GS MORTGAGE SECURITIES II SERIES 1997-GL I
8-K, 1997-08-28
ASSET-BACKED SECURITIES
Previous: INTERNATIONAL TOTAL SERVICES INC, S-1/A, 1997-08-28
Next: AUTOCYTE INC, S-1/A, 1997-08-28



                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 8-K

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


Date of Report: August 27, 1997
- -------------------------------
(Date of earliest event reported)


                      GS Mortgage Securities Corporation II
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

     Delaware                    33-99774-02                  22-3442024
- --------------------------------------------------------------------------------
 (State or Other                 (Commission               (I.R.S. Employer
 Jurisdiction of                File Number)              Identification No.)
  Incorporation



                      85 Broad Street, New York, N.Y.     10004
- --------------------------------------------------------------------------------
               (Address of principal executive offices) (Zip Code)



       Registrant's telephone number, including area code: (212) 902-1000



<PAGE>



Item 5. Other Events.

     Attached as Exhibit 4 is the Pooling and  Servicing  Agreement  (as defined
below)  for the GS  Mortgage  Securities  Corporation  II,  Commercial  Mortgage
Pass-Through Certificates, Series 1997-GL I (the "Certificates").  On August 14,
1997, GS Mortgage Securities Corporation II (the "Company") caused the issuance,
pursuant to a Pooling and Servicing Agreement,  dated as of August 11, 1997 (the
"Pooling and Servicing  Agreement"),  by and among the Company,  as seller, GMAC
Commercial  Mortgage  Corporation,  as master  servicer  and  special  servicer,
AMRESCO  Management,  Inc.,  as special  servicer,  LaSalle  National  Bank,  as
trustee, and ABN AMRO BANK N.V., as fiscal agent, of the Certificates, issued in
twenty classes.  The Class A-1, Class A-2A,  Class A-2B, Class A-2C, Class A-2D,
Class X-1A,  Class X-2,  Class B, Class C, Class D, Class E, Class F and Class G
Certificates (the "Publicly Offered Certificates"),  with an aggregate principal
balance as of August 11, 1997 (the "Cut-Off Date") of $942,890,000, were sold to
Goldman,  Sachs & Co. ("GS&Co.")  pursuant to an Underwriting  Agreement,  dated
August 7, 1997, by and between GS&Co., as underwriter, and the Company.

     Attached  as Exhibit 8 is the  opinion of  Cadwalader,  Wickersham  & Taft,
special tax counsel to the  Company,  regarding  tax matters  (the "Tax  Matters
Opinion"), provided in connection with the issuance of the Certificates.

     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

Exhibit 4         Pooling and Servicing Agreement

Exhibit 8         Tax Matters Opinion



<PAGE>

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

                                  GS MORTGAGE SECURITIES CORPORATION II


                                  By:    /s/ Marvin Kabatznick
                                         ---------------------------
                                     Name:   Marvin Kabatznick
                                     Title:  Chief Operating Officer

Date:  August 27, 1997



<PAGE>
                                  Exhibit Index



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

                   4                           Pooling and Servicing Agreement

                   8                           Tax Matters Opinion






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



                     GS MORTGAGE SECURITIES CORPORATION II,
                                     Seller,


                      GMAC COMMERCIAL MORTGAGE CORPORATION,
                      Master Servicer and Special Servicer,


                            AMRESCO MANAGEMENT, INC.,
                                Special Servicer,


                             LASALLE NATIONAL BANK,
                                    Trustee,


                                       and


                               ABN AMRO BANK N.V.,
                                  Fiscal Agent




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


                         POOLING AND SERVICING AGREEMENT

                           Dated as of August 11, 1997

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


                  Commercial Mortgage Pass-Through Certificates

                                Series 1997-GL I


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


<PAGE>
                                TABLE OF CONTENTS

                                                                            Page


                                    ARTICLE I

                                   DEFINITIONS

SECTION 1.01.   Defined Terms..............................................4
SECTION 1.02.   Certain Calculations......................................60
SECTION 1.03.   Certain Constructions.....................................61

                                   ARTICLE II

         CONVEYANCE OF MORTGAGE LOANS; ORIGINAL ISSUANCE OF CERTIFICATES

SECTION 2.01.   Conveyance of Mortgage Loans; Assignment of Loan Sale
                Agreement.................................................62
SECTION 2.02.   Acceptance by Custodian and the Trustee...................66
SECTION 2.03.   Representations and Warranties of the Seller..............67
SECTION 2.04.   Representations, Warranties and Covenants of the Master
                Servicer and Special Servicer.............................70
SECTION 2.05.   Execution and Delivery of Certificates; Issuance of Lower-
                Tier Regular Interests and Middle-Tier Regular Interests..73
SECTION 2.06.   Miscellaneous REMIC and Grantor Trust Provisions..........74

                                   ARTICLE III

               ADMINISTRATION AND SERVICING OF THE MORTGAGE LOANS

SECTION 3.01.   Master Servicer to Act as Master Servicer; Administration 
                of the Mortgage Loans.....................................76
SECTION 3.02.   Liability of the Master Servicer and Special Servicer.....78
SECTION 3.03.   Collection of Certain Mortgage Loan Payments..............79
SECTION 3.04.   Collection of Taxes, Assessments and Similar Items; Escrow
                Accounts..................................................79
SECTION 3.05.   Collection Account; Upper-Tier Distribution Account;
                Middle-Tier Distribution Account; Lower-Tier Distribution
                Account; Class Q Distribution Account; Excess Interest
                Distribution Account and Class M Distribution Account.....81
SECTION 3.06.   Permitted Withdrawals from the Collection Account.........83
SECTION 3.07.   Investment of Funds in the Collection Account, the REO
                Account, the Interest Reserve Account, the Borrower
                Accounts, and Other Accounts..............................86
SECTION 3.08.   Maintenance of Insurance Policies and Errors and Omissions
                and Fidelity Coverage.....................................88
SECTION 3.09.   Enforcement of Due-On-Sale Clauses; Assumption
                Agreements; Defeasance Provisions.........................92
SECTION 3.10.   Realization Upon Defaulted Mortgage Loans.................94
SECTION 3.11.   Trustee to Cooperate; Release of Mortgage Files...........99
SECTION 3.12.   Servicing Fees, Trustee Fees and Special Servicing
                Compensation.............................................100
SECTION 3.13.   Reports to the Trustee; Collection Account Statements....102
SECTION 3.14.   Annual Statement as to Compliance........................103
SECTION 3.15.   Annual Independent Public Accountants' Servicing Report..104
SECTION 3.16.   Access to Certain Documentation..........................104
SECTION 3.17.   Title and Management of REO Properties...................104
SECTION 3.18.   Sale of Specially Serviced Mortgage Loans and REO
                Properties...............................................108
SECTION 3.19.   Additional Obligations of the Master Servicer; 
                Inspections; Successor Manager...........................110
SECTION 3.20.   Reports to the Securities and Exchange Commission;
                Available Information....................................112
SECTION 3.21.   Lock-Box Accounts, Escrow Accounts and Reserve Accounts..117
SECTION 3.22.   Property Advances........................................117
SECTION 3.23.   Appointment of Special Servicer..........................119
SECTION 3.24.   Transfer of Servicing Between Master Servicer and Special
                Servicer; Record Keeping.................................120
SECTION 3.25.   Interest Reserve Account.................................122
SECTION 3.26.   Limitations on and Authorizations of the Master Servicer and
                Special Servicer with Respect to Specific Mortgage Loans.122
SECTION 3.27.   Modifications............................................125
SECTION 3.28.   Servicing of the Montehiedra Partner Loans...............127

                                   ARTICLE IV

                       DISTRIBUTIONS TO CERTIFICATEHOLDERS

SECTION 4.01.   Distributions.............................................133
SECTION 4.02.   Statements to Certificateholders; Available Information;
                Information Furnished to Financial Market Publisher.......143
SECTION 4.03.   Compliance with Withholding Requirements..................147
SECTION 4.04.   REMIC Compliance..........................................147
SECTION 4.05.   Imposition of Tax on the Trust Fund.......................149
SECTION 4.06.   Remittances; P&I Advances.................................150
SECTION 4.07.   Grantor Trust Reporting...................................153

                                    ARTICLE V

                                THE CERTIFICATES

SECTION 5.01.   The Certificates..........................................154
SECTION 5.02.   Registration, Transfer and Exchange of Certificates.......158
SECTION 5.03.   Mutilated, Destroyed, Lost or Stolen Certificates.........166
SECTION 5.04.   Appointment of Paying Agent...............................166
SECTION 5.05.   Access to Certificateholders' Names and Addresses.........166
SECTION 5.06.   Actions of Certificateholders.............................167
SECTION 5.07.   Authenticating Agent......................................167
SECTION 5.08.   Appointment of Custodians.................................168

                                   ARTICLE VI

            THE SELLER, THE MASTER SERVICER AND THE SPECIAL SERVICER

SECTION 6.01.   Liability of the Seller, the Master Servicer and the Special
                Servicer...................................................170
SECTION 6.02.   Merger or Consolidation of the Master Servicer.............170
SECTION 6.03.   Limitation on Liability of the Seller, the Master Servicer and
                Others.....................................................170
SECTION 6.04.   Limitation on Resignation of the Master Servicer or Special
                         Servicer..........................................172
SECTION 6.05.   Rights of the Seller and the Trustee in Respect of the Master
                Servicer and Special Servicer..............................173
SECTION 6.06.   Master Servicer or Special Servicer as Owner of 
                a Certificate..............................................173

                                   ARTICLE VII

                                     DEFAULT

SECTION 7.01.   Events of Default..........................................175
SECTION 7.02.   Trustee to Act; Appointment of Successor...................179
SECTION 7.03.   Notification to Certificateholders.........................180
SECTION 7.04.   Other Remedies of Trustee..................................181
SECTION 7.05.   Waiver of Past Events of Default; Termination..............181

                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE

SECTION 8.01.   Duties of Trustee..........................................182
SECTION 8.02.   Certain Matters Affecting the Trustee......................184
SECTION 8.03.   Trustee Not Liable for Certificates or Mortgage Loans......186
SECTION 8.04.   Trustee May Own Certificates...............................188
SECTION 8.05.   Payment of Trustee Fees and Expenses; Indemnification......188
SECTION 8.06.   Eligibility Requirements for Trustee.......................190
SECTION 8.07.   Resignation and Removal of the Trustee.....................191
SECTION 8.08.   Successor Trustee and Fiscal Agent.........................192
SECTION 8.09.   Merger or Consolidation of Trustee.........................193
SECTION 8.10.   Appointment of Co-Trustee or Separate Trustee..............193
SECTION 8.11.   Fiscal Agent Appointed; Concerning the Fiscal Agent........194

                                   ARTICLE IX

                  TERMINATION; OPTIONAL MORTGAGE LOAN PURCHASE

SECTION 9.01.   Termination; Optional Mortgage Loan Purchase...............196

                                    ARTICLE X

                            MISCELLANEOUS PROVISIONS

SECTION 10.01.   Counterparts..............................................200
SECTION 10.02.   Limitation on Rights of Certificateholders................200
SECTION 10.03.   Governing Law.............................................201
SECTION 10.04.   Notices...................................................201
SECTION 10.05.   Severability of Provisions................................202
SECTION 10.06.   Notice to the Seller and Each Rating Agency...............203
SECTION 10.07.   Amendment.................................................204
SECTION 10.08.   Confirmation of Intent....................................207
SECTION 10.09.   No Intended Third-Party Beneficiaries.....................208



<PAGE>
                                TABLE OF EXHIBITS


Exhibit A-1       Form of Class A-1 Certificate
Exhibit A-2       Form of Class A-2A Certificate
Exhibit A-3       Form of Class A-2B Certificate
Exhibit A-4       Form of Class A-2C Certificate
Exhibit A-5       Form of Class A-2D Certificate
Exhibit A-6       Form of Class X-1A Certificate
Exhibit A-7       Form of Class X-1B Certificate
Exhibit A-8       Form of Class X-2 Certificate
Exhibit A-9       Form of Class B Certificate
Exhibit A-10      Form of Class C Certificate
Exhibit A-11      Form of Class D Certificate
Exhibit A-12      Form of Class E Certificate
Exhibit A-13      Form of Class F Certificate
Exhibit A-14      Form of Class G Certificate
Exhibit A-15      Form of Class H Certificate
Exhibit A-16      Form of Class M Certificate
Exhibit A-17      Form of Class Q Certificate
Exhibit A-18      Form of Class R Certificate
Exhibit A-19      Form of Class MR Certificate
Exhibit A-20      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         Securities Legend
Exhibit G         Loan Sale Agreement
Exhibit H         Form of Summary Report
Exhibit I         Montehiedra Partner Loans Mortgage File
Exhibit J         Form of Monthly Distribution Statement




<PAGE>


     Pooling and  Servicing  Agreement,  dated as of August 11,  1997,  among GS
Mortgage  Securities   Corporation  II,  as  Seller,  GMAC  Commercial  Mortgage
Corporation, as Master Servicer and Special Servicer, AMRESCO Management,  Inc.,
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 Seller 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,  Reserve Accounts,  the AAPT Strip, the Default Interest, the
Class  Q  Distribution  Account,  the  Excess  Interest,   the  Excess  Interest
Distribution  Account,  the  Montehiedra  Partner Loans,  the Class M Collection
Account and the Class M  Distribution  Account  (such portion of the Trust Fund,
the "Trust  REMICs"),  be treated  for  federal  income  tax  purposes  as three
separate real estate  mortgage  investment  conduits (each, a "REMIC" or, in the
alternative, the "Upper-Tier REMIC", the "Middle-Tier REMIC" and the "Lower-Tier
REMIC," respectively).  The Class A-1, Class A-2A, Class A-2B, Class A-2C, Class
A-2D,  Class X-1A,  Class X-1B,  Class X-2,  Class B, Class C, Class D, Class E,
Class F, Class G and Class H Certificates  represent "regular  interests" in the
Upper-Tier  REMIC.  The  Class R  Certificates  constitute  the  sole  class  of
"residual  interests"  in  the  Upper-Tier  REMIC  for  purposes  of  the  REMIC
Provisions.  The Class MR  Certificates  constitute  the sole class of "residual
interests" in the Middle-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 four
classes  of  uncertificated  Lower-Tier  Regular  Interests  issued  under  this
Agreement (the Class LA-1T,  Class LA-1S,  Class LF-T and Class LF-S Interests),
each of which will constitute a regular  interest in the Lower-Tier  REMIC.  All
such Lower-Tier  Regular  Interests and the Class X-1B Strip will be held by the
Trustee as assets of the Middle-Tier  REMIC.  There are also thirteen classes of
uncertificated  Middle-Tier  Regular  Interests issued under this Agreement (the
Class MA-1, Class MX-1B,  Class MA-2A,  Class MA-2B,  Class MA-2C,  Class MA-2D,
Class  MB,  Class  MC,  Class MD,  Class  ME,  Class  MF,  Class MG and Class MH
Interests),  each of which will constitute a regular interest in the Middle-Tier
REMIC. All such Middle-Tier  Regular  Interests and the Class X-1A Strip will be
held by the Trustee as assets of the Upper-Tier  REMIC.  The parties intend that
the  portions  of the  Trust  Fund  representing  assets of the  Grantor  Trust,
including  the AAPT  Strip,  the  Default  Interest,  the  Class Q  Distribution
Account,  the Excess Interest,  the Excess Interest  Distribution  Account,  the
Montehiedra  Partner  Loans,  the  Class M  Collection  Account  and the Class M
Distribution  Account will be treated as a grantor trust under Subpart E of Part
1 of Subchapter J of the Code, that the Class Q Certificates  represent pro rata
undivided  beneficial  interests in the portion of the Trust Fund  consisting of
the AAPT Strip, the Default Interest and the Class Q Distribution  Account, that
the Class A-1, Class A-2B,  Class A-2C,  Class A-2D,  Class B, Class C, Class D,
Class E and Class F Certificates  represent  undivided  beneficial  interests in
specified  portions of the Trust Fund  consisting of the Excess Interest and the
Excess  Interest  Distribution  Account,  and  that  the  Class  M  Certificates
represent pro rata undivided  beneficial  interests in the  Montehiedra  Partner
Loans and the Class M Distribution Account.

     The  following  table  sets forth the  designation  and  aggregate  initial
Certificate Principal Amount (or, with respect to the Class X-1A, Class X-1B and
Class X-2 Certificates,  Notional Amount) for each Class of Certificates  (other
than the Class R, Class MR, Class LR and Class Q Certificates).

                                                 Initial Certificate
                                                 Principal Amount or
     Class                                       Notional Amount
     -----                                       ---------------
     Class A-1.................................    $ 50,000,000
     Class A-2A................................    $131,100,000
     Class A-2B................................    $240,900,000
     Class A-2C................................    $ 30,000,000
     Class A-2D................................    $222,190,000
     Class X-1A (1)............................    $ 50,000,000
     Class X-1B (1)............................    $ 50,000,000
     Class X-2 (2).............................    $892,890,000
     Class B...................................    $ 78,160,000
     Class C...................................    $ 14,660,000
     Class D...................................    $ 53,750,000
     Class E...................................    $ 14,650,000
     Class F...................................    $ 48,860,000
     Class G...................................    $ 58,620,000
     Class H...................................    $ 34,208,999
     Class M (3)...............................    $ 10,276,354



     (1)  The  initial  Notional  Amount  of  the  Class  X-1A  and  Class  X-1B
Certificates  are each equal to the aggregate  Stated  Principal  Balance of the
AAPT LIBOR Components as of the Cut-Off Date.

     (2) The initial  Notional Amount of the Class X-2  Certificates is equal to
the initial  Certificate  Principal  Amount of the Class A-2A, Class A-2B, Class
A-2C,  Class  A-2D,  Class B,  Class C,  Class D,  Class E,  Class F and Class G
Certificates.

     (3) The initial Certificate Principal Amount of the Class M Certificates is
equal to the aggregate Stated Principal Balance of the Montehiedra Partner Loans
as of the Cut-Off Date.

     The  Class Q,  Class  R,  Class MR and  Class LR  Certificates  do not have
Certificate  Principal  Amounts or Notional Amounts.  The Certificate  Principal
Amount 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 (other than the Montehiedra  Partner Loans);  provided,
however,  that in the event that amounts previously allocated as Realized Losses
to a Class of  Certificates  in reduction of the  Certificate  Principal  Amount
thereof are recovered  subsequent to the reduction of the Certificate  Principal
Amount 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 $977,098,999.

     In consideration of the mutual agreements herein contained, the Seller, the
Master 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.

     "AAPT  Fixed  Component":   As  defined  herein  under  the  definition  of
Components.

     "AAPT  LIBOR A  Component":  As  defined  herein  under the  definition  of
Components.

     "AAPT  LIBOR B  Component":  As  defined  herein  under the  definition  of
Components.

     "AAPT  LIBOR  Components":  The AAPT  LIBOR A  Component  and AAPT  LIBOR B
Component.

     "AAPT Pool Loan":  The Mortgage  Loan  identified  as No. 3 on the Mortgage
Loan Schedule.

     "AAPT Strip": One day of interest at the Class A-1 Pass-Through Rate on the
Stated Principal Balance of the AAPT LIBOR Components as of the Cut-Off Date for
the Collection Period ending in September 1997.

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

     "Additional  Trust Fund  Expenses":  (i) Special  Servicing  Fees,  Special
Servicing  Rehabilitation Fees and Liquidation Fees, (ii) interest in respect of
unreimbursed   Advances,   (iii)  the  cost  of   various   default-related   or
unanticipated  Opinions  of Counsel  required  or  permitted  to be  obtained in
connection  with the servicing of the Mortgage Loans and the  administration  of
the Trust Fund, (iv)  unanticipated,  non-Mortgage Loan specific expenses of the
Trust Fund,  including  indemnities and expense  reimbursements  to the Trustee,
indemnities  and  expense  reimbursements  to the Master  Servicer,  the Special
Servicer and the Seller and  federal,  state and local  taxes,  and  tax-related
expenses,  specifically  payable  out  of the  Trust  Fund  and  (v)  any  other
default-related  or  unanticipated  expense of the Trust  Fund not  specifically
included in the calculation of Realized Loss for which there is no corresponding
collection from a borrower; provided, however, that expenses with respect to the
Montehiedra  Partner  Loans  shall  not  be  considered  Additional  Trust  Fund
Expenses.

     "Adjusted LIBOR Rate": For each  Distribution Date through the Distribution
Date in July 2004, LIBOR plus 0.23%, and for each  Distribution Date thereafter,
the lesser of (i) LIBOR plus 0.70% and (ii) the Group 1 WAC Rate or, if no Group
1 Components remain outstanding, 10.0% per annum.

     "Adjusted WAC Rate":  With respect to any Distribution  Date is a per annum
rate equal to the sum of (A) the  product of (i) the Group 2 WAC Rate and (ii) a
fraction,  the numerator of which is the aggregate Stated  Principal  Balance of
the Group 2 Loans as of their  respective  Due Dates in the month  preceding the
month in which such Distribution Date occurs and the denominator of which is the
sum of the aggregate Stated  Principal  Balance of the Group 2 Loans as of their
respective Due Dates in the month preceding the month in which such Distribution
Date  occurs and the Group 1  Difference  Amount and (B) the  product of (i) the
Adjusted  LIBOR Rate  (converted  to a 30/360  basis) and (ii) a  fraction,  the
numerator of which is the Group 1 Difference Amount and the denominator of which
is the sum of the aggregate Stated Principal  Balance of the Group 2 Loans as of
their  respective  Due Dates in the  month  preceding  the  month in which  such
Distribution Date occurs and the Group 1 Difference Amount;  provided,  however,
that if the sum of the aggregate Stated  Principal  Balance of the Group 2 Loans
as of their  respective Due Dates in the month preceding the month in which such
Distribution Date occurs and the Group 1 Difference Amount is less than or equal
to zero,  then the  Adjusted  WAC Rate  shall  equal  the  value of such rate in
respect of the last Distribution Date on which such sum was greater than zero.

     "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 Master Servicer,  the
Special Servicer, the Trustee or the Fiscal Agent, as applicable,  have not been
reimbursed  for the number of days from the date on which such  Advance was made
through the date of  reimbursement  of the related Advance or other such amount,
less any amount of interest  previously  paid on such Advance;  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 Master
Servicer,  the Trustee,  the Special  Servicer 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 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),  compounded monthly, as of each
Master Servicer Remittance Date.

     "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  Master  Servicer,  the  Special
Servicer or the Seller to  determine  whether any Person is an Affiliate of such
party.

     "Affiliate Loan": Any of the following:  (i) that certain loan made by GSMC
to WMP Real Estate  Limited  Partnership,  an  affiliate  of the  Borrower  with
respect to the Whitehall Pool Loan having an aggregate  principal  balance as of
the Cut-Off Date of approximately $56,000,000;  (ii) those certain loans made by
GSMC to AAPOP 3, L.P., a Delaware limited partnership, and AAP Sub Four, Inc., a
Delaware corporation, each of which are affiliated with Borrower with respect to
the AAPT Pool Loan having an aggregate  principal balance as of the Cut-Off Date
of  approximately  $33,300,000;   (iii)  that  certain  loan  made  by  GSMC  to
Commonwealth  Atlantic Holdings I, Inc., a Virginia corporation and an affiliate
of the Borrower with respect to the CAP Pool Loan, having a principal balance as
of the Cut-Off Date of approximately $25,200,000;  (iv) any future debt incurred
by the members in the  Borrower  with  respect to the Century  Plaza Towers Loan
pursuant to which such members have pledged their  membership  interests in said
Borrower to secure such obligation;  and (v) any future debt incurred by members
in the  Borrower  with  respect to the 380 Madison  Loan  pursuant to which such
members have pledged their membership  interests in said Borrower to secure such
obligation.

     "Affiliated  Person":  Any Person involved in the organization or operation
of the  Seller  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 as of any
date of  determination,  the  portion of the  principal  balance of the  related
Mortgage Loan then allocated to such Mortgaged  Property in accordance  with the
terms of the applicable Mortgage or Loan Agreement; provided, that the Allocated
Loan Amount for a Mortgaged Property shall not be decreased by the amount of any
release payment made by the related Borrower with respect to any other Mortgaged
Property  securing  the same  Mortgage  Loan,  to the  extent  the amount of the
release  payment  paid by such  Borrower  with  respect to such other  Mortgaged
Property  is in excess of the  Allocated  Loan  Amount for such other  Mortgaged
Property.

     "Annual  Compliance  Report": A report consisting of an annual statement of
compliance  required  by  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 each  Mortgage Loan (other
than the 380 Madison Loan and the Whitehall Pool Loan), the date set forth below
opposite such Mortgage Loan:

    Cadillac Fairview Pool Loan.............. December 11, 2003
    Century Plaza Towers Loan................     April 9, 2007
    AAPT Pool Loan
         AAPT Fixed Component................     July 11, 2007
         AAPT LIBOR A Component..............     July 11, 2004
         AAPT LIBOR B Component..............     July 11, 2004
    CAP Pool Loan............................     July 11, 2007
    Ritz Plaza Loan..........................    April 11, 2007
    Montehiedra Loan.........................      May 11, 2007

     "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.

     "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 as of the last day of the related  Collection  Period over (b) the
excess of (i) 90% of the sum of the  appraised  values of the related  Mortgaged
Properties as determined by Updated Appraisals  obtained by the Special Servicer
(the cost of which  shall be  advanced  by the  Master  Servicer  as a  Property
Advance) over (ii) the sum of (A) to the extent not  previously  advanced by the
Master  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  currently  due and unpaid real  estate  taxes,
ground rents,  if applicable,  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 Master
Servicer,  the  Trustee  or the  Fiscal  Agent,  as  applicable).  If no Updated
Appraisal has been obtained within the 12 months prior to the first Distribution
Date on or after an Appraisal Reduction Event has occurred, the Special Servicer
shall  estimate  the value of the related  Mortgaged  Properties  (the  "Special
Servicer's  Appraisal Estimate") and such estimate shall be used for purposes of
determining the Appraisal Reduction Amount for such Distribution Date. Within 60
days after the Special  Servicer  receives  notice or is otherwise  aware of the
Appraisal  Reduction Event, the Special Servicer shall obtain an independent MAI
appraisal, the costs of which shall be paid by the Master Servicer as a Property
Advance.  On the first  Distribution  Date occurring on or after the delivery of
such independent MAI appraisal,  the Special 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  Special  Servicer's  Appraisal
Estimate).  Each Appraisal  Reduction Amount shall also be adjusted with respect
to the next  Distribution  Date 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.  Upon payment in full or liquidation of any
Mortgage Loan for which an Appraisal Reduction Amount has been determined,  such
Appraisal Reduction Amount will be eliminated.

     "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)
90 days after the date on which a reduction in the amount of Monthly Payments on
the  Mortgage  Loan,  or a change in any  other  material  economic  term of the
Mortgage Loan,  becomes effective as a result of a modification of such Mortgage
Loan by the  Special  Servicer,  (iv) 60 days after a receiver in respect of the
related Mortgaged Property has been appointed,  (v) immediately after a Borrower
declares  bankruptcy and (vi)  immediately  after a Mortgage Loan becomes an REO
Mortgage  Loan. The Special  Servicer  shall notify the Master  Servicer and the
Master Servicer shall notify the Special Servicer, as applicable,  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 Master Servicer shall be responsible for determining  whether any assignment
is legally sufficient or in recordable form.

     "Assumption  Fees":  Any fees  collected by the Master  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 5.07.

     "Available  Funds":  For a  Distribution  Date,  the sum of (i) all Monthly
Payments,  Extended  Monthly  Payments,  Balloon  Payments or other  receipts on
account of principal and interest  (including  Unscheduled  Payments and any Net
REO Proceeds  transferred from an REO Account pursuant to Section 3.17(b)) on or
in  respect  of the  Mortgage  Loans  received  by the  Master  Servicer  in the
Collection  Period  relating to such  Distribution  Date, (ii) all other amounts
received by the Master  Servicer in such  Collection  Period and  required to be
placed in the Collection Account by the Master Servicer pursuant to Section 3.05
allocable to such  Mortgage  Loans,  and  including all P&I Advances made by the
Master  Servicer,  the Special  Servicer,  the Trustee or the Fiscal  Agent,  as
applicable,  in  respect of such  Distribution  Date and any  interest  or other
income  earned  on  funds  in  the  Interest  Reserve  Account,  (iii)  for  the
Distribution Date occurring in each March, the related Withheld Amounts remitted
to the Lower-Tier  Distribution  Account  pursuant to Sections 3.25 and 4.06(b),
and (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
Master Servicer Remittance Date but excluding the following:

     (a) amounts  permitted to be used to  reimburse  the Master  Servicer,  the
Special Servicer, the Trustee or the Fiscal Agent, as applicable, for previously
unreimbursed  Advances 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 and an amount  representing  any  applicable  Special
Servicing Compensation with respect to such Distribution Date;

     (c) all  amounts  in the  nature  of late fees  (subject  to  Section  3.12
hereof),  loan modification fees, extension fees, loan service transaction fees,
demand fees,  beneficiary  statement charges,  Assumption Fees and similar fees,
and  reinvestment  earnings on Investment  Accounts which the Master Servicer or
the Special Servicer is entitled to retain as additional servicing compensation;

     (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,  to which the Master Servicer,  Trustee
and the Special Servicer, respectively, are entitled;

     (f) all amounts representing expenses specifically  reimbursable or payable
to the Master Servicer,  the Special  Servicer,  the Trustee or the Fiscal Agent
and other amounts  permitted to be retained by the Master  Servicer or withdrawn
by the Master Servicer from the Collection  Account to the extent  expressly set
forth in this Agreement (including,  without limitation,  as provided in Section
3.06 and  including any  indemnities  provided for herein),  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  Middle-Tier  Distribution
Account, the Lower-Tier  Distribution Account, the Class Q Distribution Account,
the Excess Interest  Distribution Account, the Class M Distribution Account, the
Interest Reserve 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 AAPT Fixed  Component and the CAP Pool Loan and any
Distribution  Date relating to the one-month  period  preceding the Distribution
Date in each  February and in any January which is in a year which is not a leap
year, an amount equal to one day of interest on the Stated Principal  Balance of
such Component 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 3.25;

     (i) all amounts  received  with respect to each  Mortgage  Loan  previously
purchased or repurchased  pursuant to Sections 2.03(c),  3.18 or 9.01 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,
the Middle-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; and

     (n) all amounts received on or in respect of the Montehiedra Partner Loans.

     "Balloon  Payment":  With respect to the 380 Madison Loan and the Whitehall
Pool Loan, the payments due on their respective stated maturity dates.

     "Base Interest Fraction":  With respect to any Principal  Prepayment on any
Mortgage  Loan and with  respect to any Class of  Certificates  (other  than the
Class A-1,  Class  X-1A,  Class X-1B,  Class X-2,  Class M, Class Q, Class H and
Residual  Certificates)  is a fraction (A) whose numerator is the greater of (x)
zero  and (y)  the  excess  of (i)  the  Pass-Through  Rate  on  such  Class  of
Certificates for such  Distribution  Date over (ii) the sum of the discount rate
used in accordance with the related Loan Documents in calculating the Prepayment
Premiums with respect to such Principal  Prepayment and the Spread Rate for such
Class of  Certificates,  and (B)  whose  denominator  is the  excess  of (i) the
Mortgage  Rate on the related  Mortgage Loan over (ii) the discount rate used in
accordance  with the  related  Loan  Documents  in  calculating  the  Prepayment
Premiums with respect to such  Principal  Prepayment;  provided,  however,  that
under no circumstances  shall the Base Interest Fraction be greater than one. If
such  discount  rate is greater than the Mortgage  Rate on the related  Mortgage
Loan, then the Base Interest Fraction shall equal zero.

     "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 Master  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 or the  Montehiedra  Partner
Loans, 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 cities in which the
principal  offices of the Master Servicer or Special  Servicers are located,  or
the city in which the  corporate  trust  office of the  Trustee is  located  are
authorized or obligated by law,  executive  order or  governmental  decree to be
closed.

     "Cadillac Fairview Pool Loan": The Mortgage Loan identified as No. 1 on the
Mortgage Loan Schedule.

     "CAP Pool Loan": The Mortgage Loan identified as No. 5 on the Mortgage Loan
Schedule.

     "Cash  Deposit":  An amount  equal to all cash  payments of  principal  and
interest  received by the related  Originator  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 CEDEL  Bank,  S.A.,  or its
successor in such capacity.

     "Century Plaza Towers Loan":  The Mortgage Loan  identified as No. 2 on the
Mortgage Loan Schedule.

     "Certificate":  Any Class A-1, Class A-2A,  Class A-2B,  Class A-2C,  Class
A-2D,  Class X-1A,  Class X-1B,  Class X-2,  Class B, Class C, Class D, Class E,
Class F,  Class G,  Class H,  Class M,  Class Q,  Class R,  Class MR or Class LR
Certificate issued, authenticated and delivered hereunder.

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

     "Certificate  Principal Amount":  With respect to any Class of Certificates
(other than the Class X-1A,  Class X-1B,  Class X-2,  Class Q, Class R, Class MR
and Class LR Certificates)  (a) on or prior to the first  Distribution  Date, an
amount  equal to the  aggregate  initial  Certificate  Principal  Amount of such
Class, as specified in the Preliminary  Statement hereto, and (b) as of any date
of determination  after the first Distribution  Date, the Certificate  Principal
Amount of such Class of Certificates on the Distribution  Date immediately prior
to such date of determination,  after actual  distributions of principal thereon
and  allocation  of Realized  Losses  thereto on such prior  Distribution  Date;
provided  that for  purposes  of  determining  Voting  Rights,  the  Certificate
Principal  Amount of each of the Class B,  Class C,  Class D,  Class E, Class F,
Class G and Class H  Certificates  shall be deemed to have been  reduced  by the
amount of any Appraisal Reduction Amounts notionally  allocated thereto pursuant
to Section 4.01(j).  With respect to any Class of Middle-Tier  Regular Interest,
an amount equal to the Certificate Principal Amount of the Related Certificates.
With respect to any Class of Lower-Tier Regular Interest, (a) on or prior to the
first  Distribution  Date, an amount equal to the initial  principal  balance of
such Class,  as specified in the definition  thereof,  and (b) as of any date of
determination  after the first  Distribution  Date,  the  Certificate  Principal
Amount of such Class on the Distribution  Date immediately prior to such date of
determination,  after  distribution  of  principal  thereon  and  allocation  of
Realized  Losses  thereto on such prior  Determination  Date in accordance  with
Section 4.01(a)(i).

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

     "Certificateholder": With respect to any Certificate, the Person whose name
is registered in the Certificate Register;  provided,  however,  that, except to
the extent  provided in the next  proviso,  solely for the purpose of giving any
consent  or taking  any  action  pursuant  to this  Agreement,  any  Certificate
beneficially owned by the Seller, the Master Servicer, the Special Servicer, the
Trustee, a manager of a Mortgaged Property, a mortgagor or any Person known to a
Responsible  Officer of the  Certificate  Registrar  to be an  Affiliate  of the
Seller, the Trustee, the Master Servicer or the Special Servicer 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;  provided,  however, that (i) for purposes of obtaining the consent of
Certificateholders   to  an  amendment  of  this  Agreement,   any  Certificates
beneficially  owned  by the  Master  Servicer  or  the  Special  Servicer  or an
Affiliate  thereof  shall be  deemed to be  outstanding,  provided,  that,  such
amendment does not relate to  compensation of the Master Servicer or the Special
Servicer or benefit the Master 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 Certificate shall
be deemed not to be outstanding;  and (ii) for purposes of obtaining the consent
of Certificateholders to any action proposed to be taken by the Special Servicer
with  respect  to  a  Specially   Serviced   Mortgage  Loan,  any   Certificates
beneficially  owned by the Master  Servicer  or an  Affiliate  thereof  shall be
deemed to be outstanding,  provided that the Special  Servicer is not the Master
Servicer.  For purposes of obtaining  the consent of  Certificateholders  to any
action with respect to a particular  Mortgage  Loan  proposed to be taken by the
Master Servicer or Special Servicer, any Certificates  beneficially owned by the
Affiliates of the related  Borrower,  the related Manager,  or Affiliates of the
related Manager shall not be deemed to be outstanding.

     Notwithstanding  the  foregoing,   solely  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 Seller,  the Master 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,  all of the Certificates bearing
the same alphabetical and numerical class  designation,  and with respect to the
Lower-Tier  Regular Interests or Middle-Tier  Regular  Interests,  each interest
bearing the applicable  alphabetical and numerical  designation set forth in the
Preliminary Statement hereto.

     "Class  A   Certificates":   Class  A-1   Certificates,   the  Class   A-2A
Certificates,  the Class A-2B Certificates,  the Class A-2C Certificates and the
Class A-2D Certificates.

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

     "Class A-1  Pass-Through  Rate":  With respect to the initial  Distribution
Date,  5.87453%,  and  thereafter,  a per annum rate equal to the Adjusted LIBOR
Rate.

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

     "Class A-2A Component": With respect to the Class X-2 Certificates,  at any
date of  determination,  that  portion of the  Notional  Amount of the Class X-2
Certificates  equal  to the  Certificate  Principal  Amount  of the  Class  A-2A
Certificates.

     "Class A-2A Pass-Through Rate": A per annum rate equal to 6.940000%.

     "Class  A-2B  Certificate":  Any  one  of  the  Certificates  executed  and
authenticated by the Trustee or the  Authenticating  Agent in substantially  the
form set forth in Exhibit A-3 hereto.

     "Class A-2B Component": With respect to the Class X-2 Certificates,  at any
date of  determination,  that  portion of the  Notional  Amount of the Class X-2
Certificates  equal  to the  Certificate  Principal  Amount  of the  Class  A-2B
Certificates.

     "Class A-2B Pass-Through Rate": A per annum rate equal to 6.860000%.

     "Class  A-2C  Certificate":  Any  one  of  the  Certificates  executed  and
authenticated by the Trustee or the  Authenticating  Agent in substantially  the
form set forth in Exhibit A-4 hereto.

     "Class A-2C Component": With respect to the Class X-2 Certificates,  at any
date of  determination,  that  portion of the  Notional  Amount of the Class X-2
Certificates  equal  to the  Certificate  Principal  Amount  of the  Class  A-2C
Certificates.

     "Class A-2C Pass-Through Rate": A per annum rate equal to 6.930000%.

     "Class  A-2D  Certificate":  Any  one  of  the  Certificates  executed  and
authenticated by the Trustee or the  Authenticating  Agent in substantially  the
form set forth in Exhibit A-5 hereto.

     "Class A-2D Component": With respect to the Class X-2 Certificates,  at any
date of  determination,  that  portion of the  Notional  Amount of the Class X-2
Certificates  equal  to the  Certificate  Principal  Amount  of the  Class  A-2D
Certificates.

     "Class A-2D Pass-Through Rate": A per annum rate equal to 6.940000%.

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

     "Class B  Component":  With respect to the Class X-2  Certificates,  at any
date of  determination,  that  portion of the  Notional  Amount of the Class X-2
Certificates  equal  to  the  Certificate   Principal  Amount  of  the  Class  B
Certificates.

     "Class B Pass-Through Rate": With respect to the initial Distribution Date,
7.153088%, and thereafter, a per annum rate equal to the Adjusted WAC Rate minus
0.96%.

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

     "Class C  Component":  With respect to the Class X-2  Certificates,  at any
date of  determination,  that  portion of the  Notional  Amount of the Class X-2
Certificates  equal  to  the  Certificate   Principal  Amount  of  the  Class  C
Certificates.

     "Class C Pass-Through Rate": With respect to the initial Distribution Date,
7.193088%, and thereafter, a per annum rate equal to the Adjusted WAC Rate minus
0.92%.

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

     "Class D  Component":  With respect to the Class X-2  Certificates,  at any
date of  determination,  that  portion of the  Notional  Amount of the Class X-2
Certificates  equal  to  the  Certificate   Principal  Amount  of  the  Class  D
Certificates.

     "Class D Pass-Through Rate": With respect to the initial Distribution Date,
7.213088%, and thereafter, a per annum rate equal to the Adjusted WAC Rate minus
0.90%.

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

     "Class E  Component":  With respect to the Class X-2  Certificates,  at any
date of  determination,  that  portion of the  Notional  Amount of the Class X-2
Certificates  equal  to  the  Certificate   Principal  Amount  of  the  Class  E
Certificates.

     "Class E Pass-Through Rate": With respect to the initial Distribution Date,
7.283088%, and thereafter, a per annum rate equal to the Adjusted WAC Rate minus
0.83%.

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

     "Class F  Component":  With respect to the Class X-2  Certificates,  at any
date of  determination,  that  portion of the  Notional  Amount of the Class X-2
Certificates  equal  to  the  Certificate   Principal  Amount  of  the  Class  F
Certificates.

     "Class F Pass-Through Rate": With respect to the initial Distribution Date,
7.353088%, and thereafter, a per annum rate equal to the Adjusted WAC Rate minus
0.76%.

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

     "Class G  Component":  With respect to the Class X-2  Certificates,  at any
date of  determination,  that  portion of the  Notional  Amount of the Class X-2
Certificates  equal  to  the  Certificate   Principal  Amount  of  the  Class  G
Certificates.

     "Class G Pass-Through Rate": With respect to the initial Distribution Date,
7.823088%, and thereafter, a per annum rate equal to the Adjusted WAC Rate minus
0.29%.

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

     "Class H Pass-Through Rate": With respect to the initial Distribution Date,
8.113088%, and thereafter, a per annum rate equal to the Adjusted WAC Rate.

     "Class LA-1T  Interest":  A regular interest in the Lower-Tier REMIC having
an initial  principal balance equal to approximately 99% of the Stated Principal
Balance of the Group 1 Components  and an interest rate equal to the Class LA-1T
Pass-Through  Rate,  and which is entitled to the monthly  distribution  payable
thereto pursuant to Section 4.01(a).

     "Class  LA-1T  Pass-Through  Rate":  A per annum  rate  equal to,  for each
Distribution  Date through the Distribution  Date in July 2004, LIBOR plus 0.23%
and for each  Distribution  Date thereafter,  the lesser of (i) LIBOR plus 0.70%
and (ii) the Group 1 WAC Rate.

     "Class LA-1S  Interest":  A regular interest in the Lower-Tier REMIC having
an initial  principal  balance equal to approximately 1% of the Stated Principal
Balance of the Group 1 Components  and an interest rate equal to the Class LA-1S
Pass-Through  Rate,  and which is entitled to the monthly  distribution  payable
thereto pursuant to Section 4.01(a).

     "Class  LA-1S  Pass-Through  Rate":  A per annum rate equal to the Adjusted
LIBOR Rate.

     "Class LF-T Interest": A regular interest in the Lower-Tier REMIC having an
initial  principal  balance equal to  approximately  99% of the Stated Principal
Balance  of the  Group 2 Loans and an  interest  rate  equal to the  Class  LF-T
Pass-Through  Rate,  and which is entitled to the monthly  distribution  payable
thereto pursuant to Section 4.01(a).

     "Class LF-T  Pass-Through  Rate": A per annum rate equal to the Group 2 WAC
Rate.

     "Class LF-S Interest": A regular interest in the Lower-Tier REMIC having an
initial  principal  balance equal to  approximately  1% of the Stated  Principal
Balance  of the  Group 2 Loans and an  interest  rate  equal to the  Class  LF-S
Pass-Through  Rate,  and which is entitled to the monthly  distribution  payable
thereto pursuant to Section 4.01(a).

     "Class LF-S  Pass-Through  Rate": A per annum rate equal to the Group 2 WAC
Rate.

     "Class LR Certificate":  Any Certificate  executed and authenticated by the
Trustee  or the  Authenticating  Agent in  substantially  the form set  forth in
Exhibit  A-20  hereto.  The Class LR  Certificates  have no  Pass-Through  Rate,
Certificate Principal Amount or Notional Amount.

     "Class M Certificate":  Any Certificate  executed and  authenticated by the
Trustee  or the  Authenticating  Agent in  substantially  the form set  forth in
Exhibit A-16 hereto. The Class M Certificates  represent a beneficial  ownership
interest in the Montehiedra  Partner Loans, all proceeds thereof and the Class M
Distribution Account.

     "Class  M  Collection  Account":   The  account  or  accounts  created  and
maintained by the Master Servicer  pursuant to Section  3.05(e),  which shall be
entitled "GMAC  Commercial  Mortgage  Corporation in trust for LaSalle  National
Bank, as Trustee, in trust for Holders of GS Mortgage Securities Corporation II,
Commercial  Mortgage  Pass-Through  Certificates,  Series  1997-GL  I,  Class  M
Certificateholders,  Class M  Collection  Account" and which must be an Eligible
Account.

     "Class M  Distribution  Account":  The  account  or  accounts  created  and
maintained as a separate  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 GS  Mortgage  Securities  Corporation  II,  Commercial  Mortgage
Pass-Through Certificates, Series 1997-GL I, Class M Certificateholders, Class M
Distribution  Account"  and  which  must be an  Eligible  Account.  The  Class M
Distribution Account shall not be an asset of the Lower-Tier REMIC,  Middle-Tier
REMIC, or the Upper-Tier REMIC formed hereunder.

     "Class M Pass-Through  Rate": The per annum rate equal to (a) the per annum
rate in effect from time to time at which  interest  accrues on the  Montehiedra
Partner Loans, without giving effect to any default rate, less (b) the Servicing
Fee Rate on the Montehiedra Partner Loans.  Initially,  the Pass-Through Rate on
the Class M Certificates will be 8.1865%.

     "Class MA-1 Interest": A regular interest in the Middle-Tier REMIC entitled
to the monthly distribution payable thereto pursuant to Section 4.01(a).

     "Class  MA-1  Pass-Through  Rate":  A per annum rate equal to the  Adjusted
LIBOR Rate.

     "Class  MA-2A  Interest":  A  regular  interest  in the  Middle-Tier  REMIC
entitled  to the  monthly  distribution  payable  thereto  pursuant  to  Section
4.01(a).

     "Class MA-2A Pass-Through Rate": A per annum rate equal to the Adjusted WAC
Rate.

     "Class  MA-2B  Interest":  A  regular  interest  in the  Middle-Tier  REMIC
entitled  to the  monthly  distribution  payable  thereto  pursuant  to  Section
4.01(a).

     "Class MA-2B Pass-Through Rate": A per annum rate equal to the Adjusted WAC
Rate.

     "Class  MA-2C  Interest":  A  regular  interest  in the  Middle-Tier  REMIC
entitled  to the  monthly  distribution  payable  thereto  pursuant  to  Section
4.01(a).

     "Class MA-2C Pass-Through Rate": A per annum rate equal to the Adjusted WAC
Rate.

     "Class  MA-2D  Interest":  A  regular  interest  in the  Middle-Tier  REMIC
entitled  to the  monthly  distribution  payable  thereto  pursuant  to  Section
4.01(a).

     "Class MA-2D Pass-Through Rate": A per annum rate equal to the Adjusted WAC
Rate.

     "Class MB Interest":  A regular interest in the Middle-Tier  REMIC entitled
to the monthly distribution payable thereto pursuant to Section 4.01(a).

     "Class MB  Pass-Through  Rate":  A per annum rate equal to the Adjusted WAC
Rate.

     "Class MC Interest":  A regular interest in the Middle-Tier  REMIC entitled
to the monthly distribution payable thereto pursuant to Section 4.01(a).

     "Class MC  Pass-Through  Rate":  A per annum rate equal to the Adjusted WAC
Rate.

     "Class MD Interest":  A regular interest in the Middle-Tier  REMIC entitled
to the monthly distribution payable thereto pursuant to Section 4.01(a).

     "Class MD  Pass-Through  Rate":  A per annum rate equal to the Adjusted WAC
Rate.

     "Class ME Interest":  A regular interest in the Middle-Tier  REMIC entitled
to the monthly distribution payable thereto pursuant to Section 4.01(a).

     "Class ME  Pass-Through  Rate":  A per annum rate equal to the Adjusted WAC
Rate.

     "Class MF Interest":  A regular interest in the Middle-Tier  REMIC entitled
to the monthly distribution payable thereto pursuant to Section 4.01(a).

     "Class MF  Pass-Through  Rate":  A per annum rate equal to the Adjusted WAC
Rate.

     "Class MG Interest":  A regular interest in the Middle-Tier  REMIC entitled
to the monthly distribution payable thereto pursuant to Section 4.01(a).

     "Class MG  Pass-Through  Rate":  A per annum rate equal to the Adjusted WAC
Rate.

     "Class MH Interest":  A regular interest in the Middle-Tier  REMIC entitled
to the monthly distribution payable thereto pursuant to Section 4.01(a).

     "Class MH  Pass-Through  Rate":  A per annum rate equal to the Adjusted WAC
Rate.

     "Class MR Certificate":  Any Certificate  executed and authenticated by the
Trustee or  Authenticating  Agent in substantially the form set forth in Exhibit
A-19 hereto.  The Class MR Certificates have no Pass-Through  Rate,  Certificate
Principal Amount or Notional Amount.

     "Class  MX-1B  Interest":  A  regular  interest  in the  Middle-Tier  REMIC
entitled  to the  monthly  distribution  payable  thereto  pursuant  to  Section
4.01(a).

     "Class Q Certificate":  Any Certificate  executed and  authenticated by the
Trustee  or the  Authenticating  Agent in  substantially  the form set  forth in
Exhibit A-17 hereto and entitled to the  distributions  payable thereto pursuant
to  Section  4.01(a).  The  Class  Q  Certificates  have no  Pass-Through  Rate,
Certificate  Principal  Amount or  Notional  Amount.  The  Class Q  Certificates
represent a beneficial  ownership  interest in the Default Interest,  subject to
the obligation to pay interest on Advances, and the AAPT Strip.

     "Class Q  Distribution  Account":  The  account  or  accounts  created  and
maintained as a separate  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 GS  Mortgage  Securities  Corporation  II,  Commercial  Mortgage
Pass-Through Certificates, Series 1997-GL I, Class Q Certificateholders, Class Q
Distribution  Account"  and  which  must be an  Eligible  Account.  The  Class Q
Distribution Account shall not be an asset of the Lower-Tier REMIC,  Middle-Tier
REMIC, or the Upper-Tier REMIC formed hereunder.

     "Class R Certificate":  Any Certificate  executed and  authenticated by the
Trustee  or the  Authenticating  Agent in  substantially  the form set  forth in
Exhibit  A-16  hereto.  The  Class R  Certificates  have no  Pass-Through  Rate,
Certificate Principal Amount or Notional Amount.

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

     "Class X-1A Notional  Amount":  For any date of  determination,  a notional
principal amount equal to the aggregate Stated Principal  Balance of the Group 1
Components  as of the preceding  Distribution  Date or, in the case of the first
Distribution Date, the Cut-Off Date.

     "Class  X-1A  Pass-Through  Rate":  A per annum  rate  equal  to,  for each
Distribution  Date up to and including the  Distribution  Date in July 2000, the
excess,  if any, of (i) the Group 1 WAC Rate,  over (ii) the Adjusted LIBOR Rate
(for purposes of this  definition  only,  adjusting the Adjusted LIBOR Rate to a
rate  calculated  on the basis of a 360-day  year  consisting  of twelve  30-day
months).

     "Class X-1A Prepayment Factor": As defined under Section 4.01(c).

     "Class X-1A Strip": A portion of the interest  payments on the AAPT LIBOR A
Component and the AAPT LIBOR B Component consisting of (i) 0.6415% per annum and
0.4715%  per  annum,  respectively,  on the  Stated  Principal  Balance  of such
Components, for each Distribution Date up to and including the Distribution Date
in July 2000 and (ii) thereafter, 0%.

     "Class  X-1B  Certificate":  Any  one  of  the  Certificates  executed  and
authenticated by the Trustee or the  Authenticating  Agent in substantially  the
form set forth in Exhibit A-7 hereto.

     "Class X-1B Notional  Amount":  For any date of  determination,  a notional
principal amount equal to the aggregate Stated Principal  Balance of the Group 1
Components  as of the preceding  Distribution  Date or, in the case of the first
Distribution Date, the Cut-Off Date.

     "Class  X-1B  Pass-Through  Rate":  A per annum  rate equal to (A) for each
Distribution  Date up to and including the  Distribution  Date in July 2000, 0%,
and (B)  thereafter,  the excess,  if any of (i) the Group 1 WAC Rate, over (ii)
the Adjusted  LIBOR Rate (for purposes of this  definition  only,  adjusting the
Adjusted  LIBOR  Rate  to a rate  calculated  on the  basis  of a  360-day  year
consisting of twelve 30-day months) on the Class X-1B Notional Amount.

     "Class X-1B Strip": A portion of the interest  payments on the AAPT LIBOR A
Component  and  the  AAPT  LIBOR  B  Component  consisting  of (i)  0% for  each
Distribution  Date up to and  including the  Distribution  Date in July 2000 and
(ii) thereafter,  0.6415% per annum and 0.4715% per annum, respectively,  on the
Stated Principal Balance of such Components.

     "Class  X-2  Certificate":   Any  one  of  the  Certificates  executed  and
authenticated by the Trustee or the  Authenticating  Agent in substantially  the
form set forth in Exhibit A-8 hereto.

     "Class X-2  Notional  Amount":  For any date of  determination,  a notional
principal amount equal to the aggregate of the Certificate  Principal Amounts of
the Sequential Pay Certificates (other than the Class A-1 Certificates and Class
H Certificates)  as of the preceding  Distribution  Date (after giving effect to
the distributions of principal on such Distribution Date) or, in the case of the
first Distribution Date, as of the Closing Date.

     "Class X-2  Pass-Through  Rate":  A per annum  rate  equal to the  weighted
average of the  Pass-Through  Rates on the Class A-2A Component,  the Class A-2B
Component,  the Class  A-2C  Component,  the Class A-2D  Component,  the Class B
Component,  the Class C Component, the Class D Component, the Class E Component,
the Class F Component and the Class G Component,  weighted on the basis of their
respective  Notional Amounts.  The Pass-Through Rate on the Class A-2A Component
is a per  annum  rate  equal to the  Adjusted  WAC Rate  minus  the  Class  A-2A
Pass-Through  Rate. The  Pass-Through  Rate on the Class A-2B Component is a per
annum rate  equal to the  Adjusted  WAC Rate  minus the Class A-2B  Pass-Through
Rate.  The  Pass-Through  Rate on the Class A-2C  Component  is a per annum rate
equal to the  Adjusted  WAC Rate minus the Class  A-2C  Pass-Through  Rate.  The
Pass-Through  Rate on the Class A-2D  Component is a per annum rate equal to the
Adjusted WAC Rate minus the Class A-2D Pass-Through  Rate. The Pass-Through Rate
on the Class B Component  is a per annum rate equal to 0.96%.  The  Pass-Through
Rate  on the  Class  C  Component  is a per  annum  rate  equal  to  0.92%.  The
Pass-Through  Rate on the Class D Component  is a per annum rate equal to 0.90%.
The  Pass-Through  Rate on the Class E  Component  is a per annum  rate equal to
0.83%. The Pass-Through  Rate on the Class F Component is a per annum rate equal
to 0.76%.  The  Pass-Through  Rate on the Class G Component  is a per annum rate
equal to 0.29%.

     "Closing Date": August 14, 1997.

     "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.

     "Collection Account": The account or accounts created and maintained by the
Master  Servicer  pursuant to Section  3.05(a),  which  shall be entitled  "GMAC
Commercial Mortgage  Corporation in trust for LaSalle National Bank, as Trustee,
in trust for  Holders  of GS  Mortgage  Securities  Corporation  II,  Commercial
Mortgage  Pass-Through  Certificates,  Series 1997-GL I, Collection Account" and
which must be an Eligible Account.

     "Collection Period":  With respect to a Distribution Date and each Mortgage
Loan and the Montehiedra  Partner Loans,  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 on  September  15,
1997, on the day after the Cut-Off Date) and ending on the Due Date in the month
in which such Distribution Date occurs.

     "Commission": The Securities and Exchange Commission.

     "Components":  Individually and  collectively,  the three components of the
AAPT Pool Loan,  namely, the fixed rate portion (the "AAPT Fixed Component") and
two floating rate  portions (the "AAPT LIBOR A Component"  and the "AAPT LIBOR B
Component") as identified on the Mortgage Loan Schedule.

     "Corporate  Trust Office":  The principal  office of the Trustee located at
135 South LaSalle Street, Chicago, Illinois 60674-4107,  Attention: Asset Backed
Securities  Trust Services  Group-GSMCII-GL  I, or the principal trust office of
any successor trustee qualified and appointed pursuant to Section 8.08.

     "Cross-over Date": The Distribution Date on which the Certificate Principal
Amount of each Class of Subordinate Certificates has 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,  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 5.08 and, unless
the  Trustee is  Custodian,  named  pursuant  to any  Custodial  Agreement.  The
Custodian  may (but need  not) be the  Trustee  or the  Master  Servicer  or any
Affiliate  of the Trustee or the Master  Servicer,  but may not be the Seller or
any Affiliate thereof.

     "Cut-Off  Date":  With  respect to each of the Mortgage  Loans,  August 11,
1997, and, with respect to the Montehiedra Partner Loans, August 12, 1997.

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

     "Default  Interest":  With  respect  to any  Mortgage  Loan  or  Component,
interest accrued on such Mortgage Loan or Component at the excess of the related
Default Rate over the sum of the related Mortgage Rate plus, if applicable,  the
Excess Rate for such Mortgage Loan.  The Default  Interest shall not be an asset
of the Lower-Tier  REMIC,  the Middle-Tier  REMIC or the Upper-Tier REMIC formed
hereunder.

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

     "Denomination": As defined in Section 5.01.

     "Depository":  The Depository Trust Company or a successor appointed by the
Certificate Registrar (which appointment shall be at the direction of the Seller
if the Seller 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 Class": As defined in Section 3.27.

     "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(b)-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 or any use of
such REO  Property in a trade or business  conducted  by the Trust Fund,  or the
performance  of any  construction  work  on the REO  Property  (other  than  the
completion  of a  building  or  improvement,  where  more than 10 percent of the
construction of such building or improvement was completed before default became
imminent), 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,  or 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.

     "Disqualified  Non-U.S.  Person":  With  respect  to a Class R, Class MR 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, Class MR 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, Class MR 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, Class MR 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,  Class  MR 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,  Middle-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 Date": The second Business Day following the 11th day of each
month,  commencing  on  September  15,  1997,  and with  respect  to the Class M
Certificates,  the second  Business Day after the 12th day of each month (or, if
the 12th day is not a Business Day, the third Business Day immediately following
the 12th day of the month), commencing on September 16, 1997.

     "Due Date":  With respect to any Mortgage Loan and the Montehiedra  Partner
Loans,  the day each month set forth in the  related  Note on which the  Monthly
Payment is due and payable,  and with respect to any Distribution  Date, the Due
Date occurring in the month 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 sum 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
either a federal or state chartered depository  institution or trust company the
long-term  unsecured debt obligations (or short-term  unsecured debt obligations
if the account holds funds for less than 30 days) 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 REO Account,  Collection Account, Interest Reserve
Account,  Class M Collection Account and Escrow Account, the long-term unsecured
debt obligations (or short-term  unsecured debt obligations if the account holds
funds for less  than 30 days) of which are rated at least  "AA" by Fitch and DCR
and "Aa3" by  Moody's  or,  if  applicable,  the  short-term  rating  equivalent
thereof) or (B) as to which the Master  Servicer or the Trustee,  as applicable,
has received written  confirmation from each of the Rating Agencies that holding
funds in such account would not cause any Rating Agency to qualify,  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 or state  authority,  or (iii) any other
account that, as evidenced by a written  confirmation  from each Rating  Agency,
would not, in and of itself,  cause a downgrade,  qualification or withdrawal of
the then current ratings assigned to the  Certificates,  which may be an account
maintained  with the Trustee or the Master  Servicer;  provided,  however,  that
accounts  held at First  Union Bank,  PNC Bank,  NationsBank,  Banco  Popular de
Puerto Rico (only with respect to accounts related to the Montehiedra  Loan) and
Banc  One of  Texas  shall  be  Eligible  Accounts  for so long as  there  is no
downgrade,  qualification or withdrawal of the rating of such  institutions from
their ratings as of the Closing Date. 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, or (ii) an Institutional Accredited Investor.

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

     "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).

     "Escrow  Payment":  Any payment made by any Borrower to the Master Servicer
pursuant to the related Mortgage,  Lock-Box  Agreement or Loan Agreement for the
account of such Borrower for application toward the payment of taxes,  insurance
premiums,  assessments, ground rents 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 Master Servicer Event of Default or Special Servicer
Event of Default, as applicable.

     "Excess  Interest":  With respect to each Mortgage Loan and each  Component
(other than the 380 Madison Loan and Whitehall Pool Loan),  interest  accrued on
such  Mortgage  Loan at the  related  Excess Rate plus  interest  thereon to the
extent  permitted by applicable  law at the related  Revised  Mortgage Rate. The
Excess Interest shall not be an asset of the Lower-Tier  REMIC,  the Middle-Tier
REMIC or the Upper-Tier REMIC formed hereunder.

     "Excess  Interest  Distribution  Account":  The trust  account or  accounts
created and maintained as a separate 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 GS  Mortgage  Securities  Corporation  II,  Commercial
Mortgage   Pass-Through   Certificates,   Series  1997-GL  I,  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,  the
Middle-Tier REMIC or the Upper-Tier REMIC formed hereunder.

     "Excess Prepayment  Interest  Shortfall":  With respect to any Distribution
Date,  the aggregate  amount by which the  Prepayment  Interest  Shortfall  with
respect to all  Principal  Prepayments  received  during the related  Collection
Period exceeds the aggregate  Servicing Fee (minus the Trustee Fee) available to
be paid to the Master Servicer for such Distribution Date.

     "Excess  Rate":  With  respect to each  Mortgage  Loan  (other than the 380
Madison Loan and the  Whitehall  Pool Loan) and each  Component is the excess of
the related  Revised  Mortgage Rate over the related  Mortgage Rate, each as set
forth in the  Mortgage  Loan  Schedule,  and  with  respect  to the  AAPT  LIBOR
Components, 2.00% per annum.

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

     "Exchange Act Report":  A Form 8-K, Form 10-K,  Form 10-Q or Form 12b-25 to
be filed with the  Commission,  under cover of the related form  required by the
Exchange Act.

     "Extended  Monthly  Payment":  With respect to any  extension of a Mortgage
Loan as to which any principal  balance and accrued  interest  remains unpaid on
its Maturity Date (such unpaid  amount,  a "Balance"),  an amount equal to (a) a
deemed principal  portion of a revised monthly payment (which will be calculated
based on an  amortization  schedule  which would fully  amortize the  applicable
Balance over a term that does not extend past the date occurring two years prior
to the Rated Final  Distribution  Date  (commencing on the Maturity Date of such
Mortgage  Loan) and an interest rate no less than the Mortgage Rate with respect
to such  Mortgage  Loan),  and (b)  interest  at the  applicable  Default  Rate;
provided, however, that the Special Servicer may agree that the Extended Monthly
Payments  may include  interest at a rate lower than the  related  Default  Rate
(but, except as otherwise  provided herein,  not lower than the related Mortgage
Rate).

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

     "Federal  Funds  Rate":  means,  for any period,  the rate set forth in the
weekly   statistical   release   designated  as  H.15(519),   or  any  successor
publication,  published by the Federal  Reserve Board  (including any successor,
"H.15(519)"),  for such day opposite the caption "Federal Funds (Effective)". If
on any relevant day such rate is not yet  published in  H.15(519),  the rate for
such day shall be the rate set forth in the daily statistical release designated
as  Composite  3:30  p.m.  Quotations  for U.S.  Government  Securities,  or any
successor  publication,  published  by the  Federal  Reserve  Bank  of New  York
(including any successor  publication,  the "Composite 3:30 p.m. Quotation") for
such day under the Caption  "Federal Funds  Effective  Rate". If on any relevant
day the  appropriate  rate for such  previous day is not yet published in either
H.15(519) or the Composite 3:30 p.m. Quotations,  the rate for such day shall be
the arithmetic mean of the rates for the last  transaction in overnight  Federal
funds  arranged  prior to 9:00 a.m. (New York time) on that day by each of three
(3) leading  brokers of Federal funds  transactions in New York City selected by
the Master Servicer.

     "Federal Reserve Regulation D" means Regulation D of the Board of Governors
of the Federal  Reserve  System as from time to time in effect and any successor
to all or a portion thereof.

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

     "Final  Recovery  Determination":  With respect to any  Specially  Serviced
Mortgage  Loan  or any  Mortgage  Loan  subject  to  repurchase  by the  related
Responsible  Party  pursuant to Section  2.03(c),  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 Master 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 Master
Servicer,  if the  certificate  is from the  Special  Servicer),  expects  to be
finally recoverable.  The Master Servicer shall maintain records,  prepared by a
Servicing Officer, of each Final Recovery Determination until the earlier of (i)
its termination as Master Servicer hereunder and the transfer of such records to
a successor Master Servicer and (ii) five years following the termination of the
Trust Fund.

     "Financial Market Publisher": Bloomberg Financial Service.

     "Financial  Report":  A Form 8-K including as exhibits under Item 7 of Form
8-K the financial  statements  and other  financial  information  required to be
filed as described in Sections 3.20 and 4.02.

     "Fiscal Agent": ABN AMRO Bank N.V., a Netherlands banking  corporation,  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.

     "Fixed Voting Rights  Percentage":  As defined in the definition of "Voting
Rights."

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

     "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.

     "Form 10-K":  An Annual Report in Form 10-K under the Exchange Act, or such
successor form as the Commission may specify from time to time.

     "Form 10-Q":  A Quarterly  Report in Form 10-Q under the  Exchange  Act, or
such successor form as the Commission may specify from time to time.

     "Form 12b-25":  A Notification of Late Filing required by Rule 12b-25 under
the General Rules and Regulations under the Exchange Act.

     "Global  Certificates":  The Class A-1, Class A-2A, Class A-2B, Class A-2C,
Class A-2D,  Class X-1A, Class X-2, Class B, Class C, Class D, Class E, Class F,
Class G, Class H and Class M Certificates.

     "GMACCM": GMAC Commercial Mortgage Corporation, a California corporation.

     "Grantor  Trust":  A segregated asset pool within the Trust Fund consisting
of the Default  Interest,  Excess  Interest,  the Montehiedra  Partner Loans and
amounts held from time to time in the Class Q Distribution  Account,  the Excess
Interest  Distribution  Account,  the Class M Collection Account and the Class M
Distribution Account.

     "Group 1 Components": The AAPT LIBOR Components.

     "Group 1 Difference  Amount":  With respect to any  Distribution  Date, the
amount  (which  may be  positive  or  negative)  equal to the  aggregate  Stated
Principal  Balance of the Group 1  Components  as of their Due Date in the month
preceding the month in which such Distribution Date occurs minus the Certificate
Principal  Amount of the  Class  A-1  Certificates  as of the  beginning  of the
related Interest Accrual Period.

     "Group 1 WAC Rate":  With respect to any  Distribution  Date,  the weighted
average of the Net  Mortgage  Rates in effect for the Group 1  Components  as of
their Due Date in the month preceding the month in which such  Distribution Date
occurs weighted on the basis of their respective  Stated  Principal  Balances on
such Due Date.

     "Group 2 Loans":  The Cadillac Fairview Pool Loan, the Century Plaza Towers
Loan, the 380 Madison Loan, the CAP Pool Loan, the Whitehall Pool Loan, the Ritz
Plaza Loan, the Montehiedra Loan and the AAPT Fixed Component.

     "Group 2 WAC  Rate":  The  weighted  average of the Net  Mortgage  Rates in
effect  for the  Group 2 Loans as of their  respective  Due  Dates in the  month
preceding the month in which such Distribution Date occurs weighted on the basis
of the  respective  Stated  Principal  Balances of the Group 2 Loans on such Due
Dates.

     "GSMC": Goldman Sachs Mortgage Company, a New York limited partnership.

     "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 or hereafter existing, and specifically including,  without limitation,
asbestos and asbestos-containing  materials,  polychlorinated  biphenyls,  radon
gas,  petroleum and petroleum  products,  urea  formaldehyde  and any substances
classified  as  being  "in  inventory",  "usable  work in  process"  or  similar
classification  which  would,  if  classified  as  unusable,  be included in the
foregoing definition.

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

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

     "Indemnifying 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 Seller,  the  Trustee,  the Master
Servicer,  the Special Servicer, any Borrower or any Affiliate thereof, and (ii)
is not  connected  with any  such  Person  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 Master 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  Contractor)  addressed to the Master  Servicer and the
Trustee  has been  delivered  to the  Trustee to that  effect) or (ii) any other
Person  (including the Master  Servicer and the Special  Servicer) if the Master
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
form without interest coupons.

     "Initial Class A-1 Margin": As defined in Section 4.01(c).

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

     "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 Master Servicer pursuant to Section 3.08).

     "Interest  Accrual Amount":  With respect to any Distribution  Date and any
Class  of  Sequential  Pay  Certificates  or any  Class  of  Lower-Tier  Regular
Interests,  an amount equal to interest for the related  Interest Accrual Period
at the  Pass-Through  Rate for such Class on the related  Certificate  Principal
Amount  (provided,  that for  interest  accrual  purposes any  distributions  in
reduction of Certificate Principal Amount or reductions in Certificate Principal
Amount as a result of allocations of Realized  Losses 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).  With respect to any  Distribution
Date and the Class X-1A, Class X-1B and Class X-2 Certificates,  an amount equal
to interest for the related Interest Accrual Period at the Pass-Through Rate for
such Class for such Interest Accrual Period on the applicable Notional Amount of
such Class (provided,  that for interest  accrual purposes any  distributions in
reduction of Notional  Amount or  reductions  in Notional  Amount as a result of
allocations of Realized Losses 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).  With respect to any Distribution  Date and the Class
MX-1B  Interest,  the amount set forth in Section  4.01(a)(ii).  Calculations of
interest  due in respect of the Regular  Certificates,  other than the Class A-1
Certificates,  and the Class LF-T and Class LF-S Interests  shall be made on the
basis of a 360-day year  consisting of twelve  30-day  months.  Calculations  of
interest due in respect of Class A-1 and Class M  Certificates,  the Class LA-1T
and Class LA-1S  Interests and the Class MX-1B  Interest  shall be made based on
the actual number of days in such Interest Accrual Period and a 360-day year.

     "Interest  Accrual Period":  With respect to any Distribution Date and with
respect to each Class of Certificates, other than the Class A-1 Certificates and
the Class LF-T and Class LF-S Interests,  the calendar month preceding the month
in which such  Distribution  Date  occurs.  Each  Interest  Accrual  Period with
respect  to each  Class of  Certificates  other  than the  Class A-1 and Class M
Certificates  and the Class LF-T and Class LF-S  Interests is assumed to consist
of 30 days. With respect to the Class A-1 Certificates, the Class LA-T and Class
LA-1S Interests and the Class MX-1B Interest,  the Interest  Accrual Period with
respect to any Distribution  Date is the period  commencing on and including the
Distribution  Date in the month  preceding the month in which such  Distribution
Date occurs (or August 14th in the case of the initial  Interest Accrual Period)
and ending on and  including the day  immediately  preceding  such  Distribution
Date.

     "Interest  Distribution  Amount": With respect to any Distribution Date and
each Class of Regular  Certificates,  Lower-Tier  Regular Interest and the Class
MX-1B  Interest,  an  amount  equal to (A) the sum of (i) the  Interest  Accrual
Amount for such Distribution Date and (ii) the Interest  Shortfall,  if any, for
such Distribution  Date, less (B) the sum of (i) any Excess Prepayment  Interest
Shortfall  allocated to such Class on such Distribution Date pursuant to Section
4.01(g),  and (ii) in the case of the Class X-2 Certificates only, the aggregate
Reduction Interest  Distribution Amount for such Distribution Date. With respect
to the Class M Certificates, the Interest Distribution Amount is an amount equal
to interest for the related Interest Accrual Period at the Pass-Through Rate for
the Class M Certificates on the related Certificate  Principal Amount (provided,
that for interest accrual purposes any distributions in reduction of Certificate
Principal  Amount or reductions in Certificate  Principal  Amount as a result of
allocations of Realized Losses 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).

     "Interest  Rate Cap  Agreement":  That certain  interest rate cap agreement
entered  into  between the  Borrowers  under the AAPT Pool Loan and Bear Stearns
Financial Products Inc.

     "Interest Rate Cap Provider":  Bear Stearns Financial Products Inc., in its
capacity as the interest rate cap provider,  or any successor thereto,  pursuant
to the Interest Rate Cap Agreement.

     "Interest  Reserve  Account":  The account  created and  maintained  by the
Trustee  pursuant to Section  3.25,  which shall be entitled  "LaSalle  National
Bank, as Trustee, in trust for Holders of GS Mortgage Securities Corporation II,
Commercial  Mortgage  Pass-Through  Certificates,  Series  1997-GL  I,  Interest
Reserve Account" and which shall be an Eligible Account.

     "Interest  Reset Date":  The first day of each Interest  Accrual Period for
the Class A-1 Certificates.

     "Interest  Shortfall":  With respect to any Distribution Date for any Class
of  Regular  Certificates,  Lower-Tier  Regular  Interests  and the Class  MX-1B
Interest is the sum of (a) the excess, if any, of (i) the Interest  Distribution
Amount for such Class for the immediately preceding Distribution Date, over (ii)
all  distributions of interest (other than Excess Interest) made with respect to
such Class on the immediately preceding Distribution Date, and (b) to the extent
permitted by applicable law, (i) other than in the case of the Class X-1A, Class
X-1B or Class  X-2  Certificates  and the  Class  MX-1B  Interest,  one  month's
interest on any such excess at the  Pass-Through  Rate  applicable to such Class
for the current  Distribution Date, (ii) in the case of the Class X-1A and Class
X-1B Certificates and the Class MX-1B Interest, one month's interest on any such
excess at the Group 1 WAC Rate for such  Distribution Date and (iii) in the case
of the Class X-2  Certificates,  one month's  interest on any such excess at the
Adjusted WAC Rate for such Distribution Date.

     "Interested  Person":  As of any date of  determination,  the  Seller,  the
Master  Servicer,  the 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.

     "LIBOR"  means,  with respect to the Interest  Accrual Period for the Class
A-1  Certificates,  the rate for deposits in U.S. Dollars for a one month period
which  appears on  Telerate  Page 3750 as of 11:00  a.m.,  London  time,  on the
applicable  LIBOR  Determination  Date. If such rate does not appear on Telerate
Page 3750, the rate for that LIBOR Determination Date shall be determined on the
basis  of the  rates  at which  deposits  in U.S.  Dollars  are  offered  by the
Reference Banks at approximately  11:00 a.m.,  London time, on that day to prime
banks in the London interbank market for a one-month period. The Master Servicer
shall  request the principal  London  office of each of the  Reference  Banks to
provide a quotation of its rate. If at least two such  quotations  are provided,
the rate for that LIBOR  Determination Date shall be the arithmetic mean of such
quotations.  If fewer than two quotations are provided,  the rate for that LIBOR
Determination  Date shall be the  arithmetic  mean of the rates  quoted by major
banks in New York City selected by the Master Servicer,  at approximately  11:00
a.m.,  New York City  time,  on that day for loans in U.S.  Dollars  to  leading
European banks for a one month period;  provided, that the Master Servicer shall
confer with the Interest Rate Cap Provider prior to selecting such quotes.

     "LIBOR Business Day": Any day, other than a Saturday or Sunday or any other
day on which national banks in New York City are not open for business, on which
United States dollar deposits may be dealt in on the London interbank market and
on which commercial banks and foreign exchange markets are open in London.

     "LIBOR  Determination  Date":  means, with respect to each Interest Accrual
Period for the Class A-1  Certificates,  the second LIBOR Business Day preceding
the Interest Reset Date.

     "Liquidation  Expenses":  Expenses  incurred  by the Master  Servicer,  the
Special  Servicer,  the  Trustee  and the Fiscal  Agent 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 on the related Property Advances at the Advance Rate
not previously reimbursed from collections or other proceeds therefrom.

     "Liquidation  Fee": With respect to any Mortgage Loan or REO Property which
is sold or transferred or otherwise liquidated,  an amount equal to 0.75% of the
amount  equal  to (a) the  Liquidation  Proceeds  of such  Mortgage  Loan or REO
Property (other than any such proceeds specified in clause (i) of the definition
of Liquidation Proceeds) minus (b) any broker's commission and related brokerage
referral fees.

     "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 or the  Montehiedra
Partner Loans, the loan agreement,  if any,  between the related  Originator and
the Borrower,  pursuant to which such Mortgage Loan or the  Montehiedra  Partner
Loans, as the case may be, were made.

     "Loan  Documents":  With  respect to any Mortgage  Loan or the  Montehiedra
Partner  Loans,  the  documents  executed or  delivered in  connection  with the
origination of such Mortgage Loan or the Montehiedra  Partner Loans, as the case
may be, or subsequently added to the related Mortgage File.

     "Loan Fraction": With respect to any Distribution Date, a fraction equal to
the sum of the Stated  Principal  Balances of the Group 1 Components  on the Due
Date for such Mortgage Loans in the related  Collection  Period,  divided by the
sum of the Stated  Principal  Balances of all Mortgage Loans on their respective
Due Dates in the related Collection Period.

     "Loan Group": Either of the Loan Group 1 or Loan Group 2.

     "Loan Group 1": The loan group consisting of the Group 1 Components.

     "Loan Group 2": The loan group consisting of the Group 2 Loans.

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

     "Loan Sale  Agreement":  The Loan Sale  Agreement,  dated as of the Cut-Off
Date, by and between the Seller and GSMC, a copy of which is attached  hereto as
Exhibit G.

     "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 rental or other income generated by the Mortgaged Property. 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 or the
Montehiedra  Partner Loans and Section 3.07,  which Person shall be taxed on all
reinvestment income or gain thereon.

     "Lock-Box  Agreement":  With respect to any Mortgage  Loan, the lock-box or
other  similar  agreement,  if  any,  between  the  related  Originator  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 or the  Montehiedra
Partner Loans, the period of time specified in the related Loan Documents during
which voluntary prepayments by the related Borrower are prohibited.

     "Lower-Tier  Distribution  Account":  The account or  accounts  created and
maintained as a separate  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 GS  Mortgage  Securities  Corporation  II,  Commercial  Mortgage
Pass-Through  Certificates,  Series 1997-GL I, Lower-Tier  Distribution Account"
and which must be an Eligible Account.

     "Lower-Tier  Regular  Interests":  The Class LA-1T, Class LA-1S, Class LF-T
and Class LF-S Interests.

     "Lower-Tier   REMIC":  A  segregated  asset  pool  within  the  Trust  Fund
consisting  of  the  Mortgage  Loans  (exclusive  of  Default  Interest,  Excess
Interest,  the AAPT  Strip,  the Class  X-1A  Strip and the Class  X-1B  Strip),
collections  thereon,  any REO  Property  acquired  in respect  thereof  and all
proceeds of such REO Property, other property of the Trust Fund related thereto,
and amounts held in respect thereof from time to time in the Collection Account,
the Interest Reserve Account and the Lower-Tier Distribution Account.

     "MAI": Member of the Appraisal Institute.

     "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.

     "Master  Servicer":  GMACCM or its successor in interest,  or any successor
Master Servicer appointed as herein provided.

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

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

     "Master  Servicer  Remittance  Report":  A report  prepared  by the  Master
Servicer  in such  media as may be agreed  upon by the Master  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 and
containing  such  additional  information as the Master Servicer and the Trustee
may from time to time agree.

     "Maturity  Date":  With respect to each Mortgage  Loan and the  Montehiedra
Partner Loans, the maturity date as set forth on the Mortgage Loan Schedule.

     "Middle-Tier  Distribution  Account":  The account or accounts  created and
maintained as a separate  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 GS  Mortgage  Securities  Corporation  II,  Commercial  Mortgage
Pass-Through  Certificates,  Series 1997-GL I, Middle-Tier Distribution Account"
and which must be an Eligible Account.

     "Middle-Tier Regular Interests":  The Class MA-1, Class MX-1B, Class MA-2A,
Class MA-2B,  Class MA-2C,  Class MA-2D, Class MB, Class MC, Class MD, Class ME,
Class MF, Class MG and Class MH Interests.

     "Middle-Tier  REMIC":  A  segregated  asset  pool  within  the  Trust  Fund
consisting of the Lower-Tier Regular Interests,  the Class X-1B Strip (including
all  proceeds  thereof)  and amounts  held from time to time in the  Middle-Tier
Distribution Account.

     "Montehiedra  Loan":  The Mortgage Loan identified as No. 8 on the Mortgage
Loan Schedule.

     "Montehiedra  Partner Borrowers":  Montehiedra Holding L.P. and Montehiedra
Holding II L.P.,  each a borrower  with  respect to the  applicable  Montehiedra
Partner Loan.

     "Montehiedra  Partner Guarantee":  The guarantee of the Montehiedra Partner
Loans by Vornado  Realty,  L.P.,  as set forth in each of those  certain  Credit
Agreements,  each dated  April 18,  1997 and each  between  GSMC and the related
Montehiedra Partner Borrower.

     "Montehiedra  Partner Loans": The loans identified as No. 9 on the Mortgage
Loan Schedule.

     "Montehiedra  Pledged  Collateral":  All of the  following:  (i) all of the
stock of Montehiedra  Inc., the managing  member of the sole general  partner in
the  Borrower  under the  Montehiedra  Loan,  (ii) all of the limited  liability
company  interests  (other than those held by  Montehiedra  Inc.) in Montehiedra
LLC, the sole general partner in the Borrower under the Montehiedra  Loan, (iii)
all of the limited  partnership  interests in the Borrower under the Montehiedra
Loan and (iv) all of the partnership  interests in Montehiedra  Holding II L.P.,
the sole limited partner in the Montehiedra Borrower.

     "Monthly Distribution Statement": As defined in Section 4.02(a).

     "Monthly  Payment":  With respect to any Mortgage  Loan (other than any REO
Mortgage Loan) or any Component and any Due Date, the scheduled  monthly payment
of  principal  (if any) and  interest at the  related  Mortgage  Rate,  which is
payable  by the  related  Borrower  on such Due Date under the  related  Note or
Notes, but not including any Balloon  Payment.  The Monthly Payment with respect
to an REO Mortgage Loan is 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 (i) 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  and  (ii)  the
Montehiedra Partner Loans, the documents set forth on Exhibit I hereto.

     "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
any REO  Mortgage  Loan or  defeased  Mortgage  Loan,  but shall not include the
Montehiedra Partner Loans.

     "Mortgage Loan  Schedule":  The list of Mortgage Loans and the  Montehiedra
Partner 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 and the Montehiedra Partner Loans:

     (a) the Borrower's name;

     (b) the Monthly Payment in effect as of the Cut-Off Date;

     (c) the Mortgage Rate (separately  identifying the Default Rate, the Excess
Rate and the Revised Mortgage Rate, if any),  including the interest calculation
convention (i.e., "30/360" or "actual/360");

     (d) the Net Mortgage Rate in effect at the Cut-Off Date;

     (e) the original principal balance;

     (f) [Reserved]

     (g) the  original  term  to  stated  maturity,  remaining  term  to  stated
maturity, and Maturity Date;

     (h) the original and remaining amortization terms;

     (i) the Stated Principal Balance as of the Cut-Off Date;

     (j) the loan-to-value ratio as of the Cut-Off Date;

     (k) the applicable Servicing Fee Rate;

     (l) the applicable Loan Number; and

     (m) the number of Mortgaged Properties securing such Mortgage Loan.

     The Mortgage  Loan  Schedule  shall also set forth the total of the amounts
described  under clause (a) and (d) above for all of the Mortgage Loans (but not
including the Montehiedra Partner Loans).

     "Mortgage  Rate":  With respect to any Mortgage Loan or Component,  the per
annum rate at which  interest  accrues on such  Mortgage  Loan or  Component  as
stated in the related  Note,  in each case without  giving  effect to the Excess
Rate or the  Default  Rate  with  respect  to any  Mortgage  Loan or  Component.
Notwithstanding the foregoing, if any Mortgage Loan or Component does not accrue
interest on the basis of a 360-day  year  consisting  of twelve  30-day  months,
then,  for purposes of calculating  Pass-Through  Rates other than the Class A-1
Pass-Through  Rate, the Mortgage Rate of such Mortgage Loan or Component for any
one-month period preceding a related Due Date shall be a per annum rate 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;  provided,  however,  that with respect to the AAPT Fixed Component
and the CAP Pool Loan the Mortgage Rate for the one-month  period  preceding the
Due Dates in January in a year which is not a leap year and in  February  of any
year, shall be the per annum rate as set forth in the related Note.

     "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 a
fee simple 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.  With respect to the Montehiedra Partner
Loans, the Mortgaged Property shall be the Montehiedra Pledged Collateral.

     "MPL Debt Service  Amount":  With respect to the Montehiedra  Partner Loans
and any Due Date, the required payment of principal and interest pursuant to the
terms of the Loan Documents with respect to the Montehiedra Partner Loans.

     "MPL Interest  Rate":  The per annum rate at which interest  accrues on the
Montehiedra Partner Loans.

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

     "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 Loan  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 Rate": With respect to any Mortgage Loan or Component and any
Distribution  Date,  the per  annum  rate  equal to the  Mortgage  Rate for such
Mortgage  Loan or  Component  minus the related  Servicing  Fee Rate;  provided,
however,  that for purposes of calculating any Pass-Through Rate (other than the
Class M  Pass-Through  Rate),  the Net Mortgage  Rate of such  Mortgage  Loan or
Component  shall be determined  without  regard to any  modification,  waiver or
amendment of the terms of such Mortgage Loan or Component,  whether agreed to by
the  Special  Servicer  or  resulting  from  bankruptcy,  insolvency  or similar
proceeding involving the related Borrower.

     "Net REO  Proceeds":  With respect to each REO Property and any related REO
Mortgage  Loan,  REO Proceeds  with respect to such REO Property or REO Mortgage
Loan net of any insurance premiums, taxes,  assessments,  ground rents 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 Master Servicer,
the Special Servicer, the Trustee or the Fiscal Agent, as applicable, and which,
in the  good  faith  business  judgment  of the  Master  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
Master 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 Master
Servicer or Special Servicer,  by a certificate of a Servicing Officer delivered
to the  Trustee,  the Fiscal  Agent,  the Seller and, in the case of the Special
Servicer,  to the Master 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 Seller (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 Master  Servicer,
Special Servicer,  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,   Master  Servicer,  Special  Servicer,  Trustee  or  Fiscal  Agent
inquiries,  third party engineering and environmental  reports, and an appraisal
conducted by an MAI  appraiser in  accordance  with MAI standards or any Updated
Appraisal thereof conducted within the past 12 months;  copies of such documents
to be included with the certificate of a Responsible Officer). Any determination
of non-recoverability  made by the Master Servicer may be made without regard to
any value  determination  made by the Special Servicer other than pursuant to an
Updated Appraisal.

     "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 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.

     "Note": With respect to any Mortgage Loan and the Montehiedra Partner Loans
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  or  the   Montehiedra   Partner   Loans,   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
Master Servicer,  the Seller or any Holder of a Class LR Certificate pursuant to
Section 9.01(c).

     "Notional  Amount":  Any of the Class  X-1A  Notional  Amount,  Class  X-1B
Notional Amount or Class X-2 Notional Amount.

     "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
Master  Servicer  or the  Special  Servicer,  as the  case  may be,  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  Seller,  and
delivered to the Seller, the Trustee or the Master Servicer, as the case may be.

     "Opinion  of  Counsel":  A written  opinion of  counsel,  who may,  without
limitation,  be counsel  for the  Seller,  the  Special  Servicer  or the Master
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,  Middle-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"), (c) qualification of the Grantor Trust as a grantor trust or (d) a
resignation of the Master Servicer  pursuant to Section 6.04, must be an opinion
of counsel who is Independent of the Seller, the Special Servicer and the Master
Servicer.

     "Originator": Each of GSMC with respect to the AAPT Pool Loan, the CAP Pool
Loan, the  Montehiedra  Loan, and the Century Plaza Towers Loan, and GMACCM with
respect to the Cadillac  Fairview Pool Loan, the 380 Madison Loan, the Whitehall
Pool Loan and the Ritz Plaza Loan.

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

     "P&I  Advance":  As to any  Mortgage  Loan,  any advance made by the Master
Servicer,  the Special  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 but without
duplication,  payment or  reimbursement  of interest thereon at the Advance Rate
through the date of payment or reimbursement.

     "Pass-Through  Rate":  Each of the Class A-1  Pass-Through  Rate, the Class
A-2A  Pass-Through  Rate,  the Class  A-2B  Pass-Through  Rate,  the Class  A-2C
Pass-Through Rate, the Class A-2D Pass-Through Rate, the Class X-1A Pass-Through
Rate, the Class X-1B  Pass-Through  Rate, the Class X-2  Pass-Through  Rate, the
Class  B  Pass-Through  Rate,  the  Class  C  Pass-Through  Rate,  the  Class  D
Pass-Through Rate, the Class E Pass-Through Rate, the Class F Pass-Through Rate,
the Class G Pass-Through  Rate,  the Class H Pass-Through  Rate, and the Class M
Pass-Through  Rate. The Class Q, Class R, Class MR and Class LR  Certificates do
not have Pass-Through Rates.

     "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 Q, Class R,
Class MR and Class LR  Certificates),  the  percentage  interest is equal to the
initial  denomination  of such  Certificate  divided by the initial  Certificate
Principal  Amount  or  Notional  Amount,   as  applicable,   of  such  Class  of
Certificates.  With  respect  to any  Class  Q,  Class  R,  Class MR 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 Seller, the Master 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 Master  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);  provided,  however, that
                the  investments  described  in  this  clause  must  (A)  have a
                predetermined  fixed  dollar of principal  due at maturity  that
                cannot vary or change,  (B) if such  investments have a variable
                rate of interest,  such  interest  rate must be tied to a single
                interest  rate index plus a fixed  spread (if any) and must move
                proportionately  with that index,  and (C) such investments must
                not be subject to liquidation prior to their maturity;

        (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);  provided, however,
                that the  investments  described  in this clause must (A) have a
                predetermined  fixed dollar  amount of principal due at maturity
                that  cannot  vary or  change,  (B) if such  investments  have a
                variable rate of interest,  such interest rate must be tied to a
                single interest rate index plus a fixed spread (if any) and must
                move  proportionately  with that index, and (C) such investments
                must not be subject to liquidation prior to their maturity;

        (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  Moody's,  DCR or Fitch,  otherwise  acceptable  to
                Moody's,  DCR 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);  provided,  however, that
                the  investments  described  in  this  clause  must  (A)  have a
                predetermined  fixed dollar  amount of principal due at maturity
                that  cannot  vary or  change,  (B) if such  investments  have a
                variable rate of interest,  such interest rate must be tied to a
                single interest rate index plus a fixed spread (if any) and must
                move  proportionately  with that index, and (C) such investments
                must not be subject to liquidation prior to their maturity;

        (v)     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 Moody's, DCR
                or Fitch,  otherwise  acceptable  to Moody's,  DCR 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); provided, however, that the investments described
                in this clause must (A) have a predetermined fixed dollar amount
                of principal due at maturity that cannot vary or change,  (B) if
                such investments have a variable rate of interest, such interest
                rate must be tied to a single  interest  rate index plus a fixed
                spread (if any) and must move  proportionately  with that index,
                and (C) such  investments  must not be  subject  to  liquidation
                prior to their maturity;

        (vi)    debt obligations with maturities of not more than 365 days rated
                by each  Rating  Agency  (or,  if not rated by  Moody's,  DCR or
                Fitch,  otherwise  acceptable  to  Moody's,  DCR  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;  provided,  however, that the investments described in
                this  clause  must  (A) have a  predetermined  fixed  dollar  of
                principal  due at maturity  that  cannot vary or change,  (B) if
                such investments have a variable rate of interest, such interest
                rate must be tied to a single  interest  rate index plus a fixed
                spread (if any) and must move  proportionately  with that index,
                and (C) such  investments  must not be  subject  to  liquidation
                prior to their maturity;

        (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
                Moody's,  DCR or Fitch,  otherwise acceptable to Moody's, DCR 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;  provided,  however,  that the investments  described in
                this  clause  must  (A) have a  predetermined  fixed  dollar  of
                principal  due at maturity  that  cannot vary or change,  (B) if
                such investments have a variable rate of interest, such interest
                rate must be tied to a single  interest  rate index plus a fixed
                spread (if any) and must move  proportionately  with that index,
                and (C) such  investments  must not be  subject  to  liquidation
                prior to their maturity;

        (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 ratings category (or, if not rated by
                Moody's,  DCR or Fitch,  otherwise acceptable to Moody's, DCR 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
                Master  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 Master 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.

     Notwithstanding  the foregoing,  to the extent that the Loan Documents with
respect to a particular  Mortgage Loan require the funds in the related Borrower
Accounts to be invested in  investments  other than those itemized in clause (i)
through (ix) above,  the Master Servicer shall invest the funds in such Borrower
Accounts in accordance with the terms of the related Loan Documents.

     "Permitted  Transferee":  With  respect  to a Class R, Class MR or Class LR
Certificate, any Person that is a Qualified Institutional Buyer 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, Class MR or Class LR  Certificate to such
Person may cause the Upper-Tier REMIC,  Middle-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 all of the Mortgage  Loans
prepay on their respective Anticipated Repayment Dates.

     "Prepayment Interest Shortfall":  With respect to any Distribution Date and
any Mortgage  Loan,  is equal to the amount of any shortfall in  collections  of
interest,  adjusted  to the  applicable  Net  Mortgage  Rate,  resulting  from a
Principal  Prepayment on such Mortgage Loan during the related Collection Period
and prior to the Due Date in such Collection Period.

     "Prepayment Premium": Payments received on a Mortgage Loan as the result of
the  receipt of  certain  Unscheduled  Payments  (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 and, to the
extent  specified  herein,  any Loan  Group  will be  equal to the sum,  without
duplication, of:

        (i)     the principal component of all scheduled Monthly Payments (other
                than  Balloon  Payments)  which  become  due  on  the  Due  Date
                immediately  preceding such Distribution  Date (if received,  or
                advanced by the Master Servicer,  the Special Servicer,  Trustee
                or Fiscal  Agent,  in  respect of such  Distribution  Date) with
                respect to the Mortgage Loans or Components,  as applicable,  in
                such Loan Group;

        (ii)    the principal  component of all Extended Monthly Payments due on
                the  related  Due Date (if  received,  or advanced by the Master
                Servicer,  the Special  Servicer,  Trustee or Fiscal  Agent,  in
                respect of such Distribution  Date) with respect to the Mortgage
                Loans or Components, as applicable, in such Loan Group;

        (iii)   the principal  component of any payments  (including any Balloon
                Payment) on any  Mortgage  Loan or  Component in such Loan Group
                received on or after the  Maturity  Date  thereof in the related
                Collection Period;

        (iv)    the portion of  Unscheduled  Payments  allocable to principal of
                any Mortgage  Loan or  Component in such Loan Group  received or
                applied  during  the  related  Collection  Period,  net  of  the
                principal  portion of any  unreimbursed  P&I Advances related to
                such Mortgage Loan or Component;

        (v)     the principal  portion of the  Repurchase  Price with respect to
                each Mortgage  Loan or Component in such Loan Group  received or
                applied during the related Collection Period from the Trust Fund
                pursuant to Section 2.03; and

        (vi)    the Principal Shortfall,  if any, for such Distribution Date and
                such Loan Group.

     The principal  component of the amounts set forth above shall be determined
in accordance with Section 1.02 hereof.

     "Principal  Prepayment":  Any payment of principal  made by a 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.

     "Principal  Shortfall":  For any Distribution  Date and any Loan Group, the
amount,  if any, by which (i) the  Principal  Distribution  Amount for such Loan
Group for the preceding  Distribution  Date,  exceeds (ii) the aggregate  amount
actually  distributed  with respect to principal on such preceding  Distribution
Date in respect of such Principal Distribution Amount.

     "Private Global Certificate": As defined in Section 5.01 hereof.

     "Property Advance": As to any Mortgage Loan, any advance made by the Master
Servicer,  Special  Servicer,  the  Trustee  or the  Fiscal  Agent in respect of
Property Protection  Expenses or any expenses incurred to protect,  preserve and
enforce the security for a Mortgage Loan or taxes and  assessments  or insurance
premiums,  pursuant  to  Section  3.04 or  Section  3.22,  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
Master  Servicer  or the Special  Servicer  pursuant  to  Sections  3.04,  3.08,
3.10(f),  3.10(g),  3.10(i) and 3.17(b) or  indicated  herein as being a cost or
expense  of the Trust  Fund  exclusive  of the Trust  REMICs (in the case of the
Montehiedra  Partner Loans) or the Lower-Tier  REMIC (in respect of the Mortgage
Loans),  to be advanced  by the Master  Servicer  or the  Special  Servicer,  as
applicable.

     "Public Global Certificate": Each of the Class A-1, Class A-2A, Class A-2B,
Class A-2C,  Class  A-2D,  Class B, Class C, Class D, Class E, Class F, Class G,
Class X-1A and Class X-2  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 Sections 3.08 and 5.08, in the case of (i)
all  policies  not  referred to in clause (ii) below,  an  insurance  company or
security or bonding company  qualified to write the related  insurance policy in
the relevant  jurisdiction  and whose claims paying  ability is rated (a) in the
one of the three highest applicable rating categories by at least two nationally
recognized  statistical  rating  organizations  (or, with respect to the Century
Plaza Towers Loan, at least AVIII by Best's Rating Guide), and (b) either "A" by
Fitch or at least AIX by Best's  Rating  Guide (or,  with respect to the Century
Plaza Towers Loan, at least AVIII by Best), and (ii) 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 claim  paying  ability  rated by each  Rating
Agency (and if such  company is not rated by Fitch,  is rated A-IX by Best's Key
Rating Guide) no lower than two ratings categories  (without regard to pluses or
minuses) lower than the highest rating of any outstanding  Class of Certificates
from time to time,  but in no event lower than "BBB" by DCR and Fitch and "Baa3"
by  Moody's  (or,  if such  company  is not  rated by DCR,  rated at least in an
equivalent  category by at least two nationally  recognized  statistical  rating
organizations),  unless in the case where such  insurance is not rated by one or
more Rating  Agencies or where such  insurance has a claims paying ability rated
by one or more Rating Agencies in a rating category lower than required  herein,
each such Rating  Agency has  confirmed  in writing that  obtaining  the related
insurance  from an  insurance  company  that is not rated by such Rating  Agency
(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": The Distribution  Date occurring in July
2030.

     "Rating  Agency":  Any of DCR, Moody's or Fitch.  References  herein to the
highest  long-term  unsecured  debt rating  category of DCR and Fitch shall mean
"AAA" and of Moody's shall mean "Aaa" 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.

     "Rating Agency Monitoring Fee": The annual monitoring and surveillance fees
charged by the Rating Agencies.

     "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, the amount, if any,
by which the aggregate  Certificate  Principal Amount of the Certificates (other
than the Class M  Certificates)  after giving  effect to  distributions  on such
Distribution Date exceeds the aggregate Stated Principal Balance of the Mortgage
Loans after giving effect to any payments of principal received or advanced with
respect to the Due Date occurring  immediately prior to such Distribution  Date.
With respect to the Class M Certificates  and any  Distribution  Date,  Realized
Loss shall mean the amount, if any, by which the Certificate Principal Amount of
the  Class  M  Certificates   after  giving  effect  to  distributions  on  such
Distribution  Date  exceeds  the  aggregate  Stated  Principal  Balance  of  the
Montehiedra  Partner  Loans after  giving  effect to any  payments of  principal
received  with  respect  to the Due  Date  occurring  immediately  prior to such
Distribution Date.

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

     "Record  Date":  With respect to each  Distribution  Date and each Class of
Certificates,  other than the Class A-1  Certificates,  the close of business on
the  last day of the  month  immediately  preceding  the  month  in  which  such
Distribution  Date occurs, or if such day is not a Business Day, the immediately
preceding Business Day; with respect to each Distribution Date and the Class A-1
Certificates,  the close of  business on the 10th day of the month in which such
Distribution  Date occurs, or if such day is not a Business Day, the immediately
preceding Business Day.

     "Reduction  Interest  Distribution  Amount":  With respect to the Class X-2
Certificates  and with  respect  to any  Distribution  Date and each of  clauses
Third, Sixth, Ninth, Twelfth, Fifteenth and Eighteenth in Section 4.01(b) is the
amount of  interest  accrued  for the  related  Interest  Accrual  Period at the
applicable Reduction Interest Pass-Through Rate for such Interest Accrual Period
on the aggregate amount of Appraisal  Reduction Amounts notionally  allocated to
the related Classes  referred to in subclause (B) of each such clause as of such
Distribution Date.

     "Reduction  Interest  Pass-Through  Rate": With respect to any Distribution
Date is (i) with respect to the Class G Certificates, 0.29% per annum, (ii) with
respect to the Class F Certificates,  0.76% per annum, (iii) with respect to the
Class E  Certificates,  0.83%  per  annum,  (iv)  with  respect  to the  Class D
Certificates,  0.90% per annum,  (v) with  respect to the Class C  Certificates,
0.92%, and (vi) with respect to the Class B Certificates, 0.96% per annum.

     "Reduction Interest Shortfall":  With respect to the Class X-2 Certificates
and with  respect to any  Distribution  Date and each of clauses  Third,  Sixth,
Ninth,  Twelfth,  Fifteenth and Eighteenth in Section 4.01(b), is the sum of (a)
the excess, if any, of (i) the Reduction  Interest  Distribution  Amount for the
immediately  preceding  Distribution  Date with  respect to such  clause  Third,
Sixth, Ninth,  Twelfth,  Fifteenth or Eighteenth,  as applicable,  over (ii) all
distributions made in respect of the Reduction Interest Distribution Amount with
respect to such clause Third, Sixth, Ninth, Twelfth, Fifteenth or Eighteenth, as
applicable,  and (b) one month's interest on any such excess at the Adjusted WAC
Rate for such Distribution Date.

     "Reference  Banks":  Each of Barclays Bank,  plc, The Bank of Tokyo,  Ltd.,
National  Westminster  Bank,  plc and Bankers  Trust  Company or any  substitute
reference  bank  appointed  by the Master  Servicer  which (i) is a lending bank
engaged in transactions in Eurodollar deposits in the international Eurocurrency
market,  (ii) has a place  of  business  in  London,  England  and  (iii)  whose
quotations  appear on page 3750 of the  Telerate  screen on the  relevant  LIBOR
Determination Date.

     "Regular  Certificates":  The Class X-1A, Class X-1B, Class X-2, Class A-1,
Class A-2A, Class A-2B, Class A-2C, Class A-2D, Class B, Class C, Class D, Class
E, Class F, Class G and Class H Certificates.

     "Regulation D": Regulation D under the Act.

     "Related  Certificate" and "Related Middle-Tier Regular Interest":  For any
Class of Middle-Tier Regular Interest, the related Certificates set forth below,
and for any Class of Certificates  (other than the Class X-1A, Class X-1B, Class
X-2, Class M, Class Q, Class R, Class MR and Class LR Certificates), the related
Class of Middle-Tier Regular Interest set forth below:

                                                 Related Middle-Tier
           Related Certificate                   Regular Interest
           -------------------                   ----------------
           Class A-1.........................    Class MA-1
           Class A-2A........................    Class MA-2A
           Class A-2B........................    Class MA-2B
           Class A-2C........................    Class MA-2C
           Class A-2D........................    Class MA-2D
           Class B...........................    Class MB
           Class C...........................    Class MC
           Class D...........................    Class MD
           Class E...........................    Class ME
           Class F...........................    Class MF
           Class G...........................    Class MG
           Class H...........................    Class MH

     "Related  Individual  Loan"  Each of the eight  individual  mortgage  loans
comprising  the Cadillac  Fairview Pool Loan,  each as set forth on the Mortgage
Loan Schedule.

     "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 Master  Servicer on behalf of the Trust Fund  through  foreclosure,  deed in
lieu of foreclosure or otherwise.

     "Repurchase  Price": With respect to a Mortgage Loan (or Related Individual
Loan, in the case of the Cadillac Fairview Pool Loan) or the Montehiedra Partner
Loans shall be equal to the sum of:

        (i)     the  outstanding  principal  balance of such  Mortgage  Loan (or
                Related  Individual  Loan, in the case of the Cadillac  Fairview
                Pool Loan) or the  Montehiedra  Partner  Loans as of the date of
                purchase;

        (ii)    all  accrued  and  unpaid  interest  on such  Mortgage  Loan (or
                Related  Individual  Loan, in the case of the Cadillac  Fairview
                Pool Loan) at the related  Mortgage Rate, or with respect to the
                Montehiedra Partner Loans, at the related interest rate thereon,
                in effect from time to time,  to but not  including the Due Date
                in the Collection Period of purchase;

        (iii)   all related  unreimbursed  Property  Advances  plus  accrued and
                unpaid interest on all related Advances at the Advance Rate, and
                with respect to the  Montehiedra  Partner  Loans,  any costs and
                expenses  currently  reimbursable  to  the  Master  Servicer  or
                Trustee with  respect  thereto,  and accrued and unpaid  Special
                Servicing  Fees  allocable  to such  Mortgage  Loan (or  Related
                Individual  Loan,  in the  case of the  Cadillac  Fairview  Pool
                Loan); and

        (iv)    all reasonable out-of-pocket expenses reasonably incurred by the
                Master  Servicer,  the  Special  Servicer,  the  Seller  and the
                Trustee in respect of the breach  giving rise to the  repurchase
                obligation,   including   any   expenses   arising  out  of  the
                enforcement of the repurchase obligation, which are reimbursable
                to such parties pursuant to the terms herein.

     "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 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.  To the extent not  inconsistent  with the related  Mortgage Loan,
each such Reserve Account shall be an Eligible Account.

     "Reserve Percentage":  For any day, the stated maximum rate (expressed as a
decimal)  in  effect  on such day at which  reserves  (including  any  marginal,
supplemental  or emergency  reserves)  are required to be  maintained  under the
Federal  Reserve  Regulation  D by a member bank of the Federal  Reserve  System
against  "Eurocurrency  liabilities"  (as such term is used in  Federal  Reserve
Regulation D) but without the benefit of, or credit for,  proration,  exemptions
or offsets  that might  otherwise  be available to such member bank from time to
time under Federal Reserve Regulation D. The reserve percentage will reflect any
other  reserves  required to be  maintained  by such member bank against (i) any
category of liabilities  which  includes  deposits by reference to LIBOR for the
AAPT LIBOR  Components  is to be determined or (ii) any category of extension of
credit  or other  assets  that  includes  the  AAPT  LIBOR  Components,  but not
including any risk-based or other capital requirements relating to extensions of
credit.  The  Reserve  Percentage  shall be  expressed  as a decimal and rounded
upward, if necessary,  to the nearest 1/100th of one percent,  and shall include
marginal,  emergency,  supplemental,  special  and  other  reserve  percentages.
Initially the Reserve Percentage shall be zero.

     "Residual Certificates": The Class R, Class MR and LR Certificates.

     "Responsible  Officer":  Any officer of the  Asset-Backed  Securities Trust
Services  Group 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 Master Servicer
by the  Trustee  and the  Fiscal  Agent,  as such  list may from time to time be
amended.

     "Responsible  Party":  Each of GSMC and GMACCM, in their capacity of making
certain   representations   and  warranties  in  the  Loan  Sale  Agreement  and
Responsible Party Agreement, respectively.
 
     "Responsible  Party Agreement":  That certain  Responsible Party Agreement,
dated as of August 11, 1997, between GMACCM and GSMC.

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

     "Revised  Mortgage  Rate":  With respect to any Mortgage  Loan, the revised
Mortgage Rate on each such  Mortgage Loan (in the absence of a default),  as set
forth on the Mortgage Loan Schedule.

     "Ritz Plaza Loan":  The Mortgage  Loan  identified as No. 7 on the Mortgage
Loan Schedule.

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

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

     "Scheduled Final  Distribution  Date":  The Distribution  Date occurring in
July 2027.

     "Securities  Legend":  With  respect to each  Private  Global  Certificate,
Residual Certificate or any Individual Certificate, the legend set forth in, and
substantially in the form of, Exhibit F hereto.

     "Seller":  GS Mortgage Securities  Corporation II, a Delaware  corporation,
and its successors and assigns.

     "Sequential Pay Certificates": The Class A-1, Class A-2A, Class A-2B, Class
A-2C, Class A-2D, Class B, Class C, Class D, Class E, Class F, Class G and Class
H Certificates collectively.
 
     "Servicing  Fee":  With respect to each Mortgage  Loan and the  Montehiedra
Partner Loans and for any  Distribution  Date, an amount equal to the product of
(i) the related  Servicing  Fee Rate  (converted to a monthly rate) and (ii) the
Stated  Principal  Balance of such Mortgage Loan or aggregate  Stated  Principal
Balance  in the case of the  Montehiedra  Partner  Loans;  provided,  that  such
amounts  shall be computed on the same basis  (i.e.,  30/360 or  actual/360)  as
interest is calculated on the related  Mortgage Loan or the Montehiedra  Partner
Loans, as the case may be. Such amount includes the compensation  payable to the
Master Servicer and the Trustee Fee. With respect to any  Distribution  Date, to
the  extent  that  there are  Prepayment  Interest  Shortfalls  with  respect to
Principal  Prepayments  received  during  the  related  Collection  Period,  the
Servicing Fee to which the Master  Servicer would  otherwise be entitled to with
respect to all the Mortgage Loans for such  Distribution  Date (but not the fees
payable to the Special  Servicer,  the Trustee or the Rating  Agencies) shall be
reduced up to the amount  sufficient  to fully offset such  Prepayment  Interest
Shortfalls.

     "Servicing  Fee Rate":  A rate equal to: (a) with  respect to the  Cadillac
Fairview  Pool Loan,  0.0385% per annum;  (b) with respect to the Century  Plaza
Towers Loan, 0.0335% per annum; (c) with respect to each of the 380 Madison Loan
and the Ritz Plaza Loan,  0.0485% per annum;  (d) with respect to each Component
of the AAPT Pool Loan and with respect to the CAP Pool Loan,  0.0585% per annum;
(e) with respect to the Whitehall Pool Loan, 0.0735% per annum; (f) with respect
to the  Montehiedra  Loan,  0.0635%  per  annum;  and (g)  with  respect  to the
Montehiedra  Partner  Loans,  except as set forth in clause  (ii),  0.0635%  per
annum; and (ii) from and after the date the Master Servicer  forecloses upon the
Montehiedra Pledge Collateral, 0.2135% per annum.

     "Servicing Officer":  Any officer or employee of the Master 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 Master Servicer or the Special Servicer,  as applicable,  as such
list may from time to time be amended.

     "Servicing  Standard":  With  respect  to the  Master  Servicer  or Special
Servicer shall mean the servicing of the Mortgage  Loans by the Master  Servicer
or Special  Servicer in the best  interests of and for the benefit of all of the
Certificateholders  (as determined by the Master Servicer or Special Servicer as
the case may be, in the exercise of its good faith and 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 and diligence as is
normal and usual in its general mortgage  servicing and REO property  management
activities  on behalf of third  parties  or on behalf of  itself,  whichever  is
higher, with respect to mortgage loans and REO properties that are comparable to
those for which it is  responsible  hereunder,  and in each event with a view to
the timely collection of all scheduled  payments of principal and interest under
the Mortgage  Loans or, if a Mortgage  Loan comes into and  continues in default
and if, in the good faith and reasonable  judgment of the Special  Servicer,  no
satisfactory  arrangements  can be made  for the  collection  of the  delinquent
payments,  the  maximization  of the  recovery  on  such  Mortgage  Loan  to the
Certificateholders  (as a  collective  whole)  on a  present  value  basis  (the
relevant  discounting of anticipated  collection that will be  distributable  to
Certificateholders to be performed at the related Net Mortgage Rate), but in any
case without regard to:

        (i)     any known  relationship  that the Master  Servicer,  the Special
                Servicer or any Affiliate of the Master  Servicer or the Special
                Servicer may have with any Borrower or any other parties to this
                Agreement;

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

        (iii)   the Master Servicer's or Special  Servicer's  obligation to make
                Advances;

        (iv)    the right of the Master  Servicer (or any Affiliate  thereof) or
                the Special Servicer (or any Affiliate thereof), as the case may
                be, to receive reimbursement of costs, or the sufficiency of any
                compensation  for its services  hereunder or with respect to any
                particular transaction; or

        (v)     the ownership,  servicing or management for others or itself, by
                the  Master  Servicer  or the  Special  Servicer  of  any  other
                mortgage loans or properties or any of the Affiliate Loans;

provided,  however,  that in the event of any  conflict of interest  between the
interests of the holders of Certificates other than the Class M Certificates and
the  interests  of the holders of the Class M  Certificates,  subject to Section
3.28(a), the Master Servicer shall service the Mortgage Loans solely in the best
interests of the holders of the Certificates other than the Class M Certificates
in accordance with the terms of this Servicing Standard.

     With respect to the  Montehiedra  Partner Loans,  the "Servicing  Standard"
shall be the standard set forth in Section 3.28(a) hereof.

     "Special Event Report": As defined in Section 3.20.

     "Special  Servicer":  (i) GMACCM with respect to the Mortgage Loans,  other
than the Century Plaza Towers Loan and the Whitehall Pool Loan, and (ii) AMRESCO
Management, Inc., a Texas corporation,  with respect to the Century Plaza Towers
Loan and the Whitehall Pool Loan, or any successor Special Servicer appointed as
provided herein.

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

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

     "Special Servicing Compensation": With respect to any Mortgage Loan, any of
the Special  Servicing Fee, the Special  Servicing  Rehabilitation  Fee, and the
Liquidation 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 Interest Accrual 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;  provided,
that such amounts  shall be computed on the basis of the same  principal  amount
and for the same period  respecting  which any related  interest  payment due or
deemed due on the related  Mortgage  Loan or  Component  is  computed;  provided
further,  that  such  fee  for  the  first  Interest  Accrual  Period  shall  be
appropriately  prorated  to  reflect  the fact that the first  Interest  Accrual
Period is less than a full month.

     "Special Servicing Fee Rate": A rate equal to 0.35% per annum.

     "Special  Servicing  Rehabilitation  Fee": As to any Mortgage Loan that has
been a Specially Serviced Mortgage Loan, on the occasion that such Mortgage Loan
has not been a Specially Serviced Mortgage Loan for three consecutive Collection
Periods (or 12 consecutive  Collection  Periods in the case of any Mortgage Loan
which became a Specially  Serviced  Mortgage  Loan as a result of  circumstances
described in clauses (iii) through (vii) of the definition  thereof),  an amount
equal to 0.75% of the highest  Stated  Principal  Balance of such  Mortgage Loan
while it was a Specially Serviced Mortgage Loan;  provided,  however,  that such
Special  Servicing  Rehabilitation  Fee shall be due only once for each Mortgage
Loan during the term of this Agreement.

     "Specially  Serviced Mortgage Loan":  Subject to Section 3.24, any Mortgage
Loan with respect to which:

        (i)     the  related  Borrower  has not  made  two  consecutive  Monthly
                Payments (and has not cured at least one such Delinquency by the
                next  Due Date  under  the  related  Mortgage  Loan);  provided,
                however,  that,  with respect to any of the Mortgage  Loans with
                respect to which the  Master  Servicer  owns any  portion of the
                related  Affiliate  Loan,  such  Mortgage  Loan  shall  become a
                Specially  Serviced  Mortgage Loan immediately upon any monetary
                default under such Mortgage Loan;

        (ii)    the Master Servicer,  the Special  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 Master  Servicer an
                inability  to pay or a hardship in paying the  Mortgage  Loan in
                accordance with its terms;

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

        (vi)    a default of which (A) the  Master  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; or

        (vii)   in the  opinion  of the  Master  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) and (ii)
above,  when the Borrower  thereunder  has brought the Mortgage Loan current and
thereafter made three  consecutive  full and timely Monthly  Payments  including
pursuant to any workout of the Mortgage Loan;

     (b) 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 Master Servicer; or

     (c) with respect to the circumstances  described in clause (vi) above, when
such default is cured;  provided, in any case, 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  (other than
the Class A-1,  Class X-1A,  Class X-1B,  Class H, Class M, Class Q and Residual
Certificates) is a per annum rate as set forth below:

                  Class                                       Spread Rate
                  -----                                       -----------
                  Class A-2A...............................   0.15%
                  Class A-2B...............................   0.20%
                  Class A-2C...............................   0.25%
                  Class A-2D...............................   0.30%
                  Class B..................................   0.35%
                  Class C..................................   0.40%
                  Class D..................................   0.45%
                  Class E..................................   0.50%
                  Class F..................................   0.55%
                  Class G..................................   0.60%

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

     "Stated Principal Balance": With respect to any Mortgage Loan, Component or
Related  Individual Loan, at any date of  determination,  an amount equal to (a)
the principal balance as of the Cut-Off Date of such Mortgage Loan, Component or
Related  Individual Loan, minus (b) the sum of (i) the principal portion of each
Monthly Payment or, if applicable, Extended Monthly Payment due on such Mortgage
Loan,  Component or Related  Individual Loan after the Cut-Off Date and prior to
such date of  determination,  if received  from the  Borrower or advanced by the
Master  Servicer,  the Special  Servicer,  Trustee,  or Fiscal  Agent,  (ii) all
Balloon  Payments,  voluntary and  involuntary  principal  prepayments and other
unscheduled  collections  of principal  received  with respect to such  Mortgage
Loan,  Component  or  Related  Individual  Loan,  to the extent  distributed  to
Certificateholders  or applied to other  payments  required under this Agreement
before such date of determination  and (iii) any adjustment  thereto as a result
of a  reduction  of  principal  by a  bankruptcy  court  or  as  a  result  of a
modification  reducing the principal amount due on such Mortgage Loan, Component
or Related  Individual  Loan. The Stated  Principal  Balance of a Mortgage Loan,
Component or Related  Individual Loan with respect to which title to the related
Mortgaged Property has beeo acquired by the Trust Fund 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,  Component or
Related  Individual Loan. The Stated Principal  Balance of a Specially  Serviced
Mortgage  Loan with  respect  to which  the  Special  Servicer  has made a Final
Recovery  Determination is zero. The Stated Principal Balance of the Montehiedra
Partner Loans at any date of  determination  is its principal  balance as of the
Cut-Off Date, minus the sum of all principal payments received from the Borrower
after the Cut-Off Date and any adjustments thereto as a result of a reduction of
principal by a bankruptcy  court or as a result of a  modification  reducing the
principal amount of the Montehiedra Partner Loans.

     "Subordinate Certificates":  Any of the Class B, Class C, Class D, Class E,
Class F, Class G and Class H Certificates.

     "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 H 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,  Middle-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.

     "Telerate  Page  3750":  The display  designated  as "Page 3750" on the Dow
Jones  Telerate  Service  (or such other page as may  replace  Page 3750 on that
service  or such other  service  as may be  nominated  by the  British  Bankers'
Association  as the  information  vendor for the purpose of  displaying  British
Bankers' Association Interest Settlement Rates for U.S. Dollar deposits).

     "Terminated 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.

     "380 Madison Loan":  The Mortgage Loan  identified as No. 4 on the Mortgage
Loan Schedule.

     "Transfer":  Any direct or indirect transfer or other form of assignment of
any Ownership Interest in a Class R, Class MR 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 and the  Montehiedra  Partner
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 and the  Montehiedra  Partner
Loans due after the Cut-Off  Date;  (iii) any REO  Property;  (iv) all  revenues
received in respect of any REO Property;  (v) any property acquired on behalf of
the Trust Fund through foreclosure on the Montehiedra  Pledged Collateral;  (vi)
the Master 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;  (vii) any Assignments of Leases,  Rents and
Profits and any security agreements;  (viii) any indemnities or guaranties given
as additional security for any Mortgage Loans and the Montehiedra Partner Loans;
(ix) all assets deposited in the Lock-Box  Accounts,  Escrow  Accounts,  Reserve
Accounts  (to the  extent  such  assets in such  accounts  are not assets of the
respective  Borrowers),  the Collection Account, the Class M Collection Account,
the Lower-Tier  Distribution Account, the Middle-Tier  Distribution Account, the
Upper-Tier  Distribution  Account, the Excess Interest Distribution Account, the
Interest  Reserve  Account,  the  Class  Q  Distribution  Account,  the  Class M
Distribution Account and any REO Account including  reinvestment income thereon;
(x) any environmental indemnity agreements relating to the Mortgaged Properties;
(xi) the rights and remedies under the Loan Sale  Agreement;  (xii) the proceeds
of any of the  foregoing  (other  than any  interest  earned on  deposits in the
Lock-Box Accounts, Escrow Accounts, and any Reserve Accounts, to the extent such
interest  belongs  to the  related  Borrower);  (xiii) the  Montehiedra  Partner
Guarantee;  and (xiv) all of the mortgagee's right, title and interest under any
Interest Rate Cap Agreement.

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

     "Trustee":  LaSalle National Bank, a national banking  association,  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 the  Montehiedra
Partner  Loans 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, or the
aggregate  Stated  Principal  Balance  with respect to the  Montehiedra  Partner
Loans, as applicable; provided, that such amounts shall be computed on the basis
of the same  principal  amount  and for the same  period  respecting  which  any
related  interest  payment  due or deemed due on the  related  Mortgage  Loan or
Component is computed;  provided  further,  that such fee for the first Interest
Accrual  Period  shall be  appropriately  prorated  to reflect the fact that the
first Interest Accrual Period is less than a full month.

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

     "Underwriter": Goldman, Sachs & Co.

     "Unscheduled  Payments":  With respect to a Mortgage  Loan and a Collection
Period,   all  Net  Liquidation   Proceeds,   Net  Insurance  Proceeds  and  net
condemnation   proceeds   payable  under  such  Mortgage   Loan,  any  Principal
Prepayment,  the purchase price of any Mortgage Loan that is purchased  pursuant
to Sections 3.18 or 9.01,  and any other  payments under or with respect to such
Mortgage  Loan not  scheduled to be made,  but  excluding  Prepayment  Premiums,
Excess Interest,  Default  Interest,  the Repurchase Price paid for any Mortgage
Loan  pursuant  to Section  2.03,  and any amount  paid in  connection  with the
release of the related Mortgaged Properties through defeasance.

     "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 Master Servicer.  Updated  Appraisals
shall be conducted by an MAI appraiser selected by 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(b),  which shall be entitled "LaSalle National Bank, as Trustee,
in trust for  Holders  of GS  Mortgage  Securities  Corporation  II,  Commercial
Mortgage Pass-Through  Certificates,  Series 1997-GL I, Middle-Tier Distribution
Account" and which must be an Eligible Account.

     "Upper-Tier   REMIC":  A  segregated  asset  pool  within  the  Trust  Fund
consisting of the Middle-Tier Regular Interests, the Class X-1A Strip (including
all  proceeds  thereof)  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 Q,  Class M,
Class R, Class MR and Class LR Certificates, (b) 0.25%, in the case of the Class
X-1A  Certificates  until the Distribution Date in July 2000, and 0% thereafter,
0% in the case of the Class X-1B  Certificates  until the  Distribution  Date in
July  2000,  and  0.25%  thereafter,  and  2.0%,  in the case of the  Class  X-2
Certificates;  provided that the Voting Rights of each of the Class X-1A,  Class
X-1B and Class X-2  Certificates  shall be reduced to zero upon the reduction of
the Notional Amount of each such Class to zero (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-1, Class A-2A,  Class A-2B,  Class A-2C,  Class A-2D,
Class B, Class C, Class D, Class E, Class F, Class G and Class H 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 Principal Amount of any such Class (which will
be reduced for this  purpose by the amount of any  Appraisal  Reduction  Amounts
notionally  allocated to such Class, if applicable) and the denominator of which
is equal to the  aggregate  outstanding  Certificate  Principal  Amounts  of all
Classes of Certificates. 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;  provided,  however,  that for the purpose of
selecting or terminating a Special Servicer, no Voting Rights shall be allocated
to any  Certificateholder  that is also  the  direct  or  indirect  owner of any
Affiliate  Loan,  and for the  purpose of  directing  the actions of the Special
Servicer  with respect to a specific  Mortgage  Loan,  no Voting Rights shall be
allocated to any Certificateholder  that is also the direct or indirect owner of
any related  Affiliate Loan. 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.

     "Whitehall  Pool  Loan":  The  Mortgage  Loan  identified  as No.  6 on the
Mortgage Loan Schedule.

     "Withheld Amounts": As defined in Section 3.25.


     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 shall
be made in  accordance  with the terms of the related  Note and  Mortgage or, if
such documents do not specify the basis upon which interest accrues thereon,  on
the basis of the actual number of days in each month and a 360-day year.

     (b) The portion of any Insurance  Proceeds and Net Liquidation  Proceeds in
respect of a Mortgage Loan  allocable to principal  shall equal the total amount
of such proceeds minus (a) any portion thereof  payable to the Master  Servicer,
the Special Servicer, the Trustee or the Fiscal Agent pursuant to the provisions
of this Agreement and (b) a portion  thereof equal to the interest  component of
the Monthly  Payment or  Extended  Monthly  Payment,  as the case may be, at the
related Net  Mortgage  Rate from the date as to which  interest was last paid by
the Borrower up to but not  including the Due Date in the  Collection  Period in
which such proceeds are received.

     (c) For purposes of distribution of Prepayment Premiums pursuant to Section
4.01(c) on any  Distribution  Date,  the Class of  Certificates  as to which any
prepayment  shall  be  deemed  to be  distributed  shall  be  determined  on the
assumption  that the portion of the  Principal  Distribution  Amount paid to the
Certificates  on such  Distribution  Date in respect of principal  shall consist
first of scheduled payments included in the definition of Principal Distribution
Amount and second of prepayments included in such definition.

     (d) Any  Mortgage  Loan  payment is deemed to be  received on the date such
payment is actually  received by the Master  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.

     (e) Any  amounts  received  in  respect  of a  Mortgage  Loan as to which a
default has occurred 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 this  Agreement,  references  to the  most  or next  most
subordinate Class of Certificates outstanding at any time shall mean the most or
next most subordinate  Class of Certificates then outstanding as among the Class
A-1, Class A-2A,  Class A-2B,  Class A-2C,  Class A-2D,  Class X-1A, Class X-1B,
Class  X-2,  Class B,  Class C,  Class D,  Class E, Class F, Class G and Class H
Certificates  and the Class M  Certificates  shall not be  considered  senior or
subordinate  to any  other  Class  of  Certificates  for such  purposes  herein;
provided,  however,  that for purposes of determining the most subordinate Class
of  Certificates,  in the event that the Class A Certificates are the only Class
of Certificates  outstanding  (other than the Class X-1A, Class X-1B, Class X-2,
Class Q, Class LR, Class MR or Class R  Certificates),  the Class A Certificates
and the Class  X-1A,  Class  X-1B and Class X-2  Certificates  together  will be
treated as the most  subordinate  Class of  Certificates.  For  purposes of this
Agreement,  each Class of Certificates  other than the Class Q, Class LR , Class
MR,  and Class R  Certificates  shall be deemed  to be  outstanding  only to the
extent its respective  Certificate  Principal  Amount or Notional Amount has not
been reduced to zero;  provided,  however,  that  notwithstanding the foregoing,
solely for the purpose of  distributing  Excess  Interest in accordance with the
terms and priorities  set forth in Section  4.01(e),  any Class of  Certificates
entitled to  distributions  of Excess Interest shall continue to be deemed to be
outstanding  for so long as the Mortgage  Loans with respect to which such Class
is entitled to distributions of Excess Interest received therefrom (as set forth
in Section  4.01(e)) remain  outstanding.  For purposes of this  Agreement,  the
Class Q Certificates  shall be deemed to be outstanding so long as there are any
Certificates  outstanding,  the  Class M  Certificates  shall  be  deemed  to be
outstanding  so long as the  Montehiedra  Partner Loans are  outstanding  or all
property acquired by the Trust with respect thereto has not been liquidated, and
the  Class  R,  Class  MR and  Class  LR  Certificates  shall  be  deemed  to be
outstanding  so long as the Trust  REMICs have not been  terminated  pursuant to
Section 9.01.



<PAGE>




                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;

                        ORIGINAL ISSUANCE OF CERTIFICATES


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

     The Seller,  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 Seller in and to the Mortgage Loans and the Montehiedra  Partner
Loans,  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 Seller,  and all
Reserve  Accounts,  Lock-Box  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 and the  Montehiedra  Partner  Loans  other than
interest and principal  due on or prior to the Cut-Off Date. In connection  with
such  transfer  and  assignment,  the Seller  shall  make a cash  deposit to the
Collection  Account  in an  amount  equal  to  the  Cash  Deposit.  The  Seller,
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 Seller in,
to and under the Loan Sale Agreement and the Responsible  Party  Agreement.  The
Seller shall cause the Reserve Accounts and Lock-Box  Accounts to be transferred
to and held in the name of the  Master  Servicer  on  behalf of the  Trustee  as
successor to the applicable Originator.

     In connection  with such transfer and  assignment,  the Seller shall, on or
prior to the Closing  Date,  deliver to, and deposit  with,  the  Custodian  (on
behalf of the Trustee), with copies to the Master Servicer and Special Servicer,
the  following  documents or  instruments  with respect to each Mortgage Loan so
assigned:

        (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 for the  Commercial  Mortgage
                Pass-Through  Certificates,  Series 1997-GL I, without recourse"
                which  Note  and all  endorsements  thereon  shall,  unless  the
                Mortgage Loan was originated by the related  Originator,  show a
                complete chain of endorsement from the related Originator to the
                Trustee  provided  that with  respect  to the Ritz  Plaza  Loan,
                instead  of the  foregoing,  the  Seller  shall  deliver  to the
                Trustee  the  original   Note   Modification   and   Restatement
                Agreement,  dated as of April 25,  1997,  in which  the  related
                Borrower and lender  amend and restate  prior notes held by such
                lender with a form of restated note attached thereto, and ratify
                and confirm the Borrower's obligations under such restated note,
                and  an  original  assignment  of  such  Note  Modification  and
                Restatement Agreement to the Trustee;

        (ii)    the original  recorded  Mortgage or counterpart  thereof showing
                the related  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  (except with respect to the  Montehiedra  Loan, with
                respect  to  which  no  recordation  shall  occur)  to  "LaSalle
                National   Bank,   as  Trustee  for  the   Commercial   Mortgage
                Pass-Through Certificates, Series 1997-GL I, 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 the 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 (except
                with respect to the  Montehiedra  Loan, with respect to which no
                UCC financing statements have been filed);

        (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) (except with
                respect to any Mortgaged  Property  located in Puerto Rico where
                no recordation shall occur);

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

        (x)     copies of the original  Management  Agreements,  if any, for the
                Mortgaged Properties and any consents of manager;

        (xi)    a copy of the related ground lease, if any, as amended,  for the
                Mortgaged Properties, 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 is separate from the Mortgage
                or Loan Agreement,  a copy thereof;  with respect to the Reserve
                Accounts  and  Lock-Box  Accounts,  if any,  a copy of the UCC-1
                financing statements,  if any, submitted for filing with respect
                to the  related  Originator's  security  interest in the Reserve
                Accounts and Lock-Box  Accounts and all funds contained  therein
                (and UCC-2 or 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 Trustee shall, to the extent
possession thereof has been delivered to it by the Seller (or its designee),  at
the expense of the Seller,  (1) record (a) each Assignment of Mortgage  referred
to in Section  2.01(iii) which has not yet been submitted for recording  (except
with respect to any  Assignment of Mortgage  relating to the  Montehiedra  Loan,
which Assignment of Mortgage shall not be recorded) 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  (except with respect to any  Reassignment  of
Assignment of Leases,  Rents and Profits relating to the Montehiedra Loan, which
Reassignment of Assignment of Leases,  Rents and Profits shall not be recorded);
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  (except  with
respect to any UCC financing  statement  relating to the Montehiedra Loan, which
UCC financing  statements  shall not be filed).  The Trustee 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 Seller, or the Trustee, at
the request and  expense of the Seller,  shall use its best  efforts to promptly
prepare a substitute  document for signature by the Seller,  and  thereafter the
Trustee shall cause each such document to be duly  recorded.  The Trustee 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 Seller 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  Seller  will
promptly  deliver to the Custodian the related  original title insurance  policy
upon receipt thereof. The Seller shall promptly cause the UCC-1's referred to in
Section  2.01(v),  if not already filed,  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  Seller  shall pay all
recording  fees  of  the  Trustee  and  shall  reimburse  the  Trustee  for  all
out-of-pocket  expenses  incurred  and  filing  fees  paid  by  the  Trustee  in
connection with its obligations under this paragraph. Copies of such recorded or
filed  documents  shall be delivered to the Master Servicer by the Seller or the
Trustee, as applicable.

     In connection  with such transfer and  assignment,  the Seller shall, on or
prior to the Closing  Date,  deliver to, and deposit  with,  the  Custodian  (on
behalf of the Trustee), with copies to the Master Servicer and Special Servicer,
each of the Loan  Documents  comprising  the Mortgage  File for the  Montehiedra
Partner Loans.

     On or promptly following the Closing Date, the Trustee shall, to the extent
possession thereof has been delivered to it by the Seller, at the expense of the
Seller,  file each UCC-3 financing  statement referred to in Exhibit I which has
not yet been  submitted for filing.  In the event that any such document is lost
or returned unrecorded because of a defect therein,  the Seller, or the Trustee,
at the request and expense of the Seller, shall use its best efforts to promptly
prepare a substitute  document for signature by the Seller,  and  thereafter the
Trustee shall cause each such document to be duly  recorded.  The Trustee 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 the event the public  recording  office  retains  the  original  UCC-3
financing statement after it has been recorded, the obligations hereunder of the
Seller shall be deemed to have been  satisfied upon delivery to the Custodian of
a copy of such UCC-3  financing  statement,  certified  by the public  recording
office to be a true and complete  copy of the  recorded  original  thereof.  The
Seller shall promptly cause the UCC-1s  referred to in Exhibit I, if not already
filed,  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 Seller shall pay all recording fees of the Trustee and shall
reimburse the Trustee for all  out-of-pocket  expenses  incurred and filing fees
paid by the Trustee in connection  with its  obligations  under this  paragraph.
Copies of such recorded or filed  documents shall be delivered to the Trustee by
the Seller or the Trustee, as applicable.

     All original  documents  relating to the Mortgage Loans or the  Montehiedra
Partner  Loans which are not delivered to the Custodian are and shall be held by
the Seller, the Trustee or the Master 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 Seller cannot  deliver any original or certified  recorded  document
described  in Section  2.01 on the Closing  Date,  the Seller 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 Seller 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  Seller's  receipt  thereof).  By its  execution  and  delivery of this
Agreement,  the Trustee  acknowledges the assignment to it of the Mortgage Loans
and the Montehiedra Partner 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 and
the Montehiedra Partner Loans, upon the conditions herein set forth, for the use
and benefit of all present and future Certificateholders.  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 the  Environmental  Reports referred
to in clause  (ix) of  Section  2.01  which  shall be  delivered  to the  Master
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) and (viii) and (x) through  (xv),  as  identified to it in
writing by the Seller) and any original  recorded  documents  referred to in the
first  sentence of this Section 2.02 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 or the Montehiedra Partner Loans,
as applicable.  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 or the  Montehiedra  Partner Loans,  as
applicable,  appear  not to be  what  they  purport  to be or  have  been  torn,
mutilated or otherwise defaced,  the Trustee shall promptly so notify the Seller
and the  applicable  Responsible  Party by providing a written  report,  setting
forth for each affected  Mortgage Loan (or the Montehiedra  Partner Loan),  with
particularity,  the  nature of the  defective  or missing  document.  The Seller
shall, or shall cause the applicable  Responsible Party to, deliver an executed,
recorded or undamaged document, as applicable, within 90 days of receipt of such
notice 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
Seller shall, or shall cause the applicable Responsible Party to, repurchase the
related  Mortgage  Loan in the manner and within  the time  period  provided  in
Section 2.03. None of the Master Servicer,  the Special Servicer and the 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.

     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 and the Montehiedra  Partner 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 Seller

     (a) The Seller hereby represents and warrants that:

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

        (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)   This  Agreement has been duly and validly  authorized,  executed
                and delivered by the Seller 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 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 will not  conflict
                with  any  provision  of its  certificate  of  incorporation  or
                bylaws, or any law or regulation to which the Seller 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 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;

        (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; and

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

     (b) 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 Master Servicer.

     (c) Upon  discovery  by the  Custodian,  the Master  Servicer,  the Special
Servicer,  or the Trustee of a breach of any  representation  or warranty of the
applicable Responsible Party in the Loan Sale Agreement or the Responsible Party
Agreement,  as the  case  may  be,  with  respect  to any  Mortgage  Loan or the
Montehiedra  Partner Loans, as the case may be, 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 applicable Responsible
Party and the  Seller,  and such  Responsible  Party  shall,  to the extent such
Responsible  Party is obligated to cure or repurchase the related  Mortgage Loan
(or Related  Individual Loan with respect to the Cadillac Fairview Pool Loan) or
the  Montehiedra  Partner Loans, as the case may be, under the terms of the Loan
Sale Agreement or the Responsible  Party  Agreement,  as the case may be, either
cure such breach or repurchase  said Mortgage Loan (or Related  Individual  Loan
with  respect to the Cadillac  Fairview  Pool Loan) or the  Montehiedra  Partner
Loans, as the case may be, at the Repurchase Price within 90 days of the receipt
of  notice  of the  breach;  it being  understood  and  agreed  that none of the
Custodian,  the Master Servicer,  the Special  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 or  non-conformity  is
capable  of being  cured but not within  such 90 day  period and the  applicable
Responsible  Party has commenced and is diligently  proceeding  with the cure of
such breach or  non-conformity  within  such 90 day period  (other than a breach
that would cause a related  Mortgage  Loan to qualify as a Qualified  Mortgage),
the  applicable  Responsible  Party shall have an additional 90 days to complete
such cure; provided, further, that with respect to such additional 90 day period
such  Responsible  Party shall have  delivered an officer's  certificate  to the
Trustee  and the Master  Servicer  setting  forth the reason  such breach is not
capable of being cured  within the initial 90 day period and what  actions  such
Responsible  Party is pursuing in  connection  with the cure thereof and stating
that such  Responsible  Party  anticipates that such breach will be cured within
the additional 90 day period.

     (d) Upon receipt by the Master  Servicer  from the  applicable  Responsible
Party of the  Repurchase  Price for the  repurchased  Mortgage  Loan (or Related
Individual  Loan  with  respect  to the  Cadillac  Fairview  Pool  Loan)  or the
Montehiedra Partner Loans, as the case may be, the Master 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 Master Servicer of the Repurchase Price and the deposit of
the  Repurchase  Price into the  Collection  Account  pursuant  to this  Section
2.03(d), release or cause to be released to the applicable Responsible Party 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 Master  Servicer to vest in the applicable  Responsible
Party any  Mortgage  Loan (or  Related  Individual  Loan,  with  respect  to the
Cadillac  Fairview Pool Loan) or the Montehiedra  Partner Loans, as the case may
be, released pursuant hereto, and any rights of the applicable Responsible Party
in, to and under the Loan Sale Agreement or Responsible Party Agreement,  as the
case may be, as it relates to such  Mortgage  Loan (or Related  Individual  Loan
with  respect to the Cadillac  Fairview  Pool Loan) or the  Montehiedra  Partner
Loans,  as the case may be, that were  initially  transferred  to the Trust Fund
under  Section  2.01,  and the  Trustee  and the Master  Servicer  shall have no
further responsibility with regard to such Mortgage File.

     (e) In the event that the applicable  Responsible  Party incurs any expense
in connection with curing a breach of a representation  or warranty  pursuant to
Section 2.03(c) which also constitutes a default under the related Mortgage Loan
or the  Montehiedra  Partner Loans, as the case may be, such  Responsible  Party
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
Master  Servicer  shall use reasonable  efforts in recovering,  or assisting the
applicable Responsible Party in recovering, from the related Borrower the amount
of any such expenses.


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

     (a) The Master  Servicer,  in its  capacity  as Master  Servicer,  and with
respect to GMACCM in its  capacity as Special  Servicer  hereunder,  the Special
Servicer, hereby represents,  warrants and covenants that as of the Closing Date
or as of such date specifically provided herein:

        (i)     The Master  Servicer and, with respect to GMACCM in its capacity
                as Special Servicer, the Special Servicer, is a corporation duly
                organized, validly existing, and in good standing under the laws
                of the  State of  California;  the  Master  Servicer  and,  with
                respect  to GMACCM in its  capacity  as  Special  Servicer,  the
                Special  Servicer,  is and throughout the term of this Agreement
                shall  remain  to  the  extent  necessary  duly  authorized  and
                qualified to transact in the  jurisdiction  where any  Mortgaged
                Property  (other  than  the  Mortgaged   Property  securing  the
                Montehiedra  Loan) is located any and all business  contemplated
                by this  Agreement;  the Master  Servicer  and,  with respect to
                GMACCM  in  its  capacity  as  Special  Servicer,   the  Special
                Servicer,  possesses and shall continue to possess all requisite
                authority, power, licenses, permits, franchise, and approvals to
                conduct its  business and to execute,  deliver,  and comply with
                its obligations under this Agreement;

        (ii)    The  execution  and  delivery of this  Agreement  and the Master
                Servicer's and with respect to GMACCM in its capacity as Special
                Servicer,  the Special Servicer's  performance of and compliance
                with  the  terms  hereof  in the  manner  contemplated  by  this
                Agreement  will not violate the  Articles  of  Incorporation  or
                By-Laws  of  the  Master  Servicer  or  the  Special   Servicer,
                respectively,  or any other instrument governing its operations,
                or any laws, regulations,  orders or decrees of any governmental
                authority  applicable  to the  Master  Servicer  or the  Special
                Servicer,  respectively,  and will not  constitute a default (or
                any event  which,  with  notice or lapse of time or both,  would
                constitute a default)  under any contract,  agreement,  or other
                instrument to which the Master Servicer or the Special Servicer,
                respectively,  is a party or which may be  applicable  to any of
                its assets;

        (iii)   The Agreement constitutes a valid, legal, and binding obligation
                of the  Master  Servicer  and,  with  respect  to  GMACCM in its
                capacity as Special Servicer, the Special Servicer,  enforceable
                against it in accordance  with its terms,  subject to bankruptcy
                laws and other  similar  laws of general  application  affecting
                rights of creditors and subject to the  application of the rules
                of  equity,  including  those  respecting  the  availability  of
                specific performance;

        (iv)    The Agreement has been duly executed and delivered by the Master
                Servicer  and, with respect to GMACCM in its capacity as Special
                Servicer, the Special Servicer;

        (v)     All consents, approvals, authorizations, orders or filings of or
                with any court or governmental  agency or body, if any, required
                for the execution, delivery and performance of this Agreement by
                the Master  Servicer and, with respect to GMACCM in its capacity
                as Special Servicer, the Special Servicer, have been obtained or
                made;

        (vi)    There is no pending action,  suit or proceeding,  arbitration or
                governmental investigation against the Master Servicer and, with
                respect  to GMACCM in its  capacity  as  Special  Servicer,  the
                Special  Servicer,  the  outcome of which  could  reasonably  be
                expected to materially  affect the Master  Servicer's or Special
                Servicer's, respectively, performance under this Agreement; and

        (vii)   The Master  Servicer has contracted with Banco Popular de Puerto
                Rico ("Banco  Popular") to perform certain  servicing  functions
                with  respect  to the  Montehiedra  Loan.  Banco  Popular is and
                throughout the term of this Agreement shall remain to the extent
                necessary  duly  authorized  and qualified to transact in Puerto
                Rico any and all business contemplated by this Agreement;  Banco
                Popular  possesses  and shall  continue to possess all requisite
                authority, power, licenses, permits, franchise, and approvals to
                conducts  its  business in Puerto Rico and to execute,  deliver,
                and comply with its obligations under the subservicing agreement
                between the Master Servicer and Banco Popular.

     (b) The Special  Servicer  (other  than  GMACCM in its  capacity 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 corporation,  duly organized,  validly
                existing and in good standing under the laws of the State of the
                jurisdiction of its formation 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 or foreign  jurisdiction
                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 Special 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  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 statute,  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 Seller and
the Master Servicer or Special  Servicer,  as the case may be. Upon discovery by
the Seller, the Master Servicer,  the 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 Master Servicer, the Special Servicer or the Trustee in any Mortgage Loan or
the  Montehiedra  Partner Loans,  the party  discovering  such breach shall give
prompt written notice to the other parties hereto.


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

     The Trustee acknowledges the assignment to it of the Mortgage Loans 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),  and
the Montehiedra  Partner Loans and the related files,  subject to the provisions
of Section 2.01 and Section 2.02 and,  concurrently with such delivery,  (i) the
Trustee  acknowledges  the issuance of the Lower-Tier  Regular  Interests to the
Seller  and  the  execution,  authentication,  and  delivery  of  the  Class  LR
Certificates  to or upon the order of the Seller,  evidencing  ownership  of the
entire Lower-Tier REMIC, in exchange for the Mortgage Loans (other than the AAPT
Strip,  the Class X-1A  Strip,  the X-1AB  Strip,  the Excess  Interest  and the
Default  Interest),  receipt  of which is hereby  acknowledged,  (ii) the Seller
hereby conveys all rights,  title and interest in and to the Lower-Tier  Regular
Interests  and  the  Class  X-1B  Strip  to  the  Trustee,   (iii)  the  Trustee
acknowledges the issuance of the Middle-Tier Regular Interests to the Seller and
the execution,  authentication  and delivery of the Class MR  Certificates to or
upon the order of the Seller,  evidencing  ownership  of the entire  Middle-Tier
REMIC,  in exchange  for the  Lower-Tier  Regular  Interests  and the Class X-1B
Strip,  (iv) the Seller hereby conveys all rights,  title and interest in and to
the Middle-Tier  Regular Interests and the Class X-1A Strip to the Trustee,  and
(v) the Trustee acknowledges that it has executed and caused to be authenticated
and  delivered  to and upon the order of the  Seller,  (A) in  exchange  for the
Middle-Tier Regular Interests and the Class X-1A Strip, the Regular Certificates
and the Class R  Certificates,  (B) in exchange for the AAPT Strip,  the Default
Interest,  the Class Q  Certificates  and (C) in  exchange  for the  Montehiedra
Partner Loans, the Class M Certificates, in authorized denominations, registered
in the names  set forth in such  order  and duly  authenticated  by the  Trustee
evidencing  ownership of the Upper-Tier REMIC and the undivided interests in the
Grantor Trust set forth in Section 2.06(b).


     SECTION 2.06. Miscellaneous REMIC and Grant or Trust Provisions

     (a) The Class LA-1T,  Class LA-1S,  Class LF-T and Class LF-S 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 MA-1,
Class MX-1B, Class MA-2A, Class MA-2B, Class MA-2C, Class MA-2D, Class MB, Class
MC, Class MD,  Class ME,  Class MF,  Class MG and Class MH Interests  are hereby
designated as "regular interests" in the Middle-Tier REMIC within the meaning of
Section  860G(a)(1)  of the  Code,  and the  Class MR  Certificates  are  hereby
designated as the sole class of "residual  interests" in the  Middle-Tier  REMIC
within the meaning of Section 860G(a)(2) of the Code. The Class A-1, Class A-2A,
Class A-2B,  Class A-2C, Class A-2D, Class X-1A, Class X-1B, Class X-2, Class B,
Class C, Class D, Class E, Class F, Class G and Class H Certificates  are hereby
designated as representing  beneficial  interests in "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,  the  Middle-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,  the Middle-Tier  Regular Interests and the
Regular  Certificates  (other than the Class X-1A  Certificates) for purposes of
Section 860G(a)(1) of the Code is the Scheduled Final Distribution Date, and for
the Class X-1A Certificates is the Distribution Date in July 2000.

     (b) The  Class Q  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 AAPT  Strip,  proceeds
therefrom  and the  Class  Q  Distribution  Account.  The  Class M  Certificates
represent pro rata undivided  beneficial  interests in the  Montehiedra  Partner
Loans,  proceeds  therefrom,  the  Class M  Collection  Account  and the Class M
Distribution  Account.  The Class A-1 Certificates  represent pro rata undivided
beneficial  interests  in any  Excess  Interest  with  respect to the AAPT LIBOR
Components and related portions of the Excess Interest Distribution Account. The
Class A-2B and Class A-2C Certificates  represent pro rata undivided  beneficial
interests in any Excess Interest with respect to the Cadillac Fairview Pool Loan
and related portions of the Excess Interest Distribution Account, pro rata based
on their initial Certificate  Principal Amounts.  The Class A-2D, Class B, Class
C,  Class D,  Class E and  Class F  Certificates  represent  pro rata  undivided
beneficial  interests in any Excess  Interest with respect to the Mortgage Loans
(other than the Cadillac  Fairview Pool Loan and the AAPT LIBOR  Components) and
the  AAPT  Fixed   Component  and  related   portions  of  the  Excess  Interest
Distribution  Account,  pro rata based on their  initial  Certificate  Principal
Amounts.  The Class Q Certificates and the Class M Certificates do not represent
regular or residual interests in either the Upper-Tier REMIC,  Middle-Tier REMIC
or the Lower-Tier REMIC.

     (c) None of the Seller, the Trustee, the Master 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.



<PAGE>
                                   ARTICLE III

                          ADMINISTRATION AND SERVICING
                             OF THE MORTGAGE LOANS


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

     (a) The Master  Servicer and the Special  Servicer,  each as an independent
contractor,  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.  To the extent  consistent  with the foregoing and
subject  to any  express  limitations  set forth in this  Agreement,  the Master
Servicer  and Special  Servicer  shall seek to maximize  the timely and complete
recovery of principal  and interest on the Mortgage  Loans.  Subject only to the
Servicing  Standard,  the Master  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) subject to Sections 3.09,  3.10 and 3.27,  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.  Notwithstanding the foregoing,  neither the Master Servicer nor the
Special Servicer shall modify,  amend,  waive or otherwise consent to any change
of the terms of any Mortgage  Loan except under the  circumstances  described in
Sections 3.09, 3.10, 3.26 and 3.27 or the definition of Extended Monthly Payment
hereof.  The Master  Servicer and Special  Servicer shall service and administer
the Mortgage  Loans in accordance  with  applicable law and shall provide to the
Borrowers  any  reports  required to be  provided  to them  thereby.  Subject to
Section  3.11,  the Trustee  shall,  upon the receipt of a written  request of a
Servicing  Officer,  execute  and  deliver to the Master  Servicer  and  Special
Servicer  any powers of  attorney  and other  documents  prepared  by the Master
Servicer and Special Servicer and necessary or appropriate (as certified in such
written request) to enable the Master Servicer and Special Servicer to carry out
their servicing and administrative duties hereunder. Each of the Master Servicer
and the  Special  Servicer  shall  indemnify  the Trustee for any and all costs,
liabilities  and  expenses  incurred  by the  Trustee  in  connection  with  the
negligent or willful misuse of such powers of attorney by the Master Servicer or
the Special Servicer, as applicable.

     (b) Unless  otherwise  provided in the related Loan  Documents,  the Master
Servicer  shall apply any partial  Principal  Prepayment  received on a Mortgage
Loan or the  Montehiedra  Partner  Loans on a date  other than a Due Date to the
principal  balance of such Mortgage Loan or the Montehiedra  Partner Loans as of
the Due Date immediately following the date of receipt of such partial Principal
Prepayment.  Unless otherwise provided in the related Loan Documents, the Master
Servicer shall apply any amounts received on U.S.  Treasury  obligations  (which
shall not be redeemed by the Master  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 Master  Servicer  and the Special  Servicer  may enter into
sub-servicing  agreements  with  third  parties  with  respect  to  any  of  its
respective obligations hereunder,  provided that (i) any such agreement shall be
consistent with the provisions of this Agreement,  (ii) no sub-servicer retained
by the Master Servicer or the Special Servicer,  as applicable,  shall grant any
modification,  waiver or amendment to any Mortgage  Loan without the approval of
the Master Servicer or the Special Servicer, as applicable, which approval shall
be given or withheld in  accordance  with the  procedures  set forth in Sections
3.09, 3.10 3.26,  3.27, or the definition of Extended Monthly Payment (iii) such
agreement  shall be consistent  with the Servicing  Standard and (iv) the Master
Servicer may not assign,  delegate or use a sub-servicer  with respect to any of
its  obligations  hereunder with respect to the Montehiedra  Partner Loans.  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 Master Servicer
or the Special Servicer, as applicable,  shall provide that it may be assumed or
terminated  by the Trustee,  if the Trustee has assumed the duties of the Master
Servicer or the Special Servicer, or by any successor Master 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 Master  Servicer or the  Special  Servicer,  as  applicable,
pursuant to Section 7.02; provided, however, the Trustee or any successor Master
Servicer or Special  Servicer,  as  applicable,  shall assume the  sub-servicing
agreement with AMRESCO  Services,  L.P.,  dated as of the date hereof,  provided
that AMRESCO  Services,  L.P.,  remains  "acceptable"  as a sub-servicer  to the
Rating Agencies.

     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 Master  Servicer or the  Special  Servicer,  as the case may be, and
such   sub-servicer   alone,   and  the   Trustee,   the  Trust   Fund  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) and no provision  herein may be construed
so as to require the Trust Fund to indemnify any such sub-servicer.

     (d) If the Trustee or any successor Master Servicer assumes the obligations
of the Master  Servicer,  or if the Trustee or any  successor  Special  Servicer
assumes the obligations of the Special Servicer, in each case in accordance with
Section  7.02,  the  Trustee or such  successor,  as  applicable,  to the extent
necessary to permit the Trustee 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  or such  successor,  as  applicable,  succeed  to all of the rights and
obligations of the Master Servicer or the Special Servicer, as applicable, under
any  sub-servicing  agreement entered into by the Master 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 or the successor Master Servicer or the successor Special  Servicer,  as
applicable,  shall be deemed to have assumed all of the Master 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  Master  Servicer  or the
Special Servicer,  as applicable,  prior to such deemed  assumption) and to have
replaced the Master 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 or such successor  Master Servicer or
successor  Special Servicer,  as applicable,  except that the Master Servicer or
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 or the successor Master Servicer or successor  Special
Servicer, as applicable.

     In the event that the Trustee or any successor Master Servicer or successor
Special Servicer, as applicable, assumes the servicing obligations of the Master
Servicer or the Special Servicer, as applicable, upon request of the Trustee, or
such successor Master Servicer or Special  Servicer,  as applicable,  the Master
Servicer or Special  Servicer shall at its own expense deliver to the Trustee or
such successor Master 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  or the
successor Master Servicer or Special Servicer, as applicable.


     SECTION 3.02. Liability of the Master Servicer and Special Service.

     Notwithstanding any sub-servicing  agreement, any of the provisions of this
Agreement relating to agreements or arrangements  between the Master 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  Master  Servicer  or  Special  Servicer,  as
applicable,  shall remain  obligated and primarily  liable 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
any Person acting as sub-servicer (or its agents or  subcontractors) to the same
extent and under the same terms and  conditions  as if the  Master  Servicer  or
Special  Servicer,  as applicable,  alone were servicing and  administering  the
Mortgage Loans.  Each of the Master  Servicer and the Special  Servicer shall be
entitled  to  enter  into an  agreement  with  any  sub-servicer  providing  for
indemnification  of the Master 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 Master 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
Master Servicer shall use its reasonable  efforts to collect income  statements,
rent rolls and other  reporting  information  from  Borrowers as required by the
related Loan Documents and the terms hereof.  Consistent with the foregoing, the
Master Servicer or Special Servicer, as applicable,  may in its discretion waive
any late payment charge in connection  with any delinquent  Monthly Payment with
respect to any Mortgage Loan. In addition, the Master 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 3.26 hereof.

     (b) In the event that the Master Servicer or Special Servicer receives,  or
receives  notice from the related  Borrower  that it will be  receiving,  Excess
Interest in any Collection Period,  the Master 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 Master Servicer shall maintain accurate records with respect to each related
Mortgaged Property reflecting the status of taxes, assessments, ground rents 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 Master  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  Master  Servicer  shall  advance  the amount of any  shortfall  as a
Property  Advance  unless  the  Master  Servicer  determines  in its good  faith
business  judgment  that such Advance  would be a  Nonrecoverable  Advance.  The
Master 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  Master  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 Master  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 Business Day after
receipt.  The Master  Servicer  shall also deposit into each  applicable  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 or permits it
to be held in an account that is not an Eligible Account) and shall be entitled,
"GMAC Commercial Mortgage Corporation,  as Master Servicer, in trust for LaSalle
National  Bank,  as  Trustee  in trust for  Holders  of GS  Mortgage  Securities
Corporation II, Commercial Mortgage Pass-Through Certificates,  Series 1997-GL I
and Various  Borrowers".  Withdrawals  from an Escrow Account may be made by the
Master Servicer only:

        (i)     to effect timely payments of items constituting  Escrow Payments
                for the related Loan Documents and in accordance  with the terms
                of the related Mortgage Loan;

        (ii)    to transfer  funds to the  Collection  Account to reimburse  the
                Master Servicer, the Special Servicer, the Trustee or the Fiscal
                Agent, as applicable,  for any Advance (with interest thereon at
                the Advance  Rate)  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  (A) 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 Master  Servicer  and (B) any other  funds
                required to be released to the related Borrowers pursuant to the
                related Loan Documents; and

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

     SECTION  3.05.   Collection  Account;   Upper-Tier   Distribution  Account;
Middle-Tier  Distribution  Account;  Lower-Tier  Distribution  Account;  Class Q
Distribution   Account;   Excess  Interest  Distribution  Account  and  Class  M
Distribution Account

     (a) The Master 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 Master 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;

        (iii)   all Prepayment Premiums;

        (iv)    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;

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

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

        (vii)   any other amounts  required by the  provisions of this Agreement
                to be  deposited  into  the  Collection  Account  by the  Master
                Servicer or Special  Servicer,  including,  without  limitation,
                proceeds  of any  repurchase  of a  Mortgage  Loan  pursuant  to
                Sections 2.03(c) hereof.

     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 Master
Servicer  and, to the extent  permitted by applicable  law, the Master  Servicer
shall be entitled to retain any such charges and fees  received  with respect to
the  Mortgage  Loans.  In the event that the  Master  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.  The Master 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 of any subsequent change thereof.

     (b)  The  Trustee  shall   establish   and  maintain  (i)  the   Lower-Tier
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; (ii) the Middle-Tier Distribution Account in the name of the Trustee,
in trust for the benefit of the Certificateholders and the Trustee as the Holder
of the  Middle-Tier  Regular  Interests;  and (iii) the Upper-Tier  Distribution
Account  in  the  name  of  the  Trustee,  in  trust  for  the  benefit  of  the
Certificateholders.    The   Lower-Tier   Distribution   Account,    Middle-Tier
Distribution  Account and Upper-Tier  Distribution  Account shall be established
and maintained as Eligible Accounts.  With respect to each Distribution Date, on
or before such date the Trustee shall make the  withdrawals  from the Lower-Tier
Distribution  Account  and  Middle-Tier  Distribution  Account,  as set forth in
Section 4.01 hereof,  shall make the deposits into the Middle-Tier  Distribution
Account and the Upper-Tier  Distribution  Account,  as set forth in Section 4.01
hereof,  and shall cause the amount of Available Funds  (including P&I Advances)
and  Prepayment  Premiums  to be  distributed  in respect  of the  Certificates,
pursuant to Section 4.01 hereof on such date.

     (c) The Trustee  shall  establish  and  maintain  the Class Q  Distribution
Account in the name of the  Trustee in trust for the  benefit of the  Holders of
the Class Q Certificates.  The Class Q Distribution Account shall be established
and  maintained  as an  Eligible  Account.  On or  before  the  Master  Servicer
Remittance  Date in  September  1997,  the Master  Servicer  shall  remit to the
Trustee for deposit in the Class Q  Distribution  Account an amount equal to the
AAPT  Strip.  In  addition,  on or before the Master  Servicer  Remittance  Date
related to each  Distribution  Date,  the  Master  Servicer  shall  remit to the
Trustee for deposit in the Class Q  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 or otherwise applied to pay the
Advance  Interest  Amount in respect of Advances (such amount,  if any, the "Net
Default Interest" for such Distribution Date).

     (d) Prior to the Master 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  Certificateholders  as set forth in
Section 2.06(b).  The Excess Interest  Distribution Account shall be established
and  maintained  as an  Eligible  Account.  On or  before  the  Master  Servicer
Remittance Date related to the applicable Distribution Date, the Master 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.

     (e) The Master Servicer shall establish and maintain the Class M Collection
Account in the  Trustee's  name,  for the  benefit of the Holders of the Class M
Certificates. The Class M Collection Account shall be established and maintained
as an  Eligible  Account.  The  Master  Servicer  shall  deposit  or cause to be
deposited in the Class M Collection  Account  within one Business Day  following
receipt of the MPL Debt Service Amount and any other collections  received on or
with respect to the Montehiedra  Partner Loans. On or before the Master Servicer
Remittance  Date related to each  Distribution  Date, the Master  Servicer shall
remit to the Trustee for deposit in the Class M Distribution Account all amounts
on  deposit  in the  Class M  Collection  Account,  minus any  portions  thereof
permitted to be withdrawn  from the Class M Collection  Account  pursuant to the
terms hereof.

     The Trustee shall  establish and maintain the Class M Distribution  Account
in the name of the  Trustee in trust for the benefit of the Holders of the Class
M  Certificates.  The Class M  Distribution  Account  shall be  established  and
maintained as an Eligible Account.

     Following the distribution to the Class M  Certificateholders  on the first
Distribution Date after which there are no longer any Montehiedra  Partner Loans
outstanding, the Trustee shall terminate the Class M Distribution Account.

     (f) Funds in the Collection  Account and the Class M Collection Account may
be invested in  Permitted  Investments  in  accordance  with the  provisions  of
Section 3.07.


     SECTION 3.06. Permitted Withdrawals from the Collection Account.

     The Master 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   Lower-Tier
                Distribution  Account,  the Class Q  Distribution  Account,  the
                Interest  Reserve Account and the Excess  Interest  Distribution
                Account,  the amounts required to be deposited in the Lower-Tier
                Distribution  Account,  the Class Q  Distribution  Account,  the
                Interest  Reserve Account and the Excess  Interest  Distribution
                Account  pursuant  to  Sections  4.01(a)(i),  3.05(c),  3.25 and
                3.05(d), respectively;

        (ii)    to pay or reimburse the Master Servicer,  the Special  Servicer,
                the  Trustee or the Fiscal  Agent for  Advances  and any related
                Advance  Interest  Amounts  (provided  that the  Trustee and the
                Fiscal Agent shall have priority with respect to such payment or
                reimbursement,  and,  provided  further,  that in the  event the
                Special  Servicer is required  pursuant to the terms of Sections
                3.22(e) and 4.06(h) to make Advances, the Special Servicer shall
                have  priority  over the  Master  Servicer  with  respect to the
                payment or  reimbursement  of any such  Advances and any related
                Advance  Interest  Amounts),  the  Master  Servicer's  right  to
                reimburse  any such  Person  pursuant  to this clause (ii) being
                limited  to  (x)  any  collections  on  or  in  respect  of  the
                particular  Mortgage Loan or REO Property  respecting which such
                Advance  was made,  or (y) any other  amounts in the  Collection
                Account in the event that such  Advances  have been deemed to be
                Nonrecoverable   Advances  or  are  not   recovered   from  such
                recoveries  in  respect  of the  related  Mortgage  Loan  or REO
                Property after a Final Recovery Determination;

        (iii)   [Reserved]

        (iv)    to pay on or before each Master Servicer  Remittance Date to the
                Master  Servicer and the Special  Servicer,  as  applicable,  as
                compensation,  the  aggregate  unpaid  Servicing Fee and Special
                Servicing Compensation (if any), respectively, in respect of the
                immediately  preceding  Interest Accrual Period,  to be paid, in
                the case of the Servicing  Fee,  from  interest  received on the
                related  Mortgage  Loan,  and to pay  from  time  to time to the
                Master  Servicer in accordance with Section 3.07(b) any interest
                or investment income earned on funds deposited in the Collection
                Account;

        (v)     to pay on or before each  Distribution  Date to the Seller,  the
                applicable  Responsible  Party or any other applicable Person 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(c),  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;

        (vi)    to the  extent  not  reimbursed  or paid  pursuant  to any other
                clause of this  Section  3.06,  to  reimburse  or pay the Master
                Servicer,  the Trustee, the Special Servicer,  the Seller 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(d),  Section
                3.17(a),  Section 3.18(b),  Section 6.03,  Section 7.04, 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  expressly  reimbursable  under such  Section,  it
                being  acknowledged that this clause (vi) 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;

        (vii)   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,
                Middle-Tier   REMIC   or  the   Lower-Tier   REMIC   under   the
                circumstances and to the extent described in Section 4.05;

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

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

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

     The Master  Servicer  shall pay to the  Trustee,  the  Fiscal  Agent or the
Special Servicer from the Collection Account amounts permitted to be paid to the
Trustee,  the Fiscal Agent or the Special Servicer therefrom as set forth above,
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 Master
Servicer may conclusively rely 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 Master 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 Fees (including  investment  income),  or Trustee Fees,
Special  Servicing  Compensation,  Advances,  Advance Interest Amounts and 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 Master Servicer or the
Special Servicer, as applicable).

     The Trustee shall,  upon receipt,  deposit in the  Lower-Tier  Distribution
Account, the Class Q Distribution  Account, the Interest Reserve Account and the
Excess Interest Distribution Account any and all amounts received by the Trustee
in accordance with Section 3.06(i).  If, as of 3:00 p.m., New York City time, on
any Master Servicer Remittance Date or on such other date as any amount referred
to in the foregoing clause (i) is required to be delivered hereunder, the Master
Servicer  shall not have  delivered to the Trustee for deposit in the Lower-Tier
Distribution  Account,  the Class Q Distribution  Account,  the Interest Reserve
Account and the Excess Interest  Distribution Account the amounts required to be
deposited  therein pursuant to Section  3.06(i),  then the Trustee shall, to the
extent that a  Responsible  Officer of the Trustee has such  knowledge,  provide
notice of such failure to the Master Servicer by facsimile  transmission sent to
telecopy no. (215) 328-3478 (or such  alternative  number provided by the Master
Servicer to the Trustee in writing)  and by  telephone  at  telephone  no. (215)
328-1790  (or such  alternative  number  provided by the Master  Servicer to the
Trustee in writing) as soon as possible,  but in any event before 5:00 p.m., New
York City time, on such day.


     SECTION  3.07.  Investment  of Funds  in the  Collection  Account,  the REO
Account,  the  Interest  Reserve  Account,  the  Borrower  Accounts,  and  Other
Accounts.

     (a) The Master  Servicer (or with  respect to any REO Account,  the Special
Servicer)  may direct any  Depository  institution  maintaining  the  Collection
Account,  the Class M Collection  Account and any Borrower  Accounts (subject to
the second succeeding  sentence) 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 Master
Servicer or the Special  Servicer,  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,  or
Reserve  Account (the "Borrower  Accounts"),  the Master Servicer shall act upon
the written request of the related  Borrower or Manager to the extent the Master
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 Master  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 Master Servicer, 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  Master  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
Master Servicer or 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 Master  Servicer  (or the Special
Servicer),   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 Master  Servicer (or the Special  Servicer)
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 Master 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 or (ii) any REO Account,  which shall be for
the benefit of the Special Servicer,  and, if held in the Collection  Account or
REO Account shall be subject to withdrawal by the Master Servicer or the Special
Servicer, as applicable,  in accordance with Section 3.06 or Section 3.17(b), as
applicable. The Master Servicer (or with respect to any REO Account, the Special
Servicer)  shall  deposit  from its own  funds  into any  applicable  Investment
Account,  the  amount of any loss  incurred  in  respect  of any such  Permitted
Investment  immediately upon realization of such loss; provided,  however,  that
the Master Servicer or Special Servicer, 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 Master 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.

     All  amounts  on  deposit  in  the  Lower-Tier  Distribution  Account,  the
Middle-Tier Distribution Account, the Upper-Tier Distribution Account, the Class
Q  Distribution  Account  and the  Class M  Distribution  Account  shall be held
uninvested.

     (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 (provided
that the Class M Certificateholders shall only have such ability with respect to
the Class M Distribution  Account) 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 Master Servicer may, but is not obligated to, 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 Master Servicer on behalf of the Trustee,  as mortgagee,  shall use
reasonable best efforts to 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 (and hurricane
insurance,  if  applicable)  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
provisions  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 18 months (or such longer period or
with such extended  period  endorsement  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 Master Servicer
shall, as soon as practicable after receipt of notice of such failure,  maintain
such insurance, and if the Master 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  and  to  the   availability   of  such  insurance  at
commercially reasonable rates. 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 Loan Documents and the Servicing  Standard,  to be in the best interests
of the Trust Fund, (ii) insurance  providing coverage against 18 months (or such
longer period of time as is consistent with the Loan Documents and the Servicing
Standard) 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 Master
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 Loan  Documents)  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 Master 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 Master  Servicer other
than  pursuant to the terms of the related Loan  Documents  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
Master  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, shall itself obtain (subject to the provisions of
this Agreement concerning  Nonrecoverable Advances) and maintain 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  Loan 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 a Mortgaged Property is related to
a Mortgage Loan pursuant to which earthquake  insurance was in place at the time
of  origination,  is  required  to be  maintained  pursuant  to the terms of the
Mortgage  Loan, the Master  Servicer  shall use its  reasonable  best efforts to
cause the related Borrower to maintain,  and if the related Borrower does not so
maintain  will  itself  obtain  (subject  to the  provisions  of this  Agreement
concerning  Nonrecoverable  Advances and for so long as such insurance continues
to be  available  at  commercially  reasonable  rates) and  maintain  earthquake
insurance in respect thereof, in the amount required by the Mortgage Loan or, if
not specified,  in-place at origination.  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)  and  maintain  flood  insurance  and/or
earthquake insurance in respect thereof providing 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 hereof
relating to  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 Master Servicer or the Special Servicer,
as  applicable,  has  determined  that  it  is  not  available  at  commercially
reasonable  rates, the Master Servicer or the Special  Servicer,  as applicable,
shall  deliver an  Officers'  Certificate  to the  Trustee,  the Seller 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.  Out-of-pocket  expenses  incurred by the Master  Servicer or Special
Servicer in maintaining  insurance  policies pursuant to this Section 3.08 shall
be paid by the Master  Servicer or Special  Servicer  as a Property  Advance and
shall be reimbursable  to the Master Servicer or Special  Servicer with interest
at the Advance Rate. The Master 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
Master  Servicer  or the  Special  Servicer,  on  behalf of the  Trustee  as the
mortgagee,  as loss payee, and, unless otherwise required under the related Loan
Documents, shall be issued by Qualified Insurers.

     (b) (I) If the Master  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
Master 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
Master Servicer or the Special  Servicer  hereunder,  as applicable,  the Master
Servicer and the Special Servicer,  respectively,  agree 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 Master Servicer or the Special Servicer, as applicable,  causes
any  Mortgaged  Property or REO  Property to be covered by a master force placed
insurance  policy and 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),  then the Master  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 Master 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 Master  Servicer  and the Special  Servicer  shall each  maintain a
fidelity bond in the form and amount that would meet the servicing  requirements
of  FNMA  or  FHLMC,   whichever   is  greater,   with  the  Trustee   named  as
certificateholder or loss payee, as applicable  thereunder.  The Master 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 Master  Servicer  or the  Special  Servicer,  as  applicable.  In
addition,  the Master Servicer and the Special Servicer shall each 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  and  the
Montehiedra  Partner Loans  hereunder in the form and amount that would meet the
servicing  requirements of FNMA or FHLMC, whichever is greater, with the Trustee
named as certificateholder or loss payee, as applicable  thereunder.  The Master
Servicer and the Special 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 and the Montehiedra  Partner Loans 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 Master Servicer  pursuant to this Section  3.08(c);  provided,
however,  that with  respect to Banco  Popular  de Puerto  Rico so long as it is
acting as the sub-servicer  with respect to the Montehiedra  Loan, such fidelity
bond and policies of errors and omissions insurance shall be in an amount, form,
and issued by an insurer,  that meets the  requirements  of FNMA.  All  fidelity
bonds and policies of errors and omissions insurance obtained under this Section
3.08(c) (other than with respect to Banco Popular de Puerto Rico in its capacity
as the  sub-servicer  of the  Montehiedra  Loan)  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 related Borrower, 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
Master Servicer or Special Servicer, as applicable,  on behalf of the Trust Fund
shall not be  required  to enforce  such  due-on-sale  clause and in  connection
therewith  shall not be  required  to (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 if (x) such  provision  is not  exercisable
under  applicable  law or such  exercise  is  reasonably  likely  to  result  in
meritorious  legal action by the related  Borrower or (y) the Master Servicer or
Special Servicer,  as applicable,  determines,  in accordance with the Servicing
Standard,  that  granting  such  consent  would be likely to result in a greater
recovery,  on a present value basis  (discounting at the related Mortgage Rate),
than  would  enforcement  of such  clause.  If the  Master  Servicer  or Special
Servicer,  as applicable,  determines that granting of such consent would likely
result in a greater  recovery,  the  Master  Servicer  or Special  Servicer,  as
applicable,  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
(a) the credit status of the  prospective new Borrower is in compliance with the
Master  Servicer's or Special  Servicer's,  as  applicable,  regular  commercial
mortgage  origination  or servicing  standards  and  criteria  (as  evidenced in
writing by the Master Servicer or Special Servicer) and the terms of the related
Mortgage and (b) the Master  Servicer or 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  entered into by the Special  Servicer,  the Special
Servicer  shall give prior  notice  thereof to the Master  Servicer.  The Master
Servicer or Special Servicer,  as applicable,  shall notify the Trustee that any
such  assumption or  substitution  agreement has been completed by forwarding to
the Trustee (with a copy to the Master  Servicer,  if applicable,)  the original
copy of such agreement, 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) Subject to Section  3.26(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 Master Servicer or Special  Servicer,  as applicable,  on behalf of the
Trust Fund, shall not be required to enforce such due-on-encumbrance  clause and
in connection  therewith  will not be required to (i) accelerate the payments on
the  related  Mortgage  Loan or  (ii)  withhold  its  consent  to  such  lien or
encumbrance  if in either  case the  Master  Servicer  or Special  Servicer,  as
applicable, (x) determines, in accordance with the Servicing Standard, that such
enforcement  would  not be in the  best  interests  of the  Trust  Fund  and (y)
receives prior written  confirmation  from each Rating Agency that 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 Master  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 3.27.

     (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  Master
                Servicer on behalf of the Trustee  purchase  the  required  U.S.
                government  obligations,  the  Master  Servicer  shall,  at  the
                Borrower's expense, purchase such obligations in accordance with
                the terms of such  Mortgage  Loan and hold the same on behalf of
                the Trust Fund;  provided,  that the Master  Servicer  shall not
                accept  the  amounts  paid by the  related  Borrower  to  effect
                defeasance  until  acceptable U.S.  government  obligations have
                been identified.

        (ii)    The Master  Servicer  shall obtain an Opinion of Counsel  (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 the Master Servicer.

        (iii)   The Master  Servicer  shall obtain 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.

        (iv)    To the extent required by the related Loan  Documents,  prior to
                permitting   release  of  any   Mortgaged   Properties   through
                defeasance,   the  Master  Servicer  shall  (at  the  Borrower's
                expense)  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.

        (v)     If the Mortgage Loan permits the related  Borrower or the lender
                or its  designee  to cause an  accommodation  borrower to assume
                such defeased  obligations,  the Master Servicer shall establish
                at the Borrower's cost and expense (and shall use its reasonable
                best  efforts to cause the  related  Borrower to consent to such
                assumption) a special purpose entity to assume such obligations,
                the  establishment  of which will not, as evidenced in a writing
                of the  Rating  Agencies  delivered  to the  Trustee,  in and of
                itself, result in the downgrade, qualification or withdrawals of
                the ratings then assigned to the Certificates.


     SECTION 3.10. Realization Upon Defaulted Mortgage Loans.

     (a) Within 60 days after the  occurrence of an Appraisal  Reduction  Event,
the Special Servicer shall obtain an Updated  Appraisal of the related Mortgaged
Property  or REO  Property,  as the case may be,  the costs of which  shall be a
Property Advance to be advanced by the Master Servicer;  provided, however, that
the Special Servicer shall not be required to obtain an Updated Appraisal of any
Mortgaged Property with respect to which there exists an appraisal which is less
than twelve months old. The Master Servicer or Special Servicer,  as applicable,
shall  obtain  annual  letter  updates to the Updated  Appraisal  or new Updated
Appraisals,  provided,  that in the event  that the Master  Servicer  or Special
Servicer,  as  applicable,  becomes aware pursuant to the financial and property
reports,  if any,  collected from the related Borrower that net operating income
with respect to any Mortgaged  Property  (calculated  as provided in the related
Loan  Documents)  has  dropped by more than 10% for any fiscal  year or the debt
service coverage ratio of any Mortgaged Property  (calculated as provided in the
related  Loan  Documents)  has  fallen  below 1.2 (based on such  fiscal  year's
financial  statements),  the Master Servicer or Special Servicer, as applicable,
shall obtain a new Updated Appraisal.

     Following  a default in the  payment of any  principal  balance and accrued
interest  remaining  unpaid on the maturity date of a Mortgage Loan,  either (x)
the Master  Servicer  shall  continue to make P&I  Advances in  accordance  with
Section  3.10(j),  or (y) the Special Servicer shall foreclose or elect to grant
up to two consecutive  one-year  extensions of the Specially  Serviced  Mortgage
Loan;  provided that the Special  Servicer may only extend such Mortgage Loan if
(i)  immediately  prior  to the  default  on the  maturity  date  (or the  first
anniversary  thereof in the case of the second extension),  the related Borrower
had made twelve  consecutive  Monthly Payments (or Extended Monthly Payments (as
defined  herein) in the case of the second  extension)  on or prior to their Due
Dates, (ii) the Special Servicer  determines that (A) extension of such Mortgage
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,
(iii)  such  extension  requires  that all  cash  flow on all  related  Mortgage
Properties in excess of amounts  required to operate and maintain such Mortgaged
Properties  be applied to payments of principal  and  interest on such  Mortgage
Loan,  (iv) the  Special  Servicer  terminates  the related  Manager  unless the
Special  Servicer  determines  that  retaining  such  Manager  is  conducive  to
maintaining  the  value of such  Mortgaged  Properties  and (v)  such  extension
requires the related  Borrower to make Extended  Monthly  Payments.  The Special
Servicer's  determination to extend shall be made in the Special Servicer's good
faith  judgment,  and  may,  but is not  required  to be,  based  on an  Updated
Appraisal or a letter update thereof.

     The Special  Servicer  will not agree to any  extension of a Mortgage  Loan
beyond the date which is two years prior to the Rated Final  Distribution  Date.
If the related  Borrower  fails to make an Extended  Monthly  Payment during the
initial  extension period,  no further  extensions will be granted.  In no event
will the Special  Servicer be permitted  to extend any  Mortgage  Loan at a rate
lower than the Mortgage Rate.

     (b) In connection with any  foreclosure,  enforcement of the Loan Documents
or other acquisition, the Special Servicer shall pay the out-of-pocket costs and
expenses  in any such  proceedings  as a Property  Advance  unless  the  Special
Servicer  determines,  in its good  faith  judgment,  that  such  Advance  would
constitute a Nonrecoverable  Advance.  The Special 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(ii) and Section
3.06(iii).

     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.

     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,  to a co-trustee or to its nominee  (which shall
not include the Master  Servicer) or a separate  trustee or co-trustee on behalf
of the Trustee as holder of the  Lower-Tier  Regular  Interests and on behalf of
the holders of the Certificates.  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 a REO Mortgage 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)    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  Default
                Interest or 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.  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.

     (c)  Notwithstanding  any provision 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
                Trust  Fund) to the effect  that the  holding  of such  personal
                property  by the Trust Fund will not cause the  imposition  of a
                tax on the Lower-Tier REMIC, the Middle-Tier REMIC or Upper-Tier
                REMIC under the REMIC Provisions or cause the Lower-Tier  REMIC,
                Middle-Tier  REMIC or  Upper-Tier  REMIC to fail to qualify as a
                REMIC at any time that any Certificate is outstanding.

     (d)  Notwithstanding  any  provision  to the  contrary  in this  Agreement,
neither the Special  Servicer nor the Master  Servicer  shall,  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, except
with respect to the Montehiedra Partner Loans.

     (e)  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:

        (A)     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

        (B)     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.

     (f) The environmental  assessment  contemplated by Section 3.10(e) 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 Master  Servicer  shall advance the cost of  preparation  of such
environmental  assessments  unless the Master Servicer  determines,  in its good
faith judgment,  that such Advance would be a Nonrecoverable Advance. The Master
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.

     (g) If the Special Servicer  determines pursuant to Section 3.10(e)(A) 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(e)(B)  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 delivered to the Trustee, 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.  None of
the Trustee,  the Master Servicer or the Special  Servicer shall be obligated to
take any action or not take any action  pursuant to this Section  3.10(g) at the
direction  of the  Certificateholders  unless  the  Certificateholders  agree to
indemnify the Trustee, the Master 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.

     (h) 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.
The Special Servicer shall deliver a copy of any such report to the Trustee.

     (i) The costs of any appraisal or annual letter update obtained pursuant to
this Section  3.10 shall be paid by the Master  Servicer as an Advance and shall
be reimbursable from the Collection Account pursuant to Section 3.06.

     (j)  Following  a default in the  payment of  principal  or  interest  on a
Mortgage Loan, the Special  Servicer,  after  consultation  and agreement by the
Master Servicer,  may elect not to foreclose or institute similar proceedings or
to modify the loan  pursuant to Section  3.27 and  instead  the Master  Servicer
shall continue to make P&I Advances with respect to such  delinquencies  so long
as the Special  Servicer,  in its  reasonable  judgment in  accordance  with the
Servicing  Standard,  after  consultation  and agreement by the Master Servicer,
concludes  (a) that the  election  not to  foreclose  or to modify  would likely
result in a greater  recovery,  on a present value basis, than would foreclosure
or modification and (b) such P&I Advances will not be Nonrecoverable Advances.


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

     Upon the payment in full of any Mortgage  Loan or the  Montehiedra  Partner
Loans, or the receipt by the Master  Servicer of a notification  that payment in
full has been  escrowed  in a manner  customary  for such  purposes,  the Master
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 or
the  Class  M  Distribution  Account,  as  applicable,  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 Master  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 Master 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 or the realization upon the Montehiedra Pledged Collateral,
receipt by the Trustee of a certificate of a Servicing Officer stating that such
Mortgage  Loan or the  Montehiedra  Partner  Loans,  as the  case  may  be,  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,
the  Lower-Tier  Distribution  Account or the Class M Distribution  Account,  as
applicable, have been so deposited, or that such Mortgage Loan has become an REO
Property or the Master  Servicer has  foreclosed  upon the  Montehiedra  Pledged
Collateral, the Custodian shall deliver a copy of the Request for Release to the
Master Servicer or Special Servicer, as applicable.

     Upon  written  certification  of a Servicing  Officer,  the  Trustee  shall
execute and deliver to the Special  Servicer (or the Master Servicer in the case
of the Montehiedra  Partner Loans) 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  Mortgage  Loan or the  Montehiedra  Partner  Borrowers  on the
Montehiedra  Partner  Loans,  as the case  may be,  or to  obtain  a  deficiency
judgment,  or to  enforce  any other  remedies  or rights  provided  by the Loan
Documents 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  or other  security
agreement,  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 Master Servicer shall
be entitled,  with respect to each  Mortgage  Loan and the  Montehiedra  Partner
Loans and each Interest  Accrual  Period,  to the Servicing  Fee, which shall be
payable  from  amounts  on  deposit  in the  Collection  Account as set forth in
Section  3.06(iv)  (or,  with respect to the  Montehiedra  Partner  Loans,  from
amounts on deposit in the Class M  Collection  Account).  The Master  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 Master  Servicer's  responsibilities
and obligations under this Agreement.  In addition, the Master Servicer shall be
entitled  to  receive,  as  additional  servicing  compensation,  to the  extent
permitted by applicable law and the related  Mortgage  Loans or the  Montehiedra
Partner Loans, as the case may be, any late payment  charges,  Assumption  Fees,
loan modification  fees,  extension fees, loan service  transaction fees, demand
fees, beneficiary statement charges, or similar items (but not including any Net
Default Interest or Prepayment  Premiums (other than Prepayment Premiums payable
with respect to the Montehiedra Partner Loans as provided for herein)),  in each
case to the extent  received and not required to be deposited or retained in the
Collection Account pursuant to Section 3.05 (or, with respect to the Montehiedra
Partner Loans, to the extent deposited in the Class M Collection Account and not
otherwise  required to offset any out-of-pocket  expenses incurred by the Master
Servicer with respect to the Montehiedra Partner Loans); provided, however, that
the Master  Servicer  shall not be  entitled  to apply or retain any  amounts as
additional  compensation,  including any late payment charges, with respect to a
specific  Mortgage Loan or the Montehiedra  Partner Loans,  as applicable,  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 or the Montehiedra  Partner Loans, as applicable,  have been paid.
The  Master  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 the Class M  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) any interest or other income earned on deposits therein.

     Notwithstanding  the  foregoing,  the  aggregate  Servicing  Fee due to the
Master  Servicer with respect to any  Distribution  Date shall be reduced by the
aggregate  amount  of  any  Prepayment   Interest  Shortfalls  for  the  related
Collection Period.

     As compensation for its activities hereunder, on each Distribution Date the
Trustee shall be entitled with respect to each Mortgage Loan and the Montehiedra
Partner Loans to the Trustee Fee, which shall be payable by the Master  Servicer
out of the aggregate  Servicing  Fee. The Trustee shall pay the routine fees and
expenses of the Fiscal Agent, 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 Master  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, the Fiscal
Agent,  the  Certificate  Registrar,  the Paying  Agent,  the  Custodian and the
Authenticating Agent in connection with their 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).  The  Special  Servicer's
rights to the Special  Servicing Fee may not be  transferred in whole or in part
except  in  connection  with  the  transfer  of all of  the  Special  Servicer's
responsibilities and obligations under this Agreement.  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  Specially  Serviced
Mortgaged Loans,  any Assumption Fees and loan  modification or forbearance fees
and (ii) any interest or other income earned on deposits in the REO Accounts.

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

     (c)  In  addition  to the  Special  Servicing  Fees  provided  for in  this
Agreement,  and not in lieu thereof,  the Special  Servicer shall be entitled to
the following fees and compensation:

        (i)     the Special Servicing Rehabilitation Fee; and

        (ii)    the  Liquidation  Fee  payable out of the  Liquidation  Proceeds
                prior to the  deposit  of the Net  Liquidation  Proceeds  in the
                Collection Account.  However, no Liquidation Fee will be payable
                in connection with, or out of,  Liquidation  Proceeds  resulting
                from the purchase of any Specially Serviced Mortgage Loan or REO
                Property  (i) by any  Responsible  Party,  or (ii) by the Master
                Servicer,  the  Seller  or the  Certificateholders  pursuant  to
                Section 2.03 or Section 9.01.

     (d) The Master 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(vi).

     (e) No provision of this Agreement or of the Certificates shall require the
Master 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
Master 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 Master  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 Master Servicer's, the Special Servicer's or
the Trustee's good faith business judgment require the assistance of Independent
legal counsel or other consultant to the Master  Servicer,  the Special Servicer
or the  Trustee,  the cost of which  would not be an  expense  of the Trust Fund
hereunder, then the Master 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  Master
Servicer's,  the Special Servicer's or Trustee's  expenses  associated with such
counsel  (including,  without  limitation,  posting an advance  payment for such
expenses)  satisfactory  to the Master  Servicer,  the  Special  Servicer or the
Trustee,  as the case may be, in its sole discretion.  Unless such  arrangements
have been made, the Master 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 Master Servicer shall deliver to the Trustee,  the Special Servicer
and the  Fiscal  Agent,  no later  than the  fifth  Business  Day  prior to each
Distribution Date a preliminary  report  containing the information  provided on
the Master Servicer  Remittance  Report and by no later than the second Business
Day prior to each Distribution Date, the Master 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 Master  Servicer's  responsibilities  under this Section
3.13(a) with respect to REO Mortgage Loans shall be subject to the  satisfaction
of the Special Servicer's obligations under Section 3.24.

     (b) Not later than fifteen days after each  Distribution  Date,  the Master
Servicer  shall  forward  to the  Trustee a  statement  prepared  by the  Master
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 Master Servicer solely relating to the Mortgage Loans and the performance
of its duties hereunder.

     (c) Subject to Section  8.01(b)  hereof,  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 Master  Servicer or the Special  Servicer
pursuant to this Agreement.


     SECTION 3.14. Annual Statement as to Compliance.

     The Master Servicer and the Special Servicer (the "reporting  person") each
shall deliver to the Trustee, the Seller and to the Rating Agencies on or before
April 15 of each year,  beginning with April 15, 1998, an Officers'  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
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,  (iv) that it has  maintained  an
effective internal control system over the servicing of mortgage loans including
the Mortgage Loans and other loans, including the Montehiedra Partner Loans, and
(v) whether it has received any notice regarding  qualification,  or challenging
the status, of the Upper-Tier REMIC,  Middle-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  April 15 of each year,  beginning  with April 15,  1998,  the
Master Servicer and each Special  Servicer  (each, a "reporting  person") at its
own  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, to the effect that the
assertion of management of the Master  Servicer or the Special  Servicer that it
has  maintained  an  effective  internal  control  system over the  servicing of
mortgage  loans  including  the Mortgage  Loans and other loans,  including  the
Montehiedra  Partner Loans,  for the preceding  calendar year (or shorter period
from the Closing Date to the end of the related calendar year) is fairly stated,
based on an examination  conducted  substantially in compliance with the Uniform
Single  Attestation  Program  for  Mortgage  Bankers  or the Audit  Program  for
Mortgages serviced for FHLMC, except for such stated in such report.


                  SECTION 3.16. Access to Certain Documentation.

     The  Master   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 Master
Servicer or Special  Servicer.  Nothing in this Section 3.16 shall  detract from
the  obligation  of the Master  Servicer  and  Special  Servicer  to observe any
applicable  law  prohibiting  disclosure  of  information  with  respect  to the
Borrowers,  and the  failure of the Master  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.

     (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 Master 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
Servicing  Standard and the terms of this  Agreement,  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
only agree to the payment of management  fees that are  consistent  with general
market  standards  or to  terms  that are more  favorable.  Consistent  with the
foregoing,  the Special Servicer shall cause or permit to be earned with respect
to such REO  Property  any "net income from  foreclosure  property,"  within the
meaning of Section 860G(c) of the Code,  which is subject to tax under the REMIC
Provisions only if it has determined, and has so advised the Trustee in writing,
that the earning of such income on a net  after-tax  basis could  reasonably  be
expected to result in a greater recovery on behalf of Certificateholders than an
alternative method of operation or rental of such REO Property that would not be
subject  to such a tax.  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  "[applicable
Special Servicer],  in trust for LaSalle National Bank, as Trustee, in trust for
Holders  of  GS  Mortgage   Securities   Corporation  II,  Commercial   Mortgage
Pass-Through Certificates,  Series 1997-GL I, 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,  which shall be
remitted  pursuant  to Section  3.18(e) to the  Collection  Account),  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,  Middle-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 Master  Servicer at least five Business
Days prior to the date that such  amounts  are due,  the Master  Servicer  shall
advance the amount of such shortfall unless the Master Servicer  determines,  in
its good faith judgment, that such Advance would be a Nonrecoverable Advance. If
the Master Servicer (or, pursuant to Section 3.22(e), the Special 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 Master Servicer (or, pursuant to
Section  3.22(e),  the Special  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 Master Servicer hereunder.  The Master Servicer
(or,  pursuant to Section  3.22(e),  the Special  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  Master  Servicer  for  deposit  into the
Collection  Account on a monthly  basis  prior to the  related  Master  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, 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) 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 which is in default or for
which default is reasonably  foreseeable  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 five
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  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 (of at least three
offers) 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 if such offer 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 the Special  Servicer or 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 each  Specially  Serviced  Mortgage Loan and 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
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 Seller, the Master 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 Master
Servicer,  the Seller, 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 Certificate holder with respect to the purchase price therefor
accepted by the Special Servicer, if the offeror is not an Interested Person (or
the Trustee, if an Interested Person is an offeror).

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

     (e) The proceeds of any sale pursuant to this Section 3.18 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 Master Servicer;  Inspections;
Successor Manager.

     (a) The Master  Servicer (or, with respect to Specially  Serviced  Mortgage
Loans and REO  Properties,  the Special  Servicer)  shall inspect or cause to be
inspected  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 (i) with an Allocated  Loan Amount of (A) $5,000,000 or more
at least once every 12 months and (B) less than  $5,000,000  at least once every
24 months,  in each case commencing in August 1998 (or at such lesser  frequency
as each Rating  Agency shall have  confirmed  in writing to the Master  Servicer
will not result in a downgrade,  qualification or withdrawal of the then current
ratings assigned to any Class of the Certificates) and (ii) if any Mortgage Loan
(A) becomes a Specially  Serviced Mortgage Loan, (B) has a debt service coverage
ratio  (calculated  as provided in the related Loan  Documents) of less than 1.0
for the immediately  preceding  twelve-month  period or (C) is delinquent for 60
days, the related  Mortgaged  Property shall be inspected by the Master Servicer
(or the Special Servicer with respect to Specially  Serviced  Mortgage Loans) as
soon as practicable  and thereafter at least every 12 months for so long as such
condition  exists.  The cost of any such inspection shall be borne by the Master
Servicer unless the related Mortgage Loan is a Specially Serviced Mortgage Loan,
in which case any  out-of-pocket  costs incurred with respect to such inspection
shall be treated as a Property Advance and borne by the Trust Fund.

     (b) With respect to each Mortgage Loan, the Master Servicer and the Special
Servicer (with respect to Specially  Serviced  Mortgage Loans) shall enforce the
Trustee's  rights with respect to the Manager  under the related Loan  Documents
and  Management  Agreement.  In the event the  Master  Servicer  or the  Special
Servicer  (with  respect to Specially  Serviced  Mortgage  Loans) is entitled to
terminate  or cause the related  Borrower to terminate  the Manager,  the Master
Servicer or the Special Servicer, as the case may be, shall promptly give notice
of its right to  terminate  the  Manager  to the  Trustee  (who  shall  copy the
Certificateholders and the Rating Agencies), the related Originator,  the Master
Servicer or Special Servicer,  as applicable,  and the Seller.  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  Voting  Rights  of  greater  than  50% of such
subordinate  Class of Certificates  will have ten Business Days from the receipt
of such notice to respond to such notice.  Upon receipt of a  recommendation  to
terminate the Manager and appoint a Successor  Manager,  the Master  Servicer or
the  Special  Servicer,   as  the  case  may  be,  shall  give  notice  of  such
recommendation to the Trustee (who shall copy the  Certificateholders),  and the
Master  Servicer  or  Special  Servicer,   as  applicable,   shall  effect  such
recommendation unless: (i) within five Business Days of the receipt of notice of
such  recommendation,  Certificateholders  representing Voting Rights 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 Master Servicer or the Special  Servicer,  as the case
may be,  shall  procure  a  Successor  Manager  as set  forth  in the  following
sentence;  or (ii) the Master Servicer or the Special Servicer,  as the case may
be, determines that effecting such recommendation to terminate is not consistent
with the Servicing  Standard,  and either (A) within 30 days of giving notice of
such  recommendation  to all holders of  Certificates  (other than those holders
making such  recommendation)  the notice of  rejection  described  in clause (i)
above is given to the Master Servicer or the Special  Servicer,  as the case may
be, or (B)  notwithstanding  the lack of such rejection,  the Master Servicer or
the  Special  Servicer,   as  the  case  may  be,  elects  not  to  effect  such
recommendation.  If the Master Servicer or the Special Servicer, as the case may
be,  does not  receive a  required  response  (or if the  response  received  is
inconsistent) and the Master Servicer or Special  Servicer,  as the case may be,
determines it is consistent with the Servicing Standard to terminate the Manager
or in the event the Manager is otherwise terminated or resigns under the related
Mortgage or Management  Agreement,  the Master Servicer or the Special Servicer,
as the case may be, 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.  A  "Successor  Manager"  shall be  reasonably
acceptable to the Master Servicer or the Special  Servicer,  as the case may be,
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,  as confirmed in
writing by each Rating Agency,  and (iii)  otherwise  satisfies any criteria set
forth in the Mortgage and related Loan Documents.


     SECTION 3.20. Reports to the Securities and Exchange Commission;  Available
Information.

     (a) The Trustee shall prepare,  sign, and electronically  file on behalf of
the Seller,  and at the expense of the Seller,  any and all Exchange Act Reports
as may be required with respect to the Certificates  pursuant to this Agreement;
provided,  however,  that the  Seller  shall  prepare,  sign  and file  with the
Commission  the initial  Form 8-K  relating to the Trust Fund.  In the event the
Seller  notifies the Trustee,  the Master  Servicer and the Special  Servicer in
writing as to any change in the Exchange Act reporting  requirements  applicable
to the Certificates,  the Trustee,  the Special Servicer and the Master Servicer
shall conform the reportings obligations as set forth herein to any such changes
as notified by the Seller. The Master Servicer and the Special Servicer agree to
provide such  information to the Trustee and such entity as is designated by the
Seller  pursuant to Section  3.20(f) in a timely  fashion as may be requested by
the Trustee in connection with such Exchange Act Reports,  so that such Exchange
Act Reports may be timely filed by the Trustee.  Manually-signed  copies of each
Exchange Act Report  shall be  delivered  to the Seller to the  attention of the
Secretary  (or such other  Persons as are  designated in writing by the Seller),
with a copy to the Trustee.

     On a monthly  basis,  the  Trustee  will  file on behalf of the Trust  Fund
within 15 days after the  Distribution  Date a Form 8-K that would  include  the
following:  (i) the Monthly Distribution Statement, and (ii) certain information
received from the Borrowers  under the Loan Documents to the extent  received by
the  Trustee  in  electronic  format as  follows:  (a) the most  recent  monthly
operating  statement  received  from each  Borrower  including  a  statement  or
specific  notation  of capital  expenditures,  leasing  commissions,  and tenant
improvements; and (b) to the extent received since the filing of the immediately
preceding  Form 8-K  filed  pursuant  to this  paragraph  with  respect  to each
Mortgage  Loan:  (1) an officer's  certificate  of the  Borrower,  (2) occupancy
reports,  (3)  tenant  sales  per  square  foot  and  rent  per  square  foot by
merchandise  category,  (4) all tenant notices, and (5) tenant change reports or
listing of tenants that declared  bankruptcy or had lease  expirations  that did
not renew.

     On a  quarterly  basis,  the Trustee  will file,  to the extent the Trustee
receives the  information set forth below in electronic  format,  within 45 days
after the end of the relevant  Borrower's  fiscal quarter a Financial Report for
those Borrowers which  represent 10% or more of the aggregate  Stated  Principal
Balance of the Mortgage  Loans (on the date hereof,  the Cadillac  Fairview Pool
Loan,  the Century  Plaza Towers Loan,  and the AAPT Pool Loan).  The  quarterly
Financial  Report with respect to (i) those Mortgage Loans that represent 20% or
more of the aggregate  Stated  Principal  Balance of the Mortgage  Loans (on the
date hereof,  the Cadillac Fairview Pool Loan and the Century Plaza Towers Loan)
shall consist of unaudited  financial  statements  with respect to the Mortgaged
Properties  securing such Mortgage  Loans,  and (ii) those  Mortgage  Loans that
represent 10% but less than 20% of the aggregate Stated Principal Balance of the
Mortgage  Loans  (on the date  hereof,  the AAPT Pool  Loan)  shall  consist  of
summarized quarterly financial information  (substantially in the form set forth
in  Exhibit  A-3 to the  Seller's  Prospectus  Supplement  dated  August 7, 1997
relating to the  Certificates)  as described in Rule 1.02(bb) of Regulation  S-X
with  respect to the  Mortgaged  Properties  securing  such  Mortgage  Loan.  In
addition,  to the extent received since the filing of the immediately  preceding
Financial  Report  filed  pursuant to this  paragraph  with respect to the other
Mortgage  Loans,  the  Trustee  shall  promptly  file  the  quarterly  financial
statements  for each  Borrower  (other than the 380 Madison  Borrower)  received
pursuant to the Loan Documents.

     On an annual  basis,  the  Trustee  will file,  to the  extent the  Trustee
receives the  information set forth below in electronic  format,  within 90 days
after the end of the relevant  Borrower's fiscal year end a Financial Report for
those Borrowers which  represent 10% or more of the aggregate  Stated  Principal
Balance of the Mortgage  Loans (on the date hereof,  the Cadillac  Fairview Pool
Loan,  the  Century  Plaza  Towers  Loan,  and the AAPT Pool  Loan).  The annual
Financial  Report with respect to (i) those Mortgage Loans that represent 20% or
more of the aggregate  Stated  Principal  Balance of the Mortgage  Loans (on the
date hereof,  the Cadillac Fairview Pool Loan and the Century Plaza Towers Loan)
shall  consist of audited  financial  statements  with respect to the  Mortgaged
Properties  securing such Mortgage  Loans,  and (ii) those  Mortgage  Loans that
represent 10% but less than 20% of the aggregate Stated Principal Balance of the
Mortgage  Loans  (on the date  hereof,  the AAPT Pool  Loan)  shall  consist  of
summarized annual financial information  (substantially in the form set forth in
Exhibit A-3 to the Seller's Prospectus  Supplement dated August 7, 1997 relating
to the  Certificates)  as  described  in Rule  1.02(bb) of  Regulation  S-X with
respect to the Mortgaged Properties securing such Mortgage Loan. In addition, to
the extent  received  since the filing of the  immediately  preceding  Financial
Report  filed  pursuant to this  paragraph  with  respect to the other  Mortgage
Loans, the Trustee shall promptly file the annual audited  financial  statements
for  each  Borrower  (other  than the 380  Madison  Borrower  in which  case the
statements may be unaudited) received pursuant to the Loan Documents.

     The Master Servicer,  each Special Servicer and the Trustee hereby agree to
cooperate with the Borrowers and their  accountants in obtaining any consents of
accountants  that are required to be filed with any financial  statements  being
filed on a Form 10-K or Form 8-K.

     If information for any Financial  Report is incomplete by the date on which
required to be filed,  the Trustee  shall  prepare and execute a Form 12b-25 and
shall deliver a manually  signed  version of such form to the Seller as provided
above.

     None of the Master Servicer, the Special Servicer and the Trustee shall (i)
file a Form ID with  respect  to the Seller 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 Seller or the  continued  reporting is
prohibited  under  the  Exchange  Act or any  regulations  thereunder.  Upon the
written request of the Seller,  the Trustee shall file a Form 15 relating to the
Trust Fund with the Commission and send a copy thereof to the Seller.

     (b) The Master Servicer shall promptly prepare and provide to the Trustee 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 monetary default or other default on a Mortgage Loan the results of which
the Master 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
Master  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 Master 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,  the
loss of a license or permit relating to the Mortgaged Property or other material
adverse  tenant  activity;  (vi) any  amendment,  modification  or  waiver  of a
material  provision  of a  Mortgage  Loan  of  which  the  Master  Servicer  has
knowledge;  (vii) any event of which the Master  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; (viii) with respect to the Cadillac Fairview
Pool Loan,  any lease  termination  notice,  an announced  store  closing,  or a
bankruptcy filing involving an anchor tenant without a corresponding replacement
tenant,  (ix)  with  respect  to  the  Century  Plaza  Towers  Loan,  any  lease
termination  notice  or a  bankruptcy  filing  involving  a tenant  representing
greater than 5% of the total  annualized  base rent for the  Mortgaged  Property
without a corresponding  replacement  tenant,  (x) with respect to the AAPT Pool
Loan, any lease  termination  notice or a bankruptcy  filing  involving a tenant
representing greater than 5% of the total annualized base rent for the AAPT Pool
Loan without a corresponding  replacement  tenant,  (xi) with respect to the 380
Madison Avenue Loan, any lease termination  notice from The Chase Manhattan Bank
or a request for a modification or termination of the master lease or a material
default  under the master  lease,  (xii) with respect to the CAP Pool Loan,  any
lease termination notice or a bankruptcy filing involving a tenant  representing
greater than 5% of the total  annualized base rent for the CAP Pool Loan without
a corresponding  replacement  tenant,  (xiii) with respect to the Whitehall Pool
Loan, any lease  termination  notice or a bankruptcy  filing  involving a tenant
representing greater than 5% of the total annualized base rent for the Whitehall
Pool Loan without a corresponding  replacement tenant, (xiv) with respect to the
Ritz Plaza  Loan,  any lease  termination  notice  from  either  the  Government
Services   Administration  or  Lucent   Technologies   without  a  corresponding
replacement  tenant,  and (xv) with respect to the  Montehiedra  Loan, any lease
termination notice, an announced store closing, or a bankruptcy filing involving
an anchor tenant without a corresponding replacement tenant; provided,  however,
that in the event that the Master Servicer after  consulting with the Seller 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 Master Servicer shall omit such item from the reporting
obligation described above.

     With respect to any Specially  Serviced  Mortgage Loan or any REO Property,
the Special  Servicer  shall report to the Master  Servicer any of the foregoing
events  promptly upon the Special  Servicer  having  knowledge of such event. In
addition,  in connection with their servicing of the Mortgage Loans,  the Master
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  Master  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 Master  Servicer  shall collect on a monthly basis all  information
required  pursuant to the Mortgage Loans. The Master Servicer shall from time to
time contact the  Borrowers  regarding  the  delivery of  financial  information
required by the Loan Documents  commencing at least 15 days prior to the date on
which each Borrower is obligated to provide the Master  Servicer with  quarterly
and annual  financial  statements or reports so that such statements and reports
will be  delivered  to the  Master  Servicer  in a timely  fashion.  The  Master
Servicer  will cause such  information  to be provided for the Trustee to enable
the Trustee to comply  with the  Exchange  Act  reporting  requirements  in this
Section 3.20. Promptly following the end of each calendar quarter and the end of
each calendar  year,  the Master  Servicer shall prepare a Summary Report in the
form of Exhibit H based on  information  provided to the Master  Servicer by the
Borrowers  without  modification,  interpretation  or analysis  (except that the
Master Servicer will use its best efforts to isolate  management fees and funded
reserves from Borrower  reported  expenses,  if necessary).  The Master Servicer
shall deliver a copy of each Summary  Report to the Trustee.  None of the Master
Servicer,  the Special  Servicer and the Trustee  shall be  responsible  for the
completeness or accuracy of such information  provided by the Borrowers  (except
that the Master Servicer will use its best efforts to correct patent errors).

     (d) The Master 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 Master  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 Seller, the Rating
Agencies,  the  Certificateholders  and any  other  Persons  to whom the  Master
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.  The Master  Servicer  may, but is not required to,
make  information  which is otherwise  available to the public  available on the
Internet.

     (e) The  Trustee  shall  deliver a copy of each  Summary  Report and Annual
Compliance   Report  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 so  deliver  the  foregoing
information  and  reports  and  shall  file  such  Summary  Reports  and  Annual
Compliance  Reports  annually  on Form 10-K and shall  file such  Special  Event
Reports on Form 8-K promptly upon the  occurrence of the  applicable  event,  in
each case unless the Trust Fund is no longer  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  Seller,   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 Master  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 Seller, the Trustee, the Rating Agencies,  any  Certificateholder,
any Person  identified  to the  Master  Servicer  or the  Special  Servicer,  as
applicable,  by a Certificateholder as a prospective transferee of a Certificate
and any other Persons to whom the Master  Servicer or the Special  Servicer,  as
applicable,  believes such disclosure to be appropriate the following items: (i)
all  financial  statements,   occupancy  information,  rent  rolls  and  similar
information  received  by the  Master  Servicer  or  the  Special  Servicer,  as
applicable,  from each Borrower,  (ii) the inspection  reports prepared by or on
behalf of the  Master  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 Master Servicer or the Special Servicer, as applicable,  and
(iv) any and all  officer's  certificates  and other  evidence  delivered to the
Trustee and the Seller to support the Master Servicer's  determination  that any
Advance was, or if made would be, a Nonrecoverable  Advance. The Master Servicer
may  require  that such party  execute a  reasonable  confidentiality  agreement
customary  in the  industry  (and  approved by the Seller)  with respect to such
information.

     Copies of any and all of the  foregoing  items shall be available  from the
Master  Servicer or the Special  Servicer,  as  applicable,  or the Trustee,  as
applicable, upon request at the requesting party's expense.

     (f) The  Seller  shall  designate,  and pay the  expenses  of, a  financial
printer or other  entity  (which may be the  Trustee) to prepare  the  materials
required  to be filed  pursuant  to this  Section  3.20 for filing via the EDGAR
system,  and the Master Servicer and Special Servicer shall each cooperate fully
with such entity and the Master Servicer and the Special  Servicer shall provide
the information required hereunder,  to the extent made available by the related
Borrowers,  in a  timely  manner  in order to allow  the  Trustee  to file  such
materials  at the times  required  hereunder.  In the event the Trustee does not
receive in  electronic  format  Borrower  information  it  receives in hard copy
format within two Business Days after it receives the  information in hard copy,
the  Trustee  shall  promptly  notify the Seller by  telephone  or by  facsimile
transmission.

     (g)  Notwithstanding  any other  provision of this Section  3.20,  at least
three  Business  Days prior to the date upon which any materials are required to
be filed with the  Commission  pursuant to the terms  hereof,  the Trustee shall
provide a copy of such  filing,  in hard copy  form (or such  electronic  format
acceptable to the Seller),  to the Seller (with a copy to the Underwriter).  The
Seller  shall  review such  filing and make any  necessary  corrections  to such
filing or direct  the  Trustee  not to make such  filing  prior to the date such
materials are required to be filed pursuant to the terms hereof.

     SECTION 3.21. Lock-Box Accounts, Escrow Accounts and Reserve Accounts.

     The Master Servicer shall administer each Lock-Box Account,  Escrow Account
and Reserve Account in accordance with the related Mortgage or Loan Agreement or
Lock-Box Agreement, if any, and administer any letters of credit pursuant to the
related letter of credit agreement and the Loan Documents.


     SECTION 3.22. Property Advances.

     (a) The Master Servicer (or, to the extent provided in Section 3.22(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
Master  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 Master Servicer shall notify the Trustee and the Fiscal Agent,  and
the  Special  Servicer  shall  notify the Master  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 Master  Servicer,  and if the Master  Servicer so
fails, the Trustee), subject to the provisions of Section 3.22(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  3.22,  the Fiscal Agent,  subject to the  provisions of
Section  3.22(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 Master  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 Master  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 Master
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
Master Servicer or Special Servicer, as applicable,  that a Property Advance, if
made, would be a Nonrecoverable  Advance.  The Trustee, the Fiscal Agent and the
Special Servicer,  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 Master  Servicer
hereunder.

     (d) The Master  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 Master 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.

     (e) Notwithstanding any of the foregoing provisions,  in the event that the
Master Servicer or any of its affiliates forecloses on any of the collateral for
any of the Affiliate  Loans and thereby  becomes the direct or indirect owner of
the Borrower on the related  Mortgage Loan, the Special Servicer with respect to
the related  Mortgage  Loan  (whether or not such  Mortgage  Loan is a Specially
Serviced Mortgage Loan) shall thereafter make any required Advances with respect
to the related Mortgage Loan and each provision set forth herein with respect to
such Advances which relates to the Master  Servicer shall be deemed to relate to
such Special Servicer,  including,  without  limitation,  the obligations of the
Trustee  and the  Fiscal  Agent to make such  Advance  upon the  failure  of the
Special  Servicer or Trustee,  respectively,  to make such  Advance.  The Master
Servicer shall deliver a copy of the Mortgage File for such Mortgage Loan to the
Special Servicer and shall provide the Special  Servicer with reasonable  access
to the Master  Servicer's  records  with respect to such  Mortgage  Loan and the
related  Mortgaged  Property.  The Master  Servicer  shall not be liable for any
failure of the Special Servicer to make any such Advance.


     SECTION 3.23. Appointment of Special Servicer.

     (a) The Master Servicer is hereby appointed as the initial Special Servicer
to service each of the Mortgage Loans,  other than the Century Plaza Towers Loan
and the Whitehall Pool Loan, and AMRESCO Management, Inc. is hereby appointed as
the initial  Special  Servicer to service the Century  Plaza Towers Loan and the
Whitehall Pool Loan.

     (b)  Certificateholders  representing  greater  than 50% 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 entitled to the same servicing compensation
as its predecessor,  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.  The Special  Servicer may be removed by  Certificateholders  as aforesaid
with respect to only one or more Mortgage Loans and remain the Special  Servicer
with respect to the remainder of the Mortgage  Loans;  provided that a successor
Special Servicer is appointed, in respect of the Mortgage Loans that the Special
Servicer  would no  longer be  servicing,  as  provided  in this  Section  3.23.
Notwithstanding  the foregoing,  if the Master Servicer is acting as the Special
Servicer  hereunder  with respect to a Mortgage  Loan,  and the Master  Servicer
acquires any Affiliate Loan related to such Mortgage  Loan, the Master  Servicer
shall  promptly  resign as  Special  Servicer  hereunder  with  respect  to such
Mortgage Loan in accordance with Section 6.04 hereof, and if the Master Servicer
fails to promptly  resign,  the Trustee shall  terminate the Master  Servicer as
Special  Servicer  with respect to such Mortgage  Loan,  in accordance  with the
provisions  set forth in Section 7.01 and Section 7.02.  The Holders of the most
subordinate  Class  of  Certificates  then  outstanding  shall  then  appoint  a
successor Special Servicer in accordance with this Section 3.23.

     (c) The  appointment  of any such  successor  Special  Servicer,  shall not
relieve the Master Servicer, the Trustee or the Fiscal Agent of their respective
obligations to make Advances as set forth herein; provided, however, the initial
Special Servicer  specified in Section 3.23(a) above 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 Master  Servicer  as
Special  Servicer  following the  occurrence  of an event of default  hereunder)
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 Trustee and each Rating Agency, 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.

     (e)  Any  successor   Special   Servicer   shall  be  deemed  to  make  the
representations  and warranties provided for in Section 2.04(a) mutatis mutandis
as of the date of its succession.

     (f)  Notwithstanding any of the foregoing  provisions,  for the purposes of
determining the requisite  Percentage  Interests pursuant to Section 3.23(b), or
the requisite  Voting Rights  pursuant to Section  7.01(b) and Section 7.02, any
Certificate  owned by a Person that is, or whose  Affiliate  is, also the lender
under any of the Affiliate  Loans shall be deemed not to be outstanding  and the
Percentage  Interests or Voting Rights represented by such Certificate shall not
be taken into account in making such determination.


     SECTION 3.24.  Transfer of Servicing  Between  Master  Servicer and Special
Servicer; Record Keeping.

     (a) Upon determining that any Mortgage Loan has become a Specially Serviced
Mortgage Loan, the Master 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 Master 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 Master  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 Master Servicer shall
instruct  the related  Borrower to continue to remit all  payments in respect of
such  Mortgage  Loan  to  the  Master  Servicer.  If  GMAC  Commercial  Mortgage
Corporation or AMRESCO  Management,  Inc. ceases to be the Master Servicer (with
respect to GMACCM only) or the Special  Servicer,  respectively,  the  remaining
party of the two and the  successor  Master  Servicer  or Special  Servicer,  as
applicable, may agree that, notwithstanding the preceding sentence, with respect
to each Mortgage Loan that became a Specially Serviced Mortgage Loan, the Master
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 Master  Servicer.  The Special  Servicer shall
remit to the Master  Servicer any such  payments  received by it pursuant to the
preceding sentence within one Business Day of receipt. The Master 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
Master 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  Loans,  the Special  Servicer's
obligation to service such Mortgage Loan shall  terminate and the obligations of
the Master  Servicer to service and administer  such Mortgage Loan 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  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  Specially  Serviced  Mortgage  Loan  directly  to the Master
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 Master  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 Master
Servicer is required to furnish a report under  Section  3.13(a) to the Trustee,
the Special  Servicer shall deliver to the Master  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 Master
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
Master  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 Master
Servicer  with any  information  reasonably  required by the Master  Servicer to
perform its duties under this Agreement.


     SECTION 3.25. Interest Reserve Account.

     The Trustee shall  establish and maintain the Interest  Reserve  Account in
the  Trustee's  name for the  benefit of the  Certificateholders.  The  Interest
Reserve Account shall be established and maintained as an Eligible  Account.  On
each Master  Servicer  Remittance  Date  occurring in February and on any Master
Servicer  Remittance  Date  occurring  in  January in a year which is not a leap
year,  the Master  Servicer  shall remit to the Trustee,  in respect of the AAPT
Fixed  Component  and the CAP Pool Loan,  for deposit into the Interest  Reserve
Account,  an amount equal to one day's interest at the related  Mortgage Rate on
the Stated  Principal  Balance of each such Mortgage Loan or Component as of the
Due  Date in the  month  preceding  the  month  in which  such  Master  Servicer
Remittance  Date occurs,  to the extent a Monthly Payment or P&I Advance is made
in respect  thereof (all amounts so  deposited  in any  consecutive  January (if
applicable) and February, "Withheld Amounts").


     SECTION 3.26.  Limitations on and Authorizations of the Master Servicer and
Special Servicer with Respect to Specific Mortgage Loans.

     (a)  Notwithstanding  anything contained elsewhere in this Agreement to the
contrary,  the Master  Servicer or Special  Servicer,  as  applicable,  shall be
subject to the following  limitations or  authorizations,  as  applicable,  with
respect to the specific Mortgage Loans identified below.

        (i)     Unless  otherwise  specifically  provided in the Loan  Documents
                with  respect to the AAPT Pool Loan,  any  Unscheduled  Payments
                received in respect of  principal  with respect to the AAPT Pool
                Loan shall be applied,  first, to any delinquent  payments under
                the AAPT Pool Loan;  then, to the AAPT LIBOR A Component,  until
                the Stated  Principal  Balance of the AAPT LIBOR A Component has
                been reduced to zero; next, to the AAPT LIBOR B Component, until
                the Stated  Principal  Balance of the AAPT LIBOR B Component has
                been reduced to zero; and finally to the AAPT Fixed Component.

        (ii)    On or prior to the first day of any calendar  month in which the
                ninth,  tenth or eleventh  days of such  calendar  month are not
                Business  Days,  the Master  Servicer  shall notify the Borrower
                under the  Century  Plaza  Towers  Loan that the  Century  Plaza
                Towers  Loan  Due  Date  for  such  calendar  month  will be the
                Business  Day  immediately  preceding  the  ninth  day  of  such
                calendar month.

     (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 Master Servicer or the Special Servicer, as the case may be,
may only consent to either such action,  or grant a waiver with respect thereto,
if the Master Servicer or 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 Master  Servicer or 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.  Any such
consent or waiver shall also satisfy the criteria set forth in Section 3.09 (b),
to the extent applicable.

     (c) The Master  Servicer  shall receive bills from the Rating  Agencies for
monitoring,  review and  surveillance of the Certificates and the Mortgage Loans
on behalf of the Seller and shall pay such  amounts in a timely  manner.  To the
extent such fees  exceed the Rating  Agency  Monitoring  Fee,  the Seller  shall
reimburse  the Master  Servicer for such  shortfall  and to the extent that such
fees are less than the Rating Agency  Monitoring  Fee, the Master Servicer shall
remit such excess to the Seller. In the event that Rating Agency confirmation is
required in connection with any exercise of rights by the Master Servicer or the
Special Servicer, as applicable, under any Mortgage Loan, the Master Servicer or
Special  Servicer,  as the case may be, shall use its reasonable best efforts to
cause the related  Borrower to pay any fee  required  by the  applicable  Rating
Agency for such confirmation. If the related Borrower does not pay such fee, and
the Mortgage Loan is a Specially  Serviced Mortgage Loan, such fee shall be paid
by the Master  Servicer or Special  Servicer,  as the case may be, as an Advance
and shall be borne by the Trust Fund. If the Borrower does not pay such fee, and
the Mortgage Loan is not a Specially  Serviced  Mortgage  Loan, the Seller shall
pay such fee. Notwithstanding the reimbursement of any such amounts by the Trust
Fund, the Master Servicer and the Special Servicer shall continue to endeavor to
collect any such amounts from the related Borrower.

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

     (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 Master 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 each Mortgage  Loan,  neither the Master  Servicer (nor
the Special  Servicer  (including  in its  capacity as a  Certificateholder,  if
applicable),  shall 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; provided, that the Master Servicer or Special
Servicer,  as the case may be, may take action to enforce the Trust Fund's right
to apply excess cash flow to principal in accordance  with the terms of the Loan
Documents.

     (g) The obligations of the Master  Servicer and Special  Servicer set forth
in this Section 3.26 shall be subject to the operative documents with respect to
the related  Mortgage Loan, and the failure or inability of the related Borrower
to comply with the Master Servicer's or the Special  Servicer's  direction shall
not be deemed to be an Event of Default of the Master  Servicer  or the  Special
Servicer hereunder.

     (h) The Master Servicer or the Special  Servicer,  as applicable,  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 Master  Servicer  or the  Special
Servicer, as applicable,  determines (taking into account the value and revenues
of the related  Mortgaged  Property  and the ability of the  Borrower to pay the
Mortgage Loan (including  such Excess  Interest)) that (1) in the absence of the
waiver  of such  Excess  Interest,  there is a  reasonable  likelihood  that the
Mortgage Loan will not be paid in full on the related  Maturity Date and (2) the
waiver of the right to such  accrued  Excess  Interest is  reasonably  likely to
produce  a  larger   (and  not   equivalent)   payment  in  the   aggregate   to
Certificateholders on a present value basis than a refusal to waive the right to
such Excess  Interest.  The Master Servicer shall have no liability to the Trust
Fund, the  Certificateholders  or any other person so long as such determination
is based on such criteria. In no event shall such waiver of such Excess Interest
be  effective  prior to the date of actual  prepayment  in full (other than such
waived Excess Interest),  and such waiver shall in no event be effective if such
prepayment is not made.

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

     (j) For any 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 Master Servicer or
Special  Servicer,  as  applicable,  may only require  such a prepayment  if the
Master Servicer or Special Servicer, as applicable, has determined in accordance
with the Servicing Standard that such prepayment is in the best interests of the
Certificateholders.


     SECTION 3.27. Modifications.

     (a)  During  the  term of a  Mortgage  Loan,  the  Special  Servicer,  may,
consistent  with the Servicing  Standard,  agree to modify a Specially  Serviced
Mortgage Loan to reduce the amount of principal (but, except as provided in this
Section 3.27, not interest) payable monthly on such Mortgage Loan, provided that
(a) a material  default in respect of payment 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   is   reasonably   likely  to  produce  a  greater   recovery   to
Certificateholders,  on a net present value basis, than would  liquidation;  (b)
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);  and (c) the Special Servicer may only agree
to reductions of monthly payments of principal  lasting a period of no more than
twelve  consecutive  months  and,  in  the  aggregate,  to no  more  than  three
reductions of twelve months or less each; provided, however,  Certificateholders
representing  greater than  66-2/3% of all Voting  Rights may direct the Special
Servicer  not to agree to any such  modification.  The  Special  Servicer  shall
promptly  provide a copy of such proposed  modification to the Master  Servicer,
the Rating  Agencies and the  Trustee.  The Trustee  shall,  within two Business
Days, notify, in writing, all of the Certificateholders  that have Voting Rights
of  such   proposed   modification.   For   purposes  of   determining   whether
Certificateholders  represeoting  66-2/3% of all Voting Rights have directed the
Special Servicer not to agree to such modification, each Certificateholder shall
have 15 days  following  the date of the  Trustee's  notice to  respond  to such
notice, and any Certificateholder that has not responded within such time period
shall be deemed to have consented to such modification.

     Additionally,  the Special  Servicer  may,  consistent  with the  Servicing
Standard, agree to any modification,  waiver or amendment of any term or 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 (the
"Directing  Class"),  subject,  however,  to each of the following  limitations,
conditions and restrictions:  (a) a material default in respect of 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 net
present value basis, than would  liquidation;  (b) no reduction in the scheduled
monthly  payment  of  interest  on  any  Mortgage  Loan  as  a  result  of  such
modification,  waiver or  amendment  may result in an Interest  Shortfall to any
Class  other  than  the  Directing  Class,  determined  as of the  date  of such
modification,  waiver or amendment;  (c) any reduction in the scheduled  monthly
payment of principal  and/or interest on any Mortgage Loan must require that all
cash flow on all related  Mortgaged  Properties in excess of amounts required to
operate  and  maintain  such  Mortgaged  Properties  be applied to  payments  of
principal and interest on such Mortgage Loan; (d) the Special  Servicer may only
agree to reductions  of principal  and/or  interest  lasting a period of no more
than twelve  consecutive  months and,  in the  aggregate,  to no more than three
periods of twelve months or less each;  (e) the Special  Servicer may not reduce
any Prepayment  Premium or Lock-out Period;  (f) the Special Servicer may not at
any time  forgive  principal  of a Mortgage  Loan to the extent  that the amount
forgiven, together with all amounts of principal previously forgiven pursuant to
this paragraph would be in excess of (i) the Certificate Principal Amount of the
Directing Class less the sum of (ii) the aggregate amount of Appraisal Reduction
Amounts then outstanding and (iii) the aggregate  amount of Interest  Shortfalls
and Reduction  Interest  Shortfalls then outstanding (other than with respect to
the Directing  Class with respect to Interest  Shortfalls);  and (g) the Special
Servicer  shall not  permit any  Borrower  to add any real  property  collateral
unless  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  real property  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.
Notwithstanding  the foregoing,  the Trustee shall promptly upon request provide
the Special  Servicer with such  information  as is in its  possession and as is
reasonably  necessary to enable the Special Servicer to make the  determinations
required by clauses (b) and (f) above.  If the  Certificateholders  representing
100% of the  Percentage  Interests  of the  second  most  subordinate  Class  of
Certificates then outstanding consent to such modification, waiver or amendment,
the Directing Class for purposes of the  determinations  made in clauses (b) and
(f) shall  include the second most  subordinate  Class of  Certificates  and the
amount by which  principal  can be reduced  shall not be in excess of 80% of the
aggregate  principal  balance of both such Classes  less the items  specified in
clause (f)(ii) and (f)(iii).  A  modification  pursuant to this paragraph is not
subject to the veto of  Certificateholders  set forth in the preceding paragraph
of this Section.  For the purposes of determining the Percentage Interest of the
Directing Class, the Certificates held by any  Certificateholder  that holds, or
whose  Affiliate is a lender  under,  an  Affiliate  Loan that is related to the
Mortgage  Loan that is the  subject  of such  consent  shall  not be taken  into
consideration.

     (b)  Notwithstanding  Section  3.27(a),  the Master Servicer or the Special
Servicer,  as applicable,  shall be permitted to modify, waive or amend any term
of a  Mortgage  Loan  that  is not in  default  or as to  which  default  is not
reasonably foreseeable,  but only if such modification,  waiver or amendment (a)
would not be  "significant"  as such term is defined in Code  Section  1001,  or
Treasury  Regulations  Section  1.860G-2(b)(3),  as  determined  by  the  Master
Servicer or Special  Servicer (and the Master  Servicer or Special  Servicer may
rely on an Opinion of Counsel  in making  such  determination),  (b) would be in
accordance with the Servicing Standard and (c) would not adversely affect in any
material respect the interest of any  Certificateholder  not consenting thereto.
The consent  thereto of the  majority of  Percentage  Interests of each Class of
Certificates  affected thereby or written  confirmation  from each Rating Agency
that such modification,  waiver or amendment will not result in a qualification,
withdrawal  or  downgrading  of  the  then  current  ratings   assigned  to  the
Certificates  shall not be required but shall be  conclusive  evidence that such
modification,  waiver or amendment  would not  adversely  affect in any material
respect the interest of any Certificateholder not consenting thereto.

     (c) The Master Servicer or Special Servicer,  as applicable,  shall provide
copies of any modifications, waivers or amendments pursuant to this Section 3.27
to each Rating Agency and to the Seller.

     SECTION 3.28. Servicing of the Montehiedra Partner Loans.

     (a) The Master  Servicer  shall  service the  Montehiedra  Partner Loans in
accordance with the terms of this Section 3.28 and as otherwise provided herein.
Except as provided  below,  the Master  Servicer  shall service the  Montehiedra
Partner  Loans in the  best  interests  of and for the  benefit  of the  Class M
Certificateholders  (as determined by the Master Servicer in the exercise of its
good faith and reasonable  judgment) and in accordance  with applicable law, the
specific  terms of the  Montehiedra  Partner 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,  and diligence as is normal and usual in its general
loan  servicing on behalf of third parties or on behalf of itself,  whichever is
higher,  with respect to loans comparable to the Montehiedra  Partner Loans, and
in each event with a view to the timely collection of all scheduled  payments of
principal and interest  under the  Montehiedra  Partner  Loans,  but in any case
without regard to:


        (i)     any  known  relationship  that  the  Master  Servicer,   or  any
                Affiliate of the Master  Servicer may have with any  Montehiedra
                Partner Borrower or any other parties to this Agreement;

        (ii)    the ownership of any  Certificate by the Master  Servicer or any
                Affiliate of the Master Servicer; and

        (iii)   the Master  Servicer's  obligation to incur  servicing  expenses
                with respect to the Montehiedra Partner Loans.

     Subject to the  above-referenced  servicing  standard,  the Master Servicer
shall  have full power and  authority,  acting 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  such  servicing  standard  and,  in its  reasonable
judgment, in the best interests of the Class M  Certificateholders.  On each Due
Date, the Master Servicer  shall, to the extent  permitted by the Loan Documents
with respect to the Montehiedra  Loan and the Montehiedra  Partner Loans and the
related  Lock-Box  Agreement,  withdraw an amount  equal to the MPL Debt Service
Amount from the Montehiedra Loan Lock-Box and deposit such amount into the Class
M Collection Account.  In addition,  the Master Servicer shall deposit promptly,
but in any event,  within one Business Day of receipt,  all other collections on
the Montehiedra  Partner Loans into the Class M Collection  Account,  unless the
Master Servicer is otherwise permitted to retain any portion thereof pursuant to
the terms of this Agreement.  In the event of any default by the Borrowers under
the Montehiedra Partner Loans, the Master Servicer (except as otherwise provided
in this Section  3.28(a))  shall take such  actions as are  necessary to realize
upon the  collateral  with  respect  to the  Montehiedra  Partner  Loans  and to
exercise  any rights under the  Montehiedra  Guarantee  in  accordance  with the
above-referenced   servicing  standard,   this  Agreement,   the  terms  of  the
Montehiedra  Partner Loans Loan Documents and  applicable  law. At no time shall
the Montehiedra Partner Loans be considered Specially Serviced Mortgage Loans.

     Notwithstanding the foregoing,  neither the Master Servicer nor the Trustee
shall  (i) make  any  advances  for  delinquent  payments  with  respect  to the
Montehiedra  Partner Loans,  (ii) be entitled to  reimbursement  with respect to
ordinary and recurring costs and expenses  incurred by it in connection with the
servicing  and/or  administration  of its duties  hereunder  with respect to the
Montehiedra  Partner Loans,  (iii) be entitled to reimbursement  with respect to
extraordinary  expenses  incurred by it in connection with the servicing  and/or
administration  of its duties  with  respect to the  Montehiedra  Partner  Loans
except from collections on (including  liquidation  proceeds,  late payments and
other collections) the Montehiedra Partner Loans;  provided,  however,  that the
Master  Servicer will not be required to expend its own funds in connection with
the expenses  set forth in this clause  (iii) to the extent the Master  Servicer
determines,   in  its  good  faith,  reasonable  judgment,  that  such  expenses
(including  interest  thereon  at the  Advance  Rate)  would not  ultimately  be
recoverable from collections (including liquidation proceeds) on the Montehiedra
Partner Loans (provided that the Master Servicer  certifies to its determination
not to  expend  such  funds to the  Trustee  in an  Officer's  Certificate  of a
Servicing Officer), or (iv) with respect to the Master Servicer, take any action
in servicing the Montehiedra  Partner Loans which would in any way conflict with
the  best  interests  of  the   Certificateholders   (other  than  the  Class  M
Certificateholders).

     In the event of any  conflict  between  the  interests  of the  Holders  of
Certificates other than the Class M Certificates, and the interests of the Class
M  Certificateholders,  the  Master  Servicer  shall  take  such  action  as  it
determines is in the best interest of the Holders of Certificates other than the
Class M  Certificates;  provided  however,  that for purposes of this Agreement,
enforcing  the Trust  Fund's and Class M  Certificateholders'  rights  under the
Montehiedra  Partner Guarantee shall conclusively be deemed not to conflict with
the interests of the Holders of any Class of Certificates.

     In the event that the Master  Servicer  or the Trustee  determines,  in the
good faith business judgment of the Master Servicer or the Trustee,  as the case
may be,  that  taking  certain  actions  for which  the  Master  Servicer  would
otherwise  be entitled  to  reimbursement  as  provided  in clause  (iii) in the
immediately preceding paragraph would require the Master Servicer or the Trustee
to expend or risk their own funds or otherwise incur any financial  liability in
the performance of any of their duties with respect to the  Montehiedra  Partner
Loans,  and the Master  Servicer or the  Trustee,  as the case may be, is unsure
that repayment of such funds would be ultimately recoverable from late payments,
liquidation  proceeds and other  collections on or in respect of the Montehiedra
Partner Loans (including under the Montehiedra  Partner  Guarantee),  the Master
Servicer or Trustee,  as the case may be,  shall not be obligated to expend such
funds,  unless and until it is directed to do so by 100% of the Holders of Class
M  Certificates.  Within two  Business  Day of making  such  determination,  the
Trustee shall notify the Class M  Certificateholders  in writing,  or the Master
Servicer   shall   notify   the   Trustee   (who   shall   copy   the   Class  M
Certificateholders)  in writing,  of such proposed action specifying the related
costs and expenses and  certifying as to the basis for such  determination.  For
purposes of  determining  whether  Certificateholders  representing  100% of the
Percentage  Interests  in the Class M  Certificates  have  directed  the  Master
Servicer or the Trustee to incur such expenses,  each Class M  Certificateholder
shall have 15 days after delivery of such notice to respond to such notice,  and
any Class M  Certificateholder  that has not  responded  within such time period
shall be deemed not to have consented to such expenditure. If Holders of 100% of
the  Percentage  Interests in the Class M  Certificates  shall direct the Master
Servicer  or Trustee to expend  such  funds and take such  actions,  the Class M
Certificateholders shall be deemed to have agreed to, and by purchase of a Class
M  Certificate  have agreed to, and shall be required  to  indemnify  the Master
Servicer  or the  Trustee,  as the  case  may be,  with  respect  to  reasonable
out-of-pocket  costs and expenses  (with  interest  thereon at the Advance Rate)
incurred by the Master  Servicer or the  Trustee,  as the case may be, in taking
the related actions.

     (b) 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 Master Servicer solely relating to the Montehiedra Partner Loans
and the performance of its duties hereunder.

     (c) The Master  Servicer shall cause the Montehiedra  Partner  Borrowers to
maintain,  to the extent  required by the  related  Loan  Documents,  and if the
Montehiedra Partner Borrowers do not so maintain, shall itself maintain (subject
to the  provisions  of Section  3.28(a)  concerning  payment of  expenses to the
extent  the  Trustee  as lender  has an  insurable  interest  and to the  extent
available at commercially  reasonable rates), such insurance and in such amounts
as is  required  in the  related  Loan  Documents.  In the event that the Master
Servicer  realizes on the Montehiedra  Pledged  Collateral,  the Master Servicer
shall maintain (subject to the provisions of Section 3.28(a)  concerning payment
of expenses)  to the extent the Trustee as lender has an insurable  interest and
to the extent available at commercially  reasonable rates, such insurance and in
such amounts as would otherwise be required of the Montehiedra Partner Borrowers
in the related Loan  Documents.  Any amounts  collected  by the Master  Servicer
under  any such  policies  shall be  deposited  into  the  Class M  Distribution
Account.  Any cost  incurred  by the Master  Servicer  in  maintaining  any such
insurance  shall not, for the purpose of  calculating  distributions  to Class M
Certificateholders,  be added to the unpaid principal balance of the Montehiedra
Partner Loans,  notwithstanding  that the terms of the Montehiedra Partner Loans
so permit.  The Master  Servicer  agrees to prepare  and  present,  on behalf of
itself,  the  Trustee  and the Class M  Certificateholders,  claims  under  each
related insurance policy maintained pursuant to this Section 3.28(c) 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
Master Servicer, on behalf of the Trustee as the lender, as loss payee.

     If the Master Servicer  utilizes a master force placed  insurance policy to
execute its  obligations  in the  preceding  paragraph  and such policy shall be
issued by a Qualified  Insurer and provide no less  coverage in scope and amount
for the Montehiedra  Partner Loans than the insurance  required to be maintained
pursuant to the preceding paragraph, then the Master Servicer shall conclusively
be deemed to have  satisfied its respective  obligations  to maintain  insurance
pursuant to this Section 3.28(c).  Such policy may contain a deductible  clause,
in which case the Master  Servicer  shall, in the event that (i) there shall not
have been  maintained a policy  otherwise  complying  with the provisions of the
preceding  paragraph,  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 Class M Distribution  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  contained in the
related Loan Documents,  or, in the absence of any such  deductible  limitation,
the deductible limitation which is consistent with the Servicing Standard.

     (d) In the event of any default under the  Montehiedra  Partner Loans,  the
Master Servicer shall promptly take such actions as are necessary to enforce the
rights  of  the  Trust  Fund  and  the  Class  M  Certificateholders  under  the
Montehiedra  Partner  Guaranty prior to taking any actions to foreclose upon the
Montehiedra Pledged Collateral.

     In the event that title to the Montehiedra  Pledged  Collateral is acquired
for  the  benefit  of the  Class M  Certificateholders  in  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 Master Servicer), or a separate trustee or co-trustee,  on behalf of
the Trust  Fund.  The Master  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 the Montehiedra  Pledged  Collateral as
are consistent with the manner in which similar assets are managed by the Master
Servicer or any of its Affiliates,  all on such terms and for such period as the
Master Servicer deems to be in the best interests of Class M Certificateholders.

     Notwithstanding the foregoing,  the Master Servicer shall manage any of the
assets  constituting the Montehiedra  Pledged Collateral as required above, in a
manner  consistent with the prompt  disposition of such assets and in accordance
with the Servicing Standard.

     (e)  Upon  determining  to sell the  assets  constituting  the  Montehiedra
Pledged  Collateral,  the  Master  Servicer  shall  deliver  to the  Trustee  an
Officers'  Certificate to the effect that the Master  Servicer has determined to
sell such assets in accordance  with this Section 3.28. The Master  Servicer may
then offer to sell to any Person such assets.  The Master 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 assets,  in which case the
Master  Servicer shall accept the highest offer received from any Person for any
such assets in an amount at least equal to the Repurchase Price therefor.

     In the  absence of any such offer,  the Master  Servicer  shall  accept the
highest offer received from any Person that is determined by the Master Servicer
to be a fair price,  for such assets,  if the highest  offeror is a Person other
than an Interested  Person,  or is determined to be a fair price by the Trustee,
if the highest offeror is an Interested  Person;  provided,  that if the highest
offeror is an  Interested  Person such offer shall not be accepted if it is less
than the Repurchase Price. Notwithstanding anything to the contrary herein, none
of the Trustee, the Master Servicer,  the Special Servicer, in any capacity, nor
any of their  respective  Affiliates  may make an offer or  purchase  any of the
assets  constituting or relating to the Montehiedra  Pledged Collateral pursuant
hereto.

     The  Master  Servicer  shall not be  obligated  by either of the  foregoing
paragraphs  or  otherwise  to accept the  highest  offer if the Master  Servicer
determines,  in accordance with the Servicing  Standard,  that rejection of such
offer  would be in the best  interests  of the  Class M  Certificateholders.  In
addition,  the Master  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 Class M  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).  The  proceeds of any sale  pursuant to this Section
3.28  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 Class M Distribution Account.

     Notwithstanding  the  foregoing,  the  Master  Servicer  shall not sell nor
foreclose upon the Montehiedra  Pledged  Collateral to any Person;  until it has
received  confirmation  in writing  from each of the Rating  Agencies  that such
foreclosure  or  sale  will  not,  in  and of  itself,  result  in a  downgrade,
withdrawal  or  qualification  of the ratings  then  assigned to any of the then
rated Certificates (other than the Class M Certificates).

     In  determining  whether  any  offer  received  from an  Interested  Person
represents  a fair price for any of the assets  constituting  or relating to the
Montehiedra Pledged Collateral, the Trustee may conclusively rely on the opinion
of an Independent  appraiser or other expert in real estate matters  retained by
the Trustee (the expense of which shall be  reimbursable to the Trustee from the
proceeds of any resulting sale only).

     The  Master  Servicer  shall  file   information   returns   regarding  the
abandonment or foreclosure of Montehiedra Pledged Collateral with the IRS at the
time and in the manner required by the Code.

     (f) During the term of the Montehiedra  Partner Loans, the Master Servicer,
may,  consistent  with the Servicing  Standard,  agree to modify the Montehiedra
Partner Loans to reduce the amount of principal  and/or interest payable monthly
on the  Montehiedra  Partner  Loans,  provided  that (a) a  material  default in
respect of payment on the  Montehiedra  Partner  Loans has  occurred  or, in the
Master  Servicer's  reasonable and good faith judgment,  a default in respect of
payment on the  Montehiedra  Partner Loans is reasonably  foreseeable,  and such
modification is reasonably  likely to produce a greater  recovery to the Class M
Certificateholders,  on a net present value basis, than would  liquidation;  and
(b) the Master  Servicer may only agree to  reductions  of  principal  lasting a
period of no more than twelve  consecutive  months and, in the aggregate,  to no
more than three  reductions  of twelve months or less each;  provided,  however,
Class M  Certificateholders  representing greater than 66-2/3% of the Percentage
Interests  in the Class M  Certificates  may direct the Master  Servicer  not to
agree to any such  modification.  The Master  Servicer shall promptly  provide a
copy of such proposed  modification to the Rating Agencies and the Trustee.  The
Trustee shall, within two Business Days, notify, in writing,  all of the Class M
Certificateholders  of such proposed  modification.  For purposes of determining
whether  Certificateholders  representing 66-2/3% of the Percentage Interests in
the Class M Certificates  have directed the Master Servicer not to agree to such
modification,  each Class M Certificateholder  shall have 15 days after delivery
of such notice to respond to such notice, and any Class M Certificateholder that
has not responded  within such time period shall be deemed to have  consented to
such modification.

     Notwithstanding  the  preceding  paragraph,  the Master  Servicer  shall be
permitted to modify,  waive or amend any term of the  Montehiedra  Partner Loans
although  it is  not  in  default  or as to  which  default  is  not  reasonably
foreseeable but only if such modification,  waiver or amendment (a) would not be
"significant" as such term is defined in Code Section 1001, as determined by the
Master  Servicer  (and the Master  Servicer may rely on an Opinion of Counsel in
making  such  determination),  (b)  would be in  accordance  with the  Servicing
Standard set forth in Section 3.28(a) and (c) would not adversely  affect in any
material  respect the interest of any Class M  Certificateholder  not consenting
thereto.  The consent  thereto of the  majority of  Percentage  Interests of the
Class M Certificates or written  confirmation  from each Rating Agency that such
modification, waiver or amendment will not result in a qualification, withdrawal
or downgrading of the then current ratings  assigned to the Class M Certificates
shall not be required but shall be conclusive  evidence that such  modification,
waiver or  amendment  would not  adversely  affect in any  material  respect the
interest of any Class M Certificateholder not consenting thereto.

     (g) The Master Servicer shall provide copies of any modifications,  waivers
or  amendments  pursuant to this Section  3.28 to each Rating  Agency and to the
Seller.

<PAGE>

                                   ARTICLE IV

                       DISTRIBUTIONS TO CERTIFICATEHOLDERS


     SECTION 4.01. Distributions.

     (a) (i) On each  Distribution  Date,  to the  extent  of  Available  Funds,
amounts held in the Collection Account shall be withdrawn by the Master Servicer
and remitted to the Trustee for deposit in the Lower-Tier  Distribution  Account
(except that an amount equal to the AAPT Strip shall be deposited in the Class Q
Distribution Account, an amount equal to the Class X-1A Strip shall be deposited
in the  Upper-Tier  Distribution  Account and an amount  equal to the Class X-1B
Strip shall be  deposited  in the  Middle-Tier  Distribution  Account).  On each
Distribution  Date,  the amount that has been so  transferred  to the Lower-Tier
Distribution  Account from the  Collection  Account shall be  distributed on the
Lower-Tier  Regular  Interests  to the  Middle-Tier  REMIC  and  the  amount  so
deposited in the  Middle-Tier  Distribution  Account shall be distributed on the
Middle-Tier  Regular  Interests to the Upper-Tier  REMIC, in accordance with the
provisions  set out herein.  Thereafter,  such amounts shall be considered to be
held  in  the  Upper-Tier   Distribution   Account  until   distributed  to  the
Certificateholders.

     On each Distribution Date, the Middle-Tier REMIC shall be deemed to receive
payments  of  interest  and  principal,  in an  aggregate  amount  equal  to the
distributions  to be made  on that  date  on the  Lower-Tier  Regular  Interests
(exclusive of payments of Prepayment Premiums),  which distributions shall be as
follows:

     First,  to pay  interest on the Class LA-1T,  Class  LA-1S,  Class LF-T and
Class  LF-S  Interests,  up to an amount  equal to,  and pro rata as among  such
Classes in accordance with, Interest Distribution Amount in respect of each such
Class for such Distribution Date;

     Second,  (i) if (x) the sum of the  Certificate  Principal  Amounts  of the
Class  LA-1T and the Class LA-1S  Interests  exceeds (y) the product of the Loan
Fraction  and the sum of the  Certificate  Principal  Amounts of the  Lower-Tier
Regular Interests, then to make payments of principal on the Class LA-1T and the
Class LA-1S  Interests,  up to an  aggregate  amount  equal to such  excess,  as
follows:  99% of such amount to the Class LA-1T  Interest  in  reduction  of its
Certificate  Principal  Amount and 1% of such amount to the Class LA-1S Interest
in  reduction  of its  Certificate  Principal  Amount;  or (ii) if the amount in
clause (y) exceeds the amount in clause (x),  then to make payments of principal
on the Class LF-T and the Class LF-S Interests,  up to an aggregate amount equal
to such  excess,  as follows:  99% of such amount to the Class LF-T  Interest in
reduction of its Certificate Principal Amount and 1% of such amount to the Class
LF-S Interest in reduction of its Certificate Principal Amount;

     Third,  to make  payments of  principal  on the Class LA-1T and Class LA-1S
Interests  from the  Principal  Distribution  Amount for Loan Group 1 and to the
Class LF-T and Class LF-S Interests from the Principal  Distribution  Amount for
Loan Group 2 up to an amount equal to, and pro rata as between  such  respective
Classes,  in accordance with their  Certificate  Principal  Amounts,  until such
Certificate Principal Amounts have been reduced to zero; and

     Fourth,  to reimburse the Class LA-1T,  Class LA-1S,  Class LF-T, and Class
LF-S  Interests,  up to an amount equal to, and pro rata as between such Classes
in  accordance  with,  the sum for each Class of the  Realized  Losses,  if any,
previously  deemed  allocated to such Class and for which no  reimbursement  has
previously been paid and interest thereon at the Pass-Through Rate applicable to
such Class from the time allocated to such Class until repaid.

     Realized Losses shall be allocated to the Lower-Tier Regular Interests,  in
an  aggregate  amount  equal  to the  allocation  on such  Distribution  Date of
Realized Losses to the Middle-Tier Regular Interests, as follows:

     First, (i) if (x) the sum of the Certificate Principal Amounts of the Class
LA-1T and the Class LA-1S Interests exceeds (y) the product of the Loan Fraction
and the sum of the  Certificate  Principal  Amounts  of the  Lower-Tier  Regular
Interests,  then to reduce the respective  Certificate  Principal Amounts of the
Class LA-1T and the Class LA-1S  Interests,  up to an aggregate  amount equal to
such excess, as follows:  99% of such allocation to the Class LA-1T Interest and
1% of such  allocation  to the Class  LA-1S  Interest;  or (ii) if the amount in
clause (y)  exceeds  the  amount in clause  (x),  then to reduce the  respective
Certificate Principal Amounts of the Class LF-T and the Class LF-S Interests, up
to an aggregate amount equal to such excess, as follows:  99% of such allocation
to the Class LF-T Interest and 1% of such allocation to the Class LF-S Interest;
and

     Second,  to the Class LA-1T and Class LA-1S Interest in respect of Realized
Losses on the Group 1 Loans and to the Class  LF-T and Class LF-S  Interests  in
respect  of  Realized  Losses  on the  Group 2 Loans  pro rata as  between  such
respective  Classes in accordance with their  respective  Certificate  Principal
Amounts, until such Certificate Principal Amounts have been reduced to zero.

     Any Prepayment  Premium  distributed on a Middle-Tier  Regular  Interest on
such Distribution Date shall be deemed paid on the Classes of Lower-Tier Regular
Interests, to the Lower-Tier Regular Interests pro rata as among such Classes in
accordance  with their  respective  Certificate  Principal  Amounts.  Any Excess
Prepayment  Interest  Shortfall  shall be  allocated to the  Lower-Tier  Regular
Interests pro rata, in accordance with the Interest  Distribution Amount of such
Classes before reduction for such Net Prepayment Interest Shortfall.

     (ii)  Principal  amounts,  rates of interest and timing of payments on each
Middle-Tier  Regular  Interest  (other  than the Class MX-1B  Interest)  will be
identical  to such  amounts,  rates,  and  timing on the  corresponding  Related
Certificates, except that, solely for this purpose, all calculations of interest
with  respect to the  Related  Middle-Tier  Regular  Interests  shall be made as
though the Class A-2A,  Class A-2B,  Class A-2C,  Class A-2D,  Class B, Class C,
Class D, Class E, Class F and Class G Certificate  Pass-Through Rates were equal
to the Adjusted  WAC Rate and as though the Class X-2 Notional  Amount were zero
at all times, such that the rates of interest and timing of interest payments on
each  Related  Middle-Tier  Regular  Interest  represent  the  aggregate  of the
corresponding  amounts on each Related  Certificate and its related component of
the Class X-2 Certificates.  With respect to any Distribution Date and the Class
MX-1B Interest,  the Interest Distribution Amount distributable thereon shall be
based on an Interest  Accrual Amount equal to interest for the related  Interest
Accrual Period at the Pass-Through Rate for such Class on the Notional Amount of
the Class X-1B Certificates.

     Any Prepayment Premium that is to be paid to a Regular  Certificate,  other
than the Class X-1A, Class X-1B or Class X-2 Certificates,  shall be paid to the
Related  Middle-Tier  Regular  Interest,  and the balance of any such Prepayment
Premium,  so long as any one or more of the  Class  MA-1A,  Class  MA-1B,  Class
MA-2A,  Class  MA-2B,  Class MA-2C,  Class MA-2D,  Class MB, Class MC, Class MD,
Class ME, Class MF or Class MG Interests  remain  outstanding,  shall be paid to
such  Middle-Tier  Regular  Interests,  pro rata,  in proportion to the Interest
Distribution  Amount for the Related  Certificates for such  Distribution  Date.
Realized  Losses  shall be  allocated  to,  and  shall  reduce  the  Certificate
Principal  Amounts  of,  each Class of  Middle-Tier  Regular  Interests  without
distribution  on any  Distribution  Date,  to the  extent  that the  Certificate
Principal  Amount of such Class exceeds the Certificate  Principal Amount of the
corresponding  Related Certificates because of Realized Losses allocated to such
Related Certificates.

     (b) On each Distribution Date prior to the Cross-over Date, Holders of each
Class of  Certificates  (other  than the Class M, Class Q, Class R, Class MR and
Class LR Certificates)  shall receive  distributions  from amounts on deposit in
the Upper-Tier Distribution Account in respect of interest and principal, to the
extent of Available Funds, in the amounts and in the order of priority set forth
below:

     (i) First, pro rata, in respect of interest,  to the Class A-1, Class A-2A,
Class  A-2B,  Class  A-2C,  Class  A-2D,  Class  X-1A,  Class X-1B and Class X-2
Certificates,  up to an amount  equal to, and pro rata as among such  Classes in
accordance with, the Interest Distribution Amounts of such Classes;

     (ii) Second, to the Class A Certificates,  in reduction of their respective
Certificate Principal Amounts in the following order:

        (a)     first, to the Class A-1 Certificates,  second, to the Class A-2A
                Certificates, third, to the Class A-2B Certificates,  fourth, to
                the Class  A-2C  Certificates,  and  fifth,  to the  Class  A-2D
                Certificates,  in each case up to an amount  equal to the lesser
                of (i) the  Certificate  Principal  Amount  thereof and (ii) the
                Principal  Distribution  Amount with respect to Loan Group 1 for
                such Distribution Date;

        (b)     if, after giving effect to the payments described in clause (a),
                the Certificate  Principal  Amount of the Class A-1 Certificates
                exceeds the aggregate  Stated  Principal  Balance of the Group 1
                Components  as of  their  Due  Date  in the  related  Collection
                Period,  then to the Class A-1  Certificates up to the lesser of
                (i)  the  amount  of  such   excess   and  (ii)  the   Principal
                Distribution  Amount  with  respect  to Loan  Group  2 for  such
                Distribution Date; and

        (c)     first, to the Class A-2A Certificates, second, to the Class A-2B
                Certificates, third, to the Class A-2C Certificates,  fourth, to
                the  Class  A-2D  Certificates  and  fifth,  to  the  Class  A-1
                Certificates in each case up to an amount equal to the lesser of
                (i) the  Certificate  Principal  Amount  thereof  and  (ii)  the
                Principal  Distribution  Amount with respect to Loan Group 2 for
                such Distribution Date, in each cases after giving effect to the
                payments described in clauses (a) and (b);

provided,  that,  if the  remaining  portion  of the  Available  Funds  for such
Distribution  Date after giving effect to payments  pursuant to clause (a) above
would be less than the Principal  Distribution Amount with respect to Loan Group
2 for such date,  payments  pursuant to this paragraph shall be made pursuant to
clauses (a) and (c) above on a pro rata basis in  accordance  with the  relative
entitlement  of each Class of Class A  Certificates  before giving effect to any
payments pursuant to clause (b) above;

     (iii)  Third,  pro rata,  (A) to the Class B  Certificates,  in  respect of
interest, up to an amount equal to the aggregate Interest Distribution Amount of
such  Class,  (B) to the Class X-2  Certificates  in  respect  of the  Reduction
Interest  Distribution  Amount  attributable  to the  notional  reduction in the
Certificate  Principal  Amount of the Class B Certificates up to an amount equal
to the aggregate Reduction Interest  Distribution Amount so attributable and (C)
to the Class X-2  Certificates,  up to an amount equal to the  aggregate  unpaid
Reduction Interest Shortfalls for such Distribution Date;

     (iv) Fourth,  to the Class B Certificates,  in reduction of the Certificate
Principal  Amount thereof,  up to an amount equal to the Principal  Distribution
Amount  less  the  portion  of the  Principal  Distribution  Amount  distributed
pursuant to all prior clauses, until the Certificate Principal Amount thereof is
reduced to zero;

     (v) Fifth, to the Class B Certificates, an amount equal to the aggregate of
unreimbursed  Realized Losses previously  allocated to such Class, plus interest
thereon at the Pass-Through Rate for such Class compounded monthly from the date
the related Realized Loss was allocated to such Class;

     (vi)  Sixth,  pro rata,  (A) to the Class C  Certificates,  in  respect  of
interest, up to an amount equal to the aggregate Interest Distribution Amount of
such  Class,  (B) to the Class X-2  Certificates  in  respect  of the  Reduction
Interest  Distribution  Amount  attributable  to the  notional  reduction in the
Certificate  Principal  Amount of the Class C Certificates up to an amount equal
to the aggregate Reduction Interest  Distribution Amount so attributable and (C)
to the Class X-2  Certificates,  up to an amount equal to the  aggregate  unpaid
Reduction Interest Shortfalls for such Distribution Date;

     (vii) Seventh, to the Class C Certificates, in reduction of the Certificate
Principal  Amount thereof,  up to an amount equal to the Principal  Distribution
Amount  less  the  portion  of the  Principal  Distribution  Amount  distributed
pursuant to all prior clauses, until the Certificate Principal Amount thereof is
reduced to zero;

     (viii)  Eighth,  to the  Class  C  Certificates,  an  amount  equal  to the
aggregate of unreimbursed  Realized Losses  previously  allocated to such Class,
plus interest thereon at the Pass-Through Rate for such Class compounded monthly
from the date the related Realized Loss was allocated to such Class;

     (ix)  Ninth,  pro rata,  (A) to the Class D  Certificates,  in  respect  of
interest, up to an amount equal to the aggregate Interest Distribution Amount of
such  Class,  (B) to the Class X-2  Certificates  in  respect  of the  Reduction
Interest  Distribution  Amount  attributable  to the  notional  reduction in the
Certificate  Principal  Amount of the Class D Certificates up to an amount equal
to the aggregate Reduction Interest  Distribution Amount so attributable and (C)
to the Class X-2  Certificates,  up to an amount equal to the  aggregate  unpaid
Reduction Interest Shortfalls for such Distribution Date;

     (x) Tenth,  to the Class D  Certificates,  in reduction of the  Certificate
Principal  Amount thereof,  up to an amount equal to the Principal  Distribution
Amount  less  the  portion  of the  Principal  Distribution  Amount  distributed
pursuant to all prior clauses, until the Certificate Principal Amount thereof is
reduced to zero;

     (xi)  Eleventh,  to the  Class  D  Certificates,  an  amount  equal  to the
aggregate of unreimbursed  Realized Losses  previously  allocated to such Class,
plus interest thereon at the Pass-Through Rate for such Class compounded monthly
from the date the related Realized Loss was allocated to such Class;

     (xii)  Twelfth,  pro rata, (A) to the Class E  Certificates,  in respect of
interest, up to an amount equal to the aggregate Interest Distribution Amount of
such  Class,  (B) to the Class X-2  Certificates  in  respect  of the  Reduction
Interest  Distribution  Amount  attributable  to the  notional  reduction in the
Certificate  Principal  Amount of the Class E Certificates up to an amount equal
to the aggregate Reduction Interest  Distribution Amount so attributable and (C)
to the Class X-2  Certificates,  up to an amount equal to the  aggregate  unpaid
Reduction Interest Shortfalls for such Distribution Date;

     (xiii)  Thirteenth,  to the  Class  E  Certificates,  in  reduction  of the
Certificate  Principal  Amount  thereof,  up to an amount equal to the Principal
Distribution  Amount  less the  portion  of the  Principal  Distribution  Amount
distributed  pursuant  to all prior  clauses,  until the  Certificate  Principal
Amount thereof is reduced to zero;

     (xiv)  Fourteenth,  to the Class E  Certificates,  an  amount  equal to the
aggregate of unreimbursed  Realized Losses  previously  allocated to such Class,
plus interest thereon at the Pass-Through Rate for such Class compounded monthly
from the date the related Realized Loss was allocated to such Class;

     (xv) Fifteenth,  pro rata, (A) to the Class F  Certificates,  in respect of
interest, up to an amount equal to the aggregate Interest Distribution Amount of
such  Class,  (B) to the Class X-2  Certificates  in  respect  of the  Reduction
Interest  Distribution  Amount  attributable  to the  notional  reduction in the
Certificate  Principal  Amount of the Class F Certificates up to an amount equal
to the aggregate Reduction Interest  Distribution Amount so attributable and (C)
to the Class X-2  Certificates,  up to an amount equal to the  aggregate  unpaid
Reduction Interest Shortfalls for such Distribution Date;

     (xvi)  Sixteenth,  to  the  Class  F  Certificates,  in  reduction  of  the
Certificate  Principal  Amount  thereof,  up to an amount equal to the Principal
Distribution  Amount  less the  portion  of the  Principal  Distribution  Amount
distributed  pursuant  to all prior  clauses,  until the  Certificate  Principal
Amount thereof is reduced to zero;

     (xvii)  Seventeenth,  to the Class F  Certificates,  an amount equal to the
aggregate of unreimbursed  Realized Losses  previously  allocated to such Class,
plus interest thereon at the Pass-Through Rate for such Class compounded monthly
from the date the related Realized Loss was allocated to such Class;

     (xviii) Eighteenth, pro rata, (A) to the Class G Certificates in respect of
interest, up to an amount equal to the aggregate Interest Distribution Amount of
such  Class,  (B) to the Class X-2  Certificates  in  respect  of the  Reduction
Interest  Distribution  Amount  attributable  to the  notional  reduction in the
Certificate  Principal  Amount of the Class G Certificates up to an amount equal
to the aggregate Reduction Interest  Distribution Amount so attributable and (C)
to the Class X-2  Certificates,  up to an amount equal to the  aggregate  unpaid
Reduction Interest Shortfalls for such Distribution Date;

     (xix)  Nineteenth,  to  the  Class  G  Certificates,  in  reduction  of the
Certificate  Principal  Amount  thereof,  up to an amount equal to the Principal
Distribution  Amount  less the  portion  of the  Principal  Distribution  Amount
distributed  pursuant  to all prior  clauses,  until the  Certificate  Principal
Amount thereof is reduced to zero;

     (xx)  Twentieth,  to the  Class G  Certificates,  an  amount  equal  to the
aggregate of unreimbursed  Realized Losses  previously  allocated to such Class,
plus interest thereon at the Pass-Through Rate for such Class compounded monthly
from the date the related Realized Loss was allocated to such Class;

     (xxi) Twenty-first, to the Class H Certificates, in respect of interest, up
to an amount equal to the aggregate Interest Distribution Amount of such Class;

     (xxii)  Twenty-second,  to the Class H  Certificates  in  reduction  of the
Certificate  Principal  Amount  thereof,  up to an amount equal to the Principal
Distribution  Amount  less the  portion  of the  Principal  Distribution  Amount
distributed  pursuant  to all prior  clauses,  until the  Certificate  Principal
Amount thereof is reduced to zero;

     (xxiii) Twenty-third,  to the Class H Certificates,  an amount equal to the
aggregate of unreimbursed  Realized Losses  previously  allocated to such Class,
plus  interest  on thereon at the  Pass-Through  Rate for such Class  compounded
monthly from the date the related Realized Loss was allocated to such Class; and

     (xxiv) Twenty-fourth,  to the Class LR Certificates,  any amounts remaining
in the  Lower-Tier  Distribution  Account,  to the  Class MR  Certificates,  any
amounts remaining in the Middle-Tier  Distribution  Account,  and to the Class R
Certificates, any amounts remaining in the Upper-Tier Distribution Account.

     On each  Distribution  Date  occurring  on and after the  Cross-over  Date,
regardless of the allocation of principal  payments described in priority Second
above,  an amount equal to the aggregate of the Principal  Distribution  Amounts
for both Loan Groups will be  distributed,  first, to the Class A-1, Class A-2A,
Class A-2B,  Class A-2C and Class A-2D  Certificates,  pro rata,  based on their
respective  Certificate  Principal  Amounts,  in reduction  of their  respective
Certificate  Principal Amounts,  until the Certificate  Principal Amount of each
such Class is reduced to zero, and, second,  to the Class A-1, Class A-2A, Class
A-2B,  Class  A-2C and Class  A-2D  Certificates  for  unreimbursed  amounts  of
Realized Losses  previously  allocated to such Classes,  pro rata, in accordance
with the amount of such unreimbursed Realized Losses so allocated.

     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  distributions  of
principal  other than in  reimbursement  of Realized  Losses shall mean pro rata
based on Certificate  Principal  Amount,  and with respect to  distributions  in
reimbursement  of  Realized  Losses  shall  mean pro rata based on the amount of
unreimbursed Realized Losses previously allocated to the applicable Classes.

     (c) On any  Distribution  Date,  Prepayment  Premiums  collected during the
related  Collection  Period will be distributed to the holders of the Classes of
Certificates as follows:

     Prepayment  Premiums  received during any Collection Period with respect to
the AAPT LIBOR  Components  shall be distributed  on the following  Distribution
Date (i) to the holders of the Class X-1A  Certificates,  in an amount  equal to
the  product  of (x) the  number of  Distribution  Dates  remaining  after  such
Distribution  Date until and including the  Distribution  Date occurring in July
2000, (y) the applicable  Class X-1A  Prepayment  Factor,  and (z) the amount of
principal  prepaid  with  respect  to such  Distribution  Date,  and (ii) to the
holders of the Class X-1B  Certificates,  the amount of any Prepayment  Premiums
received with respect to the AAPT Pool Loan  remaining  after the  distributions
set forth in clause (i) above. As used above, the "Class X-1A Prepayment Factor"
means (i) an amount  equal to (x) the excess of 0.8715%  over the Initial  Class
A-1 Margin,  divided by (y) 12, with respect to any prepayment allocated to AAPT
LIBOR A  Component,  and (ii) an amount  equal to (x) the excess of 0.7015% over
the Initial Class A-1 Margin,  divided by (y) 12, with respect to any prepayment
allocated to AAPT LIBOR B Component.  "Initial Class A-1 Margin" means an amount
equal to 0.23%.  Any other  Prepayment  Premiums  received during any Collection
Period will be distributed on the following Distribution Date as follows: to the
holders of the Class A-2A, Class A-2B, Class A-2C, Class A-2D, Class B, Class C,
Class D,  Class E,  Class F and Class G  Certificates,  for each  such  Class an
amount  equal to the product of (a) a fraction,  the  numerator  of which is the
amount distributed as principal to such Class on such Distribution Date, and the
denominator of which is the total amount distributed as principal to all Classes
of  Sequential  Pay  Certificates   (other  than  the  Class  A-1  and  Class  H
Certificates) on such Distribution  Date, (b) the Base Interest Fraction for the
related  Principal  Prepayment  and  such  Class  of  Certificates  and  (c) the
aggregate amount of Prepayment  Premiums collected on such Principal  Prepayment
during the Collection  Period.  Any Prepayment  Premiums  collected  during such
Collection Period remaining after such  distributions will be distributed to the
holders of the Class X-2 Certificates.

     (d) On each  Distribution Date the Trustee shall withdraw (i) the amount of
any Net Default  Interest  received in the  related  Collection  Period from the
Class Q Distribution  Account, and (ii) with respect to the initial Distribution
Date,  the  amount  of the AAPT  Strip and shall  distribute  such  funds to the
holders of the Class Q Certificates.

     (e) On each  Distribution  Date, any Excess  Interest  received  during the
related  Collection  Period shall be distributed to holders of  Certificates  as
follows:  (i) any  Excess  Interest  received  with  respect  to the AAPT  LIBOR
Components,  to the  holders  of the Class  A-1  Certificates,  (ii) any  Excess
Interest  received  with  respect to the  Cadillac  Fairview  Pool Loan,  to the
holders of the Class A-2B and Class A-2C Certificates,  pro rata, based on their
initial  Certificate  Principal Amounts,  and (iii) any Excess Interest received
with  respect to any other  Mortgage  Loans (other than the 380 Madison Loan and
Whitehall Pool Loan) and the AAPT Fixed  Component,  to the holders of the Class
A-2D, Class B, Class C, Class D, Class E and Class F Certificates,  pro rata, on
their initial  Certificate  Principal Amounts.  Notwithstanding the reduction of
the  Certificate  Principal  Amount  of  any of the  aforementioned  Classes  of
Certificates to zero, such Class may receive  distributions in respect of Excess
Interest in accordance with the allocations set forth herein.

     (f) On each Distribution Date with respect to the Class M Certificates, the
Trustee  shall  withdraw  from the Class M  Distribution  Account (to the extent
funds are  available  therefor)  an amount  equal to the  Interest  Distribution
Amount with respect to the Class M Certificates and any other amounts on deposit
in the Class M Distribution  Account allocable to principal and shall distribute
such funds to the  holders  of the Class M  Certificates.  On each  Distribution
Date,  after the  distributions  in the  preceding  sentence,  the Trustee shall
distribute to each Class M  Certificateholder,  pro rata, any other collections,
including any prepayment premiums or yield maintenance charges,  received by the
Master Servicer with respect to the Montehiedra Partner Loans during the related
Collection  Period (to the extent not otherwise  permitted to be retained by the
Master Servicer pursuant to the terms hereof). The Certificate  Principal Amount
of the Class M  Certificates  will be reduced by  amounts  actually  distributed
thereon  that are  attributable  to principal  and by any  Realized  Losses with
respect to the Montehiedra Partner Loans.

     (g) The  Certificate  Principal  Amount  of each  Class of  Sequential  Pay
Certificates  entitled to  distributions  of principal  will be reduced  without
distribution  on any  Distribution  Date,  as a write-off,  to the extent of any
Realized  Loss  allocated  to such  Class on such  Distribution  Date.  Any such
write-offs will be applied to such Classes of Sequential Pay Certificates in the
following  order,  until  each  is  reduced  to  zero;  first,  to the  Class  H
Certificates;  second,  to the  Class  G  Certificates;  third,  to the  Class F
Certificates,  fourth,  to the  Class  E  Certificates;  fifth,  to the  Class D
Certificates;  sixth;  to the  Class C  Certificates;  seventh,  to the  Class B
Certificates;  and, finally,  pro rata to the Class A-1, Class A-2A, Class A-2B,
Class A-2C and Class A-2D  Certificates  based on their  respective  Certificate
Principal  Amounts.  Any amounts recovered in respect of any amounts  previously
written  off  as  Realized   Losses  will  be  distributed  to  the  Classes  of
Certificates  described  above in the reverse  order of  allocation  of Realized
Losses thereto.

     Shortfalls  in  Available  Funds   resulting  from   additional   servicing
compensation  other than the Servicing Fee,  interest on Advances not covered by
Default  Interest,  Additional Trust Fund Expenses,  a reduction of the interest
rate  of  a  Mortgage  Loan  by  a  bankruptcy  court  pursuant  to  a  plan  of
reorganization or pursuant to any of its equitable powers or other unanticipated
or  default-related  expenses  will be allocated  to each Class of  Certificates
(other than the Class M  Certificates)  in the same  manner as Realized  Losses.
Excess  Prepayment  Interest  Shortfalls  will be  allocated  to each  Class  of
Certificates,  pro rata,  based upon the  amount of  interest  which  would have
otherwise been distributed to each Class of Certificates  (without giving effect
to any Reduction Interest Distribution Amount).

     (h) All  amounts  distributable,  or  reductions  allocable  on  account of
Realized  Losses,  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
(a) 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, if such  Certificateholder  provides the
Trustee with wiring  instructions  no less than five  Business Days prior to the
related Record Date, or otherwise (b) by check mailed to such Certificateholder.
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) that is specified in the notice to  Certificateholders  of
such final distribution.

     (i)  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  Certificate,  or on the Related
                Lower-Tier  Regular  Interests from and after such  Distribution
                Date;

provided, however, that the Class Q, Class R, Class MR and Class LR Certificates
shall remain  outstanding  until there is no other Class of Certificates  (other
than the Class M Certificates) 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(i)
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(i).  Any funds not distributed on such  Distribution  Date shall be
set aside and held uninvested in trust for the benefit of Certificateholders not
presenting and surrendering their Certificates in the aforesaid manner.

     (j) The  Certificate  Principal  Amounts  of the Class H, Class G, Class F,
Class E, Class D, Class C and Class B Certificates will be notionally reduced on
any  Distribution  Date for purposes of determining  the Notional  Amount of the
Class  X-2  Certificates  to the  extent  of  any  Appraisal  Reduction  Amounts
allocated to such Class with respect to such  Distribution  Date.  To the extent
that the aggregate of the Appraisal  Reduction Amounts for any Distribution Date
do exceed  such  Certificate  Principal  Amount,  such  excess  will be applied,
subject to any reversal  described  below, to notionally  reduce the Certificate
Principal Amounts of the next most subordinate Class of Certificates on the next
Distribution Date. Any such reductions will be applied in the following order of
priority:  first,  to  the  Class  H  Certificates;   second,  to  the  Class  G
Certificates;  third,  to the  Class  F  Certificates;  fourth,  to the  Class E
Certificates;  fifth,  to the  Class  D  Certificates;  sixth,  to the  Class  C
Certificates;  and finally to the Class B  Certificates  (provided  in each case
that no  Certificate  Balance in  respect  of any such  Class may be  notionally
reduced below zero).


     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 Master  Servicer  or  provided  by the  Special  Servicer to the
Master  Servicer  (with respect to a Specially  Serviced  Mortgage  Loan, an REO
Property or the  servicing  responsibilities  of the Special  Servicer set forth
herein including the Special Servicer's obligation to make Advances) and subject
to receipt thereof, prepare and forward by mail to each Holder of a Certificate,
with copies to the Seller,  the Paying Agent, the Master  Servicer,  the Special
Servicer,  the  Rating  Agencies  and  up to  three  market  reporting  services
designated  by the  Seller,  a  statement  as to such  distribution  (a "Monthly
Distribution  Statement")  setting forth the  information set forth on Exhibit J
hereto, and including among other things, for each Class, as applicable:

        (i)     the  Principal  Distribution  Amount and the amount of Available
                Funds allocable to principal included therein;

        (ii)    The Interest Distribution Amount distributable on such Class and
                the amount of Available Funds allocable  thereto,  together with
                any Interest Shortfall allocable to such Class;

        (iii)   The  amount of any P&I  Advances  by the  Master  Servicer,  the
                Special  Servicer,  the Trustee or the Fiscal Agent  included in
                the amounts  distributed  to  Certificateholders  not reimbursed
                since the previous Distribution Date;

        (iv)    The initial  Certificate  Principal  Balance or initial Notional
                Amount,  as  applicable,  of each  Class,  and  the  Certificate
                Principal  Amount or Notional  Amount,  as  applicable,  of each
                Class  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  cumulative  basis and on a
                Mortgage  Loan by Mortgage  Loan basis) and their  allocation to
                the Certificate Principal Amount of any Class of Certificates;

        (vi)    The Stated Principal Balance of the Mortgage Loans as of the Due
                Date immediately prior to 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
                with respect to 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 an Updated  Appraisal,  if  required
                under  Section  3.10(a)) of such Mortgage Loan as of the date it
                became an REO Mortgage Loan;

        (ix)    (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, (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 and (C) the
                appraised  value  as  determined  by  the  most  recent  Updated
                Appraisal (or annual letter update thereof) of any REO Property,
                if required under Section 3.10(a);

        (x)     The  amount  of the  Servicing  Fee,  Trustee  Fee  and  Special
                Servicing  Compensation  paid with respect to such  Distribution
                Date;

        (xi)    (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, (C) the amount
                of  Excess  Interest,   if  any,  received  during  the  related
                Collection Period and (D), with respect to the Distribution Date
                occurring in September 1997, the amount of the AAPT Strip;

        (xii)   The outstanding  principal  balance and Repurchase  Price of any
                Mortgage  Loan  purchased  or  repurchased  pursuant to Sections
                2.03(c), 3.18 or 9.01(c);

        (xiii)  The amount of  Prepayment  Interest  Shortfalls  with respect to
                such Distribution Date;

        (xiv)   The account balance contained in the respective Reserve Accounts
                as of the related Due Date for each Mortgage Loan;

        (xv)    The CUSIP number for such Class of Certificates, if any;

        (xvi)   The  amount of  negative  amortization  on the  Mortgage  Loans,
                created by any modification;

        (xvii)  The   Appraisal   Reduction   Amounts   with   respect  to  such
                Distribution Date;

        (xviii) A reference to any Special Event Report furnished to the Trustee
                during  the  preceding   calendar   month,   including   without
                limitation, any such report relating to anchor tenants;

        (xix)   Account   reconciliations   with  respect  to  the   immediately
                preceding  Distribution  Date  with  respect  to the  Collection
                Account and Class M  Collection  Account  (giving  effect to P&I
                Advances,  Property  Advances,  Servicing  Fees,  Trustee  Fees,
                additional servicing compensation,  Prepayment Premiums, Default
                Interest, Net Default Interest, and Excess Interest); and

        (xx)    other information reasonably requested by the Seller.

     Notwithstanding  the  foregoing,  the  Trustee  shall only be  required  to
provide the above-referenced  information to the Class M  Certificateholders  to
the extent such information relates to the Class M Certificates, the Montehiedra
Partner Loans,  the Montehiedra  Loan, or the Mortgaged  Property related to the
Montehiedra Loan.

     In the case of  information  furnished  pursuant to subclauses  (i),  (ii),
(iv), (v), and (xi) 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  Principal
Amount or Notional Amount.

     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,  Class MR 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, Class MR 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, Class MR
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,  Class MR 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  make  available  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.

     In addition,  on or within two Business Days  following  each  Distribution
Date,  the Trustee shall make (x) certain  information  contained in the Monthly
Distribution  Statement available to Certificateholders  through its ASAP System
by  Certificateholders  dialing  telephone  number (312) 904-2200 and requesting
statement  No. 272 and (y) certain  information  regarding  the  Mortgage  Loans
available in electronic  format through its dial-up  bulletin board service,  by
Certificateholders dialing telephone number (714) 282-3990.

     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 Master 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  and,  if the Master  Servicer  is not the Special
Servicer, the Master Servicer shall not be liable for any failure of the Special
Servicer to provide such underlying  information.  Nothing herein shall obligate
the  Trustee,  the Master  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 Master  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 a 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 Seller,  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,  the Middle-Tier
REMIC and the Lower-Tier REMIC shall constitute, and that the affairs of each of
the  Upper-Tier  REMIC,  Middle-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, Middle-Tier REMIC and the Lower-Tier REMIC and shall on behalf of each of
the  Upper-Tier  REMIC,  the  Middle-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,  Middle-Tier REMIC and the Lower-Tier
REMIC,  using a calendar  year as the  taxable  year for each of the  Upper-Tier
REMIC,  Middle-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,  Middle-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 and Section  4.07;  (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,  Middle-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,  Middle-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 Seller  agrees  within 10  Business  Days of the  Closing  Date to
provide  any  information  reasonably  requested  by the Master  Servicer or the
Trustee and  necessary  to make such  filing);  and (vi)  maintain  such records
relating to each of the Upper-Tier  REMIC,  Middle-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, Class MR or Class LR Certificates  shall be
the tax  matters  person  of the  Upper-Tier  REMIC,  Middle-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,  Class MR or Class LR  Certificates  larger  than that held by any
other  Holder,  the first such Holder to have acquired such Class R, Class MR 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,  Middle-Tier  REMIC and Lower-Tier REMIC, and each Holder of a Percentage
Interest  in the  Class R,  Class MR 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,  the Middle-Tier  REMIC or the Lower-Tier
REMIC or the imposition of tax on the Upper-Tier REMIC, the Middle-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 Seller
or the Master  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)  through  (iii)  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, the Middle-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 any of the Upper-Tier REMIC, the Middle-Tier REMIC or Lower-Tier REMIC
to fail to qualify as a REMIC;  and (ii) exercise  reasonable  care not to allow
any of the Trust REMICs 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) and (iii) not permit the creation of any "interests," within the meaning
of the  REMIC  Provisions,  in the  Upper-Tier  REMIC  other  than  the  Regular
Certificates and the Class R Certificates,  in the Middle-Tier  REMIC other than
the  Middle-Tier  Regular  Interests  and the Class MR  Certificates,  or in the
Lower-Tier  REMIC other than the Lower-Tier  Regular  Interests and the Class LR
Certificates.  None of the Master  Servicer,  the Special Servicer or the Seller
shall be responsible or liable for any failure by the Trustee to comply with the
provisions of this Section 4.04. The Seller, the Master Servicer and the Special
Servicer  shall  cooperate in a timely  manner with the Trustee in supplying any
information within the Seller's, the Master 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 Master Servicer,
the Seller 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 applicable Responsible Party or
the 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,
Middle-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 the  Collection
Account in determining the amount of 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,   Middle-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,  Middle-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 Lower-Tier Distribution Account, the Middle-Tier
Distribution  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, the  Class MR or the  Class LR
Certificates,  as the case may be, and shall distribute such retained amounts to
the  Holders  of  Regular  Certificates  or to the  Trustee  in  respect  of the
Lower-Tier Regular Interests, as applicable, until they are fully reimbursed and
then to the  Holders of the Class R  Certificates,  the Class MR or the Class LR
Certificates,  as applicable.  Neither the Master Servicer, the Special Servicer
nor the Trustee shall be  responsible  for any taxes  imposed on the  Upper-Tier
REMIC,  Middle-Tier  REMIC or Lower-Tier  REMIC except to the extent such tax is
attributable to a breach of a representation or warranty of the Master Servicer,
the  Special  Servicer  or  the  Trustee  or an act or  omission  of the  Master
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 Master  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 Master 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
Master 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 has been extended  (other than
pursuant to Section 3.27) in accordance with the terms and conditions  otherwise
set forth in this Agreement,  the lesser of (1) the Extended Monthly Payment and
(2) the Monthly Payment on the Mortgage Loan prior to such  extensions,  and (B)
if such Mortgage Loan is not  described by the preceding  clause (A)  (including
any such Mortgage Loan as to which the related Mortgaged  Property has become an
REO Property),  the Monthly  Payment;  provided,  however,  that for purposes of
calculating  the  amount of any P&I  Advance  required  to be made by the Master
Servicer,  the Trustee or the Fiscal Agent,  notwithstanding  the amount of such
Applicable  Monthly  Payment,  interest  shall be calculated at the Net Mortgage
Rate plus the  Trustee  Fee Rate;  and  provided  further  that for  purposes of
determining  the amount of any P&I  Advance,  the  Monthly  Payment  shall be as
reduced  pursuant to any  modification  of a Mortgage  Loan  pursuant to Section
3.27.

     (b) On the Master  Servicer  Remittance  Date  immediately  preceding  each
Distribution Date, the Master Servicer (or the Trustee with respect to item (iv)
below) shall:

        (i)     remit to the Trustee for deposit in the Lower-Tier  Distribution
                Account an amount equal to the Prepayment  Premiums  received by
                the Master  Servicer in the  Collection  Period  preceding  such
                Distribution Date;

        (ii)    remit  to  the  Trustee  for  deposit  in  (A)  the   Lower-Tier
                Distribution  Account  an amount  equal to the  Available  Funds
                (other  than the amounts  referred to in clauses  (iii) and (iv)
                below,  and other than the AAPT Strip,  the Class X-1A Strip and
                the Class X-1B Strip), (B) the Class Q Distribution  Account, an
                amount equal to the AAPT Strip, (C) the Middle-Tier Distribution
                Account, an amount equal to the Interest Distribution Amount for
                the Class MX-1B  Interest,  and (D) the Upper-Tier  Distribution
                Account, an amount equal to the Interest Distribution Amount for
                the Class X-1A Certificates;

        (iii)   make a P&I Advance, by deposit into the Lower-Tier  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 prior to 11:00 A.M. (New York
                City  time),  on  the  Master  Servicer   Remittance  Date  (and
                therefore  are not included in the  remittance  described in the
                preceding clause (ii));

        (iv)    if such Master Servicer  Remittance Date occurs in March,  remit
                to  the  Trustee  for  deposit  in the  Lower-Tier  Distribution
                Account  by  withdrawal  from the  Interest  Reserve  Account an
                amount  equal to the amounts  described  in clause  (iii) of the
                definition of Available Funds.

     (c) The Master  Servicer  shall not be  required  or  permitted  to make an
advance for Excess Interest,  Default Interest,  Prepayment  Premiums or Balloon
Payments.  The amount  required to be advanced in respect of Applicable  Monthly
Payments  on Mortgage  Loans that have been  subject to an  Appraisal  Reduction
Event will equal (i) the amount required to be advanced by the Master  Servicer,
without  giving effect to such Appraisal  Reduction  Amounts less (ii) an amount
equal to the  product of (x) the amount  required  to be  advanced by the Master
Servicer in respect to delinquent  payments of interest without giving effect to
such Appraisal Reduction Amounts, and (y) a fraction,  the numerator of which is
the  Appraisal  Reduction  Amount  with  respect to such  Mortgage  Loan and the
denominator of which is the Stated  Principal  Balance as of the last day of the
related Collection Period.

     (d) Any amount  advanced by the Master  Servicer (or to the extent provided
in Section 4.06(h), the Special Servicer) pursuant to Section 4.06(b)(iii) shall
constitute  a P&I Advance  for all  purposes  of this  Agreement  and the Master
Servicer (or Special Servicer, as applicable) shall be entitled to reimbursement
(with  interest at the Advance Rate) thereof to the full extent as otherwise set
forth in this Agreement.

     (e) If as of 11:00 A.M., New York City time, on any  Distribution  Date the
Master  Servicer shall not have made the P&I Advance  required to have been made
on the related Master 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 1:00 p.m.,  New York
City time, on such Business Day deposit into the Lower-Tier Distribution Account
in  immediately  available  funds an amount equal to the P&I Advances  otherwise
required to have been made by the Master 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.

     (f) None of the Master  Servicer,  the Trustee or the Fiscal Agent shall be
obligated  to make a P&I Advance as to any Monthly  Payment or Extended  Monthly
Payment on any date on which a P&I Advance is  otherwise  required to be made by
this  Section  4.06 if the Master  Servicer,  the  Trustee or Fiscal  Agent,  as
applicable,  determines that such advance will be a Nonrecoverable  Advance. The
Master  Servicer  shall be  required  to provide  notice to the  Trustee and the
Fiscal  Agent on or prior to the  Master  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 Master Servicer that a P&I Advance,  if made,  would be a  Nonrecoverable
Advance; provided, however, that if the Master Servicer has failed to make a P&I
Advance for reasons other than a determination  by the Master 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(e)  unless  the  Trustee  or the  Fiscal  Agent,  in  good  faith,  makes a
determination  prior to the times specified in Section 4.06(e) 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 Master Servicer hereunder.

     (g) The Master Servicer (or to the extent the Special  Servicer is required
to make such Advances,  the Special 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 Master  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.

     (h) Notwithstanding any of the foregoing provisions,  in the event that the
Master  Servicer or any of its affiliates  realizes on any of the collateral for
any of the Affiliate  Loans and thereby  becomes the direct or indirect owner of
the Borrower under the related  Mortgage Loan, the Special Servicer with respect
to the related  Mortgage  Loan (whether or not such Mortgage Loan is a Specially
Serviced  Mortgage  Loan) shall  thereafter  make any required P&I Advances with
respect to the related  Mortgage  Loan and each  provision set forth herein with
respect to such P&I  Advances  which  relates to the  Master  Servicer  shall be
deemed to relate to such Special Servicer,  including,  without limitation,  the
obligations  of the Trustee and the Fiscal Agent to make such  Advances upon the
failure of the Special Servicer or Trustee,  respectively, to make such Advance.
The Master Servicer shall not be liable for any failure of the Special  Servicer
to make such Advance.


     SECTION 4.07. Grantor Trust Reporting.

     The parties  intend that the portions of the Trust Fund  consisting  of (i)
the AAPT  Strip,  the  Default  Interest,  proceeds  therefrom  and the  Class Q
Distribution  Account,  (ii) Excess Interest,  proceeds therefrom and the Excess
Interest  Distribution Account and (iii) the Montehiedra Partner Loans, proceeds
therefrom,  and the Class M 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  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, (i) to the Holders of the Class Q Certificates,  income with respect
to their allocable share of Default Interest and the amount of any interest paid
on  unreimbursed  Advances  to the Master  Servicer,  the Trustee and the Fiscal
Agent, as applicable, therefrom pursuant to Section 3.06(iii) and the AAPT Strip
at the time or times and in the manner required by the Code, (ii) to the Holders
of the Classes of Regular Certificates  entitled thereto as set forth in Section
2.06(b),  income with respect to their allocable share of Excess Interest at the
time or times and in the manner  required by the Code,  and (iii) to the Holders
of the Class M Certificates, income with respect to their allocable share of the
interest portion of any payments  received on or with respect to the Montehiedra
Partner  Loans and any other  income  with  respect to the  Montehiedra  Partner
Loans,  and the Servicing Fee or other expenses  incurred by the Trust Fund with
respect  to the Class M  Certificates,  at the time or times  and in the  manner
required by the Code.



<PAGE>

                                    ARTICLE V

                                THE CERTIFICATES


     SECTION 5.01. The Certificates.

     The  Certificates  consist  of the Class A-1  Certificates,  the Class A-2A
Certificates,  the Class A-2B  Certificates,  the Class A-2C  Certificates,  the
Class  A-2D  Certificates,   the  Class  X-1A   Certificates,   the  Class  X-1B
Certificates,  the Class X-2 Certificates, the Class B Certificates, the Class C
Certificates,  the Class D Certificates,  the Class E Certificates,  the Class F
Certificates,  the Class G Certificates,  the Class H Certificates,  the Class M
Certificates,  the Class Q Certificates,  the Class R Certificates, the Class MR
Certificates, and the Class LR Certificates.

     The Class A-1, Class A-2A,  Class A-2B, Class A-2C, Class A-2D, Class X-1A,
Class  X-1B,  Class  X-2,  Class B, Class C, Class D, Class E, Class F, Class G,
Class H, Class M, Class Q, Class R, Class MR and Class LR  Certificates  will be
substantially  in the  forms  annexed  hereto  as  Exhibits  A-1  through  A-20,
respectively.  The Certificates of each Class (other than the Class Q, Class LR,
Class MR and Class R Certificates)  will be issuable in registered form only, in
minimum  denominations  of authorized  initial  Certificate  Principal Amount or
Notional  Amount,  as  applicable,  as described in the  succeeding  table,  and
multiples  of $1 in excess  thereof.  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  product of the  Percentage
Interest  represented  by such  beneficial  interest and the amount set forth on
such  schedule of the related  Global  Certificate,  (ii)  expressed in terms of
initial  Certificate  Principal  Amount or Notional Amount,  as applicable,  and
(iii) be in an authorized denomination,  as set forth below. With respect to the
Class H and Class M  Certificates,  on the  Closing  Date,  the  Trustee  or the
Authenticating   Agent  shall  execute  and  authenticate  and  the  Certificate
Registrar  shall  deliver (i) Rule 144A global Class H and Class M  Certificates
(the "Private Global Certificates") in definitive, fully registered form without
interest coupons, or (ii) one or more, if any, Individual Certificates,  in each
case  substantially in the form of Exhibits A-15 and A-16 hereto,  respectively.
Each  Certificate  will share  ratably in all rights of the related  Class.  The
Class Q, Class R, Class MR and LR  Certificates  will each be issuable in one or
more Individual 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
Class X-1B Certificates will be issuable in one or more definitive Certificates.

                                                         Aggregate
                                                        Denominations
                                                     of all Certificates
                             Minimum                       of Class
                      Certificate Principal       (in Initial Denomination or
       Class                Amount                     Notional Amount)
       -----          ----------------------           ----------------
       A-1               $    10,000.00                    $50,000,000
       A-2A              $    10,000.00                   $131,100,000
       A-2B              $    10,000.00                   $240,900,000
       A-2C              $    10,000.00                    $30,000,000
       A-2D              $    10,000.00                   $222,190,000
       B                 $    10,000.00                   $ 78,160,000
       C                 $    10,000.00                    $14,660,000
       D                 $    10,000.00                    $53,750,000
       E                 $    10,000.00                    $14,660,000
       F                 $    10,000.00                    $48,860,000
       G                 $    10,000.00                    $58,620,000
       H                 $   250,000.00                    $34,208,999
       M                 $   100,000.00                    $10,276,354
       X-1A               $1,000,000.00                    $50,000,000
       X-1B               $1,000,000.00                    $50,000,000
       X-2                $1,000,000.00                   $892,890,000


     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.

     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 3.20 or transmitting
communications  pursuant to Section  5.05(a),  to the extent that the Seller has
provided  the Trustee with the names of  Beneficial  Owners,  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  Beneficial  Owners  and the
Depository  and  Depository  Participants.  Except in the limited  circumstances
described 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 Section 5.02 and Applicable Procedures,  a
Beneficial Owner of a Private Global Certificate may request that the Seller, 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 Seller 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 Seller 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.

     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.
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.

     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 Seller is unable to locate a qualified  successor,  (ii)
the  Seller  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  Principal
Amount or Notional  Amount,  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 Owners through the
Depository of the  occurrence of such event and the  availability  of Individual
Certificates to such Beneficial Owner or 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 Master Servicer, the Special Servicer nor
the  Seller  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 Master  Servicer,  the Special
Servicer, and the Seller shall recognize the Holders of Individual  Certificates
as Certificateholders hereunder.

     If the Trustee,  its agents or the Master 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 Master 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 Master Servicer or the Special Servicer to obtain possession of the
Certificates,  the Trustee,  the Master 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.

     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 H,
Class M, Class X-1B,  Class Q, Class R, Class MR or Class LR  Certificate,  upon
request of such a Holder,  information  substantially equivalent in scope to the
information  currently  filed by the Master Servicer and/or the Trustee 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  which  information  shall be  provided  on a timely  basis to the
Trustee by the Master Servicer.

     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  Seller.  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-20  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 Certificate Registrar,  the Master Servicer, the Trustee,
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
applicable  requirements of this Section 5.02. 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 applicable  requirements  of this Section 5.02, 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 applicable  provisions of this
Section 5.02.

     (c) In addition to the  applicable  provisions of this Section 5.02 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 H,
                Class Q, Class M, Class R, Class MR 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; and

                (B)     The Certificate Registrar shall register the transfer of
                        an  Individual   Certificate   (other  than  a  Residual
                        Certificate) if prior to the transfer (1) two years have
                        expired since the Closing  Date, or (2) such  transferee
                        furnishes to the Certificate Registrar (a) an Investment
                        Representation Letter to the effect that the traosfer is
                        being made to an  Institutional  Accredited  Investor in
                        accordance  with an applicable  exemption under the Act,
                        (b) an opinion of counsel  acceptable to the Certificate
                        Registrar  that such transfer is in compliance  with the
                        Act and (c) 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.;

        (ii)    [RESERVED]

        (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   on  the   face   of  such
                Certificate,  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)(B).

                (B)     Transfers of a beneficial  interest in a Private  Global
                        Certificate to a Qualified  Institutional  Buyer 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).

                (C)     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  Private  Global  Certificate,  such transfer may be
                effected  only in  accordance  with  all  applicable  rules  and
                procedures  of the  Depository  applicable to transfers by their
                respective participants (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 Private  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  to be  credited  with  such
                beneficial interest, and (4) an Investment Representation Letter
                from the  transferee  to the effect  that such  transferee  is a
                Qualified  Institutional Buyer, 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,  and  the  Certificate   Registrar  shall  instruct  the
                Depository  or the  Certificate  Custodian,  as  applicable,  to
                increase the Denomination of the Private 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 a corresponding  Denomination of the Private Global
                Certificate.

                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 the 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
Section 5.01) or a beneficial  interest in a Private Global Certificate may only
be transferred to Eligible Investors in accordance with the provisions set forth
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) The Certificate Registrar may as a condition of the registration of any
transfer  of the  Class H,  Class Q,  Class M,  Class R,  Class MR and  Class LR
Certificates  require the  transferor  to furnish  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  Seller,  the  Master  Servicer,   the  Trustee  nor  the
Certificate  Registrar is obligated to register or qualify the Class H, Class Q,
Class M, Class R, Class MR 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 such  Certificateholder  desiring  to effect  such  transfer
shall, and does hereby agree to, indemnify the Seller, the Master 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 B, Class C, Class D, Class E, Class F, Class
G, Class H, Class Q, Class M, Class R, Class MR or Class LR Certificate (each, a
"Restricted Certificate") shall be made to (i) an employee benefit plan or other
retirement  arrangement,  including an individual  retirement account or a Keogh
plan,  which is subject to Title I of ERISA or  Section  4975 of the Code,  or a
governmental  plan (as defined in Section 3(32) of ERISA) that is 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 (each,  a "Plan") or
(ii) a collective investment fund in which such Plans are invested, an insurance
company  that is using  assets of separate  accounts or general  accounts  which
include assets of Plans (or which are deemed pursuant to ERISA or 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 to acquire  any such  Restricted  Certificate,
other than (with respect to any transfer of a Restricted  Certificate  that is a
Subordinated  Certificate)  an  insurance  company  investing  the assets of its
general  account  under  circumstances  whereby the purchase and holding of such
Restricted  Certificate  by such  insurance  company  would be  exempt  from the
prohibited  transaction  provisions  of ERISA and Section 4975 of the Code under
Prohibited  Transaction Class Exemption 95-60. Each prospective  transferee of a
Restricted  Certificate that takes the form of an Individual  Certificate  shall
either (1) deliver to the Seller,  the  Certificate  Registrar and the Trustee a
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 (2) in the event  the  transferee  is such a Person,  except in the case of a
Residual  Certificate,  which  may  not be  transferred  unless  the  transferee
represents it is not such a Person, the prospective  transferee shall provide to
the  Seller,  the Trustee and the  Certificate  Registrar  an opinion of counsel
which  establishes  to the  satisfaction  of the  Seller,  the  Trustee  and the
Certificate   Registrar   that  the  purchase  or  holding  of  the   Restricted
Certificates  by or on  behalf of a Plan  will not  result in the  assets of the
Trust Fund being  deemed to be "plan  assets"  and  subject to Title I of ERISA,
Section  4975 of the Code or Similar  Law,  will not  constitute  or result in a
prohibited  transaction within the meaning of ERISA or Section 4975 of the Code,
or a  materially  similar  characterization  under any Similar Law, and will not
subject the Master Servicer,  the Special Servicer,  the Seller,  the Trustee or
the Certificate Registrar to any obligation or liability (including  obligations
or  liabilities  under  ERISA,  Section  4975 of the Code or any Similar Law) in
addition to those set forth in this  Agreement,  which  opinion of counsel shall
not be an expense of the  Trustee,  the Trust  Fund,  the Master  Servicer,  the
Special  Servicer,  the  Certificate  Registrar or the Seller.  The  Certificate
Registrar shall not register the transfer of an Individual Certificate that is a
Restricted  Certificate  unless the transferee  has provided the  representation
letter  or  opinion  of  counsel  referred  to in 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 Person  or entity
referred to in (i) or (ii) above. Any transfer of a Restricted  Certificate that
would  result in a  prohibited  transaction  under ERISA or Section  4975 of the
Code, or a materially similar  characterization  under any Similar Law, 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.

        (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,
                Class MR 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,
                Class  MR 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.


     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 Master 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 Master  Servicer,  to
execute and deliver to the Master  Servicer  and the  Trustee an  instrument  in
which such Paying  Agent shall  agree with the Master  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  "A" 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 Seller or the Master
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 Seller and the Master 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 Seller or the Master 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.


     SECTION 5.07. Authenticating Agent.

     The  Trustee  may  appoint  an  Authenticating  Agent  to  execute  and  to
authenticate  Certificates.  The Authenticating  Agent must be acceptable to the
Seller 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  Seller,  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 and the Seller. The Trustee
may at any time  terminate  the  agency  of the  Authenticating  Agent by giving
written notice of termination to the Authenticating  Agent and the Seller.  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 5.07, the Trustee  promptly shall appoint a successor
Authenticating  Agent,  which shall be acceptable to the Seller,  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 5.07.

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


     SECTION 5.08. 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  compensation  paid to the Custodian shall be an
unreimbursable  expense of the Trustee.  The Trustee  shall serve as the initial
Custodian.  The Custodian, if the Custodian is not the Trustee, shall maintain a
fidelity  bond in the form and amount  that are  customary  for  securitizations
similar to the  securitization  evidenced  by this  Agreement,  with the Trustee
named as loss payee.  The  Custodian  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 Custodian.  In addition, the Custodian 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  hereunder  in the form  and  amount  that are
customary for  securitizations  similar to the securitization  evidenced by this
Agreement, with the Trustee named as loss payee. All fidelity bonds and policies
of errors and  omissions  insurance  obtained  under this  Section 5.08 shall be
issued by a Qualified  Insurer,  or by any other insurer,  that, as confirmed by
each Rating Agency in writing to the Trustee,  would not in and of itself result
in the downgrade,  withdrawal or qualification of any of the ratings assigned to
any Class of Certificates.



<PAGE>
                                   ARTICLE VI

            THE SELLER, THE MASTER SERVICER AND THE SPECIAL SERVICER

     
     SECTION 6.01.  Liability of the Seller, the Master Servicer and the Special
Servicer.

     The Seller,  the Master  Servicer  and the Special  Servicer  each shall be
liable in accordance herewith only to the extent of the obligations specifically
imposed by this Agreement.  Each of the Master Servicer and the Special Servicer
shall indemnify the Seller, and any employee, director or officer of the Seller,
and the Trust Fund and hold the Seller and any employee,  director or officer of
the Seller,  and the Trust Fund harmless against any loss,  liability or expense
incurred by such  parties (i) in  connection  with any willful  misconduct,  bad
faith,  fraud or negligence in the  performance of duties of the Master Servicer
or the Special Servicer, as the case may be, or by reason of negligent disregard
of the Master Servicer's or Special Servicer's,  as the case may be, obligations
or duties hereunder, or (ii) as a result of the breach by the Master Servicer or
the  Special  Servicer,  as the case may be,  of any of its  representations  or
warranties contained herein.

     SECTION 6.02. Merger or Consolidation of the Master Servicer.

     Subject to the following  paragraph,  the Master Servicer will keep in full
effect its existence,  rights and good standing as a corporation  under the laws
of the State of California 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  or  the  Montehiedra  Partner  Loans  and to  perform  its
respective duties under this Agreement.

     The Master 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
Master  Servicer  hereunder,  and  shall be deemed  to have  assumed  all of the
liabilities of the Master 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 Seller,  the Master  Servicer
and Others.

     Subject to Section  6.01,  neither the  Seller,  the Master  Servicer,  the
Special Servicer nor any of the directors,  officers, employees or agents of the
Seller  or the  Master  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 Seller or the Master  Servicer or the Special  Servicer or
any such Person  against  liability  which would be imposed by reason of (i) any
breach of warranty  or  representation,  or other  specific  liability  provided
herein,  with respect to such respective  party or (ii) any willful  misconduct,
bad faith,  fraud or  negligence  in the  performance  of duties or by reason of
reckless  disregard  of  obligations  or duties  hereunder  with respect to such
respective party. The Seller, the Master Servicer,  the Special Servicer and any
director,  officer,  employee or agent of the Seller, the Master 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 Seller,  the Master  Servicer,  the Special
Servicer  and any  director,  officer,  employee  or agent of the  Seller or the
Master  Servicer or the Special  Servicer shall be indemnified and held harmless
by the Trust Fund against any loss,  liability or expense incurred in connection
with, or relating to, this Agreement or the  Certificates,  other than any loss,
liability or expense  (including legal fees and expenses) (i) incurred by reason
of willful  misconduct,  bad faith,  fraud or negligence 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;  (ii) imposed by any
taxing  authority  if  such  loss,  liability  or  expense  is not  specifically
reimbursable  pursuant to the terms of this  Agreement  or (iii) with respect to
any  such  party,  resulting  from  the  breach  by  such  party  of  any of its
representations  or  warranties  contained  herein.  Neither  the Seller nor the
Master 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 Seller or the Master
Servicer or the Special Servicer may in its discretion undertake any such 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 Seller,  the Master
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 Master  Servicer or Special
Servicer.

     (a) Each of the Master  Servicer and each  Special  Servicer may assign its
respective  rights and delegate its respective duties and obligations under this
Agreement in connection  with the sale or transfer of a  substantial  portion of
its 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  Seller,  (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,  and (C) 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 Master  Servicer or the Special  Servicer,  as the
case may be,  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 and the Class
M Certificates in effect immediately prior to such assignment, sale, transfer or
delegation  will not be  qualified,  downgraded or withdrawn as a result of such
assignment,  sale,  transfer  or  delegation;  (iii) the Master  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  Servicing  Fee or  Special
Servicing  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 Master Servicer
or Special Servicer, as applicable, hereunder.

     (b) Except as provided in this Section  6.04,  the Master  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 Master Servicer or the Special  Servicer,  as applicable,
shall be evidenced by an Opinion of Counsel  (obtained at the  resigning  Master
Servicer's  or Special  Servicer's  expense)  to such  effect  delivered  to the
Trustee.

     No resignation or removal of the Master Servicer or the Special Servicer as
contemplated  herein  shall  become  effective  until the Trustee or a successor
Master Servicer or Special Servicer shall have assumed the Master  Servicer's or
the Special  Servicer's  responsibilities,  duties,  liabilities and obligations
hereunder.  If no successor  Master Servicer or Special Servicer can be obtained
to perform such  obligations  for the same  compensation to which the terminated
Master Servicer or Special Servicer would have been entitled, additional amounts
payable to such successor  Master Servicer or Special  Servicer shall be treated
as Realized Losses.


     SECTION 6.05. Rights of the Seller and the Trustee in Respect of the Master
Servicer and Special Servicer.

     The Master Servicer and the Special  Servicer shall afford the Seller,  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 Master Servicer and the Special  Servicer shall
furnish to the Seller, the Master Servicer, the Special Servicer and the Trustee
its most  recent  annual  financial  statements  (or,  with  respect  to AMRESCO
Management  Inc.,  the  financial  statements  of AMRESCO,  INC.) 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 Master  Servicer  and the Special  Servicer.  The
Seller may,  but is not  obligated  to,  enforce the  obligations  of the Master
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 Master  Servicer and the Special  Servicer shall not be relieved of any
of its obligations  hereunder by virtue of such performance by the Seller or its
designee.  In the event the Seller 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
Master Servicer or Special Servicer,  as applicable.  Neither the Seller nor the
Trustee and neither the Master Servicer,  with respect to the Special  Servicer,
nor the Special  Servicer,  with respect to the Master Servicer,  shall have any
responsibility  or  liability  for any  action or  failure  to act by the Master
Servicer or the Special Servicer and neither such Person is obligated to monitor
or supervise  the  performance  of the Master  Servicer or the Special  Servicer
under this Agreement or otherwise.

     Neither the Master  Servicer  nor the Special  Servicer  shall be under any
obligation to disclose confidential or proprietary  information pursuant to this
Section.


     SECTION  6.06.   Master  Servicer  or  Special   Servicer  as  Owner  of  a
Certificate.

     The Master  Servicer or an Affiliate of the Master  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  Master  Servicer  or the  Special
Servicer or an Affiliate thereof, except as otherwise expressly provided herein.
If, at any time during which the Master  Servicer or the Special  Servicer or an
Affiliate  of the  Master  Servicer  or the  Special  Servicer  is the Holder or
Beneficial Owner of any Certificate, the Master 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
Master  Servicer's or the Special  Servicer's good faith  judgment,  violate the
Servicing  Standard,  and  (ii)  if  taken,  might  nonetheless,  in the  Master
Servicer's or the Special Servicer's good faith judgment, be considered by other
Persons to violate the Servicing  Standard,  the Master  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 Master Servicer or the Special
Servicer or an Affiliate  of the Master  Servicer or the Special  Servicer,  and
(iii) describes in reasonable  detail the action that the Master Servicer or the
Special  Servicer  proposes to take.  The Trustee,  upon receipt of such notice,
shall forward it to the  Certificateholders  (other than the Master 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 Master 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 Master  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  Master  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  Master
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.

     Notwithstanding  the foregoing,  neither the Master Servicer or the Special
Servicer may become a Holder or Beneficial Owner of any Class M Certificate.



<PAGE>
                                   ARTICLE VII

                                     DEFAULT

     SECTION 7.01. Events of Default.

     (a) "Master Servicer Event of Default", wherever used herein, means any one
of the following events:

        (i)     any failure by the Master  Servicer  to remit to the  Collection
                Account or any  failure by the Master  Servicer  to remit to the
                Trustee for deposit into the  Lower-Tier  Distribution  Account,
                Middle-Tier   Distribution  Account,   Upper-Tier   Distribution
                Account, Excess Interest Distribution Account,  Interest Reserve
                Account,   Class  Q   Distribution   Account   or  the  Class  M
                Distribution  Account,  any amount required to be so remitted by
                the Master Servicer  (including a P&I Advance)  pursuant to, and
                at the time  specified  by the  terms of this  Agreement,  which
                failure is not  remedied by 11:00 a.m.,  New York City time,  on
                the  related  Distribution  Date  (provided,  however,  that the
                Master  Servicer  will pay the  Trustee  interest  on such  late
                payment at the prime rate until such late payment is received by
                the Trustee; or

        (ii)    any failure on the part of the Master  Servicer  duly to observe
                or perform in any material respect any of its other covenants or
                agreements,  or the material  breach of its  representations  or
                warranties on the part of the Master Servicer  contained in this
                Agreement,  which  continues  unremedied for a period of 30 days
                after  the date on  which  written  notice  of such  failure  or
                breach, requiring the same to be remedied, shall have been given
                to the Master  Servicer by the Seller or the Trustee,  or to the
                Master  Servicer,  the Seller and the  Trustee by the Holders of
                Certificates  evidencing Percentage Interests of at least 25% of
                any Class affected thereby; provided that if such default is not
                capable of being cured  within such 30 day period and the Master
                Servicer is diligently  pursuing such cure, the Master  Servicer
                shall be  entitled  to an  additional  30 day  period;  provided
                further  that the failure of the Master  Servicer to perform any
                covenant or agreement  contained  herein (other than as provided
                in clause  (i)  above) as a result of an  inconsistency  between
                this  Agreement  and any  Loan  Document  shall  not be a Master
                Servicer Event of Default hereunder; or

        (iii)   confirmation   in  writing  by  any  Rating   Agency   that  not
                terminating the Master  Servicer would, in and of itself,  cause
                the then-current rating assigned to any Class of Certificates to
                be qualified, withdrawn, or downgraded; 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 Master  Servicer  and such decree or order
                shall have  remained in force  undischarged  or  unstayed  for a
                period of 60 days; or

        (v)     the  Master  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 Master Servicer, or of
                or relating to all or substantially all of its property; or

        (vi)    the Master  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  Master  Servicer  shall fail to make any  Property  Advance
                required to be made by the Master Servicer hereunder (whether or
                not  the  Trustee  or  the  Fiscal  Agent  makes  such  Property
                Advance),  which failure  continues  unremedied  for a period of
                fifteen (15) days after the date on which such 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);  provided, however, that
                in the event the  Trustee or the Fiscal  Agent  makes a required
                Property  Advance  pursuant to Section 3.22(b) due to the Master
                Servicer's  failure to make a required  Property  Advance,  such
                Event of Default shall occur immediately upon the making of such
                Property Advance by the Trustee or the Fiscal Agent;

then,  and in each and every such case,  so long as a Master  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 Master Servicer.

     In the event that the Master Servicer is also the Special  Servicer and the
Master  Servicer is  terminated  as provided in this  Section  7.01,  the Master
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  at  the  time  specified,  and  in
                accordance  with the terms of this  Agreement or to make any 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 Special  Servicer duly to observe
                or perform in any material respect any other of the covenants or
                agreements,  or the material  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  or
                breach, requiring the same to be remedied, shall have been given
                to the Special Servicer by the Master Servicer,  the Seller, the
                Trustee or 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.

     Notwithstanding  any other provisions herein,  with respect to any Mortgage
Loan,  in the event the Special  Servicer with respect to such Mortgage Loan has
acquired a direct or indirect  ownership  interest in any Affiliate Loan related
to such Mortgage Loan,  such Special  Servicer shall be terminated in the manner
set forth in this Section 7.01.

     (c) In the event  that the  Master  Servicer  or the  Special  Servicer  is
terminated  pursuant  to this  Section  7.01,  the Trustee  shall,  by notice in
writing to the Master 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 the Master  Servicer  or Special  Servicer  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  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 Trustee
pursuant  to and under this  Section  and,  without  limitation,  the Trustee is
hereby authorized and empowered to execute and deliver,  on behalf of and at the
expense of the 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 Master Servicer and
the Special Servicer each agrees that, 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 Trustee with all
documents  and records  requested by the Trustee to enable the Trustee to assume
its functions hereunder,  and to cooperate with the Trustee 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  Master Servicer or successor  Special Servicer or the
Trustee, as applicable, for administration by it of all cash amounts which shall
at the time be or should  have  been  credited  by the  Master  Servicer  or the
Special Servicer to the Collection Account,  any REO Account or Lock-Box Account
shall  thereafter  be received  with  respect to the Mortgage  Loans,  and shall
promptly  provide  the  Trustee or such  successor  Master  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 Trustee or such successor  Master Servicer or Special  Servicer
shall  reasonably  request  (including  electromagnetic  form),  to enable it to
assume the Master  Servicer's  or Special  Servicer's  function  hereunder.  All
reasonable costs and expenses of the Trustee or the successor Master Servicer or
successor Special Servicer incurred in connection with transferring the Mortgage
Files to the  successor  Master  Servicer or Special  Servicer and amending this
Agreement to reflect such  succession as successor  Master Servicer or successor
Special Servicer  pursuant to this Section 7.01 shall be paid by the predecessor
Master Servicer or the Special  Servicer,  as applicable,  upon  presentation of
reasonable  documentation of such costs and expenses.  If the predecessor Master
Servicer or Special Servicer (as the case may be) has not reimbursed the Trustee
or the successor Master 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 Master Servicer or the Special Servicer  receives
a notice of  termination  pursuant to Section  7.01,  the  Trustee  shall be its
successor in all respects in its capacity as Master 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 Master  Servicer or Special  Servicer by the terms and  provisions
hereof; provided,  however, that (i) the Trustee shall have no responsibilities,
duties,  liabilities or  obligations  with respect to any act or omission of the
Master 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 Master Servicer or successor Special  Servicer,  shall be
indemnified to the full extent provided the Master Servicer or Special Servicer,
as  applicable,  under  this  Agreement  prior to the Master  Servicer's  or the
Special Servicer's  termination.  The appointment of a successor Master Servicer
or successor  Special Servicer shall not affect any liability of the predecessor
Master  Servicer  or  Special  Servicer  which  may  have  arisen  prior  to its
termination  as Master  Servicer or Special  Servicer.  The Trustee shall not be
liable for any of the  representations  and warranties of the Master Servicer or
Special Servicer herein or in any related document or agreement, for any acts or
omissions of the predecessor Master Servicer or predecessor  Special Servicer or
for any losses  incurred in respect of any  Permitted  Investment  by the Master
Servicer pursuant to Section 3.07 hereunder nor shall the Trustee be required to
purchase any Mortgage Loan hereunder.  As compensation  therefor, the Trustee as
successor Master Servicer or successor Special Servicer shall be entitled to the
Servicing Fee or Special Servicing  Compensation,  as applicable,  and all funds
relating  to the  Mortgage  Loans that  accrue  after the date of the  Trustee's
succession  to which the Master  Servicer  or Special  Servicer  would have been
entitled  if the  Master  Servicer  or  Special  Servicer,  as  applicable,  had
continued  to act  hereunder.  In the  event  any  Advances  made by the  Master
Servicer,  the Special 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 Master 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 Master Servicer or Special Servicer,  as applicable,  hereunder
in the  assumption  of  all or any  part  of  the  responsibilities,  duties  or
liabilities of the Master Servicer or Special Servicer hereunder. No appointment
of a successor to the Master  Servicer or Special  Servicer  hereunder  shall be
effective until the assumption by such successor of all the Master Servicer's or
Special Servicer's  responsibilities,  duties and liabilities hereunder. Pending
appointment  of a successor to the Master  Servicer (or the Special  Servicer if
the Special Servicer is also the Master 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 Master Servicer is also the Special Servicer,  the
Master 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 Seller,  the Trustee,  the Master
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 Master 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 Master Servicer Event of Default or a Special
Servicer  Event of Default  when the Master  Servicer is also serving as Special
Servicer,  so long as such Master 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  Master  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 Master  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  Lower-Tier  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.  Any costs and expenses
incurred by the Trustee in connection with such default and prior to such waiver
shall  be  reimbursed  by the  Master  Servicer  or  the  Special  Servicer,  as
applicable,  promptly upon demand  therefor and if not reimbursed to the Trustee
within 90 days of such  demand,  from the Trust Fund;  provided,  that the Trust
Fund shall be  reimbursed  by the Master  Servicer or the Special  Servicer,  as
applicable,  to the extent such amounts are  reimbursed  to the Trustee from the
Trust Fund.



<PAGE>

                                  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 7.04,  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  to the  extent
specifically set forth herein; 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 request a
corrected  instrument,  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  Master  Servicer,
                Special  Servicer,   the  Seller  or  any  other  third  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
                Master 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 Master 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 Master  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  (other  than  any  funds  invested  with it in its
commercial capacity).


     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,

        (ii)    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  Master  Servicer  or the
                Special  Servicer,  as applicable,  if an Event of Default shall
                have occurred and be continuing relating to the Master 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 but shall not be relieved of its obligations
                hereunder.

     (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  any of the  Upper-Tier  REMIC,  the  Middle-Tier  REMIC or the
Lower-Tier REMIC to fail to qualify as a REMIC at any time that any Certificates
are outstanding or subject any of the Upper-Tier REMIC, the Middle-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 Seller pursuant to this Agreement or the eligibility of any Mortgage Loan
for purposes of this Agreement.


     SECTION 8.03. Trustee 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,  the Master  Servicer,  or the
Special  Servicer,  and the Trustee,  the Fiscal Agent,  the Master Servicer and
Special Servicer assume no responsibility  for their  correctness.  The Trustee,
the  Fiscal   Agent,   the  Master   Servicer  and  Special   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 Master  Servicer or the Special  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 Master 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 (except for its review  thereof  pursuant to
Section 2.02);  the  performance or enforcement of any Mortgage Loan (other than
if the  Trustee  shall  assume the duties of the Master  Servicer or the Special
Servicer  pursuant to Section 7.02);  the  compliance by the Seller,  the Master
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 Master  Servicer  or any loss  resulting  therefrom
(other than if the Trustee shall assume the duties of the Master Servicer or the
Special Servicer pursuant to Section 7.02), 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 Seller,  the Master
Servicer or the Special  Servicer  (other than if the Trustee  shall  assume the
duties of the Master Servicer or Special  Servicer  pursuant to Section 7.02) or
any sub-Master  Servicer or any Borrower;  any action of the Master  Servicer or
Special  Servicer  (other  than if the  Trustee  shall  assume the duties of the
Master  Servicer  or the  Special  Servicer  pursuant  to  Section  7.02) or any
sub-Master Servicer 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 Master Servicer or the Special Servicer or any sub-Master Servicer 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 Master Servicer or the Special  Servicer (other than if the Trustee shall
assume the duties of the Master  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 Seller,  the Master  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 Seller,  the Master Servicer
or the Special  Servicer in respect of the  assignment of the Mortgage  Loans or
deposited in or withdrawn from the Collection Account,  Lower-Tier  Distribution
Account,  Middle-Tier  Distribution  Account,  Upper-Tier  Distribution Account,
Class Q Distribution  Account,  Excess Interest  Distribution  Account,  Class M
Distribution  Account,  Lock Box Account,  Reserve  Accounts,  Interest  Reserve
Account or any other account  maintained by or on behalf of the Master  Servicer
or the  Special  Servicer,  other than any funds  held by the  Trustee or Fiscal
Agent,  as  applicable.  Neither  the  Trustee  nor the Fiscal  Agent shall have
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 Master 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 May Own Certificates.

     The Trustee,  the Fiscal Agent and any agent of the Trustee or Fiscal Agent
in its individual capacity or any other capacity may become the owner or pledgee
of Certificates, and may deal with the Seller and the Master Servicer in banking
transactions,  with the same rights it would have if it were not Trustee, Fiscal
Agent or such agent; provided,  however, that the Trustee may not be a Holder or
Beneficial Owner of the Class M Certificates; and, provided further, that in the
event the Trustee owns any other Certificates and also is the direct or indirect
holder of any Affiliate Loan in its individual  capacity,  the Certificates held
by the Trustee  shall not be considered  to be  outstanding  for purposes of any
vote of Certificateholders  required hereunder with respect to the Mortgage Loan
relating to such Affiliate Loan.

     SECTION 8.05. Payment of Trustee 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  Master  Servicer  or the  Special  Servicer  hereunder
pursuant to or otherwise  arising from the  resignation or removal of the Master
Servicer  or  the  Special  Servicer,  the  Trustee  shall  be  entitled  to the
compensation to which the Master 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"  as  described  in clause (d)  below,  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 Master Servicer and the Special  Servicer  covenant and agree to pay or
reimburse the Trustee for the reasonable out-of-pocket expenses incurred or made
by the Trustee in connection with any transfer of the servicing responsibilities
of  the  Master  Servicer  or the  Special  Servicer,  respectively,  hereunder,
pursuant to or otherwise  arising from the  resignation or removal of the Master
Servicer or the Special  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.

     (c) Each of the Paying Agent, the Certificate Registrar, the Custodian, the
Seller,  the Master 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 Master Servicer,
any agent of the Master Servicer or sub-Master Servicer).

     (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 (as defined below),  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" 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 incremental expenses (including  reasonable attorneys' fees)
incurred or advanced by an  Indemnified  Party in connection  with (i) a default
under any Mortgage Loan and (ii) 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 Master 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, "Aa2" by Moody's the rating on the unsecured long term debt of
the Trustee  must be at least "AA" by Fitch and DCR,  and "Aa2" by  Moody's,  or
meet 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 Master  Servicer  (except  during
any period  when the  Trustee  has  assumed  the  duties of the Master  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
Fitch and DCR, LaSalle National Bank shall not fail to qualify as Trustee solely
by virtue of the lack of such  ratings  until  such time as either  Fitch or DCR
shall  notify the  Trustee,  the Master  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 from its own funds 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 Seller,  the Master Servicer and
each Rating Agency. Upon such notice of resignation, the Fiscal Agent shall also
be deemed to have been  removed  and,  accordingly,  the Master  Servicer  shall
promptly  appoint a successor  Trustee,  the  appointment of which would not, as
evidenced in writing, in and of itself, result in a downgrade,  qualification or
withdrawal  of the then  current  ratings  assigned to the  Certificates,  and a
successor  Fiscal Agent (if necessary to satisfy the  requirements  contained in
Section 8.06),  the appointment of which, if the successor  Trustee is not rated
by  each  Rating  Agency  in  one of  its  two  highest  long-term  debt  rating
categories,  would not, as evidenced in writing,  in and of itself,  result in a
downgrade,  qualification  or withdrawal of the then current ratings assigned to
the Certificates,  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 Seller or Master  Servicer,  or if at any time the Trustee shall
become  incapable of acting,  or shall be adjudged  bankrupt or insolvent,  or a
receiver of the Trustee or of its  property  shall be  appointed,  or any public
officer  shall  take  charge or control of the  Trustee  or of its  property  or
affairs for the purpose of rehabilitation,  conservation or liquidation, or upon
a confirmation in writing by any Rating Agency that not terminating the Trustee,
or  the  Fiscal  Agent,  as  applicable,  would,  in and of  itself,  cause  the
then-current  rating  assigned  to any Class of  Certificates  to be  qualified,
withdrawn or  downgraded,  then the Seller may remove the Trustee and the Fiscal
Agent and 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 of all of
the  Certificates  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, if necessary, 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 Seller,  one complete set to the Master
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 any 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 accrued  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, successor Fiscal Agent as provided in Section 8.08.


     SECTION 8.08. Successor Trustee and Fiscal Agent.

     (a) Any  successor  Trustee and any  successor  Fiscal  Agent  appointed as
provided in Section 8.07 shall execute,  acknowledge  and deliver to the Seller,
the Master 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 the  appointment  of such  successor  Trustee and
successor Fiscal Agent shall not, as evidenced in writing by each Rating Agency,
result in a downgrade,  qualification  or withdrawal of the then current ratings
assigned to the  Certificates.  The  predecessor  Trustee  shall  deliver to the
successor  Trustee all Mortgage Files and related  documents and statements held
by it hereunder,  and the Seller 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.

     The Fiscal Agent may not resign except in the event of the  resignation  or
removal of the Trustee,  upon  determination  that it may no longer perform such
obligations and duties under applicable law, upon written  confirmation from the
Rating  Agencies that such  resignation,  without the appointment of a successor
Fiscal Agent,  will not in and of itself result in a downgrade  qualification or
withdrawal  of the then current  rating of any Class of  Certificates.  Any such
determination  is  required  to be  evidenced  by an  opinion of counsel to such
effect delivered to the Seller and the Trustee. No resignation or removal of the
Fiscal Agent shall become effective until a successor fiscal agent acceptable to
each Rating  Agency,  as evidenced in writing  (which may be Trustee) shall have
assumed the Fiscal Agent's obligations and duties under this Agreement.

     Upon  acceptance of appointment by a successor  Trustee as provided in this
Section  8.08,  the Seller 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 Seller  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 Seller.

     (b) Any  successor  Trustee  or Fiscal  Agent  appointed  pursuant  to this
Agreement shall satisfy the eligibility  requirements  set forth in Section 8.06
hereof.


     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 Seller
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 Seller and the Trustee may consider necessary or desirable. If the
Seller shall not be in  existence  or 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 Master
Servicer hereunder),  the Trustee shall be incompetent or unqualified to perform
such act or acts,  in which event such rights,  powers,  duties and  obligations
(including the holding of title to the Trust Fund or any portion  thereof in any
such jurisdiction)  shall be exercised and performed by such separate trustee or
co-trustee 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 Seller 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  on  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 hereunder.  The Fiscal Agent undertakes
to  perform  such  duties  and only such  duties as are  specifically  set forth
hereunder.

     (b) 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 or for a breach of a representation  or warranty  contained  herein;
provided, however, that (i) the duties and obligations of the Fiscal Agent shall
be determined  solely by the express  provisions of this  Agreement,  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  Seller,  the Master
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.



<PAGE>
                                   ARTICLE IX

                  TERMINATION; OPTIONAL MORTGAGE LOAN PURCHASE


     SECTION 9.01. Termination; Optional Mortgage Loan Purchase.

     (a) The respective obligations and responsibilities of the Master Servicer,
the Special  Servicer,  the Seller,  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 Upper-Tier  REMIC,  the Middle-Tier  REMIC and the Lower-Tier REMIC
shall be  terminated  and the assets of the Trust Fund with respect to the Trust
REMICs  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 assets of each of the Upper-Tier  REMIC, the Middle-Tier  REMIC and the
Lower-Tier REMIC shall be sold for cash and that each such 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 Master  Servicer in the
final federal income tax returns of the Upper-Tier  REMIC, the Middle-Tier REMIC
and the Lower-Tier REMIC.  Notwithstanding  the termination of the REMICs or the
Trust Fund,  the Trustee shall be  responsible  for filing the final Tax Returns
for the REMICs and applicable income tax or information  returns for the Grantor
Trust for the period ending with such termination,  and shall maintain books and
records  with  respect to the REMICs  and the  Grantor  Trust for the period for
which it maintains its own tax returns or other reasonable period.

     (c) The Seller may effect an early  termination of the Trust Fund, upon not
less than 30 days' prior  notice  given to the Trustee and Master  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 and the  Montehiedra  Partner  Loans then  included in the Trust
Fund,  and  all  property  acquired  in  respect  of any  Mortgage  Loan  or the
Montehiedra  Partner Loans, 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 and the Montehiedra Partner Loans,  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 Master  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 or the Montehiedra Partner Loans
                        (including  for this  purpose any  Mortgage  Loan or the
                        Montehiedra  Partner  Loans  as to  which  title  to the
                        related  Mortgaged  Property or the Montehiedra  Pledged
                        Collateral has been acquired) at the Mortgage Rate (plus
                        the Excess Rate,  to the extent  applicable)  or the MPL
                        Interest  Rate,  as  applicable,  to the last day of the
                        Interest  Accrual  Period  preceding  such  Distribution
                        Date;

                (D)     the aggregate amount of unreimbursed  Property Advances,
                        and   unpaid   Servicing   Fees,    Special    Servicing
                        Compensation,  Trustee Fees and Trust Fund expenses,  in
                        each case to the extent  permitted  hereby with interest
                        on all unreimbursed Advances at the Advance Rate; and

        (ii)    the  aggregate  fair market value of the Mortgage  Loans and the
                Montehiedra  Partner Loans,  and all other property  acquired in
                respect of any Mortgage Loan or the Montehiedra Partner Loans in
                the  Trust  Fund,  on the last day of the month  preceding  such
                Distribution  Date, as determined  by an  Independent  appraiser
                acceptable to the Master  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 related Mortgage Rates or the MPL Interest Rate.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Seller,  or the Seller and the Master  Servicer,  respectively,  through the
Trustee of its intention to do so in writing at least 30 days prior to the Early
Termination  Notice Date and  neither the Seller nor the Master  Servicer as the
case may be,  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).

     Any  Mortgage  Loan  purchased  under the  circumstances  described in this
subsection  (c)  will be  purchased  subject  to a  continuing  right of (i) the
holders of the Class Q Certificates to receive from the purchaser(s),  from time
to time,  payments  corresponding  to  Default  Interest  with  respect  to such
Mortgage  Loan and (ii) the holders of the Classes of  Certificates  entitled to
receive the Excess  Interest with respect to such Mortgage Loan, as specified in
Section 2.06(b),  to receive from the purchaser(s),  from time to time, payments
corresponding to Excess Interest with respect to such Mortgage Loan.

     (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  and the  Middle-Tier  Regular  Interests,  notwithstanding  that such
distribution  may be  insufficient  to distribute in full an amount equal to the
remaining  Certificate  Principal  Amount of each such  Certificate,  Lower-Tier
Regular Interest or Middle-Tier Regular Interest, together with amounts required
to be distributed on such  Distribution Date pursuant to Section 4.01 or (ii) if
no such Regular  Certificates are then outstanding,  to the Holders of the Class
LR  Certificates  of any  amount  remaining  in the  Collection  Account  or the
Lower-Tier  Distribution Account, to the Holders of the Class MR Certificates of
any amount remaining in the Middle-Tier 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 and (iii) to the  holders of the Class Q
Certificates, of any amount remaining in the Class Q Distribution Account to the
holders of  Certificates  entitled to receive  Excess  Interest,  as provided in
Section  2.06(b),  of any amount  remaining in the Excess Interest  Distribution
Account and to the holders of the Class M Certificates,  of any amount remaining
in the Class M Distribution Account.

     (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 Master  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
Class R Certificateholders  all amounts distributable to the Holders thereof. 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.



<PAGE>

                                    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 M, Class Q, Class R, Class MR 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
                           Chicago, Illinois 60674-4107
                           Attention: Asset-Backed Securities
                           Trust Services Group, GS Mortgage 
                           Securities Corporation II,
                           Series  1997-GL I

                  If to the Fiscal Agent, to:

                           ABN AMRO Bank, N.V.
                           c/o LaSalle National Bank
                           135 South LaSalle Street
                           Chicago, IL 60674-4107
                           Attention: Asset-Backed Securities
                           Trust Services Group, Series 1997-GL I

                  If to the Seller, to:

                           GS Mortgage Securities Corporation II
                           85 Broad Street
                           New York, New York 10004
                           Attention:  Marvin J. Kabatznick
                           With a copy to:  Jay Strauss

                  If to the Master Servicer or the Special Servicer, to:

                           GMAC Commercial Mortgage Corporation
                           650 Dresher Road
                           Horsham, Pennsylvania  19044
                           Attn:  Servicing Manager

                  With a copy to:

                           General Counsel

                  If AMRESCO Management, Inc. to:

                           AMRESCO Management, Inc.
                           700 North Pearl Street,
                           Suite 2400
                           Dallas, Texas  75201
                           Attn:  Michael Carp

                  If to the Underwriter, to:

                           Goldman, Sachs & Co.
                           85 Broad Street
                           New York, New York  10004
                           Attn:  Neal B. Donohoe and J. Theodore Borter
                           With a copy to:  Jay Strauss

                  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 Seller and Each Rating Agency.

     (a) The Trustee  shall use its best efforts to promptly  provide  notice to
the Seller 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
                Master Servicer, Special Servicer, the Trustee or Fiscal Agent;

        (iv)    the repurchase of Mortgage Loans pursuant to Section 2.03(c);

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

        (vi)    any  change  in the  location  of the  Collection  Account,  the
                Lower-Tier  Distribution  Account, the Middle-Tier  Distribution
                Account or the Upper-Tier Distribution Account;

        (vii)   any event  that would  result in the  voluntary  or  involuntary
                termination  of any  insurance  of the  accounts  of the  Master
                Servicer;

        (viii)  any change in the lien priority of a Mortgage Loan;

        (ix)    any new lease of an anchor or a  termination  of an anchor lease
                at a retail Mortgaged Property; and

        (x)     any material damage to a Mortgaged Property.

     (b) The Master  Servicer  (or the Trustee  with respect to item (iv) below)
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;

        (iii)   a copy of each operating and other  financial  statements,  rent
                rolls,  occupancy reports,  and sales 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;

        (iv)    each report to Certificateholders  described in Section 4.02 and
                Section 3.20 and any Special Event Report  prepared  pursuant to
                Section 3.20(b);

        (v)     each   inspection   report   prepared  in  connection  with  any
                inspection conducted pursuant to Section 3.19(a); and

        (vi)    any financial  reports  (including,  audited annual  financials,
                balance   sheets  and   profit/loss   statements  and  quarterly
                unaudited financial statements or similar information)  received
                by the Master Servicer with respect to the  Montehiedra  Partner
                Borrowers or Vornado Realty L.P.

     (c) The  Master  Servicer  shall  furnish  each  Rating  Agency  with  such
information with respect to the Trust Fund, any Mortgaged  Property,  a Borrower
and a non-performing  or Specially  Serviced Mortgage Loan as such Rating Agency
shall  reasonably  request and which the Master 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:

                          Fitch Investors Service, L.P.
                          One State Street Plaza, 31st Floor
                          New York, New York 10004
                          Attention: Commercial Mortgage Surveillance

                          Duff & Phelps Credit Rating Co.
                          55 E. Monroe Street, 35th Floor
                          Chicago, Illinois 60603
                          Attention: Structured Finance Commercial 
                          Real Estate Monitoring

                          Moody's Investor Services, Inc.
                          99 Church Street
                          New York, New York 10007
                          Attention: Managing Director

or in each case to such  other  address as any 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 Seller,  the Master 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  thereof  to the  extent  necessary  or
desirable  to  maintain  the  status  of  each  of  the  Upper-Tier  REMIC,  the
Middle-Tier REMIC, and Lower-Tier REMIC as a REMIC, or to prevent the imposition
of any material state or local taxes; (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 as evidenced by  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,  (v) to
amend or supplement any provisions  therein to the extent necessary or desirable
to maintain the ratings  assigned to each of the Classes of Certificates by each
Rating  Agency or (vi) 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.

     Further, the Seller, the Master 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 three  separate  REMICs or of the  Grantor
Trust as a  grantor  trust,  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.

     This Agreement or any Custodial  Agreement may also be amended from time to
time by the Seller, the Master Servicer,  the Special Servicer,  the Trustee and
the Fiscal  Agent with the consent of the Holders of  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 Master
                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.

     In the event that neither the Seller 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 Master Servicer,  in writing,
and to the extent  required by this Section,  the  Certificateholders.  Promptly
after the execution of any amendment,  the Master  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 Master Servicer  and/or the Trustee,  the Master 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 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 any of the Upper-Tier REMIC, the Middle-Tier REMIC or Lower-Tier REMIC
to fail to qualify as a REMIC at any time that any Certificates are outstanding,
will not 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) and will not cause the Grantor Trust to fail to qualify as
a grantor  trust.  Prior to the execution of any amendment to this  Agreement or
any Custodial Agreement, the Trustee, the Fiscal Agent, the Special Servicer and
the Master 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 any 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 and the  Montehiedra  Partner Loans) by
the Seller to the Trustee on behalf of  Certificateholders  as  contemplated  by
this Agreement and the sale by the Seller of the Certificates be, and be treated
for all  purposes  as, a sale by the  Seller  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 Seller to the  Trustee to secure a debt or other
obligation of the Seller. However, in the event that, notwithstanding the intent
of the parties,  the Trust Fund is held to continue to be property of the Seller
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   Seller   to  the   Trustee   on  behalf  of
Certificateholders  of a first priority security interest in all of the Seller'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,
Lower-Tier Distribution Account,  Middle-Tier  Distribution Account,  Upper-Tier
Distribution Account, Class Q Distribution Account, Excess Interest Distribution
Account  and  Class  M  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
Seller shall, and upon the request of the Master 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. 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 Seller, the Master Servicer, each 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.

                                        GS MORTGAGE SECURITIES
                                              CORPORATION II,
                                              as Seller

                                        By: /s/ Marvin Kabatznick
                                        Name: Marvin Kabatznick
                                        Title: Chief Executive Officer

                                        GMAC COMMERCIAL MORTGAGE
                                              CORPORATION,
                                              as Master Servicer and as Special
                                              Servicer

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

                                        AMRESCO MANAGEMENT, INC.,
                                              as Special Servicer

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

                                        LASALLE NATIONAL BANK,
                                              as Trustee, Custodian, Certificate
                                              Registrar

                                        By: /s/ Russell M. Goldenberg
                                        Name: Russell M. Goldenberg
                                        Title: Senior Vice President

                                          ABN AMRO BANK N.V.,
                                                as Fiscal Agent of the Trustee


                                         By: /s/ Mary C. Casey
                                         Name: Mary C. Casey
                                         Title: Vice President



<PAGE>



STATE OF NEW YORK )

                        )ss:

COUNTY OF NEW YORK )

     On this _____ day of _________,  1997, 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  ________________________;
that         she        is         the         Vice         President         of
________________________________________________,  a Delaware  corporation,  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:








<PAGE>



STATE OF CALIFORNIA )

                         )ss:

COUNTY OF ORANGE )

     On this ____ day of _______,  1997,  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   he/she   resides
________________________; is the Assistant Secretary of GMAC Commercial Mortgage
Corporation,  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:








<PAGE>



STATE OF CALIFORNIA )

                            )ss:

COUNTY OF ORANGE )

     On this ______ day of _______,  1997, 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   he/she   resides   at
______________________________;   is  the  Vice  President  of  GMAC  Commercial
Mortgage  Corporation,  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:








<PAGE>



STATE OF NEW YORK )

                            )ss:

COUNTY OF NEW YORK )

     On this __th day of _________,  1997, 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 she resides at 135 South La Salle,  Chicago,
Illinois;  that she is an Assistant Vice  President of LASALLE  NATIONAL BANK, a
nationally  chartered bank, the  corporation  described in and that executed the
foregoing  instrument;  and that she signed 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 New York.
                                          My Commission expires:

                                          (stamp)

                                          (seal)

This instrument prepared by:








<PAGE>



STATE OF ______________ )

                              )ss:

COUNTY OF _________ )

     On the __th day of _________, 1997, before me, ___________, a Notary Public
in and for said State,  personally  appeared  ___________,  Vice President,  and
___________, Vice President, personally known to me or proved to me on the basis
of  satisfactory  evidence to be the persons  whose names are  subscribed to the
within  instrument and  acknowledged  to me that they executed the same in their
authorized  capacity,  and  that  by  their  signatures  on the  instrument  the
corporation  upon  behalf  of  which  the  persons  acted  executed  the  within
instrument.

     IN WITNESS  WHEREOF,  I have  hereunto  set my hand and affixed my official
seal the day and year in this certificate first above written.




                                                     NOTARY PUBLIC

                                                     My Commission expires:

                                                     (stamp)

                                                     (seal)

This instrument prepared by:
<PAGE>
                                   EXHIBIT A-1

                      GS MORTGAGE SECURITIES CORPORATION II
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                           SERIES 1997-GL I, CLASS 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 INTEREST IN OR OBLIGATION OF THE SELLER,
THE MASTER  SERVICER,  THE TRUSTEE,  THE FISCAL AGENT, THE UNDERWRITER 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  PRINCIPAL  AMOUNT  OF THIS
CERTIFICATE  AT ANY TIME  MAY BE LESS  THAN THE  INITIAL  CERTIFICATE  PRINCIPAL
AMOUNT SET FORTH BELOW.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS A PRO
RATA  UNDIVIDED  BENEFICIAL  INTEREST IN 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, AND CERTAIN
OTHER ASSETS.



<PAGE>
                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                           SERIES 1997-GL I, CLASS A-1

Pass-Through Rate: As determined in accordance with the
Pooling Agreement.

First Distribution Date:                     Cut-Off Date:  August 11, 1997
September 15, 1997

Aggregate Initial                            Scheduled Final
Certificate Principal Amount of the          Distribution Date: July 2027
Class A-1 Certificates:
$50,000,000

CUSIP:  36228CAJ2                            Initial Certificate Principal
                                             Amount of this Certificate:
ISIN:  US-36228CAJ2-7                        $50,000,000

Common Code:  7938217

No.:  1

     This  certifies  that CEDE & CO. 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-1  Certificates.  The Trust  Fund,  described  more fully
below,  consists primarily of a pool of Mortgage Loans secured by first liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  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  Agreement and is bound thereby.  Also
issued under the Pooling  Agreement are the Class A-2A,  Class A-2B, Class A-2C,
Class A-2D,  Class X-1A, Class X-1B, Class X-2, Class B, Class C, Class D, Class
E,  Class F,  Class G, Class H, Class Q, Class M, Class R, Class MR and Class LR
Certificates (together with the Class A-1 Certificates, the "Certificates";  the
Holders of  Certificates  issued under the Pooling  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 August 11, 1997 (the "Pooling
Agreement"), by and among GS Mortgage Securities Corporation II, as Seller, GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
AMRESCO  Management,  Inc.,  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 Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in 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, and certain other assets.

     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 Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution on any Certificate),  on the second Business Day following the 11th
day of each  month,  commencing  on  September  15,  1997  (each  such  date,  a
"Distribution Date"), 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-1 Certificates for such Distribution Date, all as
more fully described in the Pooling Agreement.

     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  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution  Date and with respect to the Class A-1  Certificates is the period
commencing  on and including the  Distribution  Date in the month  preceding the
month in which such  Distribution  Date  occurs (or August 14 in the case of the
initial Interest Accrual Period) and ending on and including the day immediately
preceding such Distribution Date.

     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, with
respect to the Class A-1 Certificates,  the close of business on the 10th day of
the  month in  which  such  Distribution  Date  occurs,  or if such day is not a
Business Day, the immediately  preceding Business Day. Such distributions  shall
be made on each  Distribution  Date  other  than  the  Termination  Date to each
Certificateholder  of record on the related  Record Date (a) 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,   if  such   Certificateholder   provides   the  Trustee  with  wiring
instructions  no less than five Business Days prior to the related  Record Date,
or  otherwise  (b)  by  check  mailed  to  such  Certificateholder.   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) that is specified in the notice to  Certificateholders of such final
distribution.

     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 Section 9.01 of the Pooling
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
Class R Certificateholders  all amounts distributable to the Holders thereof. 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
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 Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  and the  Montehiedra  Partner  Loans  as from  time to time are
subject to the Pooling  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage  Loans and the  Montehiedra  Partner Loans due after the Cut-Off
Date; (iii) any REO Property;  (iv) all revenues  received in respect of any REO
Property;  (v) any  property  acquired  on  behalf  of the  Trust  Fund  through
foreclosure on the Montehiedra  Pledged  Collateral;  (vi) the Master 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  Agreement and
any proceeds thereof; (vii) any Assignments of Leases, Rents and Profits and any
security  agreements;  (viii) any indemnities or guaranties  given as additional
security for any Mortgage  Loans and the  Montehiedra  Partner  Loans;  (ix) all
assets deposited in the Lock-Box Accounts, Escrow Accounts, Reserve Accounts (to
the  extent  such  assets in such  accounts  are not  assets  of the  respective
Borrowers),  the  Collection  Account,  the  Class  M  Collection  Account,  the
Lower-Tier  Distribution  Account,  the Middle-Tier  Distribution  Account,  the
Upper-Tier  Distribution  Account, the Excess Interest Distribution Account, the
Interest  Reserve  Account,  the  Class  Q  Distribution  Account,  the  Class M
Distribution Account and any REO Account including  reinvestment income thereon;
(x) any environmental indemnity agreements relating to the Mortgaged Properties;
(xi) the rights and remedies under the Loan Sale  Agreement;  (xii) the proceeds
of any of the  foregoing  (other  than any  interest  earned on  deposits in the
Lock-Box Accounts, Escrow Accounts, and any Reserve Accounts, to the extent such
interest  belongs  to the  related  Borrower);  (xiii) the  Montehiedra  Partner
Guarantee;  and (xiv) all of the mortgagee's right, title and interest under any
Interest Rate Cap Agreement.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling 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 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 applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
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 Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Seller, the Master 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  Seller,  the Master  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 any  notice or
knowledge to the contrary.

     No fee or service  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  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. 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.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Seller,  the Master 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 the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier  REMIC, the Middle-Tier  REMIC, and Lower-Tier REMIC as a
REMIC,  or to prevent the imposition of any material state or local taxes;  (iv)
to amend or supplement any provisions in either of such agreements to the extent
necessary or desirable to maintain the rating or ratings assigned to each of the
Classes of  Certificates  by each Rating Agency;  (v) to amend or supplement any
provisions in either of such agreements  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 as evidenced by 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 (vi) to make any other provisions with respect to matters
or  questions  arising  under  the  Pooling   Agreement,   which  shall  not  be
inconsistent with the provisions of the Pooling 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.

     Further, the Seller, the Master 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 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 three separate REMICs or of the Grantor
Trust as a  grantor  trust,  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.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the  Seller,  the Master  Servicer,  the Special  Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  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
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 the Pooling Agreement, without the consent of all
                the  Holders of all  Certificates  representing  all  Percentage
                Interests of the Class or Classes affected thereby;

        (iii)   alter the Servicing  Standard or the  obligations  of the Master
                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 of the Pooling  Agreement which relates to the
                amendment thereof, without the consent of all the Holders of all
                Certificates  representing all Percentage Interests of the Class
                or Classes affected thereby.

     The Seller may effect an early termination of the Trust Fund, upon not less
than 30 days' prior notice given to the Trustee and Master  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 and the  Montehiedra  Partner
Loans then included in the Trust Fund,  and all property  acquired in respect of
any Mortgage Loan or the Montehiedra Partner Loans, 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 and the Montehiedra Partner Loans,  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 Master  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 or the Montehiedra Partner Loans
                        (including  for this  purpose any  Mortgage  Loan or the
                        Montehiedra  Partner  Loans  as to  which  title  to the
                        related  Mortgaged  Property or the Montehiedra  Pledged
                        Collateral has been acquired) at the Mortgage Rate (plus
                        the Excess Rate,  to the extent  applicable)  or the MPL
                        Interest  Rate,  as  applicable,  to the last day of the
                        Interest  Accrual  Period  preceding  such  Distribution
                        Date;

                (D)     the aggregate amount of unreimbursed  Property Advances,
                        and   unpaid   Servicing   Fees,    Special    Servicing
                        Compensation,  Trustee Fees and Trust Fund expenses,  in
                        each case to the  extent  permitted  under  the  Pooling
                        Agreement with interest on all unreimbursed  Advances at
                        the Advance Rate; and

        (ii)    the  aggregate  fair market value of the Mortgage  Loans and the
                Montehiedra  Partner Loans,  and all other property  acquired in
                respect of any Mortgage Loan or the Montehiedra Partner Loans in
                the  Trust  Fund,  on the last day of the month  preceding  such
                Distribution  Date, as determined  by an  Independent  appraiser
                acceptable to the Master  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 related Mortgage Rates or the MPL Interest Rate.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Seller,  or the Seller and the Master  Servicer,  respectively,  through the
Trustee of its intention to do so in writing at least 30 days prior to the Early
Termination  Notice Date and  neither the Seller nor the Master  Servicer as the
case may be,  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 Section  9.01(c)  of the  Pooling
Agreement 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 Section 9.01(c) of the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special  Servicer,  the Seller,  the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  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 of the Pooling Agreement.

     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 Agreement or be valid for any purpose.



<PAGE>




     IN WITNESS WHEREOF, the Trustee has caused this Class A-1 Certificate to be
duly executed.

Dated: August 14, 1997


                                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-1  Certificates  referred  to in the  Pooling
Agreement.

Dated: August 14, 1997

                                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-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 A-1
Certificate of the entire  Percentage  Interest  represented by the within Class
A-1  Certificates to the  above-named  Assignee(s) and to deliver such Class A-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 being 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

                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                          SERIES 1997-GL I, CLASS A-2A

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 INTEREST IN OR OBLIGATION OF THE SELLER,
THE MASTER  SERVICER,  THE TRUSTEE,  THE FISCAL AGENT, THE UNDERWRITER 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  PRINCIPAL  AMOUNT  OF THIS
CERTIFICATE  AT ANY TIME  MAY BE LESS  THAN THE  INITIAL  CERTIFICATE  PRINCIPAL
AMOUNT SET FORTH BELOW.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS A PRO
RATA  UNDIVIDED  BENEFICIAL  INTEREST IN 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, AND CERTAIN
OTHER ASSETS.



<PAGE>
                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                          SERIES 1997-GL I, CLASS A-2A

Pass-Through Rate:  6.94%

First Distribution Date:                     Cut-Off Date:  August 11, 1997
September 15, 1997

Aggregate Initial                            Scheduled Final
Certificate Principal Amount of the          Distribution Date: July 2027
Class A-2A Certificates:
$131,100,000

CUSIP:  36228CAK9                            Initial Certificate Principal
                                             Amount of this Certificate:
ISIN:  US-36228CAK9-9                        $131,100,000

Common Code:  7938306

No.:  1

     This  certifies  that CEDE & CO. 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-2A  Certificates.  The Trust Fund,  described  more fully
below,  consists primarily of a pool of Mortgage Loans secured by first liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  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  Agreement and is bound thereby.  Also
issued under the Pooling  Agreement are the Class A-1,  Class A-2B,  Class A-2C,
Class A-2D,  Class X-1A, Class X-1B, Class X-2, Class B, Class C, Class D, Class
E,  Class F,  Class G, Class H, Class Q, Class M, Class R, Class MR and Class LR
Certificates (together with the Class A-2A Certificates, the "Certificates"; the
Holders of  Certificates  issued under the Pooling  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 August 11, 1997 (the "Pooling
Agreement"), by and among GS Mortgage Securities Corporation II, as Seller, GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
AMRESCO  Management,  Inc.,  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 Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in 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, and certain other assets.

     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 Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution on any Certificate),  on the second Business Day following the 11th
day of each  month,  commencing  on  September  15,  1997  (each  such  date,  a
"Distribution Date"), 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-2A Certificates for such Distribution Date, all as
more fully described in the Pooling  Agreement.  Holders of this Certificate may
be entitled to Prepayment Premiums, as provided in the Pooling Agreement.

     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  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to each Class of Certificates is the calendar
month preceding the month in which such Distribution Date occurs.  Each Interest
Accrual Period with respect to each Class of Certificates  (other than the Class
A-1 Certificates) is assumed to consist of 30 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
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) 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,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  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) that is specified in
the notice to Certificateholders of such final distribution.

     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 Section 9.01 of the Pooling
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
Class R Certificateholders  all amounts distributable to the Holders thereof. 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
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 Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  and the  Montehiedra  Partner  Loans  as from  time to time are
subject to the Pooling  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage  Loans and the  Montehiedra  Partner Loans due after the Cut-Off
Date; (iii) any REO Property;  (iv) all revenues  received in respect of any REO
Property;  (v) any  property  acquired  on  behalf  of the  Trust  Fund  through
foreclosure on the Montehiedra  Pledged  Collateral;  (vi) the Master 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  Agreement and
any proceeds thereof; (vii) any Assignments of Leases, Rents and Profits and any
security  agreements;  (viii) any indemnities or guaranties  given as additional
security for any Mortgage  Loans and the  Montehiedra  Partner  Loans;  (ix) all
assets deposited in the Lock-Box Accounts, Escrow Accounts, Reserve Accounts (to
the  extent  such  assets in such  accounts  are not  assets  of the  respective
Borrowers),  the  Collection  Account,  the  Class  M  Collection  Account,  the
Lower-Tier  Distribution  Account,  the Middle-Tier  Distribution  Account,  the
Upper-Tier  Distribution  Account, the Excess Interest Distribution Account, the
Interest  Reserve  Account,  the  Class  Q  Distribution  Account,  the  Class M
Distribution Account and any REO Account including  reinvestment income thereon;
(x) any environmental indemnity agreements relating to the Mortgaged Properties;
(xi) the rights and remedies under the Loan Sale  Agreement;  (xii) the proceeds
of any of the  foregoing  (other  than any  interest  earned on  deposits in the
Lock-Box Accounts, Escrow Accounts, and any Reserve Accounts, to the extent such
interest  belongs  to the  related  Borrower);  (xiii) the  Montehiedra  Partner
Guarantee;  and (xiv) all of the mortgagee's right, title and interest under any
Interest Rate Cap Agreement.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling 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 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 applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
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 Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Seller, the Master 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  Seller,  the Master  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 any  notice or
knowledge to the contrary.

     No fee or service  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  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. 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.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Seller,  the Master 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 the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier  REMIC, the Middle-Tier  REMIC, and Lower-Tier REMIC as a
REMIC,  or to prevent the imposition of any material state or local taxes;  (iv)
to amend or supplement any provisions in either of such agreements to the extent
necessary or desirable to maintain the rating or ratings assigned to each of the
Classes of  Certificates  by each Rating Agency;  (v) to amend or supplement any
provisions in either of such agreements  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 as evidenced by 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 (vi) to make any other provisions with respect to matters
or  questions  arising  under  the  Pooling   Agreement,   which  shall  not  be
inconsistent with the provisions of the Pooling 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.

     Further, the Seller, the Master 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 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 three separate REMICs or of the Grantor
Trust as a  grantor  trust,  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.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the  Seller,  the Master  Servicer,  the Special  Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  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
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 the Pooling Agreement, without the consent of all
                the  Holders of all  Certificates  representing  all  Percentage
                Interests of the Class or Classes affected thereby;

        (iii)   alter the Servicing  Standard or the  obligations  of the Master
                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 of the Pooling  Agreement which relates to the
                amendment thereof, without the consent of all the Holders of all
                Certificates  representing all Percentage Interests of the Class
                or Classes affected thereby.

     The Seller may effect an early termination of the Trust Fund, upon not less
than 30 days' prior notice given to the Trustee and Master  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 and the  Montehiedra  Partner
Loans then included in the Trust Fund,  and all property  acquired in respect of
any Mortgage Loan or the Montehiedra Partner Loans, 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 and the Montehiedra Partner Loans,  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 Master  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 or the Montehiedra Partner Loans
                        (including  for this  purpose any  Mortgage  Loan or the
                        Montehiedra  Partner  Loans  as to  which  title  to the
                        related  Mortgaged  Property or the Montehiedra  Pledged
                        Collateral has been acquired) at the Mortgage Rate (plus
                        the Excess Rate,  to the extent  applicable)  or the MPL
                        Interest  Rate,  as  applicable,  to the last day of the
                        Interest  Accrual  Period  preceding  such  Distribution
                        Date;

                (D)     the aggregate amount of unreimbursed  Property Advances,
                        and   unpaid   Servicing   Fees,    Special    Servicing
                        Compensation,  Trustee Fees and Trust Fund expenses,  in
                        each case to the  extent  permitted  under  the  Pooling
                        Agreement with interest on all unreimbursed  Advances at
                        the Advance Rate; and

        (ii)    the  aggregate  fair market value of the Mortgage  Loans and the
                Montehiedra  Partner Loans,  and all other property  acquired in
                respect of any Mortgage Loan or the Montehiedra Partner Loans in
                the  Trust  Fund,  on the last day of the month  preceding  such
                Distribution  Date, as determined  by an  Independent  appraiser
                acceptable to the Master  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 related Mortgage Rates or the MPL Interest Rate.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Seller,  or the Seller and the Master  Servicer,  respectively,  through the
Trustee of its intention to do so in writing at least 30 days prior to the Early
Termination  Notice Date and  neither the Seller nor the Master  Servicer as the
case may be,  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 Section  9.01(c)  of the  Pooling
Agreement 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 Section 9.01(c) of the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special  Servicer,  the Seller,  the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  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 of the Pooling Agreement.

     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 Agreement or be valid for any purpose.



<PAGE>




     IN WITNESS  WHEREOF,  the Trustee has caused this Class A-2A Certificate to
be duly executed.

Dated: August 14, 1997

                                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-2A  Certificates  referred  to in the  Pooling
Agreement.

Dated: August 14, 1997

                                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-2A  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-2A
Certificate of the entire  Percentage  Interest  represented by the within Class
A-2A Certificates to the above-named  Assignee(s) and to deliver such Class A-2A
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 being 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

                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                          SERIES 1997-GL I, CLASS A-2B

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 INTEREST IN OR OBLIGATION OF THE SELLER,
THE MASTER  SERVICER,  THE TRUSTEE,  THE FISCAL AGENT, THE UNDERWRITER 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  PRINCIPAL  AMOUNT  OF THIS
CERTIFICATE  AT ANY TIME  MAY BE LESS  THAN THE  INITIAL  CERTIFICATE  PRINCIPAL
AMOUNT SET FORTH BELOW.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS A PRO
RATA  UNDIVIDED  BENEFICIAL  INTEREST IN 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, AND CERTAIN
OTHER ASSETS.



<PAGE>
                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                          SERIES 1997-GL I, CLASS A-2B

Pass-Through Rate:  6.86%

First Distribution Date:                Cut-Off Date:  August 11, 1997
September 15, 1997

Aggregate Initial                       Scheduled Final
Certificate Principal Amount of the     Distribution Date: July 2027
Class A-2B Certificates:
$240,900,000

CUSIP:  36228CAL7                       Initial Certificate Principal
                                        Amount of this Certificate:
ISIN:  US-36228CAL7-2                   $240,900,000

Common Code:  7938551

No.:  1

     This  certifies  that CEDE & CO. 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-2B  Certificates.  The Trust Fund,  described  more fully
below,  consists primarily of a pool of Mortgage Loans secured by first liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  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  Agreement and is bound thereby.  Also
issued under the Pooling  Agreement are the Class A-1,  Class A-2A,  Class A-2C,
Class A-2D,  Class X-1A, Class X-1B, Class X-2, Class B, Class C, Class D, Class
E,  Class F,  Class G, Class H, Class Q, Class M, Class R, Class MR and Class LR
Certificates (together with the Class A-2B Certificates, the "Certificates"; the
Holders of  Certificates  issued under the Pooling  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 August 11, 1997 (the "Pooling
Agreement"), by and among GS Mortgage Securities Corporation II, as Seller, GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
AMRESCO  Management,  Inc.,  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 Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in 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, and certain other assets.

     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 Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution on any Certificate),  on the second Business Day following the 11th
day of each  month,  commencing  on  September  15,  1997  (each  such  date,  a
"Distribution Date"), 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-2B Certificates for such Distribution Date, all as
more fully described in the Pooling  Agreement.  Holders of this Certificate may
be entitled to Prepayment Premiums, as provided in the Pooling Agreement.

     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  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to each Class of Certificates is the calendar
month preceding the month in which such Distribution Date occurs.  Each Interest
Accrual Period with respect to each Class of Certificates  (other than the Class
A-1 Certificates) is assumed to consist of 30 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
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) 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,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  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) that is specified in
the notice to Certificateholders of such final distribution.

     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 Section 9.01 of the Pooling
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
Class R Certificateholders  all amounts distributable to the Holders thereof. 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
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 Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  and the  Montehiedra  Partner  Loans  as from  time to time are
subject to the Pooling  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage  Loans and the  Montehiedra  Partner Loans due after the Cut-Off
Date; (iii) any REO Property;  (iv) all revenues  received in respect of any REO
Property;  (v) any  property  acquired  on  behalf  of the  Trust  Fund  through
foreclosure on the Montehiedra  Pledged  Collateral;  (vi) the Master 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  Agreement and
any proceeds thereof; (vii) any Assignments of Leases, Rents and Profits and any
security  agreements;  (viii) any indemnities or guaranties  given as additional
security for any Mortgage  Loans and the  Montehiedra  Partner  Loans;  (ix) all
assets deposited in the Lock-Box Accounts, Escrow Accounts, Reserve Accounts (to
the  extent  such  assets in such  accounts  are not  assets  of the  respective
Borrowers),  the  Collection  Account,  the  Class  M  Collection  Account,  the
Lower-Tier  Distribution  Account,  the Middle-Tier  Distribution  Account,  the
Upper-Tier  Distribution  Account, the Excess Interest Distribution Account, the
Interest  Reserve  Account,  the  Class  Q  Distribution  Account,  the  Class M
Distribution Account and any REO Account including  reinvestment income thereon;
(x) any environmental indemnity agreements relating to the Mortgaged Properties;
(xi) the rights and remedies under the Loan Sale  Agreement;  (xii) the proceeds
of any of the  foregoing  (other  than any  interest  earned on  deposits in the
Lock-Box Accounts, Escrow Accounts, and any Reserve Accounts, to the extent such
interest  belongs  to the  related  Borrower);  (xiii) the  Montehiedra  Partner
Guarantee;  and (xiv) all of the mortgagee's right, title and interest under any
Interest Rate Cap Agreement.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling 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 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 applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
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 Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Seller, the Master 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  Seller,  the Master  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 any  notice or
knowledge to the contrary.

     No fee or service  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  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. 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.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Seller,  the Master 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 the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier  REMIC, the Middle-Tier  REMIC, and Lower-Tier REMIC as a
REMIC,  or to prevent the imposition of any material state or local taxes;  (iv)
to amend or supplement any provisions in either of such agreements to the extent
necessary or desirable to maintain the rating or ratings assigned to each of the
Classes of  Certificates  by each Rating Agency;  (v) to amend or supplement any
provisions in either of such agreements  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 as evidenced by 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 (vi) to make any other provisions with respect to matters
or  questions  arising  under  the  Pooling   Agreement,   which  shall  not  be
inconsistent with the provisions of the Pooling 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.

     Further, the Seller, the Master 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 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 three separate REMICs or of the Grantor
Trust as a  grantor  trust,  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.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the  Seller,  the Master  Servicer,  the Special  Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  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
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 the Pooling Agreement, without the consent of all
                the  Holders of all  Certificates  representing  all  Percentage
                Interests of the Class or Classes affected thereby;

        (iii)   alter the Servicing  Standard or the  obligations  of the Master
                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 of the Pooling  Agreement which relates to the
                amendment thereof, without the consent of all the Holders of all
                Certificates  representing all Percentage Interests of the Class
                or Classes affected thereby.

     The Seller may effect an early termination of the Trust Fund, upon not less
than 30 days' prior notice given to the Trustee and Master  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 and the  Montehiedra  Partner
Loans then included in the Trust Fund,  and all property  acquired in respect of
any Mortgage Loan or the Montehiedra Partner Loans, 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 and the Montehiedra Partner Loans,  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 Master  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 or the Montehiedra Partner Loans
                        (including  for this  purpose any  Mortgage  Loan or the
                        Montehiedra  Partner  Loans  as to  which  title  to the
                        related  Mortgaged  Property or the Montehiedra  Pledged
                        Collateral has been acquired) at the Mortgage Rate (plus
                        the Excess Rate,  to the extent  applicable)  or the MPL
                        Interest  Rate,  as  applicable,  to the last day of the
                        Interest  Accrual  Period  preceding  such  Distribution
                        Date;

                (D)     the aggregate amount of unreimbursed  Property Advances,
                        and   unpaid   Servicing   Fees,    Special    Servicing
                        Compensation,  Trustee Fees and Trust Fund expenses,  in
                        each case to the  extent  permitted  under  the  Pooling
                        Agreement with interest on all unreimbursed  Advances at
                        the Advance Rate; and

        (ii)    the  aggregate  fair market value of the Mortgage  Loans and the
                Montehiedra  Partner Loans,  and all other property  acquired in
                respect of any Mortgage Loan or the Montehiedra Partner Loans in
                the  Trust  Fund,  on the last day of the month  preceding  such
                Distribution  Date, as determined  by an  Independent  appraiser
                acceptable to the Master  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 related Mortgage Rates or the MPL Interest Rate.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Seller,  or the Seller and the Master  Servicer,  respectively,  through the
Trustee of its intention to do so in writing at least 30 days prior to the Early
Termination  Notice Date and  neither the Seller nor the Master  Servicer as the
case may be,  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 Section  9.01(c)  of the  Pooling
Agreement 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 Section 9.01(c) of the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special  Servicer,  the Seller,  the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  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 of the Pooling Agreement.

     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 Agreement or be valid for any purpose.



<PAGE>




     IN WITNESS  WHEREOF,  the Trustee has caused this Class A-2B Certificate to
be duly executed.

Dated: August 14, 1997

                                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-2B  Certificates  referred  to in the  Pooling
Agreement.

Dated: August 14, 1997

                                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-2B  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-2B
Certificate of the entire  Percentage  Interest  represented by the within Class
A-2B Certificates to the above-named  Assignee(s) and to deliver such Class A-2B
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 being 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

                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                          SERIES 1997-GL I, CLASS A-2C

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 INTEREST IN OR OBLIGATION OF THE SELLER,
THE MASTER  SERVICER,  THE TRUSTEE,  THE FISCAL AGENT, THE UNDERWRITER 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  PRINCIPAL  AMOUNT  OF THIS
CERTIFICATE  AT ANY TIME  MAY BE LESS  THAN THE  INITIAL  CERTIFICATE  PRINCIPAL
AMOUNT SET FORTH BELOW.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS A PRO
RATA  UNDIVIDED  BENEFICIAL  INTEREST IN 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, AND CERTAIN
OTHER ASSETS.



<PAGE>
                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                          SERIES 1997-GL I, CLASS A-2C

Pass-Through Rate:  6.930%

First Distribution Date:                  Cut-Off Date:  August 11, 1997
September 15, 1997

Aggregate Initial                         Scheduled Final
Certificate Principal Amount of the       Distribution Date: July 2027
Class A-2C Certificates:
$30,000,000

CUSIP:  36228CAM5                         Initial Certificate Principal
                                          Amount of this Certificate:
ISIN:  US-36228CAM5-5                     $30,000,000

Common Code:  7938632

No.:  1

     This  certifies  that CEDE & CO. 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-2C  Certificates.  The Trust Fund,  described  more fully
below,  consists primarily of a pool of Mortgage Loans secured by first liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  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  Agreement and is bound thereby.  Also
issued under the Pooling  Agreement are the Class A-1,  Class A-2A,  Class A-2B,
Class A-2D,  Class X-1A, Class X-1B, Class X-2, Class B, Class C, Class D, Class
E,  Class F,  Class G, Class H, Class Q, Class M, Class R, Class MR and Class LR
Certificates (together with the Class A-2C Certificates, the "Certificates"; the
Holders of  Certificates  issued under the Pooling  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 August 11, 1997 (the "Pooling
Agreement"), by and among GS Mortgage Securities Corporation II, as Seller, GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
AMRESCO  Management,  Inc.,  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 Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in 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, and certain other assets.

     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 Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution on any Certificate),  on the second Business Day following the 11th
day of each  month,  commencing  on  September  15,  1997  (each  such  date,  a
"Distribution Date"), 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-2C Certificates for such Distribution Date, all as
more fully described in the Pooling  Agreement.  Holders of this Certificate may
be entitled to Prepayment Premiums, as provided in the Pooling Agreement.

     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  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to each Class of Certificates is the calendar
month preceding the month in which such Distribution Date occurs.  Each Interest
Accrual Period with respect to each Class of Certificates  (other than the Class
A-1 Certificates) is assumed to consist of 30 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
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) 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,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  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) that is specified in
the notice to Certificateholders of such final distribution.

     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 Section 9.01 of the Pooling
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
Class R Certificateholders  all amounts distributable to the Holders thereof. 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
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 Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  and the  Montehiedra  Partner  Loans  as from  time to time are
subject to the Pooling  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage  Loans and the  Montehiedra  Partner Loans due after the Cut-Off
Date; (iii) any REO Property;  (iv) all revenues  received in respect of any REO
Property;  (v) any  property  acquired  on  behalf  of the  Trust  Fund  through
foreclosure on the Montehiedra  Pledged  Collateral;  (vi) the Master 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  Agreement and
any proceeds thereof; (vii) any Assignments of Leases, Rents and Profits and any
security  agreements;  (viii) any indemnities or guaranties  given as additional
security for any Mortgage  Loans and the  Montehiedra  Partner  Loans;  (ix) all
assets deposited in the Lock-Box Accounts, Escrow Accounts, Reserve Accounts (to
the  extent  such  assets in such  accounts  are not  assets  of the  respective
Borrowers),  the  Collection  Account,  the  Class  M  Collection  Account,  the
Lower-Tier  Distribution  Account,  the Middle-Tier  Distribution  Account,  the
Upper-Tier  Distribution  Account, the Excess Interest Distribution Account, the
Interest  Reserve  Account,  the  Class  Q  Distribution  Account,  the  Class M
Distribution Account and any REO Account including  reinvestment income thereon;
(x) any environmental indemnity agreements relating to the Mortgaged Properties;
(xi) the rights and remedies under the Loan Sale  Agreement;  (xii) the proceeds
of any of the  foregoing  (other  than any  interest  earned on  deposits in the
Lock-Box Accounts, Escrow Accounts, and any Reserve Accounts, to the extent such
interest  belongs  to the  related  Borrower);  (xiii) the  Montehiedra  Partner
Guarantee;  and (xiv) all of the mortgagee's right, title and interest under any
Interest Rate Cap Agreement.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling 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 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 applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
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 Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Seller, the Master 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  Seller,  the Master  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 any  notice or
knowledge to the contrary.

     No fee or service  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  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. 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.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Seller,  the Master 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 the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier  REMIC, the Middle-Tier  REMIC, and Lower-Tier REMIC as a
REMIC,  or to prevent the imposition of any material state or local taxes;  (iv)
to amend or supplement any provisions in either of such agreements to the extent
necessary or desirable to maintain the rating or ratings assigned to each of the
Classes of  Certificates  by each Rating Agency;  (v) to amend or supplement any
provisions in either of such agreements  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 as evidenced by 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 (vi) to make any other provisions with respect to matters
or  questions  arising  under  the  Pooling   Agreement,   which  shall  not  be
inconsistent with the provisions of the Pooling 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.

     Further, the Seller, the Master 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 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 three separate REMICs or of the Grantor
Trust as a  grantor  trust,  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.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the  Seller,  the Master  Servicer,  the Special  Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  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
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 the Pooling Agreement, without the consent of all
                the  Holders of all  Certificates  representing  all  Percentage
                Interests of the Class or Classes affected thereby;

        (iii)   alter the Servicing  Standard or the  obligations  of the Master
                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 of the Pooling  Agreement which relates to the
                amendment thereof, without the consent of all the Holders of all
                Certificates  representing all Percentage Interests of the Class
                or Classes affected thereby.

     The Seller may effect an early termination of the Trust Fund, upon not less
than 30 days' prior notice given to the Trustee and Master  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 and the  Montehiedra  Partner
Loans then included in the Trust Fund,  and all property  acquired in respect of
any Mortgage Loan or the Montehiedra Partner Loans, 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 and the Montehiedra Partner Loans,  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 Master  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 or the Montehiedra Partner Loans
                        (including  for this  purpose any  Mortgage  Loan or the
                        Montehiedra  Partner  Loans  as to  which  title  to the
                        related  Mortgaged  Property or the Montehiedra  Pledged
                        Collateral has been acquired) at the Mortgage Rate (plus
                        the Excess Rate,  to the extent  applicable)  or the MPL
                        Interest  Rate,  as  applicable,  to the last day of the
                        Interest  Accrual  Period  preceding  such  Distribution
                        Date;

                (D)     the aggregate amount of unreimbursed  Property Advances,
                        and   unpaid   Servicing   Fees,    Special    Servicing
                        Compensation,  Trustee Fees and Trust Fund expenses,  in
                        each case to the  extent  permitted  under  the  Pooling
                        Agreement with interest on all unreimbursed  Advances at
                        the Advance Rate; and

        (ii)    the  aggregate  fair market value of the Mortgage  Loans and the
                Montehiedra  Partner Loans,  and all other property  acquired in
                respect of any Mortgage Loan or the Montehiedra Partner Loans in
                the  Trust  Fund,  on the last day of the month  preceding  such
                Distribution  Date, as determined  by an  Independent  appraiser
                acceptable to the Master  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 related Mortgage Rates or the MPL Interest Rate.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Seller,  or the Seller and the Master  Servicer,  respectively,  through the
Trustee of its intention to do so in writing at least 30 days prior to the Early
Termination  Notice Date and  neither the Seller nor the Master  Servicer as the
case may be,  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 Section  9.01(c)  of the  Pooling
Agreement 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 Section 9.01(c) of the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special  Servicer,  the Seller,  the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  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 of the Pooling Agreement.

     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 Agreement or be valid for any purpose.



<PAGE>
     IN WITNESS  WHEREOF,  the Trustee has caused this Class A-2C Certificate to
be duly executed.

Dated: August 14, 1997

                                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-2C  Certificates  referred  to in the  Pooling
Agreement.

Dated: August 14, 1997

                                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-2C  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-2C
Certificate of the entire  Percentage  Interest  represented by the within Class
A-2C Certificates to the above-named  Assignee(s) and to deliver such Class A-2C
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 being 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

                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                          SERIES 1997-GL I, CLASS A-2D

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 INTEREST IN OR OBLIGATION OF THE SELLER,
THE MASTER  SERVICER,  THE TRUSTEE,  THE FISCAL AGENT, THE UNDERWRITER 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  PRINCIPAL  AMOUNT  OF THIS
CERTIFICATE  AT ANY TIME  MAY BE LESS  THAN THE  INITIAL  CERTIFICATE  PRINCIPAL
AMOUNT SET FORTH BELOW.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS A PRO
RATA  UNDIVIDED  BENEFICIAL  INTEREST IN 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, AND CERTAIN
OTHER ASSETS.



<PAGE>
                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                          SERIES 1997-GL I, CLASS A-2D

Pass-Through Rate:  6.940%

First Distribution Date:                     Cut-Off Date:  August 11, 1997
September 15, 1997

Aggregate Initial                            Scheduled Final
Certificate Principal Amount of the          Distribution Date: July 2027
Class A-2D Certificates:
$222,190,000

CUSIP:  36228CAN3                            Initial Certificate Principal
                                             Amount of this Certificate:
ISIN:  US-36228CAN3-9                        $222,190,000

Common Code:  7938683

No.:  1

     This  certifies  that CEDE & CO. 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-2D  Certificates.  The Trust Fund,  described  more fully
below,  consists primarily of a pool of Mortgage Loans secured by first liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  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  Agreement and is bound thereby.  Also
issued under the Pooling  Agreement are the Class A-1,  Class A-2A,  Class A-2B,
Class A-2C,  Class X-1A, Class X-1B, Class X-2, Class B, Class C, Class D, Class
E,  Class F,  Class G, Class H, Class Q, Class M, Class R, Class MR and Class LR
Certificates (together with the Class A-2D Certificates, the "Certificates"; the
Holders of  Certificates  issued under the Pooling  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 August 11, 1997 (the "Pooling
Agreement"), by and among GS Mortgage Securities Corporation II, as Seller, GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
AMRESCO  Management,  Inc.,  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 Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in 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, and certain other assets.

     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 Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution on any Certificate),  on the second Business Day following the 11th
day of each  month,  commencing  on  September  15,  1997  (each  such  date,  a
"Distribution Date"), 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-2D Certificates for such Distribution Date, all as
more fully described in the Pooling  Agreement.  Holders of this Certificate may
be entitled to Prepayment Premiums, as provided in the Pooling Agreement.

     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  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to each Class of Certificates is the calendar
month preceding the month in which such Distribution Date occurs.  Each Interest
Accrual Period with respect to each Class of Certificates  (other than the Class
A-1 Certificates) is assumed to consist of 30 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
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) 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,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  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) that is specified in
the notice to Certificateholders of such final distribution.

     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 Section 9.01 of the Pooling
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
Class R Certificateholders  all amounts distributable to the Holders thereof. 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
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 Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  and the  Montehiedra  Partner  Loans  as from  time to time are
subject to the Pooling  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage  Loans and the  Montehiedra  Partner Loans due after the Cut-Off
Date; (iii) any REO Property;  (iv) all revenues  received in respect of any REO
Property;  (v) any  property  acquired  on  behalf  of the  Trust  Fund  through
foreclosure on the Montehiedra  Pledged  Collateral;  (vi) the Master 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  Agreement and
any proceeds thereof; (vii) any Assignments of Leases, Rents and Profits and any
security  agreements;  (viii) any indemnities or guaranties  given as additional
security for any Mortgage  Loans and the  Montehiedra  Partner  Loans;  (ix) all
assets deposited in the Lock-Box Accounts, Escrow Accounts, Reserve Accounts (to
the  extent  such  assets in such  accounts  are not  assets  of the  respective
Borrowers),  the  Collection  Account,  the  Class  M  Collection  Account,  the
Lower-Tier  Distribution  Account,  the Middle-Tier  Distribution  Account,  the
Upper-Tier  Distribution  Account, the Excess Interest Distribution Account, the
Interest  Reserve  Account,  the  Class  Q  Distribution  Account,  the  Class M
Distribution Account and any REO Account including  reinvestment income thereon;
(x) any environmental indemnity agreements relating to the Mortgaged Properties;
(xi) the rights and remedies under the Loan Sale  Agreement;  (xii) the proceeds
of any of the  foregoing  (other  than any  interest  earned on  deposits in the
Lock-Box Accounts, Escrow Accounts, and any Reserve Accounts, to the extent such
interest  belongs  to the  related  Borrower);  (xiii) the  Montehiedra  Partner
Guarantee;  and (xiv) all of the mortgagee's right, title and interest under any
Interest Rate Cap Agreement.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling 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 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 applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
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 Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Seller, the Master 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  Seller,  the Master  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 any  notice or
knowledge to the contrary.

     No fee or service  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  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. 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.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Seller,  the Master 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 the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier  REMIC, the Middle-Tier  REMIC, and Lower-Tier REMIC as a
REMIC,  or to prevent the imposition of any material state or local taxes;  (iv)
to amend or supplement any provisions in either of such agreements to the extent
necessary or desirable to maintain the rating or ratings assigned to each of the
Classes of  Certificates  by each Rating Agency;  (v) to amend or supplement any
provisions in either of such agreements  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 as evidenced by 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 (vi) to make any other provisions with respect to matters
or  questions  arising  under  the  Pooling   Agreement,   which  shall  not  be
inconsistent with the provisions of the Pooling 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.

     Further, the Seller, the Master 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 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 three separate REMICs or of the Grantor
Trust as a  grantor  trust,  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.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the  Seller,  the Master  Servicer,  the Special  Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  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
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 the Pooling Agreement, without the consent of all
                the  Holders of all  Certificates  representing  all  Percentage
                Interests of the Class or Classes affected thereby;

        (iii)   alter the Servicing  Standard or the  obligations  of the Master
                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 of the Pooling  Agreement which relates to the
                amendment thereof, without the consent of all the Holders of all
                Certificates  representing all Percentage Interests of the Class
                or Classes affected thereby.

     The Seller may effect an early termination of the Trust Fund, upon not less
than 30 days' prior notice given to the Trustee and Master  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 and the  Montehiedra  Partner
Loans then included in the Trust Fund,  and all property  acquired in respect of
any Mortgage Loan or the Montehiedra Partner Loans, 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 and the Montehiedra Partner Loans,  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 Master  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 or the Montehiedra Partner Loans
                        (including  for this  purpose any  Mortgage  Loan or the
                        Montehiedra  Partner  Loans  as to  which  title  to the
                        related  Mortgaged  Property or the Montehiedra  Pledged
                        Collateral has been acquired) at the Mortgage Rate (plus
                        the Excess Rate,  to the extent  applicable)  or the MPL
                        Interest  Rate,  as  applicable,  to the last day of the
                        Interest  Accrual  Period  preceding  such  Distribution
                        Date;

                (D)     the aggregate amount of unreimbursed  Property Advances,
                        and   unpaid   Servicing   Fees,    Special    Servicing
                        Compensation,  Trustee Fees and Trust Fund expenses,  in
                        each case to the  extent  permitted  under  the  Pooling
                        Agreement with interest on all unreimbursed  Advances at
                        the Advance Rate; and

        (ii)    the  aggregate  fair market value of the Mortgage  Loans and the
                Montehiedra  Partner Loans,  and all other property  acquired in
                respect of any Mortgage Loan or the Montehiedra Partner Loans in
                the  Trust  Fund,  on the last day of the month  preceding  such
                Distribution  Date, as determined  by an  Independent  appraiser
                acceptable to the Master  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 related Mortgage Rates or the MPL Interest Rate.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Seller,  or the Seller and the Master  Servicer,  respectively,  through the
Trustee of its intention to do so in writing at least 30 days prior to the Early
Termination  Notice Date and  neither the Seller nor the Master  Servicer as the
case may be,  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 Section  9.01(c)  of the  Pooling
Agreement 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 Section 9.01(c) of the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special  Servicer,  the Seller,  the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  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 of the Pooling Agreement.

     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 Agreement or be valid for any purpose.



<PAGE>




     IN WITNESS  WHEREOF,  the Trustee has caused this Class A-2D Certificate to
be duly executed.

Dated: August 14, 1997

                                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-2D  Certificates  referred  to in the  Pooling
Agreement.

Dated: August 14, 1997

                                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-2D  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-2D
Certificate of the entire  Percentage  Interest  represented by the within Class
A-2D Certificates to the above-named  Assignee(s) and to deliver such Class A-2D
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 being 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

                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                          SERIES 1997-GL I, CLASS X-1A

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 SELLER,
THE MASTER  SERVICER,  THE TRUSTEE,  THE FISCAL AGENT, THE UNDERWRITER OR ANY OF
THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THE  CERTIFICATES  NOR  THE  UNDERLYING
MORTGAGE  LOANS  ARE  INSURED  OR  GUARANTEED  BY  ANY  GOVERNMENTAL  AGENCY  OR
INSTRUMENTALITY.

THE HOLDERS OF THIS X-1A  CERTIFICATE  WILL BE ENTITLED ONLY TO DISTRIBUTIONS OF
INTEREST ON THE NOTIONAL AMOUNT OF THE CLASS X-1A  CERTIFICATES  AND WILL NOT BE
ENTITLED TO ANY DISTRIBUTIONS WITH RESPECT TO PRINCIPAL.  THE NOTIONAL AMOUNT OF
THE CLASS X-1A  CERTIFICATES IS EQUAL TO THE AGGREGATE STATED PRINCIPAL  BALANCE
OF THE GROUP 1  COMPONENTS  AS SET FORTH IN THE  POOLING  AGREEMENT  REFERRED TO
BELOW.
ACCORDINGLY, THE OUTSTANDING NOTIONAL AMOUNT OF THIS CERTIFICATE AT ANY TIME MAY
BE LESS THAN THE INITIAL NOTIONAL AMOUNT SET FORTH BELOW.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS A PRO
RATA  UNDIVIDED  BENEFICIAL  INTEREST IN 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, AND CERTAIN
OTHER ASSETS.

THIS CLASS X-1A  CERTIFICATE  IS ISSUED ON AUGUST 14, 1997, AT AN ISSUE PRICE OF
1.67126% OF THE INITIAL CLASS X-1A NOTIONAL AMOUNT,  INCLUDING ACCRUED INTEREST,
AND A STATED  REDEMPTION  PRICE AT MATURITY EQUAL TO ALL INTEREST  DISTRIBUTIONS
HEREON,  AND IS ISSUED WITH ORIGINAL ISSUE  DISCOUNT  ("OID") FOR FEDERAL INCOME
TAX PURPOSES.  ASSUMING THAT THIS  CERTIFICATE PAYS IN ACCORDANCE WITH PROJECTED
CASH FLOWS  REFLECTING THE PREPAYMENT  ASSUMPTION OF SCENARIO 1 (AS DESCRIBED IN
THE PROSPECTUS  SUPPLEMENT  DATED AUGUST 7, 1997 WITH RESPECT TO THE OFFERING OF
THE CLASS A-1, CLASS A-2A, CLASS A-2B, CLASS A-2C, CLASS A-2D, CLASS X-1A, CLASS
X-2, CLASS B, CLASS C, CLASS D, CLASS E, CLASS F AND CLASS G CERTIFICATES)  USED
TO PRICE THIS CERTIFICATE:  (I) THE AMOUNT OF OID AS A PERCENTAGE OF THE INITIAL
CLASS X-1A NOTIONAL AMOUNT IS APPROXIMATELY 0.189600%; AND (II) THE ANNUAL YIELD
TO MATURITY OF THIS CERTIFICATE,  COMPOUNDED  MONTHLY,  IS APPROXIMATELY  7.30%.
THERE IS NO SHORT FIRST ACCRUAL PERIOD.



<PAGE>
                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                          SERIES 1997-GL I, CLASS X-1A

Pass-Through Rate: As determined in accordance with the
Pooling Agreement.

First Distribution Date:                  Cut-Off Date:  August 11, 1997
September 15, 1997

Aggregate Initial                         Scheduled Final
Notional Amount of the                    Distribution Date: July 2027
Class X-1A Certificates:
$50,000,000

CUSIP:  36228CAX1                         Initial Notional
                                          Amount of this Certificate:
                                          $50,000,000

No.:  1

     This  certifies  that CEDE & CO. is the  registered  owner of a  beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class X-1A  Certificates.  The Trust Fund,  described  more fully
below,  consists primarily of a pool of Mortgage Loans secured by first liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  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  Agreement and is bound thereby.  Also
issued under the Pooling  Agreement are the Class A-1,  Class A-2A,  Class A-2B,
Class A-2C,  Class A-2D, Class X-1B, Class X-2, Class B, Class C, Class D, Class
E,  Class F,  Class G, Class H, Class Q, Class M, Class R, Class MR and Class LR
Certificates (together with the Class X-1A Certificates, the "Certificates"; the
Holders of  Certificates  issued under the Pooling  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 August 11, 1997 (the "Pooling
Agreement"), by and among GS Mortgage Securities Corporation II, as Seller, GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
AMRESCO  Management,  Inc.,  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 Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in 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, and certain other assets.

     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 Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution on any Certificate),  on the second Business Day following the 11th
day of each  month,  commencing  on  September  15,  1997  (each  such  date,  a
"Distribution Date"), 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 X-1A Certificates for such Distribution Date, all as more
fully  described in the Pooling  Agreement.  Holders of this  Certificate may be
entitled to Prepayment Premiums, as provided in the Pooling Agreement.

     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  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to each Class of Certificates is the calendar
month preceding the month in which such Distribution Date occurs.  Each Interest
Accrual Period with respect to each Class of Certificates  (other than the Class
A-1 Certificates) is assumed to consist of 30 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
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) 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,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  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) that is specified in
the notice to Certificateholders of such final distribution.

     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 Section 9.01 of the Pooling
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
Class R Certificateholders  all amounts distributable to the Holders thereof. 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
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 Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  and the  Montehiedra  Partner  Loans  as from  time to time are
subject to the Pooling  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage  Loans and the  Montehiedra  Partner Loans due after the Cut-Off
Date; (iii) any REO Property;  (iv) all revenues  received in respect of any REO
Property;  (v) any  property  acquired  on  behalf  of the  Trust  Fund  through
foreclosure on the Montehiedra  Pledged  Collateral;  (vi) the Master 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  Agreement and
any proceeds thereof; (vii) any Assignments of Leases, Rents and Profits and any
security  agreements;  (viii) any indemnities or guaranties  given as additional
security for any Mortgage  Loans and the  Montehiedra  Partner  Loans;  (ix) all
assets deposited in the Lock-Box Accounts, Escrow Accounts, Reserve Accounts (to
the  extent  such  assets in such  accounts  are not  assets  of the  respective
Borrowers),  the  Collection  Account,  the  Class  M  Collection  Account,  the
Lower-Tier  Distribution  Account,  the Middle-Tier  Distribution  Account,  the
Upper-Tier  Distribution  Account, the Excess Interest Distribution Account, the
Interest  Reserve  Account,  the  Class  Q  Distribution  Account,  the  Class M
Distribution Account and any REO Account including  reinvestment income thereon;
(x) any environmental indemnity agreements relating to the Mortgaged Properties;
(xi) the rights and remedies under the Loan Sale  Agreement;  (xii) the proceeds
of any of the  foregoing  (other  than any  interest  earned on  deposits in the
Lock-Box Accounts, Escrow Accounts, and any Reserve Accounts, to the extent such
interest  belongs  to the  related  Borrower);  (xiii) the  Montehiedra  Partner
Guarantee;  and (xiv) all of the mortgagee's right, title and interest under any
Interest Rate Cap Agreement.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling 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 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 applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
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 Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Seller, the Master 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  Seller,  the Master  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 any  notice or
knowledge to the contrary.

     No fee or service  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  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. 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.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Seller,  the Master 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 the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier  REMIC, the Middle-Tier  REMIC, and Lower-Tier REMIC as a
REMIC,  or to prevent the imposition of any material state or local taxes;  (iv)
to amend or supplement any provisions in either of such agreements to the extent
necessary or desirable to maintain the rating or ratings assigned to each of the
Classes of  Certificates  by each Rating Agency;  (v) to amend or supplement any
provisions in either of such agreements  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 as evidenced by 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 (vi) to make any other provisions with respect to matters
or  questions  arising  under  the  Pooling   Agreement,   which  shall  not  be
inconsistent with the provisions of the Pooling 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.

     Further, the Seller, the Master 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 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 three separate REMICs or of the Grantor
Trust as a  grantor  trust,  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.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the  Seller,  the Master  Servicer,  the Special  Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  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
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 the Pooling Agreement, without the consent of all
                the  Holders of all  Certificates  representing  all  Percentage
                Interests of the Class or Classes affected thereby;

        (iii)   alter the Servicing  Standard or the  obligations  of the Master
                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 of the Pooling  Agreement which relates to the
                amendment thereof, without the consent of all the Holders of all
                Certificates  representing all Percentage Interests of the Class
                or Classes affected thereby.

     The Seller may effect an early termination of the Trust Fund, upon not less
than 30 days' prior notice given to the Trustee and Master  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 and the  Montehiedra  Partner
Loans then included in the Trust Fund,  and all property  acquired in respect of
any Mortgage Loan or the Montehiedra Partner Loans, 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 and the Montehiedra Partner Loans,  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 Master  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 or the Montehiedra Partner Loans
                        (including  for this  purpose any  Mortgage  Loan or the
                        Montehiedra  Partner  Loans  as to  which  title  to the
                        related  Mortgaged   Property  or  Montehiedra   Pledged
                        Collateral has been acquired) at the Mortgage Rate (plus
                        the Excess Rate,  to the extent  applicable)  or the MPL
                        Interest  Rate,  as  applicable,  to the last day of the
                        Interest  Accrual  Period  preceding  such  Distribution
                        Date;

                (D)     the aggregate amount of unreimbursed  Property Advances,
                        and   unpaid   Servicing   Fees,    Special    Servicing
                        Compensation,  Trustee Fees and Trust Fund expenses,  in
                        each case to the  extent  permitted  under  the  Pooling
                        Agreement with interest on all unreimbursed  Advances at
                        the Advance Rate; and

        (ii)    the  aggregate  fair market value of the Mortgage  Loans and the
                Montehiedra  Partner Loans,  and all other property  acquired in
                respect of any Mortgage Loan or the Montehiedra Partner Loans in
                the  Trust  Fund,  on the last day of the month  preceding  such
                Distribution  Date, as determined  by an  Independent  appraiser
                acceptable to the Master  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 related Mortgage Rates or the MPL Interest Rate.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Seller,  or the Seller and the Master  Servicer,  respectively,  through the
Trustee of its intention to do so in writing at least 30 days prior to the Early
Termination  Notice Date and  neither the Seller nor the Master  Servicer as the
case may be,  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 Section  9.01(c)  of the  Pooling
Agreement 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 Section 9.01(c) of the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special  Servicer,  the Seller,  the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  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 of the Pooling Agreement.

     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 Agreement or be valid for any purpose.



<PAGE>

     IN WITNESS  WHEREOF,  the Trustee has caused this Class X-1A Certificate to
be duly executed.

Dated: August 14, 1997

                                LASALLE  NATIONAL  BANK,  not in its  individual
                                capacity but solely as Trustee

                                By:_______________________________ 
                                   Authorized Officer
  


                          Certificate of Authentication

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

     This is one of the  Class  X-1A  Certificates  referred  to in the  Pooling
Agreement.

Dated: August 14, 1997

                                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 X-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 X-1A
Certificate of the entire  Percentage  Interest  represented by the within Class
X-1A Certificates to the above-named  Assignee(s) and to deliver such Class X-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 being 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

                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                          SERIES 1997-GL I, CLASS X-1B

THIS  CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN THE SELLER,
THE MASTER  SERVICER,  THE TRUSTEE,  THE FISCAL AGENT, THE UNDERWRITER OR ANY OF
THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THE  CERTIFICATES  NOR  THE  UNDERLYING
MORTGAGE  LOANS  ARE  INSURED  OR  GUARANTEED  BY  ANY  GOVERNMENTAL  AGENCY  OR
INSTRUMENTALITY.

THE HOLDERS OF THIS X-1B  CERTIFICATE  WILL BE ENTITLED ONLY TO DISTRIBUTIONS OF
INTEREST ON THE NOTIONAL AMOUNT OF THE CLASS X-1B  CERTIFICATES  AND WILL NOT BE
ENTITLED TO ANY DISTRIBUTIONS WITH RESPECT TO PRINCIPAL.  THE NOTIONAL AMOUNT OF
THE CLASS X-1B  CERTIFICATES IS EQUAL TO THE AGGREGATE STATED PRINCIPAL  BALANCE
OF THE GROUP 1  COMPONENTS  AS SET FORTH IN THE  POOLING  AGREEMENT  REFERRED TO
BELOW.
ACCORDINGLY, THE OUTSTANDING NOTIONAL AMOUNT OF THIS CERTIFICATE AT ANY TIME MAY
BE LESS THAN THE INITIAL NOTIONAL AMOUNT SET FORTH BELOW.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS A PRO
RATA  UNDIVIDED  BENEFICIAL  INTEREST IN 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, AND CERTAIN
OTHER ASSETS.

THIS CLASS X-1B  CERTIFICATE  IS ISSUED ON AUGUST 14, 1997, AT AN ISSUE PRICE OF
0.04324% OF THE INITIAL CLASS X-1B 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 THAT
THIS  CERTIFICATE  PAYS IN ACCORDANCE  WITH PROJECTED CASH FLOWS  REFLECTING THE
PREPAYMENT  ASSUMPTION OF SCENARIO 1 (AS DESCRIBED IN THE PROSPECTUS  SUPPLEMENT
DATED AUGUST 7, 1997 WITH RESPECT TO THE OFFERING OF THE CLASS A-1,  CLASS A-2A,
CLASS A-2B,  CLASS A-2C,  CLASS A-2D,  CLASS X-1A,  CLASS X-2, CLASS B, CLASS C,
CLASS  D,  CLASS  E,  CLASS F AND  CLASS G  CERTIFICATES)  USED  TO  PRICE  THIS
CERTIFICATE:  (I) THE AMOUNT OF OID AS A  PERCENTAGE  OF THE INITIAL  CLASS X-1B
NOTIONAL  AMOUNT  IS  APPROXIMATELY  0.010960%;  AND  (II) THE  ANNUAL  YIELD TO
MATURITY OF THIS CERTIFICATE, COMPOUNDED MONTHLY, IS APPROXIMATELY 10.76%. THERE
IS NO SHORT FIRST ACCRUAL PERIOD.



<PAGE>
                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                          SERIES 1997-GL I, CLASS X-1B

Pass-Through Rate: As determined in accordance with the
Pooling Agreement.

First Distribution Date:                   Cut-Off Date:  August 11, 1997
September 15, 1997

Aggregate Initial                          Scheduled Final
Notional Amount of the                     Distribution Date: July 2027
Class X-1B Certificates:
$50,000,000

                                           Initial Notional
                                           Amount of this Certificate:
No.:  1                                    $50,000,000

     This  certifies  that  Goldman,  Sachs & Co. is the  registered  owner of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class X-1B Certificates. The Trust Fund, described more
fully below,  consists  primarily of a pool of Mortgage  Loans  secured by first
liens on commercial  properties and held in trust by the Trustee and serviced by
the Master Servicer.  The Trust Fund was created,  and the Mortgage Loans are to
be serviced, pursuant to the Pooling 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  Agreement and is bound thereby.  Also
issued under the Pooling  Agreement are the Class A-1,  Class A-2A,  Class A-2B,
Class A-2C,  Class A-2D, Class X-1A, Class X-2, Class B, Class C, Class D, Class
E,  Class F,  Class G, Class H, Class Q, Class M, Class R, Class MR and Class LR
Certificates (together with the Class X-1B Certificates, the "Certificates"; the
Holders of  Certificates  issued under the Pooling  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 August 11, 1997 (the "Pooling
Agreement"), by and among GS Mortgage Securities Corporation II, as Seller, GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
AMRESCO  Management,  Inc.,  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 Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in 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, and certain other assets.

     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 Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution on any Certificate),  on the second Business Day following the 11th
day of each  month,  commencing  on  September  15,  1997  (each  such  date,  a
"Distribution Date"), 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 X-1B Certificates for such Distribution Date, all as more
fully  described in the Pooling  Agreement.  Holders of this  Certificate may be
entitled to Prepayment Premiums, as provided in the Pooling Agreement.

     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  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to each Class of Certificates is the calendar
month preceding the month in which such Distribution Date occurs.  Each Interest
Accrual Period with respect to each Class of Certificates  (other than the Class
A-1 Certificates) is assumed to consist of 30 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
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) 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,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  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) that is specified in
the notice to Certificateholders of such final distribution.

     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 Section 9.01 of the Pooling
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
Class R Certificateholders  all amounts distributable to the Holders thereof. 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
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 Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  and the  Montehiedra  Partner  Loans  as from  time to time are
subject to the Pooling  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage  Loans and the  Montehiedra  Partner Loans due after the Cut-Off
Date; (iii) any REO Property;  (iv) all revenues  received in respect of any REO
Property;  (v) any  property  acquired  on  behalf  of the  Trust  Fund  through
foreclosure on the Montehiedra  Pledged  Collateral;  (vi) the Master 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  Agreement and
any proceeds thereof; (vii) any Assignments of Leases, Rents and Profits and any
security  agreements;  (viii) any indemnities or guaranties  given as additional
security for any Mortgage  Loans and the  Montehiedra  Partner  Loans;  (ix) all
assets deposited in the Lock-Box Accounts, Escrow Accounts, Reserve Accounts (to
the  extent  such  assets in such  accounts  are not  assets  of the  respective
Borrowers),  the  Collection  Account,  the  Class  M  Collection  Account,  the
Lower-Tier  Distribution  Account,  the Middle-Tier  Distribution  Account,  the
Upper-Tier  Distribution  Account, the Excess Interest Distribution Account, the
Interest  Reserve  Account,  the  Class  Q  Distribution  Account,  the  Class M
Distribution Account and any REO Account including  reinvestment income thereon;
(x) any environmental indemnity agreements relating to the Mortgaged Properties;
(xi) the rights and remedies under the Loan Sale  Agreement;  (xii) the proceeds
of any of the  foregoing  (other  than any  interest  earned on  deposits in the
Lock-Box Accounts, Escrow Accounts, and any Reserve Accounts, to the extent such
interest  belongs  to the  related  Borrower);  (xiii) the  Montehiedra  Partner
Guarantee;  and (xiv) all of the mortgagee's right, title and interest under any
Interest Rate Cap Agreement.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling 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 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 applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
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 Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Seller, the Master 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  Seller,  the Master  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 any  notice or
knowledge to the contrary.

     No fee or service  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  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. 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.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Seller,  the Master 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 the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier  REMIC, the Middle-Tier  REMIC, and Lower-Tier REMIC as a
REMIC,  or to prevent the imposition of any material state or local taxes;  (iv)
to amend or supplement any provisions in either of such agreements to the extent
necessary or desirable to maintain the rating or ratings assigned to each of the
Classes of  Certificates  by each Rating Agency;  (v) to amend or supplement any
provisions in either of such agreements  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 as evidenced by 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 (vi) to make any other provisions with respect to matters
or  questions  arising  under  the  Pooling   Agreement,   which  shall  not  be
inconsistent with the provisions of the Pooling 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.

     Further, the Seller, the Master 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 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 three separate REMICs or of the Grantor
Trust as a  grantor  trust,  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.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the  Seller,  the Master  Servicer,  the Special  Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  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
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 the Pooling Agreement, without the consent of all
                the  Holders of all  Certificates  representing  all  Percentage
                Interests of the Class or Classes affected thereby;

        (iii)   alter the Servicing  Standard or the  obligations  of the Master
                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 of the Pooling  Agreement which relates to the
                amendment thereof, without the consent of all the Holders of all
                Certificates  representing all Percentage Interests of the Class
                or Classes affected thereby.

     The Seller may effect an early termination of the Trust Fund, upon not less
than 30 days' prior notice given to the Trustee and Master  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 and the  Montehiedra  Partner
Loans then included in the Trust Fund,  and all property  acquired in respect of
any Mortgage Loan or the Montehiedra Partner Loans, 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 and the Montehiedra Partner Loans,  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 Master  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 or the Montehiedra Partner Loans
                        (including  for this  purpose any  Mortgage  Loan or the
                        Montehiedra  Partner  Loans  as to  which  title  to the
                        related  Mortgaged   Property  or  Montehiedra   Pledged
                        Collateral has been acquired) at the Mortgage Rate (plus
                        the Excess Rate,  to the extent  applicable)  or the MPL
                        Interest  Rate,  as  applicable,  to the last day of the
                        Interest  Accrual  Period  preceding  such  Distribution
                        Date;

                (D)     the aggregate amount of unreimbursed  Property Advances,
                        and   unpaid   Servicing   Fees,    Special    Servicing
                        Compensation,  Trustee Fees and Trust Fund expenses,  in
                        each case to the  extent  permitted  under  the  Pooling
                        Agreement with interest on all unreimbursed  Advances at
                        the Advance Rate; and

        (ii)    the  aggregate  fair market value of the Mortgage  Loans and the
                Montehiedra  Partner Loans,  and all other property  acquired in
                respect of any Mortgage Loan or the Montehiedra Partner Loans in
                the  Trust  Fund,  on the last day of the month  preceding  such
                Distribution  Date, as determined  by an  Independent  appraiser
                acceptable to the Master  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 related Mortgage Rates or the MPL Interest Rate.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Seller,  or the Seller and the Master  Servicer,  respectively,  through the
Trustee of its intention to do so in writing at least 30 days prior to the Early
Termination  Notice Date and  neither the Seller nor the Master  Servicer as the
case may be,  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 Section  9.01(c)  of the  Pooling
Agreement 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 Section 9.01(c) of the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special  Servicer,  the Seller,  the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  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 of the Pooling Agreement.

     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 Agreement or be valid for any purpose.



<PAGE>

     IN WITNESS  WHEREOF,  the Trustee has caused this Class X-1B Certificate to
be duly executed.

Dated: August 14, 1997

                                LASALLE  NATIONAL  BANK,  not in its  individual
                                capacity but solely as Trustee

                                By: ______________________________
                                    Authorized Officer



                          Certificate of Authentication

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

     This is one of the  Class  X-1B  Certificates  referred  to in the  Pooling
Agreement.

Dated: August 14, 1997

                                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 X-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 X-1B
Certificate of the entire  Percentage  Interest  represented by the within Class
X-1B Certificates to the above-named  Assignee(s) and to deliver such Class X-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 being 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

                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                           SERIES 1997-GL I, CLASS X-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 SELLER,
THE MASTER  SERVICER,  THE TRUSTEE,  THE FISCAL AGENT, THE UNDERWRITER OR ANY OF
THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THE  CERTIFICATES  NOR  THE  UNDERLYING
MORTGAGE  LOANS  ARE  INSURED  OR  GUARANTEED  BY  ANY  GOVERNMENTAL  AGENCY  OR
INSTRUMENTALITY.

THE HOLDERS OF THIS X-2 CERTIFICATE  WILL BE ENTITLED ONLY TO  DISTRIBUTIONS  OF
INTEREST ON THE NOTIONAL  AMOUNT OF THE CLASS X-2  CERTIFICATES  AND WILL NOT BE
ENTITLED TO ANY DISTRIBUTIONS WITH RESPECT TO PRINCIPAL.  THE NOTIONAL AMOUNT OF
THE CLASS  X-2  CERTIFICATES  IS EQUAL TO THE  AGGREGATE  CERTIFICATE  PRINCIPAL
AMOUNTS OF THE CLASS A-2A, CLASS A-2B, CLASS A-2C, CLASS A-2D, CLASS B, CLASS C,
CLASS D,  CLASS E,  CLASS F AND  CLASS G AS SET FORTH IN THE  POOLING  AGREEMENT
REFERRED  TO  BELOW.  ACCORDINGLY,  THE  OUTSTANDING  NOTIONAL  AMOUNT  OF  THIS
CERTIFICATE AT ANY TIME MAY BE LESS THAN THE INITIAL  NOTIONAL  AMOUNT SET FORTH
BELOW.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS A PRO
RATA  UNDIVIDED  BENEFICIAL  INTEREST IN 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, AND CERTAIN
OTHER ASSETS.

IN  ADDITION,   DISTRIBUTIONS   OF  INTEREST  WITH  RESPECT  TO  THE  CLASS  X-2
CERTIFICATES  THAT ARE  ATTRIBUTABLE  TO THE NOTIONAL  REDUCTIONS IN CERTIFICATE
PRINCIPAL  AMOUNTS DUE TO THE ALLOCATION OF APPRAISAL  REDUCTION  AMOUNTS TO THE
CLASS B, CLASS C, CLASS D,  CLASS E,  CLASS F AND CLASS G  CERTIFICATES  WILL BE
PAYABLE  AT  A  LOWER  PRIORITY  THAN  THE  PRIORITY  OTHERWISE  IN  EFFECT  FOR
DISTRIBUTION OF INTEREST WITH RESPECT TO THE CLASS X-2 CERTIFICATES.

THIS CLASS X-2  CERTIFICATE  IS ISSUED ON AUGUST 14, 1997,  AT AN ISSUE PRICE OF
5.49984% OF THE INITIAL CLASS X-2 NOTIONAL AMOUNT,  INCLUDING  ACCRUED INTEREST,
AND A STATED  REDEMPTION  PRICE AT MATURITY EQUAL TO ALL INTEREST  DISTRIBUTIONS
HEREON,  AND IS ISSUED WITH ORIGINAL ISSUE  DISCOUNT  ("OID") FOR FEDERAL INCOME
TAX PURPOSES.  ASSUMING THAT THE PASS-THROUGH  RATE HEREON CHANGES IN ACCORDANCE
WITH THE A) THAT THIS  CERTIFICATE  PAYS IN ACCORDANCE WITH PROJECTED CASH FLOWS
REFLECTING  THE  PREPAYMENT  ASSUMPTION  OF  SCENARIO  1 (AS  DESCRIBED  IN  THE
PROSPECTUS  SUPPLEMENT  DATED AUGUST 7, 1997 WITH RESPECT TO THE OFFERING OF THE
CLASS A-1, CLASS A-2A,  CLASS A-2B,  CLASS A-2C,  CLASS A-2D,  CLASS X-1A, CLASS
X-2, CLASS B, CLASS C, CLASS D, CLASS E, CLASS F AND CLASS G CERTIFICATES)  USED
TO PRICE THIS CERTIFICATE:  (I) THE AMOUNT OF OID AS A PERCENTAGE OF THE INITIAL
CLASS X-2 NOTIONAL AMOUNT IS APPROXIMATELY  1.943716%; AND (II) THE ANNUAL YIELD
TO MATURITY OF THIS CERTIFICATE,  COMPOUNDED  MONTHLY,  IS APPROXIMATELY  7.55%.
THERE IS NO SHORT FIRST ACCRUAL PERIOD.



<PAGE>
                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                           SERIES 1997-GL I, CLASS X-2

Pass-Through Rate: As determined in accordance with the
Pooling Agreement.

First Distribution Date:                    Cut-Off Date:  August 11, 1997
September 15, 1997

Aggregate Initial                           Scheduled Final
Notional Amount of the                      Distribution Date: July 2027
Class X-2 Certificates:
$892,890,000

CUSIP:  36228CAY9                           Initial Notional
                                            Amount of this Certificate:
                                            $250,000,000

No.:  1

     This  certifies  that CEDE & CO. is the  registered  owner of a  beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class X-2  Certificates.  The Trust  Fund,  described  more fully
below,  consists primarily of a pool of Mortgage Loans secured by first liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  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  Agreement and is bound thereby.  Also
issued under the Pooling  Agreement are the Class A-1,  Class A-2A,  Class A-2B,
Class A-2C, Class A-2D, Class X-1A, Class X-1B, Class B, Class C, Class D, Class
E,  Class F,  Class G, Class H, Class Q, Class M, Class R, Class MR and Class LR
Certificates (together with the Class X-2 Certificates, the "Certificates";  the
Holders of  Certificates  issued under the Pooling  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 August 11, 1997 (the "Pooling
Agreement"), by and among GS Mortgage Securities Corporation II, as Seller, GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
AMRESCO  Management,  Inc.,  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 Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in 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, and certain other assets.

     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 Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution on any Certificate),  on the second Business Day following the 11th
day of each  month,  commencing  on  September  15,  1997  (each  such  date,  a
"Distribution Date"), 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 X-2 Certificates for such Distribution  Date, all as more
fully  described in the Pooling  Agreement.  Holders of this  Certificate may be
entitled to Prepayment Premiums, as provided in the Pooling Agreement.

     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  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to each Class of Certificates is the calendar
month preceding the month in which such Distribution Date occurs.  Each Interest
Accrual Period with respect to each Class of Certificates  (other than the Class
A-1 Certificates) is assumed to consist of 30 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
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) 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,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  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) that is specified in
the notice to Certificateholders of such final distribution.

     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 Section 9.01 of the Pooling
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
Class R Certificateholders  all amounts distributable to the Holders thereof. 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
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 Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  and the  Montehiedra  Partner  Loans  as from  time to time are
subject to the Pooling  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage  Loans and the  Montehiedra  Partner Loans due after the Cut-Off
Date; (iii) any REO Property;  (iv) all revenues  received in respect of any REO
Property;  (v) any  property  acquired  on  behalf  of the  Trust  Fund  through
foreclosure on the Montehiedra  Pledged  Collateral;  (vi) the Master 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  Agreement and
any proceeds thereof; (vii) any Assignments of Leases, Rents and Profits and any
security  agreements;  (viii) any indemnities or guaranties  given as additional
security for any Mortgage  Loans and the  Montehiedra  Partner  Loans;  (ix) all
assets deposited in the Lock-Box Accounts, Escrow Accounts, Reserve Accounts (to
the  extent  such  assets in such  accounts  are not  assets  of the  respective
Borrowers),  the  Collection  Account,  the  Class  M  Collection  Account,  the
Lower-Tier  Distribution  Account,  the Middle-Tier  Distribution  Account,  the
Upper-Tier  Distribution  Account, the Excess Interest Distribution Account, the
Interest  Reserve  Account,  the  Class  Q  Distribution  Account,  the  Class M
Distribution Account and any REO Account including  reinvestment income thereon;
(x) any environmental indemnity agreements relating to the Mortgaged Properties;
(xi) the rights and remedies under the Loan Sale  Agreement;  (xii) the proceeds
of any of the  foregoing  (other  than any  interest  earned on  deposits in the
Lock-Box Accounts, Escrow Accounts, and any Reserve Accounts, to the extent such
interest  belongs  to the  related  Borrower);  (xiii) the  Montehiedra  Partner
Guarantee;  and (xiv) all of the mortgagee's right, title and interest under any
Interest Rate Cap Agreement.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling 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 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 applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
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 Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Seller, the Master 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  Seller,  the Master  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 any  notice or
knowledge to the contrary.

     No fee or service  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  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. 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.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Seller,  the Master 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 the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier  REMIC, the Middle-Tier  REMIC, and Lower-Tier REMIC as a
REMIC,  or to prevent the imposition of any material state or local taxes;  (iv)
to amend or supplement any provisions in either of such agreements to the extent
necessary or desirable to maintain the rating or ratings assigned to each of the
Classes of  Certificates  by each Rating Agency;  (v) to amend or supplement any
provisions in either of such agreements  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 as evidenced by 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 (vi) to make any other provisions with respect to matters
or  questions  arising  under  the  Pooling   Agreement,   which  shall  not  be
inconsistent with the provisions of the Pooling 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.

     Further, the Seller, the Master 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 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 three separate REMICs or of the Grantor
Trust as a  grantor  trust,  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.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the  Seller,  the Master  Servicer,  the Special  Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  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
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 the Pooling Agreement, without the consent of all
                the  Holders of all  Certificates  representing  all  Percentage
                Interests of the Class or Classes affected thereby;

        (iii)   alter the Servicing  Standard or the  obligations  of the Master
                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 of the Pooling  Agreement which relates to the
                amendment thereof, without the consent of all the Holders of all
                Certificates  representing all Percentage Interests of the Class
                or Classes affected thereby.

     The Seller may effect an early termination of the Trust Fund, upon not less
than 30 days' prior notice given to the Trustee and Master  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 and the  Montehiedra  Partner
Loans then included in the Trust Fund,  and all property  acquired in respect of
any Mortgage Loan or the Montehiedra Partner Loans, 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 and the Montehiedra Partner Loans,  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 Master  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 or the Montehiedra Partner Loans
                        (including  for this  purpose any  Mortgage  Loan or the
                        Montehiedra  Partner  Loans  as to  which  title  to the
                        related  Mortgaged   Property  or  Montehiedra   Pledged
                        Collateral has been acquired) at the Mortgage Rate (plus
                        the Excess Rate,  to the extent  applicable)  or the MPL
                        Interest  Rate,  as  applicable,  to the last day of the
                        Interest  Accrual  Period  preceding  such  Distribution
                        Date;

                (D)     the aggregate amount of unreimbursed  Property Advances,
                        and   unpaid   Servicing   Fees,    Special    Servicing
                        Compensation,  Trustee Fees and Trust Fund expenses,  in
                        each case to the  extent  permitted  under  the  Pooling
                        Agreement with interest on all unreimbursed  Advances at
                        the Advance Rate; and

        (ii)    the  aggregate  fair market value of the Mortgage  Loans and the
                Montehiedra  Partner Loans,  and all other property  acquired in
                respect of any Mortgage Loan or the Montehiedra Partner Loans in
                the  Trust  Fund,  on the last day of the month  preceding  such
                Distribution  Date, as determined  by an  Independent  appraiser
                acceptable to the Master  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 related Mortgage Rates or the MPL Interest Rate.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Seller,  or the Seller and the Master  Servicer,  respectively,  through the
Trustee of its intention to do so in writing at least 30 days prior to the Early
Termination  Notice Date and  neither the Seller nor the Master  Servicer as the
case may be,  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 Section  9.01(c)  of the  Pooling
Agreement 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 Section 9.01(c) of the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special  Servicer,  the Seller,  the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  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 of the Pooling Agreement.

     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 Agreement or be valid for any purpose.
<PAGE>

     IN WITNESS WHEREOF, the Trustee has caused this Class X-2 Certificate to be
duly executed.

Dated: August 14, 1997

                                LASALLE  NATIONAL  BANK,  not in its  individual
                                capacity but solely as Trustee

                                By: ______________________________
                                    Authorized Officer




                          Certificate of Authentication

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

     This  is one of the  Class  X-2  Certificates  referred  to in the  Pooling
Agreement.

Dated: August 14, 1997

                                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 X-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 X-2
Certificate of the entire  Percentage  Interest  represented by the within Class
X-2  Certificates to the  above-named  Assignee(s) and to deliver such Class X-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 being 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

                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-GL I, CLASS B

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 INTEREST IN OR OBLIGATION OF THE SELLER,
THE MASTER  SERVICER,  THE TRUSTEE,  THE FISCAL AGENT, THE UNDERWRITER 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  PRINCIPAL  AMOUNT  OF THIS
CERTIFICATE  AT ANY TIME  MAY BE LESS  THAN THE  INITIAL  CERTIFICATE  PRINCIPAL
AMOUNT SET FORTH BELOW.

THIS CLASS B CERTIFICATE IS SUBORDINATE TO CERTAIN OTHER CLASSES OF CERTIFICATES
TO THE EXTENT SET FORTH IN THE POOLING AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE OR ANY INTEREST HEREIN 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"),  OR
SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR A
GOVERNMENTAL  PLAN (AS DEFINED IN SECTION 3(32) OF ERISA) THAT IS 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 (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 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 BE EXEMPT FROM THE
PROHIBITED  TRANSACTION  PROVISIONS  OF ERISA AND SECTION 4975 OF THE CODE UNDER
PROHIBITED  TRANSACTION  CLASS EXEMPTION 95-60.  EACH PROSPECTIVE  TRANSFEREE OF
THIS  CERTIFICATE  WILL BE REQUIRED TO DELIVER TO THE  SELLER,  THE  CERTIFICATE
REGISTRAR AND THE TRUSTEE,  (I) A  REPRESENTATION  LETTER,  SUBSTANTIALLY IN THE
FORM OF EXHIBIT D-2 TO THE POOLING  AGREEMENT  REFERRED TO HEREIN,  STATING THAT
SUCH  PROSPECTIVE  TRANSFEREE  IS NOT A PERSON  REFERRED TO IN CLAUSE (A) OR (B)
ABOVE,  OR (II) AN OPINION OF COUNSEL WHICH  ESTABLISHES TO THE  SATISFACTION OF
THE SELLER,  THE  CERTIFICATE  REGISTRAR  AND THE TRUSTEE  THAT THE PURCHASE AND
HOLDING  OF THIS  CERTIFICATE  WILL NOT  RESULT IN THE  ASSETS OF THE TRUST FUND
BEING DEEMED TO BE "PLAN  ASSETS" AND SUBJECT TO TITLE I OF ERISA,  SECTION 4975
OF THE CODE OR  SIMILAR  LAW,  WILL NOT  CONSTITUTE  OR RESULT  IN A  PROHIBITED
TRANSACTION  WITHIN  THE  MEANING  OF  ERISA  OR  SECTION  4975 OF THE CODE OR A
MATERIALLY SIMILAR  CHARACTERIZATION UNDER SIMILAR LAW, AND WILL NOT SUBJECT THE
MASTER  SERVICER,   THE  SPECIAL  SERVICER,  THE  SELLER,  THE  TRUSTEE  OR  THE
CERTIFICATE  REGISTRAR TO ANY OBLIGATION OR LIABILITY (INCLUDING  OBLIGATIONS OR
LIABILITIES UNDER ERISA, SECTION 4975 OF THE CODE OR SIMILAR LAW) IN ADDITION TO
THOSE SET FORTH IN THE POOLING AGREEMENT,  WHICH OPINION OF COUNSEL SHALL NOT BE
AN EXPENSE OF THE  TRUSTEE,  THE TRUST FUND,  THE MASTER  SERVICER,  THE SPECIAL
SERVICER,  THE  CERTIFICATE  REGISTRAR  OR  THE  SELLER.  EACH  TRANSFEREE  OF A
BENEFICIAL  INTEREST HEREIN SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON
REFERRED TO IN CLAUSE (A) OR (B) ABOVE.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS A PRO
RATA  UNDIVIDED  BENEFICIAL  INTEREST IN 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, AND CERTAIN
OTHER ASSETS.



<PAGE>
                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-GL I, CLASS B

Pass-Through Rate: As determined in accordance with the
Pooling Agreement.

First Distribution Date:                      Cut-Off Date:  August 11, 1997
September 15, 1997

Aggregate Initial                             Scheduled Final
Certificate Principal Amount of the           Distribution Date: July 2027
Class B Certificates:
$78,160,000

CUSIP:  36228CAP8                             Initial Certificate Principal
                                              Amount of this Certificate:
ISIN:  US-36228CAP8-6                         $78,160,000

Common Code:  7938691

No.:  1

     This  certifies  that CEDE & CO. 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 Certificates. The Trust Fund, described more fully below,
consists  primarily  of a pool of  Mortgage  Loans  secured  by  first  liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  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  Agreement and is bound thereby.  Also
issued under the Pooling  Agreement are the Class A-1,  Class A-2A,  Class A-2B,
Class A-2C,  Class A-2D,  Class X-1A,  Class X-1B,  Class X-2, Class C, Class D,
Class E,  Class F,  Class G,  Class H,  Class Q,  Class M, Class R, Class MR and
Class  LR   Certificates   (together   with  the  Class  B   Certificates,   the
"Certificates";  the Holders of Certificates  issued under the Pooling 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 August 11, 1997 (the "Pooling
Agreement"), by and among GS Mortgage Securities Corporation II, as Seller, GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
AMRESCO  Management,  Inc.,  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 Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in 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, and certain other assets.

     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 Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution on any Certificate),  on the second Business Day following the 11th
day of each  month,  commencing  on  September  15,  1997  (each  such  date,  a
"Distribution Date"), 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 Certificates for such  Distribution  Date, all as
more fully described in the Pooling  Agreement.  Holders of this Certificate may
be entitled to Prepayment Premiums, as provided in the Pooling Agreement.

     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  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to each Class of Certificates is the calendar
month preceding the month in which such Distribution Date occurs.  Each Interest
Accrual Period with respect to each Class of Certificates  (other than the Class
A-1 Certificates) is assumed to consist of 30 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
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) 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,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  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) that is specified in
the notice to Certificateholders of such final distribution.

     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 Section 9.01 of the Pooling
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
Class R Certificateholders  all amounts distributable to the Holders thereof. 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
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 Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  and the  Montehiedra  Partner  Loans  as from  time to time are
subject to the Pooling  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage  Loans and the  Montehiedra  Partner Loans due after the Cut-Off
Date; (iii) any REO Property;  (iv) all revenues  received in respect of any REO
Property;  (v) any  property  acquired  on  behalf  of the  Trust  Fund  through
foreclosure on the Montehiedra  Pledged  Collateral;  (vi) the Master 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  Agreement and
any proceeds thereof; (vii) any Assignments of Leases, Rents and Profits and any
security  agreements;  (viii) any indemnities or guaranties  given as additional
security for any Mortgage  Loans and the  Montehiedra  Partner  Loans;  (ix) all
assets deposited in the Lock-Box Accounts, Escrow Accounts, Reserve Accounts (to
the  extent  such  assets in such  accounts  are not  assets  of the  respective
Borrowers),  the  Collection  Account,  the  Class  M  Collection  Account,  the
Lower-Tier  Distribution  Account,  the Middle-Tier  Distribution  Account,  the
Upper-Tier  Distribution  Account, the Excess Interest Distribution Account, the
Interest  Reserve  Account,  the  Class  Q  Distribution  Account,  the  Class M
Distribution Account and any REO Account including  reinvestment income thereon;
(x) any environmental indemnity agreements relating to the Mortgaged Properties;
(xi) the rights and remedies under the Loan Sale  Agreement;  (xii) the proceeds
of any of the  foregoing  (other  than any  interest  earned on  deposits in the
Lock-Box Accounts, Escrow Accounts, and any Reserve Accounts, to the extent such
interest  belongs  to the  related  Borrower);  (xiii) the  Montehiedra  Partner
Guarantee;  and (xiv) all of the mortgagee's right, title and interest under any
Interest Rate Cap Agreement.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling 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 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 applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
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 Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Seller, the Master 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  Seller,  the Master  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 any  notice or
knowledge to the contrary.

     No fee or service  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  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. 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.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Seller,  the Master 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 the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier  REMIC, the Middle-Tier  REMIC, and Lower-Tier REMIC as a
REMIC,  or to prevent the imposition of any material state or local taxes;  (iv)
to amend or supplement any provisions in either of such agreements to the extent
necessary or desirable to maintain the rating or ratings assigned to each of the
Classes of  Certificates  by each Rating Agency;  (v) to amend or supplement any
provisions in either of such agreements  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 as evidenced by 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 (vi) to make any other provisions with respect to matters
or  questions  arising  under  the  Pooling   Agreement,   which  shall  not  be
inconsistent with the provisions of the Pooling 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.

     Further, the Seller, the Master 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 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 three separate REMICs or of the Grantor
Trust as a  grantor  trust,  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.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the  Seller,  the Master  Servicer,  the Special  Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  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
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 the Pooling Agreement, without the consent of all
                the  Holders of all  Certificates  representing  all  Percentage
                Interests of the Class or Classes affected thereby;

        (iii)   alter the Servicing  Standard or the  obligations  of the Master
                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 of the Pooling  Agreement which relates to the
                amendment thereof, without the consent of all the Holders of all
                Certificates  representing all Percentage Interests of the Class
                or Classes affected thereby.

     The Seller may effect an early termination of the Trust Fund, upon not less
than 30 days' prior notice given to the Trustee and Master  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 and the  Montehiedra  Partner
Loans then included in the Trust Fund,  and all property  acquired in respect of
any Mortgage Loan or the Montehiedra Partner Loans, 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 and the Montehiedra Partner Loans,  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 Master  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 or the Montehiedra Partner Loans
                        (including  for this  purpose any  Mortgage  Loan or the
                        Montehiedra  Partner  Loans  as to  which  title  to the
                        related  Mortgaged   Property  or  Montehiedra   Pledged
                        Collateral has been acquired) at the Mortgage Rate (plus
                        the Excess Rate,  to the extent  applicable)  or the MPL
                        Interest  Rate,  as  applicable,  to the last day of the
                        Interest  Accrual  Period  preceding  such  Distribution
                        Date;

                (D)     the aggregate amount of unreimbursed  Property Advances,
                        and   unpaid   Servicing   Fees,    Special    Servicing
                        Compensation,  Trustee Fees and Trust Fund expenses,  in
                        each case to the  extent  permitted  under  the  Pooling
                        Agreement with interest on all unreimbursed  Advances at
                        the Advance Rate; and

        (ii)    the  aggregate  fair market value of the Mortgage  Loans and the
                Montehiedra  Partner Loans,  and all other property  acquired in
                respect of any Mortgage Loan or the Montehiedra Partner Loans in
                the  Trust  Fund,  on the last day of the month  preceding  such
                Distribution  Date, as determined  by an  Independent  appraiser
                acceptable to the Master  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 related Mortgage Rates or the MPL Interest Rate.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Seller,  or the Seller and the Master  Servicer,  respectively,  through the
Trustee of its intention to do so in writing at least 30 days prior to the Early
Termination  Notice Date and  neither the Seller nor the Master  Servicer as the
case may be,  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 Section  9.01(c)  of the  Pooling
Agreement 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 Section 9.01(c) of the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special  Servicer,  the Seller,  the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  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 of the Pooling Agreement.

     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 Agreement or be valid for any purpose.



<PAGE>

     IN WITNESS  WHEREOF,  the Trustee has caused this Class B Certificate to be
duly executed.

Dated: August 14, 1997

                                LASALLE  NATIONAL  BANK,  not in its  individual
                                capacity but solely as Trustee

                                
                                By: ______________________________
                                    Authorized Officer



                          Certificate of Authentication

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

     This  is  one  of the  Class  B  Certificates  referred  to in the  Pooling
Agreement.

Dated: August 14, 1997

                                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 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
Certificate of the entire Percentage Interest  represented by the within Class B
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  B
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 being 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

                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-GL I, CLASS C

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 INTEREST IN OR OBLIGATION OF THE SELLER,
THE MASTER  SERVICER,  THE TRUSTEE,  THE FISCAL AGENT, THE UNDERWRITER 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  PRINCIPAL  AMOUNT  OF THIS
CERTIFICATE  AT ANY TIME  MAY BE LESS  THAN THE  INITIAL  CERTIFICATE  PRINCIPAL
AMOUNT SET FORTH BELOW.

THIS CLASS C CERTIFICATE IS SUBORDINATE TO CERTAIN OTHER CLASSES OF CERTIFICATES
TO THE EXTENT SET FORTH IN THE POOLING AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE OR ANY INTEREST HEREIN 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"),  OR
SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR A
GOVERNMENTAL  PLAN (AS DEFINED IN SECTION 3(32) OF ERISA) THAT IS 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 (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 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 BE EXEMPT FROM THE
PROHIBITED  TRANSACTION  PROVISIONS  OF ERISA AND SECTION 4975 OF THE CODE UNDER
PROHIBITED  TRANSACTION  CLASS EXEMPTION 95-60.  EACH PROSPECTIVE  TRANSFEREE OF
THIS  CERTIFICATE  WILL BE REQUIRED TO DELIVER TO THE  SELLER,  THE  CERTIFICATE
REGISTRAR AND THE TRUSTEE,  (I) A  REPRESENTATION  LETTER,  SUBSTANTIALLY IN THE
FORM OF EXHIBIT D-2 TO THE POOLING  AGREEMENT  REFERRED TO HEREIN,  STATING THAT
SUCH  PROSPECTIVE  TRANSFEREE  IS NOT A PERSON  REFERRED TO IN CLAUSE (A) OR (B)
ABOVE,  OR (II) AN OPINION OF COUNSEL WHICH  ESTABLISHES TO THE  SATISFACTION OF
THE SELLER,  THE  CERTIFICATE  REGISTRAR  AND THE TRUSTEE  THAT THE PURCHASE AND
HOLDING  OF THIS  CERTIFICATE  WILL NOT  RESULT IN THE  ASSETS OF THE TRUST FUND
BEING DEEMED TO BE "PLAN  ASSETS" AND SUBJECT TO TITLE I OF ERISA,  SECTION 4975
OF THE CODE OR  SIMILAR  LAW,  WILL NOT  CONSTITUTE  OR RESULT  IN A  PROHIBITED
TRANSACTION  WITHIN  THE  MEANING  OF  ERISA  OR  SECTION  4975 OF THE CODE OR A
MATERIALLY SIMILAR  CHARACTERIZATION UNDER SIMILAR LAW, AND WILL NOT SUBJECT THE
MASTER  SERVICER,   THE  SPECIAL  SERVICER,  THE  SELLER,  THE  TRUSTEE  OR  THE
CERTIFICATE  REGISTRAR TO ANY OBLIGATION OR LIABILITY (INCLUDING  OBLIGATIONS OR
LIABILITIES UNDER ERISA, SECTION 4975 OF THE CODE OR SIMILAR LAW) IN ADDITION TO
THOSE SET FORTH IN THE POOLING AGREEMENT,  WHICH OPINION OF COUNSEL SHALL NOT BE
AN EXPENSE OF THE  TRUSTEE,  THE TRUST FUND,  THE MASTER  SERVICER,  THE SPECIAL
SERVICER,  THE  CERTIFICATE  REGISTRAR  OR  THE  SELLER.  EACH  TRANSFEREE  OF A
BENEFICIAL  INTEREST HEREIN SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON
REFERRED TO IN CLAUSE (A) OR (B) ABOVE.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS A PRO
RATA  UNDIVIDED  BENEFICIAL  INTEREST IN 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, AND CERTAIN
OTHER ASSETS.



<PAGE>
                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-GL I, CLASS C

Pass-Through Rate: As determined in accordance with the
Pooling Agreement.

First Distribution Date:                         Cut-Off Date:  August 11, 1997
September 15, 1997

Aggregate Initial                                Scheduled Final
Certificate Principal Amount of the              Distribution Date: July 2027
Class C Certificates:
$14,660,000

CUSIP:  36228CAQ6                                Initial Certificate Principal
                                                 Amount of this Certificate:
ISIN:  US-36228CAQ6-9                            $14,660,000

Common Code:  7938705

No.:  1

     This  certifies  that CEDE & CO. is the  registered  owner of a  beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class C Certificates. The Trust Fund, described more fully below,
consists  primarily  of a pool of  Mortgage  Loans  secured  by  first  liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  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  Agreement and is bound thereby.  Also
issued under the Pooling  Agreement are the Class A-1,  Class A-2A,  Class A-2B,
Class A-2C,  Class A-2D,  Class X-1A,  Class X-1B,  Class X-2, Class B, Class D,
Class E,  Class F,  Class G,  Class H,  Class Q,  Class M, Class R, Class MR and
Class  LR   Certificates   (together   with  the  Class  C   Certificates,   the
"Certificates";  the Holders of Certificates  issued under the Pooling 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 August 11, 1997 (the "Pooling
Agreement"), by and among GS Mortgage Securities Corporation II, as Seller, GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
AMRESCO  Management,  Inc.,  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 Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in 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, and certain other assets.

     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 Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution on any Certificate),  on the second Business Day following the 11th
day of each  month,  commencing  on  September  15,  1997  (each  such  date,  a
"Distribution Date"), 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 C Certificates for such  Distribution  Date, all as
more fully described in the Pooling  Agreement.  Holders of this Certificate may
be entitled to Prepayment Premiums, as provided in the Pooling Agreement.

     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  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to each Class of Certificates is the calendar
month preceding the month in which such Distribution Date occurs.  Each Interest
Accrual Period with respect to each Class of Certificates  (other than the Class
A-1 Certificates) is assumed to consist of 30 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
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) 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,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  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) that is specified in
the notice to Certificateholders of such final distribution.

     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 Section 9.01 of the Pooling
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
Class R Certificateholders  all amounts distributable to the Holders thereof. 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
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 Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  and the  Montehiedra  Partner  Loans  as from  time to time are
subject to the Pooling  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage  Loans and the  Montehiedra  Partner Loans due after the Cut-Off
Date; (iii) any REO Property;  (iv) all revenues  received in respect of any REO
Property;  (v) any  property  acquired  on  behalf  of the  Trust  Fund  through
foreclosure on the Montehiedra  Pledged  Collateral;  (vi) the Master 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  Agreement and
any proceeds thereof; (vii) any Assignments of Leases, Rents and Profits and any
security  agreements;  (viii) any indemnities or guaranties  given as additional
security for any Mortgage  Loans and the  Montehiedra  Partner  Loans;  (ix) all
assets deposited in the Lock-Box Accounts, Escrow Accounts, Reserve Accounts (to
the  extent  such  assets in such  accounts  are not  assets  of the  respective
Borrowers),  the  Collection  Account,  the  Class  M  Collection  Account,  the
Lower-Tier  Distribution  Account,  the Middle-Tier  Distribution  Account,  the
Upper-Tier  Distribution  Account, the Excess Interest Distribution Account, the
Interest  Reserve  Account,  the  Class  Q  Distribution  Account,  the  Class M
Distribution Account and any REO Account including  reinvestment income thereon;
(x) any environmental indemnity agreements relating to the Mortgaged Properties;
(xi) the rights and remedies under the Loan Sale  Agreement;  (xii) the proceeds
of any of the  foregoing  (other  than any  interest  earned on  deposits in the
Lock-Box Accounts, Escrow Accounts, and any Reserve Accounts, to the extent such
interest  belongs  to the  related  Borrower);  (xiii) the  Montehiedra  Partner
Guarantee;  and (xiv) all of the mortgagee's right, title and interest under any
Interest Rate Cap Agreement.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling 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 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 applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
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 Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Seller, the Master 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  Seller,  the Master  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 any  notice or
knowledge to the contrary.

     No fee or service  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  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. 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.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Seller,  the Master 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 the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier  REMIC, the Middle-Tier  REMIC, and Lower-Tier REMIC as a
REMIC,  or to prevent the imposition of any material state or local taxes;  (iv)
to amend or supplement any provisions in either of such agreements to the extent
necessary or desirable to maintain the rating or ratings assigned to each of the
Classes of  Certificates  by each Rating Agency;  (v) to amend or supplement any
provisions in either of such agreements  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 as evidenced by 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 (vi) to make any other provisions with respect to matters
or  questions  arising  under  the  Pooling   Agreement,   which  shall  not  be
inconsistent with the provisions of the Pooling 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.

     Further, the Seller, the Master 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 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 three separate REMICs or of the Grantor
Trust as a  grantor  trust,  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.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the  Seller,  the Master  Servicer,  the Special  Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  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
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 the Pooling Agreement, without the consent of all
                the  Holders of all  Certificates  representing  all  Percentage
                Interests of the Class or Classes affected thereby;

        (iii)   alter the Servicing  Standard or the  obligations  of the Master
                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 of the Pooling  Agreement which relates to the
                amendment thereof, without the consent of all the Holders of all
                Certificates  representing all Percentage Interests of the Class
                or Classes affected thereby.

     The Seller may effect an early termination of the Trust Fund, upon not less
than 30 days' prior notice given to the Trustee and Master  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 and the  Montehiedra  Partner
Loans then included in the Trust Fund,  and all property  acquired in respect of
any Mortgage Loan or the Montehiedra Partner Loans, 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 and the Montehiedra Partner Loans,  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 Master  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 or the Montehiedra Partner Loans
                        (including  for this  purpose any  Mortgage  Loan or the
                        Montehiedra  Partner  Loans  as to  which  title  to the
                        related  Mortgaged   Property  or  Montehiedra   Pledged
                        Collateral has been acquired) at the Mortgage Rate (plus
                        the Excess Rate,  to the extent  applicable)  or the MPL
                        Interest  Rate,  as  applicable,  to the last day of the
                        Interest  Accrual  Period  preceding  such  Distribution
                        Date;

                (D)     the aggregate amount of unreimbursed  Property Advances,
                        and   unpaid   Servicing   Fees,    Special    Servicing
                        Compensation,  Trustee Fees and Trust Fund expenses,  in
                        each case to the  extent  permitted  under  the  Pooling
                        Agreement with interest on all unreimbursed  Advances at
                        the Advance Rate; and

        (ii)    the  aggregate  fair market value of the Mortgage  Loans and the
                Montehiedra  Partner Loans,  and all other property  acquired in
                respect of any Mortgage Loan or the Montehiedra Partner Loans in
                the  Trust  Fund,  on the last day of the month  preceding  such
                Distribution  Date, as determined  by an  Independent  appraiser
                acceptable to the Master  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 related Mortgage Rates or the MPL Interest Rate.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Seller,  or the Seller and the Master  Servicer,  respectively,  through the
Trustee of its intention to do so in writing at least 30 days prior to the Early
Termination  Notice Date and  neither the Seller nor the Master  Servicer as the
case may be,  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 Section  9.01(c)  of the  Pooling
Agreement 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 Section 9.01(c) of the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special  Servicer,  the Seller,  the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  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 of the Pooling Agreement.

     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 Agreement or be valid for any purpose.



<PAGE>




     IN WITNESS  WHEREOF,  the Trustee has caused this Class C Certificate to be
duly executed.

Dated: August 14, 1997

                                LASALLE  NATIONAL  BANK,  not in its  individual
                                capacity but solely as Trustee

                                By: ______________________________
                                    Authorized Officer





                          Certificate of Authentication

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

     This  is  one  of the  Class  C  Certificates  referred  to in the  Pooling
Agreement.

Dated: August 14, 1997

                                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 C 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 C
Certificate of the entire Percentage Interest  represented by the within Class C
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  C
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 being 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

                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-GL I, CLASS D

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 INTEREST IN OR OBLIGATION OF THE SELLER,
THE MASTER  SERVICER,  THE TRUSTEE,  THE FISCAL AGENT, THE UNDERWRITER 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  PRINCIPAL  AMOUNT  OF THIS
CERTIFICATE  AT ANY TIME  MAY BE LESS  THAN THE  INITIAL  CERTIFICATE  PRINCIPAL
AMOUNT SET FORTH BELOW.

THIS CLASS D CERTIFICATE IS SUBORDINATE TO CERTAIN OTHER CLASSES OF CERTIFICATES
TO THE EXTENT SET FORTH IN THE POOLING AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE OR ANY INTEREST HEREIN 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"),  OR
SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR A
GOVERNMENTAL  PLAN (AS DEFINED IN SECTION 3(32) OF ERISA) THAT IS 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 (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 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 BE EXEMPT FROM THE
PROHIBITED  TRANSACTION  PROVISIONS  OF ERISA AND SECTION 4975 OF THE CODE UNDER
PROHIBITED  TRANSACTION  CLASS EXEMPTION 95-60.  EACH PROSPECTIVE  TRANSFEREE OF
THIS  CERTIFICATE  WILL BE REQUIRED TO DELIVER TO THE  SELLER,  THE  CERTIFICATE
REGISTRAR AND THE TRUSTEE,  (I) A  REPRESENTATION  LETTER,  SUBSTANTIALLY IN THE
FORM OF EXHIBIT D-2 TO THE POOLING  AGREEMENT  REFERRED TO HEREIN,  STATING THAT
SUCH  PROSPECTIVE  TRANSFEREE  IS NOT A PERSON  REFERRED TO IN CLAUSE (A) OR (B)
ABOVE,  OR (II) AN OPINION OF COUNSEL WHICH  ESTABLISHES TO THE  SATISFACTION OF
THE SELLER,  THE  CERTIFICATE  REGISTRAR  AND THE TRUSTEE  THAT THE PURCHASE AND
HOLDING  OF THIS  CERTIFICATE  WILL NOT  RESULT IN THE  ASSETS OF THE TRUST FUND
BEING DEEMED TO BE "PLAN  ASSETS" AND SUBJECT TO TITLE I OF ERISA,  SECTION 4975
OF THE CODE OR  SIMILAR  LAW,  WILL NOT  CONSTITUTE  OR RESULT  IN A  PROHIBITED
TRANSACTION  WITHIN  THE  MEANING  OF  ERISA  OR  SECTION  4975 OF THE CODE OR A
MATERIALLY SIMILAR  CHARACTERIZATION UNDER SIMILAR LAW, AND WILL NOT SUBJECT THE
MASTER  SERVICER,   THE  SPECIAL  SERVICER,  THE  SELLER,  THE  TRUSTEE  OR  THE
CERTIFICATE  REGISTRAR TO ANY OBLIGATION OR LIABILITY (INCLUDING  OBLIGATIONS OR
LIABILITIES UNDER ERISA, SECTION 4975 OF THE CODE OR SIMILAR LAW) IN ADDITION TO
THOSE SET FORTH IN THE POOLING AGREEMENT,  WHICH OPINION OF COUNSEL SHALL NOT BE
AN EXPENSE OF THE  TRUSTEE,  THE TRUST FUND,  THE MASTER  SERVICER,  THE SPECIAL
SERVICER,  THE  CERTIFICATE  REGISTRAR  OR  THE  SELLER.  EACH  TRANSFEREE  OF A
BENEFICIAL  INTEREST HEREIN SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON
REFERRED TO IN CLAUSE (A) OR (B) ABOVE.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS A PRO
RATA  UNDIVIDED  BENEFICIAL  INTEREST IN 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, AND CERTAIN
OTHER ASSETS.



<PAGE>
                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-GL I, CLASS D

Pass-Through Rate: As determined in accordance with the
Pooling Agreement.

First Distribution Date:                     Cut-Off Date:  August 11, 1997
September 15, 1997

Aggregate Initial                            Scheduled Final
Certificate Principal Amount of the          Distribution Date: July 2027
Class D Certificates:
$53,750,000

CUSIP:  36228CAR4                            Initial Certificate Principal
                                             Amount of this Certificate:
ISIN:  US-36228CAR4-3                        $53,750,000

Common Code:  7938721

No.:  1

     This  certifies  that CEDE & CO. is the  registered  owner of a  beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class D Certificates. The Trust Fund, described more fully below,
consists  primarily  of a pool of  Mortgage  Loans  secured  by  first  liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  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  Agreement and is bound thereby.  Also
issued under the Pooling  Agreement are the Class A-1,  Class A-2A,  Class A-2B,
Class A-2C,  Class A-2D,  Class X-1A,  Class X-1B,  Class X-2, Class B, Class C,
Class E,  Class F,  Class G,  Class H,  Class Q,  Class M, Class R, Class MR and
Class  LR   Certificates   (together   with  the  Class  D   Certificates,   the
"Certificates";  the Holders of Certificates  issued under the Pooling 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 August 11, 1997 (the "Pooling
Agreement"), by and among GS Mortgage Securities Corporation II, as Seller, GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
AMRESCO  Management,  Inc.,  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 Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in 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, and certain other assets.

     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 Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution on any Certificate),  on the second Business Day following the 11th
day of each  month,  commencing  on  September  15,  1997  (each  such  date,  a
"Distribution Date"), 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 D Certificates for such  Distribution  Date, all as
more fully described in the Pooling  Agreement.  Holders of this Certificate may
be entitled to Prepayment Premiums, as provided in the Pooling Agreement.

     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  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to each Class of Certificates is the calendar
month preceding the month in which such Distribution Date occurs.  Each Interest
Accrual Period with respect to each Class of Certificates  (other than the Class
A-1 Certificates) is assumed to consist of 30 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
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) 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,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  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) that is specified in
the notice to Certificateholders of such final distribution.

     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 Section 9.01 of the Pooling
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
Class R Certificateholders  all amounts distributable to the Holders thereof. 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
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 Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  and the  Montehiedra  Partner  Loans  as from  time to time are
subject to the Pooling  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage  Loans and the  Montehiedra  Partner Loans due after the Cut-Off
Date; (iii) any REO Property;  (iv) all revenues  received in respect of any REO
Property;  (v) any  property  acquired  on  behalf  of the  Trust  Fund  through
foreclosure on the Montehiedra  Pledged  Collateral;  (vi) the Master 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  Agreement and
any proceeds thereof; (vii) any Assignments of Leases, Rents and Profits and any
security  agreements;  (viii) any indemnities or guaranties  given as additional
security for any Mortgage  Loans and the  Montehiedra  Partner  Loans;  (ix) all
assets deposited in the Lock-Box Accounts, Escrow Accounts, Reserve Accounts (to
the  extent  such  assets in such  accounts  are not  assets  of the  respective
Borrowers),  the  Collection  Account,  the  Class  M  Collection  Account,  the
Lower-Tier  Distribution  Account,  the Middle-Tier  Distribution  Account,  the
Upper-Tier  Distribution  Account, the Excess Interest Distribution Account, the
Interest  Reserve  Account,  the  Class  Q  Distribution  Account,  the  Class M
Distribution Account and any REO Account including  reinvestment income thereon;
(x) any environmental indemnity agreements relating to the Mortgaged Properties;
(xi) the rights and remedies under the Loan Sale  Agreement;  (xii) the proceeds
of any of the  foregoing  (other  than any  interest  earned on  deposits in the
Lock-Box Accounts, Escrow Accounts, and any Reserve Accounts, to the extent such
interest  belongs  to the  related  Borrower);  (xiii) the  Montehiedra  Partner
Guarantee;  and (xiv) all of the mortgagee's right, title and interest under any
Interest Rate Cap Agreement.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling 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 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 applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
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 Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Seller, the Master 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  Seller,  the Master  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 any  notice or
knowledge to the contrary.

     No fee or service  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  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. 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.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Seller,  the Master 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 the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier  REMIC, the Middle-Tier  REMIC, and Lower-Tier REMIC as a
REMIC,  or to prevent the imposition of any material state or local taxes;  (iv)
to amend or supplement any provisions in either of such agreements to the extent
necessary or desirable to maintain the rating or ratings assigned to each of the
Classes of  Certificates  by each Rating Agency;  (v) to amend or supplement any
provisions in either of such agreements  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 as evidenced by 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 (vi) to make any other provisions with respect to matters
or  questions  arising  under  the  Pooling   Agreement,   which  shall  not  be
inconsistent with the provisions of the Pooling 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.

     Further, the Seller, the Master 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 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 three separate REMICs or of the Grantor
Trust as a  grantor  trust,  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.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the  Seller,  the Master  Servicer,  the Special  Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  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
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 the Pooling Agreement, without the consent of all
                the  Holders of all  Certificates  representing  all  Percentage
                Interests of the Class or Classes affected thereby;

        (iii)   alter the Servicing  Standard or the  obligations  of the Master
                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 of the Pooling  Agreement which relates to the
                amendment thereof, without the consent of all the Holders of all
                Certificates  representing all Percentage Interests of the Class
                or Classes affected thereby.

     The Seller may effect an early termination of the Trust Fund, upon not less
than 30 days' prior notice given to the Trustee and Master  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 and the  Montehiedra  Partner
Loans then included in the Trust Fund,  and all property  acquired in respect of
any Mortgage Loan or the Montehiedra Partner Loans, 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 and the Montehiedra Partner Loans,  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 Master  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 or the Montehiedra Partner Loans
                        (including  for this  purpose any  Mortgage  Loan or the
                        Montehiedra  Partner  Loans  as to  which  title  to the
                        related  Mortgaged   Property  or  Montehiedra   Pledged
                        Collateral has been acquired) at the Mortgage Rate (plus
                        the Excess Rate,  to the extent  applicable)  or the MPL
                        Interest  Rate,  as  applicable,  to the last day of the
                        Interest  Accrual  Period  preceding  such  Distribution
                        Date;

                (D)     the aggregate amount of unreimbursed  Property Advances,
                        and   unpaid   Servicing   Fees,    Special    Servicing
                        Compensation,  Trustee Fees and Trust Fund expenses,  in
                        each case to the  extent  permitted  under  the  Pooling
                        Agreement with interest on all unreimbursed  Advances at
                        the Advance Rate; and

        (ii)    the  aggregate  fair market value of the Mortgage  Loans and the
                Montehiedra  Partner Loans,  and all other property  acquired in
                respect of any Mortgage Loan or the Montehiedra Partner Loans in
                the  Trust  Fund,  on the last day of the month  preceding  such
                Distribution  Date, as determined  by an  Independent  appraiser
                acceptable to the Master  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 related Mortgage Rates or the MPL Interest Rate.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Seller,  or the Seller and the Master  Servicer,  respectively,  through the
Trustee of its intention to do so in writing at least 30 days prior to the Early
Termination  Notice Date and  neither the Seller nor the Master  Servicer as the
case may be,  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 Section  9.01(c)  of the  Pooling
Agreement 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 Section 9.01(c) of the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special  Servicer,  the Seller,  the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  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 of the Pooling Agreement.

     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 Agreement or be valid for any purpose.



<PAGE>




     IN WITNESS  WHEREOF,  the Trustee has caused this Class D Certificate to be
duly executed.

Dated: August 14, 1997

                                LASALLE  NATIONAL  BANK,  not in its  individual
                                capacity but solely as Trustee

                                By: ______________________________
                                    Authorized Officer




                          Certificate of Authentication

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

     This  is  one  of the  Class  D  Certificates  referred  to in the  Pooling
Agreement.

Dated: August 14, 1997

                                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 D 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 D
Certificate of the entire Percentage Interest  represented by the within Class D
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  D
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 being 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

                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-GL I, CLASS E

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 INTEREST IN OR OBLIGATION OF THE SELLER,
THE MASTER  SERVICER,  THE TRUSTEE,  THE FISCAL AGENT, THE UNDERWRITER 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  PRINCIPAL  AMOUNT  OF THIS
CERTIFICATE  AT ANY TIME  MAY BE LESS  THAN THE  INITIAL  CERTIFICATE  PRINCIPAL
AMOUNT SET FORTH BELOW.

THIS CLASS E CERTIFICATE IS SUBORDINATE TO CERTAIN OTHER CLASSES OF CERTIFICATES
TO THE EXTENT SET FORTH IN THE POOLING AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE OR ANY INTEREST HEREIN 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"),  OR
SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR A
GOVERNMENTAL  PLAN (AS DEFINED IN SECTION 3(32) OF ERISA) THAT IS 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 (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 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 BE EXEMPT FROM THE
PROHIBITED  TRANSACTION  PROVISIONS  OF ERISA AND SECTION 4975 OF THE CODE UNDER
PROHIBITED  TRANSACTION  CLASS EXEMPTION 95-60.  EACH PROSPECTIVE  TRANSFEREE OF
THIS  CERTIFICATE  WILL BE REQUIRED TO DELIVER TO THE  SELLER,  THE  CERTIFICATE
REGISTRAR AND THE TRUSTEE,  (I) A  REPRESENTATION  LETTER,  SUBSTANTIALLY IN THE
FORM OF EXHIBIT D-2 TO THE POOLING  AGREEMENT  REFERRED TO HEREIN,  STATING THAT
SUCH  PROSPECTIVE  TRANSFEREE  IS NOT A PERSON  REFERRED TO IN CLAUSE (A) OR (B)
ABOVE,  OR (II) AN OPINION OF COUNSEL WHICH  ESTABLISHES TO THE  SATISFACTION OF
THE SELLER,  THE  CERTIFICATE  REGISTRAR  AND THE TRUSTEE  THAT THE PURCHASE AND
HOLDING  OF THIS  CERTIFICATE  WILL NOT  RESULT IN THE  ASSETS OF THE TRUST FUND
BEING DEEMED TO BE "PLAN  ASSETS" AND SUBJECT TO TITLE I OF ERISA,  SECTION 4975
OF THE CODE OR  SIMILAR  LAW,  WILL NOT  CONSTITUTE  OR RESULT  IN A  PROHIBITED
TRANSACTION  WITHIN  THE  MEANING  OF  ERISA  OR  SECTION  4975 OF THE CODE OR A
MATERIALLY SIMILAR  CHARACTERIZATION UNDER SIMILAR LAW, AND WILL NOT SUBJECT THE
MASTER  SERVICER,   THE  SPECIAL  SERVICER,  THE  SELLER,  THE  TRUSTEE  OR  THE
CERTIFICATE  REGISTRAR TO ANY OBLIGATION OR LIABILITY (INCLUDING  OBLIGATIONS OR
LIABILITIES UNDER ERISA, SECTION 4975 OF THE CODE OR SIMILAR LAW) IN ADDITION TO
THOSE SET FORTH IN THE POOLING AGREEMENT,  WHICH OPINION OF COUNSEL SHALL NOT BE
AN EXPENSE OF THE  TRUSTEE,  THE TRUST FUND,  THE MASTER  SERVICER,  THE SPECIAL
SERVICER,  THE  CERTIFICATE  REGISTRAR  OR  THE  SELLER.  EACH  TRANSFEREE  OF A
BENEFICIAL  INTEREST HEREIN SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON
REFERRED TO IN CLAUSE (A) OR (B) ABOVE.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS A PRO
RATA  UNDIVIDED  BENEFICIAL  INTEREST IN 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, AND CERTAIN
OTHER ASSETS.



<PAGE>
                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-GL I, CLASS E

Pass-Through Rate: As determined in accordance with the
Pooling Agreement.

First Distribution Date:                  Cut-Off Date:  August 11, 1997
September 15, 1997

Aggregate Initial                         Scheduled Final
Certificate Principal Amount of the       Distribution Date: July 2027
Class E Certificates:
$14,650,000

CUSIP:  36228CAS2                         Initial Certificate Principal
                                          Amount of this Certificate:
ISIN:  US-36228CAS2-6                     $14,650,000

Common Code:  7938756

No.:  1

     This  certifies  that CEDE & CO. is the  registered  owner of a  beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class E Certificates. The Trust Fund, described more fully below,
consists  primarily  of a pool of  Mortgage  Loans  secured  by  first  liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  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  Agreement and is bound thereby.  Also
issued under the Pooling  Agreement are the Class A-1,  Class A-2A,  Class A-2B,
Class A-2C,  Class A-2D,  Class X-1A,  Class X-1B,  Class X-2, Class B, Class C,
Class D,  Class F,  Class G,  Class H,  Class Q,  Class M, Class R, Class MR and
Class  LR   Certificates   (together   with  the  Class  E   Certificates,   the
"Certificates";  the Holders of Certificates  issued under the Pooling 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 August 11, 1997 (the "Pooling
Agreement"), by and among GS Mortgage Securities Corporation II, as Seller, GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
AMRESCO  Management,  Inc.,  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 Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in 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, and certain other assets.

     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 Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution on any Certificate),  on the second Business Day following the 11th
day of each  month,  commencing  on  September  15,  1997  (each  such  date,  a
"Distribution Date"), 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 E Certificates for such  Distribution  Date, all as
more fully described in the Pooling  Agreement.  Holders of this Certificate may
be entitled to Prepayment Premiums, as provided in the Pooling Agreement.

     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  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to each Class of Certificates is the calendar
month preceding the month in which such Distribution Date occurs.  Each Interest
Accrual Period with respect to each Class of Certificates  (other than the Class
A-1 Certificates) is assumed to consist of 30 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
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) 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,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  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) that is specified in
the notice to Certificateholders of such final distribution.

     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 Section 9.01 of the Pooling
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
Class R Certificateholders  all amounts distributable to the Holders thereof. 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
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 Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  and the  Montehiedra  Partner  Loans  as from  time to time are
subject to the Pooling  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage  Loans and the  Montehiedra  Partner Loans due after the Cut-Off
Date; (iii) any REO Property;  (iv) all revenues  received in respect of any REO
Property;  (v) any  property  acquired  on  behalf  of the  Trust  Fund  through
foreclosure on the Montehiedra  Pledged  Collateral;  (vi) the Master 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  Agreement and
any proceeds thereof; (vii) any Assignments of Leases, Rents and Profits and any
security  agreements;  (viii) any indemnities or guaranties  given as additional
security for any Mortgage  Loans and the  Montehiedra  Partner  Loans;  (ix) all
assets deposited in the Lock-Box Accounts, Escrow Accounts, Reserve Accounts (to
the  extent  such  assets in such  accounts  are not  assets  of the  respective
Borrowers),  the  Collection  Account,  the  Class  M  Collection  Account,  the
Lower-Tier  Distribution  Account,  the Middle-Tier  Distribution  Account,  the
Upper-Tier  Distribution  Account, the Excess Interest Distribution Account, the
Interest  Reserve  Account,  the  Class  Q  Distribution  Account,  the  Class M
Distribution Account and any REO Account including  reinvestment income thereon;
(x) any environmental indemnity agreements relating to the Mortgaged Properties;
(xi) the rights and remedies under the Loan Sale  Agreement;  (xii) the proceeds
of any of the  foregoing  (other  than any  interest  earned on  deposits in the
Lock-Box Accounts, Escrow Accounts, and any Reserve Accounts, to the extent such
interest  belongs  to the  related  Borrower);  (xiii) the  Montehiedra  Partner
Guarantee;  and (xiv) all of the mortgagee's right, title and interest under any
Interest Rate Cap Agreement.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling 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 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 applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
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 Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Seller, the Master 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  Seller,  the Master  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 any  notice or
knowledge to the contrary.

     No fee or service  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  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. 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.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Seller,  the Master 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 the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier  REMIC, the Middle-Tier  REMIC, and Lower-Tier REMIC as a
REMIC,  or to prevent the imposition of any material state or local taxes;  (iv)
to amend or supplement any provisions in either of such agreements to the extent
necessary or desirable to maintain the rating or ratings assigned to each of the
Classes of  Certificates  by each Rating Agency;  (v) to amend or supplement any
provisions in either of such agreements  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 as evidenced by 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 (vi) to make any other provisions with respect to matters
or  questions  arising  under  the  Pooling   Agreement,   which  shall  not  be
inconsistent with the provisions of the Pooling 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.

     Further, the Seller, the Master 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 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 three separate REMICs or of the Grantor
Trust as a  grantor  trust,  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.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the  Seller,  the Master  Servicer,  the Special  Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  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
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 the Pooling Agreement, without the consent of all
                the  Holders of all  Certificates  representing  all  Percentage
                Interests of the Class or Classes affected thereby;

        (iii)   alter the Servicing  Standard or the  obligations  of the Master
                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 of the Pooling  Agreement which relates to the
                amendment thereof, without the consent of all the Holders of all
                Certificates  representing all Percentage Interests of the Class
                or Classes affected thereby.

     The Seller may effect an early termination of the Trust Fund, upon not less
than 30 days' prior notice given to the Trustee and Master  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 and the  Montehiedra  Partner
Loans then included in the Trust Fund,  and all property  acquired in respect of
any Mortgage Loan or the Montehiedra Partner Loans, 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 and the Montehiedra Partner Loans,  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 Master  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 or the Montehiedra Partner Loans
                        (including  for this  purpose any  Mortgage  Loan or the
                        Montehiedra  Partner  Loans  as to  which  title  to the
                        related  Mortgaged   Property  or  Montehiedra   Pledged
                        Collateral has been acquired) at the Mortgage Rate (plus
                        the Excess Rate,  to the extent  applicable)  or the MPL
                        Interest  Rate,  as  applicable,  to the last day of the
                        Interest  Accrual  Period  preceding  such  Distribution
                        Date;

                (D)     the aggregate amount of unreimbursed  Property Advances,
                        and   unpaid   Servicing   Fees,    Special    Servicing
                        Compensation,  Trustee Fees and Trust Fund expenses,  in
                        each case to the  extent  permitted  under  the  Pooling
                        Agreement with interest on all unreimbursed  Advances at
                        the Advance Rate; and

        (ii)    the  aggregate  fair market value of the Mortgage  Loans and the
                Montehiedra  Partner Loans,  and all other property  acquired in
                respect of any Mortgage Loan or the Montehiedra Partner Loans in
                the  Trust  Fund,  on the last day of the month  preceding  such
                Distribution  Date, as determined  by an  Independent  appraiser
                acceptable to the Master  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 related Mortgage Rates or the MPL Interest Rate.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Seller,  or the Seller and the Master  Servicer,  respectively,  through the
Trustee of its intention to do so in writing at least 30 days prior to the Early
Termination  Notice Date and  neither the Seller nor the Master  Servicer as the
case may be,  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 Section  9.01(c)  of the  Pooling
Agreement 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 Section 9.01(c) of the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special  Servicer,  the Seller,  the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  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 of the Pooling Agreement.

     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 Agreement or be valid for any purpose.



<PAGE>




     IN WITNESS  WHEREOF,  the Trustee has caused this Class E Certificate to be
duly executed.

Dated: August 14, 1997

                                LASALLE  NATIONAL  BANK,  not in its  individual
                                capacity but solely as Trustee

                                By: ______________________________
                                    Authorized Officer




                          Certificate of Authentication

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

     This  is  one  of the  Class  E  Certificates  referred  to in the  Pooling
Agreement.

Dated: August 14, 1997

                                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 E 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 E
Certificate of the entire Percentage Interest  represented by the within Class E
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  E
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 being 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

                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-GL I, CLASS F

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 INTEREST IN OR OBLIGATION OF THE SELLER,
THE MASTER  SERVICER,  THE TRUSTEE,  THE FISCAL AGENT, THE UNDERWRITER 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  PRINCIPAL  AMOUNT  OF THIS
CERTIFICATE  AT ANY TIME  MAY BE LESS  THAN THE  INITIAL  CERTIFICATE  PRINCIPAL
AMOUNT SET FORTH BELOW.

THIS CLASS F CERTIFICATE IS SUBORDINATE TO CERTAIN OTHER CLASSES OF CERTIFICATES
TO THE EXTENT SET FORTH IN THE POOLING AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE OR ANY INTEREST HEREIN 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"),  OR
SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR A
GOVERNMENTAL  PLAN (AS DEFINED IN SECTION 3(32) OF ERISA) THAT IS 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 (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 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 BE EXEMPT FROM THE
PROHIBITED  TRANSACTION  PROVISIONS  OF ERISA AND SECTION 4975 OF THE CODE UNDER
PROHIBITED  TRANSACTION  CLASS EXEMPTION 95-60.  EACH PROSPECTIVE  TRANSFEREE OF
THIS  CERTIFICATE  WILL BE REQUIRED TO DELIVER TO THE  SELLER,  THE  CERTIFICATE
REGISTRAR AND THE TRUSTEE,  (I) A  REPRESENTATION  LETTER,  SUBSTANTIALLY IN THE
FORM OF EXHIBIT D-2 TO THE POOLING  AGREEMENT  REFERRED TO HEREIN,  STATING THAT
SUCH  PROSPECTIVE  TRANSFEREE  IS NOT A PERSON  REFERRED TO IN CLAUSE (A) OR (B)
ABOVE,  OR (II) AN OPINION OF COUNSEL WHICH  ESTABLISHES TO THE  SATISFACTION OF
THE SELLER,  THE  CERTIFICATE  REGISTRAR  AND THE TRUSTEE  THAT THE PURCHASE AND
HOLDING  OF THIS  CERTIFICATE  WILL NOT  RESULT IN THE  ASSETS OF THE TRUST FUND
BEING DEEMED TO BE "PLAN  ASSETS" AND SUBJECT TO TITLE I OF ERISA,  SECTION 4975
OF THE CODE OR  SIMILAR  LAW,  WILL NOT  CONSTITUTE  OR RESULT  IN A  PROHIBITED
TRANSACTION  WITHIN  THE  MEANING  OF  ERISA  OR  SECTION  4975 OF THE CODE OR A
MATERIALLY SIMILAR  CHARACTERIZATION UNDER SIMILAR LAW, AND WILL NOT SUBJECT THE
MASTER  SERVICER,   THE  SPECIAL  SERVICER,  THE  SELLER,  THE  TRUSTEE  OR  THE
CERTIFICATE  REGISTRAR TO ANY OBLIGATION OR LIABILITY (INCLUDING  OBLIGATIONS OR
LIABILITIES UNDER ERISA, SECTION 4975 OF THE CODE OR SIMILAR LAW) IN ADDITION TO
THOSE SET FORTH IN THE POOLING AGREEMENT,  WHICH OPINION OF COUNSEL SHALL NOT BE
AN EXPENSE OF THE  TRUSTEE,  THE TRUST FUND,  THE MASTER  SERVICER,  THE SPECIAL
SERVICER,  THE  CERTIFICATE  REGISTRAR  OR  THE  SELLER.  EACH  TRANSFEREE  OF A
BENEFICIAL  INTEREST HEREIN SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON
REFERRED TO IN CLAUSE (A) OR (B) ABOVE.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS A PRO
RATA  UNDIVIDED  BENEFICIAL  INTEREST IN 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, AND CERTAIN
OTHER ASSETS.



<PAGE>
                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-GL I, CLASS F

Pass-Through Rate: As determined in accordance with the
Pooling Agreement.

First Distribution Date:                    Cut-Off Date:  August 11, 1997
September 15, 1997

Aggregate Initial                           Scheduled Final
Certificate Principal Amount of the         Distribution Date: July 2027
Class F Certificates:
$48,860,000

CUSIP:  36228CAT0                           Initial Certificate Principal
                                            Amount of this Certificate:
ISIN:  US-36228CAT0-9                       $48,860,000

Common Code:  7938802

No.: 1

     This  certifies  that CEDE & CO. is the  registered  owner of a  beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class F Certificates. The Trust Fund, described more fully below,
consists  primarily  of a pool of  Mortgage  Loans  secured  by  first  liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  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  Agreement and is bound thereby.  Also
issued under the Pooling  Agreement are the Class A-1,  Class A-2A,  Class A-2B,
Class A-2C,  Class A-2D,  Class X-1A,  Class X-1B,  Class X-2, Class B, Class C,
Class D,  Class E,  Class G,  Class H,  Class Q,  Class M, Class R, Class MR and
Class  LR   Certificates   (together   with  the  Class  F   Certificates,   the
"Certificates";  the Holders of Certificates  issued under the Pooling 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 August 11, 1997 (the "Pooling
Agreement"), by and among GS Mortgage Securities Corporation II, as Seller, GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
AMRESCO  Management,  Inc.,  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 Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in 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, and certain other assets.

     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 Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution on any Certificate),  on the second Business Day following the 11th
day of each  month,  commencing  on  September  15,  1997  (each  such  date,  a
"Distribution Date"), 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 F Certificates for such  Distribution  Date, all as
more fully described in the Pooling  Agreement.  Holders of this Certificate may
be entitled to Prepayment Premiums, as provided in the Pooling Agreement.

     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  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to each Class of Certificates is the calendar
month preceding the month in which such Distribution Date occurs.  Each Interest
Accrual Period with respect to each Class of Certificates  (other than the Class
A-1 Certificates) is assumed to consist of 30 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
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) 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,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  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) that is specified in
the notice to Certificateholders of such final distribution.

     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 Section 9.01 of the Pooling
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
Class R Certificateholders  all amounts distributable to the Holders thereof. 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
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 Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  and the  Montehiedra  Partner  Loans  as from  time to time are
subject to the Pooling  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage  Loans and the  Montehiedra  Partner Loans due after the Cut-Off
Date; (iii) any REO Property;  (iv) all revenues  received in respect of any REO
Property;  (v) any  property  acquired  on  behalf  of the  Trust  Fund  through
foreclosure on the Montehiedra  Pledged  Collateral;  (vi) the Master 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  Agreement and
any proceeds thereof; (vii) any Assignments of Leases, Rents and Profits and any
security  agreements;  (viii) any indemnities or guaranties  given as additional
security for any Mortgage  Loans and the  Montehiedra  Partner  Loans;  (ix) all
assets deposited in the Lock-Box Accounts, Escrow Accounts, Reserve Accounts (to
the  extent  such  assets in such  accounts  are not  assets  of the  respective
Borrowers),  the  Collection  Account,  the  Class  M  Collection  Account,  the
Lower-Tier  Distribution  Account,  the Middle-Tier  Distribution  Account,  the
Upper-Tier  Distribution  Account, the Excess Interest Distribution Account, the
Interest  Reserve  Account,  the  Class  Q  Distribution  Account,  the  Class M
Distribution Account and any REO Account including  reinvestment income thereon;
(x) any environmental indemnity agreements relating to the Mortgaged Properties;
(xi) the rights and remedies under the Loan Sale  Agreement;  (xii) the proceeds
of any of the  foregoing  (other  than any  interest  earned on  deposits in the
Lock-Box Accounts, Escrow Accounts, and any Reserve Accounts, to the extent such
interest  belongs  to the  related  Borrower);  (xiii) the  Montehiedra  Partner
Guarantee;  and (xiv) all of the mortgagee's right, title and interest under any
Interest Rate Cap Agreement.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling 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 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 applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
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 Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Seller, the Master 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  Seller,  the Master  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 any  notice or
knowledge to the contrary.

     No fee or service  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  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. 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.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Seller,  the Master 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 the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier  REMIC, the Middle-Tier  REMIC, and Lower-Tier REMIC as a
REMIC,  or to prevent the imposition of any material state or local taxes;  (iv)
to amend or supplement any provisions in either of such agreements to the extent
necessary or desirable to maintain the rating or ratings assigned to each of the
Classes of  Certificates  by each Rating Agency;  (v) to amend or supplement any
provisions in either of such agreements  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 as evidenced by 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 (vi) to make any other provisions with respect to matters
or  questions  arising  under  the  Pooling   Agreement,   which  shall  not  be
inconsistent with the provisions of the Pooling 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.

     Further, the Seller, the Master 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 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 three separate REMICs or of the Grantor
Trust as a  grantor  trust,  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.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the  Seller,  the Master  Servicer,  the Special  Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  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
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 the Pooling Agreement, without the consent of all
                the  Holders of all  Certificates  representing  all  Percentage
                Interests of the Class or Classes affected thereby;

        (iii)   alter the Servicing  Standard or the  obligations  of the Master
                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 of the Pooling  Agreement which relates to the
                amendment thereof, without the consent of all the Holders of all
                Certificates  representing all Percentage Interests of the Class
                or Classes affected thereby.

     The Seller may effect an early termination of the Trust Fund, upon not less
than 30 days' prior notice given to the Trustee and Master  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 and the  Montehiedra  Partner
Loans then included in the Trust Fund,  and all property  acquired in respect of
any Mortgage Loan or the Montehiedra Partner Loans, 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 and the Montehiedra Partner Loans,  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 Master  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 or the Montehiedra Partner Loans
                        (including  for this  purpose any  Mortgage  Loan or the
                        Montehiedra  Partner  Loans  as to  which  title  to the
                        related  Mortgaged   Property  or  Montehiedra   Pledged
                        Collateral has been acquired) at the Mortgage Rate (plus
                        the Excess Rate,  to the extent  applicable)  or the MPL
                        Interest  Rate,  as  applicable,  to the last day of the
                        Interest  Accrual  Period  preceding  such  Distribution
                        Date;

                (D)     the aggregate amount of unreimbursed  Property Advances,
                        and   unpaid   Servicing   Fees,    Special    Servicing
                        Compensation,  Trustee Fees and Trust Fund expenses,  in
                        each case to the  extent  permitted  under  the  Pooling
                        Agreement with interest on all unreimbursed  Advances at
                        the Advance Rate; and

        (ii)    the  aggregate  fair market value of the Mortgage  Loans and the
                Montehiedra  Partner Loans,  and all other property  acquired in
                respect of any Mortgage Loan or the Montehiedra Partner Loans in
                the  Trust  Fund,  on the last day of the month  preceding  such
                Distribution  Date, as determined  by an  Independent  appraiser
                acceptable to the Master  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 related Mortgage Rates or the MPL Interest Rate.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Seller,  or the Seller and the Master  Servicer,  respectively,  through the
Trustee of its intention to do so in writing at least 30 days prior to the Early
Termination  Notice Date and  neither the Seller nor the Master  Servicer as the
case may be,  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 Section  9.01(c)  of the  Pooling
Agreement 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 Section 9.01(c) of the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special  Servicer,  the Seller,  the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  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 of the Pooling Agreement.

     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 Agreement or be valid for any purpose.



<PAGE>




     IN WITNESS  WHEREOF,  the Trustee has caused this Class F Certificate to be
duly executed.

Dated: August 14, 1997

                                LASALLE  NATIONAL  BANK,  not in its  individual
                                capacity but solely as Trustee

                                By: ______________________________
                                    Authorized Officer



                          Certificate of Authentication

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

     This  is  one  of the  Class  F  Certificates  referred  to in the  Pooling
Agreement.

Dated: August 14, 1997

                                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 F 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 F
Certificate of the entire Percentage Interest  represented by the within Class F
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  F
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 being 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

                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-GL I, CLASS G

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 INTEREST IN OR OBLIGATION OF THE SELLER,
THE MASTER  SERVICER,  THE TRUSTEE,  THE FISCAL AGENT, THE UNDERWRITER 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  PRINCIPAL  AMOUNT  OF THIS
CERTIFICATE  AT ANY TIME  MAY BE LESS  THAN THE  INITIAL  CERTIFICATE  PRINCIPAL
AMOUNT SET FORTH BELOW.

THIS CLASS G CERTIFICATE IS SUBORDINATE TO CERTAIN OTHER CLASSES OF CERTIFICATES
TO THE EXTENT SET FORTH IN THE POOLING AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE OR ANY INTEREST HEREIN 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"),  OR
SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR A
GOVERNMENTAL  PLAN (AS DEFINED IN SECTION 3(32) OF ERISA) THAT IS 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 (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 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 BE EXEMPT FROM THE
PROHIBITED  TRANSACTION  PROVISIONS  OF ERISA AND SECTION 4975 OF THE CODE UNDER
PROHIBITED  TRANSACTION  CLASS EXEMPTION 95-60.  EACH PROSPECTIVE  TRANSFEREE OF
THIS  CERTIFICATE  WILL BE REQUIRED TO DELIVER TO THE  SELLER,  THE  CERTIFICATE
REGISTRAR AND THE TRUSTEE,  (I) A  REPRESENTATION  LETTER,  SUBSTANTIALLY IN THE
FORM OF EXHIBIT D-2 TO THE POOLING  AGREEMENT  REFERRED TO HEREIN,  STATING THAT
SUCH  PROSPECTIVE  TRANSFEREE  IS NOT A PERSON  REFERRED TO IN CLAUSE (A) OR (B)
ABOVE,  OR (II) AN OPINION OF COUNSEL WHICH  ESTABLISHES TO THE  SATISFACTION OF
THE SELLER,  THE  CERTIFICATE  REGISTRAR  AND THE TRUSTEE  THAT THE PURCHASE AND
HOLDING  OF THIS  CERTIFICATE  WILL NOT  RESULT IN THE  ASSETS OF THE TRUST FUND
BEING DEEMED TO BE "PLAN  ASSETS" AND SUBJECT TO TITLE I OF ERISA,  SECTION 4975
OF THE CODE OR  SIMILAR  LAW,  WILL NOT  CONSTITUTE  OR RESULT  IN A  PROHIBITED
TRANSACTION  WITHIN  THE  MEANING  OF  ERISA  OR  SECTION  4975 OF THE CODE OR A
MATERIALLY SIMILAR  CHARACTERIZATION UNDER SIMILAR LAW, AND WILL NOT SUBJECT THE
MASTER  SERVICER,   THE  SPECIAL  SERVICER,  THE  SELLER,  THE  TRUSTEE  OR  THE
CERTIFICATE  REGISTRAR TO ANY OBLIGATION OR LIABILITY (INCLUDING  OBLIGATIONS OR
LIABILITIES UNDER ERISA, SECTION 4975 OF THE CODE OR SIMILAR LAW) IN ADDITION TO
THOSE SET FORTH IN THE POOLING AGREEMENT,  WHICH OPINION OF COUNSEL SHALL NOT BE
AN EXPENSE OF THE  TRUSTEE,  THE TRUST FUND,  THE MASTER  SERVICER,  THE SPECIAL
SERVICER,  THE  CERTIFICATE  REGISTRAR  OR  THE  SELLER.  EACH  TRANSFEREE  OF A
BENEFICIAL  INTEREST HEREIN SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON
REFERRED TO IN CLAUSE (A) OR (B) ABOVE.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS A PRO
RATA  UNDIVIDED  BENEFICIAL  INTEREST IN 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, AND CERTAIN
OTHER ASSETS.



<PAGE>
                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-GL I, CLASS G

Pass-Through Rate: As determined in accordance with the
Pooling Agreement.

First Distribution Date:                    Cut-Off Date:  August 11, 1997
September 15, 1997

Aggregate Initial                           Scheduled Final
Certificate Principal Amount of the         Distribution Date: July 2027
Class G Certificates:
$58,620,000

CUSIP:  36228CAU7                           Initial Certificate Principal
                                            Amount of this Certificate:
ISIN:  US-36228CAU7-1                       $58,620,000

Common Code:  7938837

No.:  1

     This  certifies  that CEDE & CO. is the  registered  owner of a  beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class G Certificates. The Trust Fund, described more fully below,
consists  primarily  of a pool of  Mortgage  Loans  secured  by  first  liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  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  Agreement and is bound thereby.  Also
issued under the Pooling  Agreement are the Class A-1,  Class A-2A,  Class A-2B,
Class A-2C,  Class A-2D,  Class X-1A,  Class X-1B,  Class X-2, Class B, Class C,
Class D,  Class E,  Class F,  Class H,  Class Q,  Class M, Class R, Class MR and
Class  LR   Certificates   (together   with  the  Class  G   Certificates,   the
"Certificates";  the Holders of Certificates  issued under the Pooling 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 August 11, 1997 (the "Pooling
Agreement"), by and among GS Mortgage Securities Corporation II, as Seller, GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
AMRESCO  Management,  Inc.,  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 Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in 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, and certain other assets.

     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 Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution on any Certificate),  on the second Business Day following the 11th
day of each  month,  commencing  on  September  15,  1997  (each  such  date,  a
"Distribution Date"), 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 G Certificates for such  Distribution  Date, all as
more fully described in the Pooling  Agreement.  Holders of this Certificate may
be entitled to Prepayment Premiums, as provided in the Pooling Agreement.

     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  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to each Class of Certificates is the calendar
month preceding the month in which such Distribution Date occurs.  Each Interest
Accrual Period with respect to each Class of Certificates  (other than the Class
A-1 Certificates) is assumed to consist of 30 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
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) 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,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  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) that is specified in
the notice to Certificateholders of such final distribution.

     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 Section 9.01 of the Pooling
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
Class R Certificateholders  all amounts distributable to the Holders thereof. 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
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 Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  and the  Montehiedra  Partner  Loans  as from  time to time are
subject to the Pooling  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage  Loans and the  Montehiedra  Partner Loans due after the Cut-Off
Date; (iii) any REO Property;  (iv) all revenues  received in respect of any REO
Property;  (v) any  property  acquired  on  behalf  of the  Trust  Fund  through
foreclosure on the Montehiedra  Pledged  Collateral;  (vi) the Master 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  Agreement and
any proceeds thereof; (vii) any Assignments of Leases, Rents and Profits and any
security  agreements;  (viii) any indemnities or guaranties  given as additional
security for any Mortgage  Loans and the  Montehiedra  Partner  Loans;  (ix) all
assets deposited in the Lock-Box Accounts, Escrow Accounts, Reserve Accounts (to
the  extent  such  assets in such  accounts  are not  assets  of the  respective
Borrowers),  the  Collection  Account,  the  Class  M  Collection  Account,  the
Lower-Tier  Distribution  Account,  the Middle-Tier  Distribution  Account,  the
Upper-Tier  Distribution  Account, the Excess Interest Distribution Account, the
Interest  Reserve  Account,  the  Class  Q  Distribution  Account,  the  Class M
Distribution Account and any REO Account including  reinvestment income thereon;
(x) any environmental indemnity agreements relating to the Mortgaged Properties;
(xi) the rights and remedies under the Loan Sale  Agreement;  (xii) the proceeds
of any of the  foregoing  (other  than any  interest  earned on  deposits in the
Lock-Box Accounts, Escrow Accounts, and any Reserve Accounts, to the extent such
interest  belongs  to the  related  Borrower);  (xiii) the  Montehiedra  Partner
Guarantee;  and (xiv) all of the mortgagee's right, title and interest under any
Interest Rate Cap Agreement.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling 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 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 applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
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 Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Seller, the Master 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  Seller,  the Master  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 any  notice or
knowledge to the contrary.

     No fee or service  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  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. 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.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Seller,  the Master 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 the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier  REMIC, the Middle-Tier  REMIC, and Lower-Tier REMIC as a
REMIC,  or to prevent the imposition of any material state or local taxes;  (iv)
to amend or supplement any provisions in either of such agreements to the extent
necessary or desirable to maintain the rating or ratings assigned to each of the
Classes of  Certificates  by each Rating Agency;  (v) to amend or supplement any
provisions in either of such agreements  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 as evidenced by 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 (vi) to make any other provisions with respect to matters
or  questions  arising  under  the  Pooling   Agreement,   which  shall  not  be
inconsistent with the provisions of the Pooling 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.

     Further, the Seller, the Master 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 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 three separate REMICs or of the Grantor
Trust as a  grantor  trust,  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.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the  Seller,  the Master  Servicer,  the Special  Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  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
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 the Pooling Agreement, without the consent of all
                the  Holders of all  Certificates  representing  all  Percentage
                Interests of the Class or Classes affected thereby;

        (iii)   alter the Servicing  Standard or the  obligations  of the Master
                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 of the Pooling  Agreement which relates to the
                amendment thereof, without the consent of all the Holders of all
                Certificates  representing all Percentage Interests of the Class
                or Classes affected thereby.

     The Seller may effect an early termination of the Trust Fund, upon not less
than 30 days' prior notice given to the Trustee and Master  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 and the  Montehiedra  Partner
Loans then included in the Trust Fund,  and all property  acquired in respect of
any Mortgage Loan or the Montehiedra Partner Loans, 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 and the Montehiedra Partner Loans,  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 Master  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 or the Montehiedra Partner Loans
                        (including  for this  purpose any  Mortgage  Loan or the
                        Montehiedra  Partner  Loans  as to  which  title  to the
                        related  Mortgaged  Property  has been  acquired) at the
                        Mortgage  Rate  (plus the  Excess  Rate,  to the  extent
                        applicable) or the MPL Interest Rate, as applicable,  to
                        the last day of the Interest  Accrual  Period  preceding
                        such Distribution Date;

                (D)     the aggregate amount of unreimbursed  Property Advances,
                        and   unpaid   Servicing   Fees,    Special    Servicing
                        Compensation,  Trustee Fees and Trust Fund expenses,  in
                        each case to the  extent  permitted  under  the  Pooling
                        Agreement with interest on all unreimbursed  Advances at
                        the Advance Rate; and

        (ii)    the  aggregate  fair market value of the Mortgage  Loans and the
                Montehiedra  Partner Loans,  and all other property  acquired in
                respect of any Mortgage Loan or the Montehiedra Partner Loans in
                the  Trust  Fund,  on the last day of the month  preceding  such
                Distribution  Date, as determined  by an  Independent  appraiser
                acceptable to the Master  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 related Mortgage Rates or the MPL Interest Rate.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Seller,  or the Seller and the Master  Servicer,  respectively,  through the
Trustee of its intention to do so in writing at least 30 days prior to the Early
Termination  Notice Date and  neither the Seller nor the Master  Servicer as the
case may be,  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 Section  9.01(c)  of the  Pooling
Agreement 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 Section 9.01(c) of the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special  Servicer,  the Seller,  the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  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 of the Pooling Agreement.

     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 Agreement or be valid for any purpose.



<PAGE>




     IN WITNESS  WHEREOF,  the Trustee has caused this Class G Certificate to be
duly executed.

Dated: August 14, 1997

                                LASALLE  NATIONAL  BANK,  not in its  individual
                                capacity but solely as Trustee

                                By: ______________________________
                                    Authorized Officer




                          Certificate of Authentication

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

     This  is  one  of the  Class  G  Certificates  referred  to in the  Pooling
Agreement.

Dated: August 14, 1997

                                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 G 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 G
Certificate of the entire Percentage Interest  represented by the within Class G
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  G
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 being 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

                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-GL I, CLASS H

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 INTEREST IN OR OBLIGATION OF THE SELLER,
THE MASTER  SERVICER,  THE TRUSTEE,  THE FISCAL AGENT, THE UNDERWRITER 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  PRINCIPAL  AMOUNT  OF THIS
CERTIFICATE  AT ANY TIME  MAY BE LESS  THAN THE  INITIAL  CERTIFICATE  PRINCIPAL
AMOUNT SET FORTH BELOW.

THIS CLASS H CERTIFICATE IS SUBORDINATE TO CERTAIN OTHER CLASSES OF CERTIFICATES
TO THE EXTENT SET FORTH IN THE POOLING AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR ANY STATE SECURITIES LAW. THE
HOLDER HEREOF, BY PURCHASING THIS CERTIFICATE,  AGREES THAT THIS CERTIFICATE MAY
BE REOFFERED,  RESOLD,  PLEDGED OR OTHERWISE TRANSFERRED ONLY (A)(1) PURSUANT TO
RULE 144A UNDER THE SECURITIES ACT TO AN INSTITUTIONAL  INVESTOR THAT THE HOLDER
REASONABLY  BELIEVES IS A QUALIFIED  INSTITUTIONAL  BUYER, WITHIN THE MEANING OF
RULE 144A (A "QIB"),  WHOM THE HOLDER HAS  INFORMED  THAT THE  REOFFER,  RESALE,
PLEDGE OR OTHER  TRANSFER  IS BEING MADE IN  RELIANCE  ON RULE  144A,  (2) TO AN
INSTITUTIONAL  INVESTOR  THAT  IS,  OR ALL  THE  EQUITY  OWNERS  OF  WHICH  ARE,
INSTITUTIONAL   "ACCREDITED   INVESTORS"   AS  SUCH  TERM  IS  DEFINED  IN  RULE
501(A)(1),(2),(3) OR (7) OF REGULATION D UNDER THE SECURITIES ACT PURSUANT TO AN
EXEMPTION  FROM  REGISTRATION  PROVIDED BY RULE 144 (IF  AVAILABLE) OR (3) BY AN
INITIAL INVESTOR THAT IS A QIB, TO AN INSTITUTIONAL  ACCREDITED INVESTOR AND (B)
IN  ACCORDANCE  WITH ANY OTHER  APPLICABLE  SECURITIES  LAWS OF ANY STATE OF THE
UNITED STATES.

THIS  CERTIFICATE OR ANY INTEREST HEREIN 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"),  OR
SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR A
GOVERNMENTAL  PLAN (AS DEFINED IN SECTION 3(32) OF ERISA) THAT IS 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 (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 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 BE EXEMPT FROM THE
PROHIBITED  TRANSACTION  PROVISIONS  OF ERISA AND SECTION 4975 OF THE CODE UNDER
PROHIBITED  TRANSACTION  CLASS EXEMPTION 95-60.  EACH PROSPECTIVE  TRANSFEREE OF
THIS  CERTIFICATE  WILL BE REQUIRED TO DELIVER TO THE  SELLER,  THE  CERTIFICATE
REGISTRAR AND THE TRUSTEE,  (I) A  REPRESENTATION  LETTER,  SUBSTANTIALLY IN THE
FORM OF EXHIBIT D-2 TO THE POOLING AND SERVICING  AGREEMENT  REFERRED TO HEREIN,
STATING THAT SUCH  PROSPECTIVE  TRANSFEREE IS NOT A PERSON REFERRED TO IN CLAUSE
(A) OR (B)  ABOVE,  OR (II) AN  OPINION  OF  COUNSEL  WHICH  ESTABLISHES  TO THE
SATISFACTION OF THE SELLER,  THE CERTIFICATE  REGISTRAR AND THE TRUSTEE THAT THE
PURCHASE  AND HOLDING OF THIS  CERTIFICATE  WILL NOT RESULT IN THE ASSETS OF THE
TRUST FUND BEING  DEEMED TO BE "PLAN  ASSETS"  AND  SUBJECT TO TITLE I OF ERISA,
SECTION  4975 OF THE CODE OR SIMILAR  LAW,  WILL NOT  CONSTITUTE  OR RESULT IN A
PROHIBITED  TRANSACTION  WITHIN THE MEANING OF ERISA OR SECTION 4975 OF THE CODE
OR A MATERIALLY SIMILAR CHARACTERIZATION UNDER SIMILAR LAW, AND WILL NOT SUBJECT
THE MASTER  SERVICER,  THE  SPECIAL  SERVICER,  THE  SELLER,  THE TRUSTEE OR THE
CERTIFICATE  REGISTRAR TO ANY OBLIGATION OR LIABILITY (INCLUDING  OBLIGATIONS OR
LIABILITIES UNDER ERISA, SECTION 4975 OF THE CODE OR SIMILAR LAW) IN ADDITION TO
THOSE SET FORTH IN THE POOLING AND SERVICING AGREEMENT, WHICH OPINION OF COUNSEL
SHALL NOT BE AN EXPENSE OF THE TRUSTEE, THE TRUST FUND, THE MASTER SERVICER, THE
SPECIAL SERVICER,  THE CERTIFICATE REGISTRAR OR THE SELLER. EACH TRANSFEREE OF A
BENEFICIAL  INTEREST HEREIN SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON
REFERRED TO IN CLAUSE (A) OR (B) ABOVE.

SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS A PRO
RATA  UNDIVIDED  BENEFICIAL  INTEREST IN 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, AND CERTAIN
OTHER ASSETS.



<PAGE>
                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-GL I, CLASS H

Pass-Through Rate: As determined in accordance with the
Pooling Agreement.

First Distribution Date:                   Cut-Off Date:  August 11, 1997
September 15, 1997

Aggregate Initial                          Scheduled Final
Certificate Principal Amount of the        Distribution Date: July 2027
Class H Certificates:
$34,208,999

CUSIP:  36228CAW3                          Initial Certificate Principal
                                           Amount of this Certificate:
                                           $34,208,999

No.:  1

     This  certifies  that CEDE & CO. is the  registered  owner of a  beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class H Certificates. The Trust Fund, described more fully below,
consists  primarily  of a pool of  Mortgage  Loans  secured  by  first  liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  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  Agreement and is bound thereby.  Also
issued under the Pooling  Agreement are the Class A-1,  Class A-2A,  Class A-2B,
Class A-2C,  Class A-2D,  Class X-1A,  Class X-1B,  Class X-2, Class B, Class C,
Class D,  Class E,  Class F,  Class G,  Class Q,  Class M, Class R, Class MR and
Class  LR   Certificates   (together   with  the  Class  H   Certificates,   the
"Certificates";  the Holders of Certificates  issued under the Pooling 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 August 11, 1997 (the "Pooling
Agreement"), by and among GS Mortgage Securities Corporation II, as Seller, GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
AMRESCO  Management,  Inc.,  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 Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in 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, and certain other assets.

     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 Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution on any Certificate),  on the second Business Day following the 11th
day of each  month,  commencing  on  September  15,  1997  (each  such  date,  a
"Distribution Date"), 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 H Certificates for such  Distribution  Date, all as
more fully described in the Pooling  Agreement.  Holders of this Certificate may
be entitled to Prepayment Premiums, as provided in the Pooling Agreement.

     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  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to each Class of Certificates is the calendar
month preceding the month in which such Distribution Date occurs.  Each Interest
Accrual Period with respect to each Class of Certificates  (other than the Class
A-1 Certificates) is assumed to consist of 30 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
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) 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,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  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) that is specified in
the notice to Certificateholders of such final distribution.

     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 Section 9.01 of the Pooling
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
Class R Certificateholders  all amounts distributable to the Holders thereof. 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
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 Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  and the  Montehiedra  Partner  Loans  as from  time to time are
subject to the Pooling  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage  Loans and the  Montehiedra  Partner Loans due after the Cut-Off
Date; (iii) any REO Property;  (iv) all revenues  received in respect of any REO
Property;  (v) any  property  acquired  on  behalf  of the  Trust  Fund  through
foreclosure on the Montehiedra  Pledged  Collateral;  (vi) the Master 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  Agreement and
any proceeds thereof; (vii) any Assignments of Leases, Rents and Profits and any
security  agreements;  (viii) any indemnities or guaranties  given as additional
security for any Mortgage  Loans and the  Montehiedra  Partner  Loans;  (ix) all
assets deposited in the Lock-Box Accounts, Escrow Accounts, Reserve Accounts (to
the  extent  such  assets in such  accounts  are not  assets  of the  respective
Borrowers),  the  Collection  Account,  the  Class  M  Collection  Account,  the
Lower-Tier  Distribution  Account,  the Middle-Tier  Distribution  Account,  the
Upper-Tier  Distribution  Account, the Excess Interest Distribution Account, the
Interest  Reserve  Account,  the  Class  Q  Distribution  Account,  the  Class M
Distribution Account and any REO Account including  reinvestment income thereon;
(x) any environmental indemnity agreements relating to the Mortgaged Properties;
(xi) the rights and remedies under the Loan Sale  Agreement;  (xii) the proceeds
of any of the  foregoing  (other  than any  interest  earned on  deposits in the
Lock-Box Accounts, Escrow Accounts, and any Reserve Accounts, to the extent such
interest  belongs  to the  related  Borrower);  (xiii) the  Montehiedra  Partner
Guarantee;  and (xiv) all of the mortgagee's right, title and interest under any
Interest Rate Cap Agreement.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling 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 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 applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
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 Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Seller, the Master 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  Seller,  the Master  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 any  notice or
knowledge to the contrary.

     No fee or service  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  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. 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.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Seller,  the Master 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 the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier  REMIC, the Middle-Tier  REMIC, and Lower-Tier REMIC as a
REMIC,  or to prevent the imposition of any material state or local taxes;  (iv)
to amend or supplement any provisions in either of such agreements to the extent
necessary or desirable to maintain the rating or ratings assigned to each of the
Classes of  Certificates  by each Rating Agency;  (v) to amend or supplement any
provisions in either of such agreements  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 as evidenced by 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 (vi) to make any other provisions with respect to matters
or  questions  arising  under  the  Pooling   Agreement,   which  shall  not  be
inconsistent with the provisions of the Pooling 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.

     Further, the Seller, the Master 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 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 three separate REMICs or of the Grantor
Trust as a  grantor  trust,  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.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the  Seller,  the Master  Servicer,  the Special  Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  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
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 the Pooling Agreement, without the consent of all
                the  Holders of all  Certificates  representing  all  Percentage
                Interests of the Class or Classes affected thereby;

        (iii)   alter the Servicing  Standard or the  obligations  of the Master
                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 of the Pooling  Agreement which relates to the
                amendment thereof, without the consent of all the Holders of all
                Certificates  representing all Percentage Interests of the Class
                or Classes affected thereby.

     The Seller may effect an early termination of the Trust Fund, upon not less
than 30 days' prior notice given to the Trustee and Master  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 and the  Montehiedra  Partner
Loans then included in the Trust Fund,  and all property  acquired in respect of
any Mortgage Loan or the Montehiedra Partner Loans, 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 and the Montehiedra Partner Loans,  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 Master  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 or the Montehiedra Partner Loans
                        (including  for this  purpose any  Mortgage  Loan or the
                        Montehiedra  Partner  Loans  as to  which  title  to the
                        related  Mortgaged   Property  or  Montehiedra   Pledged
                        Collateral has been acquired) at the Mortgage Rate (plus
                        the Excess Rate,  to the extent  applicable)  or the MPL
                        Interest  Rate,  as  applicable,  to the last day of the
                        Interest  Accrual  Period  preceding  such  Distribution
                        Date;

                (D)     the aggregate amount of unreimbursed  Property Advances,
                        and   unpaid   Servicing   Fees,    Special    Servicing
                        Compensation,  Trustee Fees and Trust Fund expenses,  in
                        each case to the  extent  permitted  under  the  Pooling
                        Agreement with interest on all unreimbursed  Advances at
                        the Advance Rate; and

        (ii)    the  aggregate  fair market value of the Mortgage  Loans and the
                Montehiedra  Partner Loans,  and all other property  acquired in
                respect of any Mortgage Loan or the Montehiedra Partner Loans in
                the  Trust  Fund,  on the last day of the month  preceding  such
                Distribution  Date, as determined  by an  Independent  appraiser
                acceptable to the Master  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 related Mortgage Rates or the MPL Interest Rate.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Seller,  or the Seller and the Master  Servicer,  respectively,  through the
Trustee of its intention to do so in writing at least 30 days prior to the Early
Termination  Notice Date and  neither the Seller nor the Master  Servicer as the
case may be,  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 Section  9.01(c)  of the  Pooling
Agreement 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 Section 9.01(c) of the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special  Servicer,  the Seller,  the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  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 of the Pooling Agreement.

     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 Agreement or be valid for any purpose.



<PAGE>




     IN WITNESS  WHEREOF,  the Trustee has caused this Class H Certificate to be
duly executed.

Dated: August 14, 1997

                                LASALLE  NATIONAL  BANK,  not in its  individual
                                capacity but solely as Trustee

                                By: ______________________________
                                    Authorized Officer




                          Certificate of Authentication

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

     This  is  one  of the  Class  H  Certificates  referred  to in the  Pooling
Agreement.

Dated: August 14, 1997

                                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 H 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 H
Certificate of the entire Percentage Interest  represented by the within Class H
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  H
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 being 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

                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-GL I, CLASS M

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 INTEREST IN OR OBLIGATION OF THE SELLER,
THE MASTER  SERVICER,  THE TRUSTEE,  THE FISCAL AGENT, THE UNDERWRITER 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 SECURITIES
ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR ANY STATE SECURITIES LAW. THE
HOLDER HEREOF, BY PURCHASING THIS CERTIFICATE,  AGREES THAT THIS CERTIFICATE MAY
BE REOFFERED,  RESOLD,  PLEDGED OR OTHERWISE TRANSFERRED ONLY (A)(1) PURSUANT TO
RULE 144A UNDER THE SECURITIES ACT TO AN INSTITUTIONAL  INVESTOR THAT THE HOLDER
REASONABLY  BELIEVES IS A QUALIFIED  INSTITUTIONAL  BUYER, WITHIN THE MEANING OF
RULE 144A (A "QIB"),  WHOM THE HOLDER HAS  INFORMED  THAT THE  REOFFER,  RESALE,
PLEDGE OR OTHER  TRANSFER  IS BEING MADE IN  RELIANCE  ON RULE  144A,  (2) TO AN
INSTITUTIONAL  INVESTOR  THAT  IS,  OR ALL  THE  EQUITY  OWNERS  OF  WHICH  ARE,
INSTITUTIONAL   "ACCREDITED   INVESTORS"   AS  SUCH  TERM  IS  DEFINED  IN  RULE
501(A)(1),(2),(3) OR (7) OF REGULATION D UNDER THE SECURITIES ACT PURSUANT TO AN
EXEMPTION  FROM  REGISTRATION  PROVIDED BY RULE 144 (IF  AVAILABLE) OR (3) BY AN
INITIAL INVESTOR THAT IS A QIB, TO AN INSTITUTIONAL  ACCREDITED INVESTOR AND (B)
IN  ACCORDANCE  WITH ANY OTHER  APPLICABLE  SECURITIES  LAWS OF ANY STATE OF THE
UNITED STATES.  THIS  CERTIFICATE OR ANY INTEREST HEREIN 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"),  OR SECTION  4975 OF THE INTERNAL  REVENUE CODE OF 1986,  AS
AMENDED (THE  "CODE"),  OR A  GOVERNMENTAL  PLAN (AS DEFINED IN SECTION 3(32) OF
ERISA) THAT IS 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 (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
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 BE EXEMPT FROM THE PROHIBITED  TRANSACTION PROVISIONS OF ERISA AND
SECTION 4975 OF THE CODE UNDER  PROHIBITED  TRANSACTION  CLASS EXEMPTION  95-60.
EACH  PROSPECTIVE  TRANSFEREE OF THIS CERTIFICATE WILL BE REQUIRED TO DELIVER TO
THE SELLER,  THE  CERTIFICATE  REGISTRAR AND THE TRUSTEE,  (I) A  REPRESENTATION
LETTER,  SUBSTANTIALLY  IN THE FORM OF EXHIBIT D-2 TO THE POOLING AND  SERVICING
AGREEMENT REFERRED TO HEREIN,  STATING THAT SUCH PROSPECTIVE TRANSFEREE IS NOT A
PERSON  REFERRED  TO IN CLAUSE (A) OR (B)  ABOVE,  OR (II) AN OPINION OF COUNSEL
WHICH ESTABLISHES TO THE SATISFACTION OF THE SELLER,  THE CERTIFICATE  REGISTRAR
AND THE  TRUSTEE  THAT THE  PURCHASE  AND HOLDING OF THIS  CERTIFICATE  WILL NOT
RESULT IN THE  ASSETS OF THE TRUST  FUND BEING  DEEMED TO BE "PLAN  ASSETS"  AND
SUBJECT TO TITLE I OF ERISA,  SECTION 4975 OF THE CODE OR SIMILAR LAW,  WILL NOT
CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION WITHIN THE MEANING OF ERISA OR
SECTION 4975 OF THE CODE OR A MATERIALLY SIMILAR  CHARACTERIZATION UNDER SIMILAR
LAW, AND WILL NOT SUBJECT THE MASTER SERVICER, THE SPECIAL SERVICER, THE SELLER,
THE  TRUSTEE  OR THE  CERTIFICATE  REGISTRAR  TO  ANY  OBLIGATION  OR  LIABILITY
(INCLUDING  OBLIGATIONS OR LIABILITIES UNDER ERISA,  SECTION 4975 OF THE CODE OR
SIMILAR  LAW) IN  ADDITION  TO THOSE  SET  FORTH IN THE  POOLING  AND  SERVICING
AGREEMENT,  WHICH OPINION OF COUNSEL SHALL NOT BE AN EXPENSE OF THE TRUSTEE, THE
TRUST FUND, THE MASTER SERVICER, THE SPECIAL SERVICER, THE CERTIFICATE REGISTRAR
OR THE SELLER.  EACH TRANSFEREE OF A BENEFICIAL  INTEREST HEREIN SHALL BE DEEMED
TO REPRESENT THAT IT IS NOT A PERSON REFERRED TO IN CLAUSE (A) OR (B) ABOVE.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS AS PROVIDED IN THE POOLING AGREEMENT REFERRED TO BELOW.



<PAGE>
                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-GL I, CLASS M

Pass-Through Rate:  8.1865%

First Distribution Date:                    Cut-Off Date:  August 12, 1997
September 16, 1997

Aggregate Initial                           Scheduled Final
Certificate Principal Amount of the         Distribution Date: May 2009
Class M Certificates:
$10,276,354

CUSIP:  36228CAV5                           Initial Certificate Principal
                                            Amount of this Certificate:
                                            $10,276,354

No.:  1

     This  certifies  that CEDE & CO. is the  registered  owner of a  beneficial
ownership  interest  in  certain  assets  of  the  Trust  Fund,   including  the
distributions  to be made with respect to the Class M Certificates.  The Class M
Certificateholder's  interest in the Trust  Fund,  described  more fully  below,
consists primarily of the Montehiedra  Partner Loans and the collateral securing
such loans. The Holder of this Certificate,  by virtue of the acceptance hereof,
assents to the terms,  provisions  and  conditions of the Pooling  Agreement (as
defined below) and is bound thereby. Also issued under the Pooling Agreement are
the Class A-1, Class A-2A, Class A-2B, Class A-2C, Class A-2D, Class X-1A, Class
X-1B,  Class X-2, Class B, Class C, Class D, Class E, Class F, Class G, Class H,
Class Q, Class R, Class MR and Class LR Certificates  (together with the Class M
Certificates,  the "Certificates";  the Holders of Certificates issued under the
Pooling 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 August 11, 1997 (the "Pooling
Agreement"), by and among GS Mortgage Securities Corporation II, as Seller, GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
AMRESCO  Management,  Inc.,  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 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 Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution on any Certificate),  on the second Business Day following the 12th
day of each month (or, if the 12th day is not a Business Day, the third Business
Day  immediately  following the 12th day of the month),  commencing on September
16, 1997 (each such date, a  "Distribution  Date"),  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 M Certificates for
such Distribution Date, all as more fully described in the Pooling Agreement.

     Interest accrued on this Certificate during an Interest Accrual Period will
be payable  on the  related  Distribution  Date to the  extent  provided  in the
Pooling   Agreement.   The  "Interest   Accrual  Period"  with  respect  to  any
Distribution Date and with respect to each Class of Certificates is the calendar
month preceding 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
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) 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,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  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) that is specified in
the notice to Certificateholders of such final distribution.

     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 Section 9.01 of the Pooling
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
Class R Certificateholders  all amounts distributable to the Holders thereof. 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
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections and recoveries in respect of the Montehiedra Partner Loans,
as more specifically set forth herein and in the Pooling Agreement.

     As  provided  in the  Pooling  Agreement,  the  interests  of the  Class  M
Certificateholders  in the Trust  Fund  consists  solely of (i) the  Montehiedra
Partner  Loans as from time to time are subject to the Pooling  Agreement;  (ii)
all  scheduled  or  unscheduled  payments  on or  collections  in respect of the
Montehiedra  Partner Loans due after the Cut-Off Date;  (iii) any indemnities or
guaranties given as additional  security for the Montehiedra Partner Loans; (iv)
all assets deposited in the Class M Collection  Account and Class M Distribution
Account including  reinvestment  income thereon;  (v) the proceeds of any of the
foregoing; and (vi) the Montehiedra Partner Guarantee.

     Pursuant to the Pooling Agreement, in the event that the Master Servicer or
the  Trustee is unsure,  in its good faith  business  judgment,  as to whether a
reimbursable  expense  with  respect  to the  Montehiedra  Partner  Loans  would
ultimately be recoverable from collections on the Montehiedra Partner Loans, the
Master  Servicer  or the  Trustee,  as the  case may be,  will not be  obligated
pursuant to the terms of the Pooling  Agreement to expend such funds unless 100%
of the  Percentage  Interests  in the Class M  Certificates  direct  the  Master
Servicer  or the  Trustee  to incur  such  expense.  If  Holders  of 100% of the
Percentage  Interests in the Class M Certificates  so direct the Master Servicer
or the Trustee, the Class M Certificateholders will be deemed to have agreed to,
and will be required to indemnify  the Master  Servicer or the  Trustee,  as the
case may be, with  respect to the  reasonable  out-of-pocket  costs and expenses
incurred by the Master  Servicer or the  Trustee,  as the case may be, in taking
the related actions (including interest thereon at the Advance Rate).

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling 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 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 applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
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 Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Seller, the Master 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  Seller,  the Master  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 any  notice or
knowledge to the contrary.

     No fee or service  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  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. 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.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Seller,  the Master 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 the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier  REMIC, the Middle-Tier  REMIC, and Lower-Tier REMIC as a
REMIC,  or to prevent the imposition of any material state or local taxes;  (iv)
to amend or supplement any provisions in either of such agreements to the extent
necessary or desirable to maintain the rating or ratings assigned to each of the
Classes of  Certificates  by each Rating Agency;  (v) to amend or supplement any
provisions in either of such agreements  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 as evidenced by 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 (vi) to make any other provisions with respect to matters
or  questions  arising  under  the  Pooling   Agreement,   which  shall  not  be
inconsistent with the provisions of the Pooling 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.

     Further, the Seller, the Master 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 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 three separate REMICs or of the Grantor
Trust as a  grantor  trust,  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.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the  Seller,  the Master  Servicer,  the Special  Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  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
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 the Pooling Agreement, without the consent of all
                the  Holders of all  Certificates  representing  all  Percentage
                Interests of the Class or Classes affected thereby;

        (iii)   alter the Servicing  Standard or the  obligations  of the Master
                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 of the Pooling  Agreement which relates to the
                amendment thereof, without the consent of all the Holders of all
                Certificates  representing all Percentage Interests of the Class
                or Classes affected thereby.

     The Seller may effect an early termination of the Trust Fund, upon not less
than 30 days' prior notice given to the Trustee and Master  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 and the  Montehiedra  Partner
Loans then included in the Trust Fund,  and all property  acquired in respect of
any Mortgage Loan or the Montehiedra Partner Loans, 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 and the Montehiedra Partner Loans,  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 Master  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 or the Montehiedra Partner Loans
                        (including  for this  purpose any  Mortgage  Loan or the
                        Montehiedra  Partner  Loans  as to  which  title  to the
                        related  Mortgaged   Property  or  Montehiedra   Pledged
                        Collateral has been acquired) at the Mortgage Rate (plus
                        the Excess Rate,  to the extent  applicable)  or the MPL
                        Interest  Rate,  as  applicable,  to the last day of the
                        Interest  Accrual  Period  preceding  such  Distribution
                        Date;

                (D)     the aggregate amount of unreimbursed  Property Advances,
                        and   unpaid   Servicing   Fees,    Special    Servicing
                        Compensation,  Trustee Fees and Trust Fund expenses,  in
                        each case to the  extent  permitted  under  the  Pooling
                        Agreement with interest on all unreimbursed  Advances at
                        the Advance Rate; and

        (ii)    the  aggregate  fair market value of the Mortgage  Loans and the
                Montehiedra  Partner Loans,  and all other property  acquired in
                respect of any Mortgage Loan or the Montehiedra Partner Loans in
                the  Trust  Fund,  on the last day of the month  preceding  such
                Distribution  Date, as determined  by an  Independent  appraiser
                acceptable to the Master  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 related Mortgage Rates or the MPL Interest Rate.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Seller,  or the Seller and the Master  Servicer,  respectively,  through the
Trustee of its intention to do so in writing at least 30 days prior to the Early
Termination  Notice Date and  neither the Seller nor the Master  Servicer as the
case may be,  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 Section  9.01(c)  of the  Pooling
Agreement 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 Section 9.01(c) of the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special  Servicer,  the Seller,  the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  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 of the Pooling Agreement.

     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 Agreement or be valid for any purpose.



<PAGE>




     IN WITNESS  WHEREOF,  the Trustee has caused this Class M Certificate to be
duly executed.

Dated: August 14, 1997

                                LASALLE  NATIONAL  BANK,  not in its  individual
                                capacity but solely as Trustee

                                By: ______________________________
                                    Authorized Officer




                          Certificate of Authentication

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

     This  is  one  of the  Class  M  Certificates  referred  to in the  Pooling
Agreement.

Dated: August 14, 1997

                                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 M 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 M
Certificate of the entire Percentage Interest  represented by the within Class M
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  M
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 being 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

                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-GL I, CLASS Q

THIS  CERTIFICATE DOES NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE SELLER,
THE MASTER  SERVICER,  THE TRUSTEE,  THE FISCAL AGENT, THE UNDERWRITER 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 SECURITIES
ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR ANY STATE SECURITIES LAW. THE
HOLDER HEREOF, BY PURCHASING THIS CERTIFICATE,  AGREES THAT THIS CERTIFICATE MAY
BE REOFFERED,  RESOLD,  PLEDGED OR OTHERWISE TRANSFERRED ONLY (A)(1) PURSUANT TO
RULE 144A UNDER THE SECURITIES ACT TO AN INSTITUTIONAL  INVESTOR THAT THE HOLDER
REASONABLY  BELIEVES IS A QUALIFIED  INSTITUTIONAL  BUYER, WITHIN THE MEANING OF
RULE 144A (A "QIB"),  WHOM THE HOLDER HAS  INFORMED  THAT THE  REOFFER,  RESALE,
PLEDGE OR OTHER  TRANSFER  IS BEING MADE IN  RELIANCE  ON RULE  144A,  (2) TO AN
INSTITUTIONAL  INVESTOR  THAT  IS,  OR ALL  THE  EQUITY  OWNERS  OF  WHICH  ARE,
INSTITUTIONAL   "ACCREDITED   INVESTORS"   AS  SUCH  TERM  IS  DEFINED  IN  RULE
501(A)(1),(2),(3) OR (7) OF REGULATION D UNDER THE SECURITIES ACT PURSUANT TO AN
EXEMPTION  FROM  REGISTRATION  PROVIDED BY RULE 144 (IF  AVAILABLE) OR (3) BY AN
INITIAL INVESTOR THAT IS A QIB, TO AN INSTITUTIONAL  ACCREDITED INVESTOR AND (B)
IN  ACCORDANCE  WITH ANY OTHER  APPLICABLE  SECURITIES  LAWS OF ANY STATE OF THE
UNITED STATES.

THIS  CERTIFICATE OR ANY INTEREST HEREIN 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"),  OR
SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR A
GOVERNMENTAL  PLAN (AS DEFINED IN SECTION 3(32) OF ERISA) THAT IS 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 (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 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. EACH PROSPECTIVE TRANSFEREE OF THIS CERTIFICATE WILL BE
REQUIRED TO DELIVER TO THE SELLER,  THE  CERTIFICATE  REGISTRAR AND THE TRUSTEE,
(I) A  REPRESENTATION  LETTER,  SUBSTANTIALLY  IN THE FORM OF EXHIBIT D-2 TO THE
POOLING AGREEMENT REFERRED TO HEREIN,  STATING THAT SUCH PROSPECTIVE  TRANSFEREE
IS NOT A PERSON  REFERRED  TO IN CLAUSE (A) OR (B) ABOVE,  OR (II) AN OPINION OF
COUNSEL WHICH  ESTABLISHES TO THE  SATISFACTION  OF THE SELLER,  THE CERTIFICATE
REGISTRAR AND THE TRUSTEE THAT THE PURCHASE AND HOLDING OF THIS CERTIFICATE WILL
NOT RESULT IN THE ASSETS OF THE TRUST FUND BEING DEEMED TO BE "PLAN  ASSETS" AND
SUBJECT TO TITLE I OF ERISA OR SECTION 4975 OF THE CODE OR SIMILAR LAW, WILL NOT
CONSTITUTE  OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF ERISA,
SECTION 4975 OF THE CODE OR A MATERIALLY SIMILAR  CHARACTERIZATION UNDER SIMILAR
LAW, AND WILL NOT SUBJECT THE MASTER SERVICER, THE SPECIAL SERVICER, THE SELLER,
THE  TRUSTEE  OR THE  CERTIFICATE  REGISTRAR  TO  ANY  OBLIGATION  OR  LIABILITY
(INCLUDING  OBLIGATIONS OR LIABILITIES UNDER ERISA,  SECTION 4975 OF THE CODE OR
SIMILAR  LAW) IN  ADDITION TO THOSE SET FORTH IN THE  POOLING  AGREEMENT,  WHICH
OPINION OF COUNSEL SHALL NOT BE AN EXPENSE OF THE TRUSTEE,  THE TRUST FUND,  THE
MASTER SERVICER,  THE SPECIAL SERVICER, THE CERTIFICATE REGISTRAR OR THE SELLER.
EACH  TRANSFEREE  OF A BENEFICIAL  INTEREST  HEREIN SHALL BE DEEMED TO REPRESENT
THAT IT IS NOT A PERSON REFERRED TO IN CLAUSE (A) OR (B) ABOVE.



<PAGE>


                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-GL I, CLASS Q

Percentage Interest: 100%                      Cut-Off Date:  August 11, 1997

No.:  1

     This  certifies  that Goldman,  Sachs & Co. is the  registered  owner of an
interest in a Trust Fund, including the distributions to be made with respect to
the Class Q Certificates.  The Trust Fund, described more fully below,  consists
primarily  of a pool of  Mortgage  Loans  secured by first  liens on  commercial
properties and held in trust by the Trustee and serviced by the Master Servicer.
The Trust Fund was created, and the Mortgage Loans are to be serviced,  pursuant
to the Pooling 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  Agreement  and is bound  thereby.  Also issued under the Pooling
Agreement are the Class A-1,  Class A-2A,  Class A-2B,  Class A-2C,  Class A-2D,
Class X-1A,  Class X-1B, Class X-2, Class B, Class C, Class D, Class E, Class F,
Class G, Class H, Class M, Class R, Class MR and Class LR Certificates (together
with the Class Q Certificates,  the "Certificates";  the Holders of Certificates
issued  under the  Pooling  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 August 11, 1997 (the "Pooling
Agreement"), by and among GS Mortgage Securities Corporation II, as Seller, GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
AMRESCO  Management,  Inc.,  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 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 Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution on any Certificate),  on the second Business Day following the 11th
day of each  month,  commencing  on  September  15,  1997  (each  such  date,  a
"Distribution Date"), 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 Net Default Interest then  distributable,  if
any,  allocable to the Class Q Certificates for such  Distribution  Date, all as
more fully described in the Pooling  Agreement.  Holders of this Certificate may
be entitled to Prepayment Premiums, as provided in the Pooling 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
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) 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,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  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) that is specified in
the notice to Certificateholders of such final distribution.

     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 Section 9.01 of the Pooling
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
Class R Certificateholders  all amounts distributable to the Holders thereof. 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
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 Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  and the  Montehiedra  Partner  Loans  as from  time to time are
subject to the Pooling  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage  Loans and the  Montehiedra  Partner Loans due after the Cut-Off
Date; (iii) any REO Property;  (iv) all revenues  received in respect of any REO
Property;  (v) any  property  acquired  on  behalf  of the  Trust  Fund  through
foreclosure on the Montehiedra  Pledged  Collateral;  (vi) the Master 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  Agreement and
any proceeds thereof; (vii) any Assignments of Leases, Rents and Profits and any
security  agreements;  (viii) any indemnities or guaranties  given as additional
security for any Mortgage  Loans and the  Montehiedra  Partner  Loans;  (ix) all
assets deposited in the Lock-Box Accounts, Escrow Accounts, Reserve Accounts (to
the  extent  such  assets in such  accounts  are not  assets  of the  respective
Borrowers),  the  Collection  Account,  the  Class  M  Collection  Account,  the
Lower-Tier  Distribution  Account,  the Middle-Tier  Distribution  Account,  the
Upper-Tier  Distribution  Account, the Excess Interest Distribution Account, the
Interest  Reserve  Account,  the  Class  Q  Distribution  Account,  the  Class M
Distribution Account and any REO Account including  reinvestment income thereon;
(x) any environmental indemnity agreements relating to the Mortgaged Properties;
(xi) the rights and remedies under the Loan Sale  Agreement;  (xii) the proceeds
of any of the  foregoing  (other  than any  interest  earned on  deposits in the
Lock-Box Accounts, Escrow Accounts, and any Reserve Accounts, to the extent such
interest  belongs  to the  related  Borrower);  (xiii) the  Montehiedra  Partner
Guarantee;  and (xiv) all of the mortgagee's right, title and interest under any
Interest Rate Cap Agreement.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling 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 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 applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
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 Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Seller, the Master 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  Seller,  the Master  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 any  notice or
knowledge to the contrary.

     No fee or service  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  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. 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.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Seller,  the Master 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 the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier  REMIC, the Middle-Tier  REMIC, and Lower-Tier REMIC as a
REMIC,  or to prevent the imposition of any material state or local taxes;  (iv)
to amend or supplement any provisions in either of such agreements to the extent
necessary or desirable to maintain the rating or ratings assigned to each of the
Classes of  Certificates  by each Rating Agency;  (v) to amend or supplement any
provisions in either of such agreements  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 as evidenced by 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 (vi) to make any other provisions with respect to matters
or  questions  arising  under  the  Pooling   Agreement,   which  shall  not  be
inconsistent with the provisions of the Pooling 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.

     Further, the Seller, the Master 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 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 three separate REMICs or of the Grantor
Trust as a  grantor  trust,  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.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the  Seller,  the Master  Servicer,  the Special  Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  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
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 the Pooling Agreement, without the consent of all
                the  Holders of all  Certificates  representing  all  Percentage
                Interests of the Class or Classes affected thereby;

        (iii)   alter the Servicing  Standard or the  obligations  of the Master
                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 of the Pooling  Agreement which relates to the
                amendment thereof, without the consent of all the Holders of all
                Certificates  representing all Percentage Interests of the Class
                or Classes affected thereby.

     The Seller may effect an early termination of the Trust Fund, upon not less
than 30 days' prior notice given to the Trustee and Master  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 and the  Montehiedra  Partner
Loans then included in the Trust Fund,  and all property  acquired in respect of
any Mortgage Loan or the Montehiedra Partner Loans, 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 and the Montehiedra Partner Loans,  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 Master  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 or the Montehiedra Partner Loans
                        (including  for this  purpose any  Mortgage  Loan or the
                        Montehiedra  Partner  Loans  as to  which  title  to the
                        related  Mortgaged   Property  or  Montehiedra   Pledged
                        Collateral has been acquired) at the Mortgage Rate (plus
                        the Excess Rate,  to the extent  applicable)  or the MPL
                        Interest  Rate,  as  applicable,  to the last day of the
                        Interest  Accrual  Period  preceding  such  Distribution
                        Date;

                (D)     the aggregate amount of unreimbursed  Property Advances,
                        and   unpaid   Servicing   Fees,    Special    Servicing
                        Compensation,  Trustee Fees and Trust Fund expenses,  in
                        each case to the  extent  permitted  under  the  Pooling
                        Agreement with interest on all unreimbursed  Advances at
                        the Advance Rate; and

        (ii)    the  aggregate  fair market value of the Mortgage  Loans and the
                Montehiedra  Partner Loans,  and all other property  acquired in
                respect of any Mortgage Loan or the Montehiedra Partner Loans in
                the  Trust  Fund,  on the last day of the month  preceding  such
                Distribution  Date, as determined  by an  Independent  appraiser
                acceptable to the Master  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 related Mortgage Rates or the MPL Interest Rate.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Seller,  or the Seller and the Master  Servicer,  respectively,  through the
Trustee of its intention to do so in writing at least 30 days prior to the Early
Termination  Notice Date and  neither the Seller nor the Master  Servicer as the
case may be,  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 Section  9.01(c)  of the  Pooling
Agreement 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 Section 9.01(c) of the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special  Servicer,  the Seller,  the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  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 of the Pooling Agreement.

     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 Agreement or be valid for any purpose.



<PAGE>




     IN WITNESS  WHEREOF,  the Trustee has caused this Class Q Certificate to be
duly executed.

Dated: August 14, 1997

                                LASALLE  NATIONAL  BANK,  not in its  individual
                                capacity but solely as Trustee

                                By:____________________________________________
                                   Authorized Officer



                          Certificate of Authentication

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

     This  is  one  of the  Class  Q  Certificates  referred  to in the  Pooling
Agreement.

Dated: August 14, 1997

                                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 Q 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 Q
Certificate of the entire Percentage Interest  represented by the within Class Q
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  Q
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 being 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

                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-GL I, CLASS R

THIS  CERTIFICATE DOES NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE SELLER,
THE MASTER  SERVICER,  THE TRUSTEE,  THE FISCAL AGENT, THE UNDERWRITER 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 SECURITIES
ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR ANY STATE SECURITIES LAW. THE
HOLDER HEREOF, BY PURCHASING THIS CERTIFICATE,  AGREES THAT THIS CERTIFICATE MAY
BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY (A) PURSUANT TO RULE
144A  UNDER THE  SECURITIES  ACT TO AN  INSTITUTIONAL  INVESTOR  THAT THE HOLDER
REASONABLY  BELIEVES IS A QUALIFIED  INSTITUTIONAL  BUYER, WITHIN THE MEANING OF
RULE 144A (A "QIB"),  WHOM THE HOLDER HAS  INFORMED  THAT THE  REOFFER,  RESALE,
PLEDGE OR OTHER  TRANSFER  IS BEING MADE IN  RELIANCE  ON RULE 144A,  AND (B) IN
ACCORDANCE WITH ANY OTHER APPLICABLE  SECURITIES LAWS OF ANY STATE OF THE UNITED
STATES.

THIS  CERTIFICATE OR ANY INTEREST HEREIN 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"),  OR
SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR A
GOVERNMENTAL  PLAN (AS DEFINED IN SECTION 3(32) OF ERISA) THAT IS 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 (EACH,  A "PLAN"),  OR
(B) A COLLECTIVE  INVESTMENT FUND IN WHICH SUCH PLANS ARE INVESTED, AN INSURANCE
COMPANY  THAT IS USING  ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH
INCLUDE ASSETS OF PLANS (OR WHICH ARE DEEMED PURSUANT TO ERISA OR 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.  EACH  PROSPECTIVE  TRANSFEREE  OF  THIS
CERTIFICATE WILL BE REQUIRED TO DELIVER TO THE SELLER, THE CERTIFICATE REGISTRAR
AND THE TRUSTEE A  REPRESENTATION  LETTER,  SUBSTANTIALLY IN THE FORM OF EXHIBIT
D-2 TO THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN, STATING THAT SUCH
PROSPECTIVE TRANSFEREE IS NOT A PERSON REFERRED TO IN CLAUSE (A) OR (B) ABOVE.

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 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(1) 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  860E(e)(5),  OR AN AGENT  (INCLUDING  A BROKER,  NOMINEE OR OTHER
MIDDLEMAN)  FOR SUCH  DISQUALIFIED  ORGANIZATION  AND IS  OTHERWISE  A PERMITTED
TRANSFEREE  (AS  DEFINED IN THE  POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
HEREIN),  (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-l(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 UPPER-TIER  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  PERSON" FOR PURPOSES OF  SUBCHAPTER C OF CHAPTER 63
OF SUBTITLE F OF THE CODE.



<PAGE>
                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1997-GL I, CLASS R

Percentage Interest: 100%

No.:  1

     This certifies that Goldman,  Sachs & Co. is owner the registered  owner of
an interest in a Trust Fund, including the distributions to be made with respect
to the Class R  Certificates.  The  Trust  Fund,  described  more  fully  below,
consists  primarily  of a pool of  Mortgage  Loans  secured  by  first  liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  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  Agreement and is bound thereby.  Also
issued under the Pooling  Agreement are the Class A-1,  Class A-2A,  Class A-2B,
Class A-2C,  Class A-2D,  Class X-1A,  Class X-1B,  Class X-2, Class C, Class D,
Class E,  Class F,  Class G,  Class H,  Class Q,  Class M, Class LR and Class MR
Certificates  (together with the Class R Certificates,  the "Certificates";  the
Holders of  Certificates  issued under the Pooling  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 August 11, 1997 (the "Pooling
Agreement"), by and among GS Mortgage Securities Corporation II, as Seller, GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
AMRESCO  Management,  Inc.,  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 Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in 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 l986, as amended, and certain other assets.

     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 Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution on any Certificate),  on the second Business Day following the 11th
day of each  month,  commencing  on  September  15,  1997  (each  such  date,  a
"Distribution Date"), 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 the
aggregate  amount,  if any,  allocable  to the  Class R  Certificates  for  such
Distribution Date, all as more fully described in the Pooling 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
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) 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,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  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) that is specified in
the notice to Certificateholders of such final distribution.

     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 Section 9.01 of the Pooling
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
Class R Certificateholders  all amounts distributable to the Holders thereof. 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
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 Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  and the  Montehiedra  Partner  Loans  as from  time to time are
subject to the Pooling  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage  Loans and the  Montehiedra  Partner Loans due after the Cut-Off
Date; (iii) any REO Property;  (iv) all revenues  received in respect of any REO
Property;  (v) any  property  acquired  on  behalf  of the  Trust  Fund  through
foreclosure on the Montehiedra  Pledged  Collateral;  (vi) the Master 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  Agreement and
any proceeds thereof; (vii) any Assignments of Leases, Rents and Profits and any
security  agreements;  (viii) any indemnities or guaranties  given as additional
security for any Mortgage  Loans and the  Montehiedra  Partner  Loans;  (ix) all
assets deposited in the Lock-Box Accounts, Escrow Accounts, Reserve Accounts (to
the  extent  such  assets in such  accounts  are not  assets  of the  respective
Borrowers),  the  Collection  Account,  the  Class  M  Collection  Account,  the
Lower-Tier  Distribution  Account,  the Middle-Tier  Distribution  Account,  the
Upper-Tier  Distribution  Account, the Excess Interest Distribution Account, the
Interest  Reserve  Account,  the  Class  Q  Distribution  Account,  the  Class M
Distribution Account and any REO Account including  reinvestment income thereon;
(x) any environmental indemnity agreements relating to the Mortgaged Properties;
(xi) the rights and remedies under the Loan Sale  Agreement;  (xii) the proceeds
of any of the  foregoing  (other  than any  interest  earned on  deposits in the
Lock-Box Accounts, Escrow Accounts, and any Reserve Accounts, to the extent such
interest  belongs  to the  related  Borrower);  (xiii) the  Montehiedra  Partner
Guarantee;  and (xiv) all of the mortgagee's right, title and interest under any
Interest Rate Cap Agreement.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling 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 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 applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
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 Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Seller, the Master 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  Seller,  the Master  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 any  notice or
knowledge to the contrary.

     No fee or service  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  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. 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.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Seller,  the Master 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 the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier  REMIC, the Middle-Tier  REMIC, and Lower-Tier REMIC as a
REMIC,  or to prevent the imposition of any material state or local taxes;  (iv)
to amend or supplement any provisions in either of such agreements to the extent
necessary or desirable to maintain the rating or ratings assigned to each of the
Classes of  Certificates  by each Rating Agency;  (v) to amend or supplement any
provisions in either of such agreements  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 as evidenced by 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 (vi) to make any other provisions with respect to matters
or  questions  arising  under  the  Pooling   Agreement,   which  shall  not  be
inconsistent with the provisions of the Pooling 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.

     Further, the Seller, the Master 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 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 three separate REMICs or of the Grantor
Trust as a  grantor  trust,  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.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the  Seller,  the Master  Servicer,  the Special  Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  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
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 the Pooling Agreement, without the consent of all
                the  Holders of all  Certificates  representing  all  Percentage
                Interests of the Class or Classes affected thereby;

        (iii)   alter the Servicing  Standard or the  obligations  of the Master
                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 of the Pooling  Agreement which relates to the
                amendment thereof, without the consent of all the Holders of all
                Certificates  representing all Percentage Interests of the Class
                or Classes affected thereby.

     The Seller may effect an early termination of the Trust Fund, upon not less
than 30 days' prior notice given to the Trustee and Master  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 and the  Montehiedra  Partner
Loans then included in the Trust Fund,  and all property  acquired in respect of
any Mortgage Loan or the Montehiedra Partner Loans, 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 and the Montehiedra Partner Loans,  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 Master  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 or the Montehiedra Partner Loans
                        (including  for this  purpose any  Mortgage  Loan or the
                        Montehiedra  Partner  Loans  as to  which  title  to the
                        related  Mortgaged   Property  or  Montehiedra   Pledged
                        Collateral has been acquired) at the Mortgage Rate (plus
                        the Excess Rate,  to the extent  applicable)  or the MPL
                        Interest  Rate,  as  applicable,  to the last day of the
                        Interest  Accrual  Period  preceding  such  Distribution
                        Date;

                (D)     the aggregate amount of unreimbursed  Property Advances,
                        and   unpaid   Servicing   Fees,    Special    Servicing
                        Compensation,  Trustee Fees and Trust Fund expenses,  in
                        each case to the  extent  permitted  under  the  Pooling
                        Agreement with interest on all unreimbursed  Advances at
                        the Advance Rate; and

        (ii)    the  aggregate  fair market value of the Mortgage  Loans and the
                Montehiedra  Partner Loans,  and all other property  acquired in
                respect of any Mortgage Loan or the Montehiedra Partner Loans in
                the  Trust  Fund,  on the last day of the month  preceding  such
                Distribution  Date, as determined  by an  Independent  appraiser
                acceptable to the Master  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 related Mortgage Rates or the MPL Interest Rate.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Seller,  or the Seller and the Master  Servicer,  respectively,  through the
Trustee of its intention to do so in writing at least 30 days prior to the Early
Termination  Notice Date and  neither the Seller nor the Master  Servicer as the
case may be,  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 Section  9.01(c)  of the  Pooling
Agreement 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 Section 9.01(c) of the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special  Servicer,  the Seller,  the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  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 of the Pooling Agreement.

     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 Agreement or be valid for any purpose.



<PAGE>

                  IN  WITNESS  WHEREOF,  the  Trustee  has  caused  this Class R
Certificate to be duly executed.

Dated: August 14, 1997

                                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 Agreement.

Dated: August 14, 1997

                                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 R 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 R
Certificate of the entire Percentage Interest  represented by the within Class R
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  R
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 being 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-19

                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                           SERIES 1997-GL I, CLASS MR

THIS  CERTIFICATE DOES NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE SELLER,
THE MASTER  SERVICER,  THE TRUSTEE,  THE FISCAL AGENT, THE UNDERWRITER 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 SECURITIES
ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR ANY STATE SECURITIES LAW. THE
HOLDER HEREOF, BY PURCHASING THIS CERTIFICATE,  AGREES THAT THIS CERTIFICATE MAY
BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY (A) PURSUANT TO RULE
144A  UNDER THE  SECURITIES  ACT TO AN  INSTITUTIONAL  INVESTOR  THAT THE HOLDER
REASONABLY  BELIEVES IS A QUALIFIED  INSTITUTIONAL  BUYER, WITHIN THE MEANING OF
RULE 144A (A "QIB"),  WHOM THE HOLDER HAS  INFORMED  THAT THE  REOFFER,  RESALE,
PLEDGE OR OTHER  TRANSFER  IS BEING MADE IN  RELIANCE  ON RULE 144A,  AND (B) IN
ACCORDANCE WITH ANY OTHER APPLICABLE  SECURITIES LAWS OF ANY STATE OF THE UNITED
STATES.

THIS  CERTIFICATE OR ANY INTEREST HEREIN 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"),  OR
SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR A
GOVERNMENTAL  PLAN (AS DEFINED IN SECTION 3(32) OF ERISA) THAT IS 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 (EACH,  A "PLAN"),  OR
(B) A COLLECTIVE  INVESTMENT FUND IN WHICH SUCH PLANS ARE INVESTED, AN INSURANCE
COMPANY  THAT IS USING  ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH
INCLUDE ASSETS OF PLANS (OR WHICH ARE DEEMED PURSUANT TO ERISA OR 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.  EACH  PROSPECTIVE  TRANSFEREE  OF  THIS
CERTIFICATE WILL BE REQUIRED TO DELIVER TO THE SELLER, THE CERTIFICATE REGISTRAR
AND THE TRUSTEE A  REPRESENTATION  LETTER,  SUBSTANTIALLY IN THE FORM OF EXHIBIT
D-2 TO THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN, STATING THAT SUCH
PROSPECTIVE TRANSFEREE IS NOT A PERSON REFERRED TO IN CLAUSE (A) OR (B) ABOVE.

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 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(1) 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  860E(e)(5),  OR AN AGENT  (INCLUDING  A BROKER,  NOMINEE OR OTHER
MIDDLEMAN)  FOR SUCH  DISQUALIFIED  ORGANIZATION  AND IS  OTHERWISE  A PERMITTED
TRANSFEREE  (AS  DEFINED IN THE  POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
HEREIN),  (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-l(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  MIDDLE-TIER  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  PERSON" FOR PURPOSES OF  SUBCHAPTER C OF CHAPTER 63
OF SUBTITLE F OF THE CODE.



<PAGE>
                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                           SERIES 1997-GL I, CLASS MR

Percentage Interest: 100%

No.:  1

     This certifies that Goldman,  Sachs & Co. is owner the registered  owner of
an interest in a Trust Fund, including the distributions to be made with respect
to the Class MR  Certificates.  The Trust  Fund,  described  more  fully  below,
consists  primarily  of a pool of  Mortgage  Loans  secured  by  first  liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  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  Agreement and is bound thereby.  Also
issued under the Pooling  Agreement are the Class A-1,  Class A-2A,  Class A-2B,
Class A-2C,  Class A-2D,  Class X-1A,  Class X-1B,  Class X-2, Class C, Class D,
Class E,  Class F,  Class G,  Class H,  Class Q,  Class M,  Class R and Class LR
Certificates (together with the Class MR Certificates,  the "Certificates";  the
Holders of  Certificates  issued under the Pooling  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 August 11, 1997 (the "Pooling
Agreement"), by and among GS Mortgage Securities Corporation II, as Seller, GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
AMRESCO  Management,  Inc.,  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 Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in 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 l986, as amended, and certain other assets.

     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 Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution on any Certificate),  on the second Business Day following the 11th
day of each  month,  commencing  on  September  15,  1997  (each  such  date,  a
"Distribution Date"), 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 the
aggregate  amount,  if any,  allocable  to the  Class MR  Certificates  for such
Distribution Date, all as more fully described in the Pooling 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
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) 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,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  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) that is specified in
the notice to Certificateholders of such final distribution.

     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 Section 9.01 of the Pooling
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
Class R Certificateholders  all amounts distributable to the Holders thereof. 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
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 Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  and the  Montehiedra  Partner  Loans  as from  time to time are
subject to the Pooling  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage  Loans and the  Montehiedra  Partner Loans due after the Cut-Off
Date; (iii) any REO Property;  (iv) all revenues  received in respect of any REO
Property;  (v) any  property  acquired  on  behalf  of the  Trust  Fund  through
foreclosure on the Montehiedra  Pledged  Collateral;  (vi) the Master 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  Agreement and
any proceeds thereof; (vii) any Assignments of Leases, Rents and Profits and any
security  agreements;  (viii) any indemnities or guaranties  given as additional
security for any Mortgage  Loans and the  Montehiedra  Partner  Loans;  (ix) all
assets deposited in the Lock-Box Accounts, Escrow Accounts, Reserve Accounts (to
the  extent  such  assets in such  accounts  are not  assets  of the  respective
Borrowers),  the  Collection  Account,  the  Class  M  Collection  Account,  the
Lower-Tier  Distribution  Account,  the Middle-Tier  Distribution  Account,  the
Upper-Tier  Distribution  Account, the Excess Interest Distribution Account, the
Interest  Reserve  Account,  the  Class  Q  Distribution  Account,  the  Class M
Distribution Account and any REO Account including  reinvestment income thereon;
(x) any environmental indemnity agreements relating to the Mortgaged Properties;
(xi) the rights and remedies under the Loan Sale  Agreement;  (xii) the proceeds
of any of the  foregoing  (other  than any  interest  earned on  deposits in the
Lock-Box Accounts, Escrow Accounts, and any Reserve Accounts, to the extent such
interest  belongs  to the  related  Borrower);  (xiii) the  Montehiedra  Partner
Guarantee;  and (xiv) all of the mortgagee's right, title and interest under any
Interest Rate Cap Agreement.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling 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 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 applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
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 Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Seller, the Master 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  Seller,  the Master  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 any  notice or
knowledge to the contrary.

     No fee or service  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  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. 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.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Seller,  the Master 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 the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier  REMIC, the Middle-Tier  REMIC, and Lower-Tier REMIC as a
REMIC,  or to prevent the imposition of any material state or local taxes;  (iv)
to amend or supplement any provisions in either of such agreements to the extent
necessary or desirable to maintain the rating or ratings assigned to each of the
Classes of  Certificates  by each Rating Agency;  (v) to amend or supplement any
provisions in either of such agreements  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 as evidenced by 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 (vi) to make any other provisions with respect to matters
or  questions  arising  under  the  Pooling   Agreement,   which  shall  not  be
inconsistent with the provisions of the Pooling 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.

     Further, the Seller, the Master 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 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 three separate REMICs or of the Grantor
Trust as a  grantor  trust,  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.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the  Seller,  the Master  Servicer,  the Special  Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  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
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 the Pooling Agreement, without the consent of all
                the  Holders of all  Certificates  representing  all  Percentage
                Interests of the Class or Classes affected thereby;

        (iii)   alter the Servicing  Standard or the  obligations  of the Master
                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 of the Pooling  Agreement which relates to the
                amendment thereof, without the consent of all the Holders of all
                Certificates  representing all Percentage Interests of the Class
                or Classes affected thereby.

     The Seller may effect an early termination of the Trust Fund, upon not less
than 30 days' prior notice given to the Trustee and Master  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 and the  Montehiedra  Partner
Loans then included in the Trust Fund,  and all property  acquired in respect of
any Mortgage Loan or the Montehiedra Partner Loans, 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 and the Montehiedra Partner Loans,  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 Master  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 or the Montehiedra Partner Loans
                        (including  for this  purpose any  Mortgage  Loan or the
                        Montehiedra  Partner  Loans  as to  which  title  to the
                        related  Mortgaged   Property  or  Montehiedra   Pledged
                        Collateral has been acquired) at the Mortgage Rate (plus
                        the Excess Rate,  to the extent  applicable)  or the MPL
                        Interest  Rate,  as  applicable,  to the last day of the
                        Interest  Accrual  Period  preceding  such  Distribution
                        Date;

                (D)     the aggregate amount of unreimbursed  Property Advances,
                        and   unpaid   Servicing   Fees,    Special    Servicing
                        Compensation,  Trustee Fees and Trust Fund expenses,  in
                        each case to the  extent  permitted  under  the  Pooling
                        Agreement with interest on all unreimbursed  Advances at
                        the Advance Rate; and

        (ii)    the  aggregate  fair market value of the Mortgage  Loans and the
                Montehiedra  Partner Loans,  and all other property  acquired in
                respect of any Mortgage Loan or the Montehiedra Partner Loans in
                the  Trust  Fund,  on the last day of the month  preceding  such
                Distribution  Date, as determined  by an  Independent  appraiser
                acceptable to the Master  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 related Mortgage Rates or the MPL Interest Rate.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Seller,  or the Seller and the Master  Servicer,  respectively,  through the
Trustee of its intention to do so in writing at least 30 days prior to the Early
Termination  Notice Date and  neither the Seller nor the Master  Servicer as the
case may be,  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 Section  9.01(c)  of the  Pooling
Agreement 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 Section 9.01(c) of the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special  Servicer,  the Seller,  the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  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 of the Pooling Agreement.

     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 Agreement or be valid for any purpose.



<PAGE>




     IN WITNESS WHEREOF,  the Trustee has caused this Class MR Certificate to be
duly executed.

Dated: August 14, 1997

                                LASALLE  NATIONAL  BANK,  not in its  individual
                                capacity but solely as Trustee

                                By:____________________________________________
                                   Authorized Officer




                          Certificate of Authentication

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

     This  is  one of the  Class  MR  Certificates  referred  to in the  Pooling
Agreement.

Dated: August 14, 1997

                                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 MR 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 MR
Certificate of the entire Percentage Interest represented by the within Class MR
Certificates  to the  above-named  Assignee(s)  and to  deliver  such  Class  MR
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 being 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-20

                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                           SERIES 1997-GL I, CLASS LR

THIS  CERTIFICATE DOES NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE SELLER,
THE MASTER  SERVICER,  THE TRUSTEE,  THE FISCAL AGENT, THE UNDERWRITER 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 SECURITIES
ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR ANY STATE SECURITIES LAW. THE
HOLDER HEREOF, BY PURCHASING THIS CERTIFICATE,  AGREES THAT THIS CERTIFICATE MAY
BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY (A) PURSUANT TO RULE
144A  UNDER THE  SECURITIES  ACT TO AN  INSTITUTIONAL  INVESTOR  THAT THE HOLDER
REASONABLY  BELIEVES IS A QUALIFIED  INSTITUTIONAL  BUYER, WITHIN THE MEANING OF
RULE 144A (A "QIB"),  WHOM THE HOLDER HAS  INFORMED  THAT THE  REOFFER,  RESALE,
PLEDGE OR OTHER  TRANSFER  IS BEING MADE IN  RELIANCE  ON RULE 144A,  AND (B) IN
ACCORDANCE WITH ANY OTHER APPLICABLE  SECURITIES LAWS OF ANY STATE OF THE UNITED
STATES.

THIS  CERTIFICATE OR ANY INTEREST HEREIN 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"),  OR
SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR A
GOVERNMENTAL  PLAN (AS DEFINED IN SECTION 3(32) OF ERISA) THAT IS 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 (EACH,  A "PLAN"),  OR
(B) A COLLECTIVE  INVESTMENT FUND IN WHICH SUCH PLANS ARE INVESTED, AN INSURANCE
COMPANY  THAT IS USING  ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH
INCLUDE ASSETS OF PLANS (OR WHICH ARE DEEMED PURSUANT TO ERISA OR 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.  EACH  PROSPECTIVE  TRANSFEREE  OF  THIS
CERTIFICATE WILL BE REQUIRED TO DELIVER TO THE SELLER, THE CERTIFICATE REGISTRAR
AND THE TRUSTEE A  REPRESENTATION  LETTER,  SUBSTANTIALLY IN THE FORM OF EXHIBIT
D-2 TO THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN, STATING THAT SUCH
PROSPECTIVE TRANSFEREE IS NOT A PERSON REFERRED TO IN CLAUSE (A) OR (B) ABOVE.

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 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(1) 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  860E(e)(5),  OR AN AGENT  (INCLUDING  A BROKER,  NOMINEE OR OTHER
MIDDLEMAN)  FOR SUCH  DISQUALIFIED  ORGANIZATION  AND IS  OTHERWISE  A PERMITTED
TRANSFEREE  (AS  DEFINED IN THE  POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
HEREIN),  (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-l(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 LOWER-TIER  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  PERSON" FOR PURPOSES OF  SUBCHAPTER C OF CHAPTER 63
OF SUBTITLE F OF THE CODE.



<PAGE>

                      GS MORTGAGE SECURITIES CORPORATION II
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                           SERIES 1997-GL I, CLASS LR

Percentage Interest: 100%

No.:  1

     This certifies that Goldman,  Sachs & Co. is owner the registered  owner of
an interest in a Trust Fund, including the distributions to be made with respect
to the Class LR  Certificates.  The Trust  Fund,  described  more  fully  below,
consists  primarily  of a pool of  Mortgage  Loans  secured  by  first  liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  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  Agreement and is bound thereby.  Also
issued under the Pooling  Agreement are the Class A-1,  Class A-2A,  Class A-2B,
Class A-2C,  Class A-2D,  Class X-1A,  Class X-1B,  Class X-2, Class C, Class D,
Class E,  Class F,  Class G,  Class H,  Class Q,  Class M,  Class R and Class MR
Certificates (together with the Class LR Certificates,  the "Certificates";  the
Holders of  Certificates  issued under the Pooling  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 August 11, 1997 (the "Pooling
Agreement"), by and among GS Mortgage Securities Corporation II, as Seller, GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
AMRESCO  Management,  Inc.,  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 Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in 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 l986, as amended, and certain other assets.

     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 Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution on any Certificate),  on the second Business Day following the 11th
day of each  month,  commencing  on  September  15,  1997  (each  such  date,  a
"Distribution Date"), 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 the
aggregate  amount,  if any,  allocable  to the  Class LR  Certificates  for such
Distribution Date, all as more fully described in the Pooling 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
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) 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,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  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) that is specified in
the notice to Certificateholders of such final distribution.

     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 Section 9.01 of the Pooling
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
Class R Certificateholders  all amounts distributable to the Holders thereof. 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
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 Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  and the  Montehiedra  Partner  Loans  as from  time to time are
subject to the Pooling  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage  Loans and the  Montehiedra  Partner Loans due after the Cut-Off
Date; (iii) any REO Property;  (iv) all revenues  received in respect of any REO
Property;  (v) any  property  acquired  on  behalf  of the  Trust  Fund  through
foreclosure on the Montehiedra  Pledged  Collateral;  (vi) the Master 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  Agreement and
any proceeds thereof; (vii) any Assignments of Leases, Rents and Profits and any
security  agreements;  (viii) any indemnities or guaranties  given as additional
security for any Mortgage  Loans and the  Montehiedra  Partner  Loans;  (ix) all
assets deposited in the Lock-Box Accounts, Escrow Accounts, Reserve Accounts (to
the  extent  such  assets in such  accounts  are not  assets  of the  respective
Borrowers),  the  Collection  Account,  the  Class  M  Collection  Account,  the
Lower-Tier  Distribution  Account,  the Middle-Tier  Distribution  Account,  the
Upper-Tier  Distribution  Account, the Excess Interest Distribution Account, the
Interest  Reserve  Account,  the  Class  Q  Distribution  Account,  the  Class M
Distribution Account and any REO Account including  reinvestment income thereon;
(x) any environmental indemnity agreements relating to the Mortgaged Properties;
(xi) the rights and remedies under the Loan Sale  Agreement;  (xii) the proceeds
of any of the  foregoing  (other  than any  interest  earned on  deposits in the
Lock-Box Accounts, Escrow Accounts, and any Reserve Accounts, to the extent such
interest  belongs  to the  related  Borrower);  (xiii) the  Montehiedra  Partner
Guarantee;  and (xiv) all of the mortgagee's right, title and interest under any
Interest Rate Cap Agreement.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling 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 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 applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
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 Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Seller, the Master 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  Seller,  the Master  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 any  notice or
knowledge to the contrary.

     No fee or service  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  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. 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.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the Seller,  the Master 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 the
Pooling  Agreement  or  any  Custodial   Agreement  that  may  be  defective  or
inconsistent  with any other  provisions in such  agreement;  (iii) to amend any
provision thereof to the extent necessary or desirable to maintain the status of
each of the Upper-Tier  REMIC, the Middle-Tier  REMIC, and Lower-Tier REMIC as a
REMIC,  or to prevent the imposition of any material state or local taxes;  (iv)
to amend or supplement any provisions in either of such agreements to the extent
necessary or desirable to maintain the rating or ratings assigned to each of the
Classes of  Certificates  by each Rating Agency;  (v) to amend or supplement any
provisions in either of such agreements  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 as evidenced by 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 (vi) to make any other provisions with respect to matters
or  questions  arising  under  the  Pooling   Agreement,   which  shall  not  be
inconsistent with the provisions of the Pooling 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.

     Further, the Seller, the Master 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 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 three separate REMICs or of the Grantor
Trust as a  grantor  trust,  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.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the  Seller,  the Master  Servicer,  the Special  Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  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
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 the Pooling Agreement, without the consent of all
                the  Holders of all  Certificates  representing  all  Percentage
                Interests of the Class or Classes affected thereby;

        (iii)   alter the Servicing  Standard or the  obligations  of the Master
                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 of the Pooling  Agreement which relates to the
                amendment thereof, without the consent of all the Holders of all
                Certificates  representing all Percentage Interests of the Class
                or Classes affected thereby.

     The Seller may effect an early termination of the Trust Fund, upon not less
than 30 days' prior notice given to the Trustee and Master  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 and the  Montehiedra  Partner
Loans then included in the Trust Fund,  and all property  acquired in respect of
any Mortgage Loan or the Montehiedra Partner Loans, 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 and the Montehiedra Partner Loans,  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 Master  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 or the Montehiedra Partner Loans
                        (including  for this  purpose any  Mortgage  Loan or the
                        Montehiedra  Partner  Loans  as to  which  title  to the
                        related  Mortgaged   Property  or  Montehiedra   Pledged
                        Collateral has been acquired) at the Mortgage Rate (plus
                        the Excess Rate,  to the extent  applicable)  or the MPL
                        Interest  Rate,  as  applicable,  to the last day of the
                        Interest  Accrual  Period  preceding  such  Distribution
                        Date;

                (D)     the aggregate amount of unreimbursed  Property Advances,
                        and   unpaid   Servicing   Fees,    Special    Servicing
                        Compensation,  Trustee Fees and Trust Fund expenses,  in
                        each case to the  extent  permitted  under  the  Pooling
                        Agreement with interest on all unreimbursed  Advances at
                        the Advance Rate; and

        (ii)    the  aggregate  fair market value of the Mortgage  Loans and the
                Montehiedra  Partner Loans,  and all other property  acquired in
                respect of any Mortgage Loan or the Montehiedra Partner Loans in
                the  Trust  Fund,  on the last day of the month  preceding  such
                Distribution  Date, as determined  by an  Independent  appraiser
                acceptable to the Master  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 related Mortgage Rates or the MPL Interest Rate.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Seller,  or the Seller and the Master  Servicer,  respectively,  through the
Trustee of its intention to do so in writing at least 30 days prior to the Early
Termination  Notice Date and  neither the Seller nor the Master  Servicer as the
case may be,  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 Section  9.01(c)  of the  Pooling
Agreement 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 Section 9.01(c) of the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special  Servicer,  the Seller,  the Trustee and the Fiscal Agent created by the
Pooling Agreement with respect to the Certificates (other than the obligation to
make certain payments and to send certain notices to  Certificateholders  as set
forth in the  Pooling  Agreement)  shall  terminate  immediately  following  the
occurrence  of the last action  required to be taken by the Trustee  pursuant to
Article IX of the Pooling Agreement on the Termination Date; provided,  however,
that in no event shall the trust created thereby  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 of the Pooling Agreement.

     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 Agreement or be valid for any purpose.



<PAGE>




     IN WITNESS WHEREOF,  the Trustee has caused this Class LR Certificate to be
duly executed.

Dated: August 14, 1997

                                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
Agreement.

Dated: August 14, 1997

                                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 being 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
                             Mortgage Loan Schedule
<TABLE>
<CAPTION>
                                                                                                                Cut-Off
                                                                                       # of       Original        Date   
                                                                                     Mortgaged    Principal    Principal 
                                                         Borrower(s)                Properties     Balance      Balance  
                                                         -----------                ----------     -------      -------  

<S>                                       <C>                                           <C>     <C>          <C>         
No. 1 - Cadillac Fairview Pool Loan        (1)                                           8       $260,000,000 $258,460,281
No. 2 - Century Plaza Towers Loan          One Hundred Towers L.L.C.                     1       $230,000,000 $229,369,475
No. 3 - AAPT Pool Loan                     AAPOP 1, L.P.                                48       $125,284,000 $125,149,361
   AAPT Fixed Component                    Atlantic American Land Development,                   $75,284,000  $75,149,361
   AAPT LIBOR A Component (2)              Inc.                                                  $30,000,000  $30,000,000
   AAPT LIBOR B Component (2)              Iron Run Venture I                                    $20,000,000  $20,000,000
                                           Iron Run Venture II
No. 4 - 380 Madison Loan (3)               ComMet 380, Inc.                              1       $89,000,000  $89,000,000
No. 5 - CAP Pool Loan                      Commonwealth Atlantic Operating              25       $88,000,000  $87,946,446
                                           Properties, Inc.
No. 6 - Whitehall Pool Loan                WMP II Real Estate L.P.                      11       $73,000,000  $72,228,349
No. 7 - Ritz Plaza Loan                    CS Ritz Holdings, L.P.                        1       $62,500,000  $62,365,309
No. 8 - Montehiedra Loan                   Vornado Montehiedra Acquisition L.P.          1       $52,700,000  $52,579,779
No. 9 - Montehiedra Partner Loans          Montehiedra Holding L.P.                    n/a       $10,300,000  $10,276,354
                                           Montehiedra Holding II L.P.
Subtotal (excluding Montehiedra Partner                                                 96       $980,484,000 $977,099,000
Loans)                                                                                  96       $990,784,000 $987,375,354
Total
</TABLE>

<TABLE>
<CAPTION>

                                                                                                    
                                                                                                    Initial 
                                                                                         Cut-Off    Monthly          Initial
                                                          Borrower(s)                   Date LTV    Payment       Mortgage Rate
                                                                                                      

<S>                                        <C>                                             <C>      <C>              <C>   
No. 1 - Cadillac Fairview Pool Loan        (1)                                             62.4%    $1,915,988       7.935%
No. 2 - Century Plaza Towers Loan          One Hundred Towers L.L.C.                       49.9%    $1,693,936     8.039125%
No. 3 - AAPT Pool Loan                     AAPOP 1, L.P.                                   52.4%         n/a        n/a
   AAPT Fixed Component                    Atlantic American Land Development, Inc.        n/a        $619,552       7.480%
   AAPT LIBOR A Component (2)              Iron Run Venture I                              n/a        $180,800      LIBOR +
                                                                                                                     0.93%
   AAPT LIBOR B Component (2)              Iron Run Venture II                             n/a        $117,416      LIBOR +
                                                                                                                     0.76%
No. 4 - 380 Madison Loan (3)               ComMet 380, Inc.                                45.2%      $601,462       7.848%
No. 5 - CAP Pool Loan                      Commonwealth Atlantic Operating                 60.8%      $620,372       7.480%
                                           Properties, Inc.
No. 6 - Whitehall Pool Loan                WMP II Real Estate L.P.                         43.7%      $602,560       8.680%
No. 7 - Ritz Plaza Loan                    CS Ritz Holdings, L.P.                          67.4%      $469,453       8.135%
No. 8 - Montehiedra Loan                   Vornado Montehiedra Acquisition L.P.            57.2%      $399,417       8.230%
No. 9 - Montehiedra Partner Loans          Montehiedra Holding L.P.                       n/a          $78,212       8.250%
                                           Montehiedra Holding II L.P.
Subtotal (excluding Montehiedra Partner                                                             $7,220,956
Loans)                                                                                              $7,299,168
Total
</TABLE>



<TABLE>
<CAPTION>
                                                                                                    Initial
                                                                                       Servicing  Net Mortgage       Default
                                                          Borrower(s)                  Fee Rate      Rate             Rate
                                                          -----------                  --------      ----             ----

<S>                                        <C>                                         <C>           <C>              <C>
No. 1 - Cadillac Fairview Pool Loan        (1)                                         0.0385%       7.8965%          (4)
No. 2 - Century Plaza Towers Loan          One Hundred Towers L.L.C.                   0.0335%     8.005625%          (5)
No. 3 - AAPT Pool Loan                     AAPOP 1, L.P.                               n/a               n/a          n/a
   AAPT Fixed Component                    Atlantic American Land Development, Inc.    0.0585%       7.4215%          (4)
   AAPT LIBOR A Component (2)              Iron Run Venture I                          0.0585%      6.51603%          (4)
   AAPT LIBOR B Component (2)              Iron Run Venture II                         0.0585%      6.34603%          (4)
No. 4 - 380 Madison Loan (3)               ComMet 380, Inc.                            0.0485%       7.7995%          (6)
No. 5 - CAP Pool Loan                      Commonwealth Atlantic Operating             0.0585%       7.4215%          (4)
                                           Properties, Inc.
No. 6 - Whitehall Pool Loan                WMP II Real Estate L.P.                     0.0735%       8.6065%          (7)
No. 7 - Ritz Plaza Loan                    CS Ritz Holdings, L.P.                      0.0485%       8.0865%          (6)
No. 8 - Montehiedra Loan                   Vornado Montehiedra Acquisition L.P.        0.0635%       8.1665%          (8)
No. 9 - Montehiedra Partner Loans          Montehiedra Holding L.P.                    0.0635%       8.1865%          (9)
                                           Montehiedra Holding II L.P.
</TABLE>



<TABLE>
<CAPTION>
                                                                                                      Revised    
                                                                                         Excess       Mortgage     Interest   
                                                      Borrower                            Rate          Rate      Convention  
                                                      --------                            ----          ----      ----------  
                                                                                                                 
<S>                                        <C>                                             <C>         <C>         <C>
No. 1 - Cadillac Fairview Pool Loan        (1)                                             2.00%       9.935%      actual/360
                                                                                                          (10)
No. 2 - Century Plaza Towers Loan          One Hundred Towers L.L.C.                        2.00%   10.039125%      30/360
No. 3 - AAPT Pool Loan                     AAPOP 1, L.P.                                     n/a       n/a             n/a
   AAPT Fixed Component                    Atlantic American Land Development, Inc.         2.00%        9.480%    actual/360
   AAPT LIBOR A Component (2)              Iron Run Venture I                               2.00%          (11)    actual/360
   AAPT LIBOR B Component (2)              Iron Run Venture II                              2.00%          (11)    actual/360
No. 4 - 380 Madison Loan (3)               ComMet 380, Inc.                                  n/a            n/a    actual/360
No. 5 - CAP Pool Loan                      Commonwealth Atlantic Operating                  2.00%       9.480%    actual/360
                                           Properties, Inc.
No. 6 - Whitehall Pool Loan                WMP II Real Estate L.P.                          n/a            n/a    actual/360
No. 7 - Ritz Plaza Loan                    CS Ritz Holdings, L.P.                           2.00%      10.135%    actual/360
No. 8 - Montehiedra Loan                   Vornado Montehiedra Acquisition L.P.             2.00%      10.230%    actual/360
No. 9 - Montehiedra Partner Loans          Montehiedra Holding L.P.                         n/a            n/a    actual/360
                                           Montehiedra Holding II L.P.
</TABLE>


<TABLE>
<CAPTION>

                                                                                                  Original     Remaining
                                                                                       Maturity   Term to      term to
                                                          Borrower(s)                    Date      Maturity     Maturity
                                                          -----------                    ----      --------     --------

<S>                                        <C>                                       <C>             <C>          <C>
No. 1 - Cadillac Fairview Pool Loan        (1)                                       11/11/26        360          351
No. 2 - Century Plaza Towers Loan          One Hundred Towers L.L.C.                   4/9/27        360          356
No. 3 - AAPT Pool Loan                     AAPOP 1, L.P.                               n/a           n/a          n/a
   AAPT Fixed Component                    Atlantic American Land Development, Inc.    7/11/27       360          359
   AAPT LIBOR A Component (2)              Iron Run Venture I                          7/11/27       360          359
   AAPT LIBOR B Component (2)              Iron Run Venture II                         7/11/27       360          359
No. 4 - 380 Madison Loan (3)               ComMet 380, Inc.                            7/11/14       204          203
No. 5 - CAP Pool Loan                      Commonwealth Atlantic Operating             7/11/27       360          359
                                           Properties, Inc.
No. 6 - Whitehall Pool Loan                WMP II Real Estate L.P.                     9/10/00        48           37
No. 7 - Ritz Plaza Loan                    CS Ritz Holdings, L.P.                      4/24/27       360          357
No. 8 - Montehiedra Loan                   Vornado Montehiedra Acquisition L.P.        5/11/27       360          357
No. 9 - Montehiedra Partner Loans          Montehiedra Holding L.P.                    5/12/09       144          141
                                           Montehiedra Holding II L.P.

</TABLE>

<TABLE>
<CAPTION>
                                                                                        Original    Remaining
                                                          Borrower(s)                  Amortization Amortization
                                                          -----------                  -------------------------

<S>                                        <C>                                             <C>         <C>
No. 1 - Cadillac Fairview Pool Loan        (1)                                             360         351
No. 2 - Century Plaza Towers Loan          One Hundred Towers L.L.C.                       360         356
No. 3 - AAPT Pool Loan                     AAPOP 1, L.P.                                   n/a         n/a
   AAPT Fixed Component                    Atlantic American Land Development, Inc.       (12)         (12)
   AAPT LIBOR A Component (2)              Iron Run Venture I                              n/a         n/a
   AAPT LIBOR B Component (2)              Iron Run Venture II                             n/a         n/a
No. 4 - 380 Madison Loan (3)               ComMet 380, Inc.                               (13)         (13)
No. 5 - CAP Pool Loan                      Commonwealth Atlantic Operating                 360         359
                                           Properties, Inc.
No. 6 - Whitehall Pool Loan                WMP II Real Estate L.P.                         300         289
No. 7 - Ritz Plaza Loan                    CS Ritz Holdings, L.P.                          360         357
No. 8 - Montehiedra Loan                   Vornado Montehiedra Acquisition L.P.            360         357
No. 9 - Montehiedra Partner Loans          Montehiedra Holding L.P.                        360         357
                                           Montehiedra Holding II L.P.

</TABLE>

<PAGE>



(1)  Seven special purpose  Delaware  limited  partnerships  majority-owned  and
     controlled by affiliates of the Cadillac Fairview Corporation Limited.

(2)  Monthly payment varies based upon one-month LIBOR rates.  The initial LIBOR
     rate is 5.64453%.

(3)  Monthly  payment  varies  based  upon  the  actual  number  of days in each
     interest accrual period.

(4)  The default rate is a per annum rate equal to the lesser of (a) the maximum
     rate  permitted by  applicable  law and (b) the greater of (x) 5% above the
     initial mortgage rate or the revised mortgage rate, as applicable,  and (y)
     the prime rate.

(5)  The default rate is a per annum rate equal to 3% above the  then-applicable
     mortgage rate, but in no event less than 1% above the Citibank prime rate.

(6)  The default rate is a per annum rate equal to the lesser of (a) the maximum
     rate  permitted by  applicable  law and (b) the greater of (x) 5% above the
     initial mortgage rate or the revised mortgage rate, as applicable,  and (y)
     the prime rate plus 1%.

(7)  The  default  rate is a per annum rate  equal to the lesser of the  maximum
     rate permitted by applicable law and 10.68%.

(8)  The  default  rate is a per annum rate  equal to the lesser of the  maximum
     rate permitted by applicable law and 2% above the applicable mortgage rate,
     but in no event less than 1% above the Citibank prime rate.

(9)  The default  rate is a per annum rate equal to the  Partner  Loan rate plus
     3%.

(10) The revised mortgage rate will be the greater of a) 9.935%, or b) 7 year US
     Treasury rate plus 2%.

(11) A floating rate per annum equal to the sum of (i) the lower of (x) the AAPT
     LIBOR Interest Rate applicable to such AAPT LIBOR Component, and (y) a rate
     that would  result in a blended  interest  rate on the AAPT Pool Loan of no
     more than 8.5% based on the then outstanding  principal balance of the AAPT
     Pool Loan and an  interest  rate on the AAPT Fixed  Component  equal to the
     AAPT Initial Fixed Interest Rate and (ii) 2%.

(12) The  Fixed  Component  of the AAPT  Pool Loan  amortizes  on the  following
     schedule:   1)$4,184,000  fully  amortizes  in  53  months;   2)$71,100,000
     amortizes  on a  305-month  schedule  for the  first  84  months  and  then
     amortizes on a 276-month schedule thereafter.

(13) The 380 Madison Loan has a 60-month interest-only period and then amortizes
     on a 360-month schedule.


<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 GS Mortgage  Securities  Corporation II,
Commercial Mortgage Pass-Through Certificates,  Series 1997-GL I, Class [R] [MR]
[LR] (the  "Class [R] [MR] [LR]  Certificate")  is a  Permitted  Transferee  (as
defined in Article I of the Pooling and Servicing Agreement,  dated as of August
11, 1997, by and among GS Mortgage  Securities  Corporation II, as Seller,  GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
AMRESCO  Management,  Inc.,  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] [MR] [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] [MR] [LR]
Certificate as they become due.

     5._______That  the Purchaser  understands that it may incur tax liabilities
with respect to the Class [R] [MR] [LR]  Certificate  in excess of any cash flow
generated by the Class [R] [MR] [LR] Certificate.

     6._______That  the  Purchaser  will not  transfer  the  Class [R] [MR] [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] [MR] [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]  [MR]  [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]  [Middle-Tier  REMIC] [Lower-Tier  REMIC], the
Purchaser  agrees to act as "tax matters person" and to perform the functions of
"tax matters person" of the [Upper-Tier REMIC]  [Middle-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."

     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] [MR] [LR] Certificate.

     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:________________________



<PAGE>



     The above-named  ___________________  personally  appeared before me and is
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:     GS  Mortgage  Securities  Corporation  II,  Commercial  Mortgage
                Pass-Through Certificates, Series 1997-GL I

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,

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





<PAGE>

                                   EXHIBIT D-1

                    FORM OF INVESTMENT REPRESENTATION LETTER

LaSalle National Bank, as Trustee
and Certificate Registrar
135 South LaSalle Street
Chicago, Illinois 60674-4107
Attention:  Asset-Backed Securities
            Trust Services Group


GS Mortgage Securities Corporation II
85 Broad Street
New York, New York  10004
Attention:________________


        Re:     Transfer of GS Mortgage  Securities  Corporation II,  Commercial
                Mortgage Pass-Through Certificates, Series 1997-GL I, Class[ ]

Ladies and Gentlemen:

     This  letter is  delivered  pursuant  to Section  5.02 of the  Pooling  and
Servicing  Agreement,  dated as of August 11, 1997 (the  "Pooling and  Servicing
Agreement"), by and among GS Mortgage Securities Corporation II, as Seller, GMAC
Commercial  Mortgage  Corporation.,  as Master  Servicer  and Special  Servicer,
AMRESCO  Management,  Inc.,  as Special  Servicer,  LaSalle  National  Bank,  as
Trustee, and ABN AMRO Bank N.V., as Fiscal Agent, on behalf of the holders of GS
Mortgage   Securities   Corporation   II,   Commercial   Mortgage   Pass-Through
Certificates,  Series  1997-GL I (the  "Certificates")  in  connection  with the
transfer by ________________ (the "Seller") to the undersigned (the "Purchaser")
of  $_______________   aggregate  Certificate  Principal  Amount  of  Class  [_]
Certificates,  in  certificated  fully  registered  form, or, if  applicable,  a
beneficial interest of such aggregate  Certificate Principal Amount in a Private
Global Certificate  (either such interest,  the "Transferred  Interest").  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:

     [[For Institutional Accredited Investors only.]

     1. 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 (as defined  below)) 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 Transferred Interest, 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 Transferred  Interest  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.]

     1._______The  Purchaser is a  "qualified  institutional  buyer"  within the
meaning of Rule 144A (as defined below) promulgated under the Securities Act (as
defined  below).  The  Purchaser  is aware  that the  transfer  is being made in
reliance on Rule 144A,  and the Purchaser has had the  opportunity to obtain the
information  required to be provided  pursuant to  paragraph  (d)(4)(i)  of Rule
144A.]

     2._______The  Purchaser's  intention is to acquire the Transferred Interest
(a) for  investment  for the  Purchaser's  own  account or (b) for resale to (i)
"qualified  institutional  buyers" in transactions under Rule 144A ("Rule 144A")
promulgated  under the Securities Act of 1933 (the "Securities  Act") 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, or (iii)
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  Transferred  Interest has not been  registered  under the
Securities  Act,  by  reason  of a  specified  exemption  from the  registration
provisions of the Securities Act which may depend 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 Transferred Interest has not
been  registered or qualified under the Securities Act or the securities laws of
any State or any other jurisdiction, and that the Transferred Interest cannot be
resold unless it is  registered  or qualified  thereunder or unless an exemption
from such registration or qualification is available.

     4._______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
the Transferred Interest 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.

     5._______The  Purchaser will not sell or otherwise  transfer any portion of
the Transferred Interest,  except in compliance with Section 5.02 of the Pooling
and Servicing Agreement.

     6._______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
Certificate Registrar (or its agent) with respect to Distributions to be made on
the  Transferred  Interest.  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 Transferred  Interest 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
Transferred  Interest and state that interest and original issue discount on the
Transferred Interest 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 citizen or resident of the United
States for U.S. federal income tax purposes, a corporation, partnership or other
entity  created or organized in or under the laws of the United States or any of
its political subdivisions, or an estate or trust the income of which is subject
to U.S. federal income taxation regardless of its source.


- --------
*  Each Purchaser must include one of the two alternative certifications.

<PAGE>



     Please make all payments due on the Transferred Interests:**

     ______ (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: _____________________________


- --------

**      Only to be filled out by Purchasers of Individual  Certificates.  Please
        select (a) or (b).

<PAGE>
                                   EXHIBIT D-2

                      FORM OF ERISA REPRESENTATIONS LETTER

LaSalle National Bank, as Trustee
and Certificate Registrar
135 South LaSalle Street
Chicago, Illinois 60674-4107
Attention:   Asset Backed Securities
             Trust Services Group


GS Mortgage Securities Corporation II
85 Broad Street
New York, New York  10004
Attention:________________


        Re:     GS  Mortgage  Securities  Corporation  II,  Commercial  Mortgage
                Pass-Through Certificates, Series 1997-GL I, Class[ ]

Ladies and Gentlemen:

     __________________________  (the  "Purchaser")  intends  to  purchase  from
____________________ (the "Seller") $_____________ initial Certificate Principal
Amount or _____% Percentage Interest of GS Mortgage  Securities  Corporation II,
Commercial  Mortgage  Pass-Through  Certificates,  Series  1997-GL I, Class [_],
CUSIP No.  [____]  (the  "Certificates"),  issued  pursuant  to the  Pooling and
Servicing Agreement (the "Pooling and Servicing Agreement"),  dated as of August
11, 1997, by and among GS Mortgage  Securities  Corporation II, as Seller,  GMAC
Commercial  Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer,
AMRESCO  Management,  Inc.,  as Special  Servicer,  LaSalle  National  Bank,  as
Trustee,  and ABN AMRO Bank N.V., as 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 Seller, the Certificate Registrar and the Trustee that:

     1._______The  Purchaser  is neither (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"),  or Section 4975 of the Code, or a  governmental
plan (as  defined in  Section  3(32) of ERISA)  that is subject to any  Federal,
State or local law (a "Similar Law"), which is to a material extent,  similar to
the  foregoing  provisions  of ERISA or the Code  (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 (with respect to any transfer of a
Class C, Class F, Class G or Class H  Certificate)  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 be exempt
from the prohibited transaction provisions of ERISA and Section 4975 of the Code
under Prohibited Transaction Class Exemption 95-60.

     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, Class MR
or Class LR  Certificates,  which may not be  transferred  unless the transferee
represents it is not such a Person, such Purchaser is required to provide to the
Seller, the Trustee and the Certificate  Registrar an Opinion of Counsel in form
and substance  satisfactory  to of the Seller,  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
Title I of ERISA,  Section 4975 of the Code or Similar Law, will not  constitute
or result in a  prohibited  transaction  within the  meaning of ERISA or Section
4975 of the Code or a materially similar characterization under any Similar Law,
and will not subject the Master Servicer,  the Special Servicer, the Seller, the
Trustee or the Certificate  Registrar to any obligation or liability  (including
obligations or liabilities under ERISA, Section 4975 of the Code or Similar Law)
in addition to those set forth in the Pooling  and  Servicing  Agreement,  which
Opinion of Counsel  shall not be at the  expense of the Trust  Fund,  the Master
Servicer, the Seller, the Trustee or the Certificate Registrar.



<PAGE>



     IN WITNESS WHEREOF,  the Purchaser hereby executes the ERISA Representation
Letter on ______________ __, 19__.

                                            Very truly yours,

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

                                            By:___________________________
                                            Name:_________________________
                                            Title:________________________



<PAGE>

                                    EXHIBIT E

                           FORM OF REQUEST FOR RELEASE
                             (for Trustee/Custodian)

Loan Information:

Name of Mortgagor: __________________
Master Servicer Loan No.: __________________
Custodian/Trustee
Name: __________________
Address: __________________

- ------------------
Custodian/Trustee Mortgage File No.: __________________
[Seller]
Name: __________________
Address: __________________

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

Certificates:  GS  Mortgage  Securities   Corporation  II,  Commercial  Mortgage
               Pass-Through Certificates, Series 1997-GL I

     The undersigned  Master Servicer hereby  acknowledges  that it has received
from LaSalle National Bank, as Trustee for the Holders of GS Mortgage Securities
Corporation II, Commercial Mortgage Pass-Through Certificates, Series 1997-GL I,
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 August 11, 1997,  by and among the Trustee,  ABN AMRO Bank N.V.,  as
Fiscal Agent, GS Mortgage Securities  Corporation II, as Seller, GMAC Commercial
Mortgage  Corporation,  as Master  Servicer  and  Special  Servicer  and AMRESCO
Management, Inc., 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 Master Servicer hereby acknowledges and agrees as follows:

     (1)______The  Master  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  Master  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 Master Servicer
assert or seek to assert  any  claims or rights of  set-off  to or  against  the
Documents or any proceeds thereof.

     (3)______The  Master  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 Master Servicer shall at
all times be earmarked for the account of the Trustee,  and the Master  Servicer
shall keep the Documents  and any proceeds  separate and distinct from all other
property in the Master Servicer's possession, custody or control.

                                         GMAC COMMERCIAL MORTGAGE CORPORATION

                                         By:_________________________________
                                         Title:______________________________
                                         Date: _______________ __, 19__



<PAGE>

                                    EXHIBIT F

                                SECURITIES LEGEND

     Subject  to the  Pooling  and  Servicing  Agreement,  the Rule 144A  Global
Certificates,  Residual  Certificates  and Individual  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 SECURITIES
ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR ANY STATE SECURITIES LAW. THE
HOLDER HEREOF, BY PURCHASING THIS CERTIFICATE,  AGREES THAT THIS CERTIFICATE MAY
BE REOFFERED,  RESOLD,  PLEDGED OR OTHERWISE TRANSFERRED ONLY (A)(1) PURSUANT TO
RULE 144A UNDER THE SECURITIES ACT TO AN INSTITUTIONAL  INVESTOR THAT THE HOLDER
REASONABLY  BELIEVES IS A QUALIFIED  INSTITUTIONAL  BUYER, WITHIN THE MEANING OF
RULE 144A (A "QIB"),  WHOM THE HOLDER HAS  INFORMED  THAT THE  REOFFER,  RESALE,
PLEDGE OR OTHER  TRANSFER  IS BEING MADE IN  RELIANCE  ON RULE  144A,  (2) TO AN
INSTITUTIONAL  INVESTOR  THAT  IS,  OR ALL  THE  EQUITY  OWNERS  OF  WHICH  ARE,
INSTITUTIONAL   "ACCREDITED   INVESTORS"   AS  SUCH  TERM  IS  DEFINED  IN  RULE
501(A)(1),(2),(3) OR (7) OF REGULATION D UNDER THE SECURITIES ACT PURSUANT TO AN
EXEMPTION  FROM  REGISTRATION  PROVIDED BY RULE 144 (IF  AVAILABLE) OR (3) BY AN
INITIAL INVESTOR THAT IS A QIB, TO AN INSTITUTIONAL  ACCREDITED INVESTOR AND (B)
IN  ACCORDANCE  WITH ANY OTHER  APPLICABLE  SECURITIES  LAWS OF ANY STATE OF THE
UNITED STATES.

     Notwithstanding  anything to the contrary,  the Residual  Certificates will
not bear clause (A)(2) and clause (A)(3) of the Securities Legend.





<PAGE>
                                   EXHIBIT G

                               LOAN SALE AGREEMENT

     This Loan Sale Agreement, dated as of August 11, 1997 (the "Agreement"), is
between GS  Mortgage  Securities  Corporation  II, a Delaware  corporation  (the
"Company"),  and Goldman Sachs Mortgage Company, a New York limited  partnership
corporation  (the "Mortgage  Loan  Seller").  The Mortgage Loan 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 A to this  Agreement  (the  "Mortgage  Loan  Schedule"),  and (ii) those
certain loans  (collectively,  the "Montehiedra Partner Loans", and collectively
with the Mortgage Loans, the "Mortgage Assets") made by the Mortgage Loan Seller
to  each  of  Montehiedra   Holding,   L.P.  and  Montehiedra  Holding  II  L.P.
(collectively,  the "Montehiedra  Partner  Borrowers").  Certain of the Mortgage
Loans (the "GS Mortgage  Loans") were originated by or on behalf of the Mortgage
Loan Seller, and the Mortgage Loan Seller acquired a 100% participation interest
in each of the remaining  Mortgage Loans (the "GMACCM Loans")  immediately  upon
origination  of such  Mortgage  Loans by GMAC  Commercial  Mortgage  Corporation
("GMACCM",  and each of the Mortgage Loan Seller and GMACCM,  an  "Originator").
Pursuant to that certain  Responsible  Party  Agreement,  dated as of August 11,
1997 (the  "Responsible  Party  Agreement"),  by and between the  Mortgage  Loan
Seller  and  GMAC,  a copy of  which is  attached  hereto  as  Exhibit  D,  such
participation  interest in the GMACCM Loans shall be converted to an interest in
whole  loans and  GMACCM  shall  make  certain  representations  and  warranties
regarding the GMACCM Loans.  The Company  intends to deposit the Mortgage Assets
and other  assets into a trust (the  "Trust") and cause the creation of a series
of certificates to be known as GS Mortgage Securities Corporation II, Commercial
Mortgage  Pass-Through  Certificates,  Series  1997-GL  I (the  "Certificates"),
evidencing  beneficial  ownership interests in the Mortgage Assets and the other
assets,  under a Pooling and Servicing  Agreement,  to be dated as of August 11,
1997 (the  "Pooling and  Servicing  Agreement"),  among the Company,  as seller,
GMACCM,  as master servicer and initial special servicer with respect to certain
of the Mortgage Loans (the "Servicer"),  AMRESCO Management,  as initial special
servicer with respect to certain of the Mortgage Loans (the "Special Servicer"),
ABN AMRO Bank, N.V., as fiscal agent (the "Fiscal Agent"),  and LaSalle National
Bank,  as trustee  (the  "Trustee").  Capitalized  terms used but not  otherwise
defined  herein  shall  have the  respective  meanings  ascribed  to them in the
Pooling and Servicing Agreement.

     1. Purchase  Price;  Purchase and Sale.  The purchase  price (the "Purchase
Price")  for the  Mortgage  Loans  shall  be an  amount  equal  to  105.316257%,
multiplied by the aggregate principal balance of the Mortgage Loans as of August
11, 1997 (the  "Cut-Off  Date"),  after  application  of  scheduled  payments of
principal  due on or before  the  Cut-Off  Date  whether  or not  collected.  In
addition to the Purchase Price as described  above, the Company shall pay to the
Mortgage  Loan Seller,  at closing,  accrued  interest on the initial  principal
amount of the related  Mortgage Loans at the weighted  average  Mortgage Rate of
those  Mortgage  Loans,  net of interest at the related  Servicing Fee Rate. The
Purchase  Price for the  Montehiedra  Partner  Loans shall be  $11,084,021.  The
Purchase  Price  amounts  shall be payable by the Company to the  Mortgage  Loan
Seller on August 14, 1997 (the "Closing Date") in immediately  available federal
funds.  The closing for the purchase and sale of the Mortgage  Assets 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 Mortgage Loan Seller shall and does hereby sell,
transfer,  assign, set over and convey to the Company, and the Company shall and
does hereby purchase, (i) all the right, title and interest of the Mortgage Loan
Seller in and to the Mortgage  Assets,  including all interest and principal due
on or with respect to the Mortgage Assets after the Cut-Off Date,  together with
all of the  Mortgage  Loan  Seller's  right,  title and  interest  in and to the
proceeds of any  related  title,  hazard,  primary  mortgage or other  insurance
policies and any related  interest rate cap  agreement,  and (ii) all the right,
title and  interest of the  Mortgage  Loan Seller  under the  Responsible  Party
Agreement,  other than the  representations  and warranties set forth in Section
2(a) of the  Responsible  Party  Agreement,  including  the  remedies  set forth
therein for any breach  thereof,  with respect to the GMACCM Loans.  The Company
hereby  directs the Mortgage  Loan Seller,  and the Mortgage  Loan Seller hereby
agrees,  to deliver to the Trustee all  documents,  instruments  and  agreements
required to be delivered by the Company to the Trustee under Section 2.01 of the
Pooling  and  Servicing  Agreement,  and meeting  all the  requirements  of such
Section  2.01,  and such other  documents,  instruments  and  agreements  as the
Company or the Trustee shall reasonably  request;  provided,  however,  that the
Mortgage  Loan Seller  shall only be  obligated  to deliver  such  documents  in
accordance  with this  Section 1 with  respect to the GMACCM Loans to the extent
such  documents  were  delivered  to the  Mortgage  Loan Seller  pursuant to the
Responsible Party Agreement.

     2. Representations and Warranties.

     (a) The Mortgage Loan Seller hereby  represents and warrants to the Company
as of the date hereof and as of the Closing Date that:

        (i)     The Mortgage Loan Seller is a New York limited  partnership duly
                organized,  validly existing and in good standing under the laws
                of the State of New York,  with full power and  authority to own
                its assets and  conduct its  business,  is duly  qualified  as a
                foreign  partnership  in good standing in all  jurisdictions  in
                which the  ownership  or lease of its property or the conduct of
                its  business  requires  such  qualification,  except  where the
                failure to be so  qualified  would not have a  material  adverse
                effect on its ability to perform its obligations hereunder,  and
                the  Mortgage  Loan  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   under  this   Agreement   and  all  the
                transactions contemplated hereby, including, but not limited to,
                the power and authority to sell, assign,  transfer, set over and
                convey the Mortgage Assets in accordance with this Agreement;

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

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

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

        (v)     The  Mortgage  Loan Seller is not in default with respect to any
                order or decree of any court or any order,  regulation or demand
                of any federal,  state,  municipal or governmental agency, which
                default  might  have  consequences  that  would  materially  and
                adversely   affect  the   condition   (financial  or  other)  or
                operations  of the  Mortgage  Loan Seller or its  properties  or
                might have  consequences  that would  materially  and  adversely
                affect its performance hereunder;

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

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

     (b) The Mortgage Loan Seller hereby  represents  and warrants,  solely with
respect to each GS Mortgage  Loan (except as otherwise  noted below) that, as of
the date  specified  below or, if no such date is  specified,  as of the Closing
Date:

          (i) With respect to the GS Mortgage  Loans and the GMACCM  Loans,  the
     information  set forth in the Mortgage  Loan  Schedule as to each  Mortgage
     Loan is true and correct in all material respects;

          (ii) The  Mortgage  Loan  Seller is the sole  owner and  holder of the
     Mortgage Loan and has good and marketable  title  thereto,  has full right,
     power and authority to sell and assign such Mortgage Loan free and clear of
     any interest or claim of a third party;

          (iii) The Mortgage Loan has not been, since the date of origination by
     the applicable  Originator,  and currently is not, thirty (30) or more days
     delinquent  and the  mortgagor  is not in  default  thereunder  beyond  any
     applicable  grace period for the payment of any obligation to pay principal
     and interest, taxes, insurance premiums and required reserves;

          (iv)  The  applicable  Originator  has not  advanced  funds,  or (with
     respect to the GS Mortgage Loans and the GMACCM Loans)  knowingly  received
     any advance of funds from a party other than the  mortgagor  subject to the
     related  Mortgage,  directly or  indirectly,  for the payment of any amount
     required by the Mortgage Loan;

          (v) (A) The  Mortgage  Loan  documents  have  been  duly and  properly
     executed,  and (B) the Mortgage Loan documents are legal, valid and binding
     obligations of the mortgagor,  and their terms are enforceable  against the
     mortgagor, subject only to bankruptcy,  insolvency,  moratorium, fraudulent
     transfer,  fraudulent  conveyance,  and similar  laws  affecting  rights of
     creditors generally and to the application of general principles of equity;

          (vi) The lien of each  Mortgage is insured by an ALTA  lender's  title
     insurance   policy  or  its   equivalent  as  adopted  in  the   applicable
     jurisdiction  issued by a nationally  recognized  title insurance  company,
     insuring the applicable  Originator,  its successors and assigns, as to the
     first priority lien of the Mortgage in the original principal amount of the
     Mortgage Loan after all advances of principal, 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, in the reasonable judgment
     of the Mortgage Loan Seller,  materially interferes with the current use of
     the related  Mortgaged  Property or the security intended to be provided by
     such Mortgage or with the mortgagor's  ability to pay its obligations  when
     they become due or the value of the  related  Mortgaged  Property,  (c) the
     exceptions  (general and specific) set forth in such policy, none of which,
     individually  or in  the  aggregate,  in  the  reasonable  judgment  of the
     Mortgage Loan Seller,  materially  interferes with the security intended to
     be provided by such  Mortgage  or with the  mortgagor's  ability to pay its
     obligations  when they become due (or if a title  insurance  policy has not
     yet been  issued in respect of the  Mortgage  Loan,  a policy  meeting  the
     foregoing  description  is evidenced by a  commitment  for title  insurance
     "marked-up" at the closing of the Mortgage  Loan),  and (d) with respect to
     the 380 Madison  Loan,  the master  lease.  To the Mortgage  Loan  Seller's
     actual knowledge, no material claims have been made under such title policy
     and no claims have been made thereunder;

          (vii) As of the date of  origination  of the Mortgage Loan, and to the
     best of the Mortgage  Loan  Seller's  knowledge,  there are no  mechanics',
     materialman's  or other  similar  liens or claims which have been filed for
     work, labor or materials  affecting the Mortgaged Property which are or may
     be liens prior to, or equal or coordinate  with,  the lien of the Mortgage,
     unless  such lien is insured  against  under the  related  title  insurance
     policy;

          (viii)  Except as permitted  under the loan  agreement:  (A) as of the
     date  of  origination  of  the  Mortgage  Loan,   each  building  or  other
     improvement  located on any  Mortgaged  Property  was insured by a fire and
     extended perils insurance  policy,  issued by an insurer or reinsured by an
     insurer  meeting the  requirements  of the Mortgage Loan  documents,  in an
     amount not less than the replacement cost of the Mortgaged  Property;  each
     Mortgaged Property was also covered by business interruption  insurance and
     comprehensive  general liability insurance in amounts generally required by
     institutional  lenders  for  similar  properties  (or with  respect  to the
     Mortgaged  Property  relating  to the Ritz Plaza  Loan,  amounts  generally
     required by the  applicable  Originator),  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;  and (B) the Mortgage
     Loan  documents  obligate  the  mortgagor  to maintain  all such  insurance
     (provided,  however,  that in the case of the 380 Madison Loan,  the master
     lessee may maintain  such  insurance  in lieu of the 380 Madison  borrower)
     and,  at the  mortgagor's  failure  to do so (or,  with  respect to the 380
     Madison  Loan,  at the master  lessee's  failure to do so),  authorize  the
     mortgagee to maintain such  insurance at the  mortgagor's  cost and expense
     and to seek reimbursement therefor from such mortgagor;

          (ix) Except as set forth on  Schedule 1 hereto,  as of the most recent
     date of inspection of each Mortgaged  Property by the Mortgage Loan Seller,
     based solely on the Mortgage Loan Seller's review of the property condition
     reports and the Mortgage Loan Seller's most recent visual inspection of the
     Mortgaged  Property,  no building  or other  improvement  on any  Mortgaged
     Property has been affected in any material  manner or suffered any material
     loss as a result of any fire, wind, explosion,  accident, riot, war, or act
     of God or the public  enemy,  and each  Mortgaged  Property  is free of any
     material damage that would affect materially and adversely the value of the
     Mortgaged Property as security for the Mortgage Loan and is in good repair.
     Except as may be shown on the title policies,  the Mortgage Loan Seller has
     neither received notice, nor is otherwise aware of, any proceedings pending
     for  the  total  condemnation  of  any  Mortgaged  Property  or  a  partial
     condemnation of any portion  material to the borrower's  ability to perform
     its obligations under its related Mortgaged Loan;

          (x) To the best of the Mortgage Loan Seller's knowledge,  after review
     of compliance confirmations from applicable  municipalities,  survey and/or
     title insurance endorsements, none of the improvements (except, in the case
     of the 380 Madison Loan, as disclosed in the survey therefor)  included for
     the purpose of determining the appraised  value of each Mortgaged  Property
     at the time of the  origination  of the  Mortgage  Loan lies outside of the
     boundaries and building restriction lines of the Mortgaged Property, and no
     improvements on adjoining properties materially encroach upon the Mortgaged
     Property  except  those  which are insured  against by the title  insurance
     policy  (including  endorsements  thereto)  issued in  connection  with the
     Mortgage Loan, and all  improvements on the Mortgaged  Property comply with
     the  applicable  zoning  laws  and/or  set-back  ordinances  in force  when
     improvements were added;

          (xi) The Mortgage Loan does not violate applicable usury laws;

          (xii)  Except as set  forth in  Schedule  1 hereto,  since the date of
     origination of the Mortgage Loan by the applicable Originator, the terms of
     the  Mortgage  Loan have not been  impaired,  waived,  altered,  satisfied,
     canceled,  subordinated  or modified in any respect (except with respect to
     modifications  the  economic  terms of which are  reflected in the Mortgage
     Loan  Schedule and which are  evidenced  by documents in the Mortgage  File
     delivered to the Trustee) and no portion of the Mortgaged Property has been
     released from the lien of the Mortgage in any manner;

          (xiii) All applicable  mortgage  recording taxes and other filing fees
     have been paid in full or deposited with the issuer of the title  insurance
     policy  issued  in  connection  with the  Mortgage  Loan for  payment  upon
     recordation of the relevant documents;

          (xiv) Each Assignment of Leases,  Rents and Profits, if any, creates a
     valid assignment of, or a valid security  interest in, certain rights under
     the  related  leases,  subject  only to a license  granted to the  relevant
     mortgagor to exercise certain rights and to perform certain  obligations of
     the lessor  under such leases,  including  the right to operate the related
     Mortgaged  Property,  subject only to those exceptions  described in clause
     (vi) above. To the best of the Mortgage Loan Seller's knowledge and without
     affirmative investigation, no person other than the relevant mortgagor owns
     any  interest in any  payments due under such leases that is superior to or
     of equal priority with the mortgagee's  interest  therein,  subject only to
     those exceptions described in clause (vi) above;

          (xv) Each Mortgage,  upon due recordation,  is a valid and enforceable
     first  lien on the  related  Mortgaged  Property,  subject  only  to  those
     exceptions described in clause (vi) above;

          (xvi) The  Mortgage  Loan  Seller  has not taken any  action,  nor has
     knowledge  that the  mortgagor  has taken any action,  that would cause the
     representations  and warranties  made by the mortgagor in the Mortgage Loan
     documents not to be true;

          (xvii) The proceeds of the Mortgage Loan have been fully disbursed and
     there is no  requirement  for future  advances  thereunder and the Mortgage
     Loan Seller  covenants that it will not make any future  advances under the
     Mortgage Loan to the  mortgagor.  Except for the escrows and  disbursements
     therefrom as contemplated by the loan agreement, any mortgagor requirements
     for on or off-site  improvements  or as to disbursement of any escrow funds
     therefor have been complied with;

          (xviii)  The  Mortgage  Loan  Seller  has  inspected  or  caused to be
     inspected each Mortgaged  Property within the past twelve months  preceding
     the date hereof;

          (xix) The Mortgage Loan does not have a shared  appreciation  feature,
     other contingent interest feature or negative amortization;

          (xx)  The  Mortgage  Loan is a  whole  loan  and  contains  no  equity
     participation by the lender;

          (xxi) No fraudulent acts were committed by the Mortgage Loan Seller in
     connection with the origination process of the Mortgage Loan;

          (xxii)  All  taxes and  governmental  assessments  that,  prior to the
     origination  of the Mortgage  Loan,  became due and owing in respect of the
     related  Mortgaged  Property  have been  paid,  or an escrow of funds in an
     amount  sufficient  to cover  such  payments  has been  established  or are
     insured against by the title insurance policy issued in connection with the
     origination of the Mortgage Loan;

          (xxiii) To the extent required under applicable law, the Mortgage Loan
     Seller was authorized to transact and do business in each  jurisdiction  in
     which a  Mortgaged  Property  is  located  at all  times  when it held  the
     Mortgage Loan;

          (xxiv) To the best of the Mortgage Loan Seller's  knowledge and except
     as set forth on Schedule 1 hereto,  there is no material  default,  breach,
     violation or event of acceleration  existing under any of the Mortgage Loan
     documents  and the Mortgage  Loan Seller has not received  actual notice of
     any 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;  no waiver of the  foregoing  exists and no person other than
     the holder of the note may declare any of the foregoing;

          (xxv) Each Mortgage contains customary and enforceable provisions such
     as to render the rights and remedies of the holder thereof adequate for the
     realization  against  each  related  Mortgaged  Property  of  the  material
     benefits  of  the  security,  including  realization  by  judicial  or,  if
     applicable,  non-judicial foreclosure,  and there is no exemption available
     to the  mortgagor  which  would  materially  interfere  with such  right to
     foreclosure;

          (xxvi)  (A)  With  respect  to  each  Mortgaged  Property,  a  Phase I
     environmental report and, in certain cases, a Phase II environmental report
     or an update to such Phase I report was  conducted by a licensed  qualified
     engineer,  and the Mortgage  Loan Seller has reviewed  each such report and
     update;  (B) the Mortgage Loan Seller,  having made no independent  inquiry
     other than  reviewing  the  environmental  reports and  updates  referenced
     herein and without other investigation or inquiry,  has no knowledge of any
     material and adverse environmental  condition or circumstance affecting any
     Mortgaged  Property  that was not  disclosed in the related  report  and/or
     update.  The Mortgage  Loan Seller has not received any actual  notice of a
     material  violation  of CERCLA or any  applicable  federal,  state or local
     environmental  law with  respect  to any  Mortgaged  Property  that was not
     disclosed in the related  report and/or  update;  and (C) the Mortgage Loan
     Seller has not taken any actions which would cause any  Mortgaged  Property
     not to be in compliance  with all federal,  state and local laws pertaining
     to environmental hazards;

          (xxvii)  The  Mortgage  Loan  agreement  contains  provisions  for the
     acceleration of the payment of the unpaid principal balance of the Mortgage
     Loan if (A) the  mortgagor  voluntarily  transfers or encumbers  all or any
     portion of the related  Mortgaged  Property,  or (B) any direct or indirect
     interest in the mortgagor is  voluntarily  transferred  or assigned,  other
     than,  in each case as  permitted  under the  terms and  conditions  of the
     Mortgage Loan documents;

          (xxviii) In connection  with the origination of the Mortgage Loan, the
     applicable  Originator  has received an opinion of counsel (with  customary
     exceptions,  qualifications  and  assumptions) to the effect that: (A) when
     each Mortgage and Assignment of Leases, Rents and Profits, if any, are duly
     recorded and indexed in the  appropriate  state and local  offices for such
     recording and indexing,  and when the related UCC financing  statements are
     filed and  indexed  in the  appropriate  state and local  offices  for such
     filing and  indexing,  such  recording  and filings  shall be sufficient to
     perfect  the  lien on the  Mortgaged  Property  described  therein;  (B) no
     re-recording  or  re-filing  of any said  instruments  will be necessary to
     continue  the  perfection  and  priority  of the lien  against  the related
     Mortgaged Property,  other than filing UCC continuation statements with the
     appropriate  state  and  local  offices  as  required  under the law of the
     applicable  state to continue the perfection of the liens  perfected by the
     UCC  financing  statements;  and (C) when  recorded  and filed as  provided
     above,  each related Mortgage and Assignment of Leases,  Rents and Profits,
     if any, shall  constitute a valid,  enforceable  and perfected lien on, and
     security interest in, the related Mortgaged Property;

          (xxix) To the best of the Mortgage Loan Seller's knowledge and without
     affirmative  investigation or inquiry,  there is no pending action, suit or
     proceeding, arbitration or governmental investigation against the mortgagor
     or any Mortgaged  Property,  an adverse  outcome of which could  materially
     affect the mortgagor's  performance of its  obligations  under the Mortgage
     Loan documents;

          (xxx) The  Mortgage  Loan was  originated  by, or on  behalf  of,  the
     Mortgage  Loan  Seller  and  complies  in all  material  respects  with the
     Mortgage  Loan  Seller's   underwriting   policies  in  effect  as  of  the
     origination  date  of  the  Mortgage  Loan,  except  as  described  on  any
     exceptions  report  delivered  to the lender  prior to the Closing Date and
     except to the extent that such policies are modified and/or superseded;

          (xxxi) The origination, servicing and collection practices used by the
     Mortgage  Loan Seller have been in all respects  legal,  proper and prudent
     and have met  customary  industry  standards  except to the extent that, in
     connection  with its  origination,  such  standards  were  modified  by the
     Mortgage Loan Seller in its reasonable discretion;

          (xxxii)  Except as set forth in the loan  agreement  for the  Cadillac
     Fairview  Pool  Loan  in  connection  with  the  assignment,   transfer  or
     conveyance of a Related  Individual  Loan, the Note and Mortgage contain no
     provision  limiting the right or ability of the  applicable  Originator  to
     assign, transfer and convey the Mortgage to any other person or entity;

          (xxxiii) If any  Mortgaged  Property is subject to any leases,  to the
     best of the Mortgage  Loan Seller's  knowledge,  the mortgagor is the owner
     and holder of the  landlord's  interest  under any  leases and the  related
     Mortgage and Assignment of Leases,  Rents and Profits, if any, provides for
     the  appointment  of a receiver for rents or allows the  mortgagee to enter
     into possession to collect rent or provide for rents to be paid directly to
     mortgagee in the event of a default, subject to the exceptions described in
     clause (vi) hereof;

          (xxxiv) If a Mortgage is a deed of trust,  a trustee,  duly  qualified
     under  applicable  law to serve as such,  has been properly  designated and
     currently  so  serves  and is named in the  deed of  trust,  and no fees or
     expenses are or will become payable to the trustee under the deed of trust,
     except in  connection  with the sale or release of the  Mortgaged  Property
     following default or payment of the loan;

          (xxxv) Any insurance proceeds in respect of a casualty 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 the  repair or
     restoration  progresses,  or to the  payment of the  outstanding  principal
     balance of the Mortgage  Loan together  with any accrued  interest  thereon
     except to the extent of any excess  proceeds  after  restoration  and, with
     respect to the 380 Madison Loan, subject to the terms of the master lease;

          (xxxvi)  Based on the Mortgage  Loan  Seller's  review of the 100-year
     flood plain map provided by FEMA,  except for the Mortgaged  Properties set
     forth on Schedule  1, no  Mortgaged  Property is (and with  respect to each
     GMACCM  Loan,  since  the date of  origination,  such  GMACCM  Loan has not
     become)  located in a special  flood hazard area (Zone A) as defined by the
     Federal  Insurance  Administration,  and  with  respect  to  the  Mortgaged
     Properties  set forth on  Schedule  1, flood  insurance  coverage  has been
     obtained;

          (xxxvii) With respect to any Mortgage  which is secured in whole or in
     part by the  interest  of a borrower as a lessee  under a ground  lease and
     based upon the terms of the ground  lease or an  estoppel  letter  from the
     ground lessor (and,  with respect to the  Maschellmac  ground leases,  such
     other  sources  as  the  Mortgage  Loan  Seller  deemed  appropriate),  the
     following apply to such ground lease:

               (A) The  ground  lease or a  memorandum  thereof  has  been  duly
          recorded,  the  ground  lease  permits  the  interest  of  the  lessee
          thereunder to be encumbered by the related Mortgage, does not restrict
          the use of the Mortgaged Property,  lessee, its successors and assigns
          in a manner that would adversely  affect the security  provided by the
          related  Mortgage,  and  there has not been a  material  change in the
          terms of the ground lease since its recordation, with the exception of
          written  instruments  which  are  part of the  related  Mortgage  Loan
          documents delivered to the Trustee.

               (B) The ground lease is not subject to any liens or  encumbrances
          superior to, or of equal priority with,  the related  Mortgage,  other
          than the related ground lessor's related fee interest.

               (C) The borrower's  interest in the ground lease is assignable to
          the holder of the Mortgage upon notice to, but without the consent of,
          the lessor thereunder and, in the event that it is so assigned,  it is
          further  assignable by the trustee and its successors and assigns upon
          notice to, but without a need to obtain the consent of, such lessor.

               (D) To the best of the Mortgage  Loan Seller's  knowledge,  as of
          the  origination  date,  the ground lease was in full force and effect
          and no material  default had occurred under the ground lease and there
          was no existing  condition  which,  but for the passage of time or the
          giving of  notice,  would  result in a default  under the terms of the
          ground  lease.  Since the  origination  date of the Mortgage  Loan, no
          notice of default  under the  ground  lease has been  received  by the
          holder of the Mortgage.

               (E) The  ground  lease  requires  the lessor  thereunder  to give
          notice of any default by the lessee to the  mortgagee;  and the ground
          lease,  or an  estoppel  letter  received  by the  mortgagee  from the
          lessor,  further  provides that notice of termination  given under the
          ground lease is not effective  against the mortgagee  unless a copy of
          the notice has been delivered to the mortgagee in the manner described
          in such ground lease or estoppel letter.

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

               (G) The ground  lease has a term which  extends  not less than 10
          years beyond the maturity date of the related Mortgage Loan.

               (H) The  ground  lease  requires  the  lessor to enter into a new
          lease with the mortgagee upon  termination of the ground lease for any
          reason,  including  rejection  of the  ground  lease  in a  bankruptcy
          proceeding, provided the Mortgagee cures the lessee's defaults.

               (I) Under the terms of the ground lease and the related Mortgage,
          taken together,  any related insurance proceeds 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  the proceeds as the repair or  restoration
          progresses,  or to the payment of the outstanding principal balance of
          the Mortgage Loan together with any accrued interest thereon.

               (J) Such ground lease does not impose restrictions on subletting.

               (K) Either the ground lease or the related Mortgage  contains the
          borrower's  covenant  that such  ground  lease  shall not be  amended,
          canceled,  or  terminated  without  the prior  written  consent of the
          mortgagee.

               (L) Except as set forth on Schedule 1, either the ground lease or
          an estoppel letter  contains a covenant that the lessor  thereunder is
          not permitted,  in the absence of an uncured  default under the ground
          lease, to disturb the  possession,  interest or quiet enjoyment of any
          lessee in the relevant  portion of the Mortgaged  Property  subject to
          such  ground  lease for any  reason,  or in any  manner,  which  would
          materially  adversely  affect the  security  provided  by the  related
          Mortgage.

          (xxxviii) (A) The Mortgage  Loan is directly  secured by a Mortgage on
     one or  more  commercial  properties,  and (B) the  value  assigned  by the
     Mortgage  Loan  Seller,  based on  appraised  values  and  subject  to such
     adjustments  as the Mortgage Loan Seller deemed  necessary  pursuant to its
     underwriting  standards as modified in connection  with its  origination of
     the Mortgage Loan (the "Mortgagee's  Appraised Value") with respect to such
     Mortgaged  Properties was, in the aggregate,  at least equal to 125% of the
     principal  balance of the Mortgage Loan at  origination;  provided that the
     Mortgagee's  Appraised  Value  of each  Mortgaged  Property  must  first be
     reduced by (1) the  amount of any lien on the  Mortgaged  Property  that is
     senior to the Mortgage Loan and (2) a proportionate amount of any lien that
     is in parity with the Mortgage Loan;

          (xxxix) With respect to each Mortgaged Property,  a Property Condition
     Report was prepared by a licensed  engineer,  and the Mortgage  Loan Seller
     has reviewed  such  Property  Condition  Report.  Except as provided in the
     Property  Condition  Reports,  to the best of the  Mortgage  Loan  Seller's
     knowledge,  based solely on its review of such Property  Condition  Report,
     certificates  of  occupancy  and  building  permits  have been  issued with
     respect to the  Mortgaged  Property  (except,  with  respect to 380 Madison
     Loan, as indicated on Schedule 1);

          (xl) Any escrow  accounts for taxes or other  reserves  required to be
     funded on the date of  origination  of the  Mortgage  Loan  pursuant to the
     Mortgage Loan documents have been funded and to the actual knowledge of the
     Mortgage Loan Seller,  with respect to the Cadillac  Fairview Pool Loan and
     Whitehall Pool Loan, all such escrow accounts  required to have been funded
     as of the Cut-Off Date (taking into account any applicable notice and grace
     period) have been funded;

          (xli) The related  Assignment of Mortgage  constitutes a legal,  valid
     and binding  assignment  of such  Mortgage to the Company,  and the related
     Reassignment  of  Assignment  of  Leases,   Rents  and  Profits,   if  any,
     constitutes a legal, valid and binding assignment thereof to the Company;

          (xlii) With respect to each GS Mortgage  Loan and with respect to each
     GMACCM  Loan (but only to the extent  that a breach of this  representation
     and warranty  would not result in a repurchase  obligation  by GMACCM under
     the Responsible Party Agreement), the related Note is not, and has not been
     since  the  date  of  origination  of the  Mortgage  Loan,  secured  by any
     collateral except the lien of the related Mortgage,  any related Assignment
     of Leases,  Rents and Profits and any related security agreement and escrow
     agreement;  the security for the Mortgage Loan consists only of the related
     Mortgaged Property or Properties,  any leases (including without limitation
     any credit  leases)  thereof,  and any  appurtenances,  fixtures  and other
     property located thereon;  and such Mortgaged Property or Properties do not
     secure any Mortgage Loan other than the Mortgage Loan being transferred and
     assigned to the Company hereunder, except for Mortgage Loans, if any, which
     are  cross-collateralized  with other  Mortgage Loans being conveyed to the
     Company or subsequent  transferee  hereunder and identified on the Mortgage
     Loan Schedule; and

          (xliii)  In  addition,  the  Mortgage  Loan  Seller  makes each of the
     following  representations and warranties with respect to each GMACCM Loan;
     provided,  however,  that the  Mortgage  Loan  Seller  shall only be liable
     hereunder with respect to a breach of such  representations  and warranties
     to the extent  that such  breach is caused by the  Mortgage  Loan  Seller's
     actions during the period of time  subsequent to the date of origination of
     the GMACCM Loan and prior to the Closing Date:

               (A) Except as set forth in  Schedule 1 hereto,  since the date of
          origination  of the Mortgage Loan by the  applicable  Originator,  the
          terms of the Mortgage Loan have not been  impaired,  waived,  altered,
          satisfied,  canceled,  subordinated or modified in any respect (except
          with  respect  to  modifications  the  economic  terms  of  which  are
          reflected in the  Mortgage  Loan  Schedule and which are  evidenced by
          documents  in the  Mortgage  File  delivered  to the  Trustee)  and no
          portion of the  Mortgaged  Property has been released from the lien of
          the Mortgage in any manner;

               (B)  The  Mortgage  Loan  does  not  have a  shared  appreciation
          feature, other contingent interest feature or negative amortization;

               (C) The  Mortgage  Loan is a whole  loan and  contains  no equity
          participation by the lender;

               (D) To the  best of the  Mortgage  Loan  Seller's  knowledge  and
          except  as set  forth on  Schedule  1  hereto,  there  is no  material
          default, breach, violation or event of acceleration existing under any
          of the Mortgage  Loan  documents  and the Mortgage Loan Seller has not
          received  actual  notice of any 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;  no waiver of the
          foregoing  exists and no person  other than the holder of the note may
          declare any of the foregoing.

     (c) The Mortgage Loan Seller hereby  represents and warrants to the Company
as of the date hereof and as of the Closing Date that:

          (i) The  Mortgage  Loan  Seller is the sole  owner  and  holder of the
     Montehiedra  Partner Loans and has good and marketable  title thereto,  has
     full right, power and authority to sell and assign the Montehiedra  Partner
     Loans free and clear of any interest or claim of a third party; and

          (ii) (A) The  Montehiedra  Partner Loans Loan Documents have been duly
     and properly executed, and (B) the Montehiedra Partner Loans Loan Documents
     are  legal,  valid  and  binding  obligations  of the  Montehiedra  Partner
     Borrowers,  and their terms are enforceable against the Montehiedra Partner
     Borrowers, subject only to bankruptcy,  insolvency,  moratorium, fraudulent
     transfer,  fraudulent  conveyance,  and similar  laws  affecting  rights of
     creditors generally and to the application of general principles of equity.

     3. Notice of Breach;  Cure and Repurchase.  (a) Pursuant to the Pooling and
Servicing  Agreement,  the Mortgage  Loan Seller and the Company  shall be given
notice of any breach of a  representation  or warranty  made with respect to, or
any defect that materially and adversely  affects the value of, a Mortgage Asset
or the interests of the holders of the Certificates therein.

     (b) Upon notice  pursuant to Section 3(a) herein,  the Mortgage Loan Seller
shall cure such breach or defect,  as the case may be, in all material  respects
or  repurchase  the affected  Mortgage  Asset (or,  with respect to the Cadillac
Fairview Pool Loan, the Related  Individual  Loan at the  applicable  Repurchase
Price (as defined in the Pooling and Servicing Agreement) in accordance with the
terms set forth in Section 2.03 of the Pooling and Servicing  Agreement.  If the
affected  Mortgage Asset (or Related  Individual Loan, as the case may be) is to
be  repurchased,  the Mortgage Loan Seller shall remit the  Repurchase  Price in
immediately available federal funds to the Master Servicer.

     (c) Upon any repurchase of a Mortgage Asset (or Related Individual Loan, as
the case may be) contemplated by Section 3(b) above,  the Trustee,  the Servicer
and the  Special  Servicer  shall each  tender to the  Mortgage  Loan Seller all
portions of the Mortgage  File and other  documents  pertaining to such Mortgage
Asset (or Related  Individual Loan, as the case may be) possessed by it, as well
as such funds as pursuant to the Pooling and Servicing  Agreement are to be paid
to the Mortgage Loan Seller as the  "Responsible  Party" in connection with such
repurchase,  and each document that constitutes a part of the Mortgage File that
was endorsed or assigned to the Trustee  shall be endorsed or  assigned,  as the
case may be, to the Mortgage Loan Seller.

     (d) This Section 3 of this Agreement and Section 3 of the Responsible Party
Agreement  provide the sole remedy available to the  Certificateholders,  or the
Trustee on behalf of the Certificateholders, respecting any defect in a Mortgage
File or any breach of any representation or warranty set forth in or required to
be made pursuant to Section 2 of this Agreement and Section 3 of the Responsible
Party Agreement.

     (e) The Mortgage  Loan Seller  hereby  acknowledges  the  assignment by the
Company to the Trustee,  as trustee under the Pooling and  Servicing  Agreement,
for the benefit of the Certificateholders, of the representations and warranties
contained herein and of the obligation of the Mortgage Loan Seller to repurchase
a Mortgage  Asset (or Related  Individual  Loan, as the case may be) pursuant to
this  Section.  The Trustee or its  designee  may enforce  such  obligations  as
provided in Section 8 hereof.

     4. Representations, Warranties and Agreements of Company.

     (a) The Company hereby represents and warrants to the Mortgage Loan Seller,
as of the date  hereof  (or  such  other  date as is  specified  in the  related
representation or warranty), as follows:

          (i) The Company is a corporation duly organized,  validly existing and
     in good  standing  under  the laws of the  State  of  Delaware,  with  full
     corporate  power and  authority to own its assets and conduct its business,
     is  duly  qualified  as a  foreign  corporation  in  good  standing  in all
     jurisdictions  in which  the  ownership  or lease  of its  property  or the
     conduct of its  business  requires  such  qualification,  except  where the
     failure to be so qualified would not have a material  adverse effect on the
     ability of the  Company  to  perform  its  obligations  hereunder,  and the
     Company has taken all necessary action to authorize the execution, delivery
     and performance of this Agreement by it, and has the power and authority to
     execute,  deliver  and  perform  this  Agreement  and all the  transactions
     contemplated hereby;

          (ii) This Agreement has been duly  authorized,  executed and delivered
     by the  Company  and  constitutes  a valid and  binding  obligation  of the
     Company,  enforceable  against  the Company in  accordance  with its terms,
     except as such  enforcement  may be limited by bankruptcy,  reorganization,
     insolvency,  moratorium and other similar laws affecting the enforcement of
     creditors' rights generally and to general principles of equity (regardless
     of whether such  enforceability  is considered in a proceeding in equity or
     at law);

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

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

          (v) The Company is not in default  with respect to any order or decree
     of any court or any  order,  regulation  or demand of any  federal,  state,
     municipal or  governmental  agency,  which default might have  consequences
     that would  materially  and adversely  affect the  condition  (financial or
     other)  or  operations  of the  Company  or its  properties  or might  have
     consequences  that would  materially and adversely  affect its  performance
     hereunder; and

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

     5. Company's  Conditions to Closing.  The  obligations of the Company under
this  Agreement  shall be subject to the  satisfaction,  on the Closing Date, or
such other date specified herein, of the following conditions:

     (a) The obligations of the Mortgage Loan Seller required to be performed by
it at or prior to the Closing Date pursuant to the terms of this Agreement shall
have been duly  performed and complied with and all of the  representations  and
warranties  of the Mortgage Loan Seller under this  Agreement  shall be true and
correct as of the date  hereof and as of the  Closing  Date,  and no event shall
have  occurred  which,  with  notice  or the  passage  of time,  or both,  would
constitute a default under this Agreement, and the Company shall have received a
certificate to that effect signed by an authorized  officer of the Mortgage Loan
Seller.

     (b) The Company or its designee  shall have  received all of the  following
closing  documents,  in such  forms as are  agreed  upon and  acceptable  to the
Company and in form and substance  satisfactory to the Company,  the Underwriter
and their respective  counsel,  duly executed by all signatories  other than the
Company as required pursuant to the respective terms thereof:

          (i) with respect to each Mortgage  Asset,  the related  Mortgage File,
     which  Mortgage  Files  shall be  delivered  to and held by the  Trustee on
     behalf of the Company;

          (ii) the final Mortgage Loan Schedule;

          (iii) an officer's  certificate from the Mortgage Loan Seller dated as
     of the Closing Date, in the form attached hereto as Exhibit B;

          (iv)  an  opinion  of  Mortgage  Loan  Seller's  counsel,  subject  to
     customary exceptions and carve-outs,  which state in substance the opinions
     set forth on Exhibit C hereto,  and, in addition,  an opinion  delivered on
     the  date  of the  Prospectus  as to the  matters  set  forth  in the  last
     paragraph of Exhibit C hereto;

          (v)  such  other  documents,  certificates  and  opinions  as  may  be
     necessary to secure for the Certificates  the following  ratings from Fitch
     Investors  Service,   L.P.  ("Fitch"),   Moody's  Investors  Service,  Inc.
     ("Moody's")   and  Duff  &  Phelps  Credit  Rating  Company   ("DCR",   and
     collectively with Fitch and Moody's, the "Rating Agencies"),  respectively:
     for each of the Class A-1, A-2A,  A-2B, A-2C, A-2D, Class X-1A, Class X-1B,
     Class X-2 Certificates,  a "AAA",  "Aaa" and "AAA" rating;  for the Class B
     Certificates,  a "AA", "Aa2" and "AA" rating; for the Class C Certificates,
     a "AA-", "Aa3" and "AA-" rating; for the Class D Certificates, a "A-", "A2"
     and "A" rating; for the Class E Certificates, a "A-", "A3" and "A-" rating;
     for the Class F  Certificates,  a "BBB",  "Baa2" and "BBB" rating;  for the
     Class  G  Certificates,   a  "BBB-"  rating  by  Fitch;  for  the  Class  H
     Certificates,  a "BB" rating by Fitch; and for the Class M Certificates,  a
     "Baa2" and "BBB" rating by Moody's and Fitch, respectively; and

          (vi) a letter from the independent accounting firm of Price Waterhouse
     L.L.P. in form satisfactory to the Company, relating to certain information
     regarding the Mortgage  Loans as set forth in the  Prospectus  and a letter
     from Price Waterhouse L.L.P.  regarding certain  information  regarding the
     Certificates as set forth in the Prospectus;

     (c)  The  Mortgage   Loan  Seller  hereby  agrees  to  furnish  such  other
information,  documents,  certificates,  letters or opinions with respect to the
Mortgage Assets or itself as may be reasonably requested by the Company in order
for  the  Company  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, the Pooling and Servicing Agreement or this Agreement.

     6.  Accountants'  Letters.  The parties  hereto shall  cooperate with Price
Waterhouse  L.L.P.  in making  available  all  information  and taking all steps
reasonably  necessary to permit such accountants to deliver the letters required
by the Underwriting Agreement.

     7. Notices. All communications  hereunder shall be in writing and effective
only upon receipt and, if sent to the Company,  will be mailed,  hand delivered,
couriered or sent by facsimile  transmission to it at 85 Broad Street, New York,
New York 10004,  attention of Marvin Kabatznick,  fax number (212) 902-1461, or,
if sent to the Mortgage Loan Seller, will be mailed,  hand delivered,  couriered
or sent by facsimile  transmission  and confirmed to it at 85 Broad Street,  New
York, New York 10004, attention of Steven Mnuchin, fax number (212) 902-1691, in
either case with a copy to Jay Strauss, fax number (212) 902-4140.

     8. Trust as  Beneficiary.  The  representations,  warranties and agreements
made by the Mortgage Loan Seller in this  Agreement are made for the benefit of,
and,  to the extent they are  assigned  by the Company to the Trustee  under the
Pooling  and  Servicing  Agreement,  may be  enforced  by or on behalf  of,  the
Trustee,  the Servicer or the Special  Servicer,  as provided in the Pooling and
Servicing Agreement,  to the same extent that the Company has rights against the
Mortgage  Loan  Seller  under this  Agreement  in  respect  of  representations,
warranties and agreements made by the Mortgage Loan Seller herein.

     9.  Miscellaneous.  This  Agreement  will be governed by and  construed  in
accordance with the substantive laws of the State of New York, without regard to
conflicts of laws principles.  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 or waived in any manner which would
have a material adverse effect on  Certificateholders  without the prior written
consent  of the  Trustee.  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 herein.

     10.  Representations,  Warranties and Agreements to Survive  Delivery.  All
representations,  warranties and agreements  contained in this Agreement,  or in
certificates  of officers of the Mortgage Loan Seller and the Company  submitted
pursuant  hereto,  shall remain operative and in full force and effect and shall
survive  transfer  and sale of the  Mortgage  Assets to the  Company  and by the
Company to the Trustee notwithstanding any language to the contrary contained in
any endorsement of any Mortgage Asset.

     11. Severability. If any provision of this Agreement shall be prohibited or
invalid under  applicable law, this Agreement shall be ineffective  only to such
extent, without invalidating the remainder of this Agreement.

     12. Further  Assurances.  The Mortgage Loan Seller and the Company agree to
execute and deliver  such  instruments  and take such actions as the other party
may, from time to time,  reasonably  request in order to effectuate  the purpose
and to carry out the terms of this Agreement

                            [SIGNATURE PAGE FOLLOWS]



<PAGE>

     IN WITNESS  WHEREOF,  the Company and the Mortgage  Loan Seller have caused
this  Agreement to be duly executed by their  respective  officers as of the day
and year first above written.

                           GS MORTGAGE SECURITIES CORPORATION II


                           By:/s/ Marvin Kabatznick
                              ----------------------
                              Name:  Marvin Kabatznick
                              Title: Chief Executive Officer

                           GOLDMAN SACHS MORTGAGE COMPANY
                           By: Goldman Sachs Real Estate Funding Corporation


                           By:  /s/ Steven T. Mnuchin
                              -----------------------
                              Name: Steven T. Mnuchin
                              Title:President







<PAGE>




                                    EXHIBIT A

                             MORTGAGE LOAN SCHEDULE

<TABLE>
<CAPTION>


                                               Monthly
                                  Cut-Off    Payment as
                                   Date        of the      Mortgage Rate   Default  Excess      Revised    Maturity
                                 Principal     Cut-Off       as of the      Rate      Rate     Mortgage      Date
                                  Balance       Date       Cut-Off Date                          Rate

<S>                              <C>          <C>              <C>            <C>     <C>      <C>    <C>   <C>   <C>
No. 1--Cadillac Fairview Pool    $258,460,281 $ 1,915,988      7.935%         (3)     2.00%    9.935% (9)   11/11/26
   Loan
- -------------------------------

No. 2--Century Plaza Towers      $229,369,475 $ 1,693,936     8.039125%       (4)     2.00%    10.039125%    4/9/27
   Loan
- -------------------------------

No. 3--AAPT Pool Loan            $125,149,361     n/a            n/a          n/a      n/a         n/a         n/a
- -------------------------------
     AAPT Fixed Component       $75,149,361  $   619,552      7.480%         (3)     2.00%      9.480%      7/11/27
- -------------------------------
     AAPT LIBOR A Component     $30,000,000  $   180,800   LIBOR + 0.93%     (3)     2.00%       (10)       7/11/27
      (1)
- -------------------------------
     AAPT LIBOR B Component     $20,000,000  $   117,416   LIBOR + 0.76%     (3)     2.00%       (10)       7/11/27
      (1)
- -------------------------------

No. 4--380 Madison Loan (2)      $89,000,000  $   601,462      7.848%         (5)      n/a         n/a       7/11/14
- -------------------------------

No. 5--CAP Pool Loan             $87,946,446  $   620,372      7.480%         (3)     2.00%      9.480%      7/11/27
- -------------------------------

No. 6--Whitehall Pool Loan       $72,228,349  $   602,560      8.680%         (6)      n/a         n/a       9/10/00
- -------------------------------

No. 7--Ritz Plaza Loan           $62,365,309  $   469,453      8.135%         (5)     2.00%      10.135%     4/24/27
- -------------------------------

No. 8--Montehiedra Loan          $52,579,779  $   399,417      8.230%         (7)     2.00%      10.230%     5/11/27
- -------------------------------

No. 9--Montehiedra Partner       $10,276,354  $    78,212      8.250%         (8)      n/a         n/a       5/12/09
   Loans
- -------------------------------

</TABLE>

Subtotal (excluding             $977,099,000 $ 7,220,956
   Montehiedra Partner Loans)
- -------------------------------

Total                           $987,375,354 $ 7,299,168


(1)  Monthly payment varies based upon one-month LIBOR rates.  The initial LIBOR
     rate is 5.64453%.

(2)  Monthly  payment  varies  based  upon  the  actual  number  of days in each
     interest accrual period.

(3)  The default rate is a per annum rate equal to the lesser of (a) the maximum
     rate  permitted by  applicable  law and (b) the greater of (x) 5% above the
     initial mortgage rate or the revised mortgage rate, as applicable,  and (y)
     the prime rate.

(4)  The default rate is a per annum rate equal to 3% above the  then-applicable
     mortgage rate, but in no event less than 1% above the Citibank prime rate.

(5)  The default rate is a per annum rate equal to the lesser of (a) the maximum
     rate  permitted by  applicable  law and (b) the greater of (x) 5% above the
     initial mortgage rate or the revised mortgage rate, as applicable,  and (y)
     the prime rate plus 1%.

(6)  The  default  rate is a per annum rate  equal to the lesser of the  maximum
     rate permitted by applicable law and 10.68%.

(7)  The  default  rate is a per annum rate  equal to the lesser of the  maximum
     rate permitted by applicable law and 2% above the applicable mortgage rate,
     but in no event less than 1% above the Citibank prime rate.

(8)  The default  rate is a per annum rate equal to the  Partner  Loan rate plus
     3%.

(9)  The revised mortgage rate will be the greater of a) 9.935%, or b) 7 year US
     Treasury rate plus 2%.

(10) A floating rate per annum equal to the sum of (i) the lower of (x) the AAPT
     LIBOR Interest Rate applicable to such AAPT LIBOR Component, and (y) a rate
     that would  result in a blended  interest  rate on the AAPT Pool Loan of no
     more than 8.5% based on the then outstanding  principal balance of the AAPT
     Pool Loan and an  interest  rate on the AAPT Fixed  Component  equal to the
     AAPT Initial Fixed Interest Rate and (ii) 2%.
<PAGE>




                                    EXHIBIT B


                          FORM OF OFFICER'S CERTIFICATE

                  I,  ________________,  hereby certify that I am a duly elected
and  acting   ____________________   of  Goldman  Sachs  Mortgage  Company  (the
"Company"), in connection with the sale of certain mortgage loans to GS Mortgage
Securities  Corporation II (the "Depositor")  pursuant to that certain Loan Sale
Agreement,  dated as of July 1, 1997 (the "Loan Sale  Agreement"),  between  the
Company and the Depositor, and hereby certify further as follows:

     1.   The  Company is a New York  limited  partnership  duly  organized  and
          existing under the laws of the State of New York.

     2.   Attached  hereto  as  Exhibit  A is a true  and  correct  copy  of the
          partnership agreement of the Company.

     3.   Attached hereto as Exhibit B is the subsistence certificate of the New
          York  Secretary  of State,  with  respect to the good  standing of the
          Company in New York.

     4.   There  have  been  no  amendments,  waivers  or  modifications  of the
          Partnership  Agreement  other  than as  provided  in Exhibit A, and no
          action  has been  taken by the  Company  or its  partners,  agents  or
          representatives  in contemplation of the liquidation or dissolution of
          the Company;

     5.   The  representations  and  warranties  of the Company in the Loan Sale
          Agreement  are true and correct in all material  respects on and as of
          the date hereof.

     6.   On or prior to the date  hereof,  the  Company has  complied  with all
          agreements and performed or satisfied all conditions on its part to be
          performed or satisfied at or prior to the date hereof.

     7.   Each person who, as a partner, agent or representative of the Company,
          signed the Loan Sale  Agreement or any other  document or  certificate
          delivered  on or  before  the  date  hereof  in  connection  with  the
          transactions  contemplated  by the Loan  Sale  Agreement  was,  at the
          respective  times  of such  signing  and  delivery,  and is now,  duly
          elected or appointed,  qualified and acting as such partner,  agent or
          representative,  and the  signature of such persons  appearing on such
          documents are their genuine signatures.

                            [SIGNATURE PAGE FOLLOWS]



<PAGE>

     IN WITNESS WHEREOF, I have hereunto signed my name as of ________, 1997.

                                        By:
                                              Name:
                                              Title:




<PAGE>




                                    EXHIBIT C


                              FORM OF LEGAL OPINION

     1.  The  Mortgage  Loan  Seller  is a New  York  limited  partnership  duly
organized,  validly existing and in good standing under the laws of the State of
New York,  with full  power and  authority  to own its assets  and  conduct  its
business,  and the  Mortgage  Loan  Seller  has  taken all  necessary  action to
authorize the execution,  delivery and performance of the Loan Sale Agreement by
it, and has the power and  authority  to  execute,  deliver and perform the Loan
Sale Agreement and all the transactions  contemplated hereby, including, but not
limited to, the power and  authority  to sell,  assign and transfer the Mortgage
Assets in accordance with the Loan Sale Agreement.

     2. The Loan Sale Agreement has been duly authorized, executed and delivered
by the  Mortgage  Loan  Seller  and  constitutes  the legal,  valid and  binding
obligations of the Mortgage Loan Seller,  enforceable  against the Mortgage Loan
Seller in accordance with the terms of the Loan Sale  Agreement,  except as such
enforcement may be limited by bankruptcy, insolvency, reorganization, moratorium
or other similar laws affecting the enforcement of creditors'  rights generally,
and by general principles of equity  (regardless of whether such  enforceability
is  considered  in a proceeding  in equity or at law),  and except to the extent
rights to indemnity and contribution may be limited by applicable law.

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

     4. To our knowledge,  there is no action, suit, proceeding or investigation
pending or threatened  in writing  against the Mortgage Loan Seller in any court
or by or before any other  governmental  agency or  instrumentality  which would
materially  and  adversely  affect the  validity  of the  Mortgage  Loans or the
ability of the Mortgage Loan Seller to carry out the  transactions  contemplated
by this Agreement.

     5. To our  knowledge,  the  Mortgage  Loan  Seller is not in  default  with
respect to any order or decree of any court or any order,  regulation  or demand
of any federal,  state,  municipal or governmental  agency,  which default might
have  consequences  that would  materially  and  adversely  affect the condition
(financial or other) or operations of the Mortgage Loan Seller or its properties
or might  have  consequences  that would  materially  and  adversely  affect its
performance under the Loan Sale Agreement.

     6.  No  consent,   approval,   authorization  or  order  of  any  court  or
governmental  agency  or  body  is  required  for the  execution,  delivery  and
performance  by the Mortgage  Loan Seller of or  compliance by the Mortgage Loan
Seller with the Loan Sale  Agreement  or the  consummation  of the  transactions
contemplated  by the Loan Sale  Agreement,  other  than  those  which  have been
obtained by the Mortgage Loan Seller.



<PAGE>


                                   SCHEDULE 1

                  EXCEPTIONS TO REPRESENTATIONS AND WARRANTIES

I.        Representation and Warranty (xxxvi)

          The following Mortgaged Properties are located in special flood hazard
areas (Zone A):

          AAPT Properties:
                   Westpark
                   Maschellmac IV (portions of parcel, but not improvements)
<PAGE>


                                    Exhibit H
                             Form of Summary Report

GMACCM#                                              PROPERTY:

SUB-SERVICER NUMBER:                                 INTEREST RATE:
P&I:                                                 QUARTER ENDED:
CURRENT PRINCIPAL BALANCE:

OCCUPANCY:                                           VACANCY:

INCOME                        QUARTER/YEAR ENDED          QUARTER/YEAR ENDED

GROSS INCOME
- --------------------------------------------------------------------------------
VACANCIES
- --------------------------------------------------------------------------------
BAD DEBT / UNCOLL.
- --------------------------------------------------------------------------------
ADDITIONAL INCOME
- --------------------------------------------------------------------------------
TOTAL INCOME

EXPENSES

REAL ESTATE TAXES     
- --------------------------------------------------------------------------------
PROPERTY INSURANCE
- --------------------------------------------------------------------------------
MANAGEMENT FEES
- --------------------------------------------------------------------------------
UTILITIES
- --------------------------------------------------------------------------------
ADMINISTRATIVE
- --------------------------------------------------------------------------------
MAINTENANCE/REPAIRS
- --------------------------------------------------------------------------------
REPLACEMENT RESERVES
- --------------------------------------------------------------------------------
RR RELEASES
- --------------------------------------------------------------------------------
MISC.
- --------------------------------------------------------------------------------
NET EXPENSES
- --------------------------------------------------------------------------------
DEPRECIATION
- --------------------------------------------------------------------------------
AMORT./INTEREST
- --------------------------------------------------------------------------------
TOTAL EXPENSES

NET OPERATING INCOME
- --------------------------------------------------------------------------------
1ST  MTG. DEBT SERVICE
- --------------------------------------------------------------------------------
NET INCOME/LOSS
- --------------------------------------------------------------------------------
DEBT COVERAGE

OTHER DEBT
- --------------------------------------------------------------------------------
NET INCOME/LOSS
- --------------------------------------------------------------------------------
NEW DEBT COVERAGE
- --------------------------------------------------------------------------------
EXPENSE RATIO
- --------------------------------------------------------------------------------

COMMENTS:


This summary was printed on

<PAGE>
                                    EXHIBIT I

                     MONTEHIEDRA PARTNER LOANS MORTGAGE FILE

(i)     Credit  Agreement among Vornado  Montehiedra  Holding L.P., as Borrower,
        Vornado Realty Trust, as Guarantor and Goldman Sachs Mortgage Company

(ii)    Copy of  Promissory  Notes by Vornado  Montehiedra  Holding  L.P. in the
        Principal Amount of $9,800,000

(iii)   Credit Agreement among Vornado Montehiedra Holding II L.P., as Borrower,
        Vornado Realty Trust, as Guarantor and Goldman Sachs Mortgage Company

(iv)    Copy of Promissory Note by Vornado  Montehiedra  Holding II L.P., in the
        Principal Amount of $500,000

(v)     Pledge and Security Agreement (Vornado Realty Trust)

(vi)    Pledge and Security Agreement (Vornado Montehiedra Holding LLC)

(vii)   Pledge and Security Agreement (Vornado Montehiedra Holding L.P.)

(viii)  Pledge and Security Agreement (Vornado Montehiedra Holding II L.P.)

(ix)    Stock Certificate and Stock Power

(x)     Copy of UCC-1 Financing  Statement showing Vornado  Montehiedra  Holding
        L.P. filed with Delaware Secretary of State

(xi)    Copy of UCC-1 Financing  Statement showing Vornado  Montehiedra  Holding
        L.P., filed with New Jersey Secretary of State

(xii)   Copy of UCC-1 Financing  Statement showing Vornado  Montehiedra  Holding
        L.P. II filed with Delaware Secretary of State

(xiii)  Copy of UCC-1 Financing  Statement showing Vornado  Montehiedra  Holding
        L.P. II filed with New Jersey Secretary of State

(xiv)   Copy of UCC-1 Financing  Statement showing Vornado  Montehiedra  Holding
        LLC filed with Delaware Secretary of State

(xv)    Copy of UCC-1 Financing  Statement showing Vornado  Montehiedra  Holding
        LLC filed with New Jersey Secretary of State

(xvi)   Copy of UCC-1  Financing  Statement  showing  Vornado Realty Trust filed
        with Maryland Secretary of State

(xvii)  Copy of UCC-1  Financing  Statement  showing  Vornado Realty Trust filed
        with New Jersey Secretary of State

<PAGE>

<TABLE>
<CAPTION>
                                             FORM OF REPORTS TO CERTIFICATEHOLDERS

                                                                                                                     EXHIBIT J


                                           $942,890,000
                                   GS MORTGAGE SECURITIES CORP II                                          Statement Date:
                      GMAC COMMERCIAL MORTGAGE CORPORATION, AS MASTER SERVICER                             Payment Date:
         GMAC COMMERCIAL MORTGAGE CORPORATION AND AMRESCO MANAGEMENT, AS SPECIAL SERVICERS                 Prior Payment:
                                  LASALLE NATIONAL BANK, AS TRUSTEE                                        Record Date:
                      COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, 1997-GL I                             WAC:
                                                                                                           WAM:

===================================================================================================================================
                   REPORTING PACKAGE CONTENTS
                                                     Page Number      Description
                                                   ---------------    -----------

<S>                                                        <C>        <C>
Table of Contents                                          1          Summary of Reports
                                                               
REMIC Certificate Report                                   2          Payment information by Certificate Class
                                                               
Certificate Interest Calculation                          3-4         Detail interest payment information by Certificate Class

Servicing-Related Information                              5          

Aggregate Loan Status Report                               6          Rolling 15 months of summarized loan status information

Delinquency Detail Report                                  7          Detail listing of all loans not paid through the most recent
                                                                      payment due date
                                                               
Property Table Reports                                     8          Update of selected stratification tables for all outstanding
                                                                      loans and properties

Loan and Property Level Detail Listing (Updated
Annex A)                                                   9          Current status of all loans and properties assigned to the
                                                                      trust on the Closing Date

Special Servicing Summary and Detail                     10-11        Current summary information regarding loans now speciallys
                                                                      serviced

Loan Modification Detail                                   12         Cumulative list and detail of all loan modifications executed
                                                                      since the Closing Date

REO Property Information                                   13         Current list and detail of all REO properties
===================================================================================================================================

                                                                 D-1
                                                                                                                     PAGE 1 OF 13
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                           $942,890,000
                                   GS MORTGAGE SECURITIES CORP II                                          Statement Date:
                      GMAC COMMERCIAL MORTGAGE CORPORATION, AS MASTER SERVICER                             Payment Date:
         GMAC COMMERCIAL MORTGAGE CORPORATION AND AMRESCO MANAGEMENT, AS SPECIAL SERVICERS                 Prior Payment:
                                  LASALLE NATIONAL BANK, AS TRUSTEE                                        Record Date:
                      COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, 1997-GL I                             WAC:
                                                                                                           WAM:
                                         REMIC CERTIFICATE REPORT
===================================================================================================================================
         ORIGINAL     OPENING    PRINCIPAL   PRINCIPAL      NEGATIVE     CLOSING     INTEREST    INTEREST   PREPAYMENT PASS-THROUGH
CLASS  FACE VALUE(1)  BALANCE     PAYMENT   ADJ. OR LOSS  AMORTIZATION   BALANCE     PAYMENT    ADJUSTMENT   PREMIUMS    RATE(2)
CUSIP   PER $1,000   PER $1,000  PER $1,000  PER $1,000    PER $1,000   PER $1,000  PER $1,000  PER $1,000  PER $1,000 NEXT RATE(3)
- -----------------------------------------------------------------------------------------------------------------------------------
<S>    <C>           <C>         <C>        <C>           <C>           <C>         <C>         <C>         <C>        <C>
- -----------------------------------------------------------------------------------------------------------------------------------

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

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

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

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

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

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

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

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

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

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

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

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

Notes:  (1) N denotes national balance not included in total (2) Interest paid minus interest adjustment minus deferred interest
        accrual (3) Estimated

                                                                 D-2
                                                                                                                     PAGE 2 OF 13
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                           $942,890,000
                                   GS MORTGAGE SECURITIES CORP II                                          Statement Date:
                      GMAC COMMERCIAL MORTGAGE CORPORATION, AS MASTER SERVICER                             Payment Date:
         GMAC COMMERCIAL MORTGAGE CORPORATION AND AMRESCO MANAGEMENT, AS SPECIAL SERVICERS                 Prior Payment:
                                  LASALLE NATIONAL BANK, AS TRUSTEE                                        Record Date:
                      COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, 1997-GL I                             WAC:
                                                                                                           WAM:
                                  CERTIFICATE INTEREST ALLOCATIONS
===================================================================================================================================

                             CERTIFICATE INTEREST ALLOCATIONS


             Accrued         Interest                            Beginning              Ending
Class        Interest        Distributed                         Upaid Interest         Unpaid Interest
===================================================================================================================================
<S>         <C>             <C>                                  <C>                   <C>





TOTALS:
===================================================================================================================================
              Current Realized Losses
              Cumulative Realized Losses

              Prepayment Interest Shortfall
              Excess Prepayment Interest Shortfall
              Servicer Prepayment Interest Shortfall
===================================================================================================================================

                                                                 D-3
                                                                                                                     PAGE 3 OF 13
</TABLE>


<PAGE>

<TABLE>
<CAPTION>
                                           $942,890,000
                                   GS MORTGAGE SECURITIES CORP II                                          Statement Date:
                      GMAC COMMERCIAL MORTGAGE CORPORATION, AS MASTER SERVICER                             Payment Date:
         GMAC COMMERCIAL MORTGAGE CORPORATION AND AMRESCO MANAGEMENT, AS SPECIAL SERVICERS                 Prior Payment:
                                  LASALLE NATIONAL BANK, AS TRUSTEE                                        Record Date:
                      COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, 1997-GL I                             WAC:
                                                                                                           WAM:
                                CERTIFICATE INTEREST ALLOCATIONS
===================================================================================================================================
<S>                          <C>
                             Beginning Stated Principal Balance

                             Outstanding Purchased or Repurchased Loans
                             
                             Repurchase Price

                             Beginning Reserve Account Balance

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

                             Loan                  Aggregate Reserve      Aggregate Escrow 
                             Name                       Balance                 Balance
                             ==============================================================

                             TOTALS: 
                             ==============================================================


                                                                 D-4
                                                                                                                     PAGE 4 OF 13
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                           $942,890,000
                                   GS MORTGAGE SECURITIES CORP II                                          Statement Date:
                      GMAC COMMERCIAL MORTGAGE CORPORATION, AS MASTER SERVICER                             Payment Date:
         GMAC COMMERCIAL MORTGAGE CORPORATION AND AMRESCO MANAGEMENT, AS SPECIAL SERVICERS                 Prior Payment:
                                  LASALLE NATIONAL BANK, AS TRUSTEE                                        Record Date:
                      COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, 1997-GL I                             WAC:
                                                                                                           WAM:

==================================================================================================================================
<S>                        <C>
                             SERVICING-RELATED INFORMATION

                             Servicing Fees (including per $1,000)
                             Special Servicing Fees (including per $1,000)
                             Additional Servicing Compensation
                             Interest Shortfall
                             Default, Net Default, and Excess Interest
                             P&I and Property Advance Detail
                             Prepayment Premium Collection

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


                                                  D-5
                                                                                                                     PAGE 5 OF 13
</TABLE>



<PAGE>

<TABLE>
<CAPTION>
                                           $942,890,000
                                   GS MORTGAGE SECURITIES CORP II                                          Statement Date:
                      GMAC COMMERCIAL MORTGAGE CORPORATION, AS MASTER SERVICER                             Payment Date:
         GMAC COMMERCIAL MORTGAGE CORPORATION AND AMRESCO MANAGEMENT, AS SPECIAL SERVICERS                 Prior Payment:
                                  LASALLE NATIONAL BANK, AS TRUSTEE                                        Record Date:
                      COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, 1997-GL I                             WAC:
                                                                                                           WAM:

                                                     AGGREGATE LOAN STATUS INFORMATION
- -----------------------------------------------------------------------------------------------------------------------------------
                 Delinq          Delinq         Delinq      Foreclosure/                                              Net Weighted
Distribution    1 Month         2 Months       3+ Months     Bankruptcy       REO        Modifications  Prepayments        Avg.
             ----------------------------------------------------------------------------------------------------------------------
   Date       #    Balance   #    Balance   #    Balance   #    Balance   #    Balance   #     Balance  #   Balance   Coupon  Remit
- -----------------------------------------------------------------------------------------------------------------------------------
<S>           <C>  <C>       <C>  <C>       <C>  <C>       <C>  <C>       <C>  <C>       <C>   <C>      <C> <C>       <C>     <C>
- -----------------------------------------------------------------------------------------------------------------------------------

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

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

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

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

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

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

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

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

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

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

- -----------------------------------------------------------------------------------------------------------------------------------
                     Note: Foreclosure and REO Totals are Included in the Appropriate Delinquency Aging Category

                                                                 D-6
                                                                                                                     PAGE 6 OF 13
</TABLE>



<PAGE>

<TABLE>
<CAPTION>
                                           $942,890,000
                                   GS MORTGAGE SECURITIES CORP II                                          Statement Date:
                      GMAC COMMERCIAL MORTGAGE CORPORATION, AS MASTER SERVICER                             Payment Date:
         GMAC COMMERCIAL MORTGAGE CORPORATION AND AMRESCO MANAGEMENT, AS SPECIAL SERVICERS                 Prior Payment:
                                  LASALLE NATIONAL BANK, AS TRUSTEE                                        Record Date:
                      COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, 1997-GL I                             WAC:
                                                                                                           WAM:

                                                      DELINQUENCY LOAN DETAIL
- -----------------------------------------------------------------------------------------------------------------------------------
                                                       OUTSTANDING                        SPECIAL   
LOAN AND                          CURRENT   OUTSTANDING  PROPERTY    ADVANCE     LOAN    SERVICER  
PROPERTY  LOAN        PAID THRU    P&I         P&I      PROTECTION  DESCRIPTION   STATUS  TRANSFER  FORECLOSURE BANKRUPTCY
 NAME    GROUP PERIOD    DATE    ADVANCES    ADVANCE*   ADVANCES      (1)         (2)     DATE        DATE        DATE    REO DATE
===================================================================================================================================
<S>      <C>   <C>     <C>       <C>          <C>       <C>          <C>           <C>     <C>       <C>         <C>        <C>










         TOTALS:              0.00          0.00         0.00
===================================================================================================================================
(1) Advance Description   0. P&I Advance - Late Pament but less than one month delinquent
                          1. P&I Advance - Loan delinquent 1 month
                          2. P&I Advance - Loan delinquent 2 months
                          3. P&I Advance - Loan delinquent 3 months or more
                          4. P&I Advance - Loan in Grace Period
                          5. P&I Advance - Assumed Schedule Payment

(2) Loan Status           1. Specially Serviced
                          2. Foreclosure
                          3. Bankruptcy
                          4. REO
                          5. Prepay in Full
                          6. DPO
                          7. Foreclosure Sale
                          8. Bankruptcy Sale
                          9. REO Disposition
                         10. Modification / Workout
===================================================================================================================================
* Oustanding P&I Advances include the current period P&I Advance


                                                                 D-7
                                                                                                                    PAGE 7 OF 13
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

                                           $942,890,000
                                   GS MORTGAGE SECURITIES CORP II                                          Statement Date:
                      GMAC COMMERCIAL MORTGAGE CORPORATION, AS MASTER SERVICER                             Payment Date:
         GMAC COMMERCIAL MORTGAGE CORPORATION AND AMRESCO MANAGEMENT, AS SPECIAL SERVICERS                 Prior Payment:
                                  LASALLE NATIONAL BANK, AS TRUSTEE                                        Record Date:
                      COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, 1997-GL I                             WAC:
                                                                                                           WAM:
===================================================================================================================================
<S>                     <C>
                        PROPERTY TABLE REPORTS

                        Undated Collateral Tables as they appear in Prospectus


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

                                                                 D-8
                                                                                                                     PAGE 8 OF 13
</TABLE>



<PAGE>

<TABLE>
<CAPTION>
                                           $942,890,000
                                   GS MORTGAGE SECURITIES CORP II                                          Statement Date:
                      GMAC COMMERCIAL MORTGAGE CORPORATION, AS MASTER SERVICER                             Payment Date:
         GMAC COMMERCIAL MORTGAGE CORPORATION AND AMRESCO MANAGEMENT, AS SPECIAL SERVICERS                 Prior Payment:
                                  LASALLE NATIONAL BANK, AS TRUSTEE                                        Record Date:
                      COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, 1997-GL I                             WAC:
                                                                                                           WAM:

                                                         LOAN LEVEL DETAIL
- -----------------------------------------------------------------------------------------------------------------------------------
                        SPECIAL                                                      PREPAY-                       PRE-
LOAN AND        PRO-   SERVICER                   NEG  BEGINNING         SCHEDULED   MENTS/    PRE-      PAID    PAYMENT
PROPERTY   GRP  PERTY  TRANSFER        MATURITY   AM   SCHEDULED   NOTE  PRINCIPAL   LIQUID-  PAYMENT  THROUGH   PREMIUM   LOAN
  NAME     ID   TYPE     DATE   STATE    DATE    (Y/N)  BALANCE    RATE   PAYMENT    ATIONS    DATE      DATE     AMOUNT  STATUS(*)
- -----------------------------------------------------------------------------------------------------------------------------------
<S>        <C>  <C>    <C>      <C>    <C>        <C>  <C>         <C>   <C>         <C>      <C>      <C>       <C>      <C>



                             Additional fields will be provided from Annex A in 
                             prospectus, including updated occupancies, NOIs and
                             DSCRs. A detailed operating statement report will also be
                             prepared periodically for each property.




- -----------------------------------------------------------------------------------------------------------------------------------
   (*) Legend        1)  Specially Serviced        4)  REO                   7)  Foreclosure Sale        10)  Modification/Workout
                     2)  Foreclosure               5)  Prepay in Full        8)  Bankruptcy Sale
                     3)  Bankruptcy                6)  DPO                   9)  REO Disposition
- -----------------------------------------------------------------------------------------------------------------------------------

                                                                 D-9
                                                                                                                    PAGE 9 OF 13
</TABLE>




<PAGE>

<TABLE>
<CAPTION>
                                           $942,890,000
                                   GS MORTGAGE SECURITIES CORP II                                          Statement Date:
                      GMAC COMMERCIAL MORTGAGE CORPORATION, AS MASTER SERVICER                             Payment Date:
         GMAC COMMERCIAL MORTGAGE CORPORATION AND AMRESCO MANAGEMENT, AS SPECIAL SERVICERS                 Prior Payment:
                                  LASALLE NATIONAL BANK, AS TRUSTEE                                        Record Date:
                      COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, 1997-GL I                             WAC:
                                                                                                           WAM:

                                                   SPECIALLY SERVICED LOAN SUMMARY
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                                         <C>
     Number of Loans as of the Closing Date                                                                      0
     Principal Balance as of the Closing Date                                                                 0.00

     Current Number of Loans                                                                                     0
     Current Outstanding Principal Balance                                                                    0.00

     Current Number of Specially Serviced Loans                                                                  0
     Current Outstanding Principal Balance of Specially Serviced Loans                                        0.00
     Percent of Specially Serviced Loans (per Current Number of Loans)                                      0.0000%
     Percent of Specially Serviced Loans (per Current Outstanding Principal Balance)                        0.0000%

     -------------------------------------------------------------------------------------------------------------------------
                                                                                                  CURRENT         CURRENT
                                                                                                 PRINCIPAL       PRINCIPAL
                                                                                    CURRENT    BALANCE AS A %  BALANCE AS A %
                                                     NUMBER OF       INITIAL       PRINCIPAL    OF SPECIALLY   OF TOTAL POOL
      SPECIALLY SERVICED LOAN STATUS                   LOANS    PRINCIPAL BALANCE   BALANCE    SERVICED LOANS     BALANCE
     -------------------------------------------------------------------------------------------------------------------------
       1) Request for waiver of Prepayment Premium
       2) Payment Default
       3) Request for Loan Modification or Workout
       4) Loans with Borrower Bankruptcy
       5) Loans in Process of Foreclosure
       6) Loans now REO Property
       7) Loans Paid Off
       8) Loans Returned to Master Servicer

     -------------------------------------------------------------------------------------------------------------------------
                         Total                         0.00           0.00           0.00

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

                                                                 D-10
                                                                                                                  PAGE 10 OF 13
</TABLE>




<PAGE>

<TABLE>
<CAPTION>
                                           $942,890,000
                                   GS MORTGAGE SECURITIES CORP II                                          Statement Date:
                      GMAC COMMERCIAL MORTGAGE CORPORATION, AS MASTER SERVICER                             Payment Date:
         GMAC COMMERCIAL MORTGAGE CORPORATION AND AMRESCO MANAGEMENT, AS SPECIAL SERVICERS                 Prior Payment:
                                  LASALLE NATIONAL BANK, AS TRUSTEE                                        Record Date:
                      COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, 1997-GL I                             WAC:
                                                                                                           WAM:

                                                       SPECIALLY SERVICED LOAN DETAIL
- -----------------------------------------------------------------------------------------------------------------------------------
             Special                                                                                          Debt      Specially
Loan and     Servicer      Sched        Sched                                        Net                     Service    Serviced
Property     Transfer    Principal    Interest    Maturity    Property             Operating                Coverage     Status 
  Name         Date       Balance       Rate        Date        Type      State     Income      NOI Date      Ratio       Code*
- -----------------------------------------------------------------------------------------------------------------------------------
<S>          <C>         <C>          <C>         <C>         <C>         <C>      <C>          <C>         <C>         <C>















- -----------------------------------------------------------------------------------------------------------------------------------
*Legend:  1) Request for waiver of Prepayment Premium   4) Loans with Borrower Bankruptcy    7) Loan Paid Off
          2) Payment Default                            5) Loans in Process of Foreclosure   8) Loans Returned to Master Servicer
          3) Request for Loan Modification or Workout   6) Loans now REO Property
- -----------------------------------------------------------------------------------------------------------------------------------

                                                                 D-11
                                                                                                                       PAGE 11 OF 13
</TABLE>


<PAGE>

<TABLE>
<CAPTION>
                                           $942,890,000
                                   GS MORTGAGE SECURITIES CORP II                                          Statement Date:
                      GMAC COMMERCIAL MORTGAGE CORPORATION, AS MASTER SERVICER                             Payment Date:
         GMAC COMMERCIAL MORTGAGE CORPORATION AND AMRESCO MANAGEMENT, AS SPECIAL SERVICERS                 Prior Payment:
                                  LASALLE NATIONAL BANK, AS TRUSTEE                                        Record Date:
                      COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, 1997-GL I                             WAC:
                                                                                                           WAM:

                                                          MODIFIED LOAN DETAIL
- -----------------------------------------------------------------------------------------------------------------------------------
                     Loan and
  Modification       Property        Modification                  Modification
      Date             Name               Date                      Description
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                  <C>             <C>                           <C>

















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

                                                                 D-12
                                                                                                                    PAGE 12 OF 13
</TABLE>



<PAGE>

<TABLE>
<CAPTION>
                                           $942,890,000
                                   GS MORTGAGE SECURITIES CORP II                                          Statement Date:
                      GMAC COMMERCIAL MORTGAGE CORPORATION, AS MASTER SERVICER                             Payment Date:
         GMAC COMMERCIAL MORTGAGE CORPORATION AND AMRESCO MANAGEMENT, AS SPECIAL SERVICERS                 Prior Payment:
                                  LASALLE NATIONAL BANK, AS TRUSTEE                                        Record Date:
                      COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, 1997-GL I                             WAC:
                                                                                                           WAM:
                                        REO PROPERTY INFORMATION
===================================================================================================================================

Property   Date Loan     Principal    Updated Appraised     Final Recovery      Proceeds Deposited in     Cumulative REO
  Name     Became REO    Balance             Value         Determination Date     Collection Account    Revenues Collected
===================================================================================================================================
<S>        <C>          <C>           <C>                 <C>                     <C>                  <C>   







                                                   D-13
                                                                                      PAGE 13 OF 13

</TABLE>                                                              

                 [Letterhead of Cadwalader, Wickersham & Taft]

                                 August 14, 1997



Addressees Listed on Schedule A


          Re:  GS  Mortgage  Securities   Corporation  II,  Commercial  Mortgage
               Pass-Through Certificates, Series 1997-GL I

Ladies and Gentlemen:

     We are rendering  this opinion in connection  with the issuance on the date
hereof  of  the GS  Mortgage  Securities  Corporation  II,  Commercial  Mortgage
Pass-Through Certificates,  Series 1997-GL I, Class A-1, Class A-2A, Class A-2B,
Class A-2C,  Class A-2D,  Class X-1A,  Class X-1B,  Class X-2, Class B, Class C,
Class D, Class E, Class F, Class G, Class H, Class M, Class Q, Class R, Class MR
and  Class  LR  (the  "Certificates"),  pursuant  to  a  Pooling  and  Servicing
Agreement,  dated as of August 11, 1997 (the "Pooling and Servicing Agreement"),
among GS Mortgage  Securities  Corporation  II, as seller (the  "Seller"),  GMAC
Commercial  Mortgage  Corporation,  as master  servicer  and  special  servicer,
AMRESCO Management Inc., as special servicer, LaSalle National Bank, as trustee,
and ABN AMRO Bank N.V., as fiscal agent.  We have acted as the Seller's  special
tax counsel in connection with the aforementioned transaction. Capitalized terms
used herein but not defined herein have the respective meanings given to them in
the Pooling and Servicing Agreement.

     In rendering the opinion set forth below,  we have examined and relied upon
the originals or copies,  certified or otherwise identified to our satisfaction,
of the Pooling and Servicing  Agreement,  the Loan Sale  Agreement,  dated as of
August 11, 1997,  between  Goldman Sachs  Mortgage  Company and the Seller,  the
Underwriting  Agreement,  dated August 7, 1997,  between the Seller and Goldman,
Sachs & Co. ("GS&Co."), the Purchase Agreements, dated August 7, 1997 and August
13, 1997,  respectively,  between the Seller and GS&Co.,  the Prospectus,  dated
June 9, 1997, and the Prospectus  Supplement,  dated August 7, 1997, relating to
the offering of the Class A-1, Class A-2A,  Class A-2B,  Class A-2C, Class A-2D,
Class B,  Class C,  Class D, Class E, Class F, Class G, Class X-1A and Class X-2
Certificates,  the Private Placement Memorandum,  dated August 7, 1997, relating
to the offering of the Class H, Class R, Class MR and Class LR Certificates, the
Private Placement Memorandum, dated August 13, 1997, relating to the offering of
the Class M  Certificates,  specimens of the  Certificates,  the  Certificate of
Incorporation of the Seller, and such certificates,  corporate records and other
documents,  agreements  and  instruments,  including,  among other  things,  the
documents  delivered on the Closing Date,  and we have made such  examination of
matters of fact and law, as we have deemed  necessary as a basis for the opinion
hereinafter expressed. In connection with such examination,  we have assumed the
genuineness of all signatures, the authenticity of all documents, agreements and
instruments submitted to us as originals,  the conformity to original documents,
agreements  and  instruments  of  all  documents,   agreements  and  instruments
submitted to us as copies or specimens and the  authenticity of the originals of
such  documents,  agreements  and  instruments  submitted  to  us as  copies  or
specimens.  We have also assumed that all documents,  agreements and instruments
have been duly  authorized,  executed  and  delivered  by all  parties  thereto,
enforceable  against such parties in accordance with their respective  terms. As
to any facts  material to such opinion that were not known to us, we have relied
upon   written   certificates   and   representations   of  officers  and  other
representatives of the Seller.

     In  rendering  the  opinion  set forth  below we do not express any opinion
concerning the laws of any  jurisdiction  other than the Federal income tax laws
of the United States of America.

     Based upon the foregoing,  assuming that the elections  required by Section
860D(b) of the Internal  Revenue  Code of 1986,  as amended  (the  "Code"),  are
properly  made, and assuming that the Trust Fund is  administered  in compliance
with the Pooling and Servicing  Agreement as in effect on the Closing Date,  and
with any subsequent  changes in the law, including any amendments to the Code or
applicable  Treasury  regulations  thereunder,  it is our opinion on the Closing
Date and thereafter that (a) the Trust Fund,  exclusive of the Reserve Accounts,
Lock Box  Accounts,  the  Excess  Interest,  the  Default  Interest,  the Excess
Interest Distribution Account, the Class Q Distribution Account, the Montehiedra
Partner Loans and the Class M Distribution  Account,  will qualify for treatment
for  Federal  income  tax  purposes  as  three  separate  real  estate  mortgage
investment  conduits,  as defined in Section  860D of the Code (the  "Upper-Tier
REMIC," the "Middle-Tier REMIC" and the "Lower-Tier  REMIC");  (b) the Class A-1
Certificates,  Class  A-2A  Certificates,  Class A-2B  Certificates,  Class A-2C
Certificates,   Class  A-2D   Certificates,   Class  B  Certificates,   Class  C
Certificates,  Class D Certificates, Class E Certificates, Class F Certificates,
Class G Certificates,  Class H Certificates, Class X-1A Certificates, Class X-1B
Certificates and Class X-2 Certificates  will represent  "regular  interests" in
the Upper-Tier REMIC and the Class R Certificates will constitute the sole class
of "residual  interests" in the Upper-Tier REMIC within the meaning of the Code;
(c) the Middle-Tier Regular Interests will constitute "regular interests" in the
Middle-Tier  REMIC and the Class MR Certificates  will constitute the sole class
of "residual interests" in the Middle-Tier REMIC within the meaning of the Code;
(d) the Lower-Tier Regular Interests will constitute  "regular interests" in the
Lower-Tier REMIC and the Class LR Certificates will constitute the sole class of
"residual interests" in the Lower-Tier REMIC within the meaning of the Code; and
(e) the portion of the Trust Fund consisting of the Excess Interest, the Default
Interest,  the Excess Interest  Distribution  Account,  the Class Q Distribution
Account, the Montehiedra Partner Loans and the Class M Distribution Account will
be classified as a grantor trust under Subpart E, Part I, of Subchapter J of the
Code.

     This opinion is given to the addressees hereof for their sole benefit,  and
no other person is entitled to rely hereon.

                                Very truly yours,

                                /s/ Cadwalader, Wickersham & Taft
 
<PAGE>


                                   Schedule A



GS Mortgage Securities Corporation II      LaSalle National Bank
Goldman, Sachs & Co.                       135 South LaSalle Street, Suite 1740
85 Broad Street                            Chicago, Illinois  60603
New York, New York  10004

Duff & Phelps Credit Rating Company        Moody's Investors Service, Inc.
55 East Monroe Street, Suite 3600          99 Church Street
Chicago, Illinois  60603                   New York, New York  10007

Fitch Investors Service, L.P.
One State Street Plaza
New York, New York  10004



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