIFICATED FORM TO AN "INSTITUTIONAL ACCREDITED INVESTOR" AS
SUCH TERM IS DEFINED IN RULE  501(a)(1),  (2), (3) OR (7) OF  REGULATION D UNDER
THE 1933 ACT, OR (3) IN AN OFFSHORE  TRANSACTION IN ACCORDANCE  WITH RULE 903 OR
904 OF  REGULATION  S UNDER  THE 1933 ACT AND (B) IN  ACCORDANCE  WITH ANY OTHER
APPLICABLE SECURITIES LAWS OF ANY STATE OF THE UNITED STATES.

THIS CLASS B-3 CERTIFICATE IS SUBORDINATE TO THE CLASS A-1A,  CLASS A-1B,  CLASS
A-1C,  CLASS A-CS1,  CLASS A-1D,  CLASS A-CS2,  CLASS A-2, CLASS A-3, CLASS A-4,
CLASS A-5, CLASS B-1 AND CLASS B-2  CERTIFICATES  AS AND TO THE EXTENT SET FORTH
IN THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF THE EMPLOYEE  RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"),  SECTION 4975 OF THE INTERNAL
REVENUE  CODE OF 1986,  AS AMENDED  (THE  "CODE"),  OR ANY  ESSENTIALLY  SIMILAR
FEDERAL,  STATE OR LOCAL  LAW (A  "SIMILAR  LAW")  (EACH,  A  "PLAN"),  OR (B) A
COLLECTIVE  INVESTMENT  FUND IN WHICH  SUCH  PLANS ARE  INVESTED,  AN  INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED  PURSUANT  TO ERISA OR ANY  SIMILAR  LAW TO
INCLUDE  ASSETS OF PLANS) OR OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR
USING THE ASSETS OF ANY SUCH PLAN,  OTHER THAN AN  INSURANCE  COMPANY  USING THE
ASSETS OF ITS GENERAL ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE
SUBSEQUENT  HOLDING OF SUCH  CERTIFICATE  BY SUCH  INSURANCE  COMPANY  WOULD NOT
CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF SECTION
406 OR  407  OF  ERISA,  SECTION  4975  OF THE  CODE,  OR A  MATERIALLY  SIMILAR
CHARACTERIZATION  UNDER ANY SIMILAR LAW.  TRANSFEREES OF THIS CERTIFICATE TAKING
DELIVERY IN  CERTIFICATED  FORM SHALL BE REQUIRED EITHER (i) TO DELIVER A LETTER
IN THE FORM OF  EXHIBIT  D-2 OF THE  POOLING  AND  SERVICING  AGREEMENT  TO SUCH
EFFECT,  OR (ii) IN THE EVENT THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A)
OR (B)  ABOVE,  EXCEPT IN THE CASE OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE
TRANSFERRED  UNLESS THE  TRANSFEREE  REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE REGISTRAR THAT THE PURCHASE OR HOLDING OF THE CERTIFICATES BY OR
ON BEHALF OF A PLAN WILL NOT RESULT IN THE ASSETS OF THE TRUST  BEING  DEEMED TO
BE "PLAN ASSETS" AND SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF ERISA
OR THE PROHIBITED  TRANSACTION  PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW,
WILL NOT CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION WITHIN THE MEANING OF
SECTION  406 OR 407 OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT
THE SERVICER,  THE DEPOSITOR,  THE TRUSTEE OR THE  CERTIFICATE  REGISTRAR TO ANY
OBLIGATION OR LIABILITY.  THE  TRANSFEREE OF A BENEFICIAL  INTEREST IN A "GLOBAL
CERTIFICATE" THAT IS A "RESTRICTED  CERTIFICATE" (EACH AS DEFINED IN THE POOLING
AND SERVICING AGREEMENT) SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PLAN OR A
PERSON  ACTING ON BEHALF OF ANY PLAN OR USING THE  ASSETS OF ANY PLAN TO ACQUIRE
SUCH INTEREST,  OTHER THAN AN INSURANCE  COMPANY USING THE ASSETS OF ITS GENERAL
ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE SUBSEQUENT HOLDING OF
SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD NOT CONSTITUTE OR RESULT IN A
PROHIBITED  TRANSACTION  WITHIN  THE  MEANING  OF  SECTION  406 OR 407 OF ERISA,
SECTION 4975 OF THE CODE,  OR A MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY
SIMILAR LAW.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

SOLELY FOR U.S.  FEDERAL  INCOME TAX  PURPOSES,  THIS  CERTIFICATE  REPRESENTS A
"REGULAR  INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE
TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G(a)(1) AND 860D OF THE INTERNAL
REVENUE CODE OF 1986.




<PAGE>




                        ASSET SECURITIZATION CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1996-D3, CLASS B-3


                          RULE 144A GLOBAL CERTIFICATE

Pass-Through Rate: 9.12527%

First Distribution Date:                       Cut-off Date:  October 22, 1996
November 14, 1996

Aggregate Initial                              Scheduled Final
Certificate Balance of the                     Distribution Date:
Class B-3 Certificates:                        October 13, 2026
$7,825,869.00

CUSIP:  045424CM8                              ISIN:  US045424CM88

CINS:  USU04509BG6
                                               Initial Certificate
                                               Balance of this Certificate:
                                               $

Rule 144A Global No.: B-3-___

                  This  certifies  that  ____________________  is the registered
owner  of a  beneficial  ownership  interest  in a  Trust  Fund,  including  the
distributions to be made with respect to the Class B-3  Certificates.  The Trust
Fund, described more fully below, consists primarily of a pool of Mortgage Loans
secured by commercial and  multifamily  properties.  The Trust Fund was created,
and the Mortgage Loans are to be serviced, pursuant to the Pooling and Servicing
Agreement (as defined below).  The Holder of this Certificate,  by virtue of the
acceptance  hereof,  assents  to the terms,  provisions  and  conditions  of the
Pooling and  Servicing  Agreement  and is bound  thereby.  Also issued under the
Pooling and  Servicing  Agreement  are the Class A-1A,  Class A-1B,  Class A-1C,
Class A-CS1,  Class A-1D,  Class A-CS2,  Class A-2,  Class A-3, Class A-4, Class
A-5, Class B-1, Class B-2, Class B-4, Class B-4H,  Class V-1, Class V-2, Class R
and  Class LR  Certificates  (together  with the  Class  B-3  Certificates,  the
"Certificates";  the  Holders  of  Certificates  issued  under the  Pooling  and
Servicing    Agreement    are    collectively     referred    to    herein    as
"Certificateholders").

                  This  Certificate  is issued  pursuant  to, and in  accordance
with, the terms of a Pooling and Servicing Agreement dated as of October 1, 1996
(the  "Pooling  and  Servicing  Agreement"),  by and among Asset  Securitization
Corporation,  as Depositor,  AMRESCO Management,  Inc., as Servicer,  CRIIMI MAE
Services Limited  Partnership,  as Special  Servicer,  LaSalle National Bank, as
Trustee,  and ABN AMRO Bank N.V.,  as Fiscal  Agent.  To the extent not  defined
herein,  capitalized  terms used herein shall have the meanings assigned thereto
in the Pooling and Servicing Agreement.

                  This  Certificate  represents a "regular  interest" in a "real
estate mortgage investment  conduit," as those terms are defined,  respectively,
in  Sections  860G(a)(1)  and 860D of the  Internal  Revenue  Code of  l986,  as
amended.

                  The Trustee makes no  representation  or warranty as to any of
the  statements   contained  herein  or  the  validity  or  sufficiency  of  the
Certificates  or the Mortgage  Loans and has executed  this  Certificate  in its
limited capacity as Trustee under the Pooling and Servicing Agreement.

                  Pursuant to the terms of the Pooling and Servicing  Agreement,
the  Trustee,  or the Paying  Agent on behalf of the  Trustee,  will  distribute
(other than the final distribution on any Certificate), on the thirteenth day of
each month,  or if such day is not a Business Day, the Business Day  immediately
following   such  day,   commencing  in  November,   1996  (each  such  date,  a
"Distribution Date") provided,  however, that in any month the Distribution Date
will be no earlier than the second  Business Day  following  the eleventh day of
such month and, provided further, that if the eleventh day of any month is not a
Business Day, the  Distribution  Date shall be the third  Business Day following
the eleventh day of such month, to the Person in whose name this  Certificate is
registered  as of the related  Record Date, an amount equal to such Person's pro
rata share (based on the Percentage Interest represented by this Certificate) of
that  portion  of  the   aggregate   amount  of  principal   and  interest  then
distributable,  if  any,  allocable  to the  Class  B-3  Certificates  for  such
Distribution  Date,  all as more fully  described  in the Pooling and  Servicing
Agreement.

                  During  each  Interest  Accrual  Period  (as  defined  below),
interest on the Class B-3  Certificates  will be  calculated  based on a 360-day
year consisting of twelve 30-day months on the outstanding  Certificate  Balance
hereof.

                  Interest  accrued  on  this  Certificate  during  an  Interest
Accrual Period,  plus the aggregate  unpaid  Interest  Shortfall with respect to
this  Certificate,  if any, will be payable on the related  Distribution Date to
the extent  provided in the  Pooling  and  Servicing  Agreement.  The  "Interest
Accrual Period" with respect to any Distribution  Date commences on the eleventh
day of the month preceding the month in which such  Distribution Date occurs and
ends on the tenth  day of the  month in which  such  Distribution  Date  occurs,
provided that the first  Interest  Accrual  Period shall commence on the Cut-off
Date and end on November 10, 1996.  Interest for each Interest  Accrual  Period,
other than the Interest  Accrual  Period with respect to the  Distribution  Date
occurring in November 1996, is calculated  based on a 360-day year consisting of
twelve  30-day  months.   The  Interest  Accrual  Period  with  respect  to  the
Distribution  Date  occurring  in  November  1996 will be deemed to  consist  of
nineteen (19) days.

                  All  distributions  (other than the final  distribution on any
Certificate)  will be made by the Paying Agent to the persons in whose names the
Certificates  are registered at the close of business on each Record Date, which
will be the tenth day of the month in which the related Distribution Date occurs
or, if such day is not a Business  Day, the preceding  Business  Day;  provided,
however,  that with respect to the Distribution Date occurring in November 1996,
the Record Date will be the Closing Date, except as specified in the Pooling and
Servicing Agreement.  Such distributions shall be made on each Distribution Date
other  than the  Termination  Date to each  Certificateholder  of  record on the
related Record Date by check mailed by first class mail to the address set forth
therefor in the Certificate  Register or,  provided that such  Certificateholder
holds  Certificates with an aggregate initial  Certificate  Balance in excess of
$5,000,000,  and shall have provided the Paying Agent with wire  instructions in
writing at least five  Business  Days prior to the related  Record Date, by wire
transfer of immediately available funds to the account of such Certificateholder
at a bank or other entity  located in the United  States and having  appropriate
facilities therefor. The final distribution on each Certificate shall be made in
like manner,  but only upon presentment and surrender of such Certificate at the
office  of the  Trustee  or its  agent  (which  may be the  Paying  Agent or the
Certificate  Registrar  acting  as such  agent)  maintained  in the  Borough  of
Manhattan  that is specified in the notice to  Certificateholders  of such final
distribution.

                  Any funds not distributed on the  Termination  Date because of
failure of  Certificateholders  to tender their  Certificates shall be set aside
and held in  trust  for the  account  of the  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
and Servicing  Agreement shall not have been surrendered for cancellation within
six months after the time  specified in such  notice,  the Trustee  shall mail a
second notice to the remaining Certificateholders, at their last addresses shown
in the Certificate Register, to surrender their Certificates for cancellation in
order to receive,  from such funds held,  the final  distribution  with  respect
thereto.  If within one year after the second notice any  Certificate  shall not
have been surrendered for cancellation,  the Trustee may, directly or through an
agent,  take  appropriate  steps to  contact  the  remaining  Certificateholders
concerning   surrender  of  their  Certificates.   The  costs  and  expenses  of
maintaining such funds and of contacting Certificateholders shall be paid out of
the assets which remain  held.  If within two years after the second  notice any
Certificates shall not have been surrendered for cancellation,  the Paying Agent
shall pay to the Trustee all amounts  distributable to the Holders thereof,  and
the Trustee shall  thereafter  hold such amounts for the benefit of such Holders
until the  earlier of (i) its  termination  as  Trustee  under the  Pooling  and
Servicing  Agreement and the transfer of such amounts to a successor  Trustee or
(ii) the  termination of the Trust Fund and  distribution of such amounts to the
Class LR  Certificateholders.  No  interest  shall  accrue or be  payable to any
Certificateholder  on any  amount  held as a result of such  Certificateholder's
failure to surrender its  Certificate(s) for final payment thereof in accordance
with Section 9.01 of the Pooling and Servicing Agreement. Such funds held by the
Trustee  may be invested  under  certain  circumstances,  and subject to certain
conditions as specified in the Pooling and Servicing Agreement.

                  This  Certificate  is limited in right of  payment  to,  among
other  things,  certain  collections  and  recoveries in respect of the Mortgage
Loans,  as more  specifically  set forth herein and in the Pooling and Servicing
Agreement.

                  As provided in the Pooling and Servicing Agreement,  the Trust
Fund  includes (i) such  Mortgage  Loans as from time to time are subject to the
Pooling and  Servicing  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage Loans due after Cut-off Date;  (iii) any REO Property;  (iv) all
revenues  received in respect of any REO Property;  (v) the  Servicer's  and the
Trustee's rights under the insurance policies with respect to the Mortgage Loans
required to be maintained  pursuant to the Pooling and  Servicing  Agreement and
any proceeds thereof;  (vi) any Assignments of Leases, Rents and Profits and any
security  agreements;  (vii) any  indemnities or guaranties,  Escrow Accounts or
other collateral given as additional security for any Mortgage Loans; (viii) all
assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts, the Escrow
Accounts and the Reserve  Accounts  (to the extent such assets in such  accounts
are  not  assets  of the  respective  Borrowers),  the  Upper-Tier  Distribution
Account, the Interest Reserve Account, the Default Interest Distribution Account
and the Excess Interest  Distribution  Account,  including  reinvestment income;
(ix)  any  environmental   indemnity   agreements   relating  to  the  Mortgaged
Properties;  (x) the rights and remedies  under the Mortgage  Loan  Purchase and
Sale  Agreement;  and (xi) the proceeds of any of the foregoing  (other than any
interest earned on deposits in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow Accounts and any Reserve Accounts, to the extent such interest belongs to
the related  Borrower).  As provided  in the  Pooling and  Servicing  Agreement,
withdrawals  may be made from certain of the  above-accounts  for purposes other
than distributions to Certificateholders.

                  This Certificate does not purport to summarize the Pooling and
Servicing  Agreement,  and  reference  is  made  to the  Pooling  and  Servicing
Agreement for the interests, rights, benefits,  obligations and duties evidenced
hereby, and the limitations  thereon,  and the rights,  duties and immunities of
the Trustee.

                  As provided in the Pooling and Servicing Agreement and subject
to certain  limitations set forth therein,  this  Certificate is transferable or
exchangeable  only  upon  surrender  of  this  Certificate  to  the  Certificate
Registrar at the Corporate Trust Office together with an assignment and transfer
(executed  by the  Holder  or his  duly  authorized  attorney),  subject  to the
requirements in Article V of the Pooling and Servicing Agreement. Upon surrender
for registration of transfer of this Certificate, subject to the requirements of
Article V of the Pooling and Servicing Agreement,  the Trustee shall execute and
the  Authenticating  Agent shall duly authenticate in the name of the designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Servicer, the Special Servicer, the Trustee, the
Fiscal Agent, the Certificate  Registrar,  any Paying Agent and any agent of any
of them may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the  Depositor,  the  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any  agent of any of them  shall be  affected  by notice to the
contrary.

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

                  The Pooling and Servicing Agreement or any Custodial Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Trustee,  and the Fiscal Agent, without the consent of any of the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  in either of such  agreements  that may be  inconsistent  with other
provisions in such  agreements,  (iii) to amend any provision of the Pooling and
Servicing  Agreement to the extent necessary or desirable to maintain the rating
or ratings  assigned  to each of the  Classes of  Regular  Certificates  by each
Rating Agency,  or (iv) to amend or supplement  any  provisions  with respect to
matters or questions  arising under the Pooling and Servicing  Agreement,  which
shall  not  adversely  affect  in any  material  respect  the  interests  of any
Certificateholder  not consenting thereto, as evidenced by an opinion of counsel
or a  confirmation  in writing  from each Rating  Agency that such  amendment or
supplement  will not result in a  qualification,  downgrade or withdrawal of the
then  current  rating or  ratings  then  assigned  to any  outstanding  Class of
Certificates.   Notwithstanding  any  contrary  provision  of  the  Pooling  and
Servicing  Agreement,  no amendment  shall be made to the Pooling and  Servicing
Agreement or any Custodial  Agreement unless, if requested by the Servicer,  the
Special Servicer and/or the Trustee, the Servicer,  the Special Servicer and the
Trustee shall have  received an Opinion of Counsel,  at the expense of the party
requesting  such  amendment  (or,  if such  amendment  is required by any Rating
Agency to maintain  the rating  issued by it or requested by the Trustee for any
purpose described in the Pooling and Servicing Agreement, then at the expense of
the Trust  Fund),  to the effect that such  amendment  will not cause either the
Upper-Tier  REMIC or Lower-Tier  REMIC to fail to qualify as a REMIC at any time
that any  Certificates are outstanding or cause a tax to be imposed on the Trust
Fund  under the  REMIC  Provisions  (other  than a tax at the  highest  marginal
corporate tax rate on net income from foreclosed property).

                  The Pooling and Servicing Agreement or any Custodial Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the  Trustee,  and the Fiscal  Agent with the consent of the
Holders  of the  Regular  Certificates  evidencing  not less than 66 2/3% of the
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

                  (i)               reduce in any manner the amount of, or delay
                                    the timing of, payments received on Mortgage
                                    Loans which are  required to be  distributed
                                    on any  Certificate  without  the consent of
                                    each affected Certificateholder;

                  (ii)              change the  percentages  of Voting Rights of
                                    Holders of  Certificates  which are required
                                    to consent to any action or  inaction  under
                                    the Pooling and Servicing Agreement, without
                                    the   consent   of   the   Holders   of  all
                                    Certificates then outstanding;

                  (iii)             alter the  servicing  standard  set forth in
                                    the Pooling and  Servicing  Agreement or the
                                    obligations   the   Servicer,   the  Special
                                    Servicer, the Trustee or the Fiscal Agent to
                                    make a P&I  Advance  without  the consent of
                                    the Holders of all Certificates representing
                                    all of the Percentage Interests of the Class
                                    or Classes affected thereby; or

                  (iv)              amend  Section  10.07  of  the  Pooling  and
                                    Servicing Agreement,  without the consent of
                                    the holders of all Certificates representing
                                    all the Percentage Interests of the class or
                                    classes affected thereby.

                  Further,  the Depositor,  the Servicer,  the Special Servicer,
the Trustee,  and the Fiscal Agent,  at any time and from time to time,  without
the  consent of the  Certificateholders,  may amend the  Pooling  and  Servicing
Agreement or the Custodial  Agreement to modify,  eliminate or add to any of its
provisions to such extent as shall be necessary to maintain the qualification of
the Trust REMIC as two  separate  REMICs,  or to prevent the  imposition  of any
additional material state or local taxes, at all times that any Certificates are
outstanding;  provided, however, that such action, as evidenced by an Opinion of
Counsel  (obtained at the expense of the Trust Fund), is necessary or helpful to
maintain such  qualification or to prevent the imposition of any such taxes, and
would  not  adversely  affect  in  any  material  respect  the  interest  of any
Certificateholder.

                  Any Holder of Class LR Certificates  representing greater than
a 50% Percentage  Interest in such may effect an early  termination of the Trust
Fund,  upon not less  than 30 days'  prior  Notice of  Termination  given to the
Trustee  and  Servicer  any time on or after the Early  Termination  Notice Date
(defined as any date as of which the aggregate Stated  Principal  Balance of the
Mortgage Loans is less than 1.0% of the aggregate  Stated  Principal  Balance of
the  Mortgage  Loans  as  of  the  Cut-off  Date)   specifying  the  Anticipated
Termination  Date, by purchasing on such date all, but not less than all, of the
Mortgage  Loans then  included in the Trust Fund,  and all property  acquired in
respect of any Mortgage Loan, at a purchase price, payable in cash, equal to not
less than the greater of:

                   (i)     the sum of

                           (A)      100% of the unpaid principal balance of each
                                    Mortgage  Loan included in the Trust Fund as
                                    of the last day of the month  preceding such
                                    Distribution Date;

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date;

                           (D)      the aggregate  amount of  unreimbursed
                                    Advances and unpaid Trust Fund expenses; or

                  (ii)     the  aggregate  fair  market  value  of the  Mortgage
                           Loans, and all other property  acquired in respect of
                           any Mortgage  Loan in the Trust Fund, on the last day
                           of the month  preceding  such  Distribution  Date, as
                           determined by an Independent  appraiser acceptable to
                           the Servicer as of a date not more than 30 days prior
                           to  the  last  day  of  the  month   preceding   such
                           Distribution Date, together with one month's interest
                           thereon at the Mortgage Rate.

                  The Servicer or the Depositor may also effect such termination
as provided  above if it first  notifies  each Holder of a Class LR  Certificate
through the Trustee of its  intention to do so in writing at least 30 days prior
to the Early Termination Notice Date and no Class LR Holder terminates the Trust
Fund as  described  above  within  such 30 day  period.  All costs and  expenses
incurred by any and all parties to the Pooling and Servicing Agreement or by the
Trust Fund pursuant to Section  9.01(c) of the Pooling and  Servicing  Agreement
shall be borne by the party  exercising  its  purchase  rights  thereunder.  The
Trustee shall be entitled to rely conclusively on any  determination  made by an
Independent  appraiser  pursuant to Section 9.01(c) of the Pooling and Servicing
Agreement.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the repurchase of the Mortgage
Loans by the Depositor,  the Servicer or the Holder of the Class LR Certificates
as described  above;  or (ii) the later of (a) the receipt or  collection of the
last payment due on any  Mortgage  Loan  included in the Trust Fund,  or (b) the
liquidation and disposition  pursuant to the Pooling and Servicing  Agreement of
the last  asset held by the Trust  Fund.  In no event,  however,  will the trust
created by the Pooling and Servicing Agreement continue beyond the expiration of
21  years  from the  death of the last  surviving  descendant(s)  of  Joseph  P.
Kennedy, the late ambassador of the United States to the United Kingdom,  living
on the date hereof.

                  This  Certificate  is issued on October 22, 1996, and based on
its issue price of 64.1875000% and a stated  redemption  price at maturity equal
to its initial principal balance (plus nine days of interest at the pass-through
rate hereon),  is issued with original issue discount ("OID") for federal income
tax  purposes.  Assuming  (a) that  this  Certificate  pays in  accordance  with
projected  cash flows  reflecting  the  prepayment  assumption  of of 0% CPR (as
defined in the Prospectus  Supplement dated October 16, 1996 with respect to the
offering of the Class A-1A,  Class A-1B,  Class A-1C,  Class A-CS1,  Class A-1D,
Class A-2, Class A-3, Class A-4 and Class A-5  Certificates)  used to price this
Certificate  and (b)  that  all ARD  Loans  prepay  on the  related  Anticipated
Repayment Dates: (i) the amount of OID as a percentage of the initial  principal
balance of this Certificate is approximately 35.81250000%; (ii) the annual yield
to maturity of this Certificate,  compounded monthly,  is approximately  15.16%;
and (iii) the amount of OID allocable to the short first accrual period (October
22, 1996 to November 13, 1996) as a percentage of the initial  principal balance
of this  Certificate,  calculated  using  the  exact  method,  is  approximately
0.08504502%.

                  Unless the Certificate of  Authentication  on this Certificate
has been executed by the Trustee or on its behalf by the  Authenticating  Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.

                     [SIGNATURES COMMENCE ON FOLLOWING PAGE]



<PAGE>



                  IN WITNESS WHEREOF, the Trustee has caused this Class B-3 Rule
144A Certificate to be duly executed.

Dated:


                                            LASALLE NATIONAL BANK, not in its
                                            individual capacity but solely as
                                            Trustee



                                            By:  _______________________________
                                                      Authorized Officer



                          Certificate of Authentication
                          -----------------------------

                  This is the Class B-3 Rule 144A Certificate referred to in the
Pooling and Servicing Agreement.

Dated:


                                            LASALLE NATIONAL BANK, not in its
                                            individual capacity but solely as
                                            Authenticating Agent



                                            By:  _______________________________
                                                      Authorized Officer




<PAGE>





                                   Schedule A


             Certificate Balance of
             Individual Certificates 
             or Rule Regulation S
             Global Certificate
             exchanged or transferred
             for, or issued in exchange
             for or upon transfer of,      Remaining Principal 
             an interest in this Rule      Amount of this Rule        Notation
 Date        144A Global Certificate       144 A Global Certificate   Made By
 ----        -----------------------       ------------------------   -------

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

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

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

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

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

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

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

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

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

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

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

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

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

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




<PAGE>



                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and transfer(s) unto  ------------------------------------------------
- - --------------------------------------------------------------------------------
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class B-3 Certificate  and hereby  authorize(s)  the  registration of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Class B-3  Certificate  of the entire  Percentage  Interest  represented  by the
within Class B-3 Certificates to the above-named Assignee(s) and to deliver such
Class B-3 Certificate to the following address:
- - --------------------------------------------------------------------------------
- - --------------------------------------------------------------------------------


Date: ---------------                            -------------------------------
                                                 Signature by or on behalf of
                                                 Assignor(s)


                                                 -------------------------------
                                                 Taxpayer Identification Number




<PAGE>




                            DISTRIBUTION INSTRUCTIONS

                  The  Assignee(s)  should include the following for purposes of
distribution:

     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distributions: -----------------------------------------------------------------
- - --------------------------------------------------------------------------------
- - -------------------------------------------------------------------------------.

     Distributions,  if be made by wire transfer in immediately  available funds
to -----------------------------------------------------------------------------
for the account of -------------------------------------------------------------
account number ------------------------------------------------.

This information is provided by ------------------------------------------------
the Assignee(s) named above, or ------------------------------------------------
as its (their) agent.

                                            By:---------------------------------



                                                --------------------------------
                                                 [Please print or type name(s)]



                                                --------------------------------
                                                Title



                                                --------------------------------
                                                Taxpayer Identification Number



<PAGE>





                                  EXHIBIT A-14

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR,  THE MORTGAGE LOAN SELLER,  THE SERVICER,  THE SPECIAL SERVICER,  THE
TRUSTEE,  THE FISCAL AGENT OR ANY OF THEIR  RESPECTIVE  AFFILIATES.  NEITHER THE
CERTIFICATES NOR THE UNDERLYING  MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY
GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET FORTH BELOW.

THIS  CERTIFICATE  HAS NOT  BEEN  AND  WILL  NOT BE  REGISTERED  UNDER  THE U.S.
SECURITIES  ACT OF 1933,  AS AMENDED (THE "1933  ACT"),  OR ANY STATE OR FOREIGN
SECURITIES LAW. THE HOLDER HEREOF, BY PURCHASING THIS  CERTIFICATE,  AGREES THAT
THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY
IN  COMPLIANCE  WITH THE  1933 ACT AND  OTHER  APPLICABLE  LAWS AND ONLY  (A)(1)
PURSUANT TO RULE 144A UNDER THE 1933 ACT TO AN  INSTITUTIONAL  INVESTOR THAT THE
HOLDER  REASONABLY  BELIEVES  IS A  QUALIFIED  INSTITUTIONAL  BUYER,  WITHIN THE
MEANING  OF  RULE  144A  ("QIB")  PURCHASING  FOR ITS OWN  ACCOUNT  OR A  PERSON
PURCHASING FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE,
THAT THE REOFFER, RESALE, PLEDGE, OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON
RULE 144A, (2) IN CERTIFICATED FORM TO AN "INSTITUTIONAL ACCREDITED INVESTOR" AS
SUCH TERM IS DEFINED IN RULE  501(a)(1),  (2), (3) OR (7) OF  REGULATION D UNDER
THE 1933 ACT, OR (3) IN AN OFFSHORE  TRANSACTION IN ACCORDANCE  WITH RULE 903 OR
904 OF  REGULATION  S UNDER  THE 1933 ACT AND (B) IN  ACCORDANCE  WITH ANY OTHER
APPLICABLE SECURITIES LAWS OF ANY STATE OF THE UNITED STATES.

THIS CLASS B-4 CERTIFICATE IS SUBORDINATE TO THE CLASS A-1A,  CLASS A-1B,  CLASS
A-1C,  CLASS A-CS1,  CLASS A-1D,  CLASS A-CS2,  CLASS A-2, CLASS A-3, CLASS A-4,
CLASS A-5, CLASS B-1, CLASS B-2 AND CLASS B-4  CERTIFICATES AS AND TO THE EXTENT
SET FORTH IN THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF THE EMPLOYEE  RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"),  SECTION 4975 OF THE INTERNAL
REVENUE  CODE OF 1986,  AS AMENDED  (THE  "CODE"),  OR ANY  ESSENTIALLY  SIMILAR
FEDERAL,  STATE OR LOCAL  LAW (A  "SIMILAR  LAW")  (EACH,  A  "PLAN"),  OR (B) A
COLLECTIVE  INVESTMENT  FUND IN WHICH  SUCH  PLANS ARE  INVESTED,  AN  INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED  PURSUANT  TO ERISA OR ANY  SIMILAR  LAW TO
INCLUDE  ASSETS OF PLANS) OR OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR
USING THE ASSETS OF ANY SUCH PLAN,  OTHER THAN AN  INSURANCE  COMPANY  USING THE
ASSETS OF ITS GENERAL ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE
SUBSEQUENT  HOLDING OF SUCH  CERTIFICATE  BY SUCH  INSURANCE  COMPANY  WOULD NOT
CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF SECTION
406 OR  407  OF  ERISA,  SECTION  4975  OF THE  CODE,  OR A  MATERIALLY  SIMILAR
CHARACTERIZATION  UNDER ANY SIMILAR LAW.  TRANSFEREES OF THIS CERTIFICATE TAKING
DELIVERY IN  CERTIFICATED  FORM SHALL BE REQUIRED EITHER (i) TO DELIVER A LETTER
IN THE FORM OF  EXHIBIT  D-2 OF THE  POOLING  AND  SERVICING  AGREEMENT  TO SUCH
EFFECT,  OR (ii) IN THE EVENT THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A)
OR (B)  ABOVE,  EXCEPT IN THE CASE OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE
TRANSFERRED  UNLESS THE  TRANSFEREE  REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE REGISTRAR THAT THE PURCHASE OR HOLDING OF THE CERTIFICATES BY OR
ON BEHALF OF A PLAN WILL NOT RESULT IN THE ASSETS OF THE TRUST  BEING  DEEMED TO
BE "PLAN ASSETS" AND SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF ERISA
OR THE PROHIBITED  TRANSACTION  PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW,
WILL NOT CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION WITHIN THE MEANING OF
SECTION  406 OR 407 OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT
THE SERVICER,  THE DEPOSITOR,  THE TRUSTEE OR THE  CERTIFICATE  REGISTRAR TO ANY
OBLIGATION OR LIABILITY.  THE  TRANSFEREE OF A BENEFICIAL  INTEREST IN A "GLOBAL
CERTIFICATE" THAT IS A "RESTRICTED  CERTIFICATE" (EACH AS DEFINED IN THE POOLING
AND SERVICING AGREEMENT) SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PLAN OR A
PERSON  ACTING ON BEHALF OF ANY PLAN OR USING THE  ASSETS OF ANY PLAN TO ACQUIRE
SUCH INTEREST,  OTHER THAN AN INSURANCE  COMPANY USING THE ASSETS OF ITS GENERAL
ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE SUBSEQUENT HOLDING OF
SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD NOT CONSTITUTE OR RESULT IN A
PROHIBITED  TRANSACTION  WITHIN  THE  MEANING  OF  SECTION  406 OR 407 OF ERISA,
SECTION 4975 OF THE CODE,  OR A MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY
SIMILAR LAW.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

SOLELY FOR U.S.  FEDERAL  INCOME TAX  PURPOSES,  THIS  CERTIFICATE  REPRESENTS A
"REGULAR  INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE
TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G(a)(1) AND 860D OF THE INTERNAL
REVENUE CODE OF 1986.




<PAGE>




                        ASSET SECURITIZATION CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1996-D3, CLASS B-4


                          RULE 144A GLOBAL CERTIFICATE

Pass-Through Rate:  9.12527%*   

First Distribution Date:                        Cut-off Date:  October 22, 1996
November 14, 1996

Aggregate Initial                               Scheduled Final
Certificate Balance of the                      Distribution Date:
Class B-4 Certificates:                         October 13, 2026
$15,650,746.00

CUSIP:  045424CN6                               ISIN:  US045424CN61

CINS:  USU04509BH4                              Initial Certificate
                                                Balance of this Certificate:
                                                $

Rule 144A Global No.: B-4-___

                  This  certifies  that  ____________________  is the registered
owner  of a  beneficial  ownership  interest  in a  Trust  Fund,  including  the
distributions to be made with respect to the Class B-4  Certificates.  The Trust
Fund, described more fully below, consists primarily of a pool of Mortgage Loans
secured by commercial and  multifamily  properties.  The Trust Fund was created,
and the Mortgage Loans are to be serviced, pursuant to the Pooling and Servicing
Agreement (as defined below).  The Holder of this Certificate,  by virtue of the
acceptance  hereof,  assents  to the terms,  provisions  and  conditions  of the
Pooling and  Servicing  Agreement  and is bound  thereby.  Also issued under the
Pooling and  Servicing  Agreement  are the Class A-1A,  Class A-1B,  Class A-1C,
Class A-CS1,  Class A-1D,  Class A-CS2,  Class A-2,  Class A-3, Class A-4, Class
A-5, Class B-1, Class B-2, Class B-3, Class B-4H,  Class V-1, Class V-2, Class R
and  Class LR  Certificates  (together  with the  Class  B-4  Certificates,  the
"Certificates";  the  Holders  of  Certificates  issued  under the  Pooling  and
Servicing    Agreement    are    collectively     referred    to    herein    as
"Certificateholders").

                  This  Certificate  is issued  pursuant  to, and in  accordance
with, the terms of a Pooling and Servicing Agreement dated as of October 1, 1996
(the  "Pooling  and  Servicing  Agreement"),  by and among Asset  Securitization
Corporation,  as Depositor,  AMRESCO Management,  Inc., as Servicer,  CRIIMI MAE
Services Limited  Partnership,  as Special  Servicer,  LaSalle National Bank, as
Trustee,  and ABN AMRO Bank N.V.,  as Fiscal  Agent.  To the extent not  defined
herein,  capitalized  terms used herein shall have the meanings assigned thereto
in the Pooling and Servicing Agreement.

- - ----------
* The Pass-Through  Rate is for the Distribution Date occurring in October 1996.
The Pass-Through Rate for all subsequent  Distribution Dates shall be calculated
as provided in the Pooling and Servicing Agreement.


<PAGE>

                  This  Certificate  represents a "regular  interest" in a "real
estate mortgage investment  conduit," as those terms are defined,  respectively,
in  Sections  860G(a)(1)  and 860D of the  Internal  Revenue  Code of  l986,  as
amended.

                  The Trustee makes no  representation  or warranty as to any of
the  statements   contained  herein  or  the  validity  or  sufficiency  of  the
Certificates  or the Mortgage  Loans and has executed  this  Certificate  in its
limited capacity as Trustee under the Pooling and Servicing Agreement.

                  Pursuant to the terms of the Pooling and Servicing  Agreement,
the  Trustee,  or the Paying  Agent on behalf of the  Trustee,  will  distribute
(other than the final distribution on any Certificate), on the thirteenth day of
each month,  or if such day is not a Business Day, the Business Day  immediately
following   such  day,   commencing  in  November,   1996  (each  such  date,  a
"Distribution Date") provided,  however, that in any month the Distribution Date
will be no earlier than the second  Business Day  following  the eleventh day of
such month and, provided further, that if the eleventh day of any month is not a
Business Day, the  Distribution  Date shall be the third  Business Day following
the eleventh day of such month, to the Person in whose name this  Certificate is
registered  as of the related  Record Date, an amount equal to such Person's pro
rata share (based on the Percentage Interest represented by this Certificate) of
that  portion  of  the   aggregate   amount  of  principal   and  interest  then
distributable,  if  any,  allocable  to the  Class  B-4  Certificates  for  such
Distribution  Date,  all as more fully  described  in the Pooling and  Servicing
Agreement.

                  During  each  Interest  Accrual  Period  (as  defined  below),
interest on the Class B-4  Certificates  will be  calculated  based on a 360-day
year consisting of twelve 30-day months on the outstanding  Certificate  Balance
hereof.

                  Interest  accrued  on  this  Certificate  during  an  Interest
Accrual Period,  plus the aggregate  unpaid  Interest  Shortfall with respect to
this  Certificate,  if any, will be payable on the related  Distribution Date to
the extent  provided in the  Pooling  and  Servicing  Agreement.  The  "Interest
Accrual Period" with respect to any Distribution  Date commences on the eleventh
day of the month preceding the month in which such  Distribution Date occurs and
ends on the tenth  day of the  month in which  such  Distribution  Date  occurs,
provided that the first  Interest  Accrual  Period shall commence on the Cut-off
Date and end on November 10, 1996.  Interest for each Interest  Accrual  Period,
other than the Interest  Accrual  Period with respect to the  Distribution  Date
occurring in November 1996, is calculated  based on a 360-day year consisting of
twelve  30-day  months.   The  Interest  Accrual  Period  with  respect  to  the
Distribution  Date  occurring  in  November  1996 will be deemed to  consist  of
nineteen (19) days.

                  All  distributions  (other than the final  distribution on any
Certificate)  will be made by the Paying Agent to the persons in whose names the
Certificates  are registered at the close of business on each Record Date, which
will be the tenth day of the month in which the related Distribution Date occurs
or, if such day is not a Business  Day, the preceding  Business  Day;  provided,
however,  that with respect to the Distribution Date occurring in November 1996,
the Record Date will be the Closing Date, except as specified in the Pooling and
Servicing Agreement.  Such distributions shall be made on each Distribution Date
other  than the  Termination  Date to each  Certificateholder  of  record on the
related Record Date by check mailed by first class mail to the address set forth
therefor in the Certificate  Register or,  provided that such  Certificateholder
holds  Certificates with an aggregate initial  Certificate  Balance in excess of
$5,000,000,  and shall have provided the Paying Agent with wire  instructions in
writing at least five  Business  Days prior to the related  Record Date, by wire
transfer of immediately available funds to the account of such Certificateholder
at a bank or other entity  located in the United  States and having  appropriate
facilities therefor. The final distribution on each Certificate shall be made in
like manner,  but only upon presentment and surrender of such Certificate at the
office  of the  Trustee  or its  agent  (which  may be the  Paying  Agent or the
Certificate  Registrar  acting  as such  agent)  maintained  in the  Borough  of
Manhattan  that is specified in the notice to  Certificateholders  of such final
distribution.

                  Any funds not distributed on the  Termination  Date because of
failure of  Certificateholders  to tender their  Certificates shall be set aside
and held in  trust  for the  account  of the  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
and Servicing  Agreement shall not have been surrendered for cancellation within
six months after the time  specified in such  notice,  the Trustee  shall mail a
second notice to the remaining Certificateholders, at their last addresses shown
in the Certificate Register, to surrender their Certificates for cancellation in
order to receive,  from such funds held,  the final  distribution  with  respect
thereto.  If within one year after the second notice any  Certificate  shall not
have been surrendered for cancellation,  the Trustee may, directly or through an
agent,  take  appropriate  steps to  contact  the  remaining  Certificateholders
concerning   surrender  of  their  Certificates.   The  costs  and  expenses  of
maintaining such funds and of contacting Certificateholders shall be paid out of
the assets which remain  held.  If within two years after the second  notice any
Certificates shall not have been surrendered for cancellation,  the Paying Agent
shall pay to the Trustee all amounts  distributable to the Holders thereof,  and
the Trustee shall  thereafter  hold such amounts for the benefit of such Holders
until the  earlier of (i) its  termination  as  Trustee  under the  Pooling  and
Servicing  Agreement and the transfer of such amounts to a successor  Trustee or
(ii) the  termination of the Trust Fund and  distribution of such amounts to the
Class LR  Certificateholders.  No  interest  shall  accrue or be  payable to any
Certificateholder  on any  amount  held as a result of such  Certificateholder's
failure to surrender its  Certificate(s) for final payment thereof in accordance
with Section 9.01 of the Pooling and Servicing Agreement. Such funds held by the
Trustee  may be invested  under  certain  circumstances,  and subject to certain
conditions as specified in the Pooling and Servicing Agreement.

                  This  Certificate  is limited in right of  payment  to,  among
other  things,  certain  collections  and  recoveries in respect of the Mortgage
Loans,  as more  specifically  set forth herein and in the Pooling and Servicing
Agreement.

                  As provided in the Pooling and Servicing Agreement,  the Trust
Fund  includes (i) such  Mortgage  Loans as from time to time are subject to the
Pooling and  Servicing  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage Loans due after Cut-off Date;  (iii) any REO Property;  (iv) all
revenues  received in respect of any REO Property;  (v) the  Servicer's  and the
Trustee's rights under the insurance policies with respect to the Mortgage Loans
required to be maintained  pursuant to the Pooling and  Servicing  Agreement and
any proceeds thereof;  (vi) any Assignments of Leases, Rents and Profits and any
security  agreements;  (vii) any  indemnities or guaranties,  Escrow Accounts or
other collateral given as additional security for any Mortgage Loans; (viii) all
assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts, the Escrow
Accounts and the Reserve  Accounts  (to the extent such assets in such  accounts
are  not  assets  of the  respective  Borrowers),  the  Upper-Tier  Distribution
Account, the Interest Reserve Account, the Default Interest Distribution Account
and the Excess Interest  Distribution  Account,  including  reinvestment income;
(ix)  any  environmental   indemnity   agreements   relating  to  the  Mortgaged
Properties;  (x) the rights and remedies  under the Mortgage  Loan  Purchase and
Sale  Agreement;  and (xi) the proceeds of any of the foregoing  (other than any
interest earned on deposits in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow Accounts and any Reserve Accounts, to the extent such interest belongs to
the related  Borrower).  As provided  in the  Pooling and  Servicing  Agreement,
withdrawals  may be made from certain of the  above-accounts  for purposes other
than distributions to Certificateholders.

                  This Certificate does not purport to summarize the Pooling and
Servicing  Agreement,  and  reference  is  made  to the  Pooling  and  Servicing
Agreement for the interests, rights, benefits,  obligations and duties evidenced
hereby, and the limitations  thereon,  and the rights,  duties and immunities of
the Trustee.

                  As provided in the Pooling and Servicing Agreement and subject
to certain  limitations set forth therein,  this  Certificate is transferable or
exchangeable  only  upon  surrender  of  this  Certificate  to  the  Certificate
Registrar at the Corporate Trust Office together with an assignment and transfer
(executed  by the  Holder  or his  duly  authorized  attorney),  subject  to the
requirements in Article V of the Pooling and Servicing Agreement. Upon surrender
for registration of transfer of this Certificate, subject to the requirements of
Article V of the Pooling and Servicing Agreement,  the Trustee shall execute and
the  Authenticating  Agent shall duly authenticate in the name of the designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Servicer, the Special Servicer, the Trustee, the
Fiscal Agent, the Certificate  Registrar,  any Paying Agent and any agent of any
of them may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the  Depositor,  the  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any  agent of any of them  shall be  affected  by notice to the
contrary.

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

                  The Pooling and Servicing Agreement or any Custodial Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Trustee,  and the Fiscal Agent, without the consent of any of the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  in either of such  agreements  that may be  inconsistent  with other
provisions in such  agreements,  (iii) to amend any provision of the Pooling and
Servicing  Agreement to the extent necessary or desirable to maintain the rating
or ratings  assigned  to each of the  Classes of  Regular  Certificates  by each
Rating Agency,  or (iv) to amend or supplement  any  provisions  with respect to
matters or questions  arising under the Pooling and Servicing  Agreement,  which
shall  not  adversely  affect  in any  material  respect  the  interests  of any
Certificateholder  not consenting thereto, as evidenced by an opinion of counsel
or a  confirmation  in writing  from each Rating  Agency that such  amendment or
supplement  will not result in a  qualification,  downgrade or withdrawal of the
then  current  rating or  ratings  then  assigned  to any  outstanding  Class of
Certificates.   Notwithstanding  any  contrary  provision  of  the  Pooling  and
Servicing  Agreement,  no amendment  shall be made to the Pooling and  Servicing
Agreement or any Custodial  Agreement unless, if requested by the Servicer,  the
Special Servicer and/or the Trustee, the Servicer,  the Special Servicer and the
Trustee shall have  received an Opinion of Counsel,  at the expense of the party
requesting  such  amendment  (or,  if such  amendment  is required by any Rating
Agency to maintain  the rating  issued by it or requested by the Trustee for any
purpose described in the Pooling and Servicing Agreement, then at the expense of
the Trust  Fund),  to the effect that such  amendment  will not cause either the
Upper-Tier  REMIC or Lower-Tier  REMIC to fail to qualify as a REMIC at any time
that any  Certificates are outstanding or cause a tax to be imposed on the Trust
Fund  under the  REMIC  Provisions  (other  than a tax at the  highest  marginal
corporate tax rate on net income from foreclosed property).

                  The Pooling and Servicing Agreement or any Custodial Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the  Trustee,  and the Fiscal  Agent with the consent of the
Holders  of the  Regular  Certificates  evidencing  not less than 66 2/3% of the
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

                  (i)               reduce in any manner the amount of, or delay
                                    the timing of, payments received on Mortgage
                                    Loans which are  required to be  distributed
                                    on any  Certificate  without  the consent of
                                    each affected Certificateholder;

                  (ii)              change the  percentages  of Voting Rights of
                                    Holders of  Certificates  which are required
                                    to consent to any action or  inaction  under
                                    the Pooling and Servicing Agreement, without
                                    the   consent   of   the   Holders   of  all
                                    Certificates then outstanding;

                  (iii)             alter the  servicing  standard  set forth in
                                    the Pooling and  Servicing  Agreement or the
                                    obligations   the   Servicer,   the  Special
                                    Servicer, the Trustee or the Fiscal Agent to
                                    make a P&I  Advance  without  the consent of
                                    the Holders of all Certificates representing
                                    all of the Percentage Interests of the Class
                                    or Classes affected thereby; or

                  (iv)              amend  Section  10.07  of  the  Pooling  and
                                    Servicing Agreement,  without the consent of
                                    the holders of all Certificates representing
                                    all the Percentage Interests of the class or
                                    classes affected thereby.

                  Further,  the Depositor,  the Servicer,  the Special Servicer,
the Trustee,  and the Fiscal Agent,  at any time and from time to time,  without
the  consent of the  Certificateholders,  may amend the  Pooling  and  Servicing
Agreement or the Custodial  Agreement to modify,  eliminate or add to any of its
provisions to such extent as shall be necessary to maintain the qualification of
the Trust REMIC as two  separate  REMICs,  or to prevent the  imposition  of any
additional material state or local taxes, at all times that any Certificates are
outstanding;  provided, however, that such action, as evidenced by an Opinion of
Counsel  (obtained at the expense of the Trust Fund), is necessary or helpful to
maintain such  qualification or to prevent the imposition of any such taxes, and
would  not  adversely  affect  in  any  material  respect  the  interest  of any
Certificateholder.

                  Any Holder of Class LR Certificates  representing greater than
a 50% Percentage  Interest in such may effect an early  termination of the Trust
Fund,  upon not less  than 30 days'  prior  Notice of  Termination  given to the
Trustee  and  Servicer  any time on or after the Early  Termination  Notice Date
(defined as any date as of which the aggregate Stated  Principal  Balance of the
Mortgage Loans is less than 1.0% of the aggregate  Stated  Principal  Balance of
the  Mortgage  Loans  as  of  the  Cut-off  Date)   specifying  the  Anticipated
Termination  Date, by purchasing on such date all, but not less than all, of the
Mortgage  Loans then  included in the Trust Fund,  and all property  acquired in
respect of any Mortgage Loan, at a purchase price, payable in cash, equal to not
less than the greater of:

                   (i)     the sum of

                           (A)      100% of the unpaid principal balance of each
                                    Mortgage  Loan included in the Trust Fund as
                                    of the last day of the month  preceding such
                                    Distribution Date;

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date;

                           (D)      the aggregate amount of unreimbursed
                                    Advances and unpaid Trust Fund expenses; or

                  (ii)     the  aggregate  fair  market  value  of the  Mortgage
                           Loans, and all other property  acquired in respect of
                           any Mortgage  Loan in the Trust Fund, on the last day
                           of the month  preceding  such  Distribution  Date, as
                           determined by an Independent  appraiser acceptable to
                           the Servicer as of a date not more than 30 days prior
                           to  the  last  day  of  the  month   preceding   such
                           Distribution Date, together with one month's interest
                           thereon at the Mortgage Rate.

                  The Servicer or the Depositor may also effect such termination
as provided  above if it first  notifies  each Holder of a Class LR  Certificate
through the Trustee of its  intention to do so in writing at least 30 days prior
to the Early Termination Notice Date and no Class LR Holder terminates the Trust
Fund as  described  above  within  such 30 day  period.  All costs and  expenses
incurred by any and all parties to the Pooling and Servicing Agreement or by the
Trust Fund pursuant to Section  9.01(c) of the Pooling and  Servicing  Agreement
shall be borne by the party  exercising  its  purchase  rights  thereunder.  The
Trustee shall be entitled to rely conclusively on any  determination  made by an
Independent  appraiser  pursuant to Section 9.01(c) of the Pooling and Servicing
Agreement.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the repurchase of the Mortgage
Loans by the Depositor,  the Servicer or the Holder of the Class LR Certificates
as described  above;  or (ii) the later of (a) the receipt or  collection of the
last payment due on any  Mortgage  Loan  included in the Trust Fund,  or (b) the
liquidation and disposition  pursuant to the Pooling and Servicing  Agreement of
the last  asset held by the Trust  Fund.  In no event,  however,  will the trust
created by the Pooling and Servicing Agreement continue beyond the expiration of
21  years  from the  death of the last  surviving  descendant(s)  of  Joseph  P.
Kennedy, the late ambassador of the United States to the United Kingdom,  living
on the date hereof.

                  This  Certificate  is issued on October 22, 1996, and based on
its issue price of 39.51563% and a stated  redemption price at maturity equal to
its initial  principal  balance (plus nine days of interest at the  pass-through
rate hereon),  is issued with original issue discount ("OID") for federal income
tax  purposes.  Assuming  (a) that  this  Certificate  pays in  accordance  with
projected  cash flows  reflecting  the  prepayment  assumption  of of 0% CPR (as
defined in the Prospectus  Supplement dated October 16, 1996 with respect to the
offering of the Class A-1A,  Class A-1B,  Class A-1C,  Class A-CS1,  Class A-1D,
Class A-2, Class A-3, Class A-4 and Class A-5  Certificates)  used to price this
Certificate  and (b)  that  all ARD  Loans  prepay  on the  related  Anticipated
Repayment Dates: (i) the amount of OID as a percentage of the initial  principal
balance of this Certificate is approximately 60.48437500%; (ii) the annual yield
to maturity of this Certificate,  compounded monthly,  is approximately  23.79%;
and (iii) the amount of OID allocable to the short first accrual period (October
22, 1996 to November 13, 1996) as a percentage of the initial  principal balance
of this  Certificate,  calculated  using  the  exact  method,  is  approximately
0.6521104 %.

                  Unless the Certificate of  Authentication  on this Certificate
has been executed by the Trustee or on its behalf by the  Authenticating  Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.

                     [SIGNATURES COMMENCE ON FOLLOWING PAGE]



<PAGE>



                  IN WITNESS WHEREOF, the Trustee has caused this Class B-4 Rule
144A Certificate to be duly executed.

Dated:


                                            LASALLE NATIONAL BANK, not in its 
                                            individual capacity but solely as
                                            Trustee



                                            By:  _______________________________
                                                       Authorized Officer



                          Certificate of Authentication
                          -----------------------------

                  This is the Class B-4 Rule 144A Certificate referred to in the
Pooling and Servicing Agreement.

Dated:


                                            LASALLE NATIONAL BANK, not in its
                                            individual capacity but solely as
                                            Authenticating Agent



                                            By:  _______________________________
                                                      Authorized Officer




<PAGE>





                                   Schedule A

             Certificate Balance of
             Individual Certificates 
             or Rule Regulation S
             Global Certificate
             exchanged or transferred
             for, or issued in exchange
             for or upon transfer of,      Remaining Principal 
             an interest in this Rule      Amount of this Rule        Notation
 Date        144A Global Certificate       144 A Global Certificate   Made By
 ----        -----------------------       ------------------------   -------

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

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

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

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

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

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

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

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

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

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

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

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

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

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




<PAGE>



                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and transfer(s) unto  ------------------------------------------------
- - --------------------------------------------------------------------------------
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class B-4 Certificate  and hereby  authorize(s)  the  registration of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Class B-4  Certificate  of the entire  Percentage  Interest  represented  by the
within Class B-4 Certificates to the above-named Assignee(s) and to deliver such
Class B-4 Certificate to the following address:
- - --------------------------------------------------------------------------------
- - --------------------------------------------------------------------------------


Date: ___________                             ----------------------------------
                                              Signature by or on behalf of
                                              Assignor(s)


                                              ----------------------------------
                                              Taxpayer Identification Number




<PAGE>




                            DISTRIBUTION INSTRUCTIONS

                  The  Assignee(s)  should include the following for purposes of
distribution:

     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distributions: -----------------------------------------------------------------
- - --------------------------------------------------------------------------------
- - -------------------------------------------------------------------------------.

     Distributions,  if be made by wire transfer in immediately  available funds
to ------------------------------------------------------------------------- for
the  account  of ---------------------------------------------------------------
account number ------------------------------------------------.

This information is provided by ------------------------------------------------
the Assignee(s) named above, or ------------------------------------------------
as its (their) agent.

                                            By: ________________________________



                                                --------------------------------
                                                 [Please print or type name(s)]



                                                --------------------------------
                                                Title



                                                --------------------------------
                                                Taxpayer Identification Number



<PAGE>




                                  EXHIBIT A-15

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR,  THE MORTGAGE LOAN SELLER,  THE SERVICER,  THE SPECIAL SERVICER,  THE
TRUSTEE,  THE FISCAL AGENT OR ANY OF THEIR  RESPECTIVE  AFFILIATES.  NEITHER THE
CERTIFICATES NOR THE UNDERLYING  MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY
GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET FORTH BELOW.

THIS  CERTIFICATE  HAS NOT  BEEN  AND  WILL  NOT BE  REGISTERED  UNDER  THE U.S.
SECURITIES  ACT OF 1933,  AS AMENDED (THE "1933  ACT"),  OR ANY STATE OR FOREIGN
SECURITIES LAW. THE HOLDER HEREOF, BY PURCHASING THIS  CERTIFICATE,  AGREES THAT
THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY
IN  COMPLIANCE  WITH THE  1933 ACT AND  OTHER  APPLICABLE  LAWS AND ONLY  (A)(1)
PURSUANT TO RULE 144A UNDER THE 1933 ACT TO AN  INSTITUTIONAL  INVESTOR THAT THE
HOLDER  REASONABLY  BELIEVES  IS A  QUALIFIED  INSTITUTIONAL  BUYER,  WITHIN THE
MEANING  OF  RULE  144A  ("QIB")  PURCHASING  FOR ITS OWN  ACCOUNT  OR A  PERSON
PURCHASING FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE,
THAT THE REOFFER, RESALE, PLEDGE, OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON
RULE 144A, (2) IN CERTIFICATED FORM TO AN "INSTITUTIONAL ACCREDITED INVESTOR" AS
SUCH TERM IS DEFINED IN RULE  501(a)(1),  (2), (3) OR (7) OF  REGULATION D UNDER
THE 1933 ACT, OR (3) IN AN OFFSHORE  TRANSACTION IN ACCORDANCE  WITH RULE 903 OR
904 OF  REGULATION  S UNDER  THE 1933 ACT AND (B) IN  ACCORDANCE  WITH ANY OTHER
APPLICABLE SECURITIES LAWS OF ANY STATE OF THE UNITED STATES.

THIS CLASS B-4H  CERTIFICATE IS SUBORDINATE TO THE CLASS A-1A, CLASS A-1B, CLASS
A-1C,  CLASS A-CS1,  CLASS A-1D,  CLASS A-CS2,  CLASS A-2, CLASS A-3, CLASS A-4,
CLASS A-5, CLASS B-1, CLASS B-2, AND CLASS B-3 CERTIFICATES AS AND TO THE EXTENT
SET FORTH IN THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF THE EMPLOYEE  RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"),  SECTION 4975 OF THE INTERNAL
REVENUE  CODE OF 1986,  AS AMENDED  (THE  "CODE"),  OR ANY  ESSENTIALLY  SIMILAR
FEDERAL,  STATE OR LOCAL  LAW (A  "SIMILAR  LAW")  (EACH,  A  "PLAN"),  OR (B) A
COLLECTIVE  INVESTMENT  FUND IN WHICH  SUCH  PLANS ARE  INVESTED,  AN  INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED  PURSUANT  TO ERISA OR ANY  SIMILAR  LAW TO
INCLUDE  ASSETS OF PLANS) OR OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR
USING THE ASSETS OF ANY SUCH PLAN,  OTHER THAN AN  INSURANCE  COMPANY  USING THE
ASSETS OF ITS GENERAL ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE
SUBSEQUENT  HOLDING OF SUCH  CERTIFICATE  BY SUCH  INSURANCE  COMPANY  WOULD NOT
CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF SECTION
406 OR  407  OF  ERISA,  SECTION  4975  OF THE  CODE,  OR A  MATERIALLY  SIMILAR
CHARACTERIZATION  UNDER ANY SIMILAR LAW.  TRANSFEREES OF THIS CERTIFICATE TAKING
DELIVERY IN  CERTIFICATED  FORM SHALL BE REQUIRED EITHER (i) TO DELIVER A LETTER
IN THE FORM OF  EXHIBIT  D-2 OF THE  POOLING  AND  SERVICING  AGREEMENT  TO SUCH
EFFECT,  OR (ii) IN THE EVENT THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A)
OR (B)  ABOVE,  EXCEPT IN THE CASE OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE
TRANSFERRED  UNLESS THE  TRANSFEREE  REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE REGISTRAR THAT THE PURCHASE OR HOLDING OF THE CERTIFICATES BY OR
ON BEHALF OF A PLAN WILL NOT RESULT IN THE ASSETS OF THE TRUST  BEING  DEEMED TO
BE "PLAN ASSETS" AND SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF ERISA
OR THE PROHIBITED  TRANSACTION  PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW,
WILL NOT CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION WITHIN THE MEANING OF
SECTION  406 OR 407 OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT
THE SERVICER,  THE DEPOSITOR,  THE TRUSTEE OR THE  CERTIFICATE  REGISTRAR TO ANY
OBLIGATION OR LIABILITY.  THE  TRANSFEREE OF A BENEFICIAL  INTEREST IN A "GLOBAL
CERTIFICATE" THAT IS A "RESTRICTED  CERTIFICATE" (EACH AS DEFINED IN THE POOLING
AND SERVICING AGREEMENT) SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PLAN OR A
PERSON  ACTING ON BEHALF OF ANY PLAN OR USING THE  ASSETS OF ANY PLAN TO ACQUIRE
SUCH INTEREST,  OTHER THAN AN INSURANCE  COMPANY USING THE ASSETS OF ITS GENERAL
ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE SUBSEQUENT HOLDING OF
SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD NOT CONSTITUTE OR RESULT IN A
PROHIBITED  TRANSACTION  WITHIN  THE  MEANING  OF  SECTION  406 OR 407 OF ERISA,
SECTION 4975 OF THE CODE,  OR A MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY
SIMILAR LAW.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

SOLELY FOR U.S.  FEDERAL  INCOME TAX  PURPOSES,  THIS  CERTIFICATE  REPRESENTS A
"REGULAR  INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE
TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G(a)(1) AND 860D OF THE INTERNAL
REVENUE CODE OF 1986.




<PAGE>




                        ASSET SECURITIZATION CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                           SERIES 1996-D3, CLASS B-4H

Pass-Through Rate:  9.12527%*

First Distribution Date:                    Cut-off Date:  October 22, 1996
November 14, 1996

Aggregate Initial                           Scheduled Final
Certificate Balance of the                  Distribution Date:
Class B-4H Certificates:                    October 13, 2026
$1,000.80

CUSIP:  045424CP1                           ISIN:  US045424CP10

                                            Initial Certificate
                                            Balance of this Certificate:
                                            $

Individual Certificate No.:  B-4H-___

                  This certifies that ________________________ is the registered
owner  of a  beneficial  ownership  interest  in a  Trust  Fund,  including  the
distributions to be made with respect to the Class B-4H Certificates.  The Trust
Fund, described more fully below, consists primarily of a pool of Mortgage Loans
secured by commercial and  multifamily  properties.  The Trust Fund was created,
and the Mortgage Loans are to be serviced, pursuant to the Pooling and Servicing
Agreement (as defined below).  The Holder of this Certificate,  by virtue of the
acceptance  hereof,  assents  to the terms,  provisions  and  conditions  of the
Pooling and  Servicing  Agreement  and is bound  thereby.  Also issued under the
Pooling and  Servicing  Agreement  are the Class A-1A,  Class A-1B,  Class A-1C,
Class A-CS1,  Class A-1D,  Class A-CS2,  Class A-2,  Class A-3, Class A-4, Class
A-5,  Class B-1,  Class B-2, Class B-3, Class B-4, Class V-1, Class V-2, Class R
and Class LR  Certificates  (together  with the  Class  B-4H  Certificates,  the
"Certificates";  the  Holders  of  Certificates  issued  under the  Pooling  and
Servicing    Agreement    are    collectively     referred    to    herein    as
"Certificateholders").

                  This  Certificate  is issued  pursuant  to, and in  accordance
with, the terms of a Pooling and Servicing Agreement dated as of October 1, 1996
(the  "Pooling  and  Servicing  Agreement"),  by and among Asset  Securitization
Corporation,  as Depositor,  AMRESCO Management,  Inc., as Servicer,  CRIIMI MAE
Services Limited  Partnership,  as Special  Servicer,  LaSalle National Bank, as
Trustee,  and ABN AMRO Bank N.V.,  as Fiscal  Agent.  To the extent not  defined
herein,  capitalized  terms used herein shall have the meanings assigned thereto
in the Pooling and Servicing Agreement.

- - ----------
* The Pass-Through  Rate is for the Distribution Date occurring in October 1996.
The Pass-Through Rate for all subsequent  Distribution Dates shall be calculated
as provided in the Pooling and Servicing Agreement.


<PAGE>

                  This  Certificate  represents a "regular  interest" in a "real
estate mortgage investment  conduit," as those terms are defined,  respectively,
in  Sections  860G(a)(1)  and 860D of the  Internal  Revenue  Code of  l986,  as
amended.

                  The Trustee makes no  representation  or warranty as to any of
the  statements   contained  herein  or  the  validity  or  sufficiency  of  the
Certificates  or the Mortgage  Loans and has executed  this  Certificate  in its
limited capacity as Trustee under the Pooling and Servicing Agreement.

                  Pursuant to the terms of the Pooling and Servicing  Agreement,
the  Trustee,  or the Paying  Agent on behalf of the  Trustee,  will  distribute
(other than the final distribution on any Certificate), on the thirteenth day of
each month,  or if such day is not a Business Day, the Business Day  immediately
following   such  day,   commencing  in  November,   1996  (each  such  date,  a
"Distribution Date") provided,  however, that in any month the Distribution Date
will be no earlier than the second  Business Day  following  the eleventh day of
such month and, provided further, that if the eleventh day of any month is not a
Business Day, the  Distribution  Date shall be the third  Business Day following
the eleventh day of such month, to the Person in whose name this  Certificate is
registered  as of the related  Record Date, an amount equal to such Person's pro
rata share (based on the Percentage Interest represented by this Certificate) of
that  portion  of  the   aggregate   amount  of  principal   and  interest  then
distributable,  if any,  allocable  to the  Class  B-4H  Certificates  for  such
Distribution  Date,  all as more fully  described  in the Pooling and  Servicing
Agreement. Holders of this Certificate may be entitled to Prepayment Premium, as
provided in the Pooling and Servicing Agreement.

                  During  each  Interest  Accrual  Period  (as  defined  below),
interest on the Class B-4H  Certificates  will be calculated  based on a 360-day
year consisting of twelve 30-day months on the outstanding  Certificate  Balance
hereof.

                  Interest  accrued  on  this  Certificate  during  an  Interest
Accrual Period,  plus the aggregate  unpaid  Interest  Shortfall with respect to
this  Certificate,  if any, will be payable on the related  Distribution Date to
the extent  provided in the  Pooling  and  Servicing  Agreement.  The  "Interest
Accrual Period" with respect to any Distribution  Date commences on the eleventh
day of the month preceding the month in which such  Distribution Date occurs and
ends on the tenth day of the month in which such Distribution Date occurs.

                  All  distributions  (other than the final  distribution on any
Certificate)  will be made by the Paying Agent to the persons in whose names the
Certificates  are registered at the close of business on each Record Date, which
will be the tenth day of the month in which the related Distribution Date occurs
or, if such day is not a Business  Day, the preceding  Business  Day;  provided,
however,  that with respect to the Distribution Date occurring in November 1996,
the Record Date will be the Closing Date, except as specified in the Pooling and
Servicing Agreement.  Such distributions shall be made on each Distribution Date
other  than the  Termination  Date to each  Certificateholder  of  record on the
related Record Date by check mailed by first class mail to the address set forth
therefor in the Certificate  Register or,  provided that such  Certificateholder
holds  Certificates with an aggregate initial  Certificate  Balance in excess of
$5,000,000,  and shall have provided the Paying Agent with wire  instructions in
writing at least five  Business  Days prior to the related  Record Date, by wire
transfer of immediately available funds to the account of such Certificateholder
at a bank or other entity  located in the United  States and having  appropriate
facilities therefor. The final distribution on each Certificate shall be made in
like manner,  but only upon presentment and surrender of such Certificate at the
office  of the  Trustee  or its  agent  (which  may be the  Paying  Agent or the
Certificate  Registrar  acting  as such  agent)  maintained  in the  Borough  of
Manhattan  that is specified in the notice to  Certificateholders  of such final
distribution.

                  Any funds not distributed on the  Termination  Date because of
failure of  Certificateholders  to tender their  Certificates shall be set aside
and held in  trust  for the  account  of the  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
and Servicing  Agreement shall not have been surrendered for cancellation within
six months after the time  specified in such  notice,  the Trustee  shall mail a
second notice to the remaining Certificateholders, at their last addresses shown
in the Certificate Register, to surrender their Certificates for cancellation in
order to receive,  from such funds held,  the final  distribution  with  respect
thereto.  If within one year after the second notice any  Certificate  shall not
have been surrendered for cancellation,  the Trustee may, directly or through an
agent,  take  appropriate  steps to  contact  the  remaining  Certificateholders
concerning   surrender  of  their  Certificates.   The  costs  and  expenses  of
maintaining such funds and of contacting Certificateholders shall be paid out of
the assets which remain  held.  If within two years after the second  notice any
Certificates shall not have been surrendered for cancellation,  the Paying Agent
shall pay to the Trustee all amounts  distributable to the Holders thereof,  and
the Trustee shall  thereafter  hold such amounts for the benefit of such Holders
until the  earlier of (i) its  termination  as  Trustee  under the  Pooling  and
Servicing  Agreement and the transfer of such amounts to a successor  Trustee or
(ii) the  termination of the Trust Fund and  distribution of such amounts to the
Class LR  Certificateholders.  No  interest  shall  accrue or be  payable to any
Certificateholder  on any  amount  held as a result of such  Certificateholder's
failure to surrender its  Certificate(s) for final payment thereof in accordance
with Section 9.01 of the Pooling and Servicing Agreement. Such funds held by the
Trustee  may be invested  under  certain  circumstances,  and subject to certain
conditions as specified in the Pooling and Servicing Agreement.

                  This  Certificate  is limited in right of  payment  to,  among
other  things,  certain  collections  and  recoveries in respect of the Mortgage
Loans,  as more  specifically  set forth herein and in the Pooling and Servicing
Agreement.

                  As provided in the Pooling and Servicing Agreement,  the Trust
Fund  includes (i) such  Mortgage  Loans as from time to time are subject to the
Pooling and  Servicing  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage Loans due after Cut-off Date;  (iii) any REO Property;  (iv) all
revenues  received in respect of any REO Property;  (v) the  Servicer's  and the
Trustee's rights under the insurance policies with respect to the Mortgage Loans
required to be maintained  pursuant to the Pooling and  Servicing  Agreement and
any proceeds thereof;  (vi) any Assignments of Leases, Rents and Profits and any
security  agreements;  (vii) any  indemnities or guaranties,  Escrow Accounts or
other collateral given as additional security for any Mortgage Loans; (viii) all
assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts, the Escrow
Accounts and the Reserve  Accounts  (to the extent such assets in such  accounts
are  not  assets  of the  respective  Borrowers),  the  Upper-Tier  Distribution
Account, the Interest Reserve Account, the Default Interest Distribution Account
and the Excess Interest  Distribution  Account,  including  reinvestment income;
(ix)  any  environmental   indemnity   agreements   relating  to  the  Mortgaged
Properties;  (x) the rights and remedies  under the Mortgage  Loan  Purchase and
Sale  Agreement;  and (xi) the proceeds of any of the foregoing  (other than any
interest earned on deposits in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow Accounts and any Reserve Accounts, to the extent such interest belongs to
the related  Borrower).  As provided  in the  Pooling and  Servicing  Agreement,
withdrawals  may be made from certain of the  above-accounts  for purposes other
than distributions to Certificateholders.

                  This Certificate does not purport to summarize the Pooling and
Servicing  Agreement,  and  reference  is  made  to the  Pooling  and  Servicing
Agreement for the interests, rights, benefits,  obligations and duties evidenced
hereby, and the limitations  thereon,  and the rights,  duties and immunities of
the Trustee.

                  As provided in the Pooling and Servicing Agreement and subject
to certain  limitations set forth therein,  this  Certificate is transferable or
exchangeable  only  upon  surrender  of  this  Certificate  to  the  Certificate
Registrar at the Corporate Trust Office together with an assignment and transfer
(executed  by the  Holder  or his  duly  authorized  attorney),  subject  to the
requirements in Article V of the Pooling and Servicing Agreement. Upon surrender
for registration of transfer of this Certificate, subject to the requirements of
Article V of the Pooling and Servicing Agreement,  the Trustee shall execute and
the  Authenticating  Agent shall duly authenticate in the name of the designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Servicer, the Special Servicer, the Trustee, the
Fiscal Agent, the Certificate  Registrar,  any Paying Agent and any agent of any
of them may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the  Depositor,  the  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any  agent of any of them  shall be  affected  by notice to the
contrary.

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

                  The Pooling and Servicing Agreement or any Custodial Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Trustee,  and the Fiscal Agent, without the consent of any of the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  in either of such  agreements  that may be  inconsistent  with other
provisions in such  agreements,  (iii) to amend any provision of the Pooling and
Servicing  Agreement to the extent necessary or desirable to maintain the rating
or ratings  assigned  to each of the  Classes of  Regular  Certificates  by each
Rating Agency,  or (iv) to amend or supplement  any  provisions  with respect to
matters or questions  arising under the Pooling and Servicing  Agreement,  which
shall  not  adversely  affect  in any  material  respect  the  interests  of any
Certificateholder  not consenting thereto, as evidenced by an opinion of counsel
or a  confirmation  in writing  from each Rating  Agency that such  amendment or
supplement  will not result in a  qualification,  downgrade or withdrawal of the
then  current  rating or  ratings  then  assigned  to any  outstanding  Class of
Certificates.   Notwithstanding  any  contrary  provision  of  the  Pooling  and
Servicing  Agreement,  no amendment  shall be made to the Pooling and  Servicing
Agreement or any Custodial  Agreement unless, if requested by the Servicer,  the
Special Servicer and/or the Trustee, the Servicer,  the Special Servicer and the
Trustee shall have  received an Opinion of Counsel,  at the expense of the party
requesting  such  amendment  (or,  if such  amendment  is required by any Rating
Agency to maintain  the rating  issued by it or requested by the Trustee for any
purpose described in the Pooling and Servicing Agreement, then at the expense of
the Trust  Fund),  to the effect that such  amendment  will not cause either the
Upper-Tier  REMIC or Lower-Tier  REMIC to fail to qualify as a REMIC at any time
that any  Certificates are outstanding or cause a tax to be imposed on the Trust
Fund  under the  REMIC  Provisions  (other  than a tax at the  highest  marginal
corporate tax rate on net income from foreclosed property).

                  The Pooling and Servicing Agreement or any Custodial Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the  Trustee,  and the Fiscal  Agent with the consent of the
Holders  of the  Regular  Certificates  evidencing  not less than 66 2/3% of the
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

                  (i)               reduce in any manner the amount of, or delay
                                    the timing of, payments received on Mortgage
                                    Loans which are  required to be  distributed
                                    on any  Certificate  without  the consent of
                                    each affected Certificateholder;

                  (ii)              change the  percentages  of Voting Rights of
                                    Holders of  Certificates  which are required
                                    to consent to any action or  inaction  under
                                    the Pooling and Servicing Agreement, without
                                    the   consent   of   the   Holders   of  all
                                    Certificates then outstanding;

                  (iii)             alter the  servicing  standard  set forth in
                                    the Pooling and  Servicing  Agreement or the
                                    obligations   the   Servicer,   the  Special
                                    Servicer, the Trustee or the Fiscal Agent to
                                    make a P&I  Advance  without  the consent of
                                    the Holders of all Certificates representing
                                    all of the Percentage Interests of the Class
                                    or Classes affected thereby; or

                  (iv)              amend  Section  10.07  of  the  Pooling  and
                                    Servicing Agreement,  without the consent of
                                    the holders of all Certificates representing
                                    all the Percentage Interests of the class or
                                    classes affected thereby.

                  Further,  the Depositor,  the Servicer,  the Special Servicer,
the Trustee,  and the Fiscal Agent,  at any time and from time to time,  without
the  consent of the  Certificateholders,  may amend the  Pooling  and  Servicing
Agreement or the Custodial  Agreement to modify,  eliminate or add to any of its
provisions to such extent as shall be necessary to maintain the qualification of
the Trust REMIC as two  separate  REMICs,  or to prevent the  imposition  of any
additional material state or local taxes, at all times that any Certificates are
outstanding;  provided, however, that such action, as evidenced by an Opinion of
Counsel  (obtained at the expense of the Trust Fund), is necessary or helpful to
maintain such  qualification or to prevent the imposition of any such taxes, and
would  not  adversely  affect  in  any  material  respect  the  interest  of any
Certificateholder.

                  Any Holder of Class LR Certificates  representing greater than
a 50% Percentage  Interest in such may effect an early  termination of the Trust
Fund,  upon not less  than 30 days'  prior  Notice of  Termination  given to the
Trustee  and  Servicer  any time on or after the Early  Termination  Notice Date
(defined as any date as of which the aggregate Stated  Principal  Balance of the
Mortgage Loans is less than 1.0% of the aggregate  Stated  Principal  Balance of
the  Mortgage  Loans  as  of  the  Cut-off  Date)   specifying  the  Anticipated
Termination  Date, by purchasing on such date all, but not less than all, of the
Mortgage  Loans then  included in the Trust Fund,  and all property  acquired in
respect of any Mortgage Loan, at a purchase price, payable in cash, equal to not
less than the greater of:

                   (i)     the sum of

                           (A)      100% of the unpaid principal balance of each
                                    Mortgage  Loan included in the Trust Fund as
                                    of the last day of the month  preceding such
                                    Distribution Date;

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date;

                           (D)      the aggregate  amount of unreimbursed
                                    Advances and unpaid Trust Fund expenses; or

                  (ii)     the  aggregate  fair  market  value  of the  Mortgage
                           Loans, and all other property  acquired in respect of
                           any Mortgage  Loan in the Trust Fund, on the last day
                           of the month  preceding  such  Distribution  Date, as
                           determined by an Independent  appraiser acceptable to
                           the Servicer as of a date not more than 30 days prior
                           to  the  last  day  of  the  month   preceding   such
                           Distribution Date, together with one month's interest
                           thereon at the Mortgage Rate.

                  The Servicer or the Depositor may also effect such termination
as provided  above if it first  notifies  each Holder of a Class LR  Certificate
through the Trustee of its  intention to do so in writing at least 30 days prior
to the Early Termination Notice Date and no Class LR Holder terminates the Trust
Fund as  described  above  within  such 30 day  period.  All costs and  expenses
incurred by any and all parties to the Pooling and Servicing Agreement or by the
Trust Fund pursuant to Section  9.01(c) of the Pooling and  Servicing  Agreement
shall be borne by the party  exercising  its  purchase  rights  thereunder.  The
Trustee shall be entitled to rely conclusively on any  determination  made by an
Independent  appraiser  pursuant to Section 9.01(c) of the Pooling and Servicing
Agreement.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the repurchase of the Mortgage
Loans by the Depositor,  the Servicer or the Holder of the Class LR Certificates
as described  above;  or (ii) the later of (a) the receipt or  collection of the
last payment due on any  Mortgage  Loan  included in the Trust Fund,  or (b) the
liquidation and disposition  pursuant to the Pooling and Servicing  Agreement of
the last  asset held by the Trust  Fund.  In no event,  however,  will the trust
created by the Pooling and Servicing Agreement continue beyond the expiration of
21  years  from the  death of the last  surviving  descendant(s)  of  Joseph  P.
Kennedy, the late ambassador of the United States to the United Kingdom,  living
on the date hereof.

                  This  Certificate  is issued on October 22, 1996, and based on
its issue price of 39.51563% and a stated  redemption price at maturity equal to
its initial  principal  balance (plus nine days of interest at the  pass-through
rate hereon),  is issued with original issue discount ("OID") for federal income
tax  purposes.  Assuming  (a) that  this  Certificate  pays in  accordance  with
projected  cash flows  reflecting  the  prepayment  assumption  of of 0% CPR (as
defined in the Prospectus  Supplement dated October 16, 1996 with respect to the
offering of the Class A-1A,  Class A-1B,  Class A-1C,  Class A-CS1,  Class A-1D,
Class A-2, Class A-3, Class A-4 and Class A-5  Certificates)  used to price this
Certificate  and (b)  that  all ARD  Loans  prepay  on the  related  Anticipated
Repayment Dates: (i) the amount of OID as a percentage of the initial  principal
balance of this Certificate is approximately 60.48437500%; (ii) the annual yield
to maturity of this Certificate,  compounded monthly,  is approximately  23.79%;
and (iii) the amount of OID allocable to the short first accrual period (October
22, 1996 to November 13, 1996) as a percentage of the initial  principal balance
of this  Certificate,  calculated  using  the  exact  method,  is  approximately
0.6521104 %.

                  Unless the Certificate of  Authentication  on this Certificate
has been executed by the Trustee or on its behalf by the  Authenticating  Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.

                     [SIGNATURES COMMENCE ON FOLLOWING PAGE]



<PAGE>



                  IN WITNESS  WHEREOF,  the  Trustee  has caused this Class B-4H
Individual Certificate to be duly executed.

Dated:


                                             LASALLE NATIONAL BANK, not in its
                                             individual capacity but solely as
                                             Trustee



                                             By:  ______________________________
                                                      Authorized Officer



                          Certificate of Authentication
                          -----------------------------

                  This is the Class B-4H Individual  Certificate  referred to in
the Pooling and Servicing Agreement.

Dated:


                                            LASALLE NATIONAL BANK, not in its
                                            individual capacity but solely as
                                            Authenticating Agent



                                            By:  _______________________________
                                                      Authorized Officer




<PAGE>





                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and transfer(s) unto  ------------------------------------------------
- - --------------------------------------------------------------------------------
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class B-4H  Certificate and hereby  authorize(s)  the registration of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Class B-4H  Certificate  of the entire  Percentage  Interest  represented by the
within Class B-4H  Certificates  to the  above-named  Assignee(s) and to deliver
such Class B-4H Certificate to the following address:
- - --------------------------------------------------------------------------------
- - --------------------------------------------------------------------------------


Date: ___________                               --------------------------------
                                                Signature by or on behalf of
                                                Assignor(s)


                                                --------------------------------
                                                Taxpayer Identification Number




<PAGE>




                            DISTRIBUTION INSTRUCTIONS

                  The  Assignee(s)  should include the following for purposes of
distribution:

     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distributions: -----------------------------------------------------------------
- - --------------------------------------------------------------------------------
- - -------------------------------------------------------------------------------.

     Distributions,  if be made by wire transfer in immediately  available funds
to ------------------------------------------------------------------------- for
the  account  of ---------------------------------------------------------------
account number ------------------------------------------------.

This information is provided by ------------------------------------------------
the Assignee(s) named above, or ------------------------------------------------
as its (their) agent.

                                  By: ------------------------------------------



                                      ------------------------------------------
                                       [Please print or type name(s)]



                                      ------------------------------------------
                                      Title



                                      ------------------------------------------
                                                Taxpayer Identification Number



<PAGE>






                                  EXHIBIT A-16

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR,  THE MORTGAGE LOAN SELLER,  THE SERVICER,  THE SPECIAL SERVICER,  THE
TRUSTEE,  THE FISCAL AGENT OR ANY OF THEIR  RESPECTIVE  AFFILIATES.  NEITHER THE
CERTIFICATES NOR THE UNDERLYING  MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY
GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

THIS  CERTIFICATE  HAS NOT  BEEN  AND  WILL  NOT BE  REGISTERED  UNDER  THE U.S.
SECURITIES  ACT OF 1933,  AS AMENDED (THE "1933  ACT"),  OR ANY STATE OR FOREIGN
SECURITIES LAW. THE HOLDER HEREOF, BY PURCHASING THIS  CERTIFICATE,  AGREES THAT
THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY
IN  COMPLIANCE  WITH THE  1933 ACT AND  OTHER  APPLICABLE  LAWS AND ONLY  (A)(1)
PURSUANT TO RULE 144A UNDER THE 1933 ACT TO AN  INSTITUTIONAL  INVESTOR THAT THE
HOLDER  REASONABLY  BELIEVES  IS A  QUALIFIED  INSTITUTIONAL  BUYER,  WITHIN THE
MEANING  OF  RULE  144A  ("QIB")  PURCHASING  FOR ITS OWN  ACCOUNT  OR A  PERSON
PURCHASING FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE,
THAT THE REOFFER, RESALE, PLEDGE, OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON
RULE 144A, (2) IN CERTIFICATED FORM TO AN "INSTITUTIONAL ACCREDITED INVESTOR" AS
SUCH TERM IS DEFINED IN RULE  501(a)(1),  (2), (3) OR (7) OF  REGULATION D UNDER
THE 1933 ACT, OR (3) IN AN OFFSHORE  TRANSACTION IN ACCORDANCE  WITH RULE 903 OR
904 OF  REGULATION  S UNDER  THE 1933 ACT AND (B) IN  ACCORDANCE  WITH ANY OTHER
APPLICABLE SECURITIES LAWS OF ANY STATE OF THE UNITED STATES.

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF THE EMPLOYEE  RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"),  SECTION 4975 OF THE INTERNAL
REVENUE  CODE OF 1986,  AS AMENDED  (THE  "CODE"),  OR ANY  ESSENTIALLY  SIMILAR
FEDERAL,  STATE OR LOCAL  LAW (A  "SIMILAR  LAW")  (EACH,  A  "PLAN"),  OR (B) A
COLLECTIVE  INVESTMENT  FUND IN WHICH  SUCH  PLANS ARE  INVESTED,  AN  INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED  PURSUANT  TO ERISA OR ANY  SIMILAR  LAW TO
INCLUDE  ASSETS OF PLANS) OR OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR
USING THE ASSETS OF ANY SUCH PLAN,  OTHER THAN AN  INSURANCE  COMPANY  USING THE
ASSETS OF ITS GENERAL ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE
SUBSEQUENT  HOLDING OF SUCH  CERTIFICATE  BY SUCH  INSURANCE  COMPANY  WOULD NOT
CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF SECTION
406 OR  407  OF  ERISA,  SECTION  4975  OF THE  CODE,  OR A  MATERIALLY  SIMILAR
CHARACTERIZATION  UNDER ANY SIMILAR LAW.  TRANSFEREES OF THIS CERTIFICATE TAKING
DELIVERY IN  CERTIFICATED  FORM SHALL BE REQUIRED EITHER (i) TO DELIVER A LETTER
IN THE FORM OF  EXHIBIT  D-2 OF THE  POOLING  AND  SERVICING  AGREEMENT  TO SUCH
EFFECT,  OR (ii) IN THE EVENT THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A)
OR (B)  ABOVE,  EXCEPT IN THE CASE OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE
TRANSFERRED  UNLESS THE  TRANSFEREE  REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE REGISTRAR THAT THE PURCHASE OR HOLDING OF THE CERTIFICATES BY OR
ON BEHALF OF A PLAN WILL NOT RESULT IN THE ASSETS OF THE TRUST  BEING  DEEMED TO
BE "PLAN ASSETS" AND SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF ERISA
OR THE PROHIBITED  TRANSACTION  PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW,
WILL NOT CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION WITHIN THE MEANING OF
SECTION  406 OR 407 OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT
THE SERVICER,  THE DEPOSITOR,  THE TRUSTEE OR THE  CERTIFICATE  REGISTRAR TO ANY
OBLIGATION OR LIABILITY.  THE  TRANSFEREE OF A BENEFICIAL  INTEREST IN A "GLOBAL
CERTIFICATE" THAT IS A "RESTRICTED  CERTIFICATE" (EACH AS DEFINED IN THE POOLING
AND SERVICING AGREEMENT) SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PLAN OR A
PERSON  ACTING ON BEHALF OF ANY PLAN OR USING THE  ASSETS OF ANY PLAN TO ACQUIRE
SUCH INTEREST,  OTHER THAN AN INSURANCE  COMPANY USING THE ASSETS OF ITS GENERAL
ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE SUBSEQUENT HOLDING OF
SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD NOT CONSTITUTE OR RESULT IN A
PROHIBITED  TRANSACTION  WITHIN  THE  MEANING  OF  SECTION  406 OR 407 OF ERISA,
SECTION 4975 OF THE CODE,  OR A MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY
SIMILAR LAW.

ANY HOLDER  DESIRING TO EFFECT A TRANSFER OF THIS  CERTIFICATE  SHALL,  AND DOES
HEREBY AGREE TO, INDEMNIFY THE CERTIFICATE  REGISTRAR,  THE TRUSTEE,  THE FISCAL
AGENT,  THE SERVICER AND THE DEPOSITOR  AGAINST ANY LIABILITY THAT MAY RESULT IF
THE TRANSFER IS NOT EXEMPT FROM THE 1933 ACT OR IS NOT MADE IN  ACCORDANCE  WITH
FEDERAL AND STATE LAWS.




<PAGE>




                        ASSET SECURITIZATION CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1996-D3, CLASS V-1



CUSIP:  045424CQ9                                    ISIN:  US045424CQ92

                                                     Percentage Interest:  100%

No.:  V-1-___

                  This certifies that ________________________ is the registered
owner of the  Percentage  Interest  evidenced by this  Certificate  in the Trust
Fund. The Class V-1  Certificateholder  is not entitled to interest or principal
distributions.  The Class V-1  Certificateholder  will be  entitled  to  receive
distributions  of Net Default  Interest  received from the borrowers.  The Trust
Fund, described more fully below, consists primarily of a pool of Mortgage Loans
secured by commercial and  multifamily  properties.  The Trust Fund was created,
and the Mortgage Loans are to be serviced, pursuant to the Pooling and Servicing
Agreement (as defined below).  The Holder of this Certificate,  by virtue of the
acceptance  hereof,  assents  to the terms,  provisions  and  conditions  of the
Pooling and  Servicing  Agreement  and is bound  thereby.  Also issued under the
Pooling and  Servicing  Agreement  are the Class A-1A,  Class A-1B,  Class A-1C,
Class A-CS1,  Class A-1D,  Class A-CS2,  Class A-2,  Class A-3, Class A-4, Class
A-5, Class B-1, Class B-2, Class B-3, Class B-4, Class B-4H,  Class V-1, Class R
and  Class LR  Certificates  (together  with the  Class  V-2  Certificates,  the
"Certificates";  the  Holders  of  Certificates  issued  under the  Pooling  and
Servicing    Agreement    are    collectively     referred    to    herein    as
"Certificateholders").

                  This  Certificate  is issued  pursuant  to, and in  accordance
with, the terms of a Pooling and Servicing Agreement dated as of October 1, 1996
(the  "Pooling  and  Servicing  Agreement"),  by and among Asset  Securitization
Corporation,  as Depositor,  AMRESCO Management,  Inc., as Servicer,  CRIIMI MAE
Services Limited  Partnership,  as Special  Servicer,  LaSalle National Bank, as
Trustee,  and ABN AMRO Bank N.V.,  as Fiscal  Agent.  To the extent not  defined
herein,  capitalized  terms used herein shall have the meanings assigned thereto
in the Pooling and Servicing Agreement.

                  This Certificate  represents a pro rata,  undivided beneficial
interest  in  any  Net  Default  Interest  received  by  the  Trust  Fund.  This
Certificate does not represent a regular interest or a residual  interest in the
Trust REMIC created pursuant to the Pooling and Servicing Agreement.

                  The Trustee makes no  representation  or warranty as to any of
the  statements   contained  herein  or  the  validity  or  sufficiency  of  the
Certificates  or the Mortgage  Loans and has executed  this  Certificate  in its
limited capacity as Trustee under the Pooling and Servicing Agreement.

                  Pursuant to the terms of the Pooling and Servicing  Agreement,
the  Trustee,  or the Paying  Agent on behalf of the  Trustee,  will  distribute
(other than the final distribution on any Certificate), on the thirteenth day of
each month,  or if such day is not a Business Day, the Business Day  immediately
following   such  day,   commencing  in  November,   1996  (each  such  date,  a
"Distribution Date") provided,  however, that in any month the Distribution Date
will be no earlier than the second  Business Day  following  the eleventh day of
such month and, provided further, that if the eleventh day of any month is not a
Business Day, the  Distribution  Date shall be the third  Business Day following
the eleventh day of such month, to the Person in whose name this  Certificate is
registered  as of the related  Record Date, an amount equal to such Person's pro
rata share (based on the Percentage Interest represented by this Certificate) of
that portion of the aggregate  Net Default  Interest,  if any,  allocable to the
Class V-1 Certificates for such  Distribution  Date, all as more fully described
in the Pooling and Servicing Agreement.

                  All  distributions  (other than the final  distribution on any
Certificate)  will be made by the Paying Agent to the persons in whose names the
Certificates  are registered at the close of business on each Record Date, which
will be the tenth day of the month in which the related Distribution Date occurs
or, if such day is not a Business  Day, the preceding  Business  Day;  provided,
however,  that with respect to the Distribution Date occurring in November 1996,
the Record Date will be the Closing Date, except as specified in the Pooling and
Servicing Agreement.  Such distributions shall be made on each Distribution Date
other  than the  Termination  Date to each  Certificateholder  of  record on the
related Record Date by check mailed by first class mail to the address set forth
therefor in the Certificate  Register or,  provided that such  Certificateholder
holds  Certificates with an aggregate initial  Certificate  Balance in excess of
$5,000,000,  and shall have provided the Paying Agent with wire  instructions in
writing at least five  Business  Days prior to the related  Record Date, by wire
transfer of immediately available funds to the account of such Certificateholder
at a bank or other entity  located in the United  States and having  appropriate
facilities therefor. The final distribution on each Certificate shall be made in
like manner,  but only upon presentment and surrender of such Certificate at the
office  of the  Trustee  or its  agent  (which  may be the  Paying  Agent or the
Certificate  Registrar  acting  as such  agent)  maintained  in the  Borough  of
Manhattan  that is specified in the notice to  Certificateholders  of such final
distribution.

                  Any funds not distributed on the  Termination  Date because of
failure of  Certificateholders  to tender their  Certificates shall be set aside
and held in  trust  for the  account  of the  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
and Servicing  Agreement shall not have been surrendered for cancellation within
six months after the time  specified in such  notice,  the Trustee  shall mail a
second notice to the remaining Certificateholders, at their last addresses shown
in the Certificate Register, to surrender their Certificates for cancellation in
order to receive,  from such funds held,  the final  distribution  with  respect
thereto.  If within one year after the second notice any  Certificate  shall not
have been surrendered for cancellation,  the Trustee may, directly or through an
agent,  take  appropriate  steps to  contact  the  remaining  Certificateholders
concerning   surrender  of  their  Certificates.   The  costs  and  expenses  of
maintaining such funds and of contacting Certificateholders shall be paid out of
the assets which remain  held.  If within two years after the second  notice any
Certificates shall not have been surrendered for cancellation,  the Paying Agent
shall pay to the Trustee all amounts  distributable to the Holders thereof,  and
the Trustee shall  thereafter  hold such amounts for the benefit of such Holders
until the  earlier of (i) its  termination  as  Trustee  under the  Pooling  and
Servicing  Agreement and the transfer of such amounts to a successor  Trustee or
(ii) the  termination of the Trust Fund and  distribution of such amounts to the
Class LR  Certificateholders.  No  interest  shall  accrue or be  payable to any
Certificateholder  on any  amount  held as a result of such  Certificateholder's
failure to surrender its  Certificate(s) for final payment thereof in accordance
with Section 9.01 of the Pooling and Servicing Agreement. Such funds held by the
Trustee  may be invested  under  certain  circumstances,  and subject to certain
conditions as specified in the Pooling and Servicing Agreement.

                  This  Certificate  is limited in right of  payment  to,  among
other  things,  certain  collections  and  recoveries in respect of the Mortgage
Loans,  as more  specifically  set forth herein and in the Pooling and Servicing
Agreement.

                  As provided in the Pooling and Servicing Agreement,  the Trust
Fund  includes (i) such  Mortgage  Loans as from time to time are subject to the
Pooling and  Servicing  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage Loans due after Cut-off Date;  (iii) any REO Property;  (iv) all
revenues  received in respect of any REO Property;  (v) the  Servicer's  and the
Trustee's rights under the insurance policies with respect to the Mortgage Loans
required to be maintained  pursuant to the Pooling and  Servicing  Agreement and
any proceeds thereof;  (vi) any Assignments of Leases, Rents and Profits and any
security  agreements;  (vii) any  indemnities or guaranties,  Escrow Accounts or
other collateral given as additional security for any Mortgage Loans; (viii) all
assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts, the Escrow
Accounts and the Reserve  Accounts  (to the extent such assets in such  accounts
are  not  assets  of the  respective  Borrowers),  the  Upper-Tier  Distribution
Account, the Interest Reserve Account, the Default Interest Distribution Account
and the Excess Interest  Distribution  Account,  including  reinvestment income;
(ix)  any  environmental   indemnity   agreements   relating  to  the  Mortgaged
Properties;  (x) the rights and remedies  under the Mortgage  Loan  Purchase and
Sale  Agreement;  and (xi) the proceeds of any of the foregoing  (other than any
interest earned on deposits in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow Accounts and any Reserve Accounts, to the extent such interest belongs to
the related  Borrower).  As provided  in the  Pooling and  Servicing  Agreement,
withdrawals  may be made from certain of the  above-accounts  for purposes other
than distributions to Certificateholders.

                  This Certificate does not purport to summarize the Pooling and
Servicing  Agreement,  and  reference  is  made  to the  Pooling  and  Servicing
Agreement for the interests, rights, benefits,  obligations and duties evidenced
hereby, and the limitations  thereon,  and the rights,  duties and immunities of
the Trustee.

                  As provided in the Pooling and Servicing Agreement and subject
to certain  limitations set forth therein,  this  Certificate is transferable or
exchangeable  only  upon  surrender  of  this  Certificate  to  the  Certificate
Registrar at the Corporate Trust Office together with an assignment and transfer
(executed  by the  Holder  or his  duly  authorized  attorney),  subject  to the
requirements in Article V of the Pooling and Servicing Agreement. Upon surrender
for registration of transfer of this Certificate, subject to the requirements of
Article V of the Pooling and Servicing Agreement,  the Trustee shall execute and
the  Authenticating  Agent shall duly authenticate in the name of the designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Servicer, the Special Servicer, the Trustee, the
Fiscal Agent, the Certificate  Registrar,  any Paying Agent and any agent of any
of them may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the  Depositor,  the  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any  agent of any of them  shall be  affected  by notice to the
contrary.

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

                  The Pooling and Servicing Agreement or any Custodial Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Trustee,  and the Fiscal Agent, without the consent of any of the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  in either of such  agreements  that may be  inconsistent  with other
provisions in such  agreements,  (iii) to amend any provision of the Pooling and
Servicing  Agreement to the extent necessary or desirable to maintain the rating
or ratings  assigned  to each of the  Classes of  Regular  Certificates  by each
Rating Agency,  or (iv) to amend or supplement  any  provisions  with respect to
matters or questions  arising under the Pooling and Servicing  Agreement,  which
shall  not  adversely  affect  in any  material  respect  the  interests  of any
Certificateholder  not consenting thereto, as evidenced by an opinion of counsel
or a  confirmation  in writing  from each Rating  Agency that such  amendment or
supplement  will not result in a  qualification,  downgrade or withdrawal of the
then  current  rating or  ratings  then  assigned  to any  outstanding  Class of
Certificates.   Notwithstanding  any  contrary  provision  of  the  Pooling  and
Servicing  Agreement,  no amendment  shall be made to the Pooling and  Servicing
Agreement or any Custodial  Agreement unless, if requested by the Servicer,  the
Special Servicer and/or the Trustee, the Servicer,  the Special Servicer and the
Trustee shall have  received an Opinion of Counsel,  at the expense of the party
requesting  such  amendment  (or,  if such  amendment  is required by any Rating
Agency to maintain  the rating  issued by it or requested by the Trustee for any
purpose described in the Pooling and Servicing Agreement, then at the expense of
the Trust  Fund),  to the effect that such  amendment  will not cause either the
Upper-Tier  REMIC or Lower-Tier  REMIC to fail to qualify as a REMIC at any time
that any  Certificates are outstanding or cause a tax to be imposed on the Trust
Fund  under the  REMIC  Provisions  (other  than a tax at the  highest  marginal
corporate tax rate on net income from foreclosed property).

                  The Pooling and Servicing Agreement or any Custodial Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the  Trustee,  and the Fiscal  Agent with the consent of the
Holders  of the  Regular  Certificates  evidencing  not less than 66 2/3% of the
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

                  (i)               reduce in any manner the amount of, or delay
                                    the timing of, payments received on Mortgage
                                    Loans which are  required to be  distributed
                                    on any  Certificate  without  the consent of
                                    each affected Certificateholder;

                  (ii)              change the  percentages  of Voting Rights of
                                    Holders of  Certificates  which are required
                                    to consent to any action or  inaction  under
                                    the Pooling and Servicing Agreement, without
                                    the   consent   of   the   Holders   of  all
                                    Certificates then outstanding;

                  (iii)             alter the  servicing  standard  set forth in
                                    the Pooling and  Servicing  Agreement or the
                                    obligations   the   Servicer,   the  Special
                                    Servicer, the Trustee or the Fiscal Agent to
                                    make a P&I  Advance  without  the consent of
                                    the Holders of all Certificates representing
                                    all of the Percentage Interests of the Class
                                    or Classes affected thereby; or

                  (iv)              amend  Section  10.07  of  the  Pooling  and
                                    Servicing Agreement,  without the consent of
                                    the holders of all Certificates representing
                                    all the Percentage Interests of the class or
                                    classes affected thereby.

                  Further,  the Depositor,  the Servicer,  the Special Servicer,
the Trustee,  and the Fiscal Agent,  at any time and from time to time,  without
the  consent of the  Certificateholders,  may amend the  Pooling  and  Servicing
Agreement or the Custodial  Agreement to modify,  eliminate or add to any of its
provisions to such extent as shall be necessary to maintain the qualification of
the Trust REMIC as two  separate  REMICs,  or to prevent the  imposition  of any
additional material state or local taxes, at all times that any Certificates are
outstanding;  provided, however, that such action, as evidenced by an Opinion of
Counsel  (obtained at the expense of the Trust Fund), is necessary or helpful to
maintain such  qualification or to prevent the imposition of any such taxes, and
would  not  adversely  affect  in  any  material  respect  the  interest  of any
Certificateholder.

                  Any Holder of Class LR Certificates  representing greater than
a 50% Percentage  Interest in such may effect an early  termination of the Trust
Fund,  upon not less  than 30 days'  prior  Notice of  Termination  given to the
Trustee  and  Servicer  any time on or after the Early  Termination  Notice Date
(defined as any date as of which the aggregate Stated  Principal  Balance of the
Mortgage Loans is less than 1.0% of the aggregate  Stated  Principal  Balance of
the  Mortgage  Loans  as  of  the  Cut-off  Date)   specifying  the  Anticipated
Termination  Date, by purchasing on such date all, but not less than all, of the
Mortgage  Loans then  included in the Trust Fund,  and all property  acquired in
respect of any Mortgage Loan, at a purchase price, payable in cash, equal to not
less than the greater of:

                   (i)     the sum of

                           (A)      100% of the unpaid principal balance of each
                                    Mortgage  Loan included in the Trust Fund as
                                    of the last day of the month  preceding such
                                    Distribution Date;

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date;

                           (D)      the aggregate  amount of unreimbursed
                                    Advances and unpaid Trust Fund expenses; or

                  (ii)     the  aggregate  fair  market  value  of the  Mortgage
                           Loans, and all other property  acquired in respect of
                           any Mortgage  Loan in the Trust Fund, on the last day
                           of the month  preceding  such  Distribution  Date, as
                           determined by an Independent  appraiser acceptable to
                           the Servicer as of a date not more than 30 days prior
                           to  the  last  day  of  the  month   preceding   such
                           Distribution Date, together with one month's interest
                           thereon at the Mortgage Rate.

                  The Servicer or the Depositor may also effect such termination
as provided  above if it first  notifies  each Holder of a Class LR  Certificate
through the Trustee of its  intention to do so in writing at least 30 days prior
to the Early Termination Notice Date and no Class LR Holder terminates the Trust
Fund as  described  above  within  such 30 day  period.  All costs and  expenses
incurred by any and all parties to the Pooling and Servicing Agreement or by the
Trust Fund pursuant to Section  9.01(c) of the Pooling and  Servicing  Agreement
shall be borne by the party  exercising  its  purchase  rights  thereunder.  The
Trustee shall be entitled to rely conclusively on any  determination  made by an
Independent  appraiser  pursuant to Section 9.01(c) of the Pooling and Servicing
Agreement.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the repurchase of the Mortgage
Loans by the Depositor,  the Servicer or the Holder of the Class LR Certificates
as described  above;  or (ii) the later of (a) the receipt or  collection of the
last payment due on any  Mortgage  Loan  included in the Trust Fund,  or (b) the
liquidation and disposition  pursuant to the Pooling and Servicing  Agreement of
the last  asset held by the Trust  Fund.  In no event,  however,  will the trust
created by the Pooling and Servicing Agreement continue beyond the expiration of
21  years  from the  death of the last  surviving  descendant(s)  of  Joseph  P.
Kennedy, the late ambassador of the United States to the United Kingdom,  living
on the date hereof.

                  Unless the Certificate of  Authentication  on this Certificate
has been executed by the Trustee or on its behalf by the  Authenticating  Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.

                     [SIGNATURES COMMENCE ON FOLLOWING PAGE]



<PAGE>



                  IN WITNESS  WHEREOF,  the  Trustee  has caused  this Class V-1
Certificate to be duly executed.

Dated:


                                            LASALLE NATIONAL BANK, not in its
                                            individual capacity but solely as
                                            Trustee



                                            By:  _______________________________
                                                      Authorized Officer



                          Certificate of Authentication
                          -----------------------------

                  This is one of the Class V-1  Certificates  referred to in the
Pooling and Servicing Agreement.

Dated:


                                            LASALLE NATIONAL BANK, not in its
                                            individual capacity but solely as
                                            Authenticating Agent



                                            By:  _______________________________
                                                      Authorized Officer




<PAGE>



                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and transfer(s) unto -------------------------------------------------
- - --------------------------------------------------------------------------------
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class V-1 Certificate  and hereby  authorize(s)  the  registration of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Class V-1  Certificate  of the entire  Percentage  Interest  represented  by the
within Class V-1 Certificates to the above-named Assignee(s) and to deliver such
Class V-1 Certificate to the following address:
- - --------------------------------------------------------------------------------
- - --------------------------------------------------------------------------------


Date: ___________                                -------------------------------
                                                 Signature by or on behalf of
                                                 Assignor(s)


                                                 -------------------------------
                                                 Taxpayer Identification Number




<PAGE>




                            DISTRIBUTION INSTRUCTIONS

                  The  Assignee(s)  should include the following for purposes of
distribution:

     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distributions: -----------------------------------------------------------------
- - --------------------------------------------------------------------------------
- - -------------------------------------------------------------------------------.

     Distributions,  if be made by wire transfer in immediately  available funds
to ------------------------------------------------------------------------- for
the  account  of ---------------------------------------------------------------
account number ------------------------------------------------.

This information is provided by ------------------------------------------------
the Assignee(s) named above, or ------------------------------------------------
as its (their) agent.

                                 By: ------------------------------------------



                                     ------------------------------------------
                                      [Please print or type name(s)]



                                     ------------------------------------------
                                     Title



                                     ------------------------------------------
                                     Taxpayer Identification Number


<PAGE>




                                  EXHIBIT A-17

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR,  THE MORTGAGE LOAN SELLER,  THE SERVICER,  THE SPECIAL SERVICER,  THE
TRUSTEE,  THE FISCAL AGENT OR ANY OF THEIR  RESPECTIVE  AFFILIATES.  NEITHER THE
CERTIFICATES NOR THE UNDERLYING  MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY
GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

THIS  CERTIFICATE  HAS NOT  BEEN  AND  WILL  NOT BE  REGISTERED  UNDER  THE U.S.
SECURITIES  ACT OF 1933,  AS AMENDED (THE "1933  ACT"),  OR ANY STATE OR FOREIGN
SECURITIES LAW. THE HOLDER HEREOF, BY PURCHASING THIS  CERTIFICATE,  AGREES THAT
THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY
IN  COMPLIANCE  WITH THE  1933 ACT AND  OTHER  APPLICABLE  LAWS AND ONLY  (A)(1)
PURSUANT TO RULE 144A UNDER THE 1933 ACT TO AN  INSTITUTIONAL  INVESTOR THAT THE
HOLDER  REASONABLY  BELIEVES  IS A  QUALIFIED  INSTITUTIONAL  BUYER,  WITHIN THE
MEANING  OF  RULE  144A  ("QIB")  PURCHASING  FOR ITS OWN  ACCOUNT  OR A  PERSON
PURCHASING FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE,
THAT THE REOFFER, RESALE, PLEDGE, OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON
RULE 144A, (2) IN CERTIFICATED FORM TO AN "INSTITUTIONAL ACCREDITED INVESTOR" AS
SUCH TERM IS DEFINED IN RULE  501(a)(1),  (2), (3) OR (7) OF  REGULATION D UNDER
THE 1933 ACT, OR (3) IN AN OFFSHORE  TRANSACTION IN ACCORDANCE  WITH RULE 903 OR
904 OF  REGULATION  S UNDER  THE 1933 ACT AND (B) IN  ACCORDANCE  WITH ANY OTHER
APPLICABLE SECURITIES LAWS OF ANY STATE OF THE UNITED STATES.

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF THE EMPLOYEE  RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"),  SECTION 4975 OF THE INTERNAL
REVENUE  CODE OF 1986,  AS AMENDED  (THE  "CODE"),  OR ANY  ESSENTIALLY  SIMILAR
FEDERAL,  STATE OR LOCAL  LAW (A  "SIMILAR  LAW")  (EACH,  A  "PLAN"),  OR (B) A
COLLECTIVE  INVESTMENT  FUND IN WHICH  SUCH  PLANS ARE  INVESTED,  AN  INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED  PURSUANT  TO ERISA OR ANY  SIMILAR  LAW TO
INCLUDE  ASSETS OF PLANS) OR OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR
USING THE ASSETS OF ANY SUCH PLAN,  OTHER THAN AN  INSURANCE  COMPANY  USING THE
ASSETS OF ITS GENERAL ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE
SUBSEQUENT  HOLDING OF SUCH  CERTIFICATE  BY SUCH  INSURANCE  COMPANY  WOULD NOT
CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF SECTION
406 OR  407  OF  ERISA,  SECTION  4975  OF THE  CODE,  OR A  MATERIALLY  SIMILAR
CHARACTERIZATION  UNDER ANY SIMILAR LAW.  TRANSFEREES OF THIS CERTIFICATE TAKING
DELIVERY IN  CERTIFICATED  FORM SHALL BE REQUIRED EITHER (i) TO DELIVER A LETTER
IN THE FORM OF  EXHIBIT  D-2 OF THE  POOLING  AND  SERVICING  AGREEMENT  TO SUCH
EFFECT,  OR (ii) IN THE EVENT THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A)
OR (B)  ABOVE,  EXCEPT IN THE CASE OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE
TRANSFERRED  UNLESS THE  TRANSFEREE  REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE REGISTRAR THAT THE PURCHASE OR HOLDING OF THE CERTIFICATES BY OR
ON BEHALF OF A PLAN WILL NOT RESULT IN THE ASSETS OF THE TRUST  BEING  DEEMED TO
BE "PLAN ASSETS" AND SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF ERISA
OR THE PROHIBITED  TRANSACTION  PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW,
WILL NOT CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION WITHIN THE MEANING OF
SECTION  406 OR 407 OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT
THE SERVICER,  THE DEPOSITOR,  THE TRUSTEE OR THE  CERTIFICATE  REGISTRAR TO ANY
OBLIGATION OR LIABILITY.  THE  TRANSFEREE OF A BENEFICIAL  INTEREST IN A "GLOBAL
CERTIFICATE" THAT IS A "RESTRICTED  CERTIFICATE" (EACH AS DEFINED IN THE POOLING
AND SERVICING AGREEMENT) SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PLAN OR A
PERSON  ACTING ON BEHALF OF ANY PLAN OR USING THE  ASSETS OF ANY PLAN TO ACQUIRE
SUCH INTEREST,  OTHER THAN AN INSURANCE  COMPANY USING THE ASSETS OF ITS GENERAL
ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE SUBSEQUENT HOLDING OF
SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD NOT CONSTITUTE OR RESULT IN A
PROHIBITED  TRANSACTION  WITHIN  THE  MEANING  OF  SECTION  406 OR 407 OF ERISA,
SECTION 4975 OF THE CODE,  OR A MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY
SIMILAR LAW.

ANY HOLDER  DESIRING TO EFFECT A TRANSFER OF THIS  CERTIFICATE  SHALL,  AND DOES
HEREBY AGREE TO, INDEMNIFY THE CERTIFICATE  REGISTRAR,  THE TRUSTEE,  THE FISCAL
AGENT,  THE SERVICER AND THE DEPOSITOR  AGAINST ANY LIABILITY THAT MAY RESULT IF
THE TRANSFER IS NOT EXEMPT FROM THE 1933 ACT OR IS NOT MADE IN  ACCORDANCE  WITH
FEDERAL AND STATE LAWS.




<PAGE>




                        ASSET SECURITIZATION CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1996-D3, CLASS V-2



CUSIP:  045424CR7                                   ISIN:  US045424CR75

                                                    Percentage Interest:  100%

No.:  V-2-___

                  This  certifies  that  ___________________  is the  registered
owner of the  Percentage  Interest  evidenced by this  Certificate  in the Trust
Fund. The Class V-2  Certificateholder  is not entitled to interest or principal
distributions.  The Class V-2  Certificateholder  will be  entitled  to  receive
distributions  of Excess Interest  received from the borrowers.  The Trust Fund,
described  more fully  below,  consists  primarily  of a pool of Mortgage  Loans
secured by commercial and  multifamily  properties.  The Trust Fund was created,
and the Mortgage Loans are to be serviced, pursuant to the Pooling and Servicing
Agreement (as defined below).  The Holder of this Certificate,  by virtue of the
acceptance  hereof,  assents  to the terms,  provisions  and  conditions  of the
Pooling and  Servicing  Agreement  and is bound  thereby.  Also issued under the
Pooling and  Servicing  Agreement  are the Class A-1A,  Class A-1B,  Class A-1C,
Class A-CS1,  Class A-1D,  Class A-CS2,  Class A-2,  Class A-3, Class A-4, Class
A-5, Class B-1, Class B-2, Class B-3, Class B-4, Class B-4H,  Class V-1, Class R
and  Class LR  Certificates  (together  with the  Class  V-2  Certificates,  the
"Certificates";  the  Holders  of  Certificates  issued  under the  Pooling  and
Servicing    Agreement    are    collectively     referred    to    herein    as
"Certificateholders").

                  This  Certificate  is issued  pursuant  to, and in  accordance
with, the terms of a Pooling and Servicing Agreement dated as of October 1, 1996
(the  "Pooling  and  Servicing  Agreement"),  by and among Asset  Securitization
Corporation,  as Depositor,  AMRESCO Management,  Inc., as Servicer,  CRIIMI MAE
Services Limited  Partnership,  as Special  Servicer,  LaSalle National Bank, as
Trustee,  and ABN AMRO Bank N.V.,  as Fiscal  Agent.  To the extent not  defined
herein,  capitalized  terms used herein shall have the meanings assigned thereto
in the Pooling and Servicing Agreement.

                  This Certificate  represents a pro rata,  undivided beneficial
interest in any Excess  Interest  received by the Trust Fund.  This  Certificate
does not represent a regular interest or a residual  interest in the Trust REMIC
created pursuant to the Pooling and Servicing Agreement.

                  The Trustee makes no  representation  or warranty as to any of
the  statements   contained  herein  or  the  validity  or  sufficiency  of  the
Certificates  or the Mortgage  Loans and has executed  this  Certificate  in its
limited capacity as Trustee under the Pooling and Servicing Agreement.

                  Pursuant to the terms of the Pooling and Servicing  Agreement,
the  Trustee,  or the Paying  Agent on behalf of the  Trustee,  will  distribute
(other than the final distribution on any Certificate), on the thirteenth day of
each month,  or if such day is not a Business Day, the Business Day  immediately
following   such  day,   commencing  in  November,   1996  (each  such  date,  a
"Distribution Date") provided,  however, that in any month the Distribution Date
will be no earlier than the second  Business Day  following  the eleventh day of
such month and, provided further, that if the eleventh day of any month is not a
Business Day, the  Distribution  Date shall be the third  Business Day following
the eleventh day of such month, to the Person in whose name this  Certificate is
registered  as of the related  Record Date, an amount equal to such Person's pro
rata share (based on the Percentage Interest represented by this Certificate) of
that portion of the aggregate  Excess Interest,  if any,  allocable to the Class
V-2 Certificates for such Distribution  Date, all as more fully described in the
Pooling and Servicing Agreement.

                  All  distributions  (other than the final  distribution on any
Certificate)  will be made by the Paying Agent to the persons in whose names the
Certificates  are registered at the close of business on each Record Date, which
will be the tenth day of the month in which the related Distribution Date occurs
or, if such day is not a Business  Day, the preceding  Business  Day;  provided,
however,  that with respect to the Distribution Date occurring in November 1996,
the Record Date will be the Closing Date, except as specified in the Pooling and
Servicing Agreement.  Such distributions shall be made on each Distribution Date
other  than the  Termination  Date to each  Certificateholder  of  record on the
related Record Date by check mailed by first class mail to the address set forth
therefor in the Certificate  Register or,  provided that such  Certificateholder
holds  Certificates with an aggregate initial  Certificate  Balance in excess of
$5,000,000,  and shall have provided the Paying Agent with wire  instructions in
writing at least five  Business  Days prior to the related  Record Date, by wire
transfer of immediately available funds to the account of such Certificateholder
at a bank or other entity  located in the United  States and having  appropriate
facilities therefor. The final distribution on each Certificate shall be made in
like manner,  but only upon presentment and surrender of such Certificate at the
office  of the  Trustee  or its  agent  (which  may be the  Paying  Agent or the
Certificate  Registrar  acting  as such  agent)  maintained  in the  Borough  of
Manhattan  that is specified in the notice to  Certificateholders  of such final
distribution.

                  Any funds not distributed on the  Termination  Date because of
failure of  Certificateholders  to tender their  Certificates shall be set aside
and held in  trust  for the  account  of the  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
and Servicing  Agreement shall not have been surrendered for cancellation within
six months after the time  specified in such  notice,  the Trustee  shall mail a
second notice to the remaining Certificateholders, at their last addresses shown
in the Certificate Register, to surrender their Certificates for cancellation in
order to receive,  from such funds held,  the final  distribution  with  respect
thereto.  If within one year after the second notice any  Certificate  shall not
have been surrendered for cancellation,  the Trustee may, directly or through an
agent,  take  appropriate  steps to  contact  the  remaining  Certificateholders
concerning   surrender  of  their  Certificates.   The  costs  and  expenses  of
maintaining such funds and of contacting Certificateholders shall be paid out of
the assets which remain  held.  If within two years after the second  notice any
Certificates shall not have been surrendered for cancellation,  the Paying Agent
shall pay to the Trustee all amounts  distributable to the Holders thereof,  and
the Trustee shall  thereafter  hold such amounts for the benefit of such Holders
until the  earlier of (i) its  termination  as  Trustee  under the  Pooling  and
Servicing  Agreement and the transfer of such amounts to a successor  Trustee or
(ii) the  termination of the Trust Fund and  distribution of such amounts to the
Class LR  Certificateholders.  No  interest  shall  accrue or be  payable to any
Certificateholder  on any  amount  held as a result of such  Certificateholder's
failure to surrender its  Certificate(s) for final payment thereof in accordance
with Section 9.01 of the Pooling and Servicing Agreement. Such funds held by the
Trustee  may be invested  under  certain  circumstances,  and subject to certain
conditions as specified in the Pooling and Servicing Agreement.

                  This  Certificate  is limited in right of  payment  to,  among
other  things,  certain  collections  and  recoveries in respect of the Mortgage
Loans,  as more  specifically  set forth herein and in the Pooling and Servicing
Agreement.

                  As provided in the Pooling and Servicing Agreement,  the Trust
Fund  includes (i) such  Mortgage  Loans as from time to time are subject to the
Pooling and  Servicing  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage Loans due after Cut-off Date;  (iii) any REO Property;  (iv) all
revenues  received in respect of any REO Property;  (v) the  Servicer's  and the
Trustee's rights under the insurance policies with respect to the Mortgage Loans
required to be maintained  pursuant to the Pooling and  Servicing  Agreement and
any proceeds thereof;  (vi) any Assignments of Leases, Rents and Profits and any
security  agreements;  (vii) any  indemnities or guaranties,  Escrow Accounts or
other collateral given as additional security for any Mortgage Loans; (viii) all
assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts, the Escrow
Accounts and the Reserve  Accounts  (to the extent such assets in such  accounts
are  not  assets  of the  respective  Borrowers),  the  Upper-Tier  Distribution
Account, the Interest Reserve Account, the Default Interest Distribution Account
and the Excess Interest  Distribution  Account,  including  reinvestment income;
(ix)  any  environmental   indemnity   agreements   relating  to  the  Mortgaged
Properties;  (x) the rights and remedies  under the Mortgage  Loan  Purchase and
Sale  Agreement;  and (xi) the proceeds of any of the foregoing  (other than any
interest earned on deposits in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow Accounts and any Reserve Accounts, to the extent such interest belongs to
the related  Borrower).  As provided  in the  Pooling and  Servicing  Agreement,
withdrawals  may be made from certain of the  above-accounts  for purposes other
than distributions to Certificateholders.

                  This Certificate does not purport to summarize the Pooling and
Servicing  Agreement,  and  reference  is  made  to the  Pooling  and  Servicing
Agreement for the interests, rights, benefits,  obligations and duties evidenced
hereby, and the limitations  thereon,  and the rights,  duties and immunities of
the Trustee.

                  As provided in the Pooling and Servicing Agreement and subject
to certain  limitations set forth therein,  this  Certificate is transferable or
exchangeable  only  upon  surrender  of  this  Certificate  to  the  Certificate
Registrar at the Corporate Trust Office together with an assignment and transfer
(executed  by the  Holder  or his  duly  authorized  attorney),  subject  to the
requirements in Article V of the Pooling and Servicing Agreement. Upon surrender
for registration of transfer of this Certificate, subject to the requirements of
Article V of the Pooling and Servicing Agreement,  the Trustee shall execute and
the  Authenticating  Agent shall duly authenticate in the name of the designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Servicer, the Special Servicer, the Trustee, the
Fiscal Agent, the Certificate  Registrar,  any Paying Agent and any agent of any
of them may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the  Depositor,  the  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any  agent of any of them  shall be  affected  by notice to the
contrary.

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

                  The Pooling and Servicing Agreement or any Custodial Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Trustee,  and the Fiscal Agent, without the consent of any of the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  in either of such  agreements  that may be  inconsistent  with other
provisions in such  agreements,  (iii) to amend any provision of the Pooling and
Servicing  Agreement to the extent necessary or desirable to maintain the rating
or ratings  assigned  to each of the  Classes of  Regular  Certificates  by each
Rating Agency,  or (iv) to amend or supplement  any  provisions  with respect to
matters or questions  arising under the Pooling and Servicing  Agreement,  which
shall  not  adversely  affect  in any  material  respect  the  interests  of any
Certificateholder  not consenting thereto, as evidenced by an opinion of counsel
or a  confirmation  in writing  from each Rating  Agency that such  amendment or
supplement  will not result in a  qualification,  downgrade or withdrawal of the
then  current  rating or  ratings  then  assigned  to any  outstanding  Class of
Certificates.   Notwithstanding  any  contrary  provision  of  the  Pooling  and
Servicing  Agreement,  no amendment  shall be made to the Pooling and  Servicing
Agreement or any Custodial  Agreement unless, if requested by the Servicer,  the
Special Servicer and/or the Trustee, the Servicer,  the Special Servicer and the
Trustee shall have  received an Opinion of Counsel,  at the expense of the party
requesting  such  amendment  (or,  if such  amendment  is required by any Rating
Agency to maintain  the rating  issued by it or requested by the Trustee for any
purpose described in the Pooling and Servicing Agreement, then at the expense of
the Trust  Fund),  to the effect that such  amendment  will not cause either the
Upper-Tier  REMIC or Lower-Tier  REMIC to fail to qualify as a REMIC at any time
that any  Certificates are outstanding or cause a tax to be imposed on the Trust
Fund  under the  REMIC  Provisions  (other  than a tax at the  highest  marginal
corporate tax rate on net income from foreclosed property).

                  The Pooling and Servicing Agreement or any Custodial Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the  Trustee,  and the Fiscal  Agent with the consent of the
Holders  of the  Regular  Certificates  evidencing  not less than 66 2/3% of the
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

                  (i)               reduce in any manner the amount of, or delay
                                    the timing of, payments received on Mortgage
                                    Loans which are  required to be  distributed
                                    on any  Certificate  without  the consent of
                                    each affected Certificateholder;

                  (ii)              change the  percentages  of Voting Rights of
                                    Holders of  Certificates  which are required
                                    to consent to any action or  inaction  under
                                    the Pooling and Servicing Agreement, without
                                    the   consent   of   the   Holders   of  all
                                    Certificates then outstanding;

                  (iii)             alter the  servicing  standard  set forth in
                                    the Pooling and  Servicing  Agreement or the
                                    obligations   the   Servicer,   the  Special
                                    Servicer, the Trustee or the Fiscal Agent to
                                    make a P&I  Advance  without  the consent of
                                    the Holders of all Certificates representing
                                    all of the Percentage Interests of the Class
                                    or Classes affected thereby; or

                  (iv)              amend  Section  10.07  of  the  Pooling  and
                                    Servicing Agreement,  without the consent of
                                    the holders of all Certificates representing
                                    all the Percentage Interests of the class or
                                    classes affected thereby.

                  Further,  the Depositor,  the Servicer,  the Special Servicer,
the Trustee,  and the Fiscal Agent,  at any time and from time to time,  without
the  consent of the  Certificateholders,  may amend the  Pooling  and  Servicing
Agreement or the Custodial  Agreement to modify,  eliminate or add to any of its
provisions to such extent as shall be necessary to maintain the qualification of
the Trust REMIC as two  separate  REMICs,  or to prevent the  imposition  of any
additional material state or local taxes, at all times that any Certificates are
outstanding;  provided, however, that such action, as evidenced by an Opinion of
Counsel  (obtained at the expense of the Trust Fund), is necessary or helpful to
maintain such  qualification or to prevent the imposition of any such taxes, and
would  not  adversely  affect  in  any  material  respect  the  interest  of any
Certificateholder.

                  Any Holder of Class LR Certificates  representing greater than
a 50% Percentage  Interest in such may effect an early  termination of the Trust
Fund,  upon not less  than 30 days'  prior  Notice of  Termination  given to the
Trustee  and  Servicer  any time on or after the Early  Termination  Notice Date
(defined as any date as of which the aggregate Stated  Principal  Balance of the
Mortgage Loans is less than 1.0% of the aggregate  Stated  Principal  Balance of
the  Mortgage  Loans  as  of  the  Cut-off  Date)   specifying  the  Anticipated
Termination  Date, by purchasing on such date all, but not less than all, of the
Mortgage  Loans then  included in the Trust Fund,  and all property  acquired in
respect of any Mortgage Loan, at a purchase price, payable in cash, equal to not
less than the greater of:

                   (i)     the sum of

                           (A)      100% of the unpaid principal balance of each
                                    Mortgage  Loan included in the Trust Fund as
                                    of the last day of the month  preceding such
                                    Distribution Date;

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date;

                           (D)      the aggregate  amount of unreimbursed
                                    Advances and unpaid Trust Fund expenses; or

                  (ii)     the  aggregate  fair  market  value  of the  Mortgage
                           Loans, and all other property  acquired in respect of
                           any Mortgage  Loan in the Trust Fund, on the last day
                           of the month  preceding  such  Distribution  Date, as
                           determined by an Independent  appraiser acceptable to
                           the Servicer as of a date not more than 30 days prior
                           to  the  last  day  of  the  month   preceding   such
                           Distribution Date, together with one month's interest
                           thereon at the Mortgage Rate.

                  The Servicer or the Depositor may also effect such termination
as provided  above if it first  notifies  each Holder of a Class LR  Certificate
through the Trustee of its  intention to do so in writing at least 30 days prior
to the Early Termination Notice Date and no Class LR Holder terminates the Trust
Fund as  described  above  within  such 30 day  period.  All costs and  expenses
incurred by any and all parties to the Pooling and Servicing Agreement or by the
Trust Fund pursuant to Section  9.01(c) of the Pooling and  Servicing  Agreement
shall be borne by the party  exercising  its  purchase  rights  thereunder.  The
Trustee shall be entitled to rely conclusively on any  determination  made by an
Independent  appraiser  pursuant to Section 9.01(c) of the Pooling and Servicing
Agreement.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the repurchase of the Mortgage
Loans by the Depositor,  the Servicer or the Holder of the Class LR Certificates
as described  above;  or (ii) the later of (a) the receipt or  collection of the
last payment due on any  Mortgage  Loan  included in the Trust Fund,  or (b) the
liquidation and disposition  pursuant to the Pooling and Servicing  Agreement of
the last  asset held by the Trust  Fund.  In no event,  however,  will the trust
created by the Pooling and Servicing Agreement continue beyond the expiration of
21  years  from the  death of the last  surviving  descendant(s)  of  Joseph  P.
Kennedy, the late ambassador of the United States to the United Kingdom,  living
on the date hereof.

                  Unless the Certificate of  Authentication  on this Certificate
has been executed by the Trustee or on its behalf by the  Authenticating  Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.

                     [SIGNATURES COMMENCE ON FOLLOWING PAGE]



<PAGE>



                  IN WITNESS  WHEREOF,  the  Trustee  has caused  this Class V-2
Certificate to be duly executed.

Dated:


                                            LASALLE NATIONAL BANK, not in its
                                            individual capacity but solely as
                                            Trustee



                                            By:  _______________________________
                                                      Authorized Officer



                          Certificate of Authentication
                          -----------------------------

                  This is one of the Class V-2  Certificates  referred to in the
Pooling and Servicing Agreement.

Dated:


                                            LASALLE NATIONAL BANK, not in its
                                            individual capacity but solely as
                                            Authenticating Agent



                                            By:  _______________________________
                                                      Authorized Officer




<PAGE>



                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and transfer(s) unto -------------------------------------------------
- - --------------------------------------------------------------------------------
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class V-2 Certificate  and hereby  authorize(s)  the  registration of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Class V-2  Certificate  of the entire  Percentage  Interest  represented  by the
within Class V-2 Certificates to the above-named Assignee(s) and to deliver such
Class V-2 Certificate to the following address:
- - --------------------------------------------------------------------------------
- - --------------------------------------------------------------------------------


Date: ---------------                            -------------------------------
                                                 Signature by or on behalf of
                                                 Assignor(s)


                                                 -------------------------------
                                                 Taxpayer Identification Number




<PAGE>




                            DISTRIBUTION INSTRUCTIONS

                  The  Assignee(s)  should include the following for purposes of
distribution:

     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distributions: -----------------------------------------------------------------
- - --------------------------------------------------------------------------------
- - -------------------------------------------------------------------------------.

     Distributions,  if be made by wire transfer in immediately  available funds
to -----------------------------------------------------------------------------
for the account of -------------------------------------------------------------
account number ------------------------------------------------.

This information is provided by ------------------------------------------------
the Assignee(s) named above, or ------------------------------------------------
as its (their) agent.

                                  By: ------------------------------------------



                                      ------------------------------------------
                                       [Please print or type name(s)]



                                      ------------------------------------------
                                      Title



                                      ------------------------------------------
                                      Taxpayer Identification Number










<PAGE>




                                  EXHIBIT A-18

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR,  THE MORTGAGE LOAN SELLER,  THE SERVICER,  THE SPECIAL SERVICER,  THE
TRUSTEE,  THE FISCAL AGENT OR ANY OF THEIR  RESPECTIVE  AFFILIATES.  NEITHER THE
CERTIFICATES NOR THE UNDERLYING  MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY
GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE IS A "RESIDUAL INTEREST"
IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT" AS THOSE  TERMS ARE  DEFINED,
RESPECTIVELY,  IN SECTIONS  860G(a)(2) AND 860D OF THE INTERNAL  REVENUE CODE OF
1986, AS AMENDED (THE "CODE").  A TRANSFEREE OF THIS CERTIFICATE,  BY ACCEPTANCE
HEREOF,  IS  DEEMED  TO  HAVE  ACCEPTED  THIS  CERTIFICATE  SUBJECT  TO  CERTAIN
RESTRICTIONS ON TRANSFERABILITY,  AS SET FORTH IN SECTION 5.02(l) OF THE POOLING
AND  SERVICING  AGREEMENT,  AND SHALL BE REQUIRED TO FURNISH AN AFFIDAVIT TO THE
TRANSFEROR AND THE TRUSTEE TO THE EFFECT THAT, AMONG OTHER THINGS, (A) IT IS NOT
A  DISQUALIFIED   ORGANIZATION,   AS  SUCH  TERM  IS  DEFINED  IN  CODE  SECTION
860(E)(e)(5),  OR AN AGENT (INCLUDING A BROKER,  NOMINEE OR OTHER MIDDLEMAN) FOR
SUCH DISQUALIFIED  ORGANIZATION AND IS OTHERWISE A PERMITTED TRANSFEREE,  (B) IT
HAS HISTORICALLY PAID ITS DEBTS AS THEY HAVE COME DUE AND INTENDS TO CONTINUE TO
PAY ITS  DEBTS AS THEY COME DUE IN THE  FUTURE,  AND (C) IT  INTENDS  TO PAY ANY
TAXES ASSOCIATED WITH HOLDING THIS CERTIFICATE AS THEY BECOME DUE. ANY PURPORTED
TRANSFER TO A DISQUALIFIED  ORGANIZATION OR OTHER PERSON THAT IS NOT A PERMITTED
TRANSFEREE OR OTHERWISE IN VIOLATION OF THESE  RESTRICTIONS  SHALL BE ABSOLUTELY
NULL AND VOID AND  SHALL  VEST NO RIGHTS IN ANY  PURPORTED  TRANSFEREE.  IF THIS
CERTIFICATE  REPRESENTS  A  "NON-ECONOMIC  RESIDUAL  INTEREST",  AS  DEFINED  IN
TREASURY REGULATIONS SECTION  1.860E-1(c),  TRANSFERS OF THIS CERTIFICATE MAY BE
DISREGARDED  FOR FEDERAL  INCOME TAX PURPOSES.  IN ORDER TO SATISFY A REGULATORY
SAFE HARBOR UNDER WHICH SUCH TRANSFERS WILL NOT BE  DISREGARDED,  THE TRANSFEROR
MAY BE  REQUIRED,  AMONG OTHER  THINGS,  TO SATISFY  ITSELF AS TO THE  FINANCIAL
CONDITION OF THE PROPOSED TRANSFEREE.

THE HOLDER OF THIS CERTIFICATE,  BY ACCEPTANCE  HEREOF, IS DEEMED TO HAVE AGREED
TO  CONSENT  TO ACT AS  "TAX  MATTERS  PERSON"  OF THE  TRUST  REMIC  AND TO THE
APPOINTMENT  OF THE  TRUSTEE AS  ATTORNEY-IN-FACT  AND AGENT FOR THE TAX MATTERS
PERSON OR AS  OTHERWISE  PROVIDED  IN THE  POOLING AND  SERVICING  AGREEMENT  TO
PERFORM THE FUNCTIONS OF A "TAX MATTERS PARTNER" FOR PURPOSES OF SUBCHAPTER C OF
CHAPTER 63 OF SUBTITLE F OF THE CODE.

THIS  CERTIFICATE  HAS NOT  BEEN  AND  WILL  NOT BE  REGISTERED  UNDER  THE U.S.
SECURITIES  ACT OF 1933,  AS AMENDED (THE "1933  ACT"),  OR ANY STATE OR FOREIGN
SECURITIES LAW. THE HOLDER HEREOF, BY PURCHASING THIS  CERTIFICATE,  AGREES THAT
THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY
IN COMPLIANCE  WITH THE 1933 ACT AND OTHER  APPLICABLE LAWS AND ONLY PURSUANT TO
RULE  144A  UNDER  THE 1933 ACT TO AN  INSTITUTIONAL  INVESTOR  THAT THE  HOLDER
REASONABLY  BELIEVES IS A QUALIFIED  INSTITUTIONAL  BUYER, WITHIN THE MEANING OF
RULE 144A ("QIB")  PURCHASING FOR ITS OWN ACCOUNT OR A PERSON PURCHASING FOR THE
ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED,  IN EACH CASE, THAT THE REOFFER,
RESALE, PLEDGE, OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON RULE 144A, AND IN
ACCORDANCE WITH ANY OTHER

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF THE EMPLOYEE  RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"),  SECTION 4975 OF THE INTERNAL
REVENUE  CODE OF 1986,  AS AMENDED  (THE  "CODE"),  OR ANY  ESSENTIALLY  SIMILAR
FEDERAL,  STATE OR LOCAL  LAW (A  "SIMILAR  LAW")  (EACH,  A  "PLAN"),  OR (B) A
COLLECTIVE  INVESTMENT  FUND IN WHICH  SUCH  PLANS ARE  INVESTED,  AN  INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED  PURSUANT  TO ERISA OR ANY  SIMILAR  LAW TO
INCLUDE  ASSETS OF PLANS) OR OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR
USING THE ASSETS OF ANY SUCH PLAN,  OTHER THAN AN  INSURANCE  COMPANY  USING THE
ASSETS OF ITS GENERAL ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE
SUBSEQUENT  HOLDING OF SUCH  CERTIFICATE  BY SUCH  INSURANCE  COMPANY  WOULD NOT
CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF SECTION
406 OR  407  OF  ERISA,  SECTION  4975  OF THE  CODE,  OR A  MATERIALLY  SIMILAR
CHARACTERIZATION  UNDER ANY SIMILAR LAW.  TRANSFEREES OF THIS CERTIFICATE TAKING
DELIVERY IN  CERTIFICATED  FORM SHALL BE REQUIRED EITHER (i) TO DELIVER A LETTER
IN THE FORM OF  EXHIBIT  D-2 OF THE  POOLING  AND  SERVICING  AGREEMENT  TO SUCH
EFFECT,  OR (ii) IN THE EVENT THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A)
OR (B)  ABOVE,  EXCEPT IN THE CASE OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE
TRANSFERRED  UNLESS THE  TRANSFEREE  REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE REGISTRAR THAT THE PURCHASE OR HOLDING OF THE CERTIFICATES BY OR
ON BEHALF OF A PLAN WILL NOT RESULT IN THE ASSETS OF THE TRUST  BEING  DEEMED TO
BE "PLAN ASSETS" AND SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF ERISA
OR THE PROHIBITED  TRANSACTION  PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW,
WILL NOT CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION WITHIN THE MEANING OF
SECTION  406 OR 407 OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT
THE SERVICER,  THE DEPOSITOR,  THE TRUSTEE OR THE  CERTIFICATE  REGISTRAR TO ANY
OBLIGATION OR LIABILITY.  THE  TRANSFEREE OF A BENEFICIAL  INTEREST IN A "GLOBAL
CERTIFICATE" THAT IS A "RESTRICTED  CERTIFICATE" (EACH AS DEFINED IN THE POOLING
AND SERVICING AGREEMENT) SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PLAN OR A
PERSON  ACTING ON BEHALF OF ANY PLAN OR USING THE  ASSETS OF ANY PLAN TO ACQUIRE
SUCH INTEREST,  OTHER THAN AN INSURANCE  COMPANY USING THE ASSETS OF ITS GENERAL
ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE SUBSEQUENT HOLDING OF
SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD NOT CONSTITUTE OR RESULT IN A
PROHIBITED  TRANSACTION  WITHIN  THE  MEANING  OF  SECTION  406 OR 407 OF ERISA,
SECTION 4975 OF THE CODE,  OR A MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY
SIMILAR LAW.

ANY HOLDER  DESIRING TO EFFECT A TRANSFER OF THIS  CERTIFICATE  SHALL,  AND DOES
HEREBY AGREE TO, INDEMNIFY THE CERTIFICATE  REGISTRAR,  THE TRUSTEE,  THE FISCAL
AGENT,  THE SERVICER AND THE DEPOSITOR  AGAINST ANY LIABILITY THAT MAY RESULT IF
THE TRANSFER IS NOT EXEMPT FROM THE 1933 ACT OR IS NOT MADE IN  ACCORDANCE  WITH
FEDERAL AND STATE LAWS.




<PAGE>




                        ASSET SECURITIZATION CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                             SERIES 1996-D3, CLASS R



CUSIP:  045424CS5                                    ISIN:  US045424CS58

                                                     Percentage Interest:  100%

No.:  R-___

                  This   certifies  that   ___________________________   is  the
registered owner of the Percentage Interest evidenced by this Certificate in the
Trust  Fund.  The Class R  Certificateholder  is not  entitled  to  interest  or
principal  distributions.  The Class R  Certificateholder  will be  entitled  to
receive the proceeds of the remaining assets of the Upper-Tier REMIC, if any, on
the Final Scheduled Distribution Date for the Certificates,  after distributions
in respect of any accrued  but unpaid  interest  on the  Certificates  and after
distributions  in  reduction of  principal  balance  have reduced the  principal
balances of the  Certificates to zero. It is not anticipated  that there will be
any  assets  remaining  in the  Upper-Tier  REMIC  or  Trust  Fund on the  Final
Scheduled   Distribution   Date  following  the  distributions  on  the  Regular
Certificates.  The Trust Fund, described more fully below, consists primarily of
a pool of Mortgage Loans secured by commercial and multifamily  properties.  The
Trust Fund was created,  and the Mortgage Loans are to be serviced,  pursuant to
the Pooling and  Servicing  Agreement  (as  defined  below).  The Holder of this
Certificate,  by  virtue  of  the  acceptance  hereof,  assents  to  the  terms,
provisions  and  conditions of the Pooling and Servicing  Agreement and is bound
thereby.  Also issued under the Pooling and  Servicing  Agreement  are the Class
A-1A,  Class A-1B,  Class A-CS1,  Class A-1C,  Class A-1D, Class A-2, Class A-3,
Class A-4, Class A-5,  Class A-CS2,  Class B-1, Class B-2, Class B-3, Class B-4,
Class B-4H,  Class V-1, Class V-2 and Class LR  Certificates  (together with the
Class R Certificates,  the  "Certificates";  the Holders of Certificates  issued
under the Pooling and Servicing Agreement are collectively referred to herein as
"Certificateholders").

                  This  Certificate  is issued  pursuant  to, and in  accordance
with, the terms of a Pooling and Servicing Agreement dated as of October 1, 1996
(the  "Pooling  and  Servicing  Agreement"),  by and among Asset  Securitization
Corporation,  as Depositor,  AMRESCO Management,  Inc., as Servicer,  CRIIMI MAE
Services Limited  Partnership,  as Special  Servicer,  LaSalle National Bank, as
Trustee,  and ABN AMRO Bank N.V.,  as Fiscal  Agent.  To the extent not  defined
herein,  capitalized  terms used herein shall have the meanings assigned thereto
in the Pooling and Servicing Agreement.

                  This Certificate  represents a "residual  interest" in a "real
estate mortgage investment  conduit," as those terms are defined,  respectively,
in  Sections  860G(a)(2)  and 860D of the  Internal  Revenue  Code of  1986,  as
amended.

                  The Trustee makes no  representation  or warranty as to any of
the  statements   contained  herein  or  the  validity  or  sufficiency  of  the
Certificates  or the Mortgage  Loans and has executed  this  Certificate  in its
limited capacity as Trustee under the Pooling and Servicing Agreement.

                  All  distributions  (other than the final  distribution on any
Certificate)  will be made by the Paying Agent to the persons in whose names the
Certificates  are registered at the close of business on each Record Date, which
will be the tenth day of the month in which the related Distribution Date occurs
or, if such day is not a Business  Day, the preceding  Business  Day;  provided,
however,  that with respect to the Distribution Date occurring in November 1996,
the Record Date will be the Closing Date, except as specified in the Pooling and
Servicing Agreement.  Such distributions shall be made on each Distribution Date
other  than the  Termination  Date to each  Certificateholder  of  record on the
related Record Date by check mailed by first class mail to the address set forth
therefor in the Certificate  Register or,  provided that such  Certificateholder
holds  Certificates with an aggregate initial  Certificate  Balance in excess of
$5,000,000,  and shall have provided the Paying Agent with wire  instructions in
writing at least five  Business  Days prior to the related  Record Date, by wire
transfer of immediately available funds to the account of such Certificateholder
at a bank or other entity  located in the United  States and having  appropriate
facilities therefor. The final distribution on each Certificate shall be made in
like manner,  but only upon presentment and surrender of such Certificate at the
office  of the  Trustee  or its  agent  (which  may be the  Paying  Agent or the
Certificate  Registrar  acting  as such  agent)  maintained  in the  Borough  of
Manhattan  that is specified in the notice to  Certificateholders  of such final
distribution.

                  Any funds not distributed on the  Termination  Date because of
failure of  Certificateholders  to tender their  Certificates shall be set aside
and held in  trust  for the  account  of the  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
and Servicing  Agreement shall not have been surrendered for cancellation within
six months after the time  specified in such  notice,  the Trustee  shall mail a
second notice to the remaining Certificateholders, at their last addresses shown
in the Certificate Register, to surrender their Certificates for cancellation in
order to receive,  from such funds held,  the final  distribution  with  respect
thereto.  If within one year after the second notice any  Certificate  shall not
have been surrendered for cancellation,  the Trustee may, directly or through an
agent,  take  appropriate  steps to  contact  the  remaining  Certificateholders
concerning   surrender  of  their  Certificates.   The  costs  and  expenses  of
maintaining such funds and of contacting Certificateholders shall be paid out of
the assets which remain  held.  If within two years after the second  notice any
Certificates shall not have been surrendered for cancellation,  the Paying Agent
shall pay to the Trustee all amounts  distributable to the Holders thereof,  and
the Trustee shall  thereafter  hold such amounts for the benefit of such Holders
until the  earlier of (i) its  termination  as  Trustee  under the  Pooling  and
Servicing  Agreement and the transfer of such amounts to a successor  Trustee or
(ii) the  termination of the Trust Fund and  distribution of such amounts to the
Class LR  Certificateholders.  No  interest  shall  accrue or be  payable to any
Certificateholder  on any  amount  held as a result of such  Certificateholder's
failure to surrender its  Certificate(s) for final payment thereof in accordance
with Section 9.01 of the Pooling and Servicing Agreement. Such funds held by the
Trustee  may be invested  under  certain  circumstances,  and subject to certain
conditions as specified in the Pooling and Servicing Agreement.

                  This  Certificate  is limited in right of  payment  to,  among
other  things,  certain  collections  and  recoveries in respect of the Mortgage
Loans,  as more  specifically  set forth herein and in the Pooling and Servicing
Agreement.

                  As provided in the Pooling and Servicing Agreement,  the Trust
Fund  includes (i) such  Mortgage  Loans as from time to time are subject to the
Pooling and  Servicing  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage Loans due after Cut-off Date;  (iii) any REO Property;  (iv) all
revenues  received in respect of any REO Property;  (v) the  Servicer's  and the
Trustee's rights under the insurance policies with respect to the Mortgage Loans
required to be maintained  pursuant to the Pooling and  Servicing  Agreement and
any proceeds thereof;  (vi) any Assignments of Leases, Rents and Profits and any
security  agreements;  (vii) any  indemnities or guaranties,  Escrow Accounts or
other collateral given as additional security for any Mortgage Loans; (viii) all
assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts, the Escrow
Accounts and the Reserve  Accounts  (to the extent such assets in such  accounts
are  not  assets  of the  respective  Borrowers),  the  Upper-Tier  Distribution
Account, the Interest Reserve Account, the Default Interest Distribution Account
and the Excess Interest  Distribution  Account,  including  reinvestment income;
(ix)  any  environmental   indemnity   agreements   relating  to  the  Mortgaged
Properties;  (x) the rights and remedies  under the Mortgage  Loan  Purchase and
Sale  Agreement;  and (xi) the proceeds of any of the foregoing  (other than any
interest earned on deposits in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow Accounts and any Reserve Accounts, to the extent such interest belongs to
the related  Borrower).  As provided  in the  Pooling and  Servicing  Agreement,
withdrawals  may be made from certain of the  above-accounts  for purposes other
than distributions to Certificateholders.

                  This Certificate does not purport to summarize the Pooling and
Servicing  Agreement,  and  reference  is  made  to the  Pooling  and  Servicing
Agreement for the interests, rights, benefits,  obligations and duties evidenced
hereby, and the limitations  thereon,  and the rights,  duties and immunities of
the Trustee.

                  As provided in the Pooling and Servicing Agreement and subject
to certain  limitations set forth therein,  this  Certificate is transferable or
exchangeable  only  upon  surrender  of  this  Certificate  to  the  Certificate
Registrar at the Corporate Trust Office together with an assignment and transfer
(executed  by the  Holder  or his  duly  authorized  attorney),  subject  to the
requirements in Article V of the Pooling and Servicing Agreement. Upon surrender
for registration of transfer of this Certificate, subject to the requirements of
Article V of the Pooling and Servicing Agreement,  the Trustee shall execute and
the  Authenticating  Agent shall duly authenticate in the name of the designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Servicer, the Special Servicer, the Trustee, the
Fiscal Agent, the Certificate  Registrar,  any Paying Agent and any agent of any
of them may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the  Depositor,  the  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any  agent of any of them  shall be  affected  by notice to the
contrary.

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

                  The Pooling and Servicing Agreement or any Custodial Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Trustee,  and the Fiscal Agent, without the consent of any of the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  in either of such  agreements  that may be  inconsistent  with other
provisions in such  agreements,  (iii) to amend any provision of the Pooling and
Servicing  Agreement to the extent necessary or desirable to maintain the rating
or ratings  assigned  to each of the  Classes of  Regular  Certificates  by each
Rating Agency,  or (iv) to amend or supplement  any  provisions  with respect to
matters or questions  arising under the Pooling and Servicing  Agreement,  which
shall  not  adversely  affect  in any  material  respect  the  interests  of any
Certificateholder  not consenting thereto, as evidenced by an opinion of counsel
or a  confirmation  in writing  from each Rating  Agency that such  amendment or
supplement  will not result in a  qualification,  downgrade or withdrawal of the
then  current  rating or  ratings  then  assigned  to any  outstanding  Class of
Certificates.   Notwithstanding  any  contrary  provision  of  the  Pooling  and
Servicing  Agreement,  no amendment  shall be made to the Pooling and  Servicing
Agreement or any Custodial  Agreement unless, if requested by the Servicer,  the
Special Servicer and/or the Trustee, the Servicer,  the Special Servicer and the
Trustee shall have  received an Opinion of Counsel,  at the expense of the party
requesting  such  amendment  (or,  if such  amendment  is required by any Rating
Agency to maintain  the rating  issued by it or requested by the Trustee for any
purpose described in the Pooling and Servicing Agreement, then at the expense of
the Trust  Fund),  to the effect that such  amendment  will not cause either the
Upper-Tier  REMIC or Lower-Tier  REMIC to fail to qualify as a REMIC at any time
that any  Certificates are outstanding or cause a tax to be imposed on the Trust
Fund  under the  REMIC  Provisions  (other  than a tax at the  highest  marginal
corporate tax rate on net income from foreclosed property).

                  The Pooling and Servicing Agreement or any Custodial Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the  Trustee,  and the Fiscal  Agent with the consent of the
Holders  of the  Regular  Certificates  evidencing  not less than 66 2/3% of the
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

                  (i)               reduce in any manner the amount of, or delay
                                    the timing of, payments received on Mortgage
                                    Loans which are  required to be  distributed
                                    on any  Certificate  without  the consent of
                                    each affected Certificateholder;

                  (ii)              change the  percentages  of Voting Rights of
                                    Holders of  Certificates  which are required
                                    to consent to any action or  inaction  under
                                    the Pooling and Servicing Agreement, without
                                    the   consent   of   the   Holders   of  all
                                    Certificates then outstanding;

                  (iii)             alter the  servicing  standard  set forth in
                                    the Pooling and  Servicing  Agreement or the
                                    obligations   the   Servicer,   the  Special
                                    Servicer, the Trustee or the Fiscal Agent to
                                    make a P&I  Advance  without  the consent of
                                    the Holders of all Certificates representing
                                    all of the Percentage Interests of the Class
                                    or Classes affected thereby; or

                  (iv)              amend  Section  10.07  of  the  Pooling  and
                                    Servicing Agreement,  without the consent of
                                    the holders of all Certificates representing
                                    all the Percentage Interests of the class or
                                    classes affected thereby.

                  Further,  the Depositor,  the Servicer,  the Special Servicer,
the Trustee,  and the Fiscal Agent,  at any time and from time to time,  without
the  consent of the  Certificateholders,  may amend the  Pooling  and  Servicing
Agreement or the Custodial  Agreement to modify,  eliminate or add to any of its
provisions to such extent as shall be necessary to maintain the qualification of
the Trust REMIC as two  separate  REMICs,  or to prevent the  imposition  of any
additional material state or local taxes, at all times that any Certificates are
outstanding;  provided, however, that such action, as evidenced by an Opinion of
Counsel  (obtained at the expense of the Trust Fund), is necessary or helpful to
maintain such  qualification or to prevent the imposition of any such taxes, and
would  not  adversely  affect  in  any  material  respect  the  interest  of any
Certificateholder.

                  Any Holder of Class LR Certificates  representing greater than
a 50% Percentage  Interest in such may effect an early  termination of the Trust
Fund,  upon not less  than 30 days'  prior  Notice of  Termination  given to the
Trustee  and  Servicer  any time on or after the Early  Termination  Notice Date
(defined as any date as of which the aggregate Stated  Principal  Balance of the
Mortgage Loans is less than 1.0% of the aggregate  Stated  Principal  Balance of
the  Mortgage  Loans  as  of  the  Cut-off  Date)   specifying  the  Anticipated
Termination  Date, by purchasing on such date all, but not less than all, of the
Mortgage  Loans then  included in the Trust Fund,  and all property  acquired in
respect of any Mortgage Loan, at a purchase price, payable in cash, equal to not
less than the greater of:

                   (i)     the sum of

                           (A)      100% of the unpaid principal balance of each
                                    Mortgage  Loan included in the Trust Fund as
                                    of the last day of the month  preceding such
                                    Distribution Date;

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date;

                           (D)      the aggregate  amount of unreimbursed
                                    Advances and unpaid Trust Fund expenses; or

                  (ii)     the  aggregate  fair  market  value  of the  Mortgage
                           Loans, and all other property  acquired in respect of
                           any Mortgage  Loan in the Trust Fund, on the last day
                           of the month  preceding  such  Distribution  Date, as
                           determined by an Independent  appraiser acceptable to
                           the Servicer as of a date not more than 30 days prior
                           to  the  last  day  of  the  month   preceding   such
                           Distribution Date, together with one month's interest
                           thereon at the Mortgage Rate.

                  The Servicer or the Depositor may also effect such termination
as provided  above if it first  notifies  each Holder of a Class LR  Certificate
through the Trustee of its  intention to do so in writing at least 30 days prior
to the Early Termination Notice Date and no Class LR Holder terminates the Trust
Fund as  described  above  within  such 30 day  period.  All costs and  expenses
incurred by any and all parties to the Pooling and Servicing Agreement or by the
Trust Fund pursuant to Section  9.01(c) of the Pooling and  Servicing  Agreement
shall be borne by the party  exercising  its  purchase  rights  thereunder.  The
Trustee shall be entitled to rely conclusively on any  determination  made by an
Independent  appraiser  pursuant to Section 9.01(c) of the Pooling and Servicing
Agreement.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the repurchase of the Mortgage
Loans by the Depositor,  the Servicer or the Holder of the Class LR Certificates
as described  above;  or (ii) the later of (a) the receipt or  collection of the
last payment due on any  Mortgage  Loan  included in the Trust Fund,  or (b) the
liquidation and disposition  pursuant to the Pooling and Servicing  Agreement of
the last  asset held by the Trust  Fund.  In no event,  however,  will the trust
created by the Pooling and Servicing Agreement continue beyond the expiration of
21  years  from the  death of the last  surviving  descendant(s)  of  Joseph  P.
Kennedy, the late ambassador of the United States to the United Kingdom,  living
on the date hereof.

                  Unless the Certificate of  Authentication  on this Certificate
has been executed by the Trustee or on its behalf by the  Authenticating  Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.

                     [SIGNATURES COMMENCE ON FOLLOWING PAGE]



<PAGE>



                  IN  WITNESS  WHEREOF,  the  Trustee  has  caused  this Class R
Certificate to be duly executed.

Dated:


                                            LASALLE NATIONAL BANK, not in its
                                            individual capacity but solely as
                                            Trustee



                                            By:  _______________________________
                                                      Authorized Officer



                          Certificate of Authentication
                          -----------------------------

                  This is one of the  Class R  Certificates  referred  to in the
Pooling and Servicing Agreement.

Dated:


                                            LASALLE NATIONAL BANK, not in its
                                            individual capacity but solely as
                                            Authenticating Agent



                                            By:  _______________________________
                                                     Authorized Officer





<PAGE>





                                  EXHIBIT A-19

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR,  THE MORTGAGE LOAN SELLER,  THE SERVICER,  THE SPECIAL SERVICER,  THE
TRUSTEE,  THE FISCAL AGENT OR ANY OF THEIR  RESPECTIVE  AFFILIATES.  NEITHER THE
CERTIFICATES NOR THE UNDERLYING  MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY
GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE IS A "RESIDUAL INTEREST"
IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT" AS THOSE  TERMS ARE  DEFINED,
RESPECTIVELY,  IN SECTIONS  860G(a)(2) AND 860D OF THE INTERNAL  REVENUE CODE OF
1986, AS AMENDED (THE "CODE").  A TRANSFEREE OF THIS CERTIFICATE,  BY ACCEPTANCE
HEREOF,  IS  DEEMED  TO  HAVE  ACCEPTED  THIS  CERTIFICATE  SUBJECT  TO  CERTAIN
RESTRICTIONS ON TRANSFERABILITY,  AS SET FORTH IN SECTION 5.02(l) OF THE POOLING
AND  SERVICING  AGREEMENT,  AND SHALL BE REQUIRED TO FURNISH AN AFFIDAVIT TO THE
TRANSFEROR AND THE TRUSTEE TO THE EFFECT THAT, AMONG OTHER THINGS, (A) IT IS NOT
A  DISQUALIFIED   ORGANIZATION,   AS  SUCH  TERM  IS  DEFINED  IN  CODE  SECTION
860(E)(e)(5),  OR AN AGENT (INCLUDING A BROKER,  NOMINEE OR OTHER MIDDLEMAN) FOR
SUCH DISQUALIFIED  ORGANIZATION AND IS OTHERWISE A PERMITTED TRANSFEREE,  (B) IT
HAS HISTORICALLY PAID ITS DEBTS AS THEY HAVE COME DUE AND INTENDS TO CONTINUE TO
PAY ITS  DEBTS AS THEY COME DUE IN THE  FUTURE,  AND (C) IT  INTENDS  TO PAY ANY
TAXES ASSOCIATED WITH HOLDING THIS CERTIFICATE AS THEY BECOME DUE. ANY PURPORTED
TRANSFER TO A DISQUALIFIED  ORGANIZATION OR OTHER PERSON THAT IS NOT A PERMITTED
TRANSFEREE OR OTHERWISE IN VIOLATION OF THESE  RESTRICTIONS  SHALL BE ABSOLUTELY
NULL AND VOID AND  SHALL  VEST NO RIGHTS IN ANY  PURPORTED  TRANSFEREE.  IF THIS
CERTIFICATE  REPRESENTS  A  "NON-ECONOMIC  RESIDUAL  INTEREST",  AS  DEFINED  IN
TREASURY REGULATIONS SECTION  1.860E-1(c),  TRANSFERS OF THIS CERTIFICATE MAY BE
DISREGARDED  FOR FEDERAL  INCOME TAX PURPOSES.  IN ORDER TO SATISFY A REGULATORY
SAFE HARBOR UNDER WHICH SUCH TRANSFERS WILL NOT BE  DISREGARDED,  THE TRANSFEROR
MAY BE  REQUIRED,  AMONG OTHER  THINGS,  TO SATISFY  ITSELF AS TO THE  FINANCIAL
CONDITION OF THE PROPOSED TRANSFEREE.

THE HOLDER OF THIS CERTIFICATE,  BY ACCEPTANCE  HEREOF, IS DEEMED TO HAVE AGREED
TO  CONSENT  TO ACT AS  "TAX  MATTERS  PERSON"  OF THE  TRUST  REMIC  AND TO THE
APPOINTMENT  OF THE  TRUSTEE AS  ATTORNEY-IN-FACT  AND AGENT FOR THE TAX MATTERS
PERSON OR AS  OTHERWISE  PROVIDED  IN THE  POOLING AND  SERVICING  AGREEMENT  TO
PERFORM THE FUNCTIONS OF A "TAX MATTERS PARTNER" FOR PURPOSES OF SUBCHAPTER C OF
CHAPTER 63 OF SUBTITLE F OF THE CODE.

THIS  CERTIFICATE  HAS NOT  BEEN  AND  WILL  NOT BE  REGISTERED  UNDER  THE U.S.
SECURITIES  ACT OF 1933,  AS AMENDED (THE "1933  ACT"),  OR ANY STATE OR FOREIGN
SECURITIES LAW. THE HOLDER HEREOF, BY PURCHASING THIS  CERTIFICATE,  AGREES THAT
THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY
IN COMPLIANCE  WITH THE 1933 ACT AND OTHER  APPLICABLE LAWS AND ONLY PURSUANT TO
RULE  144A  UNDER  THE 1933 ACT TO AN  INSTITUTIONAL  INVESTOR  THAT THE  HOLDER
REASONABLY  BELIEVES IS A QUALIFIED  INSTITUTIONAL  BUYER, WITHIN THE MEANING OF
RULE 144A ("QIB")  PURCHASING FOR ITS OWN ACCOUNT OR A PERSON PURCHASING FOR THE
ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED,  IN EACH CASE, THAT THE REOFFER,
RESALE, PLEDGE, OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON RULE 144A, AND IN
ACCORDANCE WITH ANY OTHER

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF THE EMPLOYEE  RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"),  SECTION 4975 OF THE INTERNAL
REVENUE  CODE OF 1986,  AS AMENDED  (THE  "CODE"),  OR ANY  ESSENTIALLY  SIMILAR
FEDERAL,  STATE OR LOCAL  LAW (A  "SIMILAR  LAW")  (EACH,  A  "PLAN"),  OR (B) A
COLLECTIVE  INVESTMENT  FUND IN WHICH  SUCH  PLANS ARE  INVESTED,  AN  INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED  PURSUANT  TO ERISA OR ANY  SIMILAR  LAW TO
INCLUDE  ASSETS OF PLANS) OR OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR
USING THE ASSETS OF ANY SUCH PLAN,  OTHER THAN AN  INSURANCE  COMPANY  USING THE
ASSETS OF ITS GENERAL ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE
SUBSEQUENT  HOLDING OF SUCH  CERTIFICATE  BY SUCH  INSURANCE  COMPANY  WOULD NOT
CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF SECTION
406 OR  407  OF  ERISA,  SECTION  4975  OF THE  CODE,  OR A  MATERIALLY  SIMILAR
CHARACTERIZATION  UNDER ANY SIMILAR LAW.  TRANSFEREES OF THIS CERTIFICATE TAKING
DELIVERY IN  CERTIFICATED  FORM SHALL BE REQUIRED EITHER (i) TO DELIVER A LETTER
IN THE FORM OF  EXHIBIT  D-2 OF THE  POOLING  AND  SERVICING  AGREEMENT  TO SUCH
EFFECT,  OR (ii) IN THE EVENT THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A)
OR (B)  ABOVE,  EXCEPT IN THE CASE OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE
TRANSFERRED  UNLESS THE  TRANSFEREE  REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE REGISTRAR THAT THE PURCHASE OR HOLDING OF THE CERTIFICATES BY OR
ON BEHALF OF A PLAN WILL NOT RESULT IN THE ASSETS OF THE TRUST  BEING  DEEMED TO
BE "PLAN ASSETS" AND SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF ERISA
OR THE PROHIBITED  TRANSACTION  PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW,
WILL NOT CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION WITHIN THE MEANING OF
SECTION  406 OR 407 OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT
THE SERVICER,  THE DEPOSITOR,  THE TRUSTEE OR THE  CERTIFICATE  REGISTRAR TO ANY
OBLIGATION OR LIABILITY.  THE  TRANSFEREE OF A BENEFICIAL  INTEREST IN A "GLOBAL
CERTIFICATE" THAT IS A "RESTRICTED  CERTIFICATE" (EACH AS DEFINED IN THE POOLING
AND SERVICING AGREEMENT) SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PLAN OR A
PERSON  ACTING ON BEHALF OF ANY PLAN OR USING THE  ASSETS OF ANY PLAN TO ACQUIRE
SUCH INTEREST,  OTHER THAN AN INSURANCE  COMPANY USING THE ASSETS OF ITS GENERAL
ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE SUBSEQUENT HOLDING OF
SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD NOT CONSTITUTE OR RESULT IN A
PROHIBITED  TRANSACTION  WITHIN  THE  MEANING  OF  SECTION  406 OR 407 OF ERISA,
SECTION 4975 OF THE CODE,  OR A MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY
SIMILAR LAW.

ANY HOLDER  DESIRING TO EFFECT A TRANSFER OF THIS  CERTIFICATE  SHALL,  AND DOES
HEREBY AGREE TO, INDEMNIFY THE CERTIFICATE  REGISTRAR,  THE TRUSTEE,  THE FISCAL
AGENT,  THE SERVICER AND THE DEPOSITOR  AGAINST ANY LIABILITY THAT MAY RESULT IF
THE TRANSFER IS NOT EXEMPT FROM THE 1933 ACT OR IS NOT MADE IN  ACCORDANCE  WITH
FEDERAL AND STATE LAWS.




<PAGE>




                        ASSET SECURITIZATION CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1996-D3, CLASS LR



CUSIP:  045424CT3                               ISIN:  US045424CT32

                                                Percentage Interest:  100%

No.:  LR-___

          This  certifies  that  ____________________________  is the registered
owner of the  Percentage  Interest  evidenced by this  Certificate  in the Trust
Fund.  The Class LR  Certificateholder  is not entitled to interest or principal
distributions.  The Class LR  Certificateholder  will be entitled to receive the
proceeds of the remaining  assets of the Lower-Tier  REMIC, if any, on the Final
Scheduled Distribution Date for the Certificates, after distributions in respect
of any accrued but unpaid interest on the Certificates  and after  distributions
in  reduction of principal  balance have reduced the  principal  balances of the
Certificates  to zero.  It is not  anticipated  that  there  will be any  assets
remaining  in  the  Lower-Tier  REMIC  or  Trust  Fund  on the  Final  Scheduled
Distribution Date following the distributions on the Regular  Certificates.  The
Trust Fund, described more fully below, consists primarily of a pool of Mortgage
Loans  secured by  commercial  and  multifamily  properties.  The Trust Fund was
created, and the Mortgage Loans are to be serviced,  pursuant to the Pooling and
Servicing  Agreement  (as defined  below).  The Holder of this  Certificate,  by
virtue of the acceptance hereof, assents to the terms, provisions and conditions
of the Pooling and Servicing  Agreement and is bound thereby.  Also issued under
the Pooling and Servicing  Agreement are the Class A-1A, Class A-1B, Class A-1C,
Class A-CS1,  Class A-1D,  Class A-CS2,  Class A-2,  Class A-3, Class A-4, Class
A-5, Class B-1,  Class B-2,  Class B-3, Class B-4, Class B-4H,  Class V-1, Class
V-2 and  Class R  Certificates  (together  with the Class LR  Certificates,  the
"Certificates";  the  Holders  of  Certificates  issued  under the  Pooling  and
Servicing    Agreement    are    collectively     referred    to    herein    as
"Certificateholders").

          This  Certificate is issued  pursuant to, and in accordance  with, the
terms of a Pooling  and  Servicing  Agreement  dated as of  October 1, 1996 (the
"Pooling  and  Servicing   Agreement"),   by  and  among  Asset   Securitization
Corporation,  as Depositor,  AMRESCO Management,  Inc., as Servicer,  CRIIMI MAE
Services Limited  Partnership,  as Special  Servicer,  LaSalle National Bank, as
Trustee,  and ABN AMRO Bank N.V.,  as Fiscal  Agent.  To the extent not  defined
herein,  capitalized  terms used herein shall have the meanings assigned thereto
in the Pooling and Servicing Agreement.

          This  Certificate  represents a "residual  interest" in a "real estate
mortgage  investment  conduit,"  as those terms are  defined,  respectively,  in
Sections 860G(a)(2) and 860D of the Internal Revenue Code of 1986, as amended.

          The  Trustee  makes no  representation  or  warranty  as to any of the
statements  contained  herein or the validity or sufficiency of the Certificates
or the Mortgage Loans and has executed this  Certificate in its limited capacity
as Trustee under the Pooling and Servicing Agreement.

          All   distributions   (other  than  the  final   distribution  on  any
Certificate)  will be made by the Paying Agent to the persons in whose names the
Certificates  are registered at the close of business on each Record Date, which
will be the tenth day of the month in which the related Distribution Date occurs
or, if such day is not a Business  Day, the preceding  Business  Day;  provided,
however,  that with respect to the Distribution Date occurring in November 1996,
the Record Date will be the Closing Date, except as specified in the Pooling and
Servicing Agreement.  Such distributions shall be made on each Distribution Date
other  than the  Termination  Date to each  Certificateholder  of  record on the
related Record Date by check mailed by first class mail to the address set forth
therefor in the Certificate  Register or,  provided that such  Certificateholder
holds  Certificates with an aggregate initial  Certificate  Balance in excess of
$5,000,000,  and shall have provided the Paying Agent with wire  instructions in
writing at least five  Business  Days prior to the related  Record Date, by wire
transfer of immediately available funds to the account of such Certificateholder
at a bank or other entity  located in the United  States and having  appropriate
facilities therefor. The final distribution on each Certificate shall be made in
like manner,  but only upon presentment and surrender of such Certificate at the
office  of the  Trustee  or its  agent  (which  may be the  Paying  Agent or the
Certificate  Registrar  acting  as such  agent)  maintained  in the  Borough  of
Manhattan  that is specified in the notice to  Certificateholders  of such final
distribution.

          Any funds not distributed on the  Termination  Date because of failure
of  Certificateholders  to tender their Certificates shall be set aside and held
in trust for the account of the non-tendering Certificateholders,  whereupon the
Trust  Fund  shall  terminate.  If any  Certificates  as to which  notice of the
Termination  Date has been given  pursuant  to Section  9.01 of the  Pooling and
Servicing  Agreement shall not have been surrendered for cancellation within six
months after the time specified in such notice,  the Trustee shall mail a second
notice to the remaining Certificateholders, at their last addresses shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Trustee all amounts  distributable to the Holders thereof, and the Trustee shall
thereafter  hold such amounts for the benefit of such Holders  until the earlier
of (i) its termination as Trustee under the Pooling and Servicing  Agreement and
the transfer of such amounts to a successor  Trustee or (ii) the  termination of
the   Trust   Fund  and   distribution   of  such   amounts   to  the  Class  LR
Certificateholders.   No   interest   shall   accrue  or  be   payable   to  any
Certificateholder  on any  amount  held as a result of such  Certificateholder's
failure to surrender its  Certificate(s) for final payment thereof in accordance
with Section 9.01 of the Pooling and Servicing Agreement. Such funds held by the
Trustee  may be invested  under  certain  circumstances,  and subject to certain
conditions as specified in the Pooling and Servicing Agreement.

          This  Certificate  is  limited  in right of payment  to,  among  other
things,  certain collections and recoveries in respect of the Mortgage Loans, as
more specifically set forth herein and in the Pooling and Servicing Agreement.

          As provided in the Pooling  and  Servicing  Agreement,  the Trust Fund
includes (i) such Mortgage Loans as from time to time are subject to the Pooling
and Servicing Agreement, together with the Mortgage Files relating thereto; (ii)
all  scheduled  or  unscheduled  payments  on or  collections  in respect of the
Mortgage Loans due after Cut-off Date; (iii) any REO Property; (iv) all revenues
received in respect of any REO Property;  (v) the  Servicer's  and the Trustee's
rights under the insurance  policies with respect to the Mortgage Loans required
to be  maintained  pursuant  to the  Pooling  and  Servicing  Agreement  and any
proceeds  thereof;  (vi) any  Assignments  of Leases,  Rents and Profits and any
security  agreements;  (vii) any  indemnities or guaranties,  Escrow Accounts or
other collateral given as additional security for any Mortgage Loans; (viii) all
assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts, the Escrow
Accounts and the Reserve  Accounts  (to the extent such assets in such  accounts
are  not  assets  of the  respective  Borrowers),  the  Upper-Tier  Distribution
Account, the Interest Reserve Account, the Default Interest Distribution Account
and the Excess Interest  Distribution  Account,  including  reinvestment income;
(ix)  any  environmental   indemnity   agreements   relating  to  the  Mortgaged
Properties;  (x) the rights and remedies  under the Mortgage  Loan  Purchase and
Sale  Agreement;  and (xi) the proceeds of any of the foregoing  (other than any
interest earned on deposits in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow Accounts and any Reserve Accounts, to the extent such interest belongs to
the related  Borrower).  As provided  in the  Pooling and  Servicing  Agreement,
withdrawals  may be made from certain of the  above-accounts  for purposes other
than distributions to Certificateholders.

          This  Certificate  does not  purport  to  summarize  the  Pooling  and
Servicing  Agreement,  and  reference  is  made  to the  Pooling  and  Servicing
Agreement for the interests, rights, benefits,  obligations and duties evidenced
hereby, and the limitations  thereon,  and the rights,  duties and immunities of
the Trustee.

          As  provided in the Pooling  and  Servicing  Agreement  and subject to
certain  limitations  set forth therein,  this  Certificate is  transferable  or
exchangeable  only  upon  surrender  of  this  Certificate  to  the  Certificate
Registrar at the Corporate Trust Office together with an assignment and transfer
(executed  by the  Holder  or his  duly  authorized  attorney),  subject  to the
requirements in Article V of the Pooling and Servicing Agreement. Upon surrender
for registration of transfer of this Certificate, subject to the requirements of
Article V of the Pooling and Servicing Agreement,  the Trustee shall execute and
the  Authenticating  Agent shall duly authenticate in the name of the designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

          Prior to due  presentation  of this  Certificate  for  registration of
transfer,  the Depositor,  the Servicer,  the Special Servicer, the Trustee, the
Fiscal Agent, the Certificate  Registrar,  any Paying Agent and any agent of any
of them may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the  Depositor,  the  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any  agent of any of them  shall be  affected  by notice to the
contrary.

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

          The Pooling and Servicing  Agreement or any Custodial Agreement may be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the  Trustee,  and  the  Fiscal  Agent,  without  the  consent  of  any  of  the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  in either of such  agreements  that may be  inconsistent  with other
provisions in such  agreements,  (iii) to amend any provision of the Pooling and
Servicing  Agreement to the extent necessary or desirable to maintain the rating
or ratings  assigned  to each of the  Classes of  Regular  Certificates  by each
Rating Agency,  or (iv) to amend or supplement  any  provisions  with respect to
matters or questions  arising under the Pooling and Servicing  Agreement,  which
shall  not  adversely  affect  in any  material  respect  the  interests  of any
Certificateholder  not consenting thereto, as evidenced by an opinion of counsel
or a  confirmation  in writing  from each Rating  Agency that such  amendment or
supplement  will not result in a  qualification,  downgrade or withdrawal of the
then  current  rating or  ratings  then  assigned  to any  outstanding  Class of
Certificates.   Notwithstanding  any  contrary  provision  of  the  Pooling  and
Servicing  Agreement,  no amendment  shall be made to the Pooling and  Servicing
Agreement or any Custodial  Agreement unless, if requested by the Servicer,  the
Special Servicer and/or the Trustee, the Servicer,  the Special Servicer and the
Trustee shall have  received an Opinion of Counsel,  at the expense of the party
requesting  such  amendment  (or,  if such  amendment  is required by any Rating
Agency to maintain  the rating  issued by it or requested by the Trustee for any
purpose described in the Pooling and Servicing Agreement, then at the expense of
the Trust  Fund),  to the effect that such  amendment  will not cause either the
Upper-Tier  REMIC or Lower-Tier  REMIC to fail to qualify as a REMIC at any time
that any  Certificates are outstanding or cause a tax to be imposed on the Trust
Fund  under the  REMIC  Provisions  (other  than a tax at the  highest  marginal
corporate tax rate on net income from foreclosed property).

     The Pooling and Servicing  Agreement or any Custodial Agreement may also be
amended from time to time by the Depositor,  the Servicer, the Special Servicer,
the Trustee, and the Fiscal Agent with the consent of the Holders of the Regular
Certificates  evidencing  not less than 66 2/3% of the  Percentage  Interests of
each Class of  Certificates  affected by the amendment for the purpose of adding
any provisions to or changing in any manner or eliminating any of the provisions
of the Pooling and Servicing  Agreement or of modifying in any manner the rights
of the Certificateholders; provided, however, that no such amendment shall:

          (i)       reduce in any  manner the amount of, or delay the timing of,
                    payments received on Mortgage Loans which are required to be
                    distributed on any  Certificate  without the consent of each
                    affected Certificateholder;

          (ii)      change  the  percentages  of  Voting  Rights of  Holders  of
                    Certificates  which are required to consent to any action or
                    inaction under the Pooling and Servicing Agreement,  without
                    the  consent  of  the  Holders  of  all  Certificates   then
                    outstanding;

          (iii)     alter the  servicing  standard  set forth in the Pooling and
                    Servicing  Agreement or the  obligations  the Servicer,  the
                    Special Servicer,  the Trustee or the Fiscal Agent to make a
                    P&I  Advance  without  the  consent  of the  Holders  of all
                    Certificates representing all of the Percentage Interests of
                    the Class or Classes affected thereby; or

          (iv)      amend Section 10.07 of the Pooling and Servicing  Agreement,
                    without  the  consent  of the  holders  of all  Certificates
                    representing  all the  Percentage  Interests of the class or
                    classes affected thereby.

          Further,  the  Depositor,  the  Servicer,  the Special  Servicer,  the
Trustee,  and the Fiscal Agent,  at any time and from time to time,  without the
consent of the Certificateholders, may amend the Pooling and Servicing Agreement
or the Custodial Agreement to modify,  eliminate or add to any of its provisions
to such extent as shall be necessary to maintain the  qualification of the Trust
REMIC as two separate  REMICs,  or to prevent the  imposition of any  additional
material  state  or  local  taxes,  at  all  times  that  any  Certificates  are
outstanding;  provided, however, that such action, as evidenced by an Opinion of
Counsel  (obtained at the expense of the Trust Fund), is necessary or helpful to
maintain such  qualification or to prevent the imposition of any such taxes, and
would  not  adversely  affect  in  any  material  respect  the  interest  of any
Certificateholder.

          Any Holder of Class LR  Certificates  representing  greater than a 50%
Percentage  Interest in such may effect an early  termination of the Trust Fund,
upon not less than 30 days' prior Notice of Termination given to the Trustee and
Servicer any time on or after the Early Termination  Notice Date (defined as any
date as of which the aggregate Stated Principal Balance of the Mortgage Loans is
less than 1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans
as of  the  Cut-off  Date)  specifying  the  Anticipated  Termination  Date,  by
purchasing  on such date all, but not less than all, of the Mortgage  Loans then
included in the Trust Fund, and all property acquired in respect of any Mortgage
Loan, at a purchase price,  payable in cash,  equal to not less than the greater
of:

          (i)       the sum of

                    (A)  100% of the unpaid  principal  balance of each Mortgage
                         Loan  included  in the Trust Fund as of the last day of
                         the month preceding such Distribution Date;

                    (B)  the fair market value of all other property included in
                         the  Trust  Fund  as of  the  last  day  of  the  month
                         preceding such  Distribution  Date, as determined by an
                         Independent  appraiser acceptable to the Servicer as of
                         the date not more than 30 days prior to the last day of
                         the month preceding such Distribution Date;

                    (C)  all unpaid interest  accrued on such principal  balance
                         of each such Mortgage Loan  (including for this purpose
                         any  Mortgage  Loan as to which  title  to the  related
                         Mortgaged  Property has been  acquired) at the Mortgage
                         Rate (plus the Excess Rate,  to the extent  applicable)
                         to  the  last   day  of  the   month   preceding   such
                         Distribution Date;

                    (D)  the  aggregate  amount  of  unreimbursed  Advances  and
                         unpaid Trust Fund expenses; or

          (ii)      the aggregate fair market value of the Mortgage  Loans,  and
                    all other property  acquired in respect of any Mortgage Loan
                    in the Trust  Fund,  on the last day of the month  preceding
                    such  Distribution  Date, as  determined  by an  Independent
                    appraiser  acceptable  to the Servicer as of a date not more
                    than 30 days  prior to the last day of the  month  preceding
                    such Distribution  Date,  together with one month's interest
                    thereon at the Mortgage Rate.

          The  Servicer or the  Depositor  may also effect such  termination  as
provided  above if it  first  notifies  each  Holder  of a Class LR  Certificate
through the Trustee of its  intention to do so in writing at least 30 days prior
to the Early Termination Notice Date and no Class LR Holder terminates the Trust
Fund as  described  above  within  such 30 day  period.  All costs and  expenses
incurred by any and all parties to the Pooling and Servicing Agreement or by the
Trust Fund pursuant to Section  9.01(c) of the Pooling and  Servicing  Agreement
shall be borne by the party  exercising  its  purchase  rights  thereunder.  The
Trustee shall be entitled to rely conclusively on any  determination  made by an
Independent  appraiser  pursuant to Section 9.01(c) of the Pooling and Servicing
Agreement.

          The obligations  created by the Pooling and Servicing  Agreement shall
terminate upon the earliest to occur of (i) the repurchase of the Mortgage Loans
by the  Depositor,  the Servicer or the Holder of the Class LR  Certificates  as
described  above; or (ii) the later of (a) the receipt or collection of the last
payment  due on any  Mortgage  Loan  included  in the  Trust  Fund,  or (b)  the
liquidation and disposition  pursuant to the Pooling and Servicing  Agreement of
the last  asset held by the Trust  Fund.  In no event,  however,  will the trust
created by the Pooling and Servicing Agreement continue beyond the expiration of
21  years  from the  death of the last  surviving  descendant(s)  of  Joseph  P.
Kennedy, the late ambassador of the United States to the United Kingdom,  living
on the date hereof.

          Unless the Certificate of  Authentication on this Certificate has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling and Servicing Agreement or be valid for any purpose.

                     [SIGNATURES COMMENCE ON FOLLOWING PAGE]



<PAGE>



          IN WITNESS  WHEREOF,  the Trustee has caused this Class LR Certificate
to be duly executed.

Dated:


                                    LASALLE NATIONAL BANK, not in its individual
                                    capacity but solely as Trustee




                                    By:  _______________________________________
                                                  Authorized Officer



                          Certificate of Authentication

          This is one of the Class LR  Certificates  referred  to in the Pooling
and Servicing Agreement.

Dated:


                                    LASALLE NATIONAL BANK, not in its individual
                                    capacity but solely as Authenticating Agent




                                    By:  _______________________________________
                                                   Authorized Officer




<PAGE>



                                   ASSIGNMENT

          FOR VALUE RECEIVED,  the undersigned  ("Assignor(s)")  hereby sell(s),
assign(s) and transfer(s) unto  ------------------------------------------------
- - --------------------------------------------------------------------------------
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class LR Certificate  and hereby  authorize(s)  the  registration  of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

          I (we) further direct the  Certificate  Registrar to issue a new Class
LR Certificate of the entire Percentage Interest represented by the within Class
LR  Certificates  to the  above-named  Assignee(s)  and to deliver such Class LR
Certificate to the following address:

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


 Date: ___________
                                    --------------------------------------------
                                    Signature by or on behalf of Assignor(s)


                                    --------------------------------------------
                                    Taxpayer Identification Number




<PAGE>




                            DISTRIBUTION INSTRUCTIONS

The  Assignee(s)  should  include the  following  for purposes of  distribution:
- - --------------------------------------------------------------------------------
- - --------------------------------------------------------------------------------
Address  of  the   Assignee(s)   for  the  purpose  of  receiving   notices  and
distributions:------------------------------------------------------------------
- - --------------------------------------------------------------------------------
- - -------------------------------------------------------------------------------.
Distributions,  if be made by wire transfer in  immediately  available  funds to
- - -----------------------------------------------------------------------------for
the  account  of ---------------------------------------------------------------
account number ------------------------------------------------.

This information is provided by ________________________________________________
the Assignee(s) named above, or ________________________________________________
as its (their) agent.

                                    By: ________________________________________




                                    ------------------------------------------
                                    [Please print or type name(s)]




                                    ------------------------------------------
                                    Title




                                    ------------------------------------------
                                    Taxpayer Identification Number
<PAGE>



                                    EXHIBIT B
<TABLE>
<CAPTION>


                             MORTGAGE LOAN SCHEDULE

<S>        <C>    <C>                            <C>                      <C>             <C>         <C>
 Loan #  Asset #  Property Name                  Address                  City            State       Zip
- - ---------------------------------------------------------------------------------------------------------------
       1          Hyatt Riverwalk-San Antonio    123 Lasoya St.           San Antonio     TX         78205
                  Pacific Properties
       2    1     Montego Bay                    1050 Whitney Ranch Drive Henderson       NV         89014
       2    2     Antigua Bay                    5225 East Charleston     Las Vegas       NV         89122
       2    3     Martinique Bay                 3000 Highview Drive      Henderson       NV         89014
       2    4     Club Pacific at Flamingo       3145 East Flamingo Road  Las Vegas       NV         89121
       2    5     Club Pacific at Shores         2200 Club Pacific Way    Las Vegas       NV         89128
       2    6     Club Pacific at Lakes          9325 West Desert Inn     Las Vegas       NV         89128
                                                 Road

       3          *Mariner's Village             4600 Via Marina          Marina del Rey  CA         90292
       4          Anchorage Shopping Center      2800 Leavenworth Street  San Francisco   CA         94133
       5          Malibu Canyon Office Park      26565-26711 Agoura Road  Calabasas       CA         91302
       6          *Lee Park                      1100 East Hector Street  Conshohocken    PA         19428
       7          Atlanta Decorative Art Center  351 Peachtree Hills      Atlanta         GA         30305
       8          Lake Arrowhead Village         28200 Highway 189        Lake Arrowhead  CA         92352
       9          1010 Northern Boulevard        1010 Northern Boulevard  Great Neck      NY         11020
                  Slavik Suites
      10    1     Comfort Inn - Mystic           48 Whitehall Ave.        Mystic          CT         06355
      10    2     Residence Inn - Norman         2681 Jefferson Street    Norman          OK         73072
      10    3     Comfort Inn - Southington      120 Laning Street        Southington     CT         06489
      10    4     Holiday Inn - Cromwell         4 Sebethe Drive          Cromwell        CT         06416
      10    5     Ramada Inn - Pensacola         6550 Pensacola Blvd.     Pensacola       FL         32505
      10    6     Ramada Plaza - Fon du Lac      One Main Street          Fon du Lac      WI         54935

                  Pinnacle Retail
                  Portfolio
      11    1     Carter Creek                   4001 East 29th Street    Bryan           TX         77802
      11    2     Lakegrove                      10121 Lake June Road     Dallas          TX         75217
      11    3     University Hills               101 North Judge Ely      Abilene         TX         79601
                                                 Blvd.
      11    4     Triple Creek                   110 Triple Creek Drive   Longview        TX         75601
      11    5     Plaza                          U.S. Highway 181         Floresville     TX         78114
      11    6     Edgewood                       1200 North Mockingbird   Abilene         TX         79603
                                                 St.
      11    7     Limestone Square               511 East Yeagua Street   Groesbeck       TX         76642
      11    8     *Brookhaven                    1500 11th Street         Huntsville      TX         77340

      12          Steinhardt Sacramento Office   501 J Street             Sacramento      CA         95814
      13          Simi Valley Plaza              1317 E. Los Angeles      Simi Valley     CA         93036
                  Ambassador Apartments
      14    1     Westway Village                2401 West Belt North     Houston         TX         77043
      14    2     Coral Cove                     25 North Belcher Road    Clearwater      FL         34625
      14    3     Summit Creek                   7900 San Felipe          Austin          TX         78729
                                                 Boulevard
      14    4     Tatum Gardens                  15425 North Tatum        Phoenix         AZ         85032
                                                 Boulevard

      15          Days Inn - Merchandise Mart    300 Spring Street        Atlanta         GA         30308
      16          Village Squire Apartments      5955 Edinburgh Street    Canton          MI         48187
      17          RCA-Addison                    4010 Brookhaven Club     Addison         TX         75244
                                                 Drive
      18          Camelot Care Center            11301 & 11311 N. 99th    Peoria          AZ         85345
                                                 Ave.
      19          Hampton Inn - Key West         2801 North Roosevelt     Key West        FL         33040
                                                 Blvd.
                  Wingray
      20    1     Hawaiian Gardens               104 63rd Avenue West     Bradenton       FL         34207
      20    2     Spanish Main RV & MHP          12101 Hwy 301 North      Thonotosassa    FL         33592
      20    3     Ellenton Gardens               7310 Hwy 301 North       Ellenton        FL         34222
      20    4     Millcreek RV Resorts           2775 Michigan Avenue     Kissimmee       FL         64744

      21          Holiday Inn -- Wilmington      4902 Market Street       Wilmington      NC         28405
      22          Ridgewood Village Apartments   100 Ridgegate Lane       St. Peters      MO         63376
                  Charles Company I
      23    1     Western                        1075 Western Ave.        Los Angeles     CA         90038
      23    2     Martin Luther King             1030 M.L. King Blvd.     Los Angeles     CA         90037

                  Charles Company II
      24    1     Van Ness                       5800-5944 Santa Monica   Los Angeles     CA         90038
                                                 Blvd.
      24    2     Hoover                         1065 Hoover Street       Los Angeles     CA         90006
      24    3     Adams                          285 Adams Blvd.          Los Angeles     CA         90011


      25          Towne Pointe                   357 Route 9 South        Manalapan       NJ         07725
      26          Crosspointe                    1395-1525 N.W. 167th     Miami           FL         33169
                                                 Street
      27          Gramercy Apts                  9072 Gramercy Apartments San Diego       CA         92123
      28          First Tennessee Bank Building  165 Madison Ave.         Memphis         TN         38103
                  Beltway II
      29    1     Hechinger's Plaza              1535 University Blvd.    Langley Park    MD         20783
      29    2     Blockbuster/Staples            8904 62nd Avenue         College Park    MD         20740

                  Owensboro Hotels
      30    1     Holiday Inn - Owensboro        3136 W. 2nd Street       Owensboro       KY         42301
      30    2     Days Inn - Owensboro           3720 New Hartford Road   Owensboro       KY         42301

      31          Regency Towers                 1600 Lehigh Parkway East Allentown       PA         18103
      32          Alderwood Village              37th Ave.W.&196th St.SW  Lynwood         WA         98036
      33          Paradise Valley                13637 N. Tatum Boulevard Phoenix         AZ         85032
                  Riva Office/Hotel
      34    1     Days Inn - Annapolis           2520 Riva Road           Annapolis       MD         21401
      34    2     Nations Bank Building          2530 Riva Road           Annapolis       MD         21401

      35          Val Vista Crossing             3655 E. Southern         Mesa            AZ         85206
      36          Charleston Park                4800 East Charleston     Las Vegas       NV         89104
      37          Best Western - Lafayette       1801 West Pinhook Road   Lafayette       LA         70508
      38          *Bolsa Marketplace             9500-9600 Bolsa Avenue   Westinster      CA         92683
      39          Pecan Crossing                 1225 E. Pleasant Run     Desota          TX         75115
      40          Hotel Grand Victorian          2325 West Highway 76     Branson         MO         65616
      41          Barcelona Court                5215 South Loop 289      Lubbock         TX         79424
      42          *Best Western/Sunrise          400 N. Harbor Drive      Redondo         CA         90277
                                                                          Beach
      43          Crestview Plaza                9282 Watson Rd.          Crestwood       MO         63126
      44          Monroe Gardens                 1504-58 Schley Street    Hillside        NJ         07205
      45    D     Marysville Estate              506 N. Main St.          Marysville      OH         43040
      46          *9300 Wilshire Blvd.           9300 Wilshire Blvd.      Beverly Hills   CA         90212
      47    A     Cypress Grove Apartments       22A Cypress Grove Drive  Wilmington      NC         28401
      48          Best Western - Galveston       5914 Seawall Blvd.       Galveston       TX         77551
      49          Comfort Inn - Goodyear         1770 N. Dysart road      Goodyear        AZ         85338
      50          Santa Rita Care Center         150 N. La  Canada Drive  Green Valley    AZ         85614
      51          Fox Glen Apartments            6260 Fox Glen Drive      Saginaw         MI         48603
      52          Hampton Inn - Memphis          2979 Millbranch Road     Memphis         TN         38116
      53          Hampton Inn - Indianapolis     7220 Woodland Drive      Indianapolis    IN         46278
      54          Holiday Inn - Monroe           2011 Louisville Avenue   Monroe          LA         71201
      55          Ramada Inn Williamsburg        351 York Street          Williamsburg    VA         23185
      56          M&M Mobile Villa               320 E. McKellips Road    Mesa            AZ         85201
      57          Best Western-Dorsey            6755 Dorsey Road         Dorsey          MD         21227
      58    C     Franklin Estates               700 W. Meade Blvd        Franklin        TN         37064
      59          Comfort Inn - Salisbury        2701 N. Salisbury Blvd.  Salisbury       MD         21801
      60          122-124 Duane Street           122-124 Duane Street     New York        NY         10007
      61          East Street Trading Center     801 East Street          Fredrick        MD         21701
      62          Westwood Plaza                 2228 Westwood Blvd       Westwood        CA         90064
      63          Market at Uvalde               13502-13560 I-10         Houston         TX         77015
                                                 Frontage Rd.
      64          Brookwood MHP                  1908 East 19th Street    Lawrence        KS         66046
      65          Holiday Inn-Denton             1500 Dallas Drive        Denton          TX         76205
      66    D     Woodridge Estates              2284 W. Gelena Ave.      Freeport        IL         61032
      67          Torrance Plaza Hotel           20801 S. Western Avenue  Torrance        CA         90501
      68          Foothill Courtyard Apartments  1360 Foothill Drive      Vista           CA         92084
      69          Leaden Hall II Med Centre      7271 Wurbach Road        San Antonio     TX         78240
      70          Medford Nursing Home           616 South Front Street   Medford         OK         73759
      71          I. Goldberg Shopping Center    1615 N. Kings Highway    Cherry Hill     NJ         08034
                  Chateau Oaks
      72    1     Chateau Forrest                604 N. Kingsway Dr.      Seffner         FL         33584
      72    2     Plantation Oaks                700 N. Kingsway Dr.      Seffner         FL         33584

      73          Maple Park Terrace Apartments  5414 Maple Park Drive    Flint           MI         48507
      74          Best Western - Goodyear        1100 N. Litchfield Road  Goodyear        AZ         85338
      75          Best Western (Morristown Inn)  270 South Street         Morristown      NJ         07960
      76          Holiday Inn - Salt Lake        2080 West North Temple   Salt Lake City  UT         84116
                                                 Drive
      77          Days Inn-San Jose              2460 Fontaine Road       San Jose        CA         95121
      78          Casas Adobes                   7000-7051 North Oracle   Tuscon          AZ         85704
                                                 Rd
      79          Ramada Limited-Denver North    110 West 104th Street    Northglen       CO         80234
      80          Holiday Inn Express -          5479 Westmoreland Plaza  Douglasville    GA         30134
                  Douglasville
      81          Branch Avenue Plaza            650 Branch Avenue        Providence      RI         02903
      82    C     Gwinnett Estates               211 Howe Lane            Loganville      GA         30249
      83          Ravines MHP                    2088 East Empire Avenue  Benton Harbor   MI         49022
      84          Best Western McMinnville       2035 S. Highway 99 West  McMinnville     OR         97218
      85          Crystal Lake MHP               1330 Hanover Road        Delaware        OH         43015
      86          Park Hallow Apartments         4343 South Shaver        Pasadena        TX         77504
      87    A     Stratford Arms Apartments      1900 South Charles Blvd. Greenville      NC         27858
      88          Best Western-Monterey          420 North Atlantic Blvd. Monterey Park   CA         91754
      89          Country Hearth Inn - Auburn    1115 West 7th Street     Auburn          IN         46706
      90          Johanna Woods                  2909 Montpelier Street   Broken Arrow    OK         74014
      91    C     Tara - MHP                     7735 Tara Blvd.          Jonesboro       GA         30236
      92    B     Royal Palm MHP                 720 S. Federal Highway   Hallandale      FL         33009
      93          Country Hearth Inn - Findlay   1020 Interstate Court    Findlay         OH         45840
      94    F     Ridgewood MHP                  6825 W. Mississippi      Lakewood        CO         80226
      95          Coachland MHP                  10500 Hwy. 89N           Truckee         CA         96161
      96    A     Cardinal Village Apartments    2301 Indian Drive        Jacksonville    FL         28546
      97    E     Comfort Inn - North Carolina   1636 Carolina Avenue     Washington      NC         27889
      98          Grandmont Gardens              16151 Grandmont Court    Roseville       MI         48066
      99    B     Galway Bay                     1361 Overseas Hwy.       Marathon        FL         33050
     100    E     Quality Inn Roanoke            501 Orange Avenue        Roanoke         VA         24016
     101          Red Carpet Apartments          24440 Russell Road       Kent            WA         98032
     102    G     Silver Sands RV Resort         9252 East Broadway       Mesa            AZ         85208
     103    G     Locust Grove MHP               778 Highway 36           Hazlet          NJ         07730
     104          Georgian Heights Apartments    1931 N. Bowman Ave.      Danville        IL         61832
     105          Country Club Corners           7120 South Polk Street   Dallas          TX         75232
     106          Grogan's Mills                 303 Sawdust Rd.          The             TX         77380
                                                                          Woodlands
     107          Mobile Gardens MHP             1901 N. Glasscock Road   Mission         TX         78572
     108          Cactus Wren MHP                235 North Ellsworth Road Mesa            AZ         85207
     109          Solana Y. Sombra               4828 East Grant Road     Tucson          AZ         85012
     110    F     Mobile Estates                 1717 & 1823 5th St.      Greeley         CO         80631
     111          Phoenix West MHP               3150 West Glendale       Phoenix         AZ         85021
                                                 Avenue
     112          Havre de Grace Super 8         929 Pulaski Highway      Havre de Grace  MD         21078
     113          Farmville Super 8              Highway 15 South         Farmville       VA         61755
                  Total / Wtd. Avg.:
</TABLE>

<TABLE>

<S>       <C>          <C>                <C>                <C>                  <C> 
 Loan #  Asset #     Originator         Cut-Off Date        Annual Debt           Monthly Debt 
                                        Principal Loan      Service               Service
                                        Balance
- - ---------------------------------------------------------------------------------------------
       1               NACC             $70,939,362        $7,302,253               $608,521

       2    1                            17,319,832
       2    2                            12,184,923
       2    3                            12,006,255
       2    4                            11,602,581
       2    5                             8,204,009
       2    6                             7,141,117
                       NACC             $68,458,716        $6,335,039               $527,920
       3               NACC              54,709,251         5,801,587                483,466
       4               NACC              28,250,000         2,664,969                222,081
       5               NACC              25,000,000         2,383,709                198,642
       6               NACC              24,365,401         2,533,802                211,150
       7               NACC              23,040,712         2,537,720                211,477
       8               NACC              19,789,627         1,946,074                162,173
       9               NACC              19,500,000         1,925,061                160,422

      10    1                             6,775,303
      10    2                             4,038,667
      10    3                             2,490,619
      10    4                             2,027,833
      10    5                             1,446,842
      10    6                               182,191
                       NACC             $16,961,456        $1,911,579               $159,298

      11    1                             5,387,556
      11    2                             2,872,963
      11    3                             2,498,950
      11    4                             1,983,780
      11    5                             1,360,315
      11    6                             1,152,953
      11    7                               814,585
      11    8                               643,898
                       NACC             $16,715,000        $1,752,461               $146,038
      12               NACC              16,527,580         1,721,220                143,435
      13               NACC              16,357,401         1,579,268                131,606

      14    1                             4,932,548
      14    2                             4,035,721
      14    3                             3,587,307
      14    4                             3,487,660
                       NACC             $16,043,236        $1,401,773               $116,814
      15            Bloomfield           16,850,000         1,833,118                152,760
      16               NACC              14,930,537         1,342,170                111,847
      17               NACC              13,490,989         1,261,895                105,158
      18               NACC              11,967,095         1,373,013                114,418
      19               NACC               8,665,399           963,074                 80,256

      20    1                             3,883,335
      20    2                             1,817,202
      20    3                             1,095,300
      20    4                             1,045,513
                    Bloomfield           $7,841,350          $816,373                $68,031
      21               NACC               7,280,643           844,199                 70,350
      22               NACC               7,108,874           669,059                 55,755

      23    1                             4,070,000
      23    2                             1,065,000
                       NACC              $5,135,000          $523,033                $43,586

      24    1                             5,940,000
      24    2                             1,790,000
      24    3                               940,000
                       NACC              $8,670,000          $883,096                $73,591

      25               NACC               6,546,799           662,633                 55,219
      26               NACC               6,494,134           650,838                 54,237
      27               NACC               5,875,000           547,590                 45,632
      28               NACC               5,853,895           612,497                 51,041

      29    1                             2,902,319
      29    2                             2,842,477
                       NACC              $5,744,796          $552,181                $46,015

      30    1                             3,958,439
      30    2                             1,517,641
                       NACC              $5,476,080          $616,672                $51,389
      31               NACC               5,591,168           551,378                 45,948
      32               NACC               5,585,493           575,025                 47,919
      33               NACC               5,388,601           531,686                 44,307

      34    1                             3,376,840
      34    2                             1,910,384
                       NACC              $5,287,224          $563,205                $46,934
      35               NACC               5,242,812           510,693                 42,558
      36               NACC               5,209,635           501,942                 41,828
      37               NACC               4,956,197           553,415                 46,118
      38               NACC               4,868,179           504,325                 42,027
      39               NACC               4,847,134           452,467                 37,706
      40               NACC               4,777,119           574,854                 47,905
      41               NACC               4,686,890           533,727                 44,477
      42               NACC               4,393,851           493,545                 41,129
      43               NACC               4,363,076           466,578                 38,882
      44             Hanover              4,274,524           432,471                 36,039
      45    D       Bloomfield            4,228,510           414,577                 34,548
      46               NACC               4,107,649           455,532                 37,961
      47    A         Remsen              4,092,036           401,052                 33,421
      48               NACC               4,045,482           465,235                 38,770
      49               NACC               3,859,630           429,536                 35,795
      50               NACC               3,813,383           418,065                 34,839
      51               NBD                3,793,878           393,422                 32,785
      52               NACC               3,786,623           430,547                 35,879
      53               NACC               3,721,857           407,775                 33,981
      54               NACC               3,710,781           441,183                 36,765
      55               NACC               3,621,088           429,940                 35,828
      56            Bloomfield            3,512,919           364,002                 30,334
      57               NACC               3,447,496           382,642                 31,887
      58    C       Bloomfield            3,260,879           339,235                 28,270
      59              First               3,135,456           343,489                 28,624
      60               NACC               3,041,009           325,559                 27,130
      61               NACC               2,935,879           311,049                 25,921
      62               NACC               2,806,675           323,660                 26,972
      63               NACC               2,744,750           282,310                 23,526
      64            Bloomfield            2,742,933           281,980                 23,498
      65               NACC               2,699,491           315,382                 26,282
      66    D       Bloomfield            2,697,136           264,436                 22,036
      67               NACC               2,638,347           300,023                 25,002
      68               NACC               2,631,488           248,792                 20,733
      69               NACC               2,595,943           279,565                 23,297
      70               NACC               2,544,390           282,605                 23,550
      71               NACC               2,540,950           258,893                 21,574

      72    1                             1,309,223
      72    2                             1,189,294
                    Bloomfield           $2,498,516          $232,803                $19,400
      73               NBD                2,495,973           258,830                 21,569
      74           Continental            2,475,763           285,543                 23,795
      75               NACC               2,306,795           261,925                 21,827
      76           Continental            2,287,558           250,801                 20,900
      77               NACC               2,273,351           252,515                 21,043
      78               NACC               2,161,661           234,069                 19,506
      79               NACC               2,097,136           238,695                 19,891
      80               NACC               2,071,925           244,186                 20,349
      81               NACC               2,071,701           221,196                 18,433
      82    C       Bloomfield            2,022,104           210,363                 17,530
      83            Bloomfield            1,964,883           193,428                 16,119
      84           Continental            1,925,058           227,349                 18,946
      85               NBD                1,915,126           182,321                 15,193
      86               NACC               1,861,647           178,606                 14,884
      87    A         Remsen              1,860,457           185,351                 15,446
      88               NACC               1,816,523           206,899                 17,242
      89           Continental            1,804,678           220,826                 18,402
      90               NACC               1,797,015           188,118                 15,677
      91    C       Bloomfield            1,775,194           188,363                 15,697
      92    B       Bloomfield            1,715,640           174,139                 14,512
      93           Continental            1,706,912           208,863                 17,405
      94    F       Bloomfield            1,699,102           166,497                 13,875
      95            Bloomfield            1,690,881           172,595                 14,383
      96    A         Remsen              1,667,550           166,132                 13,844
      97    E          NACC               1,657,038           186,591                 15,549
      98               NBD                1,617,452           157,488                 13,124
      99    B       Bloomfield            1,543,086           157,238                 13,103
     100    E       Bloomfield            1,498,132           178,863                 14,905
     101               NACC               1,399,219           133,970                 11,164
     102    G       Bloomfield            1,352,928           147,068                 12,256
     103    G       Bloomfield            1,292,614           128,254                 10,688
     104               NACC               1,287,277           122,921                 10,243
     105               NACC               1,093,650           122,009                 10,167
     106               NACC               1,089,147           116,836                  9,736
     107            Bloomfield            1,047,443           111,051                  9,254
     108            Bloomfield              994,950            97,807                  8,151
     109            Bloomfield              982,656            99,901                  8,325
     110    F       Bloomfield              859,272            88,806                  7,401
     111               NACC                 848,552            87,703                  7,309
     112               NACC                 693,863            79,233                  6,603
     113               NACC                 549,669            61,487                  5,124
          Total:                       $782,586,994
</TABLE>


 Loan #  Asset #  Mortgage Rate Stated Maturity   Anticipated Repayment
                                Date              Date
- - -------------------------------------------------------------------------
       1                 9.260%           9/11/21                9/11/11

       2    1
       2    2
       2    3
       2    4
       2    5
       2    6
                         8.525%          10/11/26               10/11/03
       3                 8.710%           3/11/13                3/11/13
       4                 8.520%           4/11/24                4/11/09
       5                 8.860%          10/11/26               10/11/11
       6                 9.380%           8/11/21                8/11/06
       7                 9.750%           1/11/19                7/11/06
       8                 9.200%           9/11/26                9/11/11
       9                 9.250%          10/11/26               10/11/06

      10    1
      10    2
      10    3
      10    4
      10    5
      10    6
                        10.400%           6/11/21                6/11/11

      11    1
      11    2
      11    3
      11    4
      11    5
      11    6
      11    7
      11    8
                         9.500%          10/11/21               10/11/06
      12                 9.380%           6/11/21                6/11/03
      13                 8.980%           6/11/26                6/11/06

      14    1
      14    2
      14    3
      14    4
                         7.882%           4/11/26                4/11/03
      15                 9.970%          10/11/21               10/11/11
      16                 8.170%           3/11/26                3/11/06
      17                 8.617%           4/11/26                4/11/06
      18                10.630%           6/11/11
      19                10.210%           5/11/21                5/11/11

      20    1
      20    2
      20    3
      20    4
                         9.357%           5/11/11
      21                 9.980%           8/11/16                8/11/06
      22                 8.710%           9/11/26                9/11/06

      23    1
      23    2
                         9.140%          10/11/21               10/11/06

      24    1
      24    2
      24    3
                         9.140%          10/11/21               10/11/06

      25                 9.530%           9/11/26                9/11/06
      26                 8.930%           9/11/21                9/11/03
      27                 8.610%          10/11/26               10/11/06
      28                 9.885%           3/11/26                3/11/11

      29    1
      29    2
                         8.920%           4/11/26                4/11/06

      30    1
      30    2
                         9.455%           4/11/16                4/11/11
      31                 9.220%           7/11/26                7/11/06
      32                 9.240%           7/11/21                7/11/06
      33                 9.220%           6/11/26                6/11/06

      34    1
      34    2
                         9.670%           7/11/21                7/11/06
      35                 9.080%           6/11/26                6/11/06
      36                 8.970%           9/11/26                9/11/06
      37                 9.350%           4/11/16
      38                 9.790%           7/11/26                7/11/11
      39                 8.620%           9/11/26                9/11/06
      40                10.510%           7/11/16                7/11/11
      41                10.530%           6/11/21                6/11/11
      42                 9.540%           9/11/16                9/11/11
      43                 9.730%           8/11/21                8/11/06
      44                 8.990%           4/11/21                4/11/16
      45    D            9.160%           8/11/06
      46                10.170%           5/11/21                5/11/11
      47    A            8.600%           4/11/03
      48                 9.840%           7/11/16                7/11/11
      49                 9.280%           3/11/16
      50                10.030%           6/11/21                6/11/06
      51                 8.420%           9/11/16
      52                10.500%           5/11/21                5/11/06
      53                 9.100%           5/11/16                5/11/11
      54                10.330%           7/11/16                7/11/11
      55                10.310%           7/11/16                7/11/11
      56                 9.310%           6/11/16
      57                10.220%           9/11/21                9/11/11
      58    C            9.360%           6/11/11
      59                10.000%           4/11/21                1/11/16
      60                 8.750%           4/11/16                4/11/06
      61                 9.580%           6/11/21                5/11/06
      62                 9.860%           6/11/16                6/11/06
      63                 9.700%           6/11/26                6/11/06
      64                 9.200%           5/11/06
      65                10.110%           9/11/16                9/11/11
      66    D            9.160%           8/11/06
      67                10.530%           8/11/21                8/11/11
      68                 8.760%           9/11/26                9/11/06
      69                 9.820%           8/11/21                8/11/11
      70                10.210%           7/11/06
      71                 9.100%           6/11/21                6/11/03

      72    1
      72    2
                         8.600%           9/11/26                9/11/03
      73                 8.420%           9/11/16
      74                 9.800%           3/11/16                3/11/06
      75                10.510%           8/11/21                8/11/11
      76                10.000%           3/11/21                3/11/06
      77                10.230%           9/11/21                9/11/11
      78                 9.890%           8/11/21                8/11/06
      79                 9.730%           9/11/16                9/11/11
      80                10.200%           7/11/16                7/11/08
      81                 9.710%           8/11/21                8/11/06
      82    C            9.360%           6/11/11
      83                 9.200%           7/11/06
      84                10.250%           8/11/16                8/11/11
      85                 8.250%           4/11/03
      86                 8.330%           3/11/06
      87    A            8.800%           4/11/03
      88                 9.740%           9/11/16                9/11/06
      89                10.780%           8/11/16                8/11/06
      90                 9.460%           8/11/06
      91    C            9.610%           6/11/11
      92    B            9.030%           4/11/21
      93                10.780%           8/11/16                8/11/06
      94    F            9.160%           9/11/06
      95                 9.100%           4/11/06
      96    A            8.800%           4/11/03
      97    E            9.450%           3/11/16
      98                 8.580%           9/11/06
      99    B            9.090%           5/11/21
     100    E           10.430%           9/11/16                9/11/11
     101                 8.900%           9/11/26                9/11/06
     102    G            9.940%           8/11/21                8/11/11
     103    G            8.750%           4/11/06
     104                 8.870%           9/11/26                9/11/06
     105                 9.380%           6/11/16                6/11/06
     106                 9.780%           9/11/21                9/11/06
     107                 9.610%           7/11/06
     108                 9.190%           8/11/06
     109                 9.050%           4/11/16
     110    F            9.310%           9/11/06
     111                 9.300%           8/11/06
     112                 9.670%           4/11/16                4/11/11
     113                 9.820%           4/11/18                4/11/11
                         ------
                         9.220%

Mortgage Loans that are  Actual/360  Loans are indicated with an asterisk in the
column headed "Mortgage Rate".




<PAGE>



                                   EXHIBIT C-1

                                                    AFFIDAVIT PURSUANT TO
                                                SECTION 860E(e)(4) OF THE
                                                 INTERNAL REVENUE CODE OF
                                                         1986, AS AMENDED

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

          __________________, being first duly sworn, deposes and says:

          1.    That    he/she    is   a    ______________    of    ____________
______________________  (the  "Purchaser"),  a  ___________  duly  organized and
existing  under the laws of the State of  ________,  on behalf of which he makes
this affidavit.

          2. That the Purchaser's Taxpayer Identification Number is ___________.

          3.  That  the  Purchaser  of  the  Asset  Securitization  Corporation,
Commercial Mortgage Pass-Through  Certificates,  Series 1996-D3,  Class [R] [LR]
(the  "Class [R] [LR]  Certificate")  is a Permitted  Transferee  (as defined in
Article I of the Pooling and Servicing Agreement dated as of October 1, 1996, by
and among Asset Securitization  Corporation,  as depositor,  AMRESCO Management,
Inc.,  as servicer,  and CRIIMI MAE  Services  Limited  Partnership,  as special
servicer,  LaSalle National Bank, as trustee,  and ABN AMRO Bank N.V., as fiscal
agent (the  "Pooling and Servicing  Agreement")),  or is acquiring the Class [R]
[LR]  Certificate  for the  account  of,  or as agent  (including  as a  broker,
nominee,  or other middleman) for, a Permitted  Transferee and has received from
such person or entity an affidavit substantially in the form of this affidavit.

          4.  That the  Purchaser  historically  has paid its debts as they have
come due and  intends  to pay its debts as they come due in the  future  and the
Purchaser  intends  to pay  taxes  associated  with  holding  the Class [R] [LR]
Certificate as they become due.

          5. That the Purchaser  understands  that it may incur tax  liabilities
with  respect  to the  Class  [R] [LR]  Certificate  in  excess of any cash flow
generated by the Class [R] [LR] Certificate.

          6. That the Purchaser will not transfer the Class [R] [LR] Certificate
to any person or entity from which the  Purchaser  has not received an affidavit
substantially  in the form of this  affidavit or as to which the  Purchaser  has
actual  knowledge that the requirements set forth in paragraph 3, paragraph 4 or
paragraph 7 hereof are not  satisfied or that the  Purchaser  has reason to know
does not satisfy the requirements set forth in paragraph 4 hereof.

          7. That the Purchaser is not a Disqualified Non-U.S. Person and is not
purchasing  the Class [R] [LR]  Certificate  for the  account of, or as an agent
(including as a broker, nominee or other middleman) for, a Disqualified Non-U.S.
Person.

          8. That the  Purchaser  agrees to such  amendments  of the Pooling and
Servicing Agreement as may be required to further effectuate the restrictions on
transfer   of  the  Class  [R]  [LR]   Certificate   to  such  a   "disqualified
organization,"  an  agent  thereof,  or a  person  that  does  not  satisfy  the
requirements of paragraph 4 and paragraph 7 hereof.

          9. That, if a "tax matters  person" is required to be designated  with
respect to the [Upper Tier REMIC][Lower Tier REMIC], the Purchaser agrees to act
as "tax matters person" and to perform the functions of "tax matters partner" of
the [Upper Tier REMIC][Lower Tier REMIC] pursuant to Section 4.04 of the Pooling
and  Servicing  Agreement,  and  agrees to the  irrevocable  designation  of the
Trustee as the  Purchaser's  agent in  performing  the  function of "tax matters
person" and "tax matters partner."

          10. The Purchaser agrees to be bound by and to abide by the provisions
of Section 5.02 of the Pooling and Servicing Agreement  concerning  registration
of the transfer and exchange of the Class [R] [LR]  Certificate.  The  Purchaser
understands that such provisions  provide,  among other things, that thirty (30)
days  after the  Residual  Trigger  Date,  any  Ownership  Interest  owned by an
Institutional Accredited Investor on such date shall mandatorily be redeemed and
simultaneously  reissued to Nomura  Securities  International,  Inc. unless such
Institutional  Accredited  Investor has previously  provided the Trustee and the
Certificate Registrar a Residual Transfer Opinion.

          Capitalized  terms used but not  defined  herein  have the  respective
meanings ascribed to such terms in the Pooling and Servicing Agreement.

          IN WITNESS  WHEREOF,  the Purchaser  has caused this  instrument to be
executed on its behalf by its ______________ this _th day of  _________________,
199_.

                                   [Purchaser]




                                   By:______________________
                                      Title:
                                       Name:

          Personally appeared before me the above-named  _______________,  known
or proved to me to be the same person who executed the foregoing  instrument and
to be the  _____________  of the Purchaser,  and  acknowledged to me that he/she
executed  the same as his/her free act and deed and the free act and deed of the
Purchaser.

          Subscribed  and sworn before me this __th day of  ___________________,
199_.

- - ------------------------------
NOTARY PUBLIC

COUNTY OF ___________

STATE OF _________

My commission expires the __th day of ________________, 199_.



<PAGE>



                                   EXHIBIT C-2



                            FORM OF TRANSFEROR LETTER




                                     [Date]



[CERTIFICATE REGISTRAR]

           Re:    Asset Securitization Corporation, Commercial
                  Mortgage Pass-Through Certificates, Series 1996-D3

Ladies and Gentlemen:

          [Transferor] has reviewed the attached affidavit of [Transferee],  and
has no actual  knowledge  that such  affidavit  is not true and has no reason to
know that the information contained in paragraph 4 thereof is not true.

                                         Very truly yours,

                                         [Transferor]


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




<PAGE>



                                   EXHIBIT D-1

                    FORM OF INVESTMENT REPRESENTATION LETTER


LaSalle National Bank, as Trustee
  and Certificate Registrar
135 South LaSalle Street
Suite 200
Chicago, Illinois  60603
Attention: Corporate Trust Administration


Asset Securitization Corporation
Two World Financial Center
Building B, 21st Floor
New York, New York  10281
Attention:  Perry Gershon
            Sheryl McAfee

          Re:  Transfer of Asset Securitization Corporation, Commercial Mortgage
               Pass-Through Certificates, Series 1996-D3, Class

Ladies and Gentlemen:

          This letter is  delivered  pursuant to Section 5.02 of the Pooling and
Servicing  Agreement  dated as of October 1, 1996 (the  "Pooling  and  Servicing
Agreement"),  by and  among  Asset  Securitization  Corporation,  as  depositor,
AMRESCO  Management,   Inc.,  as  servicer,  and  CRIIMI  MAE  Services  Limited
Partnership,  as special  servicer,  LaSalle  National  Bank,  as  trustee  (the
"Trustee"),  and ABN AMRO Bank N.V.,  as fiscal agent (the "Fiscal  Agent"),  on
behalf of the holders of Asset Securitization  Corporation,  Commercial Mortgage
Pass-Through  Certificates,  Series 1996-D3 (the  "Certificates")  in connection
with the transfer by  _________________  (the "Seller") to the undersigned  (the
"Purchaser")  of   [$_______________   aggregate   Certificate   Balance]  [___%
Percentage  Interest] of Class __ Certificates  (such registered  interest being
the "Certificate"). Capitalized terms used but not defined herein shall have the
meanings ascribed thereto in the Pooling and Servicing Agreement.

          In connection with such transfer,  the undersigned  hereby  represents
and warrants to you as follows [check one of the following]:
       _
      [_]      [For   Institutional   Accredited   Investors  only]  We  are  an
               "institutional   accredited  investor"  (an  entity  meeting  the
               requirements of Rule  501(a)(1),  (2), (3) or (7) of Regulation D
               under the  Securities  Act of 1933,  as amended (the  "Securities
               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  Certificate,  and we and  any
               accounts  for  which  we are  acting  are  each  able to bear the
               economic  risk of our or its  investment.  We are  acquiring  the
               Certificate  purchased  by us for our own  account  or for one or
               more  accounts  (each of which  is an  "institutional  accredited
               investor")  as to each  of  which  we  exercise  sole  investment
               discretion.  The  Purchaser  hereby  undertakes  to reimburse the
               Trust  for any  costs  incurred  by it in  connection  with  this
               transfer.
       _
      [_]      [For  Qualified  Institutional  Buyers  only] The  Purchaser is a
               "qualified  institutional  buyer" within the meaning of Rule 144A
               ("Rule 144A")  promulgated  under the  Securities Act of 1933, as
               amended (the  "Securities  Act"). The Purchaser is aware that the
               transfer  is  being  made  in  reliance  on  Rule  144A,  and the
               Purchaser  has had the  opportunity  to  obtain  the  information
               required to be provided  pursuant to paragraph  (d)(4)(i) of Rule
               144A.
       _
      [_]      [For Affiliated  Persons Only] The Purchaser is a person involved
               in the organization or operation of the issuer or an affiliate of
               such a person,  as defined in Rule 405 of the  Securities  Act of
               1933, as amended (the "Securities Act").

          2. The  Purchaser's  intention is to acquire the  Certificate  (a) for
investment for the  Purchaser's  own account or (b) for resale to (i) "qualified
institutional buyers" in transactions under Rule 144A, or (ii) to "institutional
accredited  investors"  meeting the requirements of Rule 501(a)(1),  (2), (3) or
(7) of Regulation D promulgated  under the Securities Act, pursuant to any other
exemption from the  registration  requirements of the Securities Act, subject in
the case of this clause (ii) to (a) the receipt by the Certificate  Registrar of
a letter  substantially  in the form hereof,  (b) the receipt by the Certificate
Registrar of an opinion of counsel acceptable to the Certificate  Registrar that
such reoffer,  resale,  pledge or transfer is in compliance  with the Securities
Act,  (c) the  receipt  by the  Certificate  Registrar  of such  other  evidence
acceptable to the  Certificate  Registrar that such reoffer,  resale,  pledge or
transfer is in compliance with the Securities Act and other applicable laws, and
(d) a written undertaking to reimburse the Trust for any costs incurred by it in
connection with the proposed transfer.  It understands that the Certificate (and
any  subsequent  Individual  Certificate)  has not  been  registered  under  the
Securities  Act,  by  reason  of a  specified  exemption  from the  registration
provisions of the  Securities  Act which depends upon,  among other things,  the
bona fide nature of the  Purchaser's  investment  intent (or intent to resell to
only certain investors in certain exempted transactions) as expressed herein.

          3.  The  Purchaser   acknowledges   that  the  Certificate   (and  any
Certificate  issued on transfer or exchange  thereof) has not been registered or
qualified  under the Securities  Act or the securities  laws of any State or any
other  jurisdiction,  and that the  Certificate  cannot be  resold  unless it is
registered or qualified thereunder or unless an exemption from such registration
or qualification is available.

          4. The Purchaser has reviewed the Private  Placement  Memorandum dated
October  1,  1996,   relating  to  the  Certificates  (the  "Private   Placement
Memorandum") and the agreements and other materials  referred to therein and has
had the  opportunity to ask questions and receive  answers  concerning the terms
and  conditions  of  the  transactions  contemplated  by the  Private  Placement
Memorandum.

          5. The  Purchaser  hereby  undertakes  to be bound  by the  terms  and
conditions of the Pooling and Servicing Agreement in its capacity as an owner of
an  Individual  Certificate  or  Certificates,  as  the  case  may be  (each,  a
"Certificateholder"),  in all respects as if it were a signatory  thereto.  This
undertaking is made for the benefit of the Trust, the Certificate  Registrar and
all Certificateholders present and future.

          6. The  Purchaser  will not sell or otherwise  transfer any portion of
the  Certificate,  except in  compliance  with  Section  5.02 of the Pooling and
Servicing Agreement.

          7. Check one of the following:*
      _
     [_]       The  Purchaser is a "U.S.  Person" and it has attached  hereto an
               Internal Revenue Service ("IRS") Form W-9 (or successor form).
      _
     [_]       The Purchaser is not a U.S.  Person and under  applicable  law in
               effect  on the date  hereof,  no  taxes  will be  required  to be
               withheld  by  the   Trustee  (or  its  agent)  with   respect  to
               distributions  to be made on the  Certificate.  The Purchaser has
               attached  hereto  either  (i) a duly  executed  IRS  Form W-8 (or
               successor   form),   which   identifies  such  Purchaser  as  the
               beneficial   owner  of  the  Certificate  and  states  that  such
               Purchaser is not a U.S.  Person or (ii) two duly executed  copies
               of IRS  Form  4224  (or  successor  form),  which  identify  such
               Purchaser as the beneficial  owner of the  Certificate  and state
               that interest and original issue discount on the  Certificate and
               Permitted  Investments  is,  or is  expected  to be,  effectively
               connected with a U.S. trade or business.  The Purchaser agrees to
               provide to the Certificate Registrar updated IRS Forms W-8 or IRS
               Forms  4224,  as the case may be, any  applicable  successor  IRS
               forms, or such other certifications as the Certificate  Registrar
               may reasonably  request,  on or before the date that any such IRS
               form or certification  expires or becomes  obsolete,  or promptly
               after the occurrence of any event  requiring a change in the most
               recent  IRS  form  of  certification   furnished  by  it  to  the
               Certificate Registrar.

For this purpose, "U.S. Person" means a Person other than a Non-U.S.  Person, as
defined in the Pooling and Servicing Agreement.

- - -----------------------------
*     Each Purchaser must include one of the two alternative certifications.


<PAGE>

          Please make all payments due on the Certificates:**
                _
               [_] (a)     by wire transfer to the  following  account at a bank
                           or entity in New York, New York,  having  appropriate
                           facilities therefor:

                  Account number _________  Institution __________________
               _
              [_]  (b)     by mailing a check or draft to the following address:

                                           ___________________________________
                                           ___________________________________
                                           ___________________________________



                                            Very truly yours,

                                            __________________________________
                                            [The Purchaser]

                                            By:_______________________________
                                                  Name:
                                                  Title




Dated:  ____ __, ____







_________________________

** Only to be filled out by Purchasers of Individual Certificates. Please select
(a) or (b). For holders of  Individual  Certificates,  wire  transfers  are only
available if such holder's  Individual  Certificates have an aggregate principal
face amount of at least U.S. $5,000,000.

<PAGE>




                                   EXHIBIT D-2

                       FORM OF ERISA REPRESENTATION LETTER


                           ________________ __, ____
                                                                 

LaSalle National Bank, as Trustee
  and Certificate Registrar
135 South LaSalle Street
Suite 200
Chicago, Illinois  60603
Attention:  Corporate Trust Administration

Asset Securitization Corporation
Two World Financial Center
Building B, 21st Floor
New York, New York  10281
Attention:     Perry Gershon
               Sheryl McAfee

               Re:  Asset   Securitization   Corporation,   Commercial  Mortgage
                    Pass-Through Certificates, Series 1996-D3

Ladies and Gentlemen:

          _____________________________  (the  "Purchaser")  intends to purchase
from  __________________________  (the "Seller") $__________ initial Certificate
Balance  or _____%  Percentage  Interest  of Asset  Securitization  Corporation,
Commercial Mortgage Pass-Through  Certificates,  Series 1996-D3,  Class _______,
CUSIP No.  045424-________ (the "Certificates"),  issued pursuant to the Pooling
and Servicing  Agreement  (the "Pooling and  Servicing  Agreement")  dated as of
October 1, 1996,  by and among Asset  Securitization  Corporation,  as depositor
(the  "Depositor"),  AMRESCO  Management,  Inc.,  as  servicer,  and  CRIIMI MAE
Services Limited  Partnership,  as special  servicer,  LaSalle National Bank, as
trustee (the  "Trustee"),  and ABN AMRO Bank N.V.,  as fiscal agent (the "Fiscal
Agent").  All capitalized terms used herein and not otherwise defined shall have
the  meaning set forth in the Pooling and  Servicing  Agreement.  The  Purchaser
hereby certifies, represents and warrants to, and covenants with, the Depositor,
the Certificate Registrar and the Trustee that:

          1.  The  Purchaser  is not  (a) an  employee  benefit  plan  or  other
retirement  arrangement,  including an individual  retirement account or a Keogh
plan, which is subject to the Employee  Retirement  Income Security Act of 1974,
as amended  ("ERISA"),  Section  4975 of the Code,  or any  essentially  similar
Federal,  State or local law (a  "Similar  Law")  (each,  a  "Plan"),  nor (b) a
collective  investment  fund in which  such  Plans are  invested,  an  insurance
company  using assets of separate  accounts or general  accounts  which  include
assets of Plans (or which are deemed  pursuant  to ERISA or any  Similar  Law to
include  assets of Plans) or other  Person  acting on behalf of any such Plan or
using the assets of any such Plan, other than an insurance  company using assets
of its  general  account  under  circumstances  whereby  such  purchase  and the
subsequent  holding of such  Certificate  by such  insurance  company  would not
constitute or result in a prohibited  transaction  within the meaning of Section
406 or  407  or  ERISA,  Section  4975  of the  Code,  or a  materially  similar
characterization under any Similar Law.; and

          2.  The  Purchaser  understands  that  if the  Purchaser  is a  Person
referred to in 1(a) or 1(b) above, except in the case of the Class R or Class LR
Certificate, which may not be transferred unless the transferee represents it is
not such a Person,  such Purchaser is required to provide to the Depositor,  the
Trustee and the Certificate Registrar an Opinion of Counsel which establishes to
the  satisfaction of the Depositor,  the Trustee and the  Certificate  Registrar
that the purchase or holding of the  Certificates  will not result in the assets
of the Trust Fund being deemed to be "plan  assets" and subject to the fiduciary
responsibility  provisions of ERISA or the prohibited  transaction provisions of
the Code, will not constitute or result in a prohibited  transaction  within the
meaning of Section 406 or Section 407 of ERISA or Section 4975 of the Code,  and
will not subject the Servicer,  the  Depositor,  the Trustee or the  Certificate
Registrar to any obligation or liability  (including  obligations or liabilities
under ERISA or Section 4975 of the Code),  which Opinion of Counsel shall not be
at the expense of the Servicer,  the Depositor,  the Trustee or the  Certificate
Registrar.

          IN  WITNESS   WHEREOF,   the  Purchaser   hereby  executes  the  ERISA
Representation Letter on __________ __, ____.

                                Very truly yours,


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


                                By:______________________________________
                                  Name:__________________________________
                                  Title:___________________________________


<PAGE>




                                    EXHIBIT E

                           FORM OF REQUEST FOR RELEASE
                             (for Trustee/Custodian)



Loan Information

         Name of Mortgagor:                       _____________________

         Servicer
         Loan No.:                                _____________________

Custodian/Trustee

         Name:                                    _____________________

         Address:                                 _____________________

                                                  _____________________



         Custodian/Trustee
         Mortgage File No.:                       ______________________

Depositor

         Name:                                    ______________________

         Address:                                 ______________________

                                                  ______________________



         Certificates:                            Asset Securitization
                                                  Corporation, Commercial
                                                  Mortgage Pass-Through
                                                  Certificates, Series
                                                  1996-D3

          The undersigned Servicer hereby acknowledges that it has received from
LaSalle  National  Bank,  as Trustee  for the  Holders  of Asset  Securitization
Corporation,  Commercial Mortgage Pass-Through Certificates, Series 1996-D3, the
documents  referred  to below  (the  "Documents").  All  capitalized  terms  not
otherwise defined in this Request for Release shall have the meanings given them
in the Pooling and Servicing  Agreement (the "Pooling and Servicing  Agreement")
dated as of October 1, 1996,  by and among the Trustee,  ABN AMRO Bank N.V.,  as
fiscal  agent,  Asset  Securitization  Corporation,  as  depositor,  and AMRESCO
Management,  Inc., as servicer, and CRIIMI MAE Services Limited Partnership,  as
special servicer.

(  )      Promissory  Note  dated ,  199__,  in the  original  principal  sum of
          $_______ , made by  ---------------  , payable  to, or endorsed to the
          order of, the Trustee.
(  )      Mortgage  recorded  on  ________ as  instrument  no.________  in the
          County  Recorder's  Office  of the  County  of  ___________,  State of
          ___________in  book/reel/docket  ______________ of official records at
          page/image -------------.

(  )      Deed of Trust recorded on ___________ as instrument no.  __________ in
          the County Recorder's Office of the County of _____________,  State of
          __________ in  book/reel/docket  _____________  of official records at
          page/image _________.

(  )      Assignment  of Mortgage or Deed of Trust to the  Trustee,  recorded on
          ___________  as instrument no.  ___________  in the County  Recorder's
          Office of the County of _____________,  State of _____________________
          in  book/reel/docket  ____________  of official  records at page/image
          _______.

(  )      Other  documents,  including  any  amendments,  assignments  or  other
          assumptions of the Note or Mortgage.

         (  )  _____________________________

         (  )  _____________________________

         (  )  _____________________________

         (  )  _____________________________

          The undersigned Servicer hereby acknowledges and agrees as follows:

          (1)  The Servicer shall hold and retain possession of the Documents in
               trust for the  benefit of the  Trustee,  solely for the  purposes
               provided in the Agreement.

          (2)  The  Servicer  shall not cause or permit the  Documents to become
               subject  to,  or  encumbered  by,  any  claim,  liens,   security
               interest,  charges,  writs of attachment or other impositions nor
               shall the Servicer  assert or seek to assert any claims or rights
               of set-off to or against the Documents or any proceeds thereof.

          (3)  The Servicer shall return the Documents to the Custodian when the
               need therefor no longer exists, unless the Mortgage Loan relating
               to the Documents  has been  liquidated  and the proceeds  thereof
               have  been  remitted  to the  Collection  Account  and  except as
               expressly provided in the Agreement.

          (4)  The Documents and any proceeds thereof, including any proceeds of
               proceeds,  coming into the  possession or control of the Servicer
               shall at all times be  earmarked  for the account of the Trustee,
               and the  Servicer  shall  keep  the  Documents  and any  proceeds
               separate and distinct from all other  property in the  Servicer's
               possession, custody or control.

                                           AMRESCO MANAGEMENT, INC.

                                           By:__________________________

                                           Title:_______________________

Date: ____________, 19__



<PAGE>




                                    EXHIBIT F


                           FORM OF CUSTODIAL AGREEMENT

          THIS  CUSTODIAL  AGREEMENT,  dated  as of [ ] by and  among  [NAME  OF
CUSTODIAN],  as  Custodian  (the  "Custodian"),  AMRESCO  Management,  Inc.,  as
servicer, and CRIIMI MAE Services Limited Partnership,  as special servicer (the
"Servicer"), and LaSalle National Bank, as Trustee (the "Trustee").


                              W I T N E S S E T H :

          WHEREAS,  the  Servicer  and the  Trustee are parties to a Pooling and
Servicing Agreement (the "Pooling and Servicing Agreement"), dated as of October
1, 1996, among Asset Securitization Corporation, as Depositor, the Servicer, the
Trustee  and  ABN  AMRO  Bank  N.V.,   as  Fiscal   Agent,   relating  to  Asset
Securitization  Corporation,  Commmercial  Mortgage  Pass-Through  Certificates,
Series 1996-D3 (capitalized terms used but not defined herein having the meaning
assigned thereto in the Pooling and Servicing Agreement);

          WHEREAS, the parties hereto desire the Custodian to take possession of
the documents specified in Section 2.01 of the Pooling and Servicing  Agreement,
as custodian for the Trustee, in accordance with the terms hereof;

          NOW,  THEREFORE,  in consideration of the mutual  undertakings  herein
expressed, the parties hereto hereby agree as follows:

          1. The Trustee hereby certifies that it has caused to be delivered and
released to the Custodian and the Custodian hereby  acknowledges  receipt of the
documents  specified  in Section  2.01 of the  Pooling and  Servicing  Agreement
pertaining  to  each of the  Mortgage  Loans  identified  in the  Mortgage  Loan
Schedule attached to the Pooling and Servicing Agreement as Exhibit B. From time
to time,  the  Servicer  shall  forward  to the  Custodian  additional  original
documents  evidencing an assumption or  modification of a Mortgage Loan approved
by the Servicer.  All Mortgage Loan  documents  held by the Custodian as to each
Mortgage  Loan are referred to herein as the  "Custodian's  Mortgage  File." The
Custodian  hereby agrees to review each of the  Custodian's  Mortgage  Files and
perform such other  obligations  of the  Custodian as such  obligations  are set
forth in the Pooling and Servicing Agreement (including Section 2.02 thereof).

          2. With  respect to each  Note,  each  Mortgage,  each  Assignment  of
Mortgage and each other document  constituting  each  Custodian's  Mortgage File
which  is  delivered  to the  Custodian  or which  at any  time  comes  into the
possession of the Custodian,  the Custodian is exclusively the custodian for and
the  bailee  of the  Trustee  or the  Servicer.  The  Custodian  shall  hold all
documents  constituting  each  Custodian's  Mortgage File received by it for the
exclusive  use and benefit of the Trustee,  and shall make  disposition  thereof
only  in  accordance  with  the  instructions  furnished  by the  Servicer.  The
Custodian  shall  segregate  and maintain  continuous  custody of all  documents
constituting the Custodian's Mortgage File received in secure and fire resistant
facilities  located in the State of  __________  in  accordance  with  customary
standards for such custody. In the event the Custodian discovers any defect with
respect to any  Custodian's  Mortgage  File,  the  Custodian  shall give written
specification of such defect to the Servicer and the Trustee.

          3.  From  time to time  and as  appropriate  for  the  foreclosure  or
servicing of any of the Mortgage Loans, the Custodian is hereby  directed,  upon
written  request  and  receipt  from  the  Servicer  (a copy of  which  shall be
forwarded to the  Trustee),  to release to the Servicer the related  Custodian's
Mortgage File or the  documents  set forth in such receipt to the Servicer.  All
documents  so  released  to the  Servicer  shall be held by it in trust  for the
benefit  of  the  Trustee.  The  Servicer  shall  return  to the  Custodian  the
Custodian's Mortgage File or such documents when the Servicer's need therefor in
connection  with such  foreclosure  or  servicing no longer  exists,  unless the
Mortgage  Loan  shall  be  liquidated,   in  which  case,   upon  receipt  of  a
certification to this effect from the Servicer to the Custodian,  the Servicer's
receipt shall be released by the Custodian to the Servicer.

          4. Upon the purchase of any Mortgage Loan pursuant to the terms of the
Pooling and Servicing Agreement or the payment in full of any Mortgage Loan, and
upon receipt by the Custodian of the Servicer's request for release, receipt and
certification  (which certification shall include a statement to the effect that
all amounts  received in connection  with such payment or  repurchase  have been
credit to the  Collection  Account or  Distribution  Account as  provided in the
Pooling and Servicing  Agreement),  the  Custodian  shall  promptly  release the
related Custodian's Mortgage File to the Servicer.

          5. It is understood  that the Custodian  will charge such fees for its
services under this Agreement as are set forth in a separate  agreement  between
the  Custodian  and the  Servicer,  the  payment  of  which,  together  with the
Custodian's expenses in connection therewith,  shall be solely the obligation of
the Servicer.

          6. The  Trustee  may upon 30 days  written  notice  (with  copy to the
Servicer)  remove  and  discharge  the  Custodian  or  any  successor  Custodian
thereafter  appointed  from the  performance  of its duties under this Custodial
Agreement.  Simultaneously,  the Trustee shall appoint a successor  Custodian to
act on its behalf by  written  instrument,  one  original  counterpart  of which
instrument  shall be delivered to each Rating  Agency,  one copy to the Servicer
and one copy to the successor  Custodian.  In the event of any such removal, the
Custodian shall promptly transfer to the successor Custodian,  as directed,  all
Custodian's  Mortgage Files being administered  under this Custodial  Agreement.
Notwithstanding the foregoing, so long as AMRESCO Management,  Inc. is Servicer,
the Trustee shall not have a right to remove the Custodian.

          7. Upon reasonable prior written notice to the Custodian,  the Trustee
and its agents,  accountants,  attorneys and auditors  will be permitted  during
normal  business hours to examine the  Custodian's  Mortgage  Files,  documents,
records  and other  papers in the  possession  of or under  the  control  of the
Custodian relating to any or all of the Mortgage Loans.

          8. If the Custodian is furnished  with written notice from the Trustee
or the Servicer that the Pooling and Servicing  Agreement has been terminated as
to any or all of the  Mortgage  Loans,  it shall  upon  written  request  of the
Trustee or the  Servicer  release to such persons as the Trustee or the Servicer
shall designate the  Custodian's  Mortgage Files relating to such Mortgage Loans
as the Trustee or the Servicer shall request and shall complete the  Assignments
of Mortgage  and endorse the Notes only as, and if, the Trustee or the  Servicer
shall request.  The person making such written request shall send notice of such
request to all other parties to the Pooling and Servicing Agreement.

          9. The  Custodian  shall,  at its own  expense,  maintain at all times
during the  existence  of this  Custodial  Agreement  and keep in full force and
effect (a) fidelity  insurance,  (b) theft of documents  insurance,  (c) forgery
insurance and (d) errors and omissions insurance. All such insurance shall be in
amounts, with standard coverage and subject to deductibles, as are customary for
insurance  typically  maintained  by banks  which act as  custodian  in  similar
transactions provided,  however, that so long as the Custodian is rated at least
"AA" no such insurance shall be required.

          10. This  Custodial  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  and be one and  the  same
instrument.

          11. Within 10 days of each  anniversary  of the date of this Custodial
Agreement, or upon the request of the Trustee or the Servicer at any other time,
the  Custodian  shall  provide to the Trustee and the Servicer a list of all the
Mortgage  Loans  for which  the  Custodian  holds a  Custodian's  Mortgage  File
pursuant to this Custodial Agreement.  Such list may be in the form of a copy of
the Mortgage  Loan  Schedule with manual  deletions to  specifically  denote any
Mortgage  Loans  paid  off,  liquidated  or  repurchased  since the date of this
Custodial Agreement.

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

          13. By execution of this Custodial  Agreement,  the Custodian warrants
that it  currently  does not hold and during  the  existence  of this  Custodial
Agreement shall not hold any adverse interest,  by way of security or otherwise,
in any Mortgage  Loan, and hereby waives and releases any such interest which it
may have in any Mortgage Loan as of the date hereof.

          14. The Custodian may terminate its  obligations  under this Custodial
Agreement upon at least 60 days notice to the Trustee and the Servicer, provided
that so long as AMRESCO  Management,  Inc. is the Servicer,  AMRESCO Management,
Inc.  will  not  resign  from  its  duties  hereunder.  In  the  event  of  such
termination,  the  Trustee  shall  appoint  a  successor  Custodian.  Upon  such
appointment,  the Custodian shall promptly transfer to the successor  Custodian,
as  directed,  all  Custodian's  Mortgage  Files being  administered  under this
Custodial Agreement.

          15. This Custodial Agreement shall terminate upon the final payment or
other liquidation (or advance with respect thereto) of the last Mortgage Loan or
the  disposition  of all property  acquired upon  foreclosure or deed in lieu of
foreclosure of any Mortgage Loan, and the final  remittance of all funds due the
Certificateholders under the Pooling and Servicing Agreement. In such event, all
documents remaining in the Custodian's  Mortgage Files shall be forwarded to the
Trustee.

          16. All  demands,  notices and  communications  hereunder  shall be in
writing  and  shall be  deemed to have been  duly  given  when  received  by the
addressee. Any such demand, notice or communication hereunder shall be deemed to
have been  received on the date  delivered to or received at the premises of the
addressee (as  evidenced,  in the case of  registered or certified  mail, by the
date noted on the return receipt).

          17. The  Servicer  shall  indemnify,  defend,  and hold  harmless  the
Custodian for any actions taken by the Custodian at its written request.



<PAGE>



          IN WITNESS WHEREOF,  the Custodian,  the Servicer and the Trustee have
caused their names to be signed hereto by their  respective  officers  thereunto
duly authorized, all as of the date first written above.



                                    [NAME OF CUSTODIAN], as Custodian



                                    
                                    By:________________________________________
                                    Name:______________________________________
                                    Title:_____________________________________


                                    AMRESCO MANAGEMENT, INC. as Servicer



                                    
                                    By:________________________________________
                                    Name:______________________________________
                                    Title:_____________________________________


                                    LASALLE NATIONAL BANK, as Trustee



                                    
                                    By:________________________________________
                                    Name:______________________________________
                                    Title:_____________________________________



<PAGE>


                                   EXHIBIT G

                    FORM OF REGULATION S TRANSFER CERTIFICATE

[Certificate Registrar]


Attention:  Corporate Trust Administration

               Re:  Transfer  of Asset  Securitization  Corporation,  Commercial
                    Mortgage Pass-Through  Certificates,  Series  1996-D3, Class
                    [ ]

Ladies and Gentlemen:

          This certificate is delivered  pursuant to Section 5.02 of the Pooling
and Servicing  Agreement dated as of October 1, 1996 (the "Pooling and Servicing
Agreement"),  by and  among  Asset  Securitization  Corporation,  as  depositor,
AMRESCO  Management,   Inc.,  as  servicer,  and  CRIIMI  MAE  Services  Limited
Partnership,  as special  servicer,  LaSalle  National  Bank,  as  trustee  (the
"Trustee"), and ABN AMRO Bank N.V., as fiscal agent, on behalf of the holders of
the  Asset   Securitization   Corporation,   Commercial  Mortgage   Pass-Through
Certificates,  1996-D3,  Class [ ] (the  "Certificates")  in connection with the
transfer by the undersigned (the "Transferor") to ____________(the "Transferee")
of   $_____________________Certificate   Balance  of   Certificates,   in  fully
registered form (each, an "Individual Certificate"), or a beneficial interest of
such aggregate  Certificate  Balance in the Regulation S Global Certificate (the
"Global  Certificate")  maintained  by  The  Depository  Trust  Company  or  its
successor  as  Depositary  under  the  Pooling  and  Servicing  Agreement  (such
transferred interest, in either form, being the "Transferred Interest").

          In connection  with such transfer,  the Transferor does hereby certify
that  such  transfer  has  been   effected  in  accordance   with  the  transfer
restrictions  set  forth  in  the  Pooling  and  Servicing   Agreement  and  the
Certificates  and  (i)  with  respect  to  transfers  made  in  accordance  with
Regulation S ("Regulation  S") promulgated  under the Securities Act of 1933, as
amended (the "Securities Act"), the Transferor does hereby certify that:

          (1) the offer of the Transferred  Interest was not made to a person in
the United States;

          [(2) at the time the buy  order was  originated,  the  Transferee  was
outside the United States or the  Transferor and any person acting on its behalf
reasonably believed that the Transferee was outside the United States;]*

          [(2) the  transaction was executed in, on or through the facilities of
a designated  offshore  securities  market and neither the  undersigned  nor any
person acting on its behalf knows that the transaction was  pre-arranged  with a
buyer in the United States;]*

_______________________

* Insert  one of these  two  provisions,  which  come  from  the  definition  of
"offshore transaction" in Regulation S.


          (3) no directed selling efforts have been made in contravention of the
requirements of Rule 903(b) or 904(b) of Regulation S, as applicable; and

          (4) the  transaction  is not part of a plan or  scheme  to  evade  the
registration requirements of the Securities Act.

or (ii)  with  respect  to  transfers  made in  reliance  on Rule 144  under the
Securities  Act, the Transferor does hereby certify that the  Certificates  that
are being  transferred  are not  "restricted  securities" as defined in Rule 144
under the Securities Act.

          This certificate and the statements contained herein are made for your
benefit and the benefit of the Depositor, the Trustee, and the Servicer.



                                   --------------------------------
                                   Transferor


                                   By:______________________________
                                   Name:
                                   Title:

Dated:  _________  __, 199_







<PAGE>



                                    EXHIBIT H


                                SECURITIES LEGEND



          The Private  Certificates will bear a legend (the "Securities Legend")
to the following effect,  unless the Certificate  Registrar determines otherwise
in accordance with applicable law:

          THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE  REGISTERED  UNDER THE
          U.S. SECURITIES ACT OF 1933, AS AMENDED (THE "1933 ACT"), OR ANY STATE
          OR FOREIGN  SECURITIES  LAW. THE HOLDER  HEREOF,  BY  PURCHASING  THIS
          CERTIFICATE,  AGREES THAT THIS  CERTIFICATE MAY BE REOFFERED,  RESOLD,
          PLEDGED OR OTHERWISE  TRANSFERRED ONLY IN COMPLIANCE WITH THE 1933 ACT
          AND OTHER  APPLICABLE LAWS AND ONLY (A)(1) PURSUANT TO RULE 144A UNDER
          THE 1933 ACT TO AN INSTITUTIONAL  INVESTOR THAT THE HOLDER  REASONABLY
          BELIEVES IS A  QUALIFIED  INSTITUTIONAL  BUYER,  WITHIN THE MEANING OF
          RULE  144A  (A  "QIB")  PURCHASING  FOR ITS OWN  ACCOUNT  OR A  PERSON
          PURCHASING FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED,  IN
          EACH CASE, THAT THE REOFFER, RESALE, PLEDGE OR OTHER TRANSFER IS BEING
          MADE IN RELIANCE ON RULE 144A, OR (2) TO AN "INSTITUTIONAL  ACCREDITED
          INVESTOR" AS SUCH TERM IS DEFINED IN RULE  501(a)(1),  (2), (3) OR (7)
          OF REGULATION D UNDER THE 1933 ACT, OR (3) IN AN OFFSHORE  TRANSACTION
          IN ACCORDANCE  WITH RULE 903 OR 904 OF REGULATION S UNDER THE 1933 ACT
          AND (B) IN ACCORDANCE WITH ANY OTHER APPLICABLE SECURITIES LAWS OF ANY
          STATE OF THE UNITED STATES.




<PAGE>




                                    EXHIBIT I

                FORM OF MORTGAGE LOAN PURCHASE AND SALE AGREEMENT


          This Mortgage Loan Purchase and Sale Agreement (the "Agreement") dated
as  of  _________________,  is  between____________________,  a  _______________
corporation  (the   "Company"),   and   _______________________,   a  __________
corporation (the "Seller"). The Seller agrees to sell, and the Company agrees to
purchase,  (i) the mortgage loans (the "Mortgage  Loans")  described in, and set
forth in, the Mortgage  Loan  Schedule  attached as Exhibit B to the Pooling and
Servicing  Agreement  dated as of October 1, 1996 (the  "Pooling  and  Servicing
Agreement"),  among the Company, AMRESCO Management,  Inc., as servicer (in such
capacity, the "Servicer"),  CRIIMI MAE Services Limited Partnership,  as special
servicer,  LaSalle National Bank, as trustee (the "Trustee"),  and ABN AMRO Bank
N.V.,  as fiscal  agent,  relating to the  issuance of the Asset  Securitization
Corporation,  Commercial Mortgage Pass-Through Certificates, Series 1996-D3 (the
"Certificates") and (ii) the participation  interest of the seller,  pursuant to
the participation  agreement dated the Closing Date,  between the Seller and the
Company (the  "Anchorage  Participation"),  the in Mortgage Loan (the "Anchorage
Loan")  secured by the property  (the  "Anchorage  Property")  identified as the
"Anchorage  Shopping  Center" on the Mortgage Loan Schedule.  Capitalized  terms
used without  definition  herein shall have the respective  meanings assigned to
them in the Pooling and Servicing  Agreement or, if not defined therein,  in the
Underwriting Agreement,  dated October 16, 1996 (the "Underwriting  Agreement"),
by and between the Company and Nomura  Securities  International,  Inc. (in such
capacity,  the  "Underwriter") or in the Purchase  Agreement,  dated October 22,
1996  (the  "Purchase  Agreement"),  by  and  between  the  Company  and  Nomura
Securities International, Inc. (in such capacity, the "Placement Agent").

          1.  Purchase  Price;  Purchase  and  Sale.  The  purchase  price  (the
"Purchase Price") for the Mortgage Loans and the Anchorage  Participation  shall
be an amount  agreed upon by the  parties in a separate  writing,  which  amount
shall be payable by the  Company to the Seller on the  Closing  Date  (except as
provided below) in immediately available funds. The closing for the purchase and
sale of the Mortgage Loans and the Anchorage  Participation  shall take place at
the offices of Cadwalader,  Wickersham & Taft, New York, New York, at 10:00 a.m.
New York time, on the Closing Date.

          On the Closing Date,  the Company shall pay the Purchase  Price to the
Seller.  As of the Closing Date,  the Seller hereby sells,  transfers,  assigns,
sets over and otherwise conveys to the Company all the right, title and interest
of the  Seller in and to the  Mortgage  Loans and the  Anchorage  Participation,
including  all  interest  and  principal  due on or with respect to the Mortgage
Loans and the Anchorage  Participation after the Cut-off Date, together with all
of the Seller's right,  title and interest in and to the proceeds of any related
title, hazard,  primary mortgage or other insurance policies. In addition, as of
the Closing Date, the Seller hereby transfers,  assigns, sets over and otherwise
conveys to the Company all the right, title and interest of the Seller in and to
the Originator's  Mortgage Loan Purchase  Agreements (as defined below) and each
of which is attached hereto, insofar as such rights relate to the Mortgage Loans
including,  but not limited to, the  obligations of the  Originators (as defined
below)  pursuant  to the  Originator's  Mortgage  Loan  Purchase  Agreements  to
repurchase  Mortgage Loans with respect to which there exists a breach of one or
more of the Originator's  representations  and warranties made in the applicable
Originator's  Mortgage Loan Purchase  Agreement.  The Company hereby directs the
Seller,  and the Seller hereby agrees,  to deliver to the Trustee all documents,
instruments  and  agreements  required  to be  delivered  by the  Company to the
Custodian on behalf of the Trustee under the Pooling and Servicing Agreement and
such other  documents,  instruments and agreements as the Company or the Trustee
shall reasonably request.  "Originator's Mortgage Loan Purchase Agreements" mean
(i) the Mortgage  Loan  Purchase  Agreement,  dated as of May 16,  1994,  by and
between the Seller and Bloomfield  Acceptance Company, LLC ("Bloomfield"),  (ii)
the Mortgage Loan Purchase  Agreement,  dated as of May 12, 1994, by and between
the Seller and  Hanover  Capital  Mortgage  Corporation  ("Hanover"),  (iii) the
Mortgage Loan Purchase Agreement, dated as of August 2, 1994, by and between the
Seller and Remsen  Partners  Ltd.  ("Remsen"),  (iv) the Mortgage  Loan Purchase
Agreement  dated  October 31,  1994 by and  between  the Seller and  Continental
Wingate Associates,  Inc.  ("Continental  Wingate"),  (v) Mortgage Loan Purchase
Agreement dated _____, by and between the Seller and NBD Bank, N.A.  ("NBD") and
(vi) the Mortgage Loan Purchase Agreement dated June 6, 1994, by and between the
Seller and First Maryland  Mortgage  Corporation  ("FMMC").  "Originators"  mean
Bloomfield, NBD, Remsen, Continental Wingate and FMMC.

          2.  Representations  and Warranties.  (a) The Seller hereby represents
and warrants to the Company as of the Closing Date that:

               (i)  The Seller is a corporation duly organized, validly existing
                    and in good standing under the laws of the State of Delaware
                    with full power and  authority  to carry on its  business as
                    presently conducted by it;

               (ii) The Seller has taken all  necessary  action to authorize the
                    execution, delivery and performance of this Agreement by it,
                    and has the power and  authority  to  execute,  deliver  and
                    perform this Agreement and all the transactions contemplated
                    hereby,  including,  but  not  limited  to,  the  power  and
                    authority to sell, assign and transfer the Mortgage Loans in
                    accordance with this Agreement;

               (iii)Assuming the due  authorization,  execution  and delivery of
                    this Agreement by the Company, this Agreement and all of the
                    obligations of the Seller hereunder are the legal, valid and
                    binding obligations of the Seller, enforceable in accordance
                    with the terms of this Agreement, except as such enforcement
                    may be limited by  bankruptcy,  insolvency,  reorganization,
                    liquidation, receivership, moratorium or other laws relating
                    to or affecting  creditors' rights generally,  or by general
                    principles   of   equity   (regardless   of   whether   such
                    enforceability is considered in a proceeding in equity or at
                    law);

               (iv) The  execution  and  delivery  of  this  Agreement  and  the
                    performance of its obligations  hereunder by the Seller does
                    not conflict  with any provision of any law or regulation to
                    which the Seller is subject,  or conflict with,  result in a
                    breach of or  constitute  a default  under any of the terms,
                    conditions  or  provisions of any agreement or instrument to
                    which the Seller is a party or by which it is bound,  or any
                    order or decree  applicable to the Seller,  or result in the
                    creation or  imposition  of any lien on any of the  Seller's
                    assets or property,  which would  materially  and  adversely
                    affect   the   ability  of  the  Seller  to  carry  out  the
                    transactions  contemplated by this Agreement. The Seller has
                    obtained any consent,  approval,  authorization  or order of
                    any court or  governmental  agency or body  required for the
                    execution,  delivery and  performance  by the Seller of this
                    Agreement; and

               (v)  There is no action,  suit or proceeding  pending against the
                    Seller in any court or by or before  any other  governmental
                    agency  or   instrumentality   which  would  materially  and
                    adversely  affect the ability of the Seller to carry out its
                    obligations  under this Agreement or have a material adverse
                    effect  on the  financial  condition  of the  Seller  or the
                    ability of the Seller to perform its obligations  under this
                    Agreement.

          (b) The Seller  hereby  represents  and warrants  with respect to each
Mortgage Loan and the Anchorage  Participation,  as  applicable,  that as of the
date specified below or, if no such date is specified, as of the Closing Date:

               (i)       Immediately prior to the sale,  transfer and assignment
                         to the Company,  each related Note and Mortgage and the
                         Anchorage   Participation   were  not   subject  to  an
                         assignment  (other than to the  Seller) or pledge,  and
                         the  Seller had good and  marketable  title to, and was
                         the sole owner of, the Mortgage  Loan and the Anchorage
                         Participation;

               (ii)      The Seller has full right and authority to sell, assign
                         and  transfer  such  Mortgage  Loan  and the  Anchorage
                         Participation   and  the   assignment  to  the  Company
                         constitutes  a legal,  valid and binding  assignment of
                         such  Mortgage  and  the  Anchorage  Participation,  as
                         applicable;

               (iii)     The Seller is  transferring  such Mortgage Loan and the
                         Anchorage  Participation  free and clear of any and all
                         liens,  pledges,  charges or security  interests of any
                         nature encumbering such Mortgage Loan and the Anchorage
                         Participation  subject  to  the  matters  described  in
                         clause (xi) below;

               (iv)      Each related Note,  Mortgage,  Assignment of Leases and
                         Rents  (if  any)  and  other   agreement   executed  in
                         connection with such Mortgage Loan are legal, valid and
                         binding    obligations   of   the   related   Borrower,
                         enforceable in accordance  with their terms,  except as
                         such   enforcement   may  be  limited  by   bankruptcy,
                         insolvency,  reorganization,  moratorium  or other laws
                         affecting   the   enforcement   of   creditors'  rights
                         generally,   or  by   general   principles   of  equity
                         (regardless   of   whether   such   enforceability   is
                         considered  in a proceeding in equity or at law) and to
                         the best of the Seller's  knowledge,  there is no valid
                         defense, counterclaim, or right of rescission available
                         to the  related  Borrower  with  respect  to such Note,
                         Mortgage and other agreements;

               (v)       Each related  Assignment  of Leases and Rents creates a
                         valid, collateral or first priority assignment of, or a
                         valid first  priority  security  interest  in,  certain
                         rights  under  the  related  lease,  subject  only to a
                         license  granted to the  related  Borrower  to exercise
                         certain  rights and to perform  certain  obligations of
                         the lessor  under such  lease,  including  the right to
                         operate the related Mortgaged Property; no person other
                         than the  related  Borrower  owns any  interest  in any
                         payments due under such lease that is superior to or of
                         equal priority with the mortgagee's interest therein;

               (vi)      Each related  assignment of Mortgage from the Seller to
                         the Company and any related  Reassignment of Assignment
                         of Leases and Rents, if any, or assignment of any other
                         agreement  executed in  connection  with such  Mortgage
                         Loan,  from the Seller to the Company  constitutes  the
                         legal,  valid and binding assignment from the Seller to
                         the Company,  except as such enforcement may be limited
                         by bankruptcy, insolvency, reorganization, liquidation,
                         receivership,  moratorium  or other laws relating to or
                         affecting  creditors' rights  generally,  or by general
                         principles  of  equity   (regardless  of  whether  such
                         enforceability  is considered in a proceeding in equity
                         or at law);

               (vii)     Since  origination,  and  except  as set  forth  in the
                         related  Mortgage File or in the mortgage file relating
                         to the  Anchorage  Loan,  such  Mortgage  Loan  and the
                         Anchorage   Participation   have  not  been   modified,
                         altered, satisfied, canceled, subordinated or rescinded
                         and,  each  related  Mortgaged  Property  has not  been
                         released  from the lien of the related  Mortgage in any
                         manner which  materially  interferes  with the security
                         intended to be provided by such Mortgage;

               (viii)    Each related Mortgage is a valid and enforceable  first
                         lien on the related Mortgaged  Property (subject to the
                         matters  described  in  clause  (xi)  below),  and such
                         Mortgaged  Property is free and clear of any mechanics'
                         and  materialmen's  liens  which  are prior to or equal
                         with the lien of the  related  Mortgage,  except  those
                         which are insured against by a lender's title insurance
                         policy (as described below);

               (ix)      The Seller has not taken any  action  that would  cause
                         the representations and warranties made by each related
                         Borrower in the Mortgage Loan not to be true;

               (x)       The Seller has no  knowledge  that the  representations
                         and  warranties  made by each related  Borrower in such
                         Mortgage Loan are not true in any material respect;

               (xi)      The lien of each related  Mortgage is a first  priority
                         lien in the original  principal amount of such Mortgage
                         Loan or  allocated  loan amount of the  portions of the
                         Mortgaged Property covered thereby (as set forth on the
                         Mortgage Loan Schedule) after all advances of principal
                         is insured by an ALTA lender's title  insurance  policy
                         (or a binding commitment  therefor),  or its equivalent
                         as adopted in the applicable jurisdiction, insuring the
                         Seller, its successors and assigns, subject only to (a)
                         the lien of current real property taxes,  ground rents,
                         water charges,  sewer rents and assessments not yet due
                         and   payable,    (b)    covenants,    conditions   and
                         restrictions,   rights  of  way,  easements  and  other
                         matters of public record,  none of which,  individually
                         or in the  aggregate,  materially  interferes  with the
                         current use of the  Mortgaged  Property or the security
                         intended to be  provided  by such  Mortgage or with the
                         borrower's  ability  to pay its  obligations  when they
                         become due or the value of the  Mortgaged  Property and
                         (c) the exceptions  (general and specific) set forth in
                         such  policy,  none of  which,  individually  or in the
                         aggregate,  materially  interferes  with  the  security
                         intended to be  provided  by such  Mortgage or with the
                         borrower's  ability  to pay its  obligations  when they
                         become due or the value of the Mortgaged Property; such
                         policy is assignable to the Company without the consent
                         of or any  notification to the insurer,  and is in full
                         force  and  effect   upon  the   consummation   of  the
                         transactions  contemplated by this Agreement; no claims
                         have been made under such policy and the Seller has not
                         done anything,  by act or omission,  and the Seller has
                         no  knowledge  of any  matter,  which  would  impair or
                         diminish the coverage of such policy;

               (xii)     The  proceeds  of such  Mortgage  Loan have been  fully
                         disbursed  and  there  is  no  requirement  for  future
                         advances  thereunder  and the Seller  covenants that it
                         will not make any future  advances  under the  Mortgage
                         Loan to the related Borrower;

               (xiii)    Each related Mortgaged Property is free of any material
                         damage that would affect  materially  and adversely the
                         value of such  Mortgaged  Property as security  for the
                         Mortgage  Loan and there is no  proceeding  pending for
                         the total or  partial  condemnation  of such  Mortgaged
                         Property;

               (xiv)     Each of the  related  Borrowers  (and,  in the  case of
                         certain  loans,  each of the  operators  of the  senior
                         housing/healthcare  facilities) is in possession of all
                         material  licenses,  permits  and other  authorizations
                         necessary and required by all  applicable  laws for the
                         conduct of its business and all such licenses,  permits
                         and  authorizations  are  valid  and in full  force and
                         effect, and if a related Mortgaged Property is improved
                         by a senior  housing or healthcare  facility,  the most
                         recent inspection or survey by governmental authorities
                         having  jurisdiction  in connection with such licenses,
                         permits and  authorizations did not cite such Mortgaged
                         Property for material  violations  (which shall include
                         only "Level A" violations that have not been cured);

               (xv)      The Seller has inspected or caused to be inspected each
                         related Mortgaged Property within the past 12 months or
                         within 1 month of origination of the Mortgage Loan;

               (xvi)     Such Mortgage Loan does not have a shared  appreciation
                         feature,  other contingent interest feature or negative
                         amortization;

               (xvii)    Such  Mortgage  Loan is a whole  loan and  contains  no
                         equity  participation  by the Seller or the  applicable
                         Originator;

               (xviii)   The Mortgage Rate  (exclusive of any default  interest,
                         late charges, or prepayment  premiums) of such Mortgage
                         Loan complied as of the date of origination with, or is
                         exempt  from,   applicable   state  or  federal   laws,
                         regulations and other requirements pertaining to usury;
                         any and all other requirements of any federal, state or
                         local    laws,    including,     without    limitation,
                         truth-in-lending,  real estate  settlement  procedures,
                         equal credit opportunity or disclosure laws, applicable
                         to such Mortgage Loan have been complied with as of the
                         date  of   origination   of  such  Mortgage  Loan.  All
                         Prepayment  premiums  and  yield  maintenance  premiums
                         constitutes "customary prepayment penalties" within the
                         meanings of Section 1860(b)(2) of the Code;

               (xix)     No fraudulent  acts were committed by the Seller during
                         the  origination  process  of any  such  Mortgage  Loan
                         originated   by  it.  To  the  best  of  the   Seller's
                         knowledge, the origination, servicing and collection of
                         each Mortgage Loan is in all respect legal,  proper and
                         prudent   in   accordance   with   customary   industry
                         standards;

               (xx)      All taxes and  governmental  assessments  that prior to
                         the  Closing  Date  became due and owing in respect of,
                         each related  Mortgaged  Property  have been paid or an
                         escrow of funds in an amount  sufficient  to cover such
                         payments has been established;

               (xxi)     All escrow deposits and payments  required  pursuant to
                         the Mortgage Loans are in the possession,  or under the
                         control,  of the  Seller  or its agent and there are no
                         deficiencies  in  connection  therewith  and  all  such
                         escrows and deposits  have been  conveyed by the Seller
                         to the Company and identified as such with  appropriate
                         detail;

               (xxii)    To the extent required under  applicable law, as of the
                         Cut-off Date, the Seller was authorized to transact and
                         do business in the  jurisdiction  in which each related
                         Mortgaged Property is located at all times when it held
                         the Mortgage Loan;

               (xxiii)   Each  related  Mortgaged  Property is insured by a fire
                         and  extended  perils  insurance  policy,  issued by an
                         insurer  meeting  the  requirements  of the Pooling and
                         Servicing  Agreement,  in an  amount  not less than the
                         replacement  cost and the amount necessary to avoid the
                         operation of any  co-insurance  provisions with respect
                         to  the  Mortgaged  Property;  each  related  Mortgaged
                         Property  is  also  covered  by  business  interruption
                         insurance and comprehensive general liability insurance
                         in amounts generally required by institutional  lenders
                         for similar properties;  all premiums on such insurance
                         policies required to be paid as of the date hereof have
                         been paid; such insurance policies require prior notice
                         to the insured of termination or  cancellation,  and no
                         such notice has been received; each related Mortgage or
                         Loan  Agreement   obligates  the  related  Borrower  to
                         maintain  all such  insurance  and, at such  Borrower's
                         failure to do so,  authorizes the mortgagee to maintain
                         such insurance at the  Borrower's  cost and expense and
                         to seek reimbursement therefor from such Borrower;

               (xxiv)    There  is no  default,  breach,  violation  or event of
                         acceleration existing under the related Mortgage or the
                         related Note and, to the Seller's  knowledge,  no event
                         (other than payments due but not yet delinquent) which,
                         with  the  passage  of  time  or  with  notice  and the
                         expiration of any grace or cure period,  would and does
                         constitute  a default,  breach,  violation  or event of
                         acceleration;

               (xxv)     Such  Mortgage  Loan  has not  been  more  than 30 days
                         delinquent since origination and as of the Cut-off Date
                         was not 30 or more days delinquent;

               (xxvi)    Each   related   Mortgage   contains    customary   and
                         enforceable provisions such as to render the rights and
                         remedies  of  the  holder  thereof   adequate  for  the
                         realization  against  the  Mortgaged  Property  of  the
                         benefits  of the  security,  including  realization  by
                         judicial or, if applicable,  non-judicial  foreclosure,
                         and there is no  exemption  available  to the  Borrower
                         which would interfere with such right to foreclose.  To
                         the best of the  Seller's  knowledge,  no Borrower is a
                         debtor in a state or federal  bankruptcy  or insolvency
                         preceding;

               (xxvii)   In each related Mortgage or Loan Agreement, the related
                         Borrower  represents  and  warrants  that except as set
                         forth  in  certain   environmental   reports  or  other
                         documents  previously  provided to the Rating  Agencies
                         and to the  best  of its  knowledge  it has  not  used,
                         caused or permitted to exist and will not use, cause or
                         permit to exist on the related  Mortgaged  Property any
                         Hazardous   Materials  in  any  manner  which  violates
                         federal, state or local laws, ordinances,  regulations,
                         orders,  directives  or  policies  governing  the  use,
                         storage,   treatment,   transportation,    manufacture,
                         refinement,   handling,   production   or  disposal  of
                         Hazardous  Materials;  the related  Borrower  agrees to
                         indemnify,  defend  and  hold  the  mortgagee  and  its
                         successors  and  assigns   harmless  from  and  against
                         losses,  liabilities,   damages,  injuries,  penalties,
                         fines,  expenses,  and  claims  of any kind  whatsoever
                         (including attorneys' fees and costs) paid, incurred or
                         suffered  by,  or  asserted  against,  any  such  party
                         resulting  from a breach  of  certain  representations,
                         warranties  or covenants  given by the Borrower in such
                         Mortgage  or Loan  Agreement.  A Phase I  environmental
                         report  was  conducted  by  a  reputable  environmental
                         engineer in connection  with such Mortgage Loan,  which
                         report,  except as  disclosed  in  Exhibit  A  attached
                         hereto did not indicate any material  non-compliance or
                         material existence of Hazardous Materials.  To the best
                         of  the  Seller's  knowledge,  each  related  Mortgaged
                         Property,  except as  disclosed  in  Exhibit A attached
                         hereto,  is in material  compliance with all applicable
                         federal,   state   and   local   laws   pertaining   to
                         environmental  hazards,  and to the  best  of  Seller's
                         knowledge, no notice of violation of such laws has been
                         issued by any  governmental  agency or  authority;  the
                         Seller has not taken any action  which  would cause the
                         related Mortgaged Property not to be in compliance with
                         all  federal,   state  and  local  laws  pertaining  to
                         environmental hazards;

               (xxviii)  Each  related  Mortgage  or  Loan  Agreement   contains
                         provisions for the  acceleration  of the payment of the
                         unpaid  principal  balance  of such  Mortgage  Loan if,
                         without complying with the requirements of the Mortgage
                         or Loan Agreement,  the related Mortgaged Property,  or
                         any  interest   therein,   is  directly  or  indirectly
                         transferred  or sold, or encumbered in connection  with
                         subordinate   financing   and  each  related   Mortgage
                         prohibits  the pledge or  encumbrance  of the Mortgaged
                         Property  without  the  consent  of the  holder  of the
                         Mortgage Loan;

               (xxix)    (1) The Mortgage Loan is directly secured by a Mortgage
                         on a  commercial  property or  multifamily  residential
                         property,  and (2) the fair  market  value of such real
                         property as  evidenced  by an MAI  appraisal  conducted
                         within  12 months of the  origination  of the  Mortgage
                         Loan was at least equal to 80% of the principal  amount
                         of the  Mortgage  Loan  (a) at  origination  (or if the
                         Mortgage  Loan  has  been  modified  in a  manner  that
                         constituted a deemed exchange under Section 1001 of the
                         Code  at a time  when  the  Mortgage  Loan  was  not in
                         default  or  default  with  respect   thereto  was  not
                         reasonably  foreseeable,  the  date  of the  last  such
                         modification) or (b) at the Closing Date; provided that
                         the fair  market  value of the real  property  interest
                         must  first be reduced by (A) the amount of any lien on
                         the  real  property  interest  that  is  senior  to the
                         Mortgage  Loan  (unless such senior lien also secures a
                         Mortgage Loan, in which event the computation described
                         in (a) and (b)  shall be made on an  aggregated  basis)
                         and (B) a  proportionate  amount of any lien that is in
                         parity with the  Mortgage  Loan (unless such other lien
                         secures a  Mortgage  Loan that is  cross-collateralized
                         with such Mortgage Loan, in which event the computation
                         described  in (a) and (b) shall be made on an aggregate
                         basis).  All  improvements  included for MAI appraisals
                         are  within the  boundaries  of the  related  Mortgaged
                         Property;

               (xxx)     The Mortgage  Loan Schedule is complete and accurate in
                         all respects;

               (xxxi)    Each   Mortgage   Loan  and   Anchorage   Participation
                         constitutes a "qualified  mortgage"  within the meaning
                         of Section  860G(a)(3) of the Code (but without  regard
                         to the rule in  Treasury  Regulations  1.860  G-2(f)(2)
                         that  treats  a  defective  obligation  as a  qualified
                         mortgage,   or  any  substantially   similar  successor
                         provision);

               (xxxii)   Each  Mortgaged  Property  is in  compliance  with  all
                         applicable laws, zoning  ordinances,  rules,  covenants
                         and restrictions affecting the construction, occupancy,
                         use and  operation  of  such  Mortgaged  Property.  All
                         inspections,   licenses  and   certificates   required,
                         including  certificates  of occupancy,  whether by law,
                         ordinance, regulation or insurance standards to be made
                         or issued with regard to the Mortgaged  Property,  have
                         been obtained and are in full force and effect;

               (xxxiii)  (A) Each Borrower of a Mortgage Loan is an entity whose
                         organizational  documents  provide  that it is,  and at
                         least so long as the Mortgage Loan is outstanding  will
                         continue  to be, a  single-purpose  entity.  (For  this
                         purpose,  "single-purpose  entity" shall mean a person,
                         other than an individual,  which is formed or organized
                         solely for the purpose of owning and operating a single
                         property,  does not engage in any business unrelated to
                         such  property  and its  financing,  does  not have any
                         assets other than those  related to its interest in the
                         property or its financing,  or any  indebtedness  other
                         than as permitted by the related  Mortgage or the other
                         Mortgage Loan Documents,  has its own books and records
                         and accounts  separate and apart from any other person,
                         and holds itself out as being a legal entity,  separate
                         and apart from any other person);

                         (B) A  non-consolidation  opinion was obtained for each
                         Borrower or  affiliated  group of Borrowers of Mortgage
                         Loans or  groups of  Mortgage  Loans  with an  original
                         principal balance in excess of $20,000,000;

                         (C)  The  general   partners  or  managing  members  of
                         Borrowers or affiliated  Borrowers of Mortgage Loans or
                         groups of Mortgage Loans  representing  more than 5% of
                         the Initial Pool Balance have an independent director;

               (xxxiv)   With  respect  to any  Mortgage  Loan  where the entire
                         estate of the related  Borrower  therein is a leasehold
                         estate, the Seller represents and warrants that:

                         (A)  The ground lease or a memorandum  regarding it has
                              been duly  recorded.  The ground lease permits the
                              interest  of the  lessee to be  encumbered  by the
                              related  Mortgage and does not restrict the use of
                              the related Mortgaged Property by such lessee, its
                              successors  or  assigns  in a  manner  that  would
                              adversely  affect  the  security  provided  by the
                              related  Mortgage.  There  has  been  no  material
                              change in the terms of such ground lease since its
                              recordation, except by written instruments, all of
                              which are included in the related Mortgage File;

                         (B)  The lessor  under such ground  lease has agreed in
                              writing and included in the related  Mortgage File
                              that  the  ground   lease  may  not  be   amended,
                              modified, canceled or terminated without the prior
                              written consent of the mortgagee and that any such
                              action  without such consent is not binding on the
                              mortgagee, its successors or assigns;

                         (C)  The  ground  lease  has an  original  term  (or an
                              original  term plus one or more  optional  renewal
                              terms,  which,  under  all  circumstances,  may be
                              exercised,   and  will  be  enforceable,   by  the
                              mortgagee)  that  extends  not less  than 10 years
                              beyond the stated maturity of the related Mortgage
                              Loan;

                         (D)  The  ground  lease is not  subject to any liens or
                              encumbrances  superior  to,  or of equal  priority
                              with,  the  Mortgage.  The  ground  lease is,  and
                              provides  that  it  shall  remain,  prior  to  any
                              Mortgage  or  other  lien  upon  the  related  fee
                              interest;

                         (E)  The ground lease is  assignable  to the  mortgagee
                              under the leasehold estate and its assigns without
                              the consent of the lessor thereunder;

                         (F)  As of the  date of  execution  and  delivery,  the
                              ground  lease is in full  force and  effect and no
                              default has  occurred,  nor is there any  existing
                              condition  which,  but for the  passage of time or
                              giving of notice,  would result in a default under
                              the terms of the ground lease;

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

                         (H)  A mortgagee is permitted a reasonable  opportunity
                              (including,  where  necessary,  sufficient time to
                              gain  possession  of the  interest  of the  lessee
                              under the ground lease through legal  proceedings,
                              or to take other  action so long as the  mortgagee
                              is  proceeding  diligently)  to cure  any  default
                              under the ground lease which is curable  after the
                              receipt of notice of any default before the lessor
                              may terminate the ground lease.  All rights of the
                              mortgagee  under the ground  lease and the related
                              Mortgage  (insofar  as it  relates  to the  ground
                              lease)  may be  exercised  by or on  behalf of the
                              mortgagee;

                         (I)  The ground lease does not impose any  restrictions
                              on subletting that would be viewed as commercially
                              unreasonable  by an  institutional  investor.  The
                              lessor is not permitted to disturb the possession,
                              interest or quiet  enjoyment  of any  subtenant of
                              the  lessee  in  the   relevant   portion  of  the
                              Mortgaged Property subject to the ground lease for
                              any  reason,   or  in  any  manner,   which  would
                              adversely  affect  the  security  provided  by the
                              related Mortgage;

                         (J)  Under  the  terms  of the  ground  lease  and  the
                              related Mortgage,  any related insurance  proceeds
                              or condemnation  award (other than in respect of a
                              total or substantially  total loss or taking) will
                              be applied  either to the repair or restoration of
                              all or part  of the  related  Mortgaged  Property,
                              with the  mortgagee  or a trustee  appointed by it
                              having  the  right  to  hold  and  disburse   such
                              proceeds as repair or restoration  progresses,  or
                              to  the  payment  of  the  outstanding   principal
                              balance of the Mortgage  Loan,  together  with any
                              accrued interest; and

                         (K)  Under  the  terms  of the  ground  lease  and  the
                              related Mortgage,  any related insurance proceeds,
                              or  condemnation  award in  respect  of a total or
                              substantially  total loss or taking of the related
                              Mortgaged  Property  will be applied  first to the
                              payment of the  outstanding  principal  balance of
                              the  Mortgage  Loan,  together  with  any  accrued
                              interest  (except as provided by applicable law or
                              in cases where a different allocation would not be
                              viewed  as   commercially   unreasonable   by  any
                              institutional  investor,  taking into  account the
                              relative  duration  of the  ground  lease  and the
                              related Mortgage and the ratio of the market value
                              of   the   related   Mortgage   property   to  the
                              outstanding  principal  balance  of such  Mortgage
                              Loan).  Until the  principal  balance  and accrued
                              interest rate are paid in full, neither the lessee
                              nor the lessor  under the  ground  lease will have
                              the option to terminate or modify the ground lease
                              without prior written  consent of the mortgagee as
                              a result of any casualty or partial  condemnation,
                              except to provide for an abatement of the rent;

               (xxxv)    With  respect  to the  Mortgaged  Properties  that have
                         earthquake  insurance  as of  the  Cut-off  Date,  such
                         insurance  will  be  maintained   until  the  principal
                         balances  of the  related  Mortgage  Loans  are paid in
                         full;

               (xxxvi)   With    respect    to    Mortgage    Loans   that   are
                         cross-collateralized,   all   other   loans   that  are
                         cross-collateralized   by  such   Mortgage   Loans  are
                         included in the Mortgage Pool;

               (xxxvii)  Neither  the Seller nor any  affiliate  thereof has any
                         obligation or right to make any capital contribution to
                         any  Borrower  under  a  Mortgage   Loan,   other  than
                         contributions made on or prior to the Closing Date;

               (xxxviii) Except as disclosed in the Prospectus  Supplement dated
                         October 16, 1996 and relating to the  Certificates,  no
                         borrower  under a Mortgage  Loan is an  affiliate  of a
                         borrower under any other Mortgage Loan; and

               (xxxix)   After receipt of the Purchase Price,  the Seller has no
                         right of set-off  with  respect to the  transfer of the
                         Mortgage Loans and the Anchorage  Participation  to the
                         Purchaser.

          (c) The Seller has not dealt with any broker, investment banker, agent
or other  person  (other than the Company,  the  Underwriter  and the  Placement
Agent) who may be entitled to any commission or  compensation in connection with
the sale to the Company of the Mortgage Loans.

          3. Notice of Breach; Cure and Repurchase.  (a) Pursuant to the Pooling
and Servicing Agreement, the Seller and the Company shall be given notice of (A)
any breach of any  representation  or warranty  contained  in Section  2(b) (i),
(ii), (iii),  (iv), (v), (vi), (vii),  (viii),  (ix), (xi), (xii),  (xv), (xvi),
(xvii), (xviii),  (xix), (xx), (xxiv), (xxv), (xxvii),  (xxix), (xxxi) or (xxxv)
and (B) any breach of any  representation or warranty contained in Section 2(b),
(x), (xiii), (xiv), (xxi), (xxii), (xxiii),  (xxvi),  (xxviii),  (xxx), (xxxii),
(xxxiii),  (xxxiv), (xxxvi), (xxxvii),  (xxxviii) or (xxxix) that materially and
adversely  affects  the  value of such  Mortgage  Loan or the  interests  of the
holders of the Certificates therein.

          (b) Within 90 days of the  receipt  of the notice (or with  respect to
the  representation  and  warranty  contained  in Section  2(b)(xxx) or (xxxii),
discovery)  of a breach  provided for in clause (a), the Seller shall either (i)
repurchase  the  related  Mortgage  Loan  or  Anchorage   Participation  at  the
Repurchase  Price or (ii)  promptly  cure such breach in all material  respects;
provided,  however,  that in the event that such breach  (other than a breach of
Section  2(b)(xxx)  or (xxxii)) is capable of being cured but not within such 90
day period and the Seller has commenced and is  diligently  proceeding  with the
cure of such  breach  within  such  90 day  period,  the  Seller  shall  have an
additional 90 days to complete such cure, provided,  further,  that with respect
to such  additional  90 day period the Seller shall have  delivered an officer's
certificate  to the Trustee  setting forth the reason such breach is not capable
of being cured  within the initial 90 day period and what  actions the Seller is
pursuing  in  connection  with the cure  thereof  and  stating  that the  Seller
anticipates  that such breach will be cured within the additional 90 day period;
and provided,  further,  that in the event that the Seller fails to complete the
cure of such breach within such additional 90 day period,  the Repurchase  Price
shall also  include  interest  at the Advance  Rate on any  Advance  made by the
Servicer in respect of the related Mortgage Loan or the Anchorage Participation.
Upon any such  repurchase of a Mortgage Loan or the Anchorage  Participation  by
Seller,  the Company shall execute and deliver such  instruments  of transfer or
assignment presented to it by Seller, in each case without recourse, as shall be
necessary to vest in Seller the legal and beneficial  ownership of such Mortgage
Loan or the Anchorage Participation  (including any property acquired in respect
thereof or proceeds of any insurance policy with respect thereto) and the rights
with respect  thereto under the applicable  Originator's  Mortgage Loan Purchase
Agreement (including,  without limitation,  the rights and remedies with respect
to representations and warranties made by the Originator  thereunder relating to
such Mortgage  Loan),  and shall deliver the related  Mortgage File to Seller or
its designee after receipt of the related repurchase price.

          (c) The Seller hereby  acknowledges  the  assignment by the Company to
the  Trustee,  as trustee  under the Pooling and  Servicing  Agreement,  for the
benefit  of  the  Holders  of  the  Certificates,  of  the  representations  and
warranties  contained herein and of the obligation of the Seller to repurchase a
Mortgage  Loan or the  Anchorage  Participation  pursuant to this  Section.  The
Trustee or its designee may enforce such  obligation as provided in Section 8(b)
hereof.

          4. Opinions of Counsel. The Seller hereby covenants to the Company to,
simultaneously  with the execution  hereof,  deliver or cause to be delivered to
the  Company  opinions  of  counsel  as to  various  corporate  matters  in form
satisfactory to the Company.

          5.  Underwriting.  The Seller  hereby  agrees to  furnish  any and all
information,  documents,  certificates,  letters or opinions with respect to the
Mortgage  Loans or the  Anchorage  Participation,  reasonably  requested  by the
Company  in  order to  perform  any of its  obligations  or  satisfy  any of the
conditions on its part to be performed or satisfied pursuant to the Underwriting
Agreement or the Purchase Agreement at or prior to the Closing Date.

          6.  Costs.  The  Company  shall  pay all  expenses  incidental  to the
performance of its obligations under the Underwriting Agreement and the Purchase
Agreement, including without limitation (i) any recording fees or fees for title
policy endorsements and continuations,  (ii) the expenses of preparing, printing
and reproducing the Prospectus  Supplement,  Private Placement  Memorandum dated
October 22, 1996 relating to the Certificates,  the Underwriting Agreement,  the
Placement  Agreement,  the Pooling and Servicing  Agreement and the Certificates
and  (iii)  the  cost  of  delivering  the  Certificates  to the  office  of the
Underwriter or the purchaser of the Certificates, as applicable,  insured to the
satisfaction of the Underwriter or such purchaser, as applicable.

          7.  Notices.  All  communications  hereunder  shall be in writing  and
effective  only  upon  receipt  and,  if sent to the  Company,  will be  mailed,
delivered  or  telegraphed  and  confirmed to it at 2 World  Financial  Center -
Building  B, New York,  New York  10281-1198  attention  of  Manager -  Mortgage
Finance  Department,  or, if sent to the Seller,  will be mailed,  delivered  or
telegraphed  and confirmed to it at 2 World  Financial  Center - Building B, New
York, New York 10281-1198 attention of Manager - Mortgage Finance Department.

          8. Trustee Beneficiary. The representations, warranties and agreements
made by the Seller in this  Agreement  are made for the  benefit  of, and may be
enforced by or on behalf of, the Trustee and the Holders of  Certificates to the
same extent that the Company has rights  against the Seller under this Agreement
in respect of  representations,  warranties  and  agreements  made by the Seller
herein and such  representations  and warranties  shall survive  delivery of the
respective  Mortgage  Files to the Trustee until the  termination of the Pooling
and Servicing Agreement.

          9. Miscellaneous.  This Agreement will be governed by and construed in
accordance  with the  substantive  laws of the State of New York.  Neither  this
Agreement nor any term hereof may be changed,  waived,  discharged or terminated
except by a writing signed by the party against whom enforcement of such change,
waiver, discharge or termination is sought. This Agreement may not be changed in
any manner which would have a material adverse effect on Holders of Certificates
without the prior written consent of the Trustee. The Trustee shall be protected
in consenting to any such change to the same extent provided in Section 10.07 of
the Pooling  and  Servicing  Agreement.  This  Agreement  may be executed in any
number of counterparts,  each of which shall for all purposes be deemed to be an
original  and all of  which  shall  together  constitute  but  one and the  same
instrument.  This Agreement will inure to the benefit of and be binding upon the
parties hereto and their respective  successors and assigns, and no other person
will have any right or obligation hereunder, other than as provided in Section 8
hereof.

          10. Third Party Beneficiary. Nomura Securities International,  Inc. is
an intended third party beneficiary of the representations and warranties of the
Seller set forth in Article 2 hereof.



<PAGE>



          IN WITNESS  WHEREOF,  the  Company  and the Seller  have  caused  this
Agreement  to be duly  executed by their  respective  officers as of the day and
year first above written.

                                    ASSET SECURITIZATION CORPORATION



                                    By:_______________________________ 
                                       Name:
                                       Title:


                                    NOMURA ASSET CAPITAL CORPORATION



                                    By:_______________________________ 
                                       Name:
                                       Title:




<PAGE>


                                    EXHIBIT J

<TABLE>

<CAPTION>
                    ASC 1996-D3 Quarterly Collateral Summary

                        Property                              1995    Current     NOI     Current
                        --------                              ----    -------     ---     -------
       Property           Type    City   State   1995 NOI*    DSCR      NOI      As of     DSCR
       --------           ----    ----   -----   ---------    ----      ---      -----     ----
<S>                       <C>     <C>     <C>       <C>        <C>      <C>       <C>       <C>
Pool Name (if 
applicable)
Property Name
Property Name
Property Name
Property Name
Property Name
        Total for Pool
Property Name
Property Name
Property Name
<FN>
* Use most recent year end NOI, Occupancy and ADR
</FN>
</TABLE>

<TABLE>

                            1995        Current       Occ          1995       Current       ADR
                            ----        -------       ---          ----       -------       ---
       Property          Occupancy*    Occupancy     As of         ADR0         ADR        As of
       --------          ----------    ---------     -----         ----         ---        -----
<S>                         <C>           <C>         <C>           <C>         <C>         <C>
Pool Name (if 
applicable)
Property Name
Property Name
Property Name
Property Name
Property Name
        Total for Pool
Property Name
Property Name
Property Name
<FN>
* Use most recent year end NOI, Occupancy and ADR
</FN>

</TABLE>







<PAGE>




                                    EXHIBIT K


                          FORM OF TRANSFER CERTIFICATE
                     FOR EXCHANGE OR TRANSFER FROM RULE 144A
                    GLOBAL CERTIFICATE TO REGULATION S GLOBAL
                    CERTIFICATE DURING THE RESTRICTED PERIOD


                       (Exchanges or transfers pursuant to
         Section 5.02(c)(ii)(A) of the Pooling and Servicing Agreement)




[Certificate Registrar]


Attention:  Corporate Trust Administration

               Re:  Transfer  of Asset  Securitization  Corporation,  Commercial
                    Mortgage Pass-Through Certificates, Series 1996-D3 Class [ ]

          Reference is hereby made to the Pooling and Servicing  Agreement dated
as of October 1, 1996 (the  "Pooling  and  Servicing  Agreement"),  by and among
Asset  Securitization  Corporation,  as  depositor  (the  "Depositor"),  AMRESCO
Management,  Inc., as servicer (the  "Servicer") and special  servicer,  LaSalle
National  Bank,  as trustee (the  "Trustee"),  and ABN AMRO Bank N.V., as fiscal
agent (the "Fiscal Agent").  Capitalized terms used but not defined herein shall
have the meanings given to them in the Pooling and Servicing Agreement.

          This letter relates to US $[__________]  aggregate Certificate Balance
of Certificates (the "Certificates") which are held in the form of the Rule 144A
Global  Certificate (CUSIP No. ) with the Depository in the name of [insert name
of transferor]  (the  "Transferor").  The Transferor has requested a transfer of
such beneficial  interest for an interest in the Regulation S Global Certificate
(CUSIP No. ) to be held with  [Euroclear]  [CEDEL]*  (Common  Code ) through the
Depositary.

___________________________

*  Select appropriate depository.

          In connection  with such request and in respect of such  Certificates,
the  Transferor  does hereby  certify that such  transfer  has been  effected in
accordance with the transfer restrictions set forth in the Pooling and Servicing
Agreement  and  pursuant  to and in  accordance  with  Regulation  S  under  the
Securities Act of 1933, as amended (the  "Securities  Act"), and accordingly the
Transferor does hereby certify that:

          (1) the  offer of the  Certificates  was not  made to a person  in the
United States,

          [(2) at the time the buy  order was  originated,  the  transferee  was
outside the United States or the Transferor and any persons acting on its behalf
reasonably believed that the transferee was outside the United States,]**

          [(2) the  transaction was executed in, on or through the facilities of
a  designated  offshore  securities  market and neither the  Transferor  nor any
person acting on its behalf knows that the transaction  was  prearranged  with a
buyer in the United States,]**

_____________________

** Insert  one of these  two  provisions,  which  come  from the  definition  of
"offshore transaction" in Regulation S.

          (3) no directed selling efforts have been made in contravention of the
requirements of Rule 903(b) or 904(b) of Regulation S, as applicable, and

          (4) the  transaction  is not part of a plan or  scheme  to  evade  the
registration requirements of the Securities Act.

          This certificate and the statements contained herein are made for your
benefit and the benefit of the  Depositor,  the  Trustee,  the  Servicer and the
Fiscal Agent.

                                       [Insert Name of Transferor]



                                       By:________________________
                                          Name:
                                          Title:

Dated:  _____________, ____


<PAGE>




                                    EXHIBIT L


                          FORM OF TRANSFER CERTIFICATE
                     FOR EXCHANGE OR TRANSFER FROM RULE 144A
                    GLOBAL CERTIFICATE TO REGULATION S GLOBAL
                     CERTIFICATE AFTER THE RESTRICTED PERIOD


                       (Exchange or transfers pursuant to
         Section 5.02(c)(ii)(B) of the Pooling and Servicing Agreement)




[Certificate Registrar]


Attention:  Corporate Trust Administration

          Re:  Transfer of Asset Securitization Corporation, Commercial Mortgage
               Pass-Through Certificates, Series 1996-D3, Class [ ]

          Reference is hereby made to the Pooling and Servicing  Agreement dated
as of October 1, 1996 (the  "Pooling  and  Servicing  Agreement"),  by and among
Asset  Securitization  Corporation,  as  depositor  (the  "Depositor"),  AMRESCO
Management,  Inc., as servicer (the  "Servicer") and special  servicer,  LaSalle
National  Bank,  as trustee (the  "Trustee"),  and ABN AMRO Bank N.V., as fiscal
agent (the "Fiscal Agent").  Capitalized terms used but not defined herein shall
have the meanings given to them in the Pooling and Servicing Agreement.

          This letter relates to US $[__________]  aggregate Certificate Balance
of Certificates (the "Certificates") which are held in the form of the Rule 144A
Global  Certificate (CUSIP No. ) with the Depository in the name of [insert name
of transferor]  (the  "Transferor").  The Transferor has requested a transfer of
such beneficial interest in the Certificates for an interest in the Regulation S
Global Certificate (Common Code No. ).

          In connection with such request,  and in respect of such Certificates,
the  Transferor  does hereby  certify that such  transfer  has been  effected in
accordance with the transfer restrictions set forth in the Pooling and Servicing
Agreement  and, (i) with respect to transfers  made in reliance on  Regulation S
under the  Securities  Act of 1933,  as  amended  (the  "Securities  Act"),  the
Transferor does hereby certify that:

          (1) the  offer of the  Certificates  was not  made to a person  in the
United States,

          [(2) at the time the buy  order was  originated,  the  transferee  was
outside the United States or the  Transferor and any person acting on its behalf
reasonably believed that the transferee was outside the United States,]*

          [(2) the  transaction was executed in, on or through the facilities of
a  designated  offshore  securities  market and neither the  Transferor  nor any
person acting on its behalf knows that the transaction  was  prearranged  with a
buyer in the United States,]*

_______________________

* Insert  one of these  two  provisions,  which  come  from  the  definition  of
"offshore transaction" in Regulation S.

          (3) no directed selling efforts have been made in contravention of the
requirements of Rule 903(b) or 904(b) of Regulation S, as applicable, and

          (4) the  transaction  is not part of a plan or  scheme  to  evade  the
registration requirements of the Securities Act;

or (ii)  with  respect  to  transfers  made in  reliance  on Rule 144  under the
Securities  Act, the Transferor does hereby certify that the  Certificates  that
are being  transferred  are not  "restricted  securities" as defined in Rule 144
under the Securities Act.

          This certificate and the statements contained herein are made for your
benefit and the benefit of the Depositor,  the Trustee, the Fiscal Agent and the
Servicer.

                                       [Insert Name of Transferor]



                                       By:________________________
                                          Name:
                                          Title:

Dated:  ____ __, ____


<PAGE>



                                    EXHIBIT M


                          FORM OF TRANSFER CERTIFICATE
                FOR EXCHANGE OR TRANSFER FROM REGULATION S GLOBAL
                   CERTIFICATE TO RULE 144A GLOBAL CERTIFICATE


                       (Exchange or transfers pursuant to
         Section 5.02(c)(ii)(C) of the Pooling and Servicing Agreement)




[Certificate Registrar]


Attention:  Corporate Trust Administration

          Re:  Transfer of Asset Securitization Corporation, Commercial Mortgage
               Pass-Through Certificates, Series 1996-D3, Class [ ]

          Reference is hereby made to the Pooling and Servicing  Agreement dated
as of October 1, 1996 (the  "Pooling  and  Servicing  Agreement"),  by and among
Asset  Securitization  Corporation,  as  depositor  (the  "Depositor"),  AMRESCO
Management,  Inc., as servicer (the  "Servicer") and special  servicer,  LaSalle
National  Bank,  as trustee (the  "Trustee"),  and ABN AMRO Bank N.V., as fiscal
agent.  Capitalized  terms used but not defined  herein  shall have the meanings
given to them in the Pooling and Servicing Agreement.

          This letter relates to US $[__________]  aggregate Certificate Balance
of  Certificates  (the  "Certificates")  which  are  held  in  the  form  of the
Regulation S Global Certificate (CUSIP No. __________) with [Euroclear] [CEDEL]*
(Common Code  __________)  through the Depository in the name of [insert name of
transferor] (the "Transferor").  The Transferor has requested a transfer of such
beneficial  interest in the  Certificates for an interest in the Regulation 144A
Global Certificate (CUSIP No. __________).

_______________

*  Select appropriate depository.

          In connection with such request,  and in respect of such Certificates,
the Transferor does hereby certify that such  Certificates are being transferred
in accordance  with (i) the transfer  restrictions  set forth in the Pooling and
Servicing  Agreement and (ii) Rule 144A under the Securities Act to a transferee
that the Transferor  reasonably  believes is purchasing the Certificates for its
own account  with  respect to which the  transferee  exercises  sole  investment
discretion and the transferee and any such account is a "qualified institutional
buyer" within the meaning of Rule 144A,  in each case in a  transaction  meeting
the  requirements of Rule 144A and in accordance with any applicable  securities
laws of any state of the United States or any jurisdiction.

          This certificate and the statements contained herein are made for your
benefit  and the  benefit of the  Depositor,  the  Trustee,  the  Servicer,  and
Underwriter and placement agent of the offering of the Certificates.

                                     [Insert Name of Transferor]



                                     By:________________________
                                        Name:
                                        Title:

Dated:  ____ __, 19__




<PAGE>


                                    EXHIBIT N


                      SCHEDULE OF REQUIRED RESERVE AMOUNTS

- - ------------------------------------------------------------------------------
Property Name                                Reserve for Deferred Maintenance
- - -------------------------------------------------------------------------------
Hyatt Riverwalk - San Antonio                     $      36,875
- - -------------------------------------------------------------------------------
Montego Bay                                             196,140
- - -------------------------------------------------------------------------------
Antigua Bay                                             323,400
- - -------------------------------------------------------------------------------
Martinique Bay                                          123,585
- - -------------------------------------------------------------------------------
Club Pacific at Flamingo                                128,100
- - -------------------------------------------------------------------------------
Club Pacific at Shores                                  103,404
- - -------------------------------------------------------------------------------
Club Pacific at Lakes                                     7,088
- - -------------------------------------------------------------------------------
Mariner's Village                                       303,000
- - -------------------------------------------------------------------------------
Anchorage Shopping Center                               285,625
- - -------------------------------------------------------------------------------
Lee Park                                                206,875
- - -------------------------------------------------------------------------------
Atlanta Decorative Art Center                            81,013
- - -------------------------------------------------------------------------------
Lake Arrowhead Village                                   24,670
- - -------------------------------------------------------------------------------
Comfort Inn -- Mystic                                    81,225
- - -------------------------------------------------------------------------------
Residence Inn -- Norman                                  51,938
- - -------------------------------------------------------------------------------
Comfort Inn -- Southington                               57,296
- - -------------------------------------------------------------------------------
Holiday Inn -- Cromwell                                  64,500
- - -------------------------------------------------------------------------------
Ramada Inn -- Pensacola                                  35,635
- - -------------------------------------------------------------------------------
Ramada Plaza-- Fon du Lac                                 4,175
- - -------------------------------------------------------------------------------
Carter Creek                                             10,500
- - -------------------------------------------------------------------------------
University Hills                                          7,000
- - -------------------------------------------------------------------------------
Triple Creek                                                600
- - -------------------------------------------------------------------------------
Plaza                                                    29,250
- - -------------------------------------------------------------------------------
Edgewood                                                 34,025
- - -------------------------------------------------------------------------------
Limestone Square                                         22,570
- - -------------------------------------------------------------------------------
Brookhaven                                               50,500
- - -------------------------------------------------------------------------------
Sacramento Office                                        92,500
- - -------------------------------------------------------------------------------
Simi Valley Plaza                                         7,500
- - -------------------------------------------------------------------------------
Westway Village                                          88,105
- - -------------------------------------------------------------------------------
Coral Cove                                               13,700
- - -------------------------------------------------------------------------------
Summit Creek                                             91,000
- - -------------------------------------------------------------------------------
Village Squire Apartments                               306,478
- - -------------------------------------------------------------------------------
RCA - Addison                                           235,060
- - -------------------------------------------------------------------------------
Hampton Inn -- Key West                                 898,569
- - -------------------------------------------------------------------------------
Hawaiian Gardens                                         36,125
- - -------------------------------------------------------------------------------
Spanish Main RV & MHP                                   158,938
- - -------------------------------------------------------------------------------
Ellenton Gardens                                          9,063
- - -------------------------------------------------------------------------------
Millcreek RV Resorts                                     76,313
- - -------------------------------------------------------------------------------
Holiday Inn -- Wilmington                                61,563
- - -------------------------------------------------------------------------------
Ridgewood Village Apartments                            115,250
- - -------------------------------------------------------------------------------
Martin Luther King                                        1,250
- - -------------------------------------------------------------------------------
Van Ness                                                  8,500
- - -------------------------------------------------------------------------------
Hoover                                                    2,500
- - -------------------------------------------------------------------------------
Adams                                                     1,250
- - -------------------------------------------------------------------------------
Towne Pointe                                              6,531
- - -------------------------------------------------------------------------------
Crosspointe                                              52,500
- - -------------------------------------------------------------------------------
Grammercy Apts                                            8,750
- - -------------------------------------------------------------------------------
First Tennessee Bank Building                           289,586
- - -------------------------------------------------------------------------------
Hechinger's Plaza                                         4,375
- - -------------------------------------------------------------------------------
Blockbuster/Staples                                       2,425
- - -------------------------------------------------------------------------------
Holiday Inn -- Owensboro                                 32,125
- - -------------------------------------------------------------------------------
Days Inn -- Owensboro                                    52,250
- - -------------------------------------------------------------------------------
Regency Towers                                           31,088
- - -------------------------------------------------------------------------------
Days Inn -- Annapolis                                    39,125
- - -------------------------------------------------------------------------------
Nations Bank Building                                       938
- - -------------------------------------------------------------------------------
Charleston Park                                          52,750
- - -------------------------------------------------------------------------------
Best Western -- Lafayette                                84,063
- - -------------------------------------------------------------------------------
Pecan Crossing                                          155,938
- - -------------------------------------------------------------------------------
Barcelona Court                                          45,313
- - -------------------------------------------------------------------------------
Best Western -- Sunrise                                  36,563
- - -------------------------------------------------------------------------------
Crestview Plaza                                          67,844
- - -------------------------------------------------------------------------------
Monroe Gardens                                          308,074
- - -------------------------------------------------------------------------------
Marysville Estate                                        60,000
- - -------------------------------------------------------------------------------
9300 Wilshire Blvd.                                      10,625
- - -------------------------------------------------------------------------------
Cypress Grove Apartments                                164,125
- - -------------------------------------------------------------------------------
Best Western -- Galveston                                24,375
- - -------------------------------------------------------------------------------
Fox Glen Apartments                                      92,238
- - -------------------------------------------------------------------------------
Hampton Inn -- Memphis                                   64,500
- - -------------------------------------------------------------------------------
Holiday Inn -- Monroe                                    14,614
- - -------------------------------------------------------------------------------
Ramada Inn Williamsburg                                  93,154
- - -------------------------------------------------------------------------------
Franklin Estates                                         29,000
- - -------------------------------------------------------------------------------
Comfort Inn -- Salisbury                                 63,613
- - -------------------------------------------------------------------------------
122-124 Duane Street                                    151,625
- - -------------------------------------------------------------------------------
East Street Trading Center                               24,375
- - -------------------------------------------------------------------------------
Brookwood MHP                                            38,125
- - -------------------------------------------------------------------------------
Holiday Inn -- Denton                                    91,125
- - -------------------------------------------------------------------------------
Woodridge Estates                                        63,125
- - -------------------------------------------------------------------------------
Torrance Plaza Hotel                                     26,876
- - -------------------------------------------------------------------------------
Foothill Courtyard Apartments                            13,906
- - -------------------------------------------------------------------------------
I. Goldberg Shopping Center                               8,870
- - -------------------------------------------------------------------------------
Chateau Forest                                            7,500
- - -------------------------------------------------------------------------------
Plantation Oaks                                           5,000
- - -------------------------------------------------------------------------------
Maple Park Terrace Apartments                            47,133
- - -------------------------------------------------------------------------------
Best Western -- Goodyear                                  5,408
- - -------------------------------------------------------------------------------
Holiday Inn -- Salt Lake                                119,899
- - -------------------------------------------------------------------------------
Days Inn -- San Jose                                     28,125
- - -------------------------------------------------------------------------------
Casas Adobes                                             15,000
- - -------------------------------------------------------------------------------
Ramada Limited -- Denver North                           13,956
- - -------------------------------------------------------------------------------
Branch Avenue Plaza                                     247,136
- - -------------------------------------------------------------------------------
Crystal Lake MHP                                          5,883
- - -------------------------------------------------------------------------------
Park Hallow Apartments                                  384,376
- - -------------------------------------------------------------------------------
Stratford Arms Apartments                               251,650
- - -------------------------------------------------------------------------------
Best Western-- Monterey                                  12,625
- - -------------------------------------------------------------------------------
Country Hearth Inn -- Auburn                             22,438
- - -------------------------------------------------------------------------------
Johanna Woods                                            10,625
- - -------------------------------------------------------------------------------
Tara -- MHP                                             135,000
- - -------------------------------------------------------------------------------
Country Hearth Inn -- Findlay                             7,250
- - -------------------------------------------------------------------------------
Ridgewood MHP                                             8,125
- - -------------------------------------------------------------------------------
Coachland MHP                                            16,375
- - --------------------------------------------------------------------------------
Cardinal Village Apartments                              66,469
- - -------------------------------------------------------------------------------
Grandmont Gardens                                        10,725
- - -------------------------------------------------------------------------------
Quality Inn Roanoke                                      56,563
- - -------------------------------------------------------------------------------
Red Carpet Apartments                                    67,853
- - -------------------------------------------------------------------------------
Locust Grove MHP                                          8,126
- - -------------------------------------------------------------------------------
Georgian Heights Apartments                              44,613
- - -------------------------------------------------------------------------------
Country Club Corners                                     43,750
- - -------------------------------------------------------------------------------
Mobile Gardens MHP                                        5,700
- - -------------------------------------------------------------------------------
Cactus Wren MHP                                          10,625
- - -------------------------------------------------------------------------------
Solana Y. Sombra                                         12,919
- - -------------------------------------------------------------------------------
Mobile Estates                                           10,000
- - -------------------------------------------------------------------------------
Phoenix West MHP                                         34,425
- - -------------------------------------------------------------------------------
Havre de Grace Super 8                                       63
- - -------------------------------------------------------------------------------
Farmville Super 8                                           781
- - -------------------------------------------------------------------------------




                    MORTGAGE LOAN PURCHASE AND SALE AGREEMENT

     This Mortgage Loan Purchase and Sale Agreement (the  "Agreement")  dated as
of October 22, 1996, is between  Asset  Securitization  Corporation,  a Delaware
corporation (the "Company"),  and Nomura Asset Capital  Corporation,  a Delaware
corporation (the "Seller"). The Seller agrees to sell, and the Company agrees to
purchase (i) the mortgage  loans (the  "Mortgage  Loans")  described in, and set
forth in, the Mortgage  Loan  Schedule  attached as Exhibit B to the Pooling and
Servicing  Agreement  dated as of October 1, 1996 (the  "Pooling  and  Servicing
Agreement"),  among the Company, AMRESCO Management,  Inc., as servicer (in such
capacity, the "Servicer"),  CRIIMI MAE Services Limited Partnership,  as special
servicer,  LaSalle National Bank, as trustee (the "Trustee"),  and ABN AMRO Bank
N.V.,  as fiscal  agent,  relating to the  issuance of the Asset  Securitization
Corporation,  Commercial Mortgage Pass-Through Certificates, Series 1996-D3 (the
"Certificates") and (ii) the participation  interest of the seller,  pursuant to
the participation  agreement dated the Closing Date,  between the Seller and the
Company (the  "Anchorage  Participation"),  the in Mortgage Loan (the "Anchorage
Loan")  secured by the property  (the  "Anchorage  Property")  identified as the
"Anchorage  Shopping  Center" on the Mortgage Loan Schedule.  Capitalized  terms
used without  definition  herein shall have the respective  meanings assigned to
them in the Pooling and Servicing  Agreement or, if not defined therein,  in the
Underwriting Agreement,  dated October 16, 1996 (the "Underwriting  Agreement"),
by and between the Company and Nomura  Securities  International,  Inc. (in such
capacity,  the  "Underwriter") or in the Purchase  Agreement,  dated October 22,
1996  (the  "Purchase  Agreement"),  by  and  between  the  Company  and  Nomura
Securities International, Inc. (in such capacity, the "Placement Agent").

     1. Purchase  Price;  Purchase and Sale.  The purchase  price (the "Purchase
Price")  for the  Mortgage  Loans and the  Anchorage  Participation  shall be an
amount agreed upon by the parties in a separate  writing,  which amount shall be
payable by the  Company to the Seller on the  Closing  Date  (except as provided
below) in immediately  available funds. The closing for the purchase and sale of
the  Mortgage  Loans and the  Anchorage  Participation  shall  take place at the
offices of Cadwalader,  Wickersham & Taft, New York, New York, at 10:00 a.m. New
York time, on the Closing Date.

     On the  Closing  Date,  the  Company  shall pay the  Purchase  Price to the
Seller.  As of the Closing Date,  the Seller hereby sells,  transfers,  assigns,
sets over and otherwise conveys to the Company all the right, title and interest
of the  Seller in and to the  Mortgage  Loans and the  Anchorage  Participation,
including  all  interest  and  principal  due on or with respect to the Mortgage
Loans and the Anchorage  Participation after the Cut-off Date, together with all
of the Seller's right,  title and interest in and to the proceeds of any related
title, hazard,  primary mortgage or other insurance policies. In addition, as of
the Closing Date, the Seller hereby transfers,  assigns, sets over and otherwise
conveys to the Company all the right, title and interest of the Seller in and to
the Originator's  Mortgage Loan Purchase  Agreements (as defined below) and each
of which is attached hereto, insofar as such rights relate to the Mortgage Loans
including,  but not limited to, the  obligations of the  Originators (as defined
below)  pursuant  to the  Originator's  Mortgage  Loan  Purchase  Agreements  to
repurchase  Mortgage Loans with respect to which there exists a breach of one or
more of the Originator's  representations  and warranties made in the applicable
Originator's  Mortgage Loan Purchase  Agreement.  The Company hereby directs the
Seller,  and the Seller hereby agrees,  to deliver to the Trustee all documents,
instruments  and  agreements  required  to be  delivered  by the  Company to the
Custodian on behalf of the Trustee under the Pooling and Servicing Agreement and
such other  documents,  instruments and agreements as the Company or the Trustee
shall reasonably request.  "Originator's Mortgage Loan Purchase Agreements" mean
(i) the Mortgage  Loan  Purchase  Agreement,  dated as of May 16,  1994,  by and
between the Seller and Bloomfield  Acceptance Company, LLC ("Bloomfield"),  (ii)
the Mortgage Loan Purchase  Agreement,  dated as of May 12, 1994, by and between
the Seller and  Hanover  Capital  Mortgage  Corporation  ("Hanover"),  (iii) the
Mortgage Loan Purchase Agreement, dated as of August 2, 1994, by and between the
Seller and Remsen  Partners  Ltd.  ("Remsen"),  (iv) the Mortgage  Loan Purchase
Agreement  dated  October 31,  1994 by and  between  the Seller and  Continental
Wingate Associates,  Inc.  ("Continental  Wingate"),  (v) Mortgage Loan Purchase
Agreement dated _____, by and between the Seller and NBD Bank, N.A.  ("NBD") and
(vi) the Mortgage Loan Purchase Agreement dated June 6, 1994, by and between the
Seller and First Maryland  Mortgage  Corporation  ("FMMC").  "Originators"  mean
Bloomfield, NBD, Remsen, Continental Wingate and FMMC.

     2.  Representations  and Warranties.  (a) The Seller hereby  represents and
warrants to the Company as of the Closing Date that:

         (i)      The Seller is a corporation  duly organized,  validly existing
                  and in good  standing  under the laws of the State of Delaware
                  with full  power and  authority  to carry on its  business  as
                  presently conducted by it;

         (ii)     The Seller has taken all  necessary  action to  authorize  the
                  execution,  delivery and  performance of this Agreement by it,
                  and has the  power  and  authority  to  execute,  deliver  and
                  perform this Agreement and all the  transactions  contemplated
                  hereby, including, but not limited to, the power and authority
                  to sell,  assign and transfer the Mortgage Loans in accordance
                  with this Agreement;

         (iii)    Assuming the due authorization, execution and delivery of this
                  Agreement  by  the  Company,  this  Agreement  and  all of the
                  obligations of the Seller  hereunder are the legal,  valid and
                  binding  obligations of the Seller,  enforceable in accordance
                  with the terms of this Agreement,  except as such  enforcement
                  may be  limited  by  bankruptcy,  insolvency,  reorganization,
                  liquidation,  receivership,  moratorium or other laws relating
                  to or affecting  creditors'  rights  generally,  or by general
                  principles   of   equity    (regardless    of   whether   such
                  enforceability  is  considered in a proceeding in equity or at
                  law);

         (iv)     The  execution   and  delivery  of  this   Agreement  and  the
                  performance  of its  obligations  hereunder by the Seller does
                  not conflict  with any  provision of any law or  regulation to
                  which the Seller is  subject,  or conflict  with,  result in a
                  breach  of or  constitute  a default  under any of the  terms,
                  conditions  or  provisions  of any  agreement or instrument to
                  which the  Seller  is a party or by which it is bound,  or any
                  order or decree  applicable  to the  Seller,  or result in the
                  creation  or  imposition  of any  lien on any of the  Seller's
                  assets or  property,  which  would  materially  and  adversely
                  affect the ability of the Seller to carry out the transactions
                  contemplated  by this  Agreement.  The Seller has obtained any
                  consent,  approval,  authorization  or order  of any  court or
                  governmental  agency  or  body  required  for  the  execution,
                  delivery and performance by the Seller of this Agreement; and

         (v)      There is no action,  suit or  proceeding  pending  against the
                  Seller  in any court or by or  before  any other  governmental
                  agency or instrumentality which would materially and adversely
                  affect the ability of the Seller to carry out its  obligations
                  under this Agreement or have a material  adverse effect on the
                  financial condition of the Seller or the ability of the Seller
                  to perform its obligations under this Agreement.

     (b) The Seller hereby represents and warrants with respect to each Mortgage
Loan  and the  Anchorage  Participation,  as  applicable,  that  as of the  date
specified below or, if no such date is specified, as of the Closing Date:

         (i)      Immediately prior to the sale,  transfer and assignment to the
                  Company,  each related  Note and  Mortgage  and the  Anchorage
                  Participation were not subject to an assignment (other than to
                  the Seller) or pledge,  and the Seller had good and marketable
                  title to, and was the sole owner of, the Mortgage Loan and the
                  Anchorage Participation;

         (ii)     The Seller has full right and  authority  to sell,  assign and
                  transfer such  Mortgage  Loan and the Anchorage  Participation
                  and the assignment to the Company  constitutes a legal,  valid
                  and binding  assignment  of such  Mortgage  and the  Anchorage
                  Participation, as applicable;

         (iii)    The  Seller  is  transferring   such  Mortgage  Loan  and  the
                  Anchorage  Participation  free and clear of any and all liens,
                  pledges,   charges  or  security   interests   of  any  nature
                  encumbering such Mortgage Loan and the Anchorage Participation
                  subject to the matters described in clause (xi) below;

         (iv)     Each related  Note,  Mortgage,  Assignment of Leases and Rents
                  (if any) and other agreement  executed in connection with such
                  Mortgage Loan are legal, valid and binding  obligations of the
                  related Borrower,  enforceable in accordance with their terms,
                  except  as such  enforcement  may be  limited  by  bankruptcy,
                  insolvency, reorganization, moratorium or other laws affecting
                  the enforcement of creditors rights  generally,  or by general
                  principles   of   equity    (regardless    of   whether   such
                  enforceability  is  considered in a proceeding in equity or at
                  law) and to the best of the  Seller's  knowledge,  there is no
                  valid defense,  counterclaim, or right of rescission available
                  to the related  Borrower  with respect to such Note,  Mortgage
                  and other agreements;

         (v)      Each related  Assignment  of Leases and Rents creates a valid,
                  collateral or first  priority  assignment of, or a valid first
                  priority  security  interest  in,  certain  rights  under  the
                  related  lease,  subject  only  to a  license  granted  to the
                  related  Borrower  to exercise  certain  rights and to perform
                  certain obligations of the lessor under such lease,  including
                  the right to operate the related Mortgaged Property; no person
                  other  than the  related  Borrower  owns any  interest  in any
                  payments  due under such lease that is superior to or of equal
                  priority with the mortgagee's interest therein;

         (vi)     Each  related  assignment  of Mortgage  from the Seller to the
                  Company and any related  Reassignment  of Assignment of Leases
                  and  Rents,  if any,  or  assignment  of any  other  agreement
                  executed  in  connection  with such  Mortgage  Loan,  from the
                  Seller to the Company constitutes the legal, valid and binding
                  assignment  from the  Seller  to the  Company,  except as such
                  enforcement   may  be  limited  by   bankruptcy,   insolvency,
                  reorganization, liquidation, receivership, moratorium or other
                  laws relating to or affecting creditors' rights generally,  or
                  by general  principles of equity  (regardless  of whether such
                  enforceability  is  considered in a proceeding in equity or at
                  law);

         (vii)    Since  origination,  and  except as set  forth in the  related
                  Mortgage  File  or  in  the  mortgage  file  relating  to  the
                  Anchorage   Loan,   such   Mortgage  Loan  and  the  Anchorage
                  Participation  have not  been  modified,  altered,  satisfied,
                  canceled,   subordinated   or  rescinded   and,  each  related
                  Mortgaged  Property has not been released from the lien of the
                  related  Mortgage in any manner  which  materially  interferes
                  with the security intended to be provided by such Mortgage;

         (viii)   Each related Mortgage is a valid and enforceable first lien on
                  the  related  Mortgaged   Property  (subject  to  the  matters
                  described in clause (xi) below),  and such Mortgaged  Property
                  is free and clear of any  mechanics' and  materialmen's  liens
                  which  are  prior  to or equal  with  the lien of the  related
                  Mortgage, except those which are insured against by a lender's
                  title insurance policy (as described below);

         (ix)     The  Seller  has not taken any  action  that  would  cause the
                  representations  and warranties made by each related  Borrower
                  in the Mortgage Loan not to be true;

         (x)      The  Seller  has no  knowledge  that the  representations  and
                  warranties made by each related Borrower in such Mortgage Loan
                  are not true in any material respect;

         (xi)     The lien of each related  Mortgage is a first priority lien in
                  the  original  principal  amount  of  such  Mortgage  Loan  or
                  allocated  loan  amount  of  the  portions  of  the  Mortgaged
                  Property  covered  thereby (as set forth on the Mortgage  Loan
                  Schedule)  after all  advances of  principal  is insured by an
                  ALTA lender's title insurance policy (or a binding  commitment
                  therefor),  or its  equivalent  as adopted  in the  applicable
                  jurisdiction, insuring the Seller, its successors and assigns,
                  subject only to (a) the lien of current real  property  taxes,
                  ground rents,  water charges,  sewer rents and assessments not
                  yet  due  and   payable,   (b)   covenants,   conditions   and
                  restrictions,  rights of way,  easements  and other matters of
                  public  record,   none  of  which,   individually  or  in  the
                  aggregate,  materially  interferes with the current use of the
                  Mortgaged  Property or the security intended to be provided by
                  such  Mortgage  or  with  the  borrower's  ability  to pay its
                  obligations when they become due or the value of the Mortgaged
                  Property and (c) the  exceptions  (general and  specific)  set
                  forth in such policy,  none of which,  individually  or in the
                  aggregate, materially interferes with the security intended to
                  be provided by such Mortgage or with the borrower's ability to
                  pay its  obligations  when they become due or the value of the
                  Mortgaged  Property;  such policy is assignable to the Company
                  without the consent of or any notification to the insurer, and
                  is in full  force  and  effect  upon the  consummation  of the
                  transactions  contemplated by this  Agreement;  no claims have
                  been  made  under  such  policy  and the  Seller  has not done
                  anything, by act or omission,  and the Seller has no knowledge
                  of any matter,  which would impair or diminish the coverage of
                  such policy;

         (xii)    The proceeds of such Mortgage  Loan have been fully  disbursed
                  and there is no requirement for future advances thereunder and
                  the Seller covenants that it will not make any future advances
                  under the Mortgage Loan to the related Borrower;

         (xiii)   Each related Mortgaged Property is free of any material damage
                  that would affect  materially  and adversely the value of such
                  Mortgaged Property as security for the Mortgage Loan and there
                  is no proceeding pending for the total or partial condemnation
                  of such Mortgaged Property;

         (xiv)    Each of the  related  Borrowers  (and,  in the case of certain
                  loans, each of the operators of the senior  housing/healthcare
                  facilities) is in possession of all material licenses, permits
                  and  other  authorizations   necessary  and  required  by  all
                  applicable  laws for the conduct of its  business and all such
                  licenses,  permits  and  authorizations  are valid and in full
                  force and  effect,  and if a  related  Mortgaged  Property  is
                  improved by a senior housing or healthcare facility,  the most
                  recent inspection or survey by governmental authorities having
                  jurisdiction  in connection  with such  licenses,  permits and
                  authorizations  did  not  cite  such  Mortgaged  Property  for
                  material  violations  (which  shall  include  only  "Level  A"
                  violations that have not been cured);

         (xv)     The  Seller  has  inspected  or  caused to be  inspected  each
                  related Mortgaged Property within the past 12 months or within
                  1 month of origination of the Mortgage Loan;

         (xvi)    Such  Mortgage  Loan  does  not  have  a  shared  appreciation
                  feature,   other  contingent   interest  feature  or  negative
                  amortization;

         (xvii)   Such  Mortgage  Loan is a whole  loan and  contains  no equity
                  participation by the Seller or the applicable Originator;

         (xviii)  The Mortgage  Rate  (exclusive of any default  interest,  late
                  charges,  or  prepayment   premiums)  of  such  Mortgage  Loan
                  complied  as of the date of  origination  with,  or is  exempt
                  from, applicable state or federal laws,  regulations and other
                  requirements   pertaining   to   usury;   any  and  all  other
                  requirements of any federal,  state or local laws,  including,
                  without limitation,  truth-in-lending,  real estate settlement
                  procedures,  equal  credit  opportunity  or  disclosure  laws,
                  applicable to such Mortgage Loan have been complied with as of
                  the date of  origination of such Mortgage Loan. All Prepayment
                  premiums and yield maintenance premiums constitutes "customary
                  prepayment  penalties" within the meanings of ss.1860(b)(2) of
                  the Code;

         (xix)    No  fraudulent  acts were  committed by the Seller  during the
                  origination  process of any such Mortgage  Loan  originated by
                  it. To the best of the Seller's  knowledge,  the  origination,
                  servicing  and  collection  of  each  Mortgage  Loan is in all
                  respect legal, proper and prudent in accordance with customary
                  industry standards;

         (xx)     All  taxes  and  governmental  assessments  that  prior to the
                  Closing  Date became due and owing in respect of, each related
                  Mortgaged  Property have been paid or an escrow of funds in an
                  amount sufficient to cover such payments has been established;

         (xxi)    All escrow  deposits  and  payments  required  pursuant to the
                  Mortgage Loans are in the possession, or under the control, of
                  the  Seller or its agent  and  there  are no  deficiencies  in
                  connection  therewith  and all such escrows and deposits  have
                  been  conveyed by the Seller to the Company and  identified as
                  such with appropriate detail;

         (xxii)   To the extent required under applicable law, as of the Cut-off
                  Date, the Seller was authorized to transact and do business in
                  the jurisdiction in which each related  Mortgaged  Property is
                  located at all times when it held the Mortgage Loan;

         (xxiii)  Each  related  Mortgaged  Property  is  insured  by a fire and
                  extended perils insurance policy, issued by an insurer meeting
                  the requirements of the Pooling and Servicing Agreement, in an
                  amount  not less  than  the  replacement  cost and the  amount
                  necessary  to  avoid  the   operation   of  any   co-insurance
                  provisions  with  respect  to  the  Mortgaged  Property;  each
                  related  Mortgaged   Property  is  also  covered  by  business
                  interruption  insurance and  comprehensive  general  liability
                  insurance  in  amounts  generally  required  by  institutional
                  lenders for similar properties; all premiums on such insurance
                  policies  required  to be paid as of the date hereof have been
                  paid;  such  insurance  policies  require  prior notice to the
                  insured of termination or cancellation, and no such notice has
                  been  received;   each  related  Mortgage  or  Loan  Agreement
                  obligates the related  Borrower to maintain all such insurance
                  and,  at such  Borrower's  failure  to do so,  authorizes  the
                  mortgagee to maintain such  insurance at the  Borrower's  cost
                  and  expense  and to seek  reimbursement  therefor  from  such
                  Borrower;

         (xxiv)   There  is  no   default,   breach,   violation   or  event  of
                  acceleration  existing  under  the  related  Mortgage  or  the
                  related Note and, to the Seller's  knowledge,  no event (other
                  than  payments  due but not yet  delinquent)  which,  with the
                  passage of time or with notice and the expiration of any grace
                  or cure period,  would and does constitute a default,  breach,
                  violation or event of acceleration;

         (xxv)    Such Mortgage  Loan has not been more than 30 days  delinquent
                  since  origination  and as of the  Cut-off  Date was not 30 or
                  more days delinquent;

         (xxvi)   Each  related  Mortgage  contains  customary  and  enforceable
                  provisions  such as to render the rights and  remedies  of the
                  holder  thereof  adequate  for  the  realization  against  the
                  Mortgaged Property of the benefits of the security,  including
                  realization  by  judicial  or,  if  applicable,   non-judicial
                  foreclosure,  and  there  is no  exemption  available  to  the
                  Borrower  which would  interfere with such right to foreclose.
                  To the best of the Seller's knowledge, no Borrower is a debtor
                  in a state or federal bankruptcy or insolvency preceding;

         (xxvii)  In each  related  Mortgage  or  Loan  Agreement,  the  related
                  Borrower  represents  and warrants that except as set forth in
                  certain  environmental  reports or other documents  previously
                  provided  to  the  Rating  Agencies  and to  the  best  of its
                  knowledge  it has not used,  caused or  permitted to exist and
                  will  not  use,  cause  or  permit  to  exist  on the  related
                  Mortgaged Property any Hazardous Materials in any manner which
                  violates   federal,   state   or   local   laws,   ordinances,
                  regulations, orders, directives or policies governing the use,
                  storage, treatment,  transportation,  manufacture, refinement,
                  handling,  production or disposal of Hazardous Materials;  the
                  related  Borrower  agrees to  indemnify,  defend  and hold the
                  mortgagee  and its  successors  and assigns  harmless from and
                  against losses,  liabilities,  damages,  injuries,  penalties,
                  fines,  expenses, and claims of any kind whatsoever (including
                  attorneys'  fees and costs) paid,  incurred or suffered by, or
                  asserted  against,  any such party  resulting from a breach of
                  certain representations,  warranties or covenants given by the
                  Borrower  in  such  Mortgage  or  Loan  Agreement.  A  Phase I
                  environmental    report   was   conducted   by   a   reputable
                  environmental  engineer in connection with such Mortgage Loan,
                  which report, except as disclosed in Exhibit A attached hereto
                  did not  indicate  any  material  non-compliance  or  material
                  existence of Hazardous Materials.  To the best of the Seller's
                  knowledge,   each  related  Mortgaged   Property,   except  as
                  disclosed  in  Exhibit  A  attached  hereto,  is  in  material
                  compliance with all applicable  federal,  state and local laws
                  pertaining  to  environmental  hazards,  and  to the  best  of
                  Seller's  knowledge,  no notice of  violation of such laws has
                  been  issued  by any  governmental  agency or  authority;  the
                  Seller has not taken any action  which would cause the related
                  Mortgaged  Property not to be in compliance  with all federal,
                  state and local laws pertaining to environmental hazards;

         (xxviii) Each related  Mortgage or Loan Agreement  contains  provisions
                  for the  acceleration  of the payment of the unpaid  principal
                  balance of such Mortgage Loan if,  without  complying with the
                  requirements  of the Mortgage or Loan  Agreement,  the related
                  Mortgaged  Property,  or any interest therein,  is directly or
                  indirectly  transferred  or sold,  or encumbered in connection
                  with subordinate financing and each related Mortgage prohibits
                  the pledge or  encumbrance of the Mortgaged  Property  without
                  the consent of the holder of the Mortgaged Loan;

         (xxix)   (1) The Mortgage  Loan is directly  secured by a Mortgage on a
                  commercial property or multifamily  residential property,  and
                  (2) the fair market  value of such real  property as evidenced
                  by  an  MAI  appraisal  conducted  within  12  months  of  the
                  origination  of the Mortgage Loan was at least equal to 80% of
                  the principal  amount of the Mortgage Loan (a) at  origination
                  (or if the  Mortgage  Loan has been  modified in a manner that
                  constituted a deemed  exchange  under Section 1001 of the Code
                  at a time when the Mortgage Loan was not in default or default
                  with respect thereto was not reasonably foreseeable,  the date
                  of the last such  modification)  or (b) at the  Closing  Date;
                  provided  that the  fair  market  value  of the real  property
                  interest  must  first be reduced by (A) the amount of any lien
                  on the real  property  interest that is senior to the Mortgage
                  Loan (unless such senior lien also secures a Mortgage Loan, in
                  which event the computation  described in (a) and (b) shall be
                  made on an aggregated basis) and (B) a proportionate amount of
                  any lien that is in parity with the Mortgage Loan (unless such
                  other    lien    secures    a    Mortgage    Loan    that   is
                  cross-collateralized  with such Mortgage  Loan, in which event
                  the  computation  described in (a) and (b) shall be made on an
                  aggregate basis). All improvements included for MAI appraisals
                  are within the boundaries of the related Mortgaged Property;

         (xxx)    The  Mortgage  Loan  Schedule is complete  and accurate in all
                  respects;

         (xxxi)   Each Mortgage Loan and Anchorage  Participation  constitutes a
                  "qualified  mortgage" within the meaning of Section 860G(a)(3)
                  of the  Code  (but  without  regard  to the  rule in  Treasury
                  Regulations 1.860 G-2(f)(2) that treats a defective obligation
                  as  a  qualified  mortgage,   or  any  substantially   similar
                  successor provision);

         (xxxii)  Each Mortgaged  Property is in compliance  with all applicable
                  laws,  zoning  ordinances,  rules,  covenants and restrictions
                  affecting the  construction,  occupancy,  use and operation of
                  such  Mortgaged  Property.   All  inspections,   licenses  and
                  certificates  required,  including  certificates of occupancy,
                  whether by law,  ordinance,  regulation or insurance standards
                  to be made or issued  with regard to the  Mortgaged  Property,
                  have been obtained and are in full force and effect;

         (xxxiii) (A)  Each  Borrower  of a  Mortgage  Loan is an  entity  whose
                  organizational  documents  provide that it is, and at least so
                  long as the Mortgage Loan is outstanding  will continue to be,
                  a single-purpose  entity.  (For this purpose,  "single-purpose
                  entity" shall mean a person,  other than an individual,  which
                  is formed or  organized  solely for the  purpose of owning and
                  operating a single  property,  does not engage in any business
                  unrelated to such  property and its  financing,  does not have
                  any assets  other than those  related to its  interest  in the
                  property or its financing,  or any indebtedness  other than as
                  permitted by the related  Mortgage or the other  Mortgage Loan
                  Documents, has its own books and records and accounts separate
                  and apart from any other person, and holds itself out as being
                  a legal entity, separate and apart from any other person);

                  (B)      A  non-consolidation  opinion was  obtained  for each
                           Borrower or affiliated group of Borrowers of Mortgage
                           Loans or groups of  Mortgage  Loans with an  original
                           principal balance in excess of $20,000,000;

                  (C)      The general partners or managing members of Borrowers
                           or affiliated  Borrowers of Mortgage  Loans or groups
                           of Mortgage  Loans  representing  more than 5% of the
                           Initial Pool Balance have an independent director;

         (xxxiv)  With respect to any Mortgage  Loan where the entire  estate of
                  the related Borrower therein is a leasehold estate, the Seller
                  represents and warrants that:

                  (A)      The ground  lease or a  memorandum  regarding  it has
                           been duly  recorded.  The ground  lease  permits  the
                           interest  of  the  lessee  to be  encumbered  by  the
                           related Mortgage and does not restrict the use of the
                           related  Mortgaged   Property  by  such  lessee,  its
                           successors   or  assigns  in  a  manner   that  would
                           adversely affect the security provided by the related
                           Mortgage.  There has been no  material  change in the
                           terms of such  ground  lease  since its  recordation,
                           except  by  written  instruments,  all of  which  are
                           included in the related Mortgage File;

                  (B)      The  lessor  under  such  ground  lease has agreed in
                           writing and  included in the  related  Mortgage  File
                           that the ground  lease may not be amended,  modified,
                           canceled  or  terminated  without  the prior  written
                           consent  of the  mortgagee  and that any such  action
                           without such consent is not binding on the mortgagee,
                           its successors or assigns;

                  (C)      The ground lease has an original term (or an original
                           term plus one or more optional renewal terms,  which,
                           under all circumstances,  may be exercised,  and will
                           be  enforceable,  by the mortgagee)  that extends not
                           less than 10 years beyond the stated  maturity of the
                           related Mortgage Loan;

                  (D)      The  ground  lease  is not  subject  to any  liens or
                           encumbrances  superior to, or of equal priority with,
                           the Mortgage.  The ground lease is, and provides that
                           it shall remain,  prior to any Mortgage or other lien
                           upon the related fee interest;

                  (E)      The ground lease is assignable to the mortgagee under
                           the  leasehold  estate and its  assigns  without  the
                           consent of the lessor thereunder;

                  (F)      As of the date of execution and delivery,  the ground
                           lease is in full force and effect and no default  has
                           occurred,  nor is there any existing condition which,
                           but for the  passage  of time or  giving  of  notice,
                           would  result  in a  default  under  the terms of the
                           ground lease;

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

                  (H)      A mortgagee  is  permitted a  reasonable  opportunity
                           (including, where necessary,  sufficient time to gain
                           possession  of the  interest of the lessee  under the
                           ground lease  through legal  proceedings,  or to take
                           other action so long as the  mortgagee is  proceeding
                           diligently)  to cure any  default  under  the  ground
                           lease which is curable after the receipt of notice of
                           any  default  before  the lessor  may  terminate  the
                           ground lease.  All rights of the mortgagee  under the
                           ground lease and the related Mortgage  (insofar as it
                           relates to the ground  lease) may be  exercised by or
                           on behalf of the mortgagee;

                  (I)      The ground lease does not impose any  restrictions on
                           subletting  that  would  be  viewed  as  commercially
                           unreasonable by an institutional investor. The lessor
                           is not permitted to disturb the possession,  interest
                           or quiet  enjoyment of any subtenant of the lessee in
                           the  relevant  portion  of  the  Mortgaged   Property
                           subject to the ground lease for any reason, or in any
                           manner,  which would  adversely  affect the  security
                           provided by the related Mortgage;

                  (J)      Under the terms of the ground  lease and the  related
                           Mortgage,   any   related   insurance   proceeds   or
                           condemnation  award (other than in respect of a total
                           or  substantially  total  loss  or  taking)  will  be
                           applied either to the repair or restoration of all or
                           part of the  related  Mortgaged  Property,  with  the
                           mortgagee  or a trustee  appointed  by it having  the
                           right to hold and disburse such proceeds as repair or
                           restoration  progresses,  or to  the  payment  of the
                           outstanding  principal  balance of the Mortgage Loan,
                           together with any accrued interest; and

                  (K)      Under the terms of the ground  lease and the  related
                           Mortgage,   any  related   insurance   proceeds,   or
                           condemnation   award  in   respect   of  a  total  or
                           substantially  total  loss or taking  of the  related
                           Mortgaged  Property  will  be  applied  first  to the
                           payment of the outstanding  principal  balance of the
                           Mortgage  Loan,  together  with any accrued  interest
                           (except as  provided  by  applicable  law or in cases
                           where a different  allocation  would not be viewed as
                           commercially   unreasonable   by  any   institutional
                           investor,  taking into account the relative  duration
                           of the ground lease and the related  Mortgage and the
                           ratio of the  market  value of the  related  Mortgage
                           property to the outstanding principal balance of such
                           Mortgage  Loan).  Until  the  principal  balance  and
                           accrued  interest rate are paid in full,  neither the
                           lessee  nor the lessor  under the  ground  lease will
                           have the  option to  terminate  or modify  the ground
                           lease without prior written  consent of the mortgagee
                           as a result of any casualty or partial  condemnation,
                           except to provide for an abatement of the rent;

         (xxxv)   With respect to the Mortgaged  Properties that have earthquake
                  insurance  as of the  Cut-off  Date,  such  insurance  will be
                  maintained  until  the  principal   balances  of  the  related
                  Mortgage Loans are paid in full;

         (xxxvi)  With respect to Mortgage Loans that are  cross-collateralized,
                  all other loans that are cross-collateralized by such Mortgage
                  Loans are included in the Mortgage Pool;

         (xxxvii) Neither  the  Seller  nor  any   affiliate   thereof  has  any
                  obligation  or right to make any capital  contribution  to any
                  Borrower under a Mortgage Loan, other than  contributions made
                  on or prior to the Closing Date;

         (xxxviii)Except  as  disclosed  in  the  Prospectus   Supplement  dated
                  October 16, 1996 and relating to the Certificates, no borrower
                  under a Mortgage Loan is an affiliate of a borrower  under any
                  other Mortgage Loan; and

         (xxxix)  After receipt of the Purchase  Price,  the Seller has no right
                  of set-off with respect to the transfer of the Mortgage  Loans
                  and the Anchorage Participation to the Purchaser.

     (c) The Seller has not dealt with any broker,  investment banker,  agent or
other person (other than the Company,  the Underwriter and the Placement  Agent)
who may be entitled to any  commission or  compensation  in connection  with the
sale to the Company of the Mortgages Loans.

     3. Notice of Breach;  Cure and Repurchase.  (a) Pursuant to the Pooling and
Servicing Agreement, the Seller and the Company shall be given notice of (A) any
breach of any  representation  or warranty  contained in Section 2(b) (i), (ii),
(iii), (iv), (v), (vi), (vii),  (viii),  (ix), (xi), (xii), (xv), (xvi), (xvii),
(xviii),  (xix), (xx), (xxiv), (xxv), (xxvii),  (xxix), (xxxi) or (xxxv) and (B)
any breach of any  representation  or warranty  contained in Section 2(b),  (x),
(xiii),  (xiv),  (xxi),  (xxii),  (xxiii),  (xxvi),  (xxviii),  (xxx),  (xxxii),
(xxxiii),  (xxxiv), (xxxvi), (xxxvii),  (xxxviii) or (xxxix) that materially and
adversely  affects  the  value of such  Mortgage  Loan or the  interests  of the
holders of the Certificates therein.

          (b) Within 90 days of the  receipt  of the notice (or with  respect to
the  representation  and  warranty  contained  in Section  2(b)(xxx) or (xxxii),
discovery)  of a breach  provided for in clause (a), the Seller shall either (i)
repurchase  the  related  Mortgage  Loan  or  Anchorage   Participation  at  the
Repurchase  Price or (ii)  promptly  cure such breach in all material  respects;
provided,  however,  that in the event that such breach  (other than a breach of
Section  2(b)(xxx)  or (xxxii)) is capable of being cured but not within such 90
day period and the Seller has commenced and is  diligently  proceeding  with the
cure of such  breach  within  such  90 day  period,  the  Seller  shall  have an
additional 90 days to complete such cure, provided,  further,  that with respect
to such  additional  90 day period the Seller shall have  delivered an officer's
certificate  to the Trustee  setting forth the reason such breach is not capable
of being cured  within the initial 90 day period and what  actions the Seller is
pursuing  in  connection  with the cure  thereof  and  stating  that the  Seller
anticipates  that such breach will be cured within the additional 90 day period;
and provided,  further,  that in the event that the Seller fails to complete the
cure of such breach within such additional 90 day period,  the Repurchase  Price
shall also  include  interest  at the Advance  Rate on any  Advance  made by the
Servicer in respect of the related Mortgage Loan or the Anchorage Participation.
Upon any such  repurchase of a Mortgage Loan or the Anchorage  Participation  by
Seller,  the Company shall execute and deliver such  instruments  of transfer or
assignment presented to it by Seller, in each case without recourse, as shall be
necessary to vest in Seller the legal and beneficial  ownership of such Mortgage
Loan or the Anchorage Participation  (including any property acquired in respect
thereof or proceeds of any insurance policy with respect thereto) and the rights
with respect  thereto under the applicable  Originator's  Mortgage Loan Purchase
Agreement (including,  without limitation,  the rights and remedies with respect
to representations and warranties made by the Originator  thereunder relating to
such Mortgage  Loan),  and shall deliver the related  Mortgage File to Seller or
its designee after receipt of the related repurchase price.

          (c) The Seller hereby  acknowledges  the  assignment by the Company to
the  Trustee,  as trustee  under the Pooling and  Servicing  Agreement,  for the
benefit  of  the  Holders  of  the  Certificates,  of  the  representations  and
warranties  contained herein and of the obligation of the Seller to repurchase a
Mortgage  Loan or the  Anchorage  Participation  pursuant to this  Section.  The
Trustee or its designee may enforce such  obligation as provided in Section 8(b)
hereof.

     4.  Opinions of Counsel.  The Seller  hereby  covenants  to the Company to,
simultaneously  with the execution  hereof,  deliver or cause to be delivered to
the  Company  opinions  of  counsel  as to  various  corporate  matters  in form
satisfactory to the Company.

     5.  Underwriting.   The  Seller  hereby  agrees  to  furnish  any  and  all
information,  documents,  certificates,  letters or opinions with respect to the
Mortgage  Loans or the  Anchorage  Participation,  reasonably  requested  by the
Company  in  order to  perform  any of its  obligations  or  satisfy  any of the
conditions on its part to be performed or satisfied pursuant to the Underwriting
Agreement or the Purchase Agreement at or prior to the Closing Date.

     6. Costs. The Company shall pay all expenses  incidental to the performance
of its obligations under the Underwriting  Agreement and the Purchase Agreement,
including  without  limitation  (i) any recording  fees or fees for title policy
endorsements  and  continuations,  (ii) the expenses of preparing,  printing and
reproducing  the  Prospectus  Supplement,  Private  Placement  Memorandum  dated
October 22, 1996 relating to the Certificates,  the Underwriting Agreement,  the
Placement  Agreement,  the Pooling and Servicing  Agreement and the Certificates
and  (iii)  the  cost  of  delivering  the  Certificates  to the  office  of the
Underwriter or the purchaser of the Certificates, as applicable,  insured to the
satisfaction of the Underwriter or such purchaser, as applicable.

     7. Notices. All communications  hereunder shall be in writing and effective
only upon  receipt  and, if sent to the  Company,  will be mailed,  delivered or
telegraphed  and confirmed to it at 2 World  Financial  Center - Building B, New
York, New York 10281-1198  attention of Manager - Mortgage  Finance  Department,
or,  if sent to the  Seller,  will  be  mailed,  delivered  or  telegraphed  and
confirmed  to it at 2 World  Financial  Center - Building B, New York,  New York
10281-1198 attention of Manager - Mortgage Finance Department.

     8. Trustee Beneficiary. The representations, warranties and agreements made
by the Seller in this Agreement are made for the benefit of, and may be enforced
by or on behalf of, the  Trustee  and the  Holders of  Certificates  to the same
extent that the Company has rights  against the Seller  under this  Agreement in
respect of representations,  warranties and agreements made by the Seller herein
and such representations and warranties shall survive delivery of the respective
Mortgage Files to the Trustee until the termination of the Pooling and Servicing
Agreement.

     9.  Miscellaneous.  This  Agreement  will be governed by and  construed  in
accordance  with the  substantive  laws of the State of New York.  Neither  this
Agreement nor any term hereof may be changed,  waived,  discharged or terminated
except by a writing signed by the party against whom enforcement of such change,
waiver, discharge or termination is sought. This Agreement may not be changed in
any manner which would have a material adverse effect on Holders of Certificates
without the prior written consent of the Trustee. The Trustee shall be protected
in consenting to any such change to the same extent provided in Section 10.07 of
the Pooling  and  Servicing  Agreement.  This  Agreement  may be executed in any
number of counterparts,  each of which shall for all purposes be deemed to be an
original  and all of  which  shall  together  constitute  but  one and the  same
instrument.  This Agreement will inure to the benefit of and be binding upon the
parties hereto and their respective  successors and assigns, and no other person
will have any right or obligation hereunder, other than as provided in Section 8
hereof.

     10. Third Party Beneficiary.  Nomura Securities  International,  Inc. is an
intended third party  beneficiary of the  representations  and warranties of the
Seller set forth in Article 2 hereof.



<PAGE>



     IN WITNESS  WHEREOF,  the Company and the Seller have caused this Agreement
to be duly  executed by their  respective  officers as of the day and year first
above written.

                                           ASSET SECURITIZATION CORPORATION



                                           By:_______________________________
                                              Name:
                                              Title:


                                           NOMURA ASSET CAPITAL CORPORATION



                                           By: _______________________________
                                               Name:
                                               Title:




<PAGE>


                                    EXHIBIT A

                 EXCEPTIONS TO THE MORTGAGE LOAN REPRESENTATIONS


          (xii)     The  proceeds  of the  Anchorage  Loan  have not been  fully
                    disbursed  and the Seller is under an  obligation  to make a
                    future  advance  with respect to such loan in the event that
                    certain financial conditions are satisfied.  The proceeds of
                    the   Anchorage   Loan  with   respect   to  the   Anchorage
                    Participation  have  been  fully  disbursed  and there is no
                    requirement for a future advance with respect  thereto.  The
                    Seller  covenants that it will not make any future  advances
                    with respect to the Anchorage Participation;


          (xxxiv)(B)With  respect to the ground  lease  covering  the  Mortgaged
                    Property  known as Mariner's  Village,  the lessor under the
                    related  ground lease is the City of Los Angeles and has not
                    agreed that the ground lease may only be amended,  modified,
                    canceled or  terminated  with the prior  written  consent of
                    mortgagee.  With  respect to the ground  lease  covering the
                    Mortgaged Property known as Redondo Beach Best Western,  the
                    lessor  has  not  agreed  that  the  ground   lease  may  be
                    terminated  only with the prior consent of  mortgagee.  With
                    respect to the ground lease covering the Mortgaged  Property
                    known as Bolsa  Marketplace,  the lessor has not agreed that
                    the  ground  lease  may be  terminated  only  with the prior
                    consent of  mortgagee.  With  respect  to the  ground  lease
                    covering  the  Mortgaged  Property  known  as 9300  Wilshire
                    Boulevard,  the lessor has not agreed that the ground  lease
                    may be terminated only with the prior consent of mortgagee;


          (D)       With  respect to the ground  lease  covering  the  Mortgaged
                    Property  known as Redondo  Beach Best  Western,  the ground
                    lease does not provide that "it shall  remain"  prior to any
                    lien upon the fee interest. With respect to the ground lease
                    covering the Mortgaged  Property known as Bolsa Marketplace,
                    the ground  lease does not  affirmatively  provide  that "it
                    shall remain" prior to any lien upon the fee interest.  With
                    respect to the ground lease covering the Mortgaged  Property
                    known as 9300 Wilshire Boulevard,  the ground lease does not
                    provide  that "it shall  remain"  prior to any lien upon the
                    fee interest;


          (E)       With  respect to the ground  lease  covering  the  Mortgaged
                    Property known as Redondo Beach Best Western, any subsequent
                    transfer  following  foreclosure or transfer by deed in lieu
                    of  foreclosure  is  subject  to the  prior  consent  of the
                    lessor, which consent will not be unreasonably withheld;


          (I)       With  respect to the ground  lease  covering  the  Mortgaged
                    Property known as Mariner's  Village,  the ground lessor has
                    retained  the right to  approve  subleases  in excess of one
                    year;


          (K)       With  respect to the ground  lease  covering  the  Mortgaged
                    Property known as Mariner's Village,  under the terms of the
                    ground lease and the related Mortgage, any related insurance
                    proceeds,  or  condemnation  award in  respect of a total or
                    substantially  total loss or taking of the related Mortgaged
                    Property  will be applied  first to the  restoration  of the
                    related  Mortgaged  Property  and then to the payment of the
                    outstanding principal balance of the Mortgage Loan, together
                    with any accrued interest.  With respect to the ground lease
                    covering the Mortgaged  Property known as Redondo Beach Best
                    Western, under the terms of the ground lease and the related
                    Mortgage,  any related  insurance  proceeds  will be applied
                    first to the restoration of the related  Mortgaged  Property
                    and then to the payment of the outstanding principal balance
                    of the Mortgage  Loan,  together with any accrued  interest.
                    With  respect to the ground  lease  covering  the  Mortgaged
                    Property known as Bolsa Marketplace,  under the terms of the
                    ground lease and the related Mortgage, any related insurance
                    proceeds,  or  condemnation  award in  respect  of a partial
                    condemnation will be applied first to the restoration of the
                    related  Mortgaged  Property  and then to the payment of the
                    outstanding principal balance of the Mortgage Loan, together
                    with any accrued interest.  With respect to the ground lease
                    covering  the  Mortgaged  Property  known  as 9300  Wilshire
                    Boulevard,  under  the  terms of the  ground  lease  and the
                    related Mortgage,  any condemnation  proceeds not applied to
                    the  restoration of the Mortgaged  Property are allocated as
                    follows:  (i) first $1,000,000 to lessor;  (ii) next, to the
                    payment of the outstanding principal balance of the Mortgage
                    Loan, together with any accrued interest;  and (iii) balance
                    to  lessor.  Lessor  has the right to  terminate  the ground
                    lease if 40% or more of the  area of  either  the  Mortgaged
                    Property or the first floor of the property is taken; and


          (xxxvii)  With  respect  to the  Mortgage  Loan  known as the  Pacific
                    Properties  loan, the Seller has an option under the related
                    Mortgage to convert some or all of the related Mortgage Loan
                    into a "preferred  equity" interest.  As of the Closing Date
                    the  Seller  has  irrevocably  waived  such  right  and  the
                    Trustee,  as  successor  to the  Seller's  rights under such
                    Mortgage,   has  been   instructed   to  not  exercise  such
                    conversion right at any time.



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